BANGOR BEAGLES



Arena Capacity - Ticket Price
Attendance - %

Arena NameDog Pound
Level 1: 6000 - $100 - 5,062 - 84.37%
Level 2: 5000 - $60 - 5,000 - 100.00%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $25 - 3,999 - 99.97%
Luxury : 1000 - $200 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,675 - 83.75%
Farm Level 2: 1000 - $15 - 995 - 99.47%
Farm Total Capacity :3000

Income

Home Games Left39
Average Attendance - %17,061 - 94.78%
Average Income per Game$1,176,167
Year to Date Revenue$3,528,500
Farm
Home Games Left39
Average Attendance - %2,670 - 88.99%
Average Income per Game$73,545
Year to Date Revenue$220,635

Expense

Pro Players Total Salaries$25,356,853
Farm Players Total Salaries$2,522,234
Coaches Total Salaries$2,076,000
Luxury Taxe Total$28,896
Special Salary Cap Value$0
Pro Year To Date Expenses$1,506,104
Farm Year To Date Expenses$198,401
Pro Salary Cap To Date$1,448,960
Farm Salary Cap To Date$139,034

Estimate

Pro Estimated Season Revenue$45,870,500
Farm Estimated Season Revenue$2,868,255
Pro Remaining Season Days132
Pro Expenses Per Days$188,263
Pro Estimated Expenses$24,850,716
Farm Remaining Season Days137
Farm Expenses Per Days$24,815
Farm Estimated Expenses$3,399,655
Estimated Season Expenses$28,250,371
Season Salary Cap$27,879,087
Estimate Under Maximum Salary Cap of $37,000,000$9,120,913
Estimate Over Minimum Salary Cap of $13,000,000 $14,879,087
Current Bank Account$252,314,664
Projected Bank Account$272,803,048

Pro Players Salaries

Curtis Sanford $2,946,500 (1)
-Salary Remaining : $2,778,129
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Matt Duchene $2,440,178 (5)
-Salary Remaining : $2,300,739
-Salary Average : $0
-Salary Average Remaining : $0
Tyler Johnson $1,919,925 (4)
-Salary Remaining : $1,810,215
-Salary Average : $400,000
-Salary Average Remaining : $377,143
Marc Methot $1,513,750 (1)
-Salary Remaining : $1,427,250
-Salary Average : $40,000
-Salary Average Remaining : $37,714
David Krejci $1,475,000 (1)
-Salary Remaining : $1,390,714
-Salary Average : $0
-Salary Average Remaining : $0
Tyler Toffoli $1,207,500 (3)
-Salary Remaining : $1,138,500
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Alex Ovechkin $1,185,000 (2)
-Salary Remaining : $1,117,286
-Salary Average : $0
-Salary Average Remaining : $0
Nikita Filatov $1,160,750 (3)
-Salary Remaining : $1,094,421
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Leland Irving $1,032,750 (1)
-Salary Remaining : $973,736
-Salary Average : $0
-Salary Average Remaining : $0
Shayne Gostisbehere $1,000,000 (4)
-Salary Remaining : $942,857
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Ryan McDonagh $1,000,000 (1)
-Salary Remaining : $942,857
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Jonathan Blum $927,500 (1)
-Salary Remaining : $874,500
-Salary Average : $0
-Salary Average Remaining : $0
Vladislav Namestnikov $918,000 (3)
-Salary Remaining : $865,543
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Jack Eichel $850,000 (5)
-Salary Remaining : $801,429
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Marcus Johansson $795,000 (1)
-Salary Remaining : $749,571
-Salary Average : $0
-Salary Average Remaining : $0
Max Domi $775,000 (3)
-Salary Remaining : $730,714
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Jake Guentzel $775,000 (1)
-Salary Remaining : $730,714
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Sam Reinhart $750,000 (4)
-Salary Remaining : $707,143
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Ivan Provorov $750,000 (5)
-Salary Remaining : $707,143
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Derrick Pouliot $750,000 (2)
-Salary Remaining : $707,143
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Dmitrij Jaskin $685,000 (1)
-Salary Remaining : $645,857
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Brandon Montour $500,000 (4)
-Salary Remaining : $471,429
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Total Pro Players22
Salary Commitment
Year 8 : $25,356,853
Year 9 : $14,206,353
Year 10 : $12,271,353
Year 11 : $8,210,103
Salary Average Commitment
Year 8 : $1,000,000
Year 9 : $800,000
Year 10 : $760,000
Year 11 : $600,000
Salary Cap with 1 Way Contract
Year 8 : $25,356,853
Year 9 : $14,206,353
Year 10 : $12,271,353
Year 11 : $8,210,103

Farm Players Salaries

Martin Hanzal $200,000 (1)
Salary Remaining : $188,966
Salary Average : $4,000
Salary Average Remaining : $3,779
Joe Colborne $132,400 (2)
Salary Remaining : $125,095
Salary Average : $4,000
Salary Average Remaining : $3,779
Ryan Suter $130,453 (2)
Salary Remaining : $123,256
Salary Average : $0
Salary Average Remaining : $0
Patrik Berglund $117,881 (2)
Salary Remaining : $111,377
Salary Average : $4,000
Salary Average Remaining : $3,779
Michael Del Zotto $100,000 (2)
Salary Remaining : $94,483
Salary Average : $4,000
Salary Average Remaining : $3,779
Michael Hutchinson $100,000 (1)
Salary Remaining : $94,483
Salary Average : $4,000
Salary Average Remaining : $3,779
Chris Campoli $88,000 (1)
Salary Remaining : $83,145
Salary Average : $4,000
Salary Average Remaining : $3,779
Alex DeBrincat $75,000 (1)
Salary Remaining : $70,862
Salary Average : $4,000
Salary Average Remaining : $3,779
Nico Hischier $75,000 (2)
Salary Remaining : $70,862
Salary Average : $4,000
Salary Average Remaining : $3,779
Andrei Svechnikov $75,000 (3)
Salary Remaining : $70,862
Salary Average : $4,000
Salary Average Remaining : $3,779
Rasmus Dahlin $75,000 (3)
Salary Remaining : $70,862
Salary Average : $4,000
Salary Average Remaining : $3,779
Colby Robak $70,000 (1)
Salary Remaining : $66,138
Salary Average : $4,000
Salary Average Remaining : $3,779
Brady Skjei $70,000 (3)
Salary Remaining : $66,138
Salary Average : $4,000
Salary Average Remaining : $3,779
Jason Dickinson $67,500 (3)
Salary Remaining : $63,776
Salary Average : $4,000
Salary Average Remaining : $3,779
Jakob Forsbacka-Karlsson $65,000 (4)
Salary Remaining : $61,414
Salary Average : $4,000
Salary Average Remaining : $3,779
Jakub Zboril $65,000 (1)
Salary Remaining : $61,414
Salary Average : $4,000
Salary Average Remaining : $3,779
Mackenzie Blackwood $65,000 (5)
Salary Remaining : $61,414
Salary Average : $4,000
Salary Average Remaining : $3,779
Brett Howden $65,000 (1)
Salary Remaining : $61,414
Salary Average : $4,000
Salary Average Remaining : $3,779
Kristian Vesalainen $65,000 (2)
Salary Remaining : $61,414
Salary Average : $4,000
Salary Average Remaining : $3,779
Jared McIsaac $65,000 (3)
Salary Remaining : $61,414
Salary Average : $4,000
Salary Average Remaining : $3,779
Joe Veleno $65,000 (3)
Salary Remaining : $61,414
Salary Average : $4,000
Salary Average Remaining : $3,779
Kirill Kaprizov $60,000 (3)
Salary Remaining : $56,690
Salary Average : $4,000
Salary Average Remaining : $3,779
Benoit-Olivier Groulx $60,000 (3)
Salary Remaining : $56,690
Salary Average : $4,000
Salary Average Remaining : $3,779
Casey Nelson $58,000 (1)
Salary Remaining : $54,800
Salary Average : $4,000
Salary Average Remaining : $3,779
Miikka Salomaki $58,000 (1)
Salary Remaining : $54,800
Salary Average : $4,000
Salary Average Remaining : $3,779
Scott Wedgewood $50,000 (1)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Oliver Bjorkstrand $50,000 (3)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Kyle Capobianco $50,000 (4)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Anthony Cirelli $50,000 (2)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Pavel Buchnevich $50,000 (5)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Justin Bailey $50,000 (1)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Michal Spacek $45,000 (2)
Salary Remaining : $42,517
Salary Average : $4,000
Salary Average Remaining : $3,779
Nicholas Baptiste $40,000 (1)
Salary Remaining : $37,793
Salary Average : $4,000
Salary Average Remaining : $3,779
Jordan Kyrou $40,000 (1)
Salary Remaining : $37,793
Salary Average : $4,000
Salary Average Remaining : $3,779
Ondrej Kase $30,000 (1)
Salary Remaining : $28,345
Salary Average : $4,000
Salary Average Remaining : $3,779
Total Farm Players35
Salary Commitment
Year 8 : $2,522,234
Year 9 : $1,533,234
Year 10 : $817,500
Year 11 : $230,000
Salary Average Commitment
Year 8 : $136,000
Year 9 : $80,000
Year 10 : $52,000
Year 11 : $16,000

BROOKLYN BLAZERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameBarclays Center
Level 1: 6000 - $92 - 5,904 - 98.41%
Level 2: 5000 - $70 - 3,963 - 79.27%
Level 3: 2000 - $38 - 1,944 - 97.20%
Level 4: 4000 - $31 - 2,934 - 73.34%
Luxury : 1000 - $240 - 914 - 91.43%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 2,000 - 100.00%
Farm Level 2: 1000 - $11 - 996 - 99.63%
Farm Total Capacity :3000

Income

Home Games Left39
Average Attendance - %15,660 - 87.00%
Average Income per Game$1,204,888
Year to Date Revenue$3,614,663
Farm
Home Games Left39
Average Attendance - %2,996 - 99.88%
Average Income per Game$70,960
Year to Date Revenue$212,879

Expense

Pro Players Total Salaries$28,928,560
Farm Players Total Salaries$1,675,500
Coaches Total Salaries$2,079,400
Luxury Taxe Total$31,028
Special Salary Cap Value$0
Pro Year To Date Expenses$1,626,688
Farm Year To Date Expenses$141,925
Pro Salary Cap To Date$1,555,264
Farm Salary Cap To Date$101,885

Estimate

Pro Estimated Season Revenue$46,990,619
Farm Estimated Season Revenue$2,767,427
Pro Remaining Season Days132
Pro Expenses Per Days$215,561
Pro Estimated Expenses$28,454,052
Farm Remaining Season Days137
Farm Expenses Per Days$17,275
Farm Estimated Expenses$2,366,675
Estimated Season Expenses$30,820,727
Season Salary Cap$30,604,060
Estimate Under Maximum Salary Cap of $37,000,000$6,395,940
Estimate Over Minimum Salary Cap of $13,000,000 $17,604,060
Current Bank Account$254,951,413
Projected Bank Account$273,888,732

Pro Players Salaries

Jonathan Huberdeau $2,453,238 (5)
-Salary Remaining : $2,313,053
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Justin Papineau $2,416,742 (2)
-Salary Remaining : $2,278,642
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Pascal Leclaire $2,365,686 (4)
-Salary Remaining : $2,230,504
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Niko Snellman $2,196,644 (2)
-Salary Remaining : $2,071,121
-Salary Average : $0
-Salary Average Remaining : $0
Nicolas Kerdiles $1,696,250 (2)
-Salary Remaining : $1,599,321
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Stefan Noesen $1,681,875 (2)
-Salary Remaining : $1,585,768
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Joffrey Lupul $1,500,000 (2)
-Salary Remaining : $1,414,286
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Phil Kessel $1,453,000 (1)
-Salary Remaining : $1,369,971
-Salary Average : $0
-Salary Average Remaining : $0
Zac Dalpe $1,357,000 (2)
-Salary Remaining : $1,279,457
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Nick Foligno $1,305,000 (1)
-Salary Remaining : $1,230,429
-Salary Average : $40,000
-Salary Average Remaining : $37,714
David Schlemko $1,200,000 (2)
-Salary Remaining : $1,131,429
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Evan Oberg $1,141,875 (1)
-Salary Remaining : $1,076,625
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Alexander Radulov $1,138,000 (3)
-Salary Remaining : $1,072,971
-Salary Average : $0
-Salary Average Remaining : $0
Jack Campbell $1,012,500 (4)
-Salary Remaining : $954,643
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Brendan Mikkelson $1,000,000 (4)
-Salary Remaining : $942,857
-Salary Average : $0
-Salary Average Remaining : $0
Nick Leddy $937,500 (4)
-Salary Remaining : $883,929
-Salary Average : $0
-Salary Average Remaining : $0
Alexander Sulzer $840,000 (1)
-Salary Remaining : $792,000
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Paul Stastny $803,250 (2)
-Salary Remaining : $757,350
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Aaron Ekblad $750,000 (4)
-Salary Remaining : $707,143
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Mirco Mueller $650,000 (1)
-Salary Remaining : $612,857
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Kevin Hayes $580,000 (1)
-Salary Remaining : $546,857
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Brayden Point $450,000 (4)
-Salary Remaining : $424,286
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Total Pro Players22
Salary Commitment
Year 8 : $28,928,560
Year 9 : $22,958,685
Year 10 : $10,106,924
Year 11 : $8,968,924
Salary Average Commitment
Year 8 : $680,000
Year 9 : $480,000
Year 10 : $200,000
Year 11 : $200,000
Salary Cap with 1 Way Contract
Year 8 : $28,928,560
Year 9 : $22,958,685
Year 10 : $10,106,924
Year 11 : $8,968,924

Farm Players Salaries

David Musil $143,000 (2)
Salary Remaining : $135,110
Salary Average : $4,000
Salary Average Remaining : $3,779
Davis Drewiske $85,000 (1)
Salary Remaining : $80,310
Salary Average : $4,000
Salary Average Remaining : $3,779
Matt Corrente $75,000 (1)
Salary Remaining : $70,862
Salary Average : $4,000
Salary Average Remaining : $3,779
Rasmus Sandin $75,000 (3)
Salary Remaining : $70,862
Salary Average : $4,000
Salary Average Remaining : $3,779
Cody Glass $75,000 (2)
Salary Remaining : $70,862
Salary Average : $4,000
Salary Average Remaining : $3,779
Evgeny Svechnikov $75,000 (2)
Salary Remaining : $70,862
Salary Average : $4,000
Salary Average Remaining : $3,779
Nikolay Goldobin $72,500 (2)
Salary Remaining : $68,500
Salary Average : $4,000
Salary Average Remaining : $3,779
Christian Fischer $67,500 (3)
Salary Remaining : $63,776
Salary Average : $4,000
Salary Average Remaining : $3,779
Alex Formenton $65,000 (2)
Salary Remaining : $61,414
Salary Average : $4,000
Salary Average Remaining : $3,779
Andrew Peeke $65,000 (1)
Salary Remaining : $61,414
Salary Average : $4,000
Salary Average Remaining : $3,779
Kirill Marchenko $65,000 (3)
Salary Remaining : $61,414
Salary Average : $4,000
Salary Average Remaining : $3,779
Brendan Lemieux $65,000 (1)
Salary Remaining : $61,414
Salary Average : $4,000
Salary Average Remaining : $3,779
Kody Clark $60,000 (3)
Salary Remaining : $56,690
Salary Average : $4,000
Salary Average Remaining : $3,779
Nathan Bastian $50,000 (1)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Aaron Gagnon $50,000 (1)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Jeremy Lauzon $50,000 (2)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Dmitry Semykin $50,000 (3)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Adam Henrich $50,000 (1)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Markus Ruusu $50,000 (2)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Isaac Ratcliffe $50,000 (2)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Jayce Hawryluk $50,000 (1)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Aaron Palushaj $50,000 (1)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Daniil Tarasov $45,000 (2)
Salary Remaining : $42,517
Salary Average : $4,000
Salary Average Remaining : $3,779
Laurent Dauphin $42,500 (1)
Salary Remaining : $40,155
Salary Average : $4,000
Salary Average Remaining : $3,779
Cam Dineen $40,000 (1)
Salary Remaining : $37,793
Salary Average : $4,000
Salary Average Remaining : $3,779
Max Gildon $40,000 (2)
Salary Remaining : $37,793
Salary Average : $4,000
Salary Average Remaining : $3,779
Ryan Donato $40,000 (1)
Salary Remaining : $37,793
Salary Average : $4,000
Salary Average Remaining : $3,779
Joseph Woll $30,000 (1)
Salary Remaining : $28,345
Salary Average : $4,000
Salary Average Remaining : $3,779
Total Farm Players28
Salary Commitment
Year 8 : $1,675,500
Year 9 : $983,000
Year 10 : $317,500
Year 11 : $0
Salary Average Commitment
Year 8 : $112,000
Year 9 : $60,000
Year 10 : $20,000
Year 11 : $0

CALGARY COWBOYS



Arena Capacity - Ticket Price
Attendance - %

Arena NameJCI Center
Level 1: 7000 - $90 - 6,618 - 94.54%
Level 2: 6000 - $65 - 4,416 - 73.59%
Level 3: 3000 - $33 - 2,480 - 82.68%
Level 4: 4000 - $25 - 3,990 - 99.75%
Luxury : 2000 - $225 - 985 - 49.23%
Total Capacity :22000
Farm
Farm Level 1: 3000 - $32 - 2,931 - 97.70%
Farm Level 2: 2000 - $15 - 1,988 - 99.40%
Farm Total Capacity :5000

Income

Home Games Left39
Average Attendance - %18,488 - 84.04%
Average Income per Game$1,285,759
Year to Date Revenue$3,857,278
Farm
Home Games Left39
Average Attendance - %4,919 - 98.38%
Average Income per Game$123,612
Year to Date Revenue$370,836

Expense

Pro Players Total Salaries$28,229,545
Farm Players Total Salaries$1,954,500
Coaches Total Salaries$2,880,000
Luxury Taxe Total$32,675
Special Salary Cap Value$0
Pro Year To Date Expenses$1,721,283
Farm Year To Date Expenses$183,623
Pro Salary Cap To Date$1,637,796
Farm Salary Cap To Date$105,330

Estimate

Pro Estimated Season Revenue$50,144,614
Farm Estimated Season Revenue$4,820,868
Pro Remaining Season Days132
Pro Expenses Per Days$212,075
Pro Estimated Expenses$27,993,900
Farm Remaining Season Days137
Farm Expenses Per Days$23,266
Farm Estimated Expenses$3,187,442
Estimated Season Expenses$31,181,342
Season Salary Cap$30,184,045
Estimate Under Maximum Salary Cap of $37,000,000$6,815,955
Estimate Over Minimum Salary Cap of $13,000,000 $17,184,045
Current Bank Account$246,397,248
Projected Bank Account$270,181,388

Pro Players Salaries

Brendan Gallagher $2,163,581 (4)
-Salary Remaining : $2,039,948
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Tyler Seguin $2,092,000 (4)
-Salary Remaining : $1,972,457
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Drew Doughty $1,942,500 (2)
-Salary Remaining : $1,831,500
-Salary Average : $0
-Salary Average Remaining : $0
Nick Schultz $1,752,275 (2)
-Salary Remaining : $1,652,145
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Pierre-Marc Bouchard $1,608,750 (1)
-Salary Remaining : $1,516,821
-Salary Average : $0
-Salary Average Remaining : $0
Brent Seabrook $1,577,000 (1)
-Salary Remaining : $1,486,886
-Salary Average : $40,000
-Salary Average Remaining : $37,714
John Gibson $1,509,375 (5)
-Salary Remaining : $1,423,125
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Eric Staal $1,450,000 (2)
-Salary Remaining : $1,367,143
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Kyle Cumiskey $1,283,250 (2)
-Salary Remaining : $1,209,921
-Salary Average : $0
-Salary Average Remaining : $0
Alec Martinez $1,280,813 (4)
-Salary Remaining : $1,207,624
-Salary Average : $0
-Salary Average Remaining : $0
Dan Fritsche $1,250,001 (1)
-Salary Remaining : $1,178,572
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Johan Franzen $1,110,000 (1)
-Salary Remaining : $1,046,571
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Ben Bishop $1,086,750 (3)
-Salary Remaining : $1,024,650
-Salary Average : $0
-Salary Average Remaining : $0
Alexander Khokhlachev $1,046,250 (3)
-Salary Remaining : $986,464
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Luca Sbisa $957,000 (2)
-Salary Remaining : $902,314
-Salary Average : $0
-Salary Average Remaining : $0
T.J. Brodie $795,000 (2)
-Salary Remaining : $749,571
-Salary Average : $0
-Salary Average Remaining : $0
Sean Monahan $770,000 (3)
-Salary Remaining : $726,000
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Timo Meier $750,000 (4)
-Salary Remaining : $707,143
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Nathan MacKinnon $750,000 (3)
-Salary Remaining : $707,143
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Travis Konecny $700,000 (5)
-Salary Remaining : $660,000
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Brad Richardson $630,000 (1)
-Salary Remaining : $594,000
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Emerson Etem $625,000 (1)
-Salary Remaining : $589,286
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Slater Koekkoek $600,000 (4)
-Salary Remaining : $565,714
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Kris Versteeg $500,000 (1)
-Salary Remaining : $471,429
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Total Pro Players24
Salary Commitment
Year 8 : $28,229,545
Year 9 : $20,928,794
Year 10 : $12,748,769
Year 11 : $9,095,769
Salary Average Commitment
Year 8 : $680,000
Year 9 : $440,000
Year 10 : $360,000
Year 11 : $240,000
Salary Cap with 1 Way Contract
Year 8 : $28,229,545
Year 9 : $20,928,794
Year 10 : $12,748,769
Year 11 : $9,095,769

Farm Players Salaries

Hunter Smith $78,000 (2)
Salary Remaining : $73,697
Salary Average : $4,000
Salary Average Remaining : $3,779
Nick Ritchie $75,000 (2)
Salary Remaining : $70,862
Salary Average : $4,000
Salary Average Remaining : $3,779
Pavel Zacha $75,000 (3)
Salary Remaining : $70,862
Salary Average : $4,000
Salary Average Remaining : $3,779
Ryan Merkley $75,000 (3)
Salary Remaining : $70,862
Salary Average : $4,000
Salary Average Remaining : $3,779
Grigori Denisenko $75,000 (3)
Salary Remaining : $70,862
Salary Average : $4,000
Salary Average Remaining : $3,779
Cale Makar $75,000 (2)
Salary Remaining : $70,862
Salary Average : $4,000
Salary Average Remaining : $3,779
Max Friberg $72,500 (2)
Salary Remaining : $68,500
Salary Average : $4,000
Salary Average Remaining : $3,779
Dustin Tokarski $70,000 (2)
Salary Remaining : $66,138
Salary Average : $4,000
Salary Average Remaining : $3,779
Jyrki Jokipakka $70,000 (2)
Salary Remaining : $66,138
Salary Average : $4,000
Salary Average Remaining : $3,779
Ryan Poehling $65,000 (2)
Salary Remaining : $61,414
Salary Average : $4,000
Salary Average Remaining : $3,779
Dennis Cholowski $65,000 (1)
Salary Remaining : $61,414
Salary Average : $4,000
Salary Average Remaining : $3,779
Rasmus Andersson $65,000 (4)
Salary Remaining : $61,414
Salary Average : $4,000
Salary Average Remaining : $3,779
Lucas Johansen $65,000 (1)
Salary Remaining : $61,414
Salary Average : $4,000
Salary Average Remaining : $3,779
Michael McCarron $65,000 (1)
Salary Remaining : $61,414
Salary Average : $4,000
Salary Average Remaining : $3,779
Zack Phillips $65,000 (1)
Salary Remaining : $61,414
Salary Average : $4,000
Salary Average Remaining : $3,779
Jakub Lauko $65,000 (3)
Salary Remaining : $61,414
Salary Average : $4,000
Salary Average Remaining : $3,779
Tim Bozon $60,000 (2)
Salary Remaining : $56,690
Salary Average : $4,000
Salary Average Remaining : $3,779
Linus Högberg $60,000 (3)
Salary Remaining : $56,690
Salary Average : $4,000
Salary Average Remaining : $3,779
Evan Barratt $55,000 (3)
Salary Remaining : $51,966
Salary Average : $4,000
Salary Average Remaining : $3,779
Peter Mueller $51,000 (2)
Salary Remaining : $48,186
Salary Average : $0
Salary Average Remaining : $0
Connor Ingram $50,000 (1)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Brett Lernout $50,000 (2)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Adin Hill $50,000 (4)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Olle Eriksson Ek $50,000 (2)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Jordan Greenway $50,000 (1)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Jaret Anderson-Dolan $50,000 (2)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Cale Fleury $50,000 (2)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Glenn Gawdin $50,000 (2)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Alexei Toropchenko $50,000 (3)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
John Draeger $48,000 (2)
Salary Remaining : $45,352
Salary Average : $4,000
Salary Average Remaining : $3,779
Evan Cormier $40,000 (2)
Salary Remaining : $37,793
Salary Average : $4,000
Salary Average Remaining : $3,779
Dillon Heatherington $40,000 (1)
Salary Remaining : $37,793
Salary Average : $4,000
Salary Average Remaining : $3,779
Martins Dzierkals $30,000 (1)
Salary Remaining : $28,345
Salary Average : $4,000
Salary Average Remaining : $3,779
Total Farm Players33
Salary Commitment
Year 8 : $1,954,500
Year 9 : $1,524,500
Year 10 : $570,000
Year 11 : $115,000
Salary Average Commitment
Year 8 : $128,000
Year 9 : $96,000
Year 10 : $36,000
Year 11 : $8,000

CAPE BRETON CELTS



Arena Capacity - Ticket Price
Attendance - %

Arena NameFenian Forum
Level 1: 6000 - $100 - 5,408 - 90.14%
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 - 999 - 99.90%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,577 - 78.83%
Farm Level 2: 1000 - $15 - 990 - 98.95%
Farm Total Capacity :3000

Income

Home Games Left39
Average Attendance - %17,407 - 96.71%
Average Income per Game$1,210,633
Year to Date Revenue$3,631,900
Farm
Home Games Left40
Average Attendance - %2,566 - 85.53%
Average Income per Game$70,020
Year to Date Revenue$140,040

Expense

Pro Players Total Salaries$26,921,610
Farm Players Total Salaries$1,616,375
Coaches Total Salaries$4,005,600
Luxury Taxe Total$32,039
Special Salary Cap Value$0
Pro Year To Date Expenses$1,783,477
Farm Year To Date Expenses$132,187
Pro Salary Cap To Date$1,605,877
Farm Salary Cap To Date$82,659

Estimate

Pro Estimated Season Revenue$47,214,700
Farm Estimated Season Revenue$2,800,800
Pro Remaining Season Days132
Pro Expenses Per Days$214,497
Pro Estimated Expenses$28,313,604
Farm Remaining Season Days137
Farm Expenses Per Days$17,338
Farm Estimated Expenses$2,375,306
Estimated Season Expenses$30,688,910
Season Salary Cap$28,537,985
Estimate Under Maximum Salary Cap of $37,000,000$8,462,015
Estimate Over Minimum Salary Cap of $13,000,000 $15,537,985
Current Bank Account$291,466,999
Projected Bank Account$310,793,589

Pro Players Salaries

Ryan Johansen $2,371,875 (5)
-Salary Remaining : $2,236,339
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Michael Ryder $2,220,625 (1)
-Salary Remaining : $2,093,732
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Ryan O'Reilly $2,139,000 (3)
-Salary Remaining : $2,016,771
-Salary Average : $0
-Salary Average Remaining : $0
Bobby Ryan $1,942,275 (3)
-Salary Remaining : $1,831,288
-Salary Average : $0
-Salary Average Remaining : $0
Cam Ward $1,730,031 (3)
-Salary Remaining : $1,631,172
-Salary Average : $0
-Salary Average Remaining : $0
Nicklas Backstrom $1,437,500 (5)
-Salary Remaining : $1,355,357
-Salary Average : $0
-Salary Average Remaining : $0
Jannik Hansen $1,344,000 (2)
-Salary Remaining : $1,267,200
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Jaroslav Halak $1,280,000 (1)
-Salary Remaining : $1,206,857
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Jason Demers $1,279,625 (3)
-Salary Remaining : $1,206,504
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Jared Spurgeon $1,250,625 (4)
-Salary Remaining : $1,179,161
-Salary Average : $0
-Salary Average Remaining : $0
Alexander Perezhogin $1,241,054 (2)
-Salary Remaining : $1,170,137
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Kris Russell $1,060,000 (4)
-Salary Remaining : $999,429
-Salary Average : $0
-Salary Average Remaining : $0
Jake Gardiner $1,000,000 (4)
-Salary Remaining : $942,857
-Salary Average : $0
-Salary Average Remaining : $0
Joel Armia $900,000 (2)
-Salary Remaining : $848,571
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Rasmus Ristolainen $750,000 (3)
-Salary Remaining : $707,143
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Mitchell Marner $750,000 (5)
-Salary Remaining : $707,143
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Anthony DeAngelo $750,000 (2)
-Salary Remaining : $707,143
-Salary Average : $40,000
-Salary Average Remaining : $37,714
T.J. Hensick $725,000 (1)
-Salary Remaining : $683,571
-Salary Average : $0
-Salary Average Remaining : $0
Tomas Hertl $675,000 (2)
-Salary Remaining : $636,429
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Will Karlsson $625,000 (4)
-Salary Remaining : $589,286
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Brett Pollock $500,000 (1)
-Salary Remaining : $471,429
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Dave Bolland $500,000 (1)
-Salary Remaining : $471,429
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Laurent Brossoit $450,000 (1)
-Salary Remaining : $424,286
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Total Pro Players23
Salary Commitment
Year 8 : $26,921,610
Year 9 : $21,245,985
Year 10 : $16,335,931
Year 11 : $8,495,000
Salary Average Commitment
Year 8 : $600,000
Year 9 : $400,000
Year 10 : $200,000
Year 11 : $120,000
Salary Cap with 1 Way Contract
Year 8 : $26,921,610
Year 9 : $21,245,985
Year 10 : $16,335,931
Year 11 : $8,495,000

Farm Players Salaries

Jason Garrison $135,000 (1)
Salary Remaining : $127,552
Salary Average : $4,000
Salary Average Remaining : $3,779
Tom Wilson $91,125 (3)
Salary Remaining : $86,097
Salary Average : $4,000
Salary Average Remaining : $3,779
Juuse Saros $87,750 (3)
Salary Remaining : $82,909
Salary Average : $4,000
Salary Average Remaining : $3,779
Rasmus Kupari $75,000 (3)
Salary Remaining : $70,862
Salary Average : $4,000
Salary Average Remaining : $3,779
Martin Nečas $75,000 (2)
Salary Remaining : $70,862
Salary Average : $4,000
Salary Average Remaining : $3,779
Connor Murphy $75,000 (2)
Salary Remaining : $70,862
Salary Average : $4,000
Salary Average Remaining : $3,779
Luke Kunin $75,000 (1)
Salary Remaining : $70,862
Salary Average : $4,000
Salary Average Remaining : $3,779
Sebastian Aho $67,500 (5)
Salary Remaining : $63,776
Salary Average : $4,000
Salary Average Remaining : $3,779
Tage Thompson $65,000 (1)
Salary Remaining : $61,414
Salary Average : $4,000
Salary Average Remaining : $3,779
Morgan Frost $65,000 (2)
Salary Remaining : $61,414
Salary Average : $4,000
Salary Average Remaining : $3,779
Bode Wilde $65,000 (3)
Salary Remaining : $61,414
Salary Average : $4,000
Salary Average Remaining : $3,779
Blake McLaughlin $60,000 (3)
Salary Remaining : $56,690
Salary Average : $4,000
Salary Average Remaining : $3,779
Philippe Myers $55,000 (3)
Salary Remaining : $51,966
Salary Average : $4,000
Salary Average Remaining : $3,779
Rasmus Asplund $50,000 (1)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Mike Matheson $50,000 (2)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Nicolas Meloche $50,000 (4)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Mike Murphy $50,000 (1)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Robin Salo $50,000 (2)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Scott Laughton $50,000 (4)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Allan McShane $50,000 (3)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Luke Martin $45,000 (2)
Salary Remaining : $42,517
Salary Average : $4,000
Salary Average Remaining : $3,779
William Bitten $40,000 (1)
Salary Remaining : $37,793
Salary Average : $4,000
Salary Average Remaining : $3,779
Antoine Morand $40,000 (2)
Salary Remaining : $37,793
Salary Average : $4,000
Salary Average Remaining : $3,779
Dominic Turgeon $40,000 (1)
Salary Remaining : $37,793
Salary Average : $4,000
Salary Average Remaining : $3,779
Ivan Lodnia $40,000 (2)
Salary Remaining : $37,793
Salary Average : $4,000
Salary Average Remaining : $3,779
Samuel Montembeault $40,000 (3)
Salary Remaining : $37,793
Salary Average : $4,000
Salary Average Remaining : $3,779
Josh Mahura $30,000 (1)
Salary Remaining : $28,345
Salary Average : $4,000
Salary Average Remaining : $3,779
Total Farm Players27
Salary Commitment
Year 8 : $1,616,375
Year 9 : $1,131,375
Year 10 : $691,375
Year 11 : $167,500
Salary Average Commitment
Year 8 : $108,000
Year 9 : $76,000
Year 10 : $44,000
Year 11 : $12,000

CAPE FEAR PROWLERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameAtlantic Arena
Level 1: 6000 - $100 - 5,452 - 90.87%
Level 2: 5000 - $60 - 5,000 - 100.00%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $25 - 3,944 - 98.59%
Luxury : 1000 - $200 - 997 - 99.70%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,620 - 81.00%
Farm Level 2: 1000 - $15 - 990 - 98.95%
Farm Total Capacity :3000

Income

Home Games Left40
Average Attendance - %17,393 - 96.63%
Average Income per Game$1,213,188
Year to Date Revenue$2,426,375
Farm
Home Games Left40
Average Attendance - %2,610 - 86.98%
Average Income per Game$71,543
Year to Date Revenue$143,085

Expense

Pro Players Total Salaries$26,502,238
Farm Players Total Salaries$2,328,990
Coaches Total Salaries$2,000,000
Luxury Taxe Total$30,208
Special Salary Cap Value$0
Pro Year To Date Expenses$1,560,128
Farm Year To Date Expenses$194,704
Pro Salary Cap To Date$1,514,416
Farm Salary Cap To Date$128,496

Estimate

Pro Estimated Season Revenue$48,527,500
Farm Estimated Season Revenue$2,861,700
Pro Remaining Season Days132
Pro Expenses Per Days$195,016
Pro Estimated Expenses$25,742,112
Farm Remaining Season Days137
Farm Expenses Per Days$24,338
Farm Estimated Expenses$3,334,306
Estimated Season Expenses$29,076,418
Season Salary Cap$28,831,228
Estimate Under Maximum Salary Cap of $37,000,000$8,168,772
Estimate Over Minimum Salary Cap of $13,000,000 $15,831,228
Current Bank Account$282,458,567
Projected Bank Account$304,771,349

Pro Players Salaries

Evander Kane $2,300,000 (5)
-Salary Remaining : $2,168,571
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Jussi Jokinen $1,992,247 (3)
-Salary Remaining : $1,878,404
-Salary Average : $0
-Salary Average Remaining : $0
Victor Hedman $1,987,500 (3)
-Salary Remaining : $1,873,929
-Salary Average : $0
-Salary Average Remaining : $0
Patrick Sharp $1,675,000 (1)
-Salary Remaining : $1,579,286
-Salary Average : $0
-Salary Average Remaining : $0
Jacob Josefson $1,581,250 (5)
-Salary Remaining : $1,490,893
-Salary Average : $0
-Salary Average Remaining : $0
James Wisniewski $1,546,875 (1)
-Salary Remaining : $1,458,482
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Jeff Skinner $1,494,281 (5)
-Salary Remaining : $1,408,894
-Salary Average : $0
-Salary Average Remaining : $0
Marc-Andre Fleury $1,450,000 (2)
-Salary Remaining : $1,367,143
-Salary Average : $0
-Salary Average Remaining : $0
Mike Richards $1,411,000 (2)
-Salary Remaining : $1,330,371
-Salary Average : $0
-Salary Average Remaining : $0
Brandon Kozun $1,350,000 (1)
-Salary Remaining : $1,272,857
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Evgeny Dadonov $1,345,960 (5)
-Salary Remaining : $1,269,048
-Salary Average : $1,064,000
-Salary Average Remaining : $1,003,200
Anton Stralman $1,145,625 (3)
-Salary Remaining : $1,080,161
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Calvin Pickard $1,000,000 (3)
-Salary Remaining : $942,857
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Matt Calvert $937,500 (1)
-Salary Remaining : $883,929
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Matt Smaby $910,000 (1)
-Salary Remaining : $858,000
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Valeri Nichushkin $775,000 (3)
-Salary Remaining : $730,714
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Ondrej Palat $705,000 (4)
-Salary Remaining : $664,714
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Logan Couture $625,000 (2)
-Salary Remaining : $589,286
-Salary Average : $0
-Salary Average Remaining : $0
Karl Alzner $625,000 (2)
-Salary Remaining : $589,286
-Salary Average : $0
-Salary Average Remaining : $0
Jonathan Toews $615,000 (1)
-Salary Remaining : $579,857
-Salary Average : $0
-Salary Average Remaining : $0
P.K. Subban $530,000 (1)
-Salary Remaining : $499,714
-Salary Average : $0
-Salary Average Remaining : $0
Jake McCabe $500,000 (2)
-Salary Remaining : $471,429
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Total Pro Players22
Salary Commitment
Year 8 : $26,502,238
Year 9 : $18,937,863
Year 10 : $14,326,863
Year 11 : $7,426,491
Salary Average Commitment
Year 8 : $1,464,000
Year 9 : $1,304,000
Year 10 : $1,264,000
Year 11 : $1,144,000
Salary Cap with 1 Way Contract
Year 8 : $26,502,238
Year 9 : $18,937,863
Year 10 : $14,326,863
Year 11 : $7,426,491

Farm Players Salaries

Nikolai Kulemin $156,240 (1)
Salary Remaining : $147,620
Salary Average : $4,000
Salary Average Remaining : $3,779
Antti Raanta $125,000 (2)
Salary Remaining : $118,103
Salary Average : $4,000
Salary Average Remaining : $3,779
Kalle Olsson $110,000 (2)
Salary Remaining : $103,931
Salary Average : $4,000
Salary Average Remaining : $3,779
Bryan Little $110,000 (2)
Salary Remaining : $103,931
Salary Average : $4,000
Salary Average Remaining : $3,779
Andrej Sekera $93,750 (1)
Salary Remaining : $88,578
Salary Average : $4,000
Salary Average Remaining : $3,779
Jake Muzzin $85,000 (1)
Salary Remaining : $80,310
Salary Average : $4,000
Salary Average Remaining : $3,779
Ty Smith $75,000 (3)
Salary Remaining : $70,862
Salary Average : $4,000
Salary Average Remaining : $3,779
Dante Fabbro $75,000 (1)
Salary Remaining : $70,862
Salary Average : $4,000
Salary Average Remaining : $3,779
Jesperi Kotkaniemi $75,000 (3)
Salary Remaining : $70,862
Salary Average : $4,000
Salary Average Remaining : $3,779
Brandon Halverson $72,500 (2)
Salary Remaining : $68,500
Salary Average : $4,000
Salary Average Remaining : $3,779
Chris Tierney $71,500 (4)
Salary Remaining : $67,555
Salary Average : $4,000
Salary Average Remaining : $3,779
Cody Ceci $65,000 (2)
Salary Remaining : $61,414
Salary Average : $4,000
Salary Average Remaining : $3,779
Felix Sandstrom $65,000 (4)
Salary Remaining : $61,414
Salary Average : $4,000
Salary Average Remaining : $3,779
Riley Tufte $65,000 (1)
Salary Remaining : $61,414
Salary Average : $4,000
Salary Average Remaining : $3,779
Alexander Alexeyev $65,000 (3)
Salary Remaining : $61,414
Salary Average : $4,000
Salary Average Remaining : $3,779
Sam Steel $65,000 (1)
Salary Remaining : $61,414
Salary Average : $4,000
Salary Average Remaining : $3,779
Christian Dvorak $65,000 (2)
Salary Remaining : $61,414
Salary Average : $4,000
Salary Average Remaining : $3,779
Henri Jokiharju $65,000 (2)
Salary Remaining : $61,414
Salary Average : $4,000
Salary Average Remaining : $3,779
Ukko-Pekka Luukkonen $65,000 (2)
Salary Remaining : $61,414
Salary Average : $4,000
Salary Average Remaining : $3,779
Gabriel Fortier $60,000 (3)
Salary Remaining : $56,690
Salary Average : $4,000
Salary Average Remaining : $3,779
Esa Lindell $60,000 (1)
Salary Remaining : $56,690
Salary Average : $4,000
Salary Average Remaining : $3,779
Spencer Foo $50,000 (3)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Conor Garland $50,000 (3)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Taylor Raddysh $50,000 (1)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Chris Bigras $50,000 (3)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Vladislav Kamenev $50,000 (2)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Marcus Davidsson $50,000 (2)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Marcus Pettersson $50,000 (4)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Julius Bergman $50,000 (2)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Alexandre Texier $45,000 (2)
Salary Remaining : $42,517
Salary Average : $4,000
Salary Average Remaining : $3,779
Jonathan Davidsson $45,000 (2)
Salary Remaining : $42,517
Salary Average : $4,000
Salary Average Remaining : $3,779
Warren Foegele $40,000 (2)
Salary Remaining : $37,793
Salary Average : $4,000
Salary Average Remaining : $3,779
Hudson Fasching $40,000 (3)
Salary Remaining : $37,793
Salary Average : $4,000
Salary Average Remaining : $3,779
Jesper Bratt $40,000 (1)
Salary Remaining : $37,793
Salary Average : $4,000
Salary Average Remaining : $3,779
Parker Wotherspoon $30,000 (1)
Salary Remaining : $28,345
Salary Average : $4,000
Salary Average Remaining : $3,779
Total Farm Players35
Salary Commitment
Year 8 : $2,328,990
Year 9 : $1,609,000
Year 10 : $651,500
Year 11 : $186,500
Salary Average Commitment
Year 8 : $140,000
Year 9 : $100,000
Year 10 : $44,000
Year 11 : $12,000

CHICAGO CRUSHERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Death Trap
Level 1: 7000 - $100 - 5,144 - 73.48%
Level 2: 6000 - $70 - 4,114 - 68.57%
Level 3: 3000 - $40 - 1,967 - 65.58%
Level 4: 5000 - $30 - 3,184 - 63.68%
Luxury : 2000 - $175 - 1,104 - 55.20%
Total Capacity :23000
Farm
Farm Level 1: 3000 - $50 - 1,207 - 40.22%
Farm Level 2: 2000 - $30 - 500 - 25.00%
Farm Total Capacity :5000

Income

Home Games Left39
Average Attendance - %15,513 - 67.45%
Average Income per Game$1,197,383
Year to Date Revenue$3,592,150
Farm
Home Games Left40
Average Attendance - %1,707 - 34.13%
Average Income per Game$75,325
Year to Date Revenue$150,650

Expense

Pro Players Total Salaries$26,923,610
Farm Players Total Salaries$1,688,500
Coaches Total Salaries$2,975,000
Luxury Taxe Total$30,695
Special Salary Cap Value$0
Pro Year To Date Expenses$1,651,709
Farm Year To Date Expenses$148,294
Pro Salary Cap To Date$1,538,853
Farm Salary Cap To Date$93,125

Estimate

Pro Estimated Season Revenue$46,697,950
Farm Estimated Season Revenue$3,013,000
Pro Remaining Season Days132
Pro Expenses Per Days$206,419
Pro Estimated Expenses$27,247,308
Farm Remaining Season Days137
Farm Expenses Per Days$18,541
Farm Estimated Expenses$2,540,117
Estimated Season Expenses$29,787,425
Season Salary Cap$28,612,110
Estimate Under Maximum Salary Cap of $37,000,000$8,387,890
Estimate Over Minimum Salary Cap of $13,000,000 $15,612,110
Current Bank Account$251,405,016
Projected Bank Account$271,328,541

Pro Players Salaries

Johnny Gaudreau $2,237,900 (5)
-Salary Remaining : $2,110,020
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Mark Scheifele $2,220,000 (4)
-Salary Remaining : $2,093,143
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Ryan Ellis $1,987,500 (4)
-Salary Remaining : $1,873,929
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Michael Frolik $1,960,750 (5)
-Salary Remaining : $1,848,707
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Cody Hodgson $1,800,500 (1)
-Salary Remaining : $1,697,614
-Salary Average : $0
-Salary Average Remaining : $0
Alex Pietrangelo $1,650,825 (3)
-Salary Remaining : $1,556,492
-Salary Average : $0
-Salary Average Remaining : $0
Braden Holtby $1,509,375 (5)
-Salary Remaining : $1,423,125
-Salary Average : $0
-Salary Average Remaining : $0
Travis Hamonic $1,250,000 (4)
-Salary Remaining : $1,178,571
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Ondrej Pavelec $1,000,500 (2)
-Salary Remaining : $943,329
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Corey Perry $1,000,010 (1)
-Salary Remaining : $942,867
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Viktor Arvidsson $1,000,000 (4)
-Salary Remaining : $942,857
-Salary Average : $40,000
-Salary Average Remaining : $37,714
David Pastrnak $950,000 (4)
-Salary Remaining : $895,714
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Mikkel Boedker $912,500 (5)
-Salary Remaining : $860,357
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Mark Giordano $906,250 (1)
-Salary Remaining : $854,464
-Salary Average : $0
-Salary Average Remaining : $0
Michael Stone $897,500 (5)
-Salary Remaining : $846,214
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Elias Lindholm $845,000 (3)
-Salary Remaining : $796,714
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Josh Morrissey $750,000 (3)
-Salary Remaining : $707,143
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Patrice Bergeron $720,000 (2)
-Salary Remaining : $678,857
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Matt Nieto $700,000 (3)
-Salary Remaining : $660,000
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Mikael Backlund $625,000 (3)
-Salary Remaining : $589,286
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Ben Smith $500,000 (1)
-Salary Remaining : $471,429
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Brandon Sutter $500,000 (1)
-Salary Remaining : $471,429
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Adam Pardy $500,000 (1)
-Salary Remaining : $471,429
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Ryan Wilson $500,000 (1)
-Salary Remaining : $471,429
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Total Pro Players24
Salary Commitment
Year 8 : $26,923,610
Year 9 : $21,216,850
Year 10 : $19,496,350
Year 11 : $14,925,525
Salary Average Commitment
Year 8 : $800,000
Year 9 : $600,000
Year 10 : $520,000
Year 11 : $360,000
Salary Cap with 1 Way Contract
Year 8 : $26,923,610
Year 9 : $21,216,850
Year 10 : $19,496,350
Year 11 : $14,925,525

Farm Players Salaries

Brian Ferlin $80,000 (1)
Salary Remaining : $75,586
Salary Average : $4,000
Salary Average Remaining : $3,779
Charlie McAvoy $75,000 (1)
Salary Remaining : $70,862
Salary Average : $4,000
Salary Average Remaining : $3,779
Urho Vaakanainen $75,000 (2)
Salary Remaining : $70,862
Salary Average : $4,000
Salary Average Remaining : $3,779
Jake Bean $75,000 (1)
Salary Remaining : $70,862
Salary Average : $4,000
Salary Average Remaining : $3,779
Trevor Daley $72,000 (1)
Salary Remaining : $68,028
Salary Average : $4,000
Salary Average Remaining : $3,779
Shawn Matthias $70,000 (1)
Salary Remaining : $66,138
Salary Average : $4,000
Salary Average Remaining : $3,779
Nick Cousins $70,000 (2)
Salary Remaining : $66,138
Salary Average : $4,000
Salary Average Remaining : $3,779
Tyler Parsons $65,000 (1)
Salary Remaining : $61,414
Salary Average : $4,000
Salary Average Remaining : $3,779
Filip Johansson $65,000 (3)
Salary Remaining : $61,414
Salary Average : $4,000
Salary Average Remaining : $3,779
Adam Erne $65,000 (3)
Salary Remaining : $61,414
Salary Average : $4,000
Salary Average Remaining : $3,779
Oliver Kylington $65,000 (5)
Salary Remaining : $61,414
Salary Average : $4,000
Salary Average Remaining : $3,779
Tomas Tatar $62,500 (4)
Salary Remaining : $59,052
Salary Average : $4,000
Salary Average Remaining : $3,779
Oskar Sundqvist $60,000 (1)
Salary Remaining : $56,690
Salary Average : $4,000
Salary Average Remaining : $3,779
Andrew Mangiapane $60,000 (5)
Salary Remaining : $56,690
Salary Average : $4,000
Salary Average Remaining : $3,779
Calen Addison $60,000 (3)
Salary Remaining : $56,690
Salary Average : $4,000
Salary Average Remaining : $3,779
Jacob Olofsson $55,000 (3)
Salary Remaining : $51,966
Salary Average : $4,000
Salary Average Remaining : $3,779
Jordan Binnington $55,000 (1)
Salary Remaining : $51,966
Salary Average : $55,000
Salary Average Remaining : $51,966
Reilly Smith $55,000 (3)
Salary Remaining : $51,966
Salary Average : $4,000
Salary Average Remaining : $3,779
Trent Frederic $50,000 (1)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Brett Kulak $50,000 (3)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Tyson Jost $50,000 (1)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Daniel Sprong $50,000 (3)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Dillon Dube $50,000 (1)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Ivan Morozov $50,000 (3)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Andrew Nielsen $50,000 (3)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Nick Shore $44,000 (4)
Salary Remaining : $41,572
Salary Average : $4,000
Salary Average Remaining : $3,779
Linus Soderstrom $40,000 (4)
Salary Remaining : $37,793
Salary Average : $4,000
Salary Average Remaining : $3,779
Adam Lowry $40,000 (2)
Salary Remaining : $37,793
Salary Average : $4,000
Salary Average Remaining : $3,779
Cal Petersen $30,000 (1)
Salary Remaining : $28,345
Salary Average : $4,000
Salary Average Remaining : $3,779
Total Farm Players29
Salary Commitment
Year 8 : $1,688,500
Year 9 : $956,500
Year 10 : $771,500
Year 11 : $271,500
Salary Average Commitment
Year 8 : $167,000
Year 9 : $68,000
Year 10 : $56,000
Year 11 : $20,000

COLORADO WOLVES



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Den
Level 1: 6000 - $100 - 4,904 - 81.73%
Level 2: 5000 - $60 - 5,000 - 100.00%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $25 - 3,987 - 99.68%
Luxury : 1000 - $200 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,642 - 82.08%
Farm Level 2: 1000 - $15 - 979 - 97.90%
Farm Total Capacity :3000

Income

Home Games Left40
Average Attendance - %16,891 - 93.84%
Average Income per Game$1,160,025
Year to Date Revenue$2,320,050
Farm
Home Games Left39
Average Attendance - %2,621 - 87.36%
Average Income per Game$72,143
Year to Date Revenue$216,430

Expense

Pro Players Total Salaries$21,817,922
Farm Players Total Salaries$1,707,350
Coaches Total Salaries$2,727,000
Luxury Taxe Total$24,828
Special Salary Cap Value$0
Pro Year To Date Expenses$1,310,171
Farm Year To Date Expenses$182,200
Pro Salary Cap To Date$1,245,490
Farm Salary Cap To Date$94,200

Estimate

Pro Estimated Season Revenue$46,401,000
Farm Estimated Season Revenue$2,813,590
Pro Remaining Season Days132
Pro Expenses Per Days$163,928
Pro Estimated Expenses$21,638,496
Farm Remaining Season Days137
Farm Expenses Per Days$22,775
Farm Estimated Expenses$3,120,175
Estimated Season Expenses$24,758,671
Season Salary Cap$23,525,272
Estimate Under Maximum Salary Cap of $37,000,000$13,474,728
Estimate Over Minimum Salary Cap of $13,000,000 $10,525,272
Current Bank Account$311,627,327
Projected Bank Account$336,083,246

Pro Players Salaries

Anze Kopitar $2,399,500 (4)
-Salary Remaining : $2,262,386
-Salary Average : $0
-Salary Average Remaining : $0
Pavel Datsyuk $2,041,200 (2)
-Salary Remaining : $1,924,560
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Milan Michalek $1,571,875 (3)
-Salary Remaining : $1,482,054
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Pavel Vorobiev $1,527,222 (3)
-Salary Remaining : $1,439,952
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Jesse Joensuu $1,437,500 (5)
-Salary Remaining : $1,355,357
-Salary Average : $0
-Salary Average Remaining : $0
Tyler Myers $1,423,125 (5)
-Salary Remaining : $1,341,804
-Salary Average : $0
-Salary Average Remaining : $0
Blake Wheeler $1,380,000 (5)
-Salary Remaining : $1,301,143
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Maxim Mayorov $1,250,000 (5)
-Salary Remaining : $1,178,571
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Jonathan Quick $1,062,500 (4)
-Salary Remaining : $1,001,786
-Salary Average : $0
-Salary Average Remaining : $0
Zach Werenski $775,000 (5)
-Salary Remaining : $730,714
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Jonas Brodin $750,000 (2)
-Salary Remaining : $707,143
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Jared McCann $750,000 (4)
-Salary Remaining : $707,143
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Jesse Puljujarvi $750,000 (1)
-Salary Remaining : $707,143
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Eric Comrie $650,000 (3)
-Salary Remaining : $612,857
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Keaton Ellerby $625,000 (1)
-Salary Remaining : $589,286
-Salary Average : $0
-Salary Average Remaining : $0
Brian Lee $585,000 (4)
-Salary Remaining : $551,571
-Salary Average : $0
-Salary Average Remaining : $0
Alexander Semin $500,000 (1)
-Salary Remaining : $471,429
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Yakov Trenin $500,000 (3)
-Salary Remaining : $471,429
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Lance Bouma $500,000 (1)
-Salary Remaining : $471,429
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Devin Setoguchi $500,000 (3)
-Salary Remaining : $471,429
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Kenndal McArdle $440,000 (3)
-Salary Remaining : $414,857
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Jordan Schmaltz $400,000 (2)
-Salary Remaining : $377,143
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Total Pro Players22
Salary Commitment
Year 8 : $21,817,922
Year 9 : $19,442,922
Year 10 : $16,251,722
Year 11 : $11,062,625
Salary Average Commitment
Year 8 : $640,000
Year 9 : $520,000
Year 10 : $400,000
Year 11 : $160,000
Salary Cap with 1 Way Contract
Year 8 : $21,817,922
Year 9 : $19,442,922
Year 10 : $16,251,722
Year 11 : $11,062,625

Farm Players Salaries

Carl Gunnarsson $108,000 (2)
Salary Remaining : $102,041
Salary Average : $4,000
Salary Average Remaining : $3,779
James Reimer $103,750 (5)
Salary Remaining : $98,026
Salary Average : $4,000
Salary Average Remaining : $3,779
Brandon Gormley $85,000 (5)
Salary Remaining : $80,310
Salary Average : $4,000
Salary Average Remaining : $3,779
Conor Timmins $75,000 (2)
Salary Remaining : $70,862
Salary Average : $4,000
Salary Average Remaining : $3,779
Ryan Pulock $75,000 (3)
Salary Remaining : $70,862
Salary Average : $4,000
Salary Average Remaining : $3,779
Liam Foudy $75,000 (3)
Salary Remaining : $70,862
Salary Average : $4,000
Salary Average Remaining : $3,779
Keith Aulie $68,200 (3)
Salary Remaining : $64,437
Salary Average : $4,000
Salary Average Remaining : $3,779
Brett Connolly $67,500 (3)
Salary Remaining : $63,776
Salary Average : $4,000
Salary Average Remaining : $3,779
Kailer Yamamoto $65,000 (2)
Salary Remaining : $61,414
Salary Average : $4,000
Salary Average Remaining : $3,779
Nick Merkley $65,000 (5)
Salary Remaining : $61,414
Salary Average : $4,000
Salary Average Remaining : $3,779
Kieffer Bellows $65,000 (1)
Salary Remaining : $61,414
Salary Average : $4,000
Salary Average Remaining : $3,779
Radek Faksa $65,000 (2)
Salary Remaining : $61,414
Salary Average : $4,000
Salary Average Remaining : $3,779
Jacob Bernard-Docker $65,000 (3)
Salary Remaining : $61,414
Salary Average : $4,000
Salary Average Remaining : $3,779
Lane Manson $64,900 (3)
Salary Remaining : $61,319
Salary Average : $4,000
Salary Average Remaining : $3,779
Brett Palin $60,000 (1)
Salary Remaining : $56,690
Salary Average : $4,000
Salary Average Remaining : $3,779
Jonathan Tychonick $60,000 (3)
Salary Remaining : $56,690
Salary Average : $4,000
Salary Average Remaining : $3,779
David Gustafsson $55,000 (3)
Salary Remaining : $51,966
Salary Average : $4,000
Salary Average Remaining : $3,779
Filip Hronek $50,000 (1)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Johan Fransson $50,000 (1)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Cole Jarrett $50,000 (1)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Linus Omark $50,000 (3)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Jonas Gustavsson $50,000 (1)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Kirill Ustimenko $45,000 (2)
Salary Remaining : $42,517
Salary Average : $4,000
Salary Average Remaining : $3,779
Jon Kalinski $40,000 (4)
Salary Remaining : $37,793
Salary Average : $4,000
Salary Average Remaining : $3,779
Kasper Bjorkqvist $40,000 (1)
Salary Remaining : $37,793
Salary Average : $4,000
Salary Average Remaining : $3,779
Eemeli Rasanen $40,000 (2)
Salary Remaining : $37,793
Salary Average : $4,000
Salary Average Remaining : $3,779
Sean Collins $40,000 (1)
Salary Remaining : $37,793
Salary Average : $4,000
Salary Average Remaining : $3,779
Robin Kovacs $30,000 (1)
Salary Remaining : $28,345
Salary Average : $4,000
Salary Average Remaining : $3,779
Total Farm Players28
Salary Commitment
Year 8 : $1,707,350
Year 9 : $1,272,350
Year 10 : $874,350
Year 11 : $293,750
Salary Average Commitment
Year 8 : $112,000
Year 9 : $76,000
Year 10 : $52,000
Year 11 : $16,000

COQUITLAM KNIGHTS



Arena Capacity - Ticket Price
Attendance - %

Arena NameCoquitlam Oakridge Hockey Arena
Level 1: 6000 - $100 - 5,229 - 87.14%
Level 2: 5000 - $65 - 4,314 - 86.27%
Level 3: 2000 - $40 - 1,874 - 93.70%
Level 4: 4000 - $30 - 3,175 - 79.38%
Luxury : 1000 - $225 - 957 - 95.67%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $40 - 1,432 - 71.60%
Farm Level 2: 1000 - $20 - 747 - 74.70%
Farm Total Capacity :3000

Income

Home Games Left39
Average Attendance - %15,548 - 86.38%
Average Income per Game$1,188,715
Year to Date Revenue$3,566,145
Farm
Home Games Left40
Average Attendance - %2,179 - 72.63%
Average Income per Game$72,220
Year to Date Revenue$144,440

Expense

Pro Players Total Salaries$28,860,200
Farm Players Total Salaries$1,668,000
Coaches Total Salaries$2,802,000
Luxury Taxe Total$33,616
Special Salary Cap Value$0
Pro Year To Date Expenses$1,759,268
Farm Year To Date Expenses$160,991
Pro Salary Cap To Date$1,684,868
Farm Salary Cap To Date$88,576

Estimate

Pro Estimated Season Revenue$46,359,885
Farm Estimated Season Revenue$2,888,800
Pro Remaining Season Days132
Pro Expenses Per Days$215,444
Pro Estimated Expenses$28,438,608
Farm Remaining Season Days137
Farm Expenses Per Days$21,848
Farm Estimated Expenses$2,993,176
Estimated Season Expenses$31,431,784
Season Salary Cap$30,528,200
Estimate Under Maximum Salary Cap of $37,000,000$6,471,800
Estimate Over Minimum Salary Cap of $13,000,000 $17,528,200
Current Bank Account$248,949,901
Projected Bank Account$266,766,802

Pro Players Salaries

Aleksey Morozov $4,031,483 (1)
-Salary Remaining : $3,801,113
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Gilbert Brule $2,271,812 (1)
-Salary Remaining : $2,141,994
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Taylor Hall $2,053,750 (4)
-Salary Remaining : $1,936,393
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Andrew Cogliano $1,725,000 (2)
-Salary Remaining : $1,626,429
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Carey Price $1,495,000 (5)
-Salary Remaining : $1,409,571
-Salary Average : $0
-Salary Average Remaining : $0
Victor Uchevatov $1,460,250 (1)
-Salary Remaining : $1,376,807
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Ryan O'Marra $1,445,312 (1)
-Salary Remaining : $1,362,723
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Matt Clark $1,390,625 (1)
-Salary Remaining : $1,311,161
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Matt D'Agostini $1,250,000 (1)
-Salary Remaining : $1,178,571
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Joe Callahan $1,244,968 (1)
-Salary Remaining : $1,173,827
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Scott Hartnell $1,234,000 (1)
-Salary Remaining : $1,163,486
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Brett Pesce $1,219,000 (5)
-Salary Remaining : $1,149,343
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Steve Downie $1,133,500 (1)
-Salary Remaining : $1,068,729
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Denis Bodrov $1,100,000 (1)
-Salary Remaining : $1,037,143
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Andrei Loktionov $1,000,500 (3)
-Salary Remaining : $943,329
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Sebastian Collberg $987,500 (4)
-Salary Remaining : $931,071
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Jamie Oleksiak $937,500 (4)
-Salary Remaining : $883,929
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Brett Ritchie $700,000 (1)
-Salary Remaining : $660,000
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Tristan Jarry $650,000 (2)
-Salary Remaining : $612,857
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Andrej Meszaros $630,000 (1)
-Salary Remaining : $594,000
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Dustin Brown $500,000 (1)
-Salary Remaining : $471,429
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Luke Adam $400,000 (1)
-Salary Remaining : $377,143
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Total Pro Players22
Salary Commitment
Year 8 : $28,860,200
Year 9 : $10,068,250
Year 10 : $7,693,250
Year 11 : $6,692,750
Salary Average Commitment
Year 8 : $840,000
Year 9 : $280,000
Year 10 : $200,000
Year 11 : $160,000
Salary Cap with 1 Way Contract
Year 8 : $28,860,200
Year 9 : $10,068,250
Year 10 : $7,693,250
Year 11 : $6,692,750

Farm Players Salaries

Sam Kurker $118,000 (1)
Salary Remaining : $111,490
Salary Average : $4,000
Salary Average Remaining : $3,779
Kevin Fiala $77,500 (4)
Salary Remaining : $73,224
Salary Average : $4,000
Salary Average Remaining : $3,779
Evan Brophey $75,000 (1)
Salary Remaining : $70,862
Salary Average : $4,000
Salary Average Remaining : $3,779
Lias Andersson $75,000 (2)
Salary Remaining : $70,862
Salary Average : $4,000
Salary Average Remaining : $3,779
Lawson Crouse $75,000 (3)
Salary Remaining : $70,862
Salary Average : $4,000
Salary Average Remaining : $3,779
Brady Tkachuk $75,000 (3)
Salary Remaining : $70,862
Salary Average : $4,000
Salary Average Remaining : $3,779
Pierre-Luc Dubois $75,000 (1)
Salary Remaining : $70,862
Salary Average : $4,000
Salary Average Remaining : $3,779
Jake DeBrusk $67,500 (5)
Salary Remaining : $63,776
Salary Average : $4,000
Salary Average Remaining : $3,779
Josh Norris $65,000 (2)
Salary Remaining : $61,414
Salary Average : $4,000
Salary Average Remaining : $3,779
Julien Gauthier $65,000 (1)
Salary Remaining : $61,414
Salary Average : $4,000
Salary Average Remaining : $3,779
Alex Tuch $65,000 (4)
Salary Remaining : $61,414
Salary Average : $4,000
Salary Average Remaining : $3,779
Serron Noel $65,000 (3)
Salary Remaining : $61,414
Salary Average : $4,000
Salary Average Remaining : $3,779
Scott Perunovich $60,000 (3)
Salary Remaining : $56,690
Salary Average : $4,000
Salary Average Remaining : $3,779
Jordan Harris $55,000 (3)
Salary Remaining : $51,966
Salary Average : $4,000
Salary Average Remaining : $3,779
Chad Krys $50,000 (1)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Adam Musil $50,000 (1)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Jack Roslovic $50,000 (4)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Dominik Masin $50,000 (2)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Derek Forbort $50,000 (2)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Joey Keane $50,000 (3)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Adam Courchaine $50,000 (1)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Matt Villalta $50,000 (2)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Ryan Lindgren $50,000 (1)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Artur Kayumov $50,000 (1)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Mario Ferraro $45,000 (2)
Salary Remaining : $42,517
Salary Average : $4,000
Salary Average Remaining : $3,779
Givani Smith $40,000 (1)
Salary Remaining : $37,793
Salary Average : $4,000
Salary Average Remaining : $3,779
Maksim Zhukov $40,000 (2)
Salary Remaining : $37,793
Salary Average : $4,000
Salary Average Remaining : $3,779
Casey Fitzgerald $30,000 (1)
Salary Remaining : $28,345
Salary Average : $4,000
Salary Average Remaining : $3,779
Total Farm Players28
Salary Commitment
Year 8 : $1,668,000
Year 9 : $1,015,000
Year 10 : $640,000
Year 11 : $260,000
Salary Average Commitment
Year 8 : $112,000
Year 9 : $68,000
Year 10 : $40,000
Year 11 : $16,000

DETROIT RED WINGS



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Joe
Level 1: 6000 - $100 - 4,916 - 81.93%
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 - 1,622 - 81.12%
Farm Level 2: 1000 - $15 - 1,000 - 100.00%
Farm Total Capacity :3000

Income

Home Games Left39
Average Attendance - %16,916 - 93.98%
Average Income per Game$1,161,567
Year to Date Revenue$3,484,700
Farm
Home Games Left39
Average Attendance - %2,622 - 87.41%
Average Income per Game$71,782
Year to Date Revenue$215,345

Expense

Pro Players Total Salaries$28,983,724
Farm Players Total Salaries$2,043,135
Coaches Total Salaries$2,555,300
Luxury Taxe Total$33,048
Special Salary Cap Value$0
Pro Year To Date Expenses$1,745,032
Farm Year To Date Expenses$167,952
Pro Salary Cap To Date$1,656,216
Farm Salary Cap To Date$112,728

Estimate

Pro Estimated Season Revenue$45,301,100
Farm Estimated Season Revenue$2,799,485
Pro Remaining Season Days132
Pro Expenses Per Days$218,129
Pro Estimated Expenses$28,793,028
Farm Remaining Season Days137
Farm Expenses Per Days$20,994
Farm Estimated Expenses$2,876,178
Estimated Season Expenses$31,669,206
Season Salary Cap$31,026,859
Estimate Under Maximum Salary Cap of $37,000,000$5,973,141
Estimate Over Minimum Salary Cap of $13,000,000 $18,026,859
Current Bank Account$83,516,587
Projected Bank Account$99,947,966

Pro Players Salaries

Andrew Raycroft $4,607,774 (4)
-Salary Remaining : $4,344,473
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Andy McDonald $2,480,000 (1)
-Salary Remaining : $2,338,286
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Jarome Iginla $2,364,780 (3)
-Salary Remaining : $2,229,650
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Frantisek Lukes $1,939,000 (1)
-Salary Remaining : $1,828,200
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Kyle Beach $1,850,925 (3)
-Salary Remaining : $1,745,158
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Zach Parise $1,781,250 (2)
-Salary Remaining : $1,679,464
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Artem Anisimov $1,438,563 (5)
-Salary Remaining : $1,356,359
-Salary Average : $0
-Salary Average Remaining : $0
Matt Taormina $1,416,000 (1)
-Salary Remaining : $1,335,086
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Tuukka Rask $1,407,590 (4)
-Salary Remaining : $1,327,156
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Jordan Caron $1,384,642 (2)
-Salary Remaining : $1,305,520
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Nathan Gerbe $1,304,100 (4)
-Salary Remaining : $1,229,580
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Doug Rogers $1,000,000 (4)
-Salary Remaining : $942,857
-Salary Average : $40,000
-Salary Average Remaining : $37,714
T.J. Galiardi $984,100 (1)
-Salary Remaining : $927,866
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Zach Bogosian $925,000 (3)
-Salary Remaining : $872,143
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Stefan Legein $900,000 (2)
-Salary Remaining : $848,571
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Kevin Shattenkirk $875,000 (2)
-Salary Remaining : $825,000
-Salary Average : $0
-Salary Average Remaining : $0
Joe Pavelski $750,000 (3)
-Salary Remaining : $707,143
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Keith Yandle $625,000 (3)
-Salary Remaining : $589,286
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Mark Pysyk $600,000 (4)
-Salary Remaining : $565,714
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Kris Letang $350,000 (1)
-Salary Remaining : $330,000
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Total Pro Players20
Salary Commitment
Year 8 : $28,983,724
Year 9 : $21,814,624
Year 10 : $16,873,732
Year 11 : $10,358,027
Salary Average Commitment
Year 8 : $720,000
Year 9 : $520,000
Year 10 : $400,000
Year 11 : $200,000
Salary Cap with 1 Way Contract
Year 8 : $28,983,724
Year 9 : $21,814,624
Year 10 : $16,873,732
Year 11 : $10,358,027

Farm Players Salaries

Cory Schneider $128,885 (4)
Salary Remaining : $121,774
Salary Average : $4,000
Salary Average Remaining : $3,779
Kyle Chipchura $100,000 (1)
Salary Remaining : $94,483
Salary Average : $4,000
Salary Average Remaining : $3,779
Patric Hornqvist $84,000 (1)
Salary Remaining : $79,366
Salary Average : $4,000
Salary Average Remaining : $3,779
Michael Dal Colle $75,000 (2)
Salary Remaining : $70,862
Salary Average : $4,000
Salary Average Remaining : $3,779
Jakub Vrana $75,000 (3)
Salary Remaining : $70,862
Salary Average : $4,000
Salary Average Remaining : $3,779
K'Andre Miller $75,000 (3)
Salary Remaining : $70,862
Salary Average : $4,000
Salary Average Remaining : $3,779
Casey Mittelstadt $75,000 (2)
Salary Remaining : $70,862
Salary Average : $4,000
Salary Average Remaining : $3,779
Jake Oettinger $75,000 (2)
Salary Remaining : $70,862
Salary Average : $4,000
Salary Average Remaining : $3,779
Brendan Perlini $75,000 (4)
Salary Remaining : $70,862
Salary Average : $4,000
Salary Average Remaining : $3,779
Rob Fabbri $70,000 (4)
Salary Remaining : $66,138
Salary Average : $4,000
Salary Average Remaining : $3,779
Nikita Scherbak $67,500 (2)
Salary Remaining : $63,776
Salary Average : $4,000
Salary Average Remaining : $3,779
Alexei Cherepanov $65,250 (1)
Salary Remaining : $61,650
Salary Average : $4,000
Salary Average Remaining : $3,779
Ian McCoshen $65,000 (3)
Salary Remaining : $61,414
Salary Average : $4,000
Salary Average Remaining : $3,779
Filip Westerlund $65,000 (2)
Salary Remaining : $61,414
Salary Average : $4,000
Salary Average Remaining : $3,779
Nils Lundkvist $65,000 (3)
Salary Remaining : $61,414
Salary Average : $4,000
Salary Average Remaining : $3,779
Michael DiPietro $65,000 (2)
Salary Remaining : $61,414
Salary Average : $4,000
Salary Average Remaining : $3,779
Nick Bjugstad $60,000 (5)
Salary Remaining : $56,690
Salary Average : $4,000
Salary Average Remaining : $3,779
Jacob Ragnarsson $60,000 (3)
Salary Remaining : $56,690
Salary Average : $4,000
Salary Average Remaining : $3,779
Victor Rask $57,500 (1)
Salary Remaining : $54,328
Salary Average : $4,000
Salary Average Remaining : $3,779
Seth Barton $55,000 (3)
Salary Remaining : $51,966
Salary Average : $4,000
Salary Average Remaining : $3,779
Sami Lepisto $50,000 (2)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Carl Dahlstrom $50,000 (3)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Keith Petruzzelli $50,000 (2)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Xavier Bernard $50,000 (3)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Nick Sorensen $50,000 (1)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Aleksi Heponiemi $50,000 (2)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Joni Ikonen $45,000 (2)
Salary Remaining : $42,517
Salary Average : $4,000
Salary Average Remaining : $3,779
Richard Stehlik $40,000 (1)
Salary Remaining : $37,793
Salary Average : $4,000
Salary Average Remaining : $3,779
Ben Lovejoy $40,000 (1)
Salary Remaining : $37,793
Salary Average : $4,000
Salary Average Remaining : $3,779
Olivier Magnan $40,000 (1)
Salary Remaining : $37,793
Salary Average : $4,000
Salary Average Remaining : $3,779
Alexander Volkov $40,000 (2)
Salary Remaining : $37,793
Salary Average : $4,000
Salary Average Remaining : $3,779
Nathan Guenin $40,000 (1)
Salary Remaining : $37,793
Salary Average : $4,000
Salary Average Remaining : $3,779
Boo Nieves $40,000 (2)
Salary Remaining : $37,793
Salary Average : $4,000
Salary Average Remaining : $3,779
Total Farm Players33
Salary Commitment
Year 8 : $2,043,135
Year 9 : $1,526,385
Year 10 : $828,885
Year 11 : $333,885
Salary Average Commitment
Year 8 : $132,000
Year 9 : $96,000
Year 10 : $48,000
Year 11 : $16,000

EDMONTON BUSCHWACKERS



Arena Capacity - Ticket Price
Attendance - %

Arena Name99 Park
Level 1: 6000 - $100 - 5,109 - 85.15%
Level 2: 5000 - $60 - 4,975 - 99.49%
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 - 1,779 - 88.95%
Farm Level 2: 1000 - $15 - 998 - 99.80%
Farm Total Capacity :3000

Income

Home Games Left39
Average Attendance - %17,084 - 94.91%
Average Income per Game$1,179,380
Year to Date Revenue$3,538,140
Farm
Home Games Left40
Average Attendance - %2,777 - 92.57%
Average Income per Game$77,235
Year to Date Revenue$154,470

Expense

Pro Players Total Salaries$22,251,280
Farm Players Total Salaries$1,695,750
Coaches Total Salaries$2,159,500
Luxury Taxe Total$26,110
Special Salary Cap Value$0
Pro Year To Date Expenses$1,374,828
Farm Year To Date Expenses$146,924
Pro Salary Cap To Date$1,309,568
Farm Salary Cap To Date$90,788

Estimate

Pro Estimated Season Revenue$45,995,820
Farm Estimated Season Revenue$3,089,400
Pro Remaining Season Days132
Pro Expenses Per Days$167,095
Pro Estimated Expenses$22,056,540
Farm Remaining Season Days137
Farm Expenses Per Days$18,712
Farm Estimated Expenses$2,563,544
Estimated Season Expenses$24,620,084
Season Salary Cap$23,947,030
Estimate Under Maximum Salary Cap of $37,000,000$13,052,970
Estimate Over Minimum Salary Cap of $13,000,000 $10,947,030
Current Bank Account$293,581,959
Projected Bank Account$318,047,095

Pro Players Salaries

Ryan Nugent-Hopkins $2,228,125 (5)
-Salary Remaining : $2,100,804
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Magnus Paajarvi $2,185,000 (5)
-Salary Remaining : $2,060,143
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Wayne Simmonds $1,958,780 (5)
-Salary Remaining : $1,846,850
-Salary Average : $0
-Salary Average Remaining : $0
Kyle Turris $1,803,750 (3)
-Salary Remaining : $1,700,679
-Salary Average : $0
-Salary Average Remaining : $0
Kaspars Daugavins $1,375,000 (4)
-Salary Remaining : $1,296,429
-Salary Average : $0
-Salary Average Remaining : $0
Matt Murray $1,078,125 (5)
-Salary Remaining : $1,016,518
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Marc Staal $1,060,000 (4)
-Salary Remaining : $999,429
-Salary Average : $0
-Salary Average Remaining : $0
Dale Mitchell $1,027,500 (3)
-Salary Remaining : $968,786
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Brayden McNabb $1,000,000 (4)
-Salary Remaining : $942,857
-Salary Average : $0
-Salary Average Remaining : $0
Filip Forsberg $960,000 (2)
-Salary Remaining : $905,143
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Ray Emery $950,000 (1)
-Salary Remaining : $895,714
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Darnell Nurse $750,000 (3)
-Salary Remaining : $707,143
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Leon Draisaitl $750,000 (4)
-Salary Remaining : $707,143
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Nikita Zadorov $750,000 (3)
-Salary Remaining : $707,143
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Matt Carle $700,000 (1)
-Salary Remaining : $660,000
-Salary Average : $0
-Salary Average Remaining : $0
Frederik Gauthier $675,000 (3)
-Salary Remaining : $636,429
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Xavier Ouellet $650,000 (1)
-Salary Remaining : $612,857
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Philip Gogulla $630,000 (3)
-Salary Remaining : $594,000
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Marc-Olivier Roy $600,000 (2)
-Salary Remaining : $565,714
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Joel Broda $580,000 (2)
-Salary Remaining : $546,857
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Clayton Stoner $540,000 (2)
-Salary Remaining : $509,143
-Salary Average : $0
-Salary Average Remaining : $0
Total Pro Players21
Salary Commitment
Year 8 : $22,251,280
Year 9 : $19,951,280
Year 10 : $17,271,280
Year 11 : $11,635,030
Salary Average Commitment
Year 8 : $560,000
Year 9 : $480,000
Year 10 : $360,000
Year 11 : $160,000
Salary Cap with 1 Way Contract
Year 8 : $22,251,280
Year 9 : $19,951,280
Year 10 : $17,271,280
Year 11 : $11,635,030

Farm Players Salaries

Chris Stewart $142,500 (1)
Salary Remaining : $134,638
Salary Average : $4,000
Salary Average Remaining : $3,779
Alex Goligoski $112,000 (2)
Salary Remaining : $105,821
Salary Average : $4,000
Salary Average Remaining : $3,779
Beat Forster $75,000 (2)
Salary Remaining : $70,862
Salary Average : $0
Salary Average Remaining : $0
Oliver Wahlstrom $75,000 (3)
Salary Remaining : $70,862
Salary Average : $4,000
Salary Average Remaining : $3,779
Michael Rasmussen $75,000 (2)
Salary Remaining : $70,862
Salary Average : $4,000
Salary Average Remaining : $3,779
Max Jones $65,000 (1)
Salary Remaining : $61,414
Salary Average : $4,000
Salary Average Remaining : $3,779
Blake Geoffrion $65,000 (1)
Salary Remaining : $61,414
Salary Average : $4,000
Salary Average Remaining : $3,779
Cameron Abney $62,500 (3)
Salary Remaining : $59,052
Salary Average : $0
Salary Average Remaining : $0
Adam Ginning $60,000 (3)
Salary Remaining : $56,690
Salary Average : $4,000
Salary Average Remaining : $3,779
Matt Nickerson $58,000 (1)
Salary Remaining : $54,800
Salary Average : $4,000
Salary Average Remaining : $3,779
Andrey Zubarev $58,000 (1)
Salary Remaining : $54,800
Salary Average : $4,000
Salary Average Remaining : $3,779
Theo Ruth $56,250 (4)
Salary Remaining : $53,147
Salary Average : $4,000
Salary Average Remaining : $3,779
Olivier Rodrigue $55,000 (3)
Salary Remaining : $51,966
Salary Average : $4,000
Salary Average Remaining : $3,779
Jake Allen $50,000 (3)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Cliff Pu $50,000 (1)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
David Liffiton $50,000 (4)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Vaclav Karabacek $50,000 (2)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Nico Gross $50,000 (3)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Janne Kuokkanen $50,000 (1)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Keegan Lowe $46,500 (2)
Salary Remaining : $43,934
Salary Average : $4,000
Salary Average Remaining : $3,779
Stuart Skinner $45,000 (2)
Salary Remaining : $42,517
Salary Average : $4,000
Salary Average Remaining : $3,779
Jonas Røndbjerg $45,000 (2)
Salary Remaining : $42,517
Salary Average : $4,000
Salary Average Remaining : $3,779
Anthony Stolarz $40,000 (1)
Salary Remaining : $37,793
Salary Average : $4,000
Salary Average Remaining : $3,779
Sven Andrighetto $40,000 (2)
Salary Remaining : $37,793
Salary Average : $4,000
Salary Average Remaining : $3,779
Kasper Kotkansalo $40,000 (2)
Salary Remaining : $37,793
Salary Average : $4,000
Salary Average Remaining : $3,779
Ville Pokka $40,000 (2)
Salary Remaining : $37,793
Salary Average : $4,000
Salary Average Remaining : $3,779
Lauri Korpikoski $40,000 (1)
Salary Remaining : $37,793
Salary Average : $4,000
Salary Average Remaining : $3,779
Boris Katchouk $40,000 (1)
Salary Remaining : $37,793
Salary Average : $4,000
Salary Average Remaining : $3,779
Jujhar Khaira $30,000 (1)
Salary Remaining : $28,345
Salary Average : $4,000
Salary Average Remaining : $3,779
Matthew Cairns $30,000 (1)
Salary Remaining : $28,345
Salary Average : $4,000
Salary Average Remaining : $3,779
Total Farm Players30
Salary Commitment
Year 8 : $1,695,750
Year 9 : $1,027,250
Year 10 : $458,750
Year 11 : $106,250
Salary Average Commitment
Year 8 : $112,000
Year 9 : $64,000
Year 10 : $28,000
Year 11 : $8,000

HALIFAX HIGHLANDERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameHalf Moon House
Level 1: 6200 - $85 - 4,188 - 67.54%
Level 2: 5200 - $59 - 4,534 - 87.18%
Level 3: 2200 - $35 - 2,009 - 91.32%
Level 4: 4200 - $23 - 3,652 - 86.95%
Luxury : 1200 - $186 - 989 - 82.38%
Total Capacity :19000
Farm
Farm Level 1: 2000 - $23 - 1,969 - 98.45%
Farm Level 2: 1000 - $12 - 973 - 97.27%
Farm Total Capacity :3000

Income

Home Games Left40
Average Attendance - %15,371 - 80.90%
Average Income per Game$1,171,670
Year to Date Revenue$2,343,339
Farm
Home Games Left39
Average Attendance - %2,942 - 98.06%
Average Income per Game$66,300
Year to Date Revenue$198,900

Expense

Pro Players Total Salaries$27,164,937
Farm Players Total Salaries$2,041,856
Coaches Total Salaries$2,049,400
Luxury Taxe Total$32,658
Special Salary Cap Value$0
Pro Year To Date Expenses$1,694,041
Farm Year To Date Expenses$162,384
Pro Salary Cap To Date$1,636,897
Farm Salary Cap To Date$104,486

Estimate

Pro Estimated Season Revenue$46,866,780
Farm Estimated Season Revenue$2,585,700
Pro Remaining Season Days132
Pro Expenses Per Days$201,178
Pro Estimated Expenses$26,555,496
Farm Remaining Season Days137
Farm Expenses Per Days$21,319
Farm Estimated Expenses$2,920,703
Estimated Season Expenses$29,476,199
Season Salary Cap$29,206,793
Estimate Under Maximum Salary Cap of $37,000,000$7,793,207
Estimate Over Minimum Salary Cap of $13,000,000 $16,206,793
Current Bank Account$298,980,622
Projected Bank Account$318,956,903

Pro Players Salaries

Connor McDavid $2,300,000 (5)
-Salary Remaining : $2,168,571
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Morgan Rielly $2,285,625 (5)
-Salary Remaining : $2,155,018
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Jared Cowen $2,100,000 (2)
-Salary Remaining : $1,980,000
-Salary Average : $0
-Salary Average Remaining : $0
Marian Gaborik $2,035,687 (4)
-Salary Remaining : $1,919,362
-Salary Average : $0
-Salary Average Remaining : $0
Stephen Weiss $2,009,375 (4)
-Salary Remaining : $1,894,554
-Salary Average : $0
-Salary Average Remaining : $0
Erik Johnson $1,797,500 (4)
-Salary Remaining : $1,694,786
-Salary Average : $0
-Salary Average Remaining : $0
Evgeni Malkin $1,600,000 (3)
-Salary Remaining : $1,508,571
-Salary Average : $0
-Salary Average Remaining : $0
Karri Ramo $1,449,000 (5)
-Salary Remaining : $1,366,200
-Salary Average : $0
-Salary Average Remaining : $0
Stefan Della Rovere $1,362,000 (2)
-Salary Remaining : $1,284,171
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Jakub Voracek $1,344,500 (4)
-Salary Remaining : $1,267,671
-Salary Average : $0
-Salary Average Remaining : $0
Jacob Markstrom $1,060,000 (2)
-Salary Remaining : $999,429
-Salary Average : $0
-Salary Average Remaining : $0
Patrick O'Sullivan $1,000,000 (4)
-Salary Remaining : $942,857
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Nathan Horton $880,000 (3)
-Salary Remaining : $829,714
-Salary Average : $0
-Salary Average Remaining : $0
Wojtek Wolski $842,500 (2)
-Salary Remaining : $794,357
-Salary Average : $0
-Salary Average Remaining : $0
Mikhail Sergachev $750,000 (1)
-Salary Remaining : $707,143
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Roman Tesliuk $690,000 (4)
-Salary Remaining : $650,571
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Jay Rosehill $654,000 (2)
-Salary Remaining : $616,629
-Salary Average : $654,000
-Salary Average Remaining : $616,629
Mike Green $604,750 (1)
-Salary Remaining : $570,193
-Salary Average : $0
-Salary Average Remaining : $0
Mike Lundin $500,000 (1)
-Salary Remaining : $471,429
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Keven Veilleux $500,000 (2)
-Salary Remaining : $471,429
-Salary Average : $500,000
-Salary Average Remaining : $471,429
Zac Rinaldo $500,000 (1)
-Salary Remaining : $471,429
-Salary Average : $0
-Salary Average Remaining : $0
Colin Wilson $500,000 (1)
-Salary Remaining : $471,429
-Salary Average : $40,000
-Salary Average Remaining : $37,714
B.J. Crombeen $400,000 (4)
-Salary Remaining : $377,143
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Total Pro Players23
Salary Commitment
Year 8 : $27,164,937
Year 9 : $24,310,187
Year 10 : $17,791,687
Year 11 : $15,311,687
Salary Average Commitment
Year 8 : $1,514,000
Year 9 : $1,394,000
Year 10 : $200,000
Year 11 : $200,000
Salary Cap with 1 Way Contract
Year 8 : $27,164,937
Year 9 : $24,310,187
Year 10 : $17,791,687
Year 11 : $15,311,687

Farm Players Salaries

David Aebischer $295,896 (5)
Salary Remaining : $279,571
Salary Average : $0
Salary Average Remaining : $0
Jiri Tlusty $151,875 (1)
Salary Remaining : $143,496
Salary Average : $4,000
Salary Average Remaining : $3,779
Ales Hemsky $133,460 (3)
Salary Remaining : $126,097
Salary Average : $4,000
Salary Average Remaining : $3,779
Madison Bowey $81,250 (3)
Salary Remaining : $76,767
Salary Average : $4,000
Salary Average Remaining : $3,779
Theo Peckham $76,875 (2)
Salary Remaining : $72,634
Salary Average : $0
Salary Average Remaining : $0
Adrian Kempe $75,000 (2)
Salary Remaining : $70,862
Salary Average : $4,000
Salary Average Remaining : $3,779
Owen Tippett $75,000 (2)
Salary Remaining : $70,862
Salary Average : $4,000
Salary Average Remaining : $3,779
Mason McDonald $75,000 (4)
Salary Remaining : $70,862
Salary Average : $4,000
Salary Average Remaining : $3,779
David Van Der Gulik $75,000 (4)
Salary Remaining : $70,862
Salary Average : $4,000
Salary Average Remaining : $3,779
Shane Bowers $65,000 (2)
Salary Remaining : $61,414
Salary Average : $4,000
Salary Average Remaining : $3,779
Mattias Samuelsson $65,000 (3)
Salary Remaining : $61,414
Salary Average : $4,000
Salary Average Remaining : $3,779
Veini Vehviläinen $60,000 (3)
Salary Remaining : $56,690
Salary Average : $4,000
Salary Average Remaining : $3,779
Sergei Shirokov $60,000 (3)
Salary Remaining : $56,690
Salary Average : $4,000
Salary Average Remaining : $3,779
Eetu Tuulola $55,000 (3)
Salary Remaining : $51,966
Salary Average : $4,000
Salary Average Remaining : $3,779
Colton Sissons $50,000 (1)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Masi Marjamaki $50,000 (1)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Jake Paterson $50,000 (2)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Rob Schremp $50,000 (3)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Darryl Boyce $50,000 (1)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Matt Niskanen $50,000 (1)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Josh Brook $45,000 (2)
Salary Remaining : $42,517
Salary Average : $4,000
Salary Average Remaining : $3,779
Fabian Zetterlund $45,000 (2)
Salary Remaining : $42,517
Salary Average : $4,000
Salary Average Remaining : $3,779
Jake Leschyshyn $45,000 (2)
Salary Remaining : $42,517
Salary Average : $4,000
Salary Average Remaining : $3,779
Jonathan Kovacevic $40,000 (2)
Salary Remaining : $37,793
Salary Average : $4,000
Salary Average Remaining : $3,779
Linus Arnesson $40,000 (2)
Salary Remaining : $37,793
Salary Average : $4,000
Salary Average Remaining : $3,779
Evan Fitzpatrick $40,000 (1)
Salary Remaining : $37,793
Salary Average : $4,000
Salary Average Remaining : $3,779
Dylan Gambrell $40,000 (1)
Salary Remaining : $37,793
Salary Average : $4,000
Salary Average Remaining : $3,779
Guillaume Latendresse $40,000 (4)
Salary Remaining : $37,793
Salary Average : $4,000
Salary Average Remaining : $3,779
Patrick Wiercioch $32,500 (1)
Salary Remaining : $30,707
Salary Average : $4,000
Salary Average Remaining : $3,779
Vladimir Bobylev $30,000 (1)
Salary Remaining : $28,345
Salary Average : $4,000
Salary Average Remaining : $3,779
Total Farm Players30
Salary Commitment
Year 8 : $2,041,856
Year 9 : $1,547,481
Year 10 : $990,606
Year 11 : $485,896
Salary Average Commitment
Year 8 : $112,000
Year 9 : $76,000
Year 10 : $40,000
Year 11 : $12,000

HAWAII TYPHOON



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Lagoon
Level 1: 7000 - $100 - 5,058 - 72.26%
Level 2: 6000 - $60 - 5,094 - 84.91%
Level 3: 3000 - $35 - 2,302 - 76.73%
Level 4: 5000 - $25 - 4,311 - 86.22%
Luxury : 2000 - $200 - 1,064 - 53.18%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $35 - 1,684 - 84.20%
Farm Level 2: 1000 - $15 - 1,000 - 100.00%
Farm Total Capacity :3000

Income

Home Games Left39
Average Attendance - %17,829 - 77.52%
Average Income per Game$1,212,538
Year to Date Revenue$3,637,615
Farm
Home Games Left39
Average Attendance - %2,684 - 89.47%
Average Income per Game$73,940
Year to Date Revenue$221,820

Expense

Pro Players Total Salaries$29,571,765
Farm Players Total Salaries$2,433,270
Coaches Total Salaries$2,825,000
Luxury Taxe Total$33,720
Special Salary Cap Value$0
Pro Year To Date Expenses$1,788,384
Farm Year To Date Expenses$194,817
Pro Salary Cap To Date$1,689,816
Farm Salary Cap To Date$134,129

Estimate

Pro Estimated Season Revenue$47,288,995
Farm Estimated Season Revenue$2,883,660
Pro Remaining Season Days132
Pro Expenses Per Days$223,548
Pro Estimated Expenses$29,508,336
Farm Remaining Season Days137
Farm Expenses Per Days$24,367
Farm Estimated Expenses$3,338,279
Estimated Season Expenses$32,846,615
Season Salary Cap$32,005,035
Estimate Under Maximum Salary Cap of $37,000,000$4,994,965
Estimate Over Minimum Salary Cap of $13,000,000 $19,005,035
Current Bank Account$305,246,568
Projected Bank Account$322,572,608

Pro Players Salaries

Sidney Crosby $2,426,788 (5)
-Salary Remaining : $2,288,114
-Salary Average : $0
-Salary Average Remaining : $0
Vladimir Tarasenko $2,211,250 (4)
-Salary Remaining : $2,084,893
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Christian Berglund $1,888,875 (2)
-Salary Remaining : $1,780,939
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Rene Bourque $1,888,777 (1)
-Salary Remaining : $1,780,847
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Jamie Benn $1,828,500 (3)
-Salary Remaining : $1,724,014
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Kari Lehtonen $1,693,000 (4)
-Salary Remaining : $1,596,257
-Salary Average : $40,000
-Salary Average Remaining : $37,714
David Backes $1,675,200 (2)
-Salary Remaining : $1,579,474
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Stanislav Chistov $1,503,000 (2)
-Salary Remaining : $1,417,114
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Jhonas Enroth $1,500,000 (4)
-Salary Remaining : $1,414,286
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Branislav Fabry $1,493,875 (2)
-Salary Remaining : $1,408,511
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Matt Lashoff $1,373,500 (1)
-Salary Remaining : $1,295,014
-Salary Average : $0
-Salary Average Remaining : $0
Viktor Tikhonov $1,189,000 (2)
-Salary Remaining : $1,121,057
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Joe Ryan $1,050,000 (1)
-Salary Remaining : $990,000
-Salary Average : $0
-Salary Average Remaining : $0
Evgeny Kuznetsov $975,000 (2)
-Salary Remaining : $919,286
-Salary Average : $0
-Salary Average Remaining : $0
Dion Phaneuf $850,000 (1)
-Salary Remaining : $801,429
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Alex Galchenyuk $800,000 (2)
-Salary Remaining : $754,286
-Salary Average : $40,000
-Salary Average Remaining : $37,714
William Nylander $775,000 (4)
-Salary Remaining : $730,714
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Mikko Rantanen $750,000 (5)
-Salary Remaining : $707,143
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Joe Morrow $750,000 (1)
-Salary Remaining : $707,143
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Mark Fayne $725,000 (1)
-Salary Remaining : $683,571
-Salary Average : $40,000
-Salary Average Remaining : $37,714
John Adams $725,000 (1)
-Salary Remaining : $683,571
-Salary Average : $500,000
-Salary Average Remaining : $471,429
Tyson Strachan $500,000 (1)
-Salary Remaining : $471,429
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Derick Brassard $500,000 (1)
-Salary Remaining : $471,429
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Ben Holmstrom $500,000 (1)
-Salary Remaining : $471,429
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Total Pro Players24
Salary Commitment
Year 8 : $29,571,765
Year 9 : $20,709,488
Year 10 : $11,184,538
Year 11 : $9,356,038
Salary Average Commitment
Year 8 : $1,260,000
Year 9 : $480,000
Year 10 : $240,000
Year 11 : $200,000
Salary Cap with 1 Way Contract
Year 8 : $29,571,765
Year 9 : $20,709,488
Year 10 : $11,184,538
Year 11 : $9,356,038

Farm Players Salaries

Jamie McGinn $285,000 (2)
Salary Remaining : $269,276
Salary Average : $4,000
Salary Average Remaining : $3,779
Arttu Luttinen $243,761 (1)
Salary Remaining : $230,312
Salary Average : $4,000
Salary Average Remaining : $3,779
Ondrej Nemec $183,559 (2)
Salary Remaining : $173,432
Salary Average : $4,000
Salary Average Remaining : $3,779
Brandon McMillan $166,800 (2)
Salary Remaining : $157,597
Salary Average : $4,000
Salary Average Remaining : $3,779
Brock Radunske $145,125 (1)
Salary Remaining : $137,118
Salary Average : $4,000
Salary Average Remaining : $3,779
Al Montoya $112,000 (2)
Salary Remaining : $105,821
Salary Average : $4,000
Salary Average Remaining : $3,779
Brady Calla $97,025 (1)
Salary Remaining : $91,672
Salary Average : $4,000
Salary Average Remaining : $3,779
Barrett Hayton $75,000 (3)
Salary Remaining : $70,862
Salary Average : $4,000
Salary Average Remaining : $3,779
Eddie Lack $72,500 (1)
Salary Remaining : $68,500
Salary Average : $4,000
Salary Average Remaining : $3,779
Jett Woo $65,000 (3)
Salary Remaining : $61,414
Salary Average : $4,000
Salary Average Remaining : $3,779
Adam Fox $65,000 (1)
Salary Remaining : $61,414
Salary Average : $4,000
Salary Average Remaining : $3,779
Marko Dano $65,000 (3)
Salary Remaining : $61,414
Salary Average : $4,000
Salary Average Remaining : $3,779
Wade Allison $65,000 (1)
Salary Remaining : $61,414
Salary Average : $4,000
Salary Average Remaining : $3,779
Igor Shestyorkin $60,000 (3)
Salary Remaining : $56,690
Salary Average : $4,000
Salary Average Remaining : $3,779
Jack Drury $60,000 (3)
Salary Remaining : $56,690
Salary Average : $4,000
Salary Average Remaining : $3,779
Filip Hållander $55,000 (3)
Salary Remaining : $51,966
Salary Average : $4,000
Salary Average Remaining : $3,779
Pontus Aberg $52,500 (1)
Salary Remaining : $49,603
Salary Average : $4,000
Salary Average Remaining : $3,779
Brandon Hickey $50,000 (2)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Jack Glover $50,000 (2)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Brandon Carlo $50,000 (3)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Filip Chlapik $50,000 (4)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Gustav Olofsson $50,000 (1)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Vitek Vanecek $50,000 (3)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Caleb Jones $50,000 (3)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Andrei Altybarmakyan $50,000 (2)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Colton Point $45,000 (2)
Salary Remaining : $42,517
Salary Average : $4,000
Salary Average Remaining : $3,779
Steve Eminger $40,000 (1)
Salary Remaining : $37,793
Salary Average : $4,000
Salary Average Remaining : $3,779
Keegan Kanzig $40,000 (1)
Salary Remaining : $37,793
Salary Average : $4,000
Salary Average Remaining : $3,779
Anton Karlsson $40,000 (1)
Salary Remaining : $37,793
Salary Average : $4,000
Salary Average Remaining : $3,779
Total Farm Players29
Salary Commitment
Year 8 : $2,433,270
Year 9 : $1,522,359
Year 10 : $580,000
Year 11 : $50,000
Salary Average Commitment
Year 8 : $116,000
Year 9 : $72,000
Year 10 : $40,000
Year 11 : $4,000

LAS CRUCES SPURS



Arena Capacity - Ticket Price
Attendance - %

Arena NameNew Mexico Place
Level 1: 7000 - $102 - 5,119 - 73.12%
Level 2: 6000 - $63 - 4,261 - 71.02%
Level 3: 3000 - $35 - 2,436 - 81.21%
Level 4: 4000 - $27 - 3,860 - 96.50%
Luxury : 2000 - $240 - 960 - 48.02%
Total Capacity :22000
Farm
Farm Level 1: 3000 - $37 - 2,307 - 76.90%
Farm Level 2: 2000 - $16 - 1,905 - 95.25%
Farm Total Capacity :5000

Income

Home Games Left39
Average Attendance - %16,637 - 75.62%
Average Income per Game$1,210,540
Year to Date Revenue$3,631,619
Farm
Home Games Left40
Average Attendance - %4,212 - 84.24%
Average Income per Game$115,839
Year to Date Revenue$231,678

Expense

Pro Players Total Salaries$26,845,953
Farm Players Total Salaries$2,514,109
Coaches Total Salaries$2,902,000
Luxury Taxe Total$32,785
Special Salary Cap Value$0
Pro Year To Date Expenses$1,671,850
Farm Year To Date Expenses$188,854
Pro Salary Cap To Date$1,643,278
Farm Salary Cap To Date$128,166

Estimate

Pro Estimated Season Revenue$47,211,047
Farm Estimated Season Revenue$4,633,560
Pro Remaining Season Days132
Pro Expenses Per Days$195,328
Pro Estimated Expenses$25,783,296
Farm Remaining Season Days137
Farm Expenses Per Days$24,925
Farm Estimated Expenses$3,414,725
Estimated Season Expenses$29,198,021
Season Salary Cap$29,360,062
Estimate Under Maximum Salary Cap of $37,000,000$7,639,938
Estimate Over Minimum Salary Cap of $13,000,000 $16,360,062
Current Bank Account$289,781,988
Projected Bank Account$312,428,574

Pro Players Salaries

Pekka Rinne $2,418,438 (4)
-Salary Remaining : $2,280,242
-Salary Average : $0
-Salary Average Remaining : $0
Patrick Kane $2,376,188 (4)
-Salary Remaining : $2,240,406
-Salary Average : $0
-Salary Average Remaining : $0
Phil Grubauer $1,550,001 (1)
-Salary Remaining : $1,461,430
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Brad Malone $1,536,500 (1)
-Salary Remaining : $1,448,700
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Drew Stafford $1,444,000 (1)
-Salary Remaining : $1,361,486
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Andrei Kostitsyn $1,440,001 (1)
-Salary Remaining : $1,357,715
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Pavol Sedov $1,348,500 (2)
-Salary Remaining : $1,271,443
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Dylan McIlrath $1,225,000 (1)
-Salary Remaining : $1,155,000
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Mark Stone $1,219,000 (3)
-Salary Remaining : $1,149,343
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Tobias Enstrom $1,160,000 (1)
-Salary Remaining : $1,093,714
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Stephane Veilleux $1,097,500 (2)
-Salary Remaining : $1,034,786
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Jordan Schroeder $1,078,000 (1)
-Salary Remaining : $1,016,400
-Salary Average : $0
-Salary Average Remaining : $0
Andy Rogers $1,060,000 (4)
-Salary Remaining : $999,429
-Salary Average : $0
-Salary Average Remaining : $0
Maxim Trunev $940,000 (1)
-Salary Remaining : $886,286
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Jacob Trouba $934,375 (5)
-Salary Remaining : $880,982
-Salary Average : $40,000
-Salary Average Remaining : $37,714
John Klingberg $873,450 (4)
-Salary Remaining : $823,539
-Salary Average : $647,000
-Salary Average Remaining : $610,029
Sean Couturier $760,000 (1)
-Salary Remaining : $716,571
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Auston Matthews $750,000 (1)
-Salary Remaining : $707,143
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Connor Hellebuyck $750,000 (5)
-Salary Remaining : $707,143
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Emile Poirier $750,000 (1)
-Salary Remaining : $707,143
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Brandon Saad $650,000 (1)
-Salary Remaining : $612,857
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Torey Krug $535,000 (1)
-Salary Remaining : $504,429
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Matt Moulson $500,000 (1)
-Salary Remaining : $471,429
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Shea Weber $450,000 (1)
-Salary Remaining : $424,286
-Salary Average : $0
-Salary Average Remaining : $0
Total Pro Players24
Salary Commitment
Year 8 : $26,845,953
Year 9 : $12,077,451
Year 10 : $9,631,451
Year 11 : $8,412,451
Salary Average Commitment
Year 8 : $1,367,000
Year 9 : $847,000
Year 10 : $767,000
Year 11 : $727,000
Salary Cap with 1 Way Contract
Year 8 : $26,845,953
Year 9 : $12,077,451
Year 10 : $9,631,451
Year 11 : $8,412,451

Farm Players Salaries

Tyler Kennedy $183,000 (2)
Salary Remaining : $172,903
Salary Average : $4,000
Salary Average Remaining : $3,779
Ryan Donally $176,544 (1)
Salary Remaining : $166,803
Salary Average : $4,000
Salary Average Remaining : $3,779
Corey Potter $157,700 (1)
Salary Remaining : $148,999
Salary Average : $4,000
Salary Average Remaining : $3,779
Tom Gilbert $156,250 (1)
Salary Remaining : $147,629
Salary Average : $4,000
Salary Average Remaining : $3,779
Niklas Hjalmarsson $131,800 (1)
Salary Remaining : $124,528
Salary Average : $4,000
Salary Average Remaining : $3,779
Michael Sauer $110,766 (1)
Salary Remaining : $104,655
Salary Average : $4,000
Salary Average Remaining : $3,779
Steve Mason $100,011 (1)
Salary Remaining : $94,493
Salary Average : $4,000
Salary Average Remaining : $3,779
Curtis Lazar $80,000 (3)
Salary Remaining : $75,586
Salary Average : $4,000
Salary Average Remaining : $3,779
Milan Lucic $80,000 (1)
Salary Remaining : $75,586
Salary Average : $4,000
Salary Average Remaining : $3,779
Noah Hanifin $75,000 (5)
Salary Remaining : $70,862
Salary Average : $4,000
Salary Average Remaining : $3,779
Kyle Palmieri $75,000 (1)
Salary Remaining : $70,862
Salary Average : $4,000
Salary Average Remaining : $3,779
Mark Jankowski $75,000 (1)
Salary Remaining : $70,862
Salary Average : $4,000
Salary Average Remaining : $3,779
Zachary Fucale $75,000 (2)
Salary Remaining : $70,862
Salary Average : $4,000
Salary Average Remaining : $3,779
Devante Smith-Pelly $73,438 (1)
Salary Remaining : $69,386
Salary Average : $4,000
Salary Average Remaining : $3,779
Anton Rodin $70,000 (2)
Salary Remaining : $66,138
Salary Average : $4,000
Salary Average Remaining : $3,779
Ben Eager $70,000 (1)
Salary Remaining : $66,138
Salary Average : $4,000
Salary Average Remaining : $3,779
Cal Foote $65,000 (2)
Salary Remaining : $61,414
Salary Average : $4,000
Salary Average Remaining : $3,779
Sean Durzi $65,000 (3)
Salary Remaining : $61,414
Salary Average : $4,000
Salary Average Remaining : $3,779
Thomas Chabot $65,000 (4)
Salary Remaining : $61,414
Salary Average : $4,000
Salary Average Remaining : $3,779
Bill Arnold $64,600 (3)
Salary Remaining : $61,036
Salary Average : $4,000
Salary Average Remaining : $3,779
Daniel Winnik $60,000 (2)
Salary Remaining : $56,690
Salary Average : $4,000
Salary Average Remaining : $3,779
Ilya Sorokin $60,000 (4)
Salary Remaining : $56,690
Salary Average : $4,000
Salary Average Remaining : $3,779
Luke Green $55,000 (3)
Salary Remaining : $51,966
Salary Average : $4,000
Salary Average Remaining : $3,779
David Desharnais $50,000 (1)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Wouter Peeters $50,000 (3)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Martin Reway $50,000 (2)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Connor Crisp $50,000 (2)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Jack Dougherty $50,000 (2)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Dalton Thrower $50,000 (1)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Andrei Mironov $50,000 (2)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Linus Lindström $40,000 (1)
Salary Remaining : $37,793
Salary Average : $4,000
Salary Average Remaining : $3,779
Total Farm Players31
Salary Commitment
Year 8 : $2,514,108
Year 9 : $1,167,600
Year 10 : $514,600
Year 11 : $200,000
Salary Average Commitment
Year 8 : $124,000
Year 9 : $68,000
Year 10 : $32,000
Year 11 : $12,000

MANHATTAN ISLANDERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameBossydome
Level 1: 6000 - $100 - 5,204 - 86.73%
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 - 1,651 - 82.53%
Farm Level 2: 1000 - $15 - 1,000 - 100.00%
Farm Total Capacity :3000

Income

Home Games Left40
Average Attendance - %17,204 - 95.58%
Average Income per Game$1,190,350
Year to Date Revenue$2,380,700
Farm
Home Games Left40
Average Attendance - %2,651 - 88.35%
Average Income per Game$72,768
Year to Date Revenue$145,535

Expense

Pro Players Total Salaries$27,384,637
Farm Players Total Salaries$2,020,757
Coaches Total Salaries$3,219,000
Luxury Taxe Total$31,216
Special Salary Cap Value$0
Pro Year To Date Expenses$1,668,152
Farm Year To Date Expenses$189,336
Pro Salary Cap To Date$1,564,840
Farm Salary Cap To Date$111,488

Estimate

Pro Estimated Season Revenue$47,614,000
Farm Estimated Season Revenue$2,910,700
Pro Remaining Season Days132
Pro Expenses Per Days$208,519
Pro Estimated Expenses$27,524,508
Farm Remaining Season Days137
Farm Expenses Per Days$23,667
Farm Estimated Expenses$3,242,379
Estimated Season Expenses$30,766,887
Season Salary Cap$29,405,394
Estimate Under Maximum Salary Cap of $37,000,000$7,594,606
Estimate Over Minimum Salary Cap of $13,000,000 $16,405,394
Current Bank Account$250,623,222
Projected Bank Account$270,381,035

Pro Players Salaries

Luke Schenn $2,700,000 (3)
-Salary Remaining : $2,545,714
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Daniel Sedin $2,207,750 (3)
-Salary Remaining : $2,081,593
-Salary Average : $0
-Salary Average Remaining : $0
Gabriel Landeskog $1,987,500 (3)
-Salary Remaining : $1,873,929
-Salary Average : $0
-Salary Average Remaining : $0
Mikko Koskinen $1,925,000 (4)
-Salary Remaining : $1,815,000
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Oliver Ekman-Larsson $1,875,000 (4)
-Salary Remaining : $1,767,857
-Salary Average : $0
-Salary Average Remaining : $0
Alexander Edler $1,562,500 (4)
-Salary Remaining : $1,473,214
-Salary Average : $0
-Salary Average Remaining : $0
John Tavares $1,359,375 (2)
-Salary Remaining : $1,281,696
-Salary Average : $0
-Salary Average Remaining : $0
Henrik Sedin $1,356,562 (1)
-Salary Remaining : $1,279,044
-Salary Average : $0
-Salary Average Remaining : $0
Johnny Boychuk $1,043,950 (3)
-Salary Remaining : $984,296
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Ryan Strome $937,500 (2)
-Salary Remaining : $883,929
-Salary Average : $0
-Salary Average Remaining : $0
Magnus Hellberg $880,000 (3)
-Salary Remaining : $829,714
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Josh Bailey $812,500 (3)
-Salary Remaining : $766,071
-Salary Average : $0
-Salary Average Remaining : $0
Jake Virtanen $775,000 (4)
-Salary Remaining : $730,714
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Rickard Rakell $762,000 (2)
-Salary Remaining : $718,457
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Nikita Tryamkin $750,000 (4)
-Salary Remaining : $707,143
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Filip Zadina $750,000 (3)
-Salary Remaining : $707,143
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Anthony Beauvillier $750,000 (5)
-Salary Remaining : $707,143
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Ty Dellandrea $650,000 (3)
-Salary Remaining : $612,857
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Jacob de la Rose $650,000 (3)
-Salary Remaining : $612,857
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Erik Karlsson $650,000 (3)
-Salary Remaining : $612,857
-Salary Average : $0
-Salary Average Remaining : $0
Dominik Bokk $650,000 (3)
-Salary Remaining : $612,857
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Joshua Ho-Sang $650,000 (4)
-Salary Remaining : $612,857
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Jonatan Berggren $600,000 (3)
-Salary Remaining : $565,714
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Olof Lindbom $550,000 (3)
-Salary Remaining : $518,571
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Thomas Hickey $550,000 (2)
-Salary Remaining : $518,571
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Total Pro Players25
Salary Commitment
Year 8 : $27,384,637
Year 9 : $26,028,075
Year 10 : $22,419,200
Year 11 : $8,287,500
Salary Average Commitment
Year 8 : $640,000
Year 9 : $640,000
Year 10 : $560,000
Year 11 : $200,000
Salary Cap with 1 Way Contract
Year 8 : $27,384,637
Year 9 : $26,028,075
Year 10 : $22,419,200
Year 11 : $8,287,500

Farm Players Salaries

Johan Franzen $265,457 (1)
Salary Remaining : $250,811
Salary Average : $0
Salary Average Remaining : $0
Scott Mayfield $97,800 (2)
Salary Remaining : $92,404
Salary Average : $4,000
Salary Average Remaining : $3,779
Eric Nystrom $90,000 (3)
Salary Remaining : $85,034
Salary Average : $4,000
Salary Average Remaining : $3,779
Anders Lee $90,000 (1)
Salary Remaining : $85,034
Salary Average : $4,000
Salary Average Remaining : $3,779
Elias Pettersson $75,000 (2)
Salary Remaining : $70,862
Salary Average : $4,000
Salary Average Remaining : $3,779
Mathew Barzal $75,000 (5)
Salary Remaining : $70,862
Salary Average : $4,000
Salary Average Remaining : $3,779
Timothy Liljegren $75,000 (2)
Salary Remaining : $70,862
Salary Average : $4,000
Salary Average Remaining : $3,779
Erik Brännström $75,000 (2)
Salary Remaining : $70,862
Salary Average : $4,000
Salary Average Remaining : $3,779
Griffin Reinhart $75,000 (2)
Salary Remaining : $70,862
Salary Average : $4,000
Salary Average Remaining : $3,779
Olli Juolevi $75,000 (1)
Salary Remaining : $70,862
Salary Average : $4,000
Salary Average Remaining : $3,779
Dylan Strome $75,000 (5)
Salary Remaining : $70,862
Salary Average : $4,000
Salary Average Remaining : $3,779
Kirill Kabanov $72,500 (3)
Salary Remaining : $68,500
Salary Average : $4,000
Salary Average Remaining : $3,779
Joacim Eriksson $70,000 (3)
Salary Remaining : $66,138
Salary Average : $4,000
Salary Average Remaining : $3,779
Joel Eriksson Ek $70,000 (5)
Salary Remaining : $66,138
Salary Average : $4,000
Salary Average Remaining : $3,779
Kole Lind $65,000 (2)
Salary Remaining : $61,414
Salary Average : $4,000
Salary Average Remaining : $3,779
Yegor Korshkov $65,000 (1)
Salary Remaining : $61,414
Salary Average : $4,000
Salary Average Remaining : $3,779
Thatcher Demko $65,000 (4)
Salary Remaining : $61,414
Salary Average : $4,000
Salary Average Remaining : $3,779
Calle Jarnkrok $60,000 (3)
Salary Remaining : $56,690
Salary Average : $4,000
Salary Average Remaining : $3,779
Gustav Nyquist $59,000 (3)
Salary Remaining : $55,745
Salary Average : $4,000
Salary Average Remaining : $3,779
Brock Nelson $55,000 (2)
Salary Remaining : $51,966
Salary Average : $4,000
Salary Average Remaining : $3,779
Kyle Okposo $55,000 (1)
Salary Remaining : $51,966
Salary Average : $0
Salary Average Remaining : $0
Matt Martin $53,500 (3)
Salary Remaining : $50,548
Salary Average : $4,000
Salary Average Remaining : $3,779
Jonah Gadjovich $50,000 (2)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Gabriel Carlsson $50,000 (5)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Jack Rathbone $45,000 (2)
Salary Remaining : $42,517
Salary Average : $4,000
Salary Average Remaining : $3,779
Reilly Walsh $40,000 (2)
Salary Remaining : $37,793
Salary Average : $4,000
Salary Average Remaining : $3,779
Carl Grundström $40,000 (1)
Salary Remaining : $37,793
Salary Average : $4,000
Salary Average Remaining : $3,779
Casey Cizikas $37,500 (2)
Salary Remaining : $35,431
Salary Average : $4,000
Salary Average Remaining : $3,779
Total Farm Players28
Salary Commitment
Year 8 : $2,020,757
Year 9 : $1,430,300
Year 10 : $740,000
Year 11 : $335,000
Salary Average Commitment
Year 8 : $104,000
Year 9 : $88,000
Year 10 : $44,000
Year 11 : $20,000

NEWTON NIGHTMARES



Arena Capacity - Ticket Price
Attendance - %

Arena NameNEWTON SPORTS PALACE
Level 1: 6000 - $90 - 6,000 - 100.00%
Level 2: 5000 - $70 - 3,822 - 76.43%
Level 3: 2000 - $45 - 1,636 - 81.80%
Level 4: 4000 - $30 - 3,293 - 82.33%
Luxury : 1000 - $150 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 2,000 - 100.00%
Farm Level 2: 1000 - $15 - 994 - 99.40%
Farm Total Capacity :3000

Income

Home Games Left39
Average Attendance - %15,751 - 87.51%
Average Income per Game$1,129,937
Year to Date Revenue$3,389,810
Farm
Home Games Left40
Average Attendance - %2,994 - 99.80%
Average Income per Game$64,910
Year to Date Revenue$129,820

Expense

Pro Players Total Salaries$29,183,000
Farm Players Total Salaries$2,172,500
Coaches Total Salaries$2,200,000
Luxury Taxe Total$33,272
Special Salary Cap Value$0
Pro Year To Date Expenses$1,750,456
Farm Year To Date Expenses$161,240
Pro Salary Cap To Date$1,667,600
Farm Salary Cap To Date$119,864

Estimate

Pro Estimated Season Revenue$44,067,530
Farm Estimated Season Revenue$2,596,400
Pro Remaining Season Days132
Pro Expenses Per Days$218,807
Pro Estimated Expenses$28,882,524
Farm Remaining Season Days137
Farm Expenses Per Days$20,155
Farm Estimated Expenses$2,761,235
Estimated Season Expenses$31,643,759
Season Salary Cap$31,355,500
Estimate Under Maximum Salary Cap of $37,000,000$5,644,500
Estimate Over Minimum Salary Cap of $13,000,000 $18,355,500
Current Bank Account$160,766,192
Projected Bank Account$175,786,363

Pro Players Salaries

Joe Thornton $2,772,288 (4)
-Salary Remaining : $2,613,872
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Michal Vondrka $2,735,000 (2)
-Salary Remaining : $2,578,714
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Dennis Wideman $2,483,125 (2)
-Salary Remaining : $2,341,232
-Salary Average : $0
-Salary Average Remaining : $0
Semyon Varlamov $2,225,000 (3)
-Salary Remaining : $2,097,857
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Trevor Byrne $1,795,950 (1)
-Salary Remaining : $1,693,324
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Kevin Poulin $1,661,250 (2)
-Salary Remaining : $1,566,321
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Phillip Danault $1,650,000 (5)
-Salary Remaining : $1,555,714
-Salary Average : $40,000
-Salary Average Remaining : $37,714
David Legwand $1,471,325 (3)
-Salary Remaining : $1,387,249
-Salary Average : $40,000
-Salary Average Remaining : $37,714
John-Michael Liles $1,442,187 (2)
-Salary Remaining : $1,359,776
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Paul Bissonnette $1,340,000 (2)
-Salary Remaining : $1,263,429
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Zach Boychuk $1,185,000 (3)
-Salary Remaining : $1,117,286
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Rick Nash $1,184,875 (2)
-Salary Remaining : $1,117,168
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Jeff Tambellini $937,000 (2)
-Salary Remaining : $883,457
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Matt Puempel $900,000 (2)
-Salary Remaining : $848,571
-Salary Average : $900,000
-Salary Average Remaining : $848,571
Jakub Kindl $875,000 (1)
-Salary Remaining : $825,000
-Salary Average : $0
-Salary Average Remaining : $0
Brock Boeser $800,000 (5)
-Salary Remaining : $754,286
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Alexander Wennberg $775,000 (3)
-Salary Remaining : $730,714
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Albin Eriksson $650,000 (3)
-Salary Remaining : $612,857
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Vince Dunn $500,000 (5)
-Salary Remaining : $471,429
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Josh Jacobs $500,000 (4)
-Salary Remaining : $471,429
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Adam Mascherin $500,000 (1)
-Salary Remaining : $471,429
-Salary Average : $40,000
-Salary Average Remaining : $37,714
MacKenzie Entwistle $400,000 (2)
-Salary Remaining : $377,143
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Josh Anderson $400,000 (1)
-Salary Remaining : $377,143
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Total Pro Players23
Salary Commitment
Year 8 : $29,183,000
Year 9 : $25,612,050
Year 10 : $12,528,613
Year 11 : $6,222,288
Salary Average Commitment
Year 8 : $1,700,000
Year 9 : $1,580,000
Year 10 : $400,000
Year 11 : $200,000
Salary Cap with 1 Way Contract
Year 8 : $29,183,000
Year 9 : $25,612,050
Year 10 : $12,528,613
Year 11 : $6,222,288

Farm Players Salaries

Scottie Upshall $140,000 (1)
Salary Remaining : $132,276
Salary Average : $4,000
Salary Average Remaining : $3,779
Chris Butler $130,000 (1)
Salary Remaining : $122,828
Salary Average : $4,000
Salary Average Remaining : $3,779
Seth Ambroz $115,000 (1)
Salary Remaining : $108,655
Salary Average : $4,000
Salary Average Remaining : $3,779
Ryan White $115,000 (1)
Salary Remaining : $108,655
Salary Average : $4,000
Salary Average Remaining : $3,779
Eric Tangradi $115,000 (1)
Salary Remaining : $108,655
Salary Average : $4,000
Salary Average Remaining : $3,779
Adam Boqvist $75,000 (3)
Salary Remaining : $70,862
Salary Average : $4,000
Salary Average Remaining : $3,779
Filip Chytil $75,000 (2)
Salary Remaining : $70,862
Salary Average : $4,000
Salary Average Remaining : $3,779
Sebastian Aho $65,000 (2)
Salary Remaining : $61,414
Salary Average : $4,000
Salary Average Remaining : $3,779
Jonathan Dahlén $65,000 (1)
Salary Remaining : $61,414
Salary Average : $4,000
Salary Average Remaining : $3,779
Libor Hajek $65,000 (1)
Salary Remaining : $61,414
Salary Average : $4,000
Salary Average Remaining : $3,779
Alex Lintuniemi $62,500 (4)
Salary Remaining : $59,052
Salary Average : $4,000
Salary Average Remaining : $3,779
Charles Hudon $60,000 (2)
Salary Remaining : $56,690
Salary Average : $4,000
Salary Average Remaining : $3,779
Dmytro Timashov $60,000 (3)
Salary Remaining : $56,690
Salary Average : $4,000
Salary Average Remaining : $3,779
Alexander Khovanov $55,000 (3)
Salary Remaining : $51,966
Salary Average : $4,000
Salary Average Remaining : $3,779
Maxim Mamin $50,000 (2)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Julius Nattinen $50,000 (3)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Petr Kalus $50,000 (1)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Cameron Morrison $50,000 (1)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Kevin Stenlund $50,000 (3)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Dylan Sikura $50,000 (2)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Erik Cernak $50,000 (3)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Jonas Siegenthaler $50,000 (3)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Denis Malgin $50,000 (1)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Eamon McAdam $50,000 (3)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Eetu Luostarinen $50,000 (2)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Filip Gustavsson $50,000 (1)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Tyler Wotherspoon $50,000 (2)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Sergei Zborovskiy $50,000 (3)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Jeremy Morin $50,000 (1)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Zachary Émond $50,000 (3)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Nikita Nikitin $50,000 (1)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Adam Ruzicka $45,000 (2)
Salary Remaining : $42,517
Salary Average : $4,000
Salary Average Remaining : $3,779
Ryan Collins $40,000 (4)
Salary Remaining : $37,793
Salary Average : $4,000
Salary Average Remaining : $3,779
Liam Hawel $40,000 (2)
Salary Remaining : $37,793
Salary Average : $4,000
Salary Average Remaining : $3,779
Total Farm Players34
Salary Commitment
Year 8 : $2,172,500
Year 9 : $1,127,500
Year 10 : $642,500
Year 11 : $102,500
Salary Average Commitment
Year 8 : $136,000
Year 9 : $84,000
Year 10 : $48,000
Year 11 : $8,000

NORTH VAN ROCKERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameHouse of Flames
Level 1: 7500 - $75 - 6,477 - 86.36%
Level 2: 6500 - $40 - 5,264 - 80.98%
Level 3: 5500 - $27 - 2,645 - 48.08%
Level 4: 5000 - $23 - 4,092 - 81.83%
Luxury : 1500 - $150 - 1,369 - 91.27%
Total Capacity :26000
Farm
Farm Level 1: 3500 - $36 - 3,205 - 91.57%
Farm Level 2: 2500 - $20 - 1,734 - 69.37%
Farm Total Capacity :6000

Income

Home Games Left40
Average Attendance - %19,846 - 76.33%
Average Income per Game$1,117,196
Year to Date Revenue$2,234,392
Farm
Home Games Left39
Average Attendance - %4,939 - 82.32%
Average Income per Game$139,489
Year to Date Revenue$418,468

Expense

Pro Players Total Salaries$23,429,628
Farm Players Total Salaries$2,149,750
Coaches Total Salaries$2,707,000
Luxury Taxe Total$26,696
Special Salary Cap Value$0
Pro Year To Date Expenses$1,393,696
Farm Year To Date Expenses$214,992
Pro Salary Cap To Date$1,338,832
Farm Salary Cap To Date$118,608

Estimate

Pro Estimated Season Revenue$44,687,840
Farm Estimated Season Revenue$5,440,084
Pro Remaining Season Days132
Pro Expenses Per Days$174,212
Pro Estimated Expenses$22,995,984
Farm Remaining Season Days137
Farm Expenses Per Days$26,874
Farm Estimated Expenses$3,681,738
Estimated Season Expenses$26,677,722
Season Salary Cap$25,579,378
Estimate Under Maximum Salary Cap of $37,000,000$11,420,622
Estimate Over Minimum Salary Cap of $13,000,000 $12,579,378
Current Bank Account$226,607,765
Projected Bank Account$250,057,967

Pro Players Salaries

Jamie Storr $3,884,976 (2)
-Salary Remaining : $3,662,977
-Salary Average : $0
-Salary Average Remaining : $0
Jamie Langenbrunner $2,862,840 (2)
-Salary Remaining : $2,699,249
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Nicklas Bergfors $1,853,125 (4)
-Salary Remaining : $1,747,232
-Salary Average : $0
-Salary Average Remaining : $0
Nail Yakupov $1,319,625 (5)
-Salary Remaining : $1,244,218
-Salary Average : $0
-Salary Average Remaining : $0
Sam Gagner $1,147,500 (4)
-Salary Remaining : $1,081,929
-Salary Average : $0
-Salary Average Remaining : $0
Calvin De Haan $1,115,000 (5)
-Salary Remaining : $1,051,286
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Nigel Dawes $1,103,437 (3)
-Salary Remaining : $1,040,383
-Salary Average : $882,750
-Salary Average Remaining : $832,307
Patrick Davis $1,093,750 (3)
-Salary Remaining : $1,031,250
-Salary Average : $0
-Salary Average Remaining : $0
Mathew Dumba $1,078,125 (5)
-Salary Remaining : $1,016,518
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Mikael Granlund $1,012,500 (3)
-Salary Remaining : $954,643
-Salary Average : $0
-Salary Average Remaining : $0
Cam Barker $1,000,000 (2)
-Salary Remaining : $942,857
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Travis Zajac $861,250 (2)
-Salary Remaining : $812,036
-Salary Average : $40,000
-Salary Average Remaining : $37,714
John Quenneville $775,000 (4)
-Salary Remaining : $730,714
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Markus Granlund $750,000 (1)
-Salary Remaining : $707,143
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Peter Holland $687,500 (4)
-Salary Remaining : $648,214
-Salary Average : $0
-Salary Average Remaining : $0
Marc-Edouard Vlasic $675,000 (1)
-Salary Remaining : $636,429
-Salary Average : $0
-Salary Average Remaining : $0
Oscar Dansk $650,000 (1)
-Salary Remaining : $612,857
-Salary Average : $650,000
-Salary Average Remaining : $612,857
Patrick Sieloff $650,000 (2)
-Salary Remaining : $612,857
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Roland McKeown $500,000 (4)
-Salary Remaining : $471,429
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Kyle Wellwood $410,000 (1)
-Salary Remaining : $386,571
-Salary Average : $0
-Salary Average Remaining : $0
Total Pro Players20
Salary Commitment
Year 8 : $23,429,628
Year 9 : $20,944,628
Year 10 : $11,685,562
Year 11 : $8,475,875
Salary Average Commitment
Year 8 : $1,892,750
Year 9 : $1,202,750
Year 10 : $1,042,750
Year 11 : $160,000
Salary Cap with 1 Way Contract
Year 8 : $23,429,628
Year 9 : $20,944,628
Year 10 : $11,685,562
Year 11 : $8,475,875

Farm Players Salaries

Mike Brown $112,000 (2)
Salary Remaining : $105,821
Salary Average : $4,000
Salary Average Remaining : $3,779
Kyle Clifford $100,000 (4)
Salary Remaining : $94,483
Salary Average : $0
Salary Average Remaining : $0
Brandon Prust $99,000 (1)
Salary Remaining : $93,538
Salary Average : $4,000
Salary Average Remaining : $3,779
Duncan Milroy $99,000 (1)
Salary Remaining : $93,538
Salary Average : $4,000
Salary Average Remaining : $3,779
Boyd Gordon $99,000 (1)
Salary Remaining : $93,538
Salary Average : $4,000
Salary Average Remaining : $3,779
David Booth $99,000 (1)
Salary Remaining : $93,538
Salary Average : $4,000
Salary Average Remaining : $3,779
Loui Eriksson $98,000 (1)
Salary Remaining : $92,593
Salary Average : $4,000
Salary Average Remaining : $3,779
Mark Stuart $92,950 (2)
Salary Remaining : $87,822
Salary Average : $0
Salary Average Remaining : $0
Riku Helenius $90,000 (4)
Salary Remaining : $85,034
Salary Average : $4,000
Salary Average Remaining : $3,779
Nathan Paetsch $78,300 (2)
Salary Remaining : $73,980
Salary Average : $4,000
Salary Average Remaining : $3,779
Ryan Murphy $75,000 (1)
Salary Remaining : $70,862
Salary Average : $4,000
Salary Average Remaining : $3,779
Logan Stanley $75,000 (1)
Salary Remaining : $70,862
Salary Average : $4,000
Salary Average Remaining : $3,779
Nick Suzuki $75,000 (2)
Salary Remaining : $70,862
Salary Average : $4,000
Salary Average Remaining : $3,779
Joel Farabee $75,000 (3)
Salary Remaining : $70,862
Salary Average : $4,000
Salary Average Remaining : $3,779
Ilya Samsonov $75,000 (5)
Salary Remaining : $70,862
Salary Average : $4,000
Salary Average Remaining : $3,779
AJ Thelen $75,000 (3)
Salary Remaining : $70,862
Salary Average : $4,000
Salary Average Remaining : $3,779
Sonny Milano $65,000 (3)
Salary Remaining : $61,414
Salary Average : $4,000
Salary Average Remaining : $3,779
Tyler Benson $65,000 (1)
Salary Remaining : $61,414
Salary Average : $4,000
Salary Average Remaining : $3,779
Henrik Borgström $65,000 (1)
Salary Remaining : $61,414
Salary Average : $4,000
Salary Average Remaining : $3,779
Jay O'Brien $65,000 (3)
Salary Remaining : $61,414
Salary Average : $4,000
Salary Average Remaining : $3,779
Alex Chiasson $62,500 (5)
Salary Remaining : $59,052
Salary Average : $4,000
Salary Average Remaining : $3,779
Ruslan Iskhakov $60,000 (3)
Salary Remaining : $56,690
Salary Average : $4,000
Salary Average Remaining : $3,779
Ty Emberson $55,000 (3)
Salary Remaining : $51,966
Salary Average : $4,000
Salary Average Remaining : $3,779
Markus Niemelainen $50,000 (1)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Roope Laavainen $50,000 (3)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Jack Badini $45,000 (2)
Salary Remaining : $42,517
Salary Average : $4,000
Salary Average Remaining : $3,779
Sean Day $40,000 (1)
Salary Remaining : $37,793
Salary Average : $4,000
Salary Average Remaining : $3,779
Matthew Strome $40,000 (2)
Salary Remaining : $37,793
Salary Average : $4,000
Salary Average Remaining : $3,779
Keegan Kolesar $40,000 (1)
Salary Remaining : $37,793
Salary Average : $4,000
Salary Average Remaining : $3,779
Jean-Christophe Beaudin $30,000 (1)
Salary Remaining : $28,345
Salary Average : $4,000
Salary Average Remaining : $3,779
Total Farm Players30
Salary Commitment
Year 8 : $2,149,750
Year 9 : $1,215,750
Year 10 : $772,500
Year 11 : $327,500
Salary Average Commitment
Year 8 : $112,000
Year 9 : $60,000
Year 10 : $40,000
Year 11 : $12,000

PENSACOLA BADGERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameNO FEAR Center
Level 1: 6000 - $72 - 6,000 - 100.00%
Level 2: 5000 - $68 - 4,150 - 82.99%
Level 3: 2000 - $50 - 1,609 - 80.47%
Level 4: 4000 - $39 - 2,461 - 61.53%
Luxury : 1000 - $145 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $15 - 2,000 - 100.00%
Farm Level 2: 1000 - $12 - 1,000 - 100.00%
Farm Total Capacity :3000

Income

Home Games Left39
Average Attendance - %15,220 - 84.56%
Average Income per Game$1,035,623
Year to Date Revenue$3,106,869
Farm
Home Games Left40
Average Attendance - %3,000 - 100.00%
Average Income per Game$42,000
Year to Date Revenue$84,000

Expense

Pro Players Total Salaries$30,474,473
Farm Players Total Salaries$2,217,649
Coaches Total Salaries$2,784,000
Luxury Taxe Total$33,711
Special Salary Cap Value$0
Pro Year To Date Expenses$1,791,417
Farm Year To Date Expenses$178,283
Pro Salary Cap To Date$1,689,473
Farm Salary Cap To Date$123,107

Estimate

Pro Estimated Season Revenue$40,389,297
Farm Estimated Season Revenue$1,680,000
Pro Remaining Season Days132
Pro Expenses Per Days$230,418
Pro Estimated Expenses$30,415,176
Farm Remaining Season Days137
Farm Expenses Per Days$22,191
Farm Estimated Expenses$3,040,167
Estimated Season Expenses$33,455,343
Season Salary Cap$32,692,122
Estimate Under Maximum Salary Cap of $37,000,000$4,307,878
Estimate Over Minimum Salary Cap of $13,000,000 $19,692,122
Current Bank Account$241,508,032
Projected Bank Account$250,121,986

Pro Players Salaries

Tim Connolly $3,324,218 (5)
-Salary Remaining : $3,134,263
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Taylor Chorney $2,170,625 (2)
-Salary Remaining : $2,046,589
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Dany Heatley $2,105,906 (2)
-Salary Remaining : $1,985,569
-Salary Average : $0
-Salary Average Remaining : $0
Cory Emmerton $1,960,750 (5)
-Salary Remaining : $1,848,707
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Nicolas Corbeil $1,874,612 (4)
-Salary Remaining : $1,767,491
-Salary Average : $0
-Salary Average Remaining : $0
Denis Grebeshkov $1,852,468 (2)
-Salary Remaining : $1,746,613
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Michael Funk $1,510,000 (1)
-Salary Remaining : $1,423,714
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Colten Teubert $1,500,000 (1)
-Salary Remaining : $1,414,286
-Salary Average : $40,000
-Salary Average Remaining : $37,714
James Neal $1,472,144 (5)
-Salary Remaining : $1,388,021
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Dan Paille $1,437,500 (2)
-Salary Remaining : $1,355,357
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Max Warn $1,325,000 (3)
-Salary Remaining : $1,249,286
-Salary Average : $0
-Salary Average Remaining : $0
Jeff Carter $1,260,000 (2)
-Salary Remaining : $1,188,000
-Salary Average : $0
-Salary Average Remaining : $0
Bo Horvat $1,025,000 (3)
-Salary Remaining : $966,429
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Hampus Lindholm $1,012,500 (4)
-Salary Remaining : $954,643
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Justin Williams $868,750 (1)
-Salary Remaining : $819,107
-Salary Average : $0
-Salary Average Remaining : $0
Jonathan Drouin $800,000 (3)
-Salary Remaining : $754,286
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Andrei Vasilevski $750,000 (2)
-Salary Remaining : $707,143
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Patrik Laine $750,000 (1)
-Salary Remaining : $707,143
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Samu Perhonen $725,000 (2)
-Salary Remaining : $683,571
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Shea Theodore $650,000 (1)
-Salary Remaining : $612,857
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Niklas Hansson $600,000 (2)
-Salary Remaining : $565,714
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Nick Holden $500,000 (1)
-Salary Remaining : $471,429
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Marek Chvatal $500,000 (1)
-Salary Remaining : $471,429
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Mark Mitera $500,000 (1)
-Salary Remaining : $471,429
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Total Pro Players24
Salary Commitment
Year 8 : $30,474,473
Year 9 : $23,695,723
Year 10 : $12,794,224
Year 11 : $9,644,224
Salary Average Commitment
Year 8 : $760,000
Year 9 : $480,000
Year 10 : $240,000
Year 11 : $160,000
Salary Cap with 1 Way Contract
Year 8 : $30,474,473
Year 9 : $23,695,723
Year 10 : $12,794,224
Year 11 : $9,644,224

Farm Players Salaries

Dustin Boyd $220,000 (1)
Salary Remaining : $207,862
Salary Average : $4,000
Salary Average Remaining : $3,779
Zach Budish $180,000 (1)
Salary Remaining : $170,069
Salary Average : $4,000
Salary Average Remaining : $3,779
Konstantin Zakharov $132,500 (1)
Salary Remaining : $125,190
Salary Average : $4,000
Salary Average Remaining : $3,779
Bryce Swan $122,000 (2)
Salary Remaining : $115,269
Salary Average : $4,000
Salary Average Remaining : $3,779
Michal Neuvirth $98,049 (3)
Salary Remaining : $92,639
Salary Average : $4,000
Salary Average Remaining : $3,779
Sergei Kostitsyn $78,600 (1)
Salary Remaining : $74,263
Salary Average : $78,600
Salary Average Remaining : $74,263
Quinn Hughes $75,000 (3)
Salary Remaining : $70,862
Salary Average : $4,000
Salary Average Remaining : $3,779
Sam Morin $75,000 (3)
Salary Remaining : $70,862
Salary Average : $4,000
Salary Average Remaining : $3,779
Clayton Keller $75,000 (1)
Salary Remaining : $70,862
Salary Average : $4,000
Salary Average Remaining : $3,779
Christian Folin $72,500 (1)
Salary Remaining : $68,500
Salary Average : $50,000
Salary Average Remaining : $47,241
Colin McDonald $72,000 (1)
Salary Remaining : $68,028
Salary Average : $4,000
Salary Average Remaining : $3,779
Jack Johnson $72,000 (2)
Salary Remaining : $68,028
Salary Average : $4,000
Salary Average Remaining : $3,779
Denis Gurianov $67,500 (5)
Salary Remaining : $63,776
Salary Average : $4,000
Salary Average Remaining : $3,779
Akil Thomas $65,000 (3)
Salary Remaining : $61,414
Salary Average : $4,000
Salary Average Remaining : $3,779
Alexander Romanov $65,000 (3)
Salary Remaining : $61,414
Salary Average : $4,000
Salary Average Remaining : $3,779
Jesper Boqvist $65,000 (2)
Salary Remaining : $61,414
Salary Average : $4,000
Salary Average Remaining : $3,779
Emil Bemström $60,000 (3)
Salary Remaining : $56,690
Salary Average : $4,000
Salary Average Remaining : $3,779
Alexander Chmelevski $55,000 (3)
Salary Remaining : $51,966
Salary Average : $4,000
Salary Average Remaining : $3,779
Tyson Barrie $50,000 (1)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Andrew MacDonald $50,000 (1)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Daniel Vladar $50,000 (5)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Ivan Prosvetov $50,000 (3)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Blake Speers $50,000 (1)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Riley Damiani $50,000 (3)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Aleksi Saarela $50,000 (3)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Filip Ahl $50,000 (1)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Lucas Elvenes $45,000 (2)
Salary Remaining : $42,517
Salary Average : $4,000
Salary Average Remaining : $3,779
Kevin Labanc $42,500 (1)
Salary Remaining : $40,155
Salary Average : $4,000
Salary Average Remaining : $3,779
Adam Brooks $40,000 (1)
Salary Remaining : $37,793
Salary Average : $4,000
Salary Average Remaining : $3,779
Sami Niku $40,000 (2)
Salary Remaining : $37,793
Salary Average : $4,000
Salary Average Remaining : $3,779
Total Farm Players30
Salary Commitment
Year 8 : $2,217,649
Year 9 : $1,104,549
Year 10 : $760,549
Year 11 : $117,500
Salary Average Commitment
Year 8 : $240,600
Year 9 : $68,000
Year 10 : $48,000
Year 11 : $8,000

PHILADELPHIA MADMEN



Arena Capacity - Ticket Price
Attendance - %

Arena NameBroadstreet Arena
Level 1: 6000 - $90 - 6,000 - 100.00%
Level 2: 5000 - $59 - 5,000 - 100.00%
Level 3: 2000 - $38 - 1,986 - 99.32%
Level 4: 4000 - $29 - 3,604 - 90.09%
Luxury : 1000 - $193 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $36 - 1,625 - 81.25%
Farm Level 2: 1000 - $15 - 982 - 98.20%
Farm Total Capacity :3000

Income

Home Games Left39
Average Attendance - %17,590 - 97.72%
Average Income per Game$1,207,987
Year to Date Revenue$3,623,961
Farm
Home Games Left39
Average Attendance - %2,607 - 86.90%
Average Income per Game$73,230
Year to Date Revenue$219,690

Expense

Pro Players Total Salaries$18,474,763
Farm Players Total Salaries$2,055,156
Coaches Total Salaries$2,419,000
Luxury Taxe Total$21,032
Special Salary Cap Value$0
Pro Year To Date Expenses$1,155,472
Farm Year To Date Expenses$145,759
Pro Salary Cap To Date$1,055,704
Farm Salary Cap To Date$113,265

Estimate

Pro Estimated Season Revenue$47,111,493
Farm Estimated Season Revenue$2,855,970
Pro Remaining Season Days132
Pro Expenses Per Days$144,434
Pro Estimated Expenses$19,065,288
Farm Remaining Season Days137
Farm Expenses Per Days$18,815
Farm Estimated Expenses$2,577,655
Estimated Season Expenses$21,642,943
Season Salary Cap$20,529,919
Estimate Under Maximum Salary Cap of $37,000,000$16,470,081
Estimate Over Minimum Salary Cap of $13,000,000 $7,529,919
Current Bank Account$214,796,665
Projected Bank Account$243,121,185

Pro Players Salaries

Jean-Sebastien Giguere $2,425,200 (2)
-Salary Remaining : $2,286,617
-Salary Average : $0
-Salary Average Remaining : $0
Nicklas Jensen $1,550,000 (2)
-Salary Remaining : $1,461,429
-Salary Average : $1,550,000
-Salary Average Remaining : $1,461,429
Steven Stamkos $1,330,000 (2)
-Salary Remaining : $1,254,000
-Salary Average : $0
-Salary Average Remaining : $0
Kirill Tulupov $1,025,000 (4)
-Salary Remaining : $966,429
-Salary Average : $0
-Salary Average Remaining : $0
Max Pacioretty $970,313 (5)
-Salary Remaining : $914,867
-Salary Average : $0
-Salary Average Remaining : $0
Sam Bennett $900,000 (4)
-Salary Remaining : $848,571
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Roman Polak $812,500 (2)
-Salary Remaining : $766,071
-Salary Average : $0
-Salary Average Remaining : $0
Haydn Fleury $775,000 (3)
-Salary Remaining : $730,714
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Nikolaj Ehlers $775,000 (4)
-Salary Remaining : $730,714
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Kasperi Kapanen $775,000 (4)
-Salary Remaining : $730,714
-Salary Average : $40,000
-Salary Average Remaining : $37,714
German Rubtsov $750,000 (1)
-Salary Remaining : $707,143
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Brett Sonne $750,000 (2)
-Salary Remaining : $707,143
-Salary Average : $0
-Salary Average Remaining : $0
Travis Sanheim $750,000 (4)
-Salary Remaining : $707,143
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Malcolm Subban $750,000 (2)
-Salary Remaining : $707,143
-Salary Average : $40,000
-Salary Average Remaining : $37,714
J.T. Miller $715,000 (2)
-Salary Remaining : $674,143
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Teuvo Teravainen $650,000 (2)
-Salary Remaining : $612,857
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Stefan Elliott $625,000 (3)
-Salary Remaining : $589,286
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Deryk Engelland $546,750 (3)
-Salary Remaining : $515,507
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Adam McQuaid $400,000 (1)
-Salary Remaining : $377,143
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Cody McLeod $400,000 (2)
-Salary Remaining : $377,143
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Luke Gazdic $400,000 (2)
-Salary Remaining : $377,143
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Derek Dorsett $400,000 (2)
-Salary Remaining : $377,143
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Total Pro Players22
Salary Commitment
Year 8 : $18,474,763
Year 9 : $17,324,763
Year 10 : $7,142,063
Year 11 : $5,195,313
Salary Average Commitment
Year 8 : $2,150,000
Year 9 : $2,070,000
Year 10 : $280,000
Year 11 : $160,000
Salary Cap with 1 Way Contract
Year 8 : $18,474,763
Year 9 : $17,324,763
Year 10 : $7,142,063
Year 11 : $5,195,313

Farm Players Salaries

Matt Beleskey $112,375 (2)
Salary Remaining : $106,175
Salary Average : $4,000
Salary Average Remaining : $3,779
Lauri Tukonen $110,000 (3)
Salary Remaining : $103,931
Salary Average : $4,000
Salary Average Remaining : $3,779
Bruno Gervais $102,500 (1)
Salary Remaining : $96,845
Salary Average : $4,000
Salary Average Remaining : $3,779
Luca Caputi $85,156 (5)
Salary Remaining : $80,458
Salary Average : $4,000
Salary Average Remaining : $3,779
Noah Dobson $75,000 (3)
Salary Remaining : $70,862
Salary Average : $4,000
Salary Average Remaining : $3,779
Miro Heiskanen $75,000 (2)
Salary Remaining : $70,862
Salary Average : $4,000
Salary Average Remaining : $3,779
John McFarland $70,000 (3)
Salary Remaining : $66,138
Salary Average : $4,000
Salary Average Remaining : $3,779
Mats Zuccarello $70,000 (3)
Salary Remaining : $66,138
Salary Average : $4,000
Salary Average Remaining : $3,779
Ivan Barbashev $67,500 (3)
Salary Remaining : $63,776
Salary Average : $4,000
Salary Average Remaining : $3,779
Jonathan Bernier $65,625 (1)
Salary Remaining : $62,004
Salary Average : $0
Salary Average Remaining : $0
Ryan MacInnis $65,000 (4)
Salary Remaining : $61,414
Salary Average : $4,000
Salary Average Remaining : $3,779
Pierre-Olivier Joseph $65,000 (2)
Salary Remaining : $61,414
Salary Average : $4,000
Salary Average Remaining : $3,779
Morgan Klimchuk $65,000 (3)
Salary Remaining : $61,414
Salary Average : $4,000
Salary Average Remaining : $3,779
Jacob Larsson $65,000 (5)
Salary Remaining : $61,414
Salary Average : $4,000
Salary Average Remaining : $3,779
Michael McLeod $65,000 (1)
Salary Remaining : $61,414
Salary Average : $4,000
Salary Average Remaining : $3,779
Lukáš Dostál $60,000 (3)
Salary Remaining : $56,690
Salary Average : $4,000
Salary Average Remaining : $3,779
Jesse Ylönen $60,000 (3)
Salary Remaining : $56,690
Salary Average : $4,000
Salary Average Remaining : $3,779
Vincent Trocheck $59,000 (2)
Salary Remaining : $55,745
Salary Average : $4,000
Salary Average Remaining : $3,779
Ville Husso $58,000 (2)
Salary Remaining : $54,800
Salary Average : $4,000
Salary Average Remaining : $3,779
Axel Andersson $55,000 (3)
Salary Remaining : $51,966
Salary Average : $4,000
Salary Average Remaining : $3,779
Callum Booth $50,000 (3)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Marcus Hogberg $50,000 (3)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Nils Backstrom $50,000 (1)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Malte Setkov $50,000 (3)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Benjamin Mirageas $50,000 (2)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Zachary Lauzon $45,000 (2)
Salary Remaining : $42,517
Salary Average : $4,000
Salary Average Remaining : $3,779
Tobias Rieder $40,000 (1)
Salary Remaining : $37,793
Salary Average : $4,000
Salary Average Remaining : $3,779
Pascal Laberge $40,000 (1)
Salary Remaining : $37,793
Salary Average : $4,000
Salary Average Remaining : $3,779
Oskari Laaksonen $40,000 (2)
Salary Remaining : $37,793
Salary Average : $4,000
Salary Average Remaining : $3,779
Santeri Virtanen $40,000 (2)
Salary Remaining : $37,793
Salary Average : $4,000
Salary Average Remaining : $3,779
Remi Elie $40,000 (3)
Salary Remaining : $37,793
Salary Average : $4,000
Salary Average Remaining : $3,779
Tyler Bertuzzi $40,000 (4)
Salary Remaining : $37,793
Salary Average : $4,000
Salary Average Remaining : $3,779
Taylor Cammarata $40,000 (1)
Salary Remaining : $37,793
Salary Average : $4,000
Salary Average Remaining : $3,779
Alexander Dergachyov $30,000 (1)
Salary Remaining : $28,345
Salary Average : $4,000
Salary Average Remaining : $3,779
Total Farm Players34
Salary Commitment
Year 8 : $2,055,156
Year 9 : $1,622,031
Year 10 : $1,077,656
Year 11 : $255,156
Salary Average Commitment
Year 8 : $132,000
Year 9 : $104,000
Year 10 : $68,000
Year 11 : $16,000

PINCHER CREEK PREDATORS



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Jungle
Level 1: 7000 - $100 - 5,016 - 71.66%
Level 2: 6000 - $70 - 4,172 - 69.53%
Level 3: 3000 - $40 - 1,887 - 62.89%
Level 4: 5000 - $30 - 3,199 - 63.97%
Luxury : 2000 - $175 - 1,155 - 57.77%
Total Capacity :23000
Farm
Farm Level 1: 3000 - $50 - 1,241 - 41.37%
Farm Level 2: 2000 - $30 - 506 - 25.28%
Farm Total Capacity :5000

Income

Home Games Left39
Average Attendance - %15,429 - 67.08%
Average Income per Game$1,196,143
Year to Date Revenue$3,588,430
Farm
Home Games Left40
Average Attendance - %1,747 - 34.93%
Average Income per Game$77,215
Year to Date Revenue$154,430

Expense

Pro Players Total Salaries$20,852,456
Farm Players Total Salaries$2,013,500
Coaches Total Salaries$2,760,000
Luxury Taxe Total$23,752
Special Salary Cap Value$0
Pro Year To Date Expenses$1,248,712
Farm Year To Date Expenses$208,192
Pro Salary Cap To Date$1,191,568
Farm Salary Cap To Date$111,088

Estimate

Pro Estimated Season Revenue$46,649,590
Farm Estimated Season Revenue$3,088,600
Pro Remaining Season Days132
Pro Expenses Per Days$156,089
Pro Estimated Expenses$20,603,748
Farm Remaining Season Days137
Farm Expenses Per Days$26,024
Farm Estimated Expenses$3,565,288
Estimated Season Expenses$24,169,036
Season Salary Cap$22,865,956
Estimate Under Maximum Salary Cap of $37,000,000$14,134,044
Estimate Over Minimum Salary Cap of $13,000,000 $9,865,956
Current Bank Account$205,051,630
Projected Bank Account$230,620,784

Pro Players Salaries

T.J. Oshie $1,938,081 (1)
-Salary Remaining : $1,827,334
-Salary Average : $0
-Salary Average Remaining : $0
Aleksander Barkov $1,595,625 (5)
-Salary Remaining : $1,504,446
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Boone Jenner $1,581,250 (5)
-Salary Remaining : $1,490,893
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Tyler Ennis $1,440,000 (2)
-Salary Remaining : $1,357,714
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Joel Edmundson $1,437,500 (5)
-Salary Remaining : $1,355,357
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Ryan Getzlaf $1,085,000 (3)
-Salary Remaining : $1,023,000
-Salary Average : $0
-Salary Average Remaining : $0
John Carlson $1,025,000 (2)
-Salary Remaining : $966,429
-Salary Average : $0
-Salary Average Remaining : $0
Jaden Schwartz $1,000,000 (5)
-Salary Remaining : $942,857
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Brayden Schenn $937,500 (4)
-Salary Remaining : $883,929
-Salary Average : $0
-Salary Average Remaining : $0
Martin Jones $875,000 (2)
-Salary Remaining : $825,000
-Salary Average : $0
-Salary Average Remaining : $0
Mika Zibanejad $850,000 (2)
-Salary Remaining : $801,429
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Troy Brouwer $825,000 (2)
-Salary Remaining : $777,857
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Nikolai Zherdev $817,500 (1)
-Salary Remaining : $770,786
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Julius Honka $775,000 (3)
-Salary Remaining : $730,714
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Seth Jones $750,000 (3)
-Salary Remaining : $707,143
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Brian Elliott $750,000 (2)
-Salary Remaining : $707,143
-Salary Average : $0
-Salary Average Remaining : $0
Duncan Keith $750,000 (2)
-Salary Remaining : $707,143
-Salary Average : $0
-Salary Average Remaining : $0
Nicolas Petan $650,000 (3)
-Salary Remaining : $612,857
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Olli Maatta $650,000 (2)
-Salary Remaining : $612,857
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Jeff Schultz $620,000 (2)
-Salary Remaining : $584,571
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Michael Grabner $500,000 (2)
-Salary Remaining : $471,429
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Total Pro Players21
Salary Commitment
Year 8 : $20,852,456
Year 9 : $18,096,875
Year 10 : $9,811,875
Year 11 : $6,551,875
Salary Average Commitment
Year 8 : $560,000
Year 9 : $520,000
Year 10 : $280,000
Year 11 : $160,000
Salary Cap with 1 Way Contract
Year 8 : $20,852,456
Year 9 : $18,096,875
Year 10 : $9,811,875
Year 11 : $6,551,875

Farm Players Salaries

Jordan Eberle $106,000 (2)
Salary Remaining : $100,152
Salary Average : $0
Salary Average Remaining : $0
Jordan Staal $87,900 (5)
Salary Remaining : $83,050
Salary Average : $4,000
Salary Average Remaining : $3,779
Petr Mrazek $85,000 (1)
Salary Remaining : $80,310
Salary Average : $4,000
Salary Average Remaining : $3,779
Matthew Tkachuk $77,500 (1)
Salary Remaining : $73,224
Salary Average : $4,000
Salary Average Remaining : $3,779
Juuso Välimäki $75,000 (2)
Salary Remaining : $70,862
Salary Average : $4,000
Salary Average Remaining : $3,779
Robert Hagg $75,000 (1)
Salary Remaining : $70,862
Salary Average : $4,000
Salary Average Remaining : $3,779
Carter Hart $75,000 (1)
Salary Remaining : $70,862
Salary Average : $4,000
Salary Average Remaining : $3,779
Martin Kaut $75,000 (3)
Salary Remaining : $70,862
Salary Average : $4,000
Salary Average Remaining : $3,779
Noah Juulsen $75,000 (5)
Salary Remaining : $70,862
Salary Average : $4,000
Salary Average Remaining : $3,779
Blake Comeau $72,000 (1)
Salary Remaining : $68,028
Salary Average : $4,000
Salary Average Remaining : $3,779
Bill Sweatt $72,000 (1)
Salary Remaining : $68,028
Salary Average : $4,000
Salary Average Remaining : $3,779
Yannick Weber $72,000 (1)
Salary Remaining : $68,028
Salary Average : $4,000
Salary Average Remaining : $3,779
Adam Henrique $72,000 (1)
Salary Remaining : $68,028
Salary Average : $4,000
Salary Average Remaining : $3,779
Justin Braun $70,000 (4)
Salary Remaining : $66,138
Salary Average : $4,000
Salary Average Remaining : $3,779
Ryan Hartman $65,000 (3)
Salary Remaining : $61,414
Salary Average : $4,000
Salary Average Remaining : $3,779
Mathieu Perreault $64,100 (2)
Salary Remaining : $60,563
Salary Average : $4,000
Salary Average Remaining : $3,779
Ian Scott $60,000 (3)
Salary Remaining : $56,690
Salary Average : $4,000
Salary Average Remaining : $3,779
Chris Kreider $55,000 (2)
Salary Remaining : $51,966
Salary Average : $4,000
Salary Average Remaining : $3,779
Jason Zucker $55,000 (2)
Salary Remaining : $51,966
Salary Average : $4,000
Salary Average Remaining : $3,779
Alec Regula $55,000 (3)
Salary Remaining : $51,966
Salary Average : $4,000
Salary Average Remaining : $3,779
Kevin Bahl $55,000 (3)
Salary Remaining : $51,966
Salary Average : $4,000
Salary Average Remaining : $3,779
Niklas Nordgren $55,000 (3)
Salary Remaining : $51,966
Salary Average : $4,000
Salary Average Remaining : $3,779
Adam Mascherin $50,000 (3)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Craig Smith $50,000 (1)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
J.T. Compher $50,000 (1)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Kevin Klein $50,000 (1)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Matt Grzelcyk $50,000 (5)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Valtteri Filppula $50,000 (1)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Ian Cole $50,000 (2)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Scott Walford $40,000 (2)
Salary Remaining : $37,793
Salary Average : $4,000
Salary Average Remaining : $3,779
Roope Hintz $40,000 (1)
Salary Remaining : $37,793
Salary Average : $4,000
Salary Average Remaining : $3,779
Matthew Phillips $30,000 (1)
Salary Remaining : $28,345
Salary Average : $4,000
Salary Average Remaining : $3,779
Total Farm Players32
Salary Commitment
Year 8 : $2,013,500
Year 9 : $1,143,000
Year 10 : $697,900
Year 11 : $282,900
Salary Average Commitment
Year 8 : $124,000
Year 9 : $68,000
Year 10 : $44,000
Year 11 : $16,000

SAN JOSE BLASPHEMERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameBrimstone Palace
Level 1: 7000 - $100 - 4,825 - 68.93%
Level 2: 6000 - $60 - 5,247 - 87.45%
Level 3: 3000 - $35 - 2,412 - 80.38%
Level 4: 5000 - $25 - 4,296 - 85.92%
Luxury : 2000 - $200 - 1,111 - 55.53%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $35 - 1,763 - 88.15%
Farm Level 2: 1000 - $15 - 967 - 96.70%
Farm Total Capacity :3000

Income

Home Games Left40
Average Attendance - %17,890 - 77.78%
Average Income per Game$1,211,223
Year to Date Revenue$2,422,445
Farm
Home Games Left40
Average Attendance - %2,730 - 91.00%
Average Income per Game$76,210
Year to Date Revenue$152,420

Expense

Pro Players Total Salaries$29,231,648
Farm Players Total Salaries$2,308,968
Coaches Total Salaries$2,941,000
Luxury Taxe Total$32,366
Special Salary Cap Value$0
Pro Year To Date Expenses$1,745,524
Farm Year To Date Expenses$175,294
Pro Salary Cap To Date$1,622,262
Farm Salary Cap To Date$132,038

Estimate

Pro Estimated Season Revenue$48,448,900
Farm Estimated Season Revenue$3,048,400
Pro Remaining Season Days132
Pro Expenses Per Days$224,205
Pro Estimated Expenses$29,595,060
Farm Remaining Season Days137
Farm Expenses Per Days$21,331
Farm Estimated Expenses$2,922,347
Estimated Season Expenses$32,517,407
Season Salary Cap$31,540,616
Estimate Under Maximum Salary Cap of $37,000,000$5,459,384
Estimate Over Minimum Salary Cap of $13,000,000 $18,540,616
Current Bank Account$303,397,204
Projected Bank Account$322,377,097

Pro Players Salaries

Cam Fowler $2,285,625 (5)
-Salary Remaining : $2,155,018
-Salary Average : $0
-Salary Average Remaining : $0
Alexander Burmistrov $2,146,500 (2)
-Salary Remaining : $2,023,843
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Kelly Guard $1,994,927 (1)
-Salary Remaining : $1,880,931
-Salary Average : $0
-Salary Average Remaining : $0
Drayson Bowman $1,965,937 (3)
-Salary Remaining : $1,853,598
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Alexandre Picard $1,530,000 (1)
-Salary Remaining : $1,442,571
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Maxim Lapierre $1,486,500 (1)
-Salary Remaining : $1,401,557
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Zack Kassian $1,434,170 (2)
-Salary Remaining : $1,352,217
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Maxime Talbot $1,395,000 (1)
-Salary Remaining : $1,315,286
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Nick Ross $1,300,000 (2)
-Salary Remaining : $1,225,714
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Carl Soderberg $1,256,000 (3)
-Salary Remaining : $1,184,229
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Mattias Tedenby $1,248,000 (1)
-Salary Remaining : $1,176,686
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Andrew Ladd $1,223,989 (4)
-Salary Remaining : $1,154,047
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Claude Giroux $1,170,000 (4)
-Salary Remaining : $1,103,143
-Salary Average : $0
-Salary Average Remaining : $0
Dustin Byfuglien $1,120,000 (2)
-Salary Remaining : $1,056,000
-Salary Average : $0
-Salary Average Remaining : $0
Dougie Hamilton $1,087,500 (4)
-Salary Remaining : $1,025,357
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Simon Gamanche $840,000 (2)
-Salary Remaining : $792,000
-Salary Average : $0
-Salary Average Remaining : $0
Dylan Larkin $800,000 (4)
-Salary Remaining : $754,286
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Evan Bouchard $750,000 (3)
-Salary Remaining : $707,143
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Frederik Andersen $747,500 (2)
-Salary Remaining : $704,786
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Simon Despres $725,000 (2)
-Salary Remaining : $683,571
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Nick Schmaltz $675,000 (4)
-Salary Remaining : $636,429
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Andre Burakovsky $650,000 (1)
-Salary Remaining : $612,857
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Bryan Bickell $500,000 (1)
-Salary Remaining : $471,429
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Cody Franson $500,000 (1)
-Salary Remaining : $471,429
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Damon Severson $400,000 (2)
-Salary Remaining : $377,143
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Total Pro Players25
Salary Commitment
Year 8 : $29,231,648
Year 9 : $19,927,221
Year 10 : $11,214,051
Year 11 : $7,242,114
Salary Average Commitment
Year 8 : $800,000
Year 9 : $520,000
Year 10 : $280,000
Year 11 : $160,000
Salary Cap with 1 Way Contract
Year 8 : $29,231,648
Year 9 : $19,927,221
Year 10 : $11,214,051
Year 11 : $7,242,114

Farm Players Salaries

Gregory Campbell $175,025 (1)
Salary Remaining : $165,368
Salary Average : $4,000
Salary Average Remaining : $3,779
Antti Niemi $160,425 (2)
Salary Remaining : $151,574
Salary Average : $4,000
Salary Average Remaining : $3,779
Steve Ott $145,738 (1)
Salary Remaining : $137,697
Salary Average : $4,000
Salary Average Remaining : $3,779
Jay Bouwmeester $116,250 (1)
Salary Remaining : $109,836
Salary Average : $50,000
Salary Average Remaining : $47,241
Brooks Laich $110,000 (1)
Salary Remaining : $103,931
Salary Average : $4,000
Salary Average Remaining : $3,779
Anders Lindback $101,250 (1)
Salary Remaining : $95,664
Salary Average : $4,000
Salary Average Remaining : $3,779
Jimmy Vesey $81,250 (1)
Salary Remaining : $76,767
Salary Average : $4,000
Salary Average Remaining : $3,779
Johannes Salmonsson $79,030 (3)
Salary Remaining : $74,670
Salary Average : $4,000
Salary Average Remaining : $3,779
Sami Aittokallio $77,500 (1)
Salary Remaining : $73,224
Salary Average : $4,000
Salary Average Remaining : $3,779
Jakob Chychrun $75,000 (1)
Salary Remaining : $70,862
Salary Average : $4,000
Salary Average Remaining : $3,779
Nolan Patrick $75,000 (2)
Salary Remaining : $70,862
Salary Average : $4,000
Salary Average Remaining : $3,779
Nicolas Hague $65,000 (2)
Salary Remaining : $61,414
Salary Average : $4,000
Salary Average Remaining : $3,779
Will Butcher $65,000 (1)
Salary Remaining : $61,414
Salary Average : $4,000
Salary Average Remaining : $3,779
Kerby Rychel $65,000 (3)
Salary Remaining : $61,414
Salary Average : $4,000
Salary Average Remaining : $3,779
Matt Greene $60,000 (1)
Salary Remaining : $56,690
Salary Average : $4,000
Salary Average Remaining : $3,779
Jakub Škarek $55,000 (3)
Salary Remaining : $51,966
Salary Average : $4,000
Salary Average Remaining : $3,779
Valentin Zykov $52,500 (1)
Salary Remaining : $49,603
Salary Average : $4,000
Salary Average Remaining : $3,779
Martin Frk $50,000 (2)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Ryan Gropp $50,000 (3)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
AJ Greer $50,000 (4)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Drake Batherson $50,000 (2)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Shane O'Brien $50,000 (1)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Artturi Lehkonen $50,000 (1)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Mike Anderson $50,000 (3)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Stelio Mattheos $50,000 (3)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Christopher Gibson $50,000 (2)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Anthony Duclair $40,000 (2)
Salary Remaining : $37,793
Salary Average : $4,000
Salary Average Remaining : $3,779
Oskar Lindblom $40,000 (3)
Salary Remaining : $37,793
Salary Average : $4,000
Salary Average Remaining : $3,779
Zack Stortini $40,000 (1)
Salary Remaining : $37,793
Salary Average : $4,000
Salary Average Remaining : $3,779
John Hayden $40,000 (2)
Salary Remaining : $37,793
Salary Average : $4,000
Salary Average Remaining : $3,779
Matt Finn $40,000 (1)
Salary Remaining : $37,793
Salary Average : $4,000
Salary Average Remaining : $3,779
Brock McGinn $40,000 (1)
Salary Remaining : $37,793
Salary Average : $4,000
Salary Average Remaining : $3,779
Frederic Allard $30,000 (1)
Salary Remaining : $28,345
Salary Average : $4,000
Salary Average Remaining : $3,779
Miles Wood $30,000 (1)
Salary Remaining : $28,345
Salary Average : $4,000
Salary Average Remaining : $3,779
Total Farm Players34
Salary Commitment
Year 8 : $2,308,968
Year 9 : $969,455
Year 10 : $439,030
Year 11 : $50,000
Salary Average Commitment
Year 8 : $182,000
Year 9 : $64,000
Year 10 : $32,000
Year 11 : $4,000

SYRACUSE BULLDOGS



Arena Capacity - Ticket Price
Attendance - %

Arena NameMemorial Auditorium
Level 1: 6000 - $75 - 6,000 - 100.00%
Level 2: 5000 - $65 - 4,221 - 84.41%
Level 3: 2000 - $45 - 1,721 - 86.05%
Level 4: 4000 - $25 - 4,000 - 100.00%
Luxury : 1000 - $169 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1,971 - 98.57%
Farm Level 2: 1000 - $25 - 583 - 58.27%
Farm Total Capacity :3000

Income

Home Games Left39
Average Attendance - %16,942 - 94.12%
Average Income per Game$1,070,788
Year to Date Revenue$3,212,365
Farm
Home Games Left39
Average Attendance - %2,554 - 85.13%
Average Income per Game$73,707
Year to Date Revenue$221,120

Expense

Pro Players Total Salaries$27,392,222
Farm Players Total Salaries$2,351,772
Coaches Total Salaries$2,070,000
Luxury Taxe Total$31,282
Special Salary Cap Value$0
Pro Year To Date Expenses$1,636,721
Farm Year To Date Expenses$177,474
Pro Salary Cap To Date$1,568,153
Farm Salary Cap To Date$129,474

Estimate

Pro Estimated Season Revenue$41,760,745
Farm Estimated Season Revenue$2,874,560
Pro Remaining Season Days132
Pro Expenses Per Days$204,230
Pro Estimated Expenses$26,958,360
Farm Remaining Season Days137
Farm Expenses Per Days$22,219
Farm Estimated Expenses$3,044,003
Estimated Season Expenses$30,002,363
Season Salary Cap$29,743,994
Estimate Under Maximum Salary Cap of $37,000,000$7,256,006
Estimate Over Minimum Salary Cap of $13,000,000 $16,743,994
Current Bank Account$216,085,286
Projected Bank Account$230,718,228

Pro Players Salaries

Oscar Moller $2,721,750 (5)
-Salary Remaining : $2,566,221
-Salary Average : $0
-Salary Average Remaining : $0
Brett Carson $2,392,500 (4)
-Salary Remaining : $2,255,786
-Salary Average : $0
-Salary Average Remaining : $0
Robby Dee $2,075,175 (3)
-Salary Remaining : $1,956,594
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Brandon Dubinsky $2,030,000 (2)
-Salary Remaining : $1,914,000
-Salary Average : $0
-Salary Average Remaining : $0
Adam Larsson $1,875,000 (4)
-Salary Remaining : $1,767,857
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Anssi Salmela $1,700,000 (2)
-Salary Remaining : $1,602,857
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Tom Sestito $1,504,200 (3)
-Salary Remaining : $1,418,246
-Salary Average : $1,090,000
-Salary Average Remaining : $1,027,714
Brad Marchand $1,468,475 (4)
-Salary Remaining : $1,384,562
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Konstantin Barulin $1,424,310 (1)
-Salary Remaining : $1,342,921
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Nikita Kucherov $1,275,000 (4)
-Salary Remaining : $1,202,143
-Salary Average : $0
-Salary Average Remaining : $0
Scott Glennie $1,162,500 (1)
-Salary Remaining : $1,096,071
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Thomas Greiss $1,161,875 (4)
-Salary Remaining : $1,095,482
-Salary Average : $0
-Salary Average Remaining : $0
Louis Leblanc $1,085,000 (4)
-Salary Remaining : $1,023,000
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Jack Hillen $973,000 (3)
-Salary Remaining : $917,400
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Brent Burns $945,000 (2)
-Salary Remaining : $891,000
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Nino Niederreiter $875,000 (5)
-Salary Remaining : $825,000
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Oscar Klefbom $750,000 (1)
-Salary Remaining : $707,143
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Kyle Connor $750,000 (5)
-Salary Remaining : $707,143
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Braydon Coburn $648,437 (3)
-Salary Remaining : $611,383
-Salary Average : $0
-Salary Average Remaining : $0
Sami Vatanen $575,000 (2)
-Salary Remaining : $542,143
-Salary Average : $0
-Salary Average Remaining : $0
Total Pro Players20
Salary Commitment
Year 8 : $27,392,222
Year 9 : $24,055,412
Year 10 : $18,805,412
Year 11 : $13,604,600
Salary Average Commitment
Year 8 : $1,570,000
Year 9 : $1,450,000
Year 10 : $1,370,000
Year 11 : $200,000
Salary Cap with 1 Way Contract
Year 8 : $27,392,222
Year 9 : $24,055,412
Year 10 : $18,805,412
Year 11 : $13,604,600

Farm Players Salaries

Henrik Samuelsson $160,000 (1)
Salary Remaining : $151,172
Salary Average : $4,000
Salary Average Remaining : $3,779
Ryan Kesler $151,875 (2)
Salary Remaining : $143,496
Salary Average : $4,000
Salary Average Remaining : $3,779
Tomas Jurco $150,000 (2)
Salary Remaining : $141,724
Salary Average : $4,000
Salary Average Remaining : $3,779
Cody Goloubef $150,000 (1)
Salary Remaining : $141,724
Salary Average : $4,000
Salary Average Remaining : $3,779
Marc-Antoine Pouliot $144,625 (1)
Salary Remaining : $136,646
Salary Average : $115,700
Salary Average Remaining : $109,317
Joseph Pearce $138,472 (1)
Salary Remaining : $130,832
Salary Average : $115,393
Salary Average Remaining : $109,026
Derek Roy $102,500 (1)
Salary Remaining : $96,845
Salary Average : $4,000
Salary Average Remaining : $3,779
Lee Sweatt $78,300 (1)
Salary Remaining : $73,980
Salary Average : $4,000
Salary Average Remaining : $3,779
Isac Lundeström $75,000 (3)
Salary Remaining : $70,862
Salary Average : $4,000
Salary Average Remaining : $3,779
Jon Gillies $75,000 (5)
Salary Remaining : $70,862
Salary Average : $4,000
Salary Average Remaining : $3,779
Conner Bleackley $65,000 (4)
Salary Remaining : $61,414
Salary Average : $4,000
Salary Average Remaining : $3,779
Victor Mete $65,000 (2)
Salary Remaining : $61,414
Salary Average : $4,000
Salary Average Remaining : $3,779
Tyler Madden $65,000 (3)
Salary Remaining : $61,414
Salary Average : $4,000
Salary Average Remaining : $3,779
Logan Brown $65,000 (1)
Salary Remaining : $61,414
Salary Average : $4,000
Salary Average Remaining : $3,779
Dmitri Samorukov $65,000 (3)
Salary Remaining : $61,414
Salary Average : $4,000
Salary Average Remaining : $3,779
Quinton Howden $62,000 (2)
Salary Remaining : $58,579
Salary Average : $4,000
Salary Average Remaining : $3,779
Charlie Coyle $60,000 (3)
Salary Remaining : $56,690
Salary Average : $4,000
Salary Average Remaining : $3,779
Ivan Chekhovich $55,000 (3)
Salary Remaining : $51,966
Salary Average : $4,000
Salary Average Remaining : $3,779
Vili Saarijarvi $50,000 (3)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Ethan Bear $50,000 (3)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Troy Terry $50,000 (2)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Gustav Lindstrom $50,000 (2)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Robert Bortuzzo $50,000 (1)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Vitalii Abramov $50,000 (1)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Aarne Talvitie $50,000 (3)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Maxime Comtois $45,000 (2)
Salary Remaining : $42,517
Salary Average : $4,000
Salary Average Remaining : $3,779
Cayden Primeau $45,000 (2)
Salary Remaining : $42,517
Salary Average : $4,000
Salary Average Remaining : $3,779
Maxim Letunov $44,000 (4)
Salary Remaining : $41,572
Salary Average : $4,000
Salary Average Remaining : $3,779
Ostap Safin $40,000 (2)
Salary Remaining : $37,793
Salary Average : $4,000
Salary Average Remaining : $3,779
Kirill Maksimov $40,000 (2)
Salary Remaining : $37,793
Salary Average : $4,000
Salary Average Remaining : $3,779
Nicholas Caamano $30,000 (1)
Salary Remaining : $28,345
Salary Average : $4,000
Salary Average Remaining : $3,779
Dmitri Sokolov $30,000 (1)
Salary Remaining : $28,345
Salary Average : $4,000
Salary Average Remaining : $3,779
Total Farm Players32
Salary Commitment
Year 8 : $2,351,772
Year 9 : $1,352,875
Year 10 : $654,000
Year 11 : $184,000
Salary Average Commitment
Year 8 : $351,093
Year 9 : $84,000
Year 10 : $44,000
Year 11 : $12,000

VANCOUVER MILLIONAIRES



Arena Capacity - Ticket Price
Attendance - %

Arena NamePacific Coliseum
Level 1: 6000 - $100 - 4,880 - 81.34%
Level 2: 5000 - $60 - 5,000 - 100.00%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $25 - 3,954 - 98.84%
Luxury : 1000 - $200 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,699 - 84.95%
Farm Level 2: 1000 - $15 - 991 - 99.10%
Farm Total Capacity :3000

Income

Home Games Left39
Average Attendance - %16,834 - 93.52%
Average Income per Game$1,156,875
Year to Date Revenue$3,470,625
Farm
Home Games Left39
Average Attendance - %2,690 - 89.67%
Average Income per Game$74,330
Year to Date Revenue$222,990

Expense

Pro Players Total Salaries$24,306,407
Farm Players Total Salaries$1,782,000
Coaches Total Salaries$2,243,200
Luxury Taxe Total$28,326
Special Salary Cap Value$0
Pro Year To Date Expenses$1,521,512
Farm Year To Date Expenses$121,231
Pro Salary Cap To Date$1,420,184
Farm Salary Cap To Date$95,303

Estimate

Pro Estimated Season Revenue$45,118,125
Farm Estimated Season Revenue$2,898,870
Pro Remaining Season Days132
Pro Expenses Per Days$186,283
Pro Estimated Expenses$24,589,356
Farm Remaining Season Days137
Farm Expenses Per Days$15,531
Farm Estimated Expenses$2,127,747
Estimated Season Expenses$26,717,103
Season Salary Cap$26,088,407
Estimate Under Maximum Salary Cap of $37,000,000$10,911,593
Estimate Over Minimum Salary Cap of $13,000,000 $13,088,407
Current Bank Account$80,767,387
Projected Bank Account$102,067,279

Pro Players Salaries

Sergei Bobrovsky $2,628,469 (4)
-Salary Remaining : $2,478,271
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Thomas Vanek $2,033,125 (4)
-Salary Remaining : $1,916,946
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Landon Ferraro $1,462,500 (4)
-Salary Remaining : $1,378,929
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Steve Bernier $1,283,250 (2)
-Salary Remaining : $1,209,921
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Ty Rattie $1,218,713 (5)
-Salary Remaining : $1,149,072
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Dylan Olsen $1,187,500 (1)
-Salary Remaining : $1,119,643
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Lars Eller $1,159,375 (3)
-Salary Remaining : $1,093,125
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Matt Hackett $1,120,000 (2)
-Salary Remaining : $1,056,000
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Robin Lehner $1,118,287 (1)
-Salary Remaining : $1,054,385
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Colton Parayko $1,078,125 (5)
-Salary Remaining : $1,016,518
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Dmitry Kulikov $1,050,000 (3)
-Salary Remaining : $990,000
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Matt Halischuk $1,031,250 (2)
-Salary Remaining : $972,321
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Ryan Murray $999,000 (2)
-Salary Remaining : $941,914
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Derek Stepan $971,500 (3)
-Salary Remaining : $915,986
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Adam Clendening $970,313 (5)
-Salary Remaining : $914,867
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Tanner Pearson $925,000 (2)
-Salary Remaining : $872,143
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Mikhail Grigorenko $810,000 (2)
-Salary Remaining : $763,714
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Anthony Mantha $810,000 (3)
-Salary Remaining : $763,714
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Nathan Beaulieu $750,000 (1)
-Salary Remaining : $707,143
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Beau Bennett $700,000 (2)
-Salary Remaining : $660,000
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Micheal Ferland $500,000 (3)
-Salary Remaining : $471,429
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Josh Gorges $500,000 (1)
-Salary Remaining : $471,429
-Salary Average : $40,000
-Salary Average Remaining : $37,714
Total Pro Players22
Salary Commitment
Year 8 : $24,306,407
Year 9 : $20,750,620
Year 10 : $13,882,120
Year 11 : $9,391,245
Salary Average Commitment
Year 8 : $880,000
Year 9 : $720,000
Year 10 : $440,000
Year 11 : $240,000
Salary Cap with 1 Way Contract
Year 8 : $24,306,407
Year 9 : $20,750,620
Year 10 : $13,882,120
Year 11 : $9,391,245

Farm Players Salaries

Sven Baertschi $112,500 (1)
Salary Remaining : $106,293
Salary Average : $4,000
Salary Average Remaining : $3,779
Hunter Shinkaruk $76,000 (3)
Salary Remaining : $71,807
Salary Average : $4,000
Salary Average Remaining : $3,779
Robert Thomas $75,000 (2)
Salary Remaining : $70,862
Salary Average : $4,000
Salary Average Remaining : $3,779
Gabriel Vilardi $75,000 (2)
Salary Remaining : $70,862
Salary Average : $4,000
Salary Average Remaining : $3,779
Eeli Tolvanen $75,000 (2)
Salary Remaining : $70,862
Salary Average : $4,000
Salary Average Remaining : $3,779
Alexander Nylander $75,000 (1)
Salary Remaining : $70,862
Salary Average : $4,000
Salary Average Remaining : $3,779
Vitali Kravtsov $75,000 (3)
Salary Remaining : $70,862
Salary Average : $4,000
Salary Average Remaining : $3,779
Alex Nedeljkovic $75,000 (1)
Salary Remaining : $70,862
Salary Average : $4,000
Salary Average Remaining : $3,779
Artemi Panarin $67,500 (3)
Salary Remaining : $63,776
Salary Average : $4,000
Salary Average Remaining : $3,779
Dylan Samberg $65,000 (2)
Salary Remaining : $61,414
Salary Average : $4,000
Salary Average Remaining : $3,779
Klim Kostin $65,000 (2)
Salary Remaining : $61,414
Salary Average : $4,000
Salary Average Remaining : $3,779
Colin White $65,000 (5)
Salary Remaining : $61,414
Salary Average : $4,000
Salary Average Remaining : $3,779
Travis Dermott $65,000 (4)
Salary Remaining : $61,414
Salary Average : $4,000
Salary Average Remaining : $3,779
Ian Mitchell $65,000 (2)
Salary Remaining : $61,414
Salary Average : $4,000
Salary Average Remaining : $3,779
Nicolas Beaudin $65,000 (3)
Salary Remaining : $61,414
Salary Average : $4,000
Salary Average Remaining : $3,779
Jakob Silfverberg $62,500 (1)
Salary Remaining : $59,052
Salary Average : $4,000
Salary Average Remaining : $3,779
Joonas Korpisalo $60,000 (2)
Salary Remaining : $56,690
Salary Average : $4,000
Salary Average Remaining : $3,779
Jake Wise $60,000 (3)
Salary Remaining : $56,690
Salary Average : $4,000
Salary Average Remaining : $3,779
Martin Fehérváry $60,000 (3)
Salary Remaining : $56,690
Salary Average : $4,000
Salary Average Remaining : $3,779
Ryan McLeod $55,000 (3)
Salary Remaining : $51,966
Salary Average : $4,000
Salary Average Remaining : $3,779
Zemi Girgensons $53,500 (2)
Salary Remaining : $50,548
Salary Average : $4,000
Salary Average Remaining : $3,779
Justus Annunen $50,000 (3)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Slava Demin $50,000 (3)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Kale Clague $50,000 (1)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Samuel Girard $50,000 (1)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Jason Robertson $50,000 (2)
Salary Remaining : $47,241
Salary Average : $4,000
Salary Average Remaining : $3,779
Grant Mismash $45,000 (2)
Salary Remaining : $42,517
Salary Average : $4,000
Salary Average Remaining : $3,779
Cameron Crotty $40,000 (2)
Salary Remaining : $37,793
Salary Average : $4,000
Salary Average Remaining : $3,779
Total Farm Players28
Salary Commitment
Year 8 : $1,782,000
Year 9 : $1,357,000
Year 10 : $688,500
Year 11 : $130,000
Salary Average Commitment
Year 8 : $112,000
Year 9 : $88,000
Year 10 : $44,000
Year 11 : $8,000

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of $37,000,000
Available Cap Space

Over Minimum of
$13,000,000

Farm Salary Cap

Under Maximum of
$2,600,000

Pro Players

Farm Players

Total Players

BANGOR BEAGLES $252,314,664 $27,879,087 $9,120,913 $14,879,087 $2,522,234 $77,766 223557
BROOKLYN BLAZERS $254,951,413 $30,604,060 $6,395,940 $17,604,060 $1,675,500 $924,500 222850
CALGARY COWBOYS $246,397,248 $30,184,045 $6,815,955 $17,184,045 $1,954,500 $645,500 243357
CAPE BRETON CELTS $291,466,999 $28,537,985 $8,462,015 $15,537,985 $1,616,375 $983,625 232750
CAPE FEAR PROWLERS $282,458,567 $28,831,228 $8,168,772 $15,831,228 $2,328,990 $271,010 223557
CHICAGO CRUSHERS $251,405,016 $28,612,110 $8,387,890 $15,612,110 $1,688,500 $911,500 242953
COLORADO WOLVES $311,627,327 $23,525,272 $13,474,728 $10,525,272 $1,707,350 $892,650 222850
COQUITLAM KNIGHTS $248,949,901 $30,528,200 $6,471,800 $17,528,200 $1,668,000 $932,000 222850
DETROIT RED WINGS $83,516,587 $31,026,859 $5,973,141 $18,026,859 $2,043,135 $556,865 203353
EDMONTON BUSCHWACKERS $293,581,959 $23,947,030 $13,052,970 $10,947,030 $1,695,750 $904,250 213051
HALIFAX HIGHLANDERS $298,980,622 $29,206,793 $7,793,207 $16,206,793 $2,041,856 $558,144 233053
HAWAII TYPHOON $305,246,568 $32,005,035 $4,994,965 $19,005,035 $2,433,270 $166,730 242953
LAS CRUCES SPURS $289,781,988 $29,360,062 $7,639,938 $16,360,062 $2,514,109 $85,891 243155
MANHATTAN ISLANDERS $250,623,222 $29,405,394 $7,594,606 $16,405,394 $2,020,757 $579,243 252853
NEWTON NIGHTMARES $160,766,192 $31,355,500 $5,644,500 $18,355,500 $2,172,500 $427,500 233457
NORTH VAN ROCKERS $226,607,765 $25,579,378 $11,420,622 $12,579,378 $2,149,750 $450,250 203050
PENSACOLA BADGERS $241,508,032 $32,692,122 $4,307,878 $19,692,122 $2,217,649 $382,351 243054
PHILADELPHIA MADMEN $214,796,665 $20,529,919 $16,470,081 $7,529,919 $2,055,156 $544,844 223456
PINCHER CREEK PREDATORS $205,051,630 $22,865,956 $14,134,044 $9,865,956 $2,013,500 $586,500 213253
SAN JOSE BLASPHEMERS $303,397,204 $31,540,616 $5,459,384 $18,540,616 $2,308,968 $291,032 253459
SYRACUSE BULLDOGS $216,085,286 $29,743,994 $7,256,006 $16,743,994 $2,351,772 $248,228 203252
VANCOUVER MILLIONAIRES $80,767,387 $26,088,407 $10,911,593 $13,088,407 $1,782,000 $818,000 222850