BANGOR BEAGLES



Arena Capacity - Ticket Price
Attendance - %

Arena NameDog Pound
Level 1: 6000 - $100 - 5,101 - 85.01%
Level 2: 5000 - $60 - 4,997 - 99.95%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $25 - 3,996 - 99.91%
Luxury : 1000 - $200 - 999 - 99.91%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,673 - 83.65%
Farm Level 2: 1000 - $15 - 990 - 98.96%
Farm Total Capacity :3000

Income

Home Games Left24
Average Attendance - %17,093 - 94.96%
Average Income per Game$1,179,635
Year to Date Revenue$21,233,430
Farm
Home Games Left26
Average Attendance - %2,663 - 88.75%
Average Income per Game$73,397
Year to Date Revenue$1,174,355

Expense

Pro Players Total Salaries$25,406,853
Farm Players Total Salaries$2,529,734
Coaches Total Salaries$2,076,000
Luxury Taxe Total$195,144
Special Salary Cap Value$0
Pro Year To Date Expenses$10,170,486
Farm Year To Date Expenses$1,341,427
Pro Salary Cap To Date$9,784,776
Farm Salary Cap To Date$940,700

Estimate

Pro Estimated Season Revenue$28,311,240
Farm Estimated Season Revenue$1,908,327
Pro Remaining Season Days86
Pro Expenses Per Days$188,620
Pro Estimated Expenses$16,221,320
Farm Remaining Season Days91
Farm Expenses Per Days$24,867
Farm Estimated Expenses$2,262,897
Estimated Season Expenses$18,484,217
Season Salary Cap$27,936,587
Estimate Under Maximum Salary Cap of $37,000,000$9,063,413
Estimate Over Minimum Salary Cap of $13,000,000 $14,936,587
Current Bank Account$260,999,658
Projected Bank Account$272,735,008

Pro Players Salaries

Curtis Sanford $2,946,500 (1)
-Salary Remaining : $1,809,993
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Matt Duchene $2,465,178 (5)
-Salary Remaining : $1,514,324
-Salary Average : $0
-Salary Average Remaining : $0
Tyler Johnson $1,919,925 (4)
-Salary Remaining : $1,179,383
-Salary Average : $400,000
-Salary Average Remaining : $245,714
Marc Methot $1,513,750 (1)
-Salary Remaining : $929,875
-Salary Average : $40,000
-Salary Average Remaining : $24,571
David Krejci $1,475,000 (1)
-Salary Remaining : $906,071
-Salary Average : $0
-Salary Average Remaining : $0
Alex Ovechkin $1,210,000 (2)
-Salary Remaining : $743,286
-Salary Average : $0
-Salary Average Remaining : $0
Tyler Toffoli $1,207,500 (3)
-Salary Remaining : $741,750
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Nikita Filatov $1,160,750 (3)
-Salary Remaining : $713,032
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Leland Irving $1,032,750 (1)
-Salary Remaining : $634,404
-Salary Average : $0
-Salary Average Remaining : $0
Shayne Gostisbehere $1,000,000 (4)
-Salary Remaining : $614,286
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Ryan McDonagh $1,000,000 (1)
-Salary Remaining : $614,286
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Jonathan Blum $927,500 (1)
-Salary Remaining : $569,750
-Salary Average : $0
-Salary Average Remaining : $0
Vladislav Namestnikov $918,000 (3)
-Salary Remaining : $563,914
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Jack Eichel $850,000 (5)
-Salary Remaining : $522,143
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Marcus Johansson $795,000 (1)
-Salary Remaining : $488,357
-Salary Average : $0
-Salary Average Remaining : $0
Max Domi $775,000 (3)
-Salary Remaining : $476,071
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Jake Guentzel $775,000 (1)
-Salary Remaining : $476,071
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Sam Reinhart $750,000 (4)
-Salary Remaining : $460,714
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Ivan Provorov $750,000 (5)
-Salary Remaining : $460,714
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Derrick Pouliot $750,000 (2)
-Salary Remaining : $460,714
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Dmitrij Jaskin $685,000 (1)
-Salary Remaining : $420,786
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Brandon Montour $500,000 (4)
-Salary Remaining : $307,143
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Total Pro Players22
Salary Commitment
Year 8 : $25,406,853
Year 9 : $14,256,353
Year 10 : $12,296,353
Year 11 : $8,235,103
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 : $25,406,853
Year 9 : $14,256,353
Year 10 : $12,296,353
Year 11 : $8,235,103

Farm Players Salaries

Martin Hanzal $200,000 (1)
Salary Remaining : $125,517
Salary Average : $4,000
Salary Average Remaining : $2,510
Joe Colborne $132,400 (2)
Salary Remaining : $83,092
Salary Average : $4,000
Salary Average Remaining : $2,510
Ryan Suter $130,453 (2)
Salary Remaining : $81,871
Salary Average : $0
Salary Average Remaining : $0
Patrik Berglund $117,881 (2)
Salary Remaining : $73,981
Salary Average : $4,000
Salary Average Remaining : $2,510
Michael Del Zotto $100,000 (2)
Salary Remaining : $62,759
Salary Average : $4,000
Salary Average Remaining : $2,510
Michael Hutchinson $100,000 (1)
Salary Remaining : $62,759
Salary Average : $4,000
Salary Average Remaining : $2,510
Chris Campoli $88,000 (1)
Salary Remaining : $55,228
Salary Average : $4,000
Salary Average Remaining : $2,510
Alex DeBrincat $82,500 (1)
Salary Remaining : $51,776
Salary Average : $4,000
Salary Average Remaining : $2,510
Nico Hischier $75,000 (2)
Salary Remaining : $47,069
Salary Average : $4,000
Salary Average Remaining : $2,510
Rasmus Dahlin $75,000 (3)
Salary Remaining : $47,069
Salary Average : $4,000
Salary Average Remaining : $2,510
Andrei Svechnikov $75,000 (3)
Salary Remaining : $47,069
Salary Average : $4,000
Salary Average Remaining : $2,510
Colby Robak $70,000 (1)
Salary Remaining : $43,931
Salary Average : $4,000
Salary Average Remaining : $2,510
Brady Skjei $70,000 (3)
Salary Remaining : $43,931
Salary Average : $4,000
Salary Average Remaining : $2,510
Jason Dickinson $67,500 (3)
Salary Remaining : $42,362
Salary Average : $4,000
Salary Average Remaining : $2,510
Jakob Forsbacka-Karlsson $65,000 (4)
Salary Remaining : $40,793
Salary Average : $4,000
Salary Average Remaining : $2,510
Jakub Zboril $65,000 (1)
Salary Remaining : $40,793
Salary Average : $4,000
Salary Average Remaining : $2,510
Mackenzie Blackwood $65,000 (5)
Salary Remaining : $40,793
Salary Average : $4,000
Salary Average Remaining : $2,510
Brett Howden $65,000 (1)
Salary Remaining : $40,793
Salary Average : $4,000
Salary Average Remaining : $2,510
Kristian Vesalainen $65,000 (2)
Salary Remaining : $40,793
Salary Average : $4,000
Salary Average Remaining : $2,510
Jared McIsaac $65,000 (3)
Salary Remaining : $40,793
Salary Average : $4,000
Salary Average Remaining : $2,510
Joe Veleno $65,000 (3)
Salary Remaining : $40,793
Salary Average : $4,000
Salary Average Remaining : $2,510
Kirill Kaprizov $60,000 (3)
Salary Remaining : $37,655
Salary Average : $4,000
Salary Average Remaining : $2,510
Benoit-Olivier Groulx $60,000 (3)
Salary Remaining : $37,655
Salary Average : $4,000
Salary Average Remaining : $2,510
Casey Nelson $58,000 (1)
Salary Remaining : $36,400
Salary Average : $4,000
Salary Average Remaining : $2,510
Miikka Salomaki $58,000 (1)
Salary Remaining : $36,400
Salary Average : $4,000
Salary Average Remaining : $2,510
Scott Wedgewood $50,000 (1)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Oliver Bjorkstrand $50,000 (3)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Kyle Capobianco $50,000 (4)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Anthony Cirelli $50,000 (2)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Pavel Buchnevich $50,000 (5)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Justin Bailey $50,000 (1)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Michal Spacek $45,000 (2)
Salary Remaining : $28,241
Salary Average : $4,000
Salary Average Remaining : $2,510
Nicholas Baptiste $40,000 (1)
Salary Remaining : $25,103
Salary Average : $4,000
Salary Average Remaining : $2,510
Jordan Kyrou $40,000 (1)
Salary Remaining : $25,103
Salary Average : $4,000
Salary Average Remaining : $2,510
Ondrej Kase $30,000 (1)
Salary Remaining : $18,828
Salary Average : $4,000
Salary Average Remaining : $2,510
Total Farm Players35
Salary Commitment
Year 8 : $2,529,734
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 - $100 - 5,884 - 98.07%
Level 2: 5000 - $60 - 4,145 - 82.91%
Level 3: 2000 - $35 - 1,941 - 97.05%
Level 4: 4000 - $25 - 3,200 - 80.00%
Luxury : 1000 - $200 - 910 - 91.02%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,917 - 95.87%
Farm Level 2: 1000 - $15 - 999 - 99.91%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %16,081 - 89.34%
Average Income per Game$1,213,864
Year to Date Revenue$20,635,683
Farm
Home Games Left26
Average Attendance - %2,917 - 97.22%
Average Income per Game$70,821
Year to Date Revenue$1,133,129

Expense

Pro Players Total Salaries$28,598,424
Farm Players Total Salaries$1,740,500
Coaches Total Salaries$1,829,400
Luxury Taxe Total$217,258
Special Salary Cap Value$0
Pro Year To Date Expenses$11,318,277
Farm Year To Date Expenses$951,750
Pro Salary Cap To Date$10,889,713
Farm Salary Cap To Date$648,590

Estimate

Pro Estimated Season Revenue$30,346,593
Farm Estimated Season Revenue$1,841,335
Pro Remaining Season Days86
Pro Expenses Per Days$211,417
Pro Estimated Expenses$18,181,862
Farm Remaining Season Days91
Farm Expenses Per Days$17,723
Farm Estimated Expenses$1,612,793
Estimated Season Expenses$19,794,655
Season Salary Cap$30,338,924
Estimate Under Maximum Salary Cap of $37,000,000$6,661,076
Estimate Over Minimum Salary Cap of $13,000,000 $17,338,924
Current Bank Account$262,205,039
Projected Bank Account$274,598,312

Pro Players Salaries

Jonathan Huberdeau $2,453,238 (5)
-Salary Remaining : $1,506,989
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Pascal Leclaire $2,365,686 (4)
-Salary Remaining : $1,453,207
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Magnus Paajarvi $2,185,000 (5)
-Salary Remaining : $1,342,214
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Cody Hodgson $1,800,500 (1)
-Salary Remaining : $1,106,021
-Salary Average : $0
-Salary Average Remaining : $0
Nicolas Kerdiles $1,696,250 (2)
-Salary Remaining : $1,041,982
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Stefan Noesen $1,681,875 (2)
-Salary Remaining : $1,033,152
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Joffrey Lupul $1,500,000 (2)
-Salary Remaining : $921,429
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Phil Kessel $1,453,000 (1)
-Salary Remaining : $892,557
-Salary Average : $0
-Salary Average Remaining : $0
Zac Dalpe $1,357,000 (2)
-Salary Remaining : $833,586
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Travis Hamonic $1,250,000 (4)
-Salary Remaining : $767,857
-Salary Average : $40,000
-Salary Average Remaining : $24,571
David Schlemko $1,200,000 (2)
-Salary Remaining : $737,143
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Evan Oberg $1,141,875 (1)
-Salary Remaining : $701,438
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Alexander Radulov $1,138,000 (3)
-Salary Remaining : $699,057
-Salary Average : $0
-Salary Average Remaining : $0
Sven Baertschi $1,125,000 (1)
-Salary Remaining : $691,071
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Jack Campbell $1,012,500 (4)
-Salary Remaining : $621,964
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Ryan Murray $999,000 (2)
-Salary Remaining : $613,671
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Mark Giordano $906,250 (1)
-Salary Remaining : $556,696
-Salary Average : $0
-Salary Average Remaining : $0
Paul Stastny $803,250 (2)
-Salary Remaining : $493,425
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Nikita Zadorov $750,000 (3)
-Salary Remaining : $460,714
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Aaron Ekblad $750,000 (4)
-Salary Remaining : $460,714
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Kevin Hayes $580,000 (1)
-Salary Remaining : $356,286
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Brayden Point $450,000 (4)
-Salary Remaining : $276,429
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Total Pro Players22
Salary Commitment
Year 8 : $28,598,424
Year 9 : $21,591,799
Year 10 : $12,354,424
Year 11 : $10,466,424
Salary Average Commitment
Year 8 : $720,000
Year 9 : $600,000
Year 10 : $320,000
Year 11 : $280,000
Salary Cap with 1 Way Contract
Year 8 : $28,598,424
Year 9 : $21,591,799
Year 10 : $12,354,424
Year 11 : $10,466,424

Farm Players Salaries

David Musil $143,000 (2)
Salary Remaining : $89,745
Salary Average : $4,000
Salary Average Remaining : $2,510
Davis Drewiske $85,000 (1)
Salary Remaining : $53,345
Salary Average : $4,000
Salary Average Remaining : $2,510
Evgeny Svechnikov $75,000 (2)
Salary Remaining : $47,069
Salary Average : $4,000
Salary Average Remaining : $2,510
Rasmus Sandin $75,000 (3)
Salary Remaining : $47,069
Salary Average : $4,000
Salary Average Remaining : $2,510
Matt Corrente $75,000 (1)
Salary Remaining : $47,069
Salary Average : $4,000
Salary Average Remaining : $2,510
Cody Glass $75,000 (2)
Salary Remaining : $47,069
Salary Average : $4,000
Salary Average Remaining : $2,510
Nikolay Goldobin $72,500 (2)
Salary Remaining : $45,500
Salary Average : $4,000
Salary Average Remaining : $2,510
Christian Fischer $67,500 (3)
Salary Remaining : $42,362
Salary Average : $4,000
Salary Average Remaining : $2,510
Mirco Mueller $65,000 (1)
Salary Remaining : $40,793
Salary Average : $4,000
Salary Average Remaining : $2,510
Alex Formenton $65,000 (2)
Salary Remaining : $40,793
Salary Average : $4,000
Salary Average Remaining : $2,510
Andrew Peeke $65,000 (1)
Salary Remaining : $40,793
Salary Average : $4,000
Salary Average Remaining : $2,510
Brendan Lemieux $65,000 (1)
Salary Remaining : $40,793
Salary Average : $4,000
Salary Average Remaining : $2,510
Kirill Marchenko $65,000 (3)
Salary Remaining : $40,793
Salary Average : $4,000
Salary Average Remaining : $2,510
Kody Clark $60,000 (3)
Salary Remaining : $37,655
Salary Average : $4,000
Salary Average Remaining : $2,510
Nathan Bastian $50,000 (1)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Aaron Gagnon $50,000 (1)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Jeremy Lauzon $50,000 (2)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Adam Henrich $50,000 (1)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Dmitry Semykin $50,000 (3)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Aaron Palushaj $50,000 (1)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Markus Ruusu $50,000 (2)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Jayce Hawryluk $50,000 (1)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Isaac Ratcliffe $50,000 (2)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Daniil Tarasov $45,000 (2)
Salary Remaining : $28,241
Salary Average : $4,000
Salary Average Remaining : $2,510
Laurent Dauphin $42,500 (1)
Salary Remaining : $26,672
Salary Average : $4,000
Salary Average Remaining : $2,510
Cam Dineen $40,000 (1)
Salary Remaining : $25,103
Salary Average : $4,000
Salary Average Remaining : $2,510
Ryan Donato $40,000 (1)
Salary Remaining : $25,103
Salary Average : $4,000
Salary Average Remaining : $2,510
Max Gildon $40,000 (2)
Salary Remaining : $25,103
Salary Average : $4,000
Salary Average Remaining : $2,510
Joseph Woll $30,000 (1)
Salary Remaining : $18,828
Salary Average : $4,000
Salary Average Remaining : $2,510
Total Farm Players29
Salary Commitment
Year 8 : $1,740,500
Year 9 : $983,000
Year 10 : $317,500
Year 11 : $0
Salary Average Commitment
Year 8 : $116,000
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 - 6,477 - 92.54%
Level 2: 6000 - $65 - 4,386 - 73.10%
Level 3: 3000 - $33 - 2,500 - 83.34%
Level 4: 4000 - $25 - 3,992 - 99.80%
Luxury : 2000 - $225 - 962 - 48.08%
Total Capacity :22000
Farm
Farm Level 1: 3000 - $32 - 2,946 - 98.21%
Farm Level 2: 2000 - $15 - 1,963 - 98.13%
Farm Total Capacity :5000

Income

Home Games Left25
Average Attendance - %18,317 - 83.26%
Average Income per Game$1,266,734
Year to Date Revenue$21,534,471
Farm
Home Games Left26
Average Attendance - %4,909 - 98.18%
Average Income per Game$123,724
Year to Date Revenue$1,979,589

Expense

Pro Players Total Salaries$28,279,545
Farm Players Total Salaries$1,954,500
Coaches Total Salaries$2,880,000
Luxury Taxe Total$217,901
Special Salary Cap Value$0
Pro Year To Date Expenses$11,485,301
Farm Year To Date Expenses$1,253,859
Pro Salary Cap To Date$10,921,804
Farm Salary Cap To Date$725,364

Estimate

Pro Estimated Season Revenue$31,668,340
Farm Estimated Season Revenue$3,216,832
Pro Remaining Season Days86
Pro Expenses Per Days$212,432
Pro Estimated Expenses$18,269,152
Farm Remaining Season Days91
Farm Expenses Per Days$23,266
Farm Estimated Expenses$2,117,206
Estimated Season Expenses$20,386,358
Season Salary Cap$30,234,045
Estimate Under Maximum Salary Cap of $37,000,000$6,765,955
Estimate Over Minimum Salary Cap of $13,000,000 $17,234,045
Current Bank Account$254,663,714
Projected Bank Account$269,162,528

Pro Players Salaries

Brendan Gallagher $2,163,581 (4)
-Salary Remaining : $1,329,057
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Tyler Seguin $2,092,000 (4)
-Salary Remaining : $1,285,086
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Drew Doughty $1,942,500 (2)
-Salary Remaining : $1,193,250
-Salary Average : $0
-Salary Average Remaining : $0
Nick Schultz $1,752,275 (2)
-Salary Remaining : $1,076,398
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Pierre-Marc Bouchard $1,608,750 (1)
-Salary Remaining : $988,232
-Salary Average : $0
-Salary Average Remaining : $0
Brent Seabrook $1,577,000 (1)
-Salary Remaining : $968,729
-Salary Average : $40,000
-Salary Average Remaining : $24,571
John Gibson $1,509,375 (5)
-Salary Remaining : $927,188
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Eric Staal $1,450,000 (2)
-Salary Remaining : $890,714
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Kyle Cumiskey $1,283,250 (2)
-Salary Remaining : $788,282
-Salary Average : $0
-Salary Average Remaining : $0
Alec Martinez $1,280,813 (4)
-Salary Remaining : $786,785
-Salary Average : $0
-Salary Average Remaining : $0
Dan Fritsche $1,250,001 (1)
-Salary Remaining : $767,858
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Johan Franzen $1,110,000 (1)
-Salary Remaining : $681,857
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Ben Bishop $1,086,750 (3)
-Salary Remaining : $667,575
-Salary Average : $0
-Salary Average Remaining : $0
Alexander Khokhlachev $1,046,250 (3)
-Salary Remaining : $642,696
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Luca Sbisa $957,000 (2)
-Salary Remaining : $587,871
-Salary Average : $0
-Salary Average Remaining : $0
Nathan MacKinnon $800,000 (3)
-Salary Remaining : $491,429
-Salary Average : $40,000
-Salary Average Remaining : $24,571
T.J. Brodie $795,000 (2)
-Salary Remaining : $488,357
-Salary Average : $0
-Salary Average Remaining : $0
Sean Monahan $770,000 (3)
-Salary Remaining : $473,000
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Timo Meier $750,000 (4)
-Salary Remaining : $460,714
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Travis Konecny $700,000 (5)
-Salary Remaining : $430,000
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Brad Richardson $630,000 (1)
-Salary Remaining : $387,000
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Emerson Etem $625,000 (1)
-Salary Remaining : $383,929
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Slater Koekkoek $600,000 (4)
-Salary Remaining : $368,571
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Kris Versteeg $500,000 (1)
-Salary Remaining : $307,143
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Total Pro Players24
Salary Commitment
Year 8 : $28,279,545
Year 9 : $20,978,794
Year 10 : $12,798,769
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 : $28,279,545
Year 9 : $20,978,794
Year 10 : $12,798,769
Year 11 : $9,095,769

Farm Players Salaries

Hunter Smith $78,000 (2)
Salary Remaining : $48,952
Salary Average : $4,000
Salary Average Remaining : $2,510
Nick Ritchie $75,000 (2)
Salary Remaining : $47,069
Salary Average : $4,000
Salary Average Remaining : $2,510
Pavel Zacha $75,000 (3)
Salary Remaining : $47,069
Salary Average : $4,000
Salary Average Remaining : $2,510
Ryan Merkley $75,000 (3)
Salary Remaining : $47,069
Salary Average : $4,000
Salary Average Remaining : $2,510
Grigori Denisenko $75,000 (3)
Salary Remaining : $47,069
Salary Average : $4,000
Salary Average Remaining : $2,510
Cale Makar $75,000 (2)
Salary Remaining : $47,069
Salary Average : $4,000
Salary Average Remaining : $2,510
Max Friberg $72,500 (2)
Salary Remaining : $45,500
Salary Average : $4,000
Salary Average Remaining : $2,510
Dustin Tokarski $70,000 (2)
Salary Remaining : $43,931
Salary Average : $4,000
Salary Average Remaining : $2,510
Jyrki Jokipakka $70,000 (2)
Salary Remaining : $43,931
Salary Average : $4,000
Salary Average Remaining : $2,510
Ryan Poehling $65,000 (2)
Salary Remaining : $40,793
Salary Average : $4,000
Salary Average Remaining : $2,510
Dennis Cholowski $65,000 (1)
Salary Remaining : $40,793
Salary Average : $4,000
Salary Average Remaining : $2,510
Rasmus Andersson $65,000 (4)
Salary Remaining : $40,793
Salary Average : $4,000
Salary Average Remaining : $2,510
Lucas Johansen $65,000 (1)
Salary Remaining : $40,793
Salary Average : $4,000
Salary Average Remaining : $2,510
Michael McCarron $65,000 (1)
Salary Remaining : $40,793
Salary Average : $4,000
Salary Average Remaining : $2,510
Zack Phillips $65,000 (1)
Salary Remaining : $40,793
Salary Average : $4,000
Salary Average Remaining : $2,510
Jakub Lauko $65,000 (3)
Salary Remaining : $40,793
Salary Average : $4,000
Salary Average Remaining : $2,510
Tim Bozon $60,000 (2)
Salary Remaining : $37,655
Salary Average : $4,000
Salary Average Remaining : $2,510
Linus Högberg $60,000 (3)
Salary Remaining : $37,655
Salary Average : $4,000
Salary Average Remaining : $2,510
Evan Barratt $55,000 (3)
Salary Remaining : $34,517
Salary Average : $4,000
Salary Average Remaining : $2,510
Peter Mueller $51,000 (2)
Salary Remaining : $32,007
Salary Average : $0
Salary Average Remaining : $0
Connor Ingram $50,000 (1)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Brett Lernout $50,000 (2)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Adin Hill $50,000 (4)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Olle Eriksson Ek $50,000 (2)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Jordan Greenway $50,000 (1)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Jaret Anderson-Dolan $50,000 (2)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Cale Fleury $50,000 (2)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Glenn Gawdin $50,000 (2)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Alexei Toropchenko $50,000 (3)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
John Draeger $48,000 (2)
Salary Remaining : $30,124
Salary Average : $4,000
Salary Average Remaining : $2,510
Evan Cormier $40,000 (2)
Salary Remaining : $25,103
Salary Average : $4,000
Salary Average Remaining : $2,510
Dillon Heatherington $40,000 (1)
Salary Remaining : $25,103
Salary Average : $4,000
Salary Average Remaining : $2,510
Martins Dzierkals $30,000 (1)
Salary Remaining : $18,828
Salary Average : $4,000
Salary Average Remaining : $2,510
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 - 5,288 - 88.13%
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 - 1,605 - 80.27%
Farm Level 2: 1000 - $15 - 988 - 98.82%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %17,287 - 96.04%
Average Income per Game$1,198,571
Year to Date Revenue$20,375,700
Farm
Home Games Left26
Average Attendance - %2,594 - 86.45%
Average Income per Game$71,011
Year to Date Revenue$1,136,175

Expense

Pro Players Total Salaries$26,799,110
Farm Players Total Salaries$1,556,375
Coaches Total Salaries$4,005,600
Luxury Taxe Total$210,988
Special Salary Cap Value$0
Pro Year To Date Expenses$11,775,504
Farm Year To Date Expenses$914,210
Pro Salary Cap To Date$10,576,704
Farm Salary Cap To Date$579,932

Estimate

Pro Estimated Season Revenue$29,964,265
Farm Estimated Season Revenue$1,846,284
Pro Remaining Season Days86
Pro Expenses Per Days$213,622
Pro Estimated Expenses$18,371,492
Farm Remaining Season Days91
Farm Expenses Per Days$16,924
Farm Estimated Expenses$1,540,084
Estimated Season Expenses$19,911,576
Season Salary Cap$28,355,485
Estimate Under Maximum Salary Cap of $37,000,000$8,644,515
Estimate Over Minimum Salary Cap of $13,000,000 $15,355,485
Current Bank Account$298,253,935
Projected Bank Account$310,152,908

Pro Players Salaries

Michael Ryder $2,220,625 (1)
-Salary Remaining : $1,364,098
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Ryan O'Reilly $2,164,000 (3)
-Salary Remaining : $1,329,314
-Salary Average : $0
-Salary Average Remaining : $0
Bobby Ryan $1,942,275 (3)
-Salary Remaining : $1,193,112
-Salary Average : $0
-Salary Average Remaining : $0
Adam Larsson $1,875,000 (4)
-Salary Remaining : $1,151,786
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Cam Ward $1,730,031 (3)
-Salary Remaining : $1,062,733
-Salary Average : $0
-Salary Average Remaining : $0
Nicklas Backstrom $1,437,500 (5)
-Salary Remaining : $883,036
-Salary Average : $0
-Salary Average Remaining : $0
Jason Garrison $1,350,000 (1)
-Salary Remaining : $829,286
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Jannik Hansen $1,344,000 (2)
-Salary Remaining : $825,600
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Jaroslav Halak $1,280,000 (1)
-Salary Remaining : $786,286
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Jason Demers $1,279,625 (3)
-Salary Remaining : $786,055
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Alexander Perezhogin $1,241,054 (2)
-Salary Remaining : $762,362
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Kris Russell $1,060,000 (4)
-Salary Remaining : $651,143
-Salary Average : $0
-Salary Average Remaining : $0
Viktor Arvidsson $1,000,000 (4)
-Salary Remaining : $614,286
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Jake Gardiner $1,000,000 (4)
-Salary Remaining : $614,286
-Salary Average : $0
-Salary Average Remaining : $0
Joel Armia $900,000 (2)
-Salary Remaining : $552,857
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Mitchell Marner $750,000 (5)
-Salary Remaining : $460,714
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Rasmus Ristolainen $750,000 (3)
-Salary Remaining : $460,714
-Salary Average : $40,000
-Salary Average Remaining : $24,571
T.J. Hensick $725,000 (1)
-Salary Remaining : $445,357
-Salary Average : $0
-Salary Average Remaining : $0
Tomas Hertl $675,000 (2)
-Salary Remaining : $414,643
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Will Karlsson $625,000 (4)
-Salary Remaining : $383,929
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Brett Pollock $500,000 (1)
-Salary Remaining : $307,143
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Dave Bolland $500,000 (1)
-Salary Remaining : $307,143
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Laurent Brossoit $450,000 (1)
-Salary Remaining : $276,429
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Total Pro Players23
Salary Commitment
Year 8 : $26,799,110
Year 9 : $19,773,485
Year 10 : $15,613,431
Year 11 : $7,747,500
Salary Average Commitment
Year 8 : $640,000
Year 9 : $400,000
Year 10 : $240,000
Year 11 : $160,000
Salary Cap with 1 Way Contract
Year 8 : $26,799,110
Year 9 : $19,773,485
Year 10 : $15,613,431
Year 11 : $7,747,500

Farm Players Salaries

Tom Wilson $91,125 (3)
Salary Remaining : $57,189
Salary Average : $4,000
Salary Average Remaining : $2,510
Juuse Saros $87,750 (3)
Salary Remaining : $55,071
Salary Average : $4,000
Salary Average Remaining : $2,510
Rasmus Kupari $75,000 (3)
Salary Remaining : $47,069
Salary Average : $4,000
Salary Average Remaining : $2,510
Luke Kunin $75,000 (1)
Salary Remaining : $47,069
Salary Average : $4,000
Salary Average Remaining : $2,510
Martin Nečas $75,000 (2)
Salary Remaining : $47,069
Salary Average : $4,000
Salary Average Remaining : $2,510
Anthony DeAngelo $75,000 (2)
Salary Remaining : $47,069
Salary Average : $4,000
Salary Average Remaining : $2,510
Connor Murphy $75,000 (2)
Salary Remaining : $47,069
Salary Average : $4,000
Salary Average Remaining : $2,510
Sebastian Aho $67,500 (5)
Salary Remaining : $42,362
Salary Average : $4,000
Salary Average Remaining : $2,510
Morgan Frost $65,000 (2)
Salary Remaining : $40,793
Salary Average : $4,000
Salary Average Remaining : $2,510
Bode Wilde $65,000 (3)
Salary Remaining : $40,793
Salary Average : $4,000
Salary Average Remaining : $2,510
Tage Thompson $65,000 (1)
Salary Remaining : $40,793
Salary Average : $4,000
Salary Average Remaining : $2,510
Blake McLaughlin $60,000 (3)
Salary Remaining : $37,655
Salary Average : $4,000
Salary Average Remaining : $2,510
Philippe Myers $55,000 (3)
Salary Remaining : $34,517
Salary Average : $4,000
Salary Average Remaining : $2,510
Scott Laughton $50,000 (4)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Nicolas Meloche $50,000 (4)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Mike Murphy $50,000 (1)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Mike Matheson $50,000 (2)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Allan McShane $50,000 (3)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Robin Salo $50,000 (2)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Rasmus Asplund $50,000 (1)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Luke Martin $45,000 (2)
Salary Remaining : $28,241
Salary Average : $4,000
Salary Average Remaining : $2,510
William Bitten $40,000 (1)
Salary Remaining : $25,103
Salary Average : $4,000
Salary Average Remaining : $2,510
Ivan Lodnia $40,000 (2)
Salary Remaining : $25,103
Salary Average : $4,000
Salary Average Remaining : $2,510
Samuel Montembeault $40,000 (3)
Salary Remaining : $25,103
Salary Average : $4,000
Salary Average Remaining : $2,510
Dominic Turgeon $40,000 (1)
Salary Remaining : $25,103
Salary Average : $4,000
Salary Average Remaining : $2,510
Antoine Morand $40,000 (2)
Salary Remaining : $25,103
Salary Average : $4,000
Salary Average Remaining : $2,510
Josh Mahura $30,000 (1)
Salary Remaining : $18,828
Salary Average : $4,000
Salary Average Remaining : $2,510
Total Farm Players27
Salary Commitment
Year 8 : $1,556,375
Year 9 : $1,206,375
Year 10 : $691,375
Year 11 : $167,500
Salary Average Commitment
Year 8 : $108,000
Year 9 : $80,000
Year 10 : $44,000
Year 11 : $12,000

CAPE FEAR PROWLERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameAtlantic Arena
Level 1: 6000 - $100 - 5,204 - 86.74%
Level 2: 5000 - $60 - 4,995 - 99.89%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $25 - 3,993 - 99.83%
Luxury : 1000 - $200 - 996 - 99.62%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,670 - 83.49%
Farm Level 2: 1000 - $15 - 980 - 97.99%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %17,188 - 95.49%
Average Income per Game$1,189,164
Year to Date Revenue$20,215,795
Farm
Home Games Left26
Average Attendance - %2,650 - 88.32%
Average Income per Game$73,140
Year to Date Revenue$1,170,245

Expense

Pro Players Total Salaries$26,552,238
Farm Players Total Salaries$2,336,490
Coaches Total Salaries$2,000,000
Luxury Taxe Total$204,051
Special Salary Cap Value$0
Pro Year To Date Expenses$10,537,661
Farm Year To Date Expenses$1,314,876
Pro Salary Cap To Date$10,229,077
Farm Salary Cap To Date$867,972

Estimate

Pro Estimated Season Revenue$29,729,110
Farm Estimated Season Revenue$1,901,648
Pro Remaining Season Days86
Pro Expenses Per Days$195,373
Pro Estimated Expenses$16,802,078
Farm Remaining Season Days91
Farm Expenses Per Days$24,390
Farm Estimated Expenses$2,219,490
Estimated Season Expenses$19,021,568
Season Salary Cap$28,888,728
Estimate Under Maximum Salary Cap of $37,000,000$8,111,272
Estimate Over Minimum Salary Cap of $13,000,000 $15,888,728
Current Bank Account$291,003,599
Projected Bank Account$303,612,789

Pro Players Salaries

Evander Kane $2,325,000 (5)
-Salary Remaining : $1,428,214
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Jussi Jokinen $1,992,247 (3)
-Salary Remaining : $1,223,809
-Salary Average : $0
-Salary Average Remaining : $0
Victor Hedman $1,987,500 (3)
-Salary Remaining : $1,220,893
-Salary Average : $0
-Salary Average Remaining : $0
Patrick Sharp $1,675,000 (1)
-Salary Remaining : $1,028,929
-Salary Average : $0
-Salary Average Remaining : $0
Jacob Josefson $1,606,250 (5)
-Salary Remaining : $986,696
-Salary Average : $0
-Salary Average Remaining : $0
James Wisniewski $1,546,875 (1)
-Salary Remaining : $950,223
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Jeff Skinner $1,494,281 (5)
-Salary Remaining : $917,915
-Salary Average : $0
-Salary Average Remaining : $0
Marc-Andre Fleury $1,450,000 (2)
-Salary Remaining : $890,714
-Salary Average : $0
-Salary Average Remaining : $0
Mike Richards $1,411,000 (2)
-Salary Remaining : $866,757
-Salary Average : $0
-Salary Average Remaining : $0
Brandon Kozun $1,350,000 (1)
-Salary Remaining : $829,286
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Evgeny Dadonov $1,345,960 (5)
-Salary Remaining : $826,804
-Salary Average : $1,064,000
-Salary Average Remaining : $653,600
Anton Stralman $1,145,625 (3)
-Salary Remaining : $703,741
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Calvin Pickard $1,000,000 (3)
-Salary Remaining : $614,286
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Matt Calvert $937,500 (1)
-Salary Remaining : $575,893
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Matt Smaby $910,000 (1)
-Salary Remaining : $559,000
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Valeri Nichushkin $775,000 (3)
-Salary Remaining : $476,071
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Ondrej Palat $705,000 (4)
-Salary Remaining : $433,071
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Logan Couture $625,000 (2)
-Salary Remaining : $383,929
-Salary Average : $0
-Salary Average Remaining : $0
Karl Alzner $625,000 (2)
-Salary Remaining : $383,929
-Salary Average : $0
-Salary Average Remaining : $0
Jonathan Toews $615,000 (1)
-Salary Remaining : $377,786
-Salary Average : $0
-Salary Average Remaining : $0
P.K. Subban $530,000 (1)
-Salary Remaining : $325,571
-Salary Average : $0
-Salary Average Remaining : $0
Jake McCabe $500,000 (2)
-Salary Remaining : $307,143
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Total Pro Players22
Salary Commitment
Year 8 : $26,552,238
Year 9 : $18,987,863
Year 10 : $14,376,863
Year 11 : $7,476,491
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 : $26,552,238
Year 9 : $18,987,863
Year 10 : $14,376,863
Year 11 : $7,476,491

Farm Players Salaries

Nikolai Kulemin $156,240 (1)
Salary Remaining : $98,054
Salary Average : $4,000
Salary Average Remaining : $2,510
Antti Raanta $125,000 (2)
Salary Remaining : $78,448
Salary Average : $4,000
Salary Average Remaining : $2,510
Kalle Olsson $110,000 (2)
Salary Remaining : $69,034
Salary Average : $4,000
Salary Average Remaining : $2,510
Bryan Little $110,000 (2)
Salary Remaining : $69,034
Salary Average : $4,000
Salary Average Remaining : $2,510
Andrej Sekera $93,750 (1)
Salary Remaining : $58,836
Salary Average : $4,000
Salary Average Remaining : $2,510
Jake Muzzin $85,000 (1)
Salary Remaining : $53,345
Salary Average : $4,000
Salary Average Remaining : $2,510
Jesperi Kotkaniemi $77,500 (3)
Salary Remaining : $48,638
Salary Average : $4,000
Salary Average Remaining : $2,510
Ty Smith $75,000 (3)
Salary Remaining : $47,069
Salary Average : $4,000
Salary Average Remaining : $2,510
Dante Fabbro $75,000 (1)
Salary Remaining : $47,069
Salary Average : $4,000
Salary Average Remaining : $2,510
Brandon Halverson $72,500 (2)
Salary Remaining : $45,500
Salary Average : $4,000
Salary Average Remaining : $2,510
Chris Tierney $71,500 (4)
Salary Remaining : $44,872
Salary Average : $4,000
Salary Average Remaining : $2,510
Cody Ceci $65,000 (2)
Salary Remaining : $40,793
Salary Average : $4,000
Salary Average Remaining : $2,510
Felix Sandstrom $65,000 (4)
Salary Remaining : $40,793
Salary Average : $4,000
Salary Average Remaining : $2,510
Riley Tufte $65,000 (1)
Salary Remaining : $40,793
Salary Average : $4,000
Salary Average Remaining : $2,510
Alexander Alexeyev $65,000 (3)
Salary Remaining : $40,793
Salary Average : $4,000
Salary Average Remaining : $2,510
Sam Steel $65,000 (1)
Salary Remaining : $40,793
Salary Average : $4,000
Salary Average Remaining : $2,510
Christian Dvorak $65,000 (2)
Salary Remaining : $40,793
Salary Average : $4,000
Salary Average Remaining : $2,510
Henri Jokiharju $65,000 (2)
Salary Remaining : $40,793
Salary Average : $4,000
Salary Average Remaining : $2,510
Ukko-Pekka Luukkonen $65,000 (2)
Salary Remaining : $40,793
Salary Average : $4,000
Salary Average Remaining : $2,510
Gabriel Fortier $60,000 (3)
Salary Remaining : $37,655
Salary Average : $4,000
Salary Average Remaining : $2,510
Esa Lindell $60,000 (1)
Salary Remaining : $37,655
Salary Average : $4,000
Salary Average Remaining : $2,510
Spencer Foo $52,500 (3)
Salary Remaining : $32,948
Salary Average : $4,000
Salary Average Remaining : $2,510
Conor Garland $50,000 (3)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Taylor Raddysh $50,000 (1)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Chris Bigras $50,000 (3)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Vladislav Kamenev $50,000 (2)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Marcus Davidsson $50,000 (2)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Julius Bergman $50,000 (2)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Marcus Pettersson $50,000 (4)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Jonathan Davidsson $45,000 (2)
Salary Remaining : $28,241
Salary Average : $4,000
Salary Average Remaining : $2,510
Alexandre Texier $45,000 (2)
Salary Remaining : $28,241
Salary Average : $4,000
Salary Average Remaining : $2,510
Jesper Bratt $42,500 (1)
Salary Remaining : $26,672
Salary Average : $4,000
Salary Average Remaining : $2,510
Hudson Fasching $40,000 (3)
Salary Remaining : $25,103
Salary Average : $4,000
Salary Average Remaining : $2,510
Warren Foegele $40,000 (2)
Salary Remaining : $25,103
Salary Average : $4,000
Salary Average Remaining : $2,510
Parker Wotherspoon $30,000 (1)
Salary Remaining : $18,828
Salary Average : $4,000
Salary Average Remaining : $2,510
Total Farm Players35
Salary Commitment
Year 8 : $2,336,490
Year 9 : $1,614,000
Year 10 : $656,500
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 - 5,134 - 73.35%
Level 2: 6000 - $70 - 3,914 - 65.23%
Level 3: 3000 - $40 - 1,879 - 62.62%
Level 4: 5000 - $30 - 3,201 - 64.03%
Luxury : 2000 - $175 - 1,292 - 64.61%
Total Capacity :23000
Farm
Farm Level 1: 3000 - $50 - 1,713 - 57.11%
Farm Level 2: 2000 - $30 - 932 - 46.58%
Farm Total Capacity :5000

Income

Home Games Left25
Average Attendance - %15,421 - 67.05%
Average Income per Game$1,189,619
Year to Date Revenue$20,223,520
Farm
Home Games Left26
Average Attendance - %2,645 - 52.89%
Average Income per Game$113,604
Year to Date Revenue$1,817,670

Expense

Pro Players Total Salaries$29,648,512
Farm Players Total Salaries$1,748,500
Coaches Total Salaries$2,975,000
Luxury Taxe Total$214,398
Special Salary Cap Value$0
Pro Year To Date Expenses$11,508,670
Farm Year To Date Expenses$1,010,486
Pro Salary Cap To Date$10,746,892
Farm Salary Cap To Date$638,090

Estimate

Pro Estimated Season Revenue$29,740,471
Farm Estimated Season Revenue$2,953,714
Pro Remaining Season Days86
Pro Expenses Per Days$225,882
Pro Estimated Expenses$19,425,852
Farm Remaining Season Days91
Farm Expenses Per Days$18,955
Farm Estimated Expenses$1,724,905
Estimated Season Expenses$21,150,757
Season Salary Cap$31,397,012
Estimate Under Maximum Salary Cap of $37,000,000$5,602,988
Estimate Over Minimum Salary Cap of $13,000,000 $18,397,012
Current Bank Account$258,800,550
Projected Bank Account$270,343,978

Pro Players Salaries

Ryan Johansen $2,371,875 (5)
-Salary Remaining : $1,457,009
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Johnny Gaudreau $2,237,900 (5)
-Salary Remaining : $1,374,710
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Mark Scheifele $2,220,000 (4)
-Salary Remaining : $1,363,714
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Marian Gaborik $2,035,687 (4)
-Salary Remaining : $1,250,493
-Salary Average : $0
-Salary Average Remaining : $0
Ryan Ellis $1,987,500 (4)
-Salary Remaining : $1,220,893
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Michael Frolik $1,960,750 (5)
-Salary Remaining : $1,204,461
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Alex Pietrangelo $1,650,825 (3)
-Salary Remaining : $1,014,078
-Salary Average : $0
-Salary Average Remaining : $0
Braden Holtby $1,509,375 (5)
-Salary Remaining : $927,188
-Salary Average : $0
-Salary Average Remaining : $0
Brad Marchand $1,468,475 (4)
-Salary Remaining : $902,063
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Nick Foligno $1,305,000 (1)
-Salary Remaining : $801,643
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Jared Spurgeon $1,250,625 (4)
-Salary Remaining : $768,241
-Salary Average : $0
-Salary Average Remaining : $0
Scott Glennie $1,162,500 (1)
-Salary Remaining : $714,107
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Ondrej Pavelec $1,000,500 (2)
-Salary Remaining : $614,593
-Salary Average : $40,000
-Salary Average Remaining : $24,571
David Pastrnak $950,000 (4)
-Salary Remaining : $583,571
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Michael Stone $897,500 (5)
-Salary Remaining : $551,321
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Elias Lindholm $845,000 (3)
-Salary Remaining : $519,071
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Josh Morrissey $750,000 (3)
-Salary Remaining : $460,714
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Patrice Bergeron $720,000 (2)
-Salary Remaining : $442,286
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Matt Nieto $700,000 (3)
-Salary Remaining : $430,000
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Mikael Backlund $625,000 (3)
-Salary Remaining : $383,929
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Ben Smith $500,000 (1)
-Salary Remaining : $307,143
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Brandon Sutter $500,000 (1)
-Salary Remaining : $307,143
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Adam Pardy $500,000 (1)
-Salary Remaining : $307,143
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Ryan Wilson $500,000 (1)
-Salary Remaining : $307,143
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Total Pro Players24
Salary Commitment
Year 8 : $29,648,512
Year 9 : $25,181,012
Year 10 : $23,460,512
Year 11 : $18,889,687
Salary Average Commitment
Year 8 : $800,000
Year 9 : $560,000
Year 10 : $480,000
Year 11 : $320,000
Salary Cap with 1 Way Contract
Year 8 : $29,648,512
Year 9 : $25,181,012
Year 10 : $23,460,512
Year 11 : $18,889,687

Farm Players Salaries

Brian Ferlin $80,000 (1)
Salary Remaining : $50,207
Salary Average : $4,000
Salary Average Remaining : $2,510
Jake Bean $75,000 (1)
Salary Remaining : $47,069
Salary Average : $4,000
Salary Average Remaining : $2,510
Urho Vaakanainen $75,000 (2)
Salary Remaining : $47,069
Salary Average : $4,000
Salary Average Remaining : $2,510
Isac Lundeström $75,000 (3)
Salary Remaining : $47,069
Salary Average : $4,000
Salary Average Remaining : $2,510
Trevor Daley $72,000 (1)
Salary Remaining : $45,186
Salary Average : $4,000
Salary Average Remaining : $2,510
Shawn Matthias $70,000 (1)
Salary Remaining : $43,931
Salary Average : $4,000
Salary Average Remaining : $2,510
Nick Cousins $70,000 (2)
Salary Remaining : $43,931
Salary Average : $4,000
Salary Average Remaining : $2,510
Filip Johansson $65,000 (3)
Salary Remaining : $40,793
Salary Average : $4,000
Salary Average Remaining : $2,510
Logan Brown $65,000 (1)
Salary Remaining : $40,793
Salary Average : $4,000
Salary Average Remaining : $2,510
Tyler Parsons $65,000 (1)
Salary Remaining : $40,793
Salary Average : $4,000
Salary Average Remaining : $2,510
Tomas Tatar $65,000 (4)
Salary Remaining : $40,793
Salary Average : $4,000
Salary Average Remaining : $2,510
Oliver Kylington $65,000 (5)
Salary Remaining : $40,793
Salary Average : $4,000
Salary Average Remaining : $2,510
Oskar Sundqvist $60,000 (1)
Salary Remaining : $37,655
Salary Average : $4,000
Salary Average Remaining : $2,510
Andrew Mangiapane $60,000 (5)
Salary Remaining : $37,655
Salary Average : $4,000
Salary Average Remaining : $2,510
Calen Addison $60,000 (3)
Salary Remaining : $37,655
Salary Average : $4,000
Salary Average Remaining : $2,510
Sami Vatanen $57,500 (2)
Salary Remaining : $36,086
Salary Average : $0
Salary Average Remaining : $0
Jordan Binnington $55,000 (1)
Salary Remaining : $34,517
Salary Average : $55,000
Salary Average Remaining : $34,517
Jacob Olofsson $55,000 (3)
Salary Remaining : $34,517
Salary Average : $4,000
Salary Average Remaining : $2,510
Reilly Smith $55,000 (3)
Salary Remaining : $34,517
Salary Average : $4,000
Salary Average Remaining : $2,510
Andrew Nielsen $50,000 (3)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Daniel Sprong $50,000 (3)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Trent Frederic $50,000 (1)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Troy Terry $50,000 (2)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Dillon Dube $50,000 (1)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Brett Kulak $50,000 (3)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Ivan Morozov $50,000 (3)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Nick Shore $44,000 (4)
Salary Remaining : $27,614
Salary Average : $4,000
Salary Average Remaining : $2,510
Adam Lowry $40,000 (2)
Salary Remaining : $25,103
Salary Average : $4,000
Salary Average Remaining : $2,510
Linus Soderstrom $40,000 (4)
Salary Remaining : $25,103
Salary Average : $4,000
Salary Average Remaining : $2,510
Cal Petersen $30,000 (1)
Salary Remaining : $18,828
Salary Average : $4,000
Salary Average Remaining : $2,510
Total Farm Players30
Salary Commitment
Year 8 : $1,748,500
Year 9 : $1,076,500
Year 10 : $784,000
Year 11 : $274,000
Salary Average Commitment
Year 8 : $167,000
Year 9 : $72,000
Year 10 : $56,000
Year 11 : $20,000

COLORADO WOLVES



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Den
Level 1: 6000 - $100 - 5,210 - 86.84%
Level 2: 5000 - $60 - 4,997 - 99.93%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $25 - 3,996 - 99.90%
Luxury : 1000 - $200 - 1,000 - 99.99%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,622 - 81.11%
Farm Level 2: 1000 - $15 - 978 - 97.83%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %17,203 - 95.57%
Average Income per Game$1,190,691
Year to Date Revenue$20,241,745
Farm
Home Games Left25
Average Attendance - %2,601 - 86.68%
Average Income per Game$71,453
Year to Date Revenue$1,214,695

Expense

Pro Players Total Salaries$21,147,922
Farm Players Total Salaries$2,549,350
Coaches Total Salaries$2,727,000
Luxury Taxe Total$162,854
Special Salary Cap Value$0
Pro Year To Date Expenses$8,606,792
Farm Year To Date Expenses$1,287,710
Pro Salary Cap To Date$8,170,156
Farm Salary Cap To Date$693,710

Estimate

Pro Estimated Season Revenue$29,767,272
Farm Estimated Season Revenue$1,786,316
Pro Remaining Season Days86
Pro Expenses Per Days$159,142
Pro Estimated Expenses$13,686,212
Farm Remaining Season Days91
Farm Expenses Per Days$28,582
Farm Estimated Expenses$2,600,962
Estimated Season Expenses$16,287,174
Season Salary Cap$23,697,272
Estimate Under Maximum Salary Cap of $37,000,000$13,302,728
Estimate Over Minimum Salary Cap of $13,000,000 $10,697,272
Current Bank Account$322,007,130
Projected Bank Account$337,273,544

Pro Players Salaries

Anze Kopitar $2,399,500 (4)
-Salary Remaining : $1,473,979
-Salary Average : $0
-Salary Average Remaining : $0
Pavel Datsyuk $2,041,200 (2)
-Salary Remaining : $1,253,880
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Milan Michalek $1,571,875 (3)
-Salary Remaining : $965,580
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Pavel Vorobiev $1,527,222 (3)
-Salary Remaining : $938,151
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Jesse Joensuu $1,437,500 (5)
-Salary Remaining : $883,036
-Salary Average : $0
-Salary Average Remaining : $0
Tyler Myers $1,423,125 (5)
-Salary Remaining : $874,205
-Salary Average : $0
-Salary Average Remaining : $0
Blake Wheeler $1,380,000 (5)
-Salary Remaining : $847,714
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Maxim Mayorov $1,250,000 (5)
-Salary Remaining : $767,857
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Carl Gunnarsson $1,080,000 (2)
-Salary Remaining : $663,429
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Jonathan Quick $1,062,500 (4)
-Salary Remaining : $652,679
-Salary Average : $0
-Salary Average Remaining : $0
Zach Werenski $775,000 (5)
-Salary Remaining : $476,071
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Jared McCann $750,000 (4)
-Salary Remaining : $460,714
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Jesse Puljujarvi $750,000 (1)
-Salary Remaining : $460,714
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Eric Comrie $650,000 (3)
-Salary Remaining : $399,286
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Keaton Ellerby $625,000 (1)
-Salary Remaining : $383,929
-Salary Average : $0
-Salary Average Remaining : $0
Brian Lee $585,000 (4)
-Salary Remaining : $359,357
-Salary Average : $0
-Salary Average Remaining : $0
Alexander Semin $500,000 (1)
-Salary Remaining : $307,143
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Devin Setoguchi $500,000 (3)
-Salary Remaining : $307,143
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Kenndal McArdle $440,000 (3)
-Salary Remaining : $270,286
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Jordan Schmaltz $400,000 (2)
-Salary Remaining : $245,714
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Total Pro Players20
Salary Commitment
Year 8 : $21,147,922
Year 9 : $19,272,922
Year 10 : $15,751,722
Year 11 : $11,062,625
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 : $21,147,922
Year 9 : $19,272,922
Year 10 : $15,751,722
Year 11 : $11,062,625

Farm Players Salaries

Jonas Brodin $750,000 (2)
Salary Remaining : $470,690
Salary Average : $40,000
Salary Average Remaining : $25,103
James Reimer $103,750 (5)
Salary Remaining : $65,112
Salary Average : $4,000
Salary Average Remaining : $2,510
Brandon Gormley $85,000 (5)
Salary Remaining : $53,345
Salary Average : $4,000
Salary Average Remaining : $2,510
Liam Foudy $75,000 (3)
Salary Remaining : $47,069
Salary Average : $4,000
Salary Average Remaining : $2,510
Conor Timmins $75,000 (2)
Salary Remaining : $47,069
Salary Average : $4,000
Salary Average Remaining : $2,510
Ryan Pulock $75,000 (3)
Salary Remaining : $47,069
Salary Average : $4,000
Salary Average Remaining : $2,510
Keith Aulie $68,200 (3)
Salary Remaining : $42,801
Salary Average : $4,000
Salary Average Remaining : $2,510
Brett Connolly $67,500 (3)
Salary Remaining : $42,362
Salary Average : $4,000
Salary Average Remaining : $2,510
Jacob Bernard-Docker $65,000 (3)
Salary Remaining : $40,793
Salary Average : $4,000
Salary Average Remaining : $2,510
Nick Merkley $65,000 (5)
Salary Remaining : $40,793
Salary Average : $4,000
Salary Average Remaining : $2,510
Kieffer Bellows $65,000 (1)
Salary Remaining : $40,793
Salary Average : $4,000
Salary Average Remaining : $2,510
Radek Faksa $65,000 (2)
Salary Remaining : $40,793
Salary Average : $4,000
Salary Average Remaining : $2,510
Kailer Yamamoto $65,000 (2)
Salary Remaining : $40,793
Salary Average : $4,000
Salary Average Remaining : $2,510
Lane Manson $64,900 (3)
Salary Remaining : $40,730
Salary Average : $4,000
Salary Average Remaining : $2,510
Brett Palin $60,000 (1)
Salary Remaining : $37,655
Salary Average : $4,000
Salary Average Remaining : $2,510
Jonathan Tychonick $60,000 (3)
Salary Remaining : $37,655
Salary Average : $4,000
Salary Average Remaining : $2,510
David Gustafsson $55,000 (3)
Salary Remaining : $34,517
Salary Average : $4,000
Salary Average Remaining : $2,510
Yakov Trenin $50,000 (3)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Mark Mancari $50,000 (1)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Johan Fransson $50,000 (1)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Linus Omark $50,000 (3)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Jonas Gustavsson $50,000 (1)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Cole Jarrett $50,000 (1)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Michael Gergen $50,000 (2)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Filip Hronek $50,000 (1)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Lance Bouma $50,000 (1)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Kirill Ustimenko $45,000 (2)
Salary Remaining : $28,241
Salary Average : $4,000
Salary Average Remaining : $2,510
Jon Kalinski $40,000 (4)
Salary Remaining : $25,103
Salary Average : $4,000
Salary Average Remaining : $2,510
Eemeli Rasanen $40,000 (2)
Salary Remaining : $25,103
Salary Average : $4,000
Salary Average Remaining : $2,510
Kasper Bjorkqvist $40,000 (1)
Salary Remaining : $25,103
Salary Average : $4,000
Salary Average Remaining : $2,510
Sean Collins $40,000 (1)
Salary Remaining : $25,103
Salary Average : $4,000
Salary Average Remaining : $2,510
Robin Kovacs $30,000 (1)
Salary Remaining : $18,828
Salary Average : $4,000
Salary Average Remaining : $2,510
Total Farm Players32
Salary Commitment
Year 8 : $2,549,350
Year 9 : $1,339,350
Year 10 : $924,350
Year 11 : $293,750
Salary Average Commitment
Year 8 : $164,000
Year 9 : $84,000
Year 10 : $56,000
Year 11 : $16,000

COQUITLAM KNIGHTS



Arena Capacity - Ticket Price
Attendance - %

Arena NameCoquitlam Oakridge Hockey Arena
Level 1: 6000 - $100 - 5,243 - 87.38%
Level 2: 5000 - $65 - 4,363 - 87.25%
Level 3: 2000 - $40 - 1,913 - 95.66%
Level 4: 4000 - $30 - 3,263 - 81.57%
Luxury : 1000 - $225 - 964 - 96.44%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $40 - 1,447 - 72.34%
Farm Level 2: 1000 - $20 - 724 - 72.36%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %15,746 - 87.48%
Average Income per Game$1,199,237
Year to Date Revenue$20,387,030
Farm
Home Games Left26
Average Attendance - %2,170 - 72.35%
Average Income per Game$72,344
Year to Date Revenue$1,157,500

Expense

Pro Players Total Salaries$28,910,200
Farm Players Total Salaries$1,668,000
Coaches Total Salaries$2,802,000
Luxury Taxe Total$222,919
Special Salary Cap Value$0
Pro Year To Date Expenses$11,675,229
Farm Year To Date Expenses$1,165,999
Pro Salary Cap To Date$11,173,029
Farm Salary Cap To Date$617,714

Estimate

Pro Estimated Season Revenue$29,980,926
Farm Estimated Season Revenue$1,880,938
Pro Remaining Season Days86
Pro Expenses Per Days$215,801
Pro Estimated Expenses$18,558,886
Farm Remaining Season Days91
Farm Expenses Per Days$21,848
Farm Estimated Expenses$1,988,168
Estimated Season Expenses$20,547,054
Season Salary Cap$30,578,200
Estimate Under Maximum Salary Cap of $37,000,000$6,421,800
Estimate Over Minimum Salary Cap of $13,000,000 $17,578,200
Current Bank Account$255,673,574
Projected Bank Account$266,988,384

Pro Players Salaries

Aleksey Morozov $4,056,483 (1)
-Salary Remaining : $2,491,840
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Gilbert Brule $2,271,812 (1)
-Salary Remaining : $1,395,542
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Taylor Hall $2,078,750 (4)
-Salary Remaining : $1,276,946
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Andrew Cogliano $1,725,000 (2)
-Salary Remaining : $1,059,643
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Carey Price $1,495,000 (5)
-Salary Remaining : $918,357
-Salary Average : $0
-Salary Average Remaining : $0
Victor Uchevatov $1,460,250 (1)
-Salary Remaining : $897,011
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Ryan O'Marra $1,445,312 (1)
-Salary Remaining : $887,835
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Matt Clark $1,390,625 (1)
-Salary Remaining : $854,241
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Matt D'Agostini $1,250,000 (1)
-Salary Remaining : $767,857
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Joe Callahan $1,244,968 (1)
-Salary Remaining : $764,766
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Scott Hartnell $1,234,000 (1)
-Salary Remaining : $758,029
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Brett Pesce $1,219,000 (5)
-Salary Remaining : $748,814
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Steve Downie $1,133,500 (1)
-Salary Remaining : $696,293
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Denis Bodrov $1,100,000 (1)
-Salary Remaining : $675,714
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Andrei Loktionov $1,000,500 (3)
-Salary Remaining : $614,593
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Sebastian Collberg $987,500 (4)
-Salary Remaining : $606,607
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Jamie Oleksiak $937,500 (4)
-Salary Remaining : $575,893
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Brett Ritchie $700,000 (1)
-Salary Remaining : $430,000
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Tristan Jarry $650,000 (2)
-Salary Remaining : $399,286
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Andrej Meszaros $630,000 (1)
-Salary Remaining : $387,000
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Dustin Brown $500,000 (1)
-Salary Remaining : $307,143
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Luke Adam $400,000 (1)
-Salary Remaining : $245,714
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Total Pro Players22
Salary Commitment
Year 8 : $28,910,200
Year 9 : $10,093,250
Year 10 : $7,718,250
Year 11 : $6,717,750
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 : $28,910,200
Year 9 : $10,093,250
Year 10 : $7,718,250
Year 11 : $6,717,750

Farm Players Salaries

Sam Kurker $118,000 (1)
Salary Remaining : $74,055
Salary Average : $4,000
Salary Average Remaining : $2,510
Kevin Fiala $77,500 (4)
Salary Remaining : $48,638
Salary Average : $4,000
Salary Average Remaining : $2,510
Evan Brophey $75,000 (1)
Salary Remaining : $47,069
Salary Average : $4,000
Salary Average Remaining : $2,510
Lias Andersson $75,000 (2)
Salary Remaining : $47,069
Salary Average : $4,000
Salary Average Remaining : $2,510
Lawson Crouse $75,000 (3)
Salary Remaining : $47,069
Salary Average : $4,000
Salary Average Remaining : $2,510
Brady Tkachuk $75,000 (3)
Salary Remaining : $47,069
Salary Average : $4,000
Salary Average Remaining : $2,510
Pierre-Luc Dubois $75,000 (1)
Salary Remaining : $47,069
Salary Average : $4,000
Salary Average Remaining : $2,510
Jake DeBrusk $67,500 (5)
Salary Remaining : $42,362
Salary Average : $4,000
Salary Average Remaining : $2,510
Josh Norris $65,000 (2)
Salary Remaining : $40,793
Salary Average : $4,000
Salary Average Remaining : $2,510
Julien Gauthier $65,000 (1)
Salary Remaining : $40,793
Salary Average : $4,000
Salary Average Remaining : $2,510
Alex Tuch $65,000 (4)
Salary Remaining : $40,793
Salary Average : $4,000
Salary Average Remaining : $2,510
Serron Noel $65,000 (3)
Salary Remaining : $40,793
Salary Average : $4,000
Salary Average Remaining : $2,510
Scott Perunovich $60,000 (3)
Salary Remaining : $37,655
Salary Average : $4,000
Salary Average Remaining : $2,510
Jordan Harris $55,000 (3)
Salary Remaining : $34,517
Salary Average : $4,000
Salary Average Remaining : $2,510
Chad Krys $50,000 (1)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Adam Musil $50,000 (1)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Jack Roslovic $50,000 (4)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Dominik Masin $50,000 (2)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Derek Forbort $50,000 (2)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Joey Keane $50,000 (3)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Adam Courchaine $50,000 (1)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Matt Villalta $50,000 (2)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Ryan Lindgren $50,000 (1)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Artur Kayumov $50,000 (1)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Mario Ferraro $45,000 (2)
Salary Remaining : $28,241
Salary Average : $4,000
Salary Average Remaining : $2,510
Givani Smith $40,000 (1)
Salary Remaining : $25,103
Salary Average : $4,000
Salary Average Remaining : $2,510
Maksim Zhukov $40,000 (2)
Salary Remaining : $25,103
Salary Average : $4,000
Salary Average Remaining : $2,510
Casey Fitzgerald $30,000 (1)
Salary Remaining : $18,828
Salary Average : $4,000
Salary Average Remaining : $2,510
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 - 5,166 - 86.10%
Level 2: 5000 - $60 - 4,996 - 99.92%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $25 - 3,998 - 99.94%
Luxury : 1000 - $200 - 998 - 99.81%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,622 - 81.12%
Farm Level 2: 1000 - $15 - 985 - 98.50%
Farm Total Capacity :3000

Income

Home Games Left24
Average Attendance - %17,157 - 95.32%
Average Income per Game$1,185,890
Year to Date Revenue$21,346,015
Farm
Home Games Left26
Average Attendance - %2,607 - 86.91%
Average Income per Game$71,556
Year to Date Revenue$1,144,895

Expense

Pro Players Total Salaries$27,545,124
Farm Players Total Salaries$2,081,885
Coaches Total Salaries$2,555,300
Luxury Taxe Total$215,451
Special Salary Cap Value$0
Pro Year To Date Expenses$11,398,593
Farm Year To Date Expenses$1,144,353
Pro Salary Cap To Date$10,799,076
Farm Salary Cap To Date$771,591

Estimate

Pro Estimated Season Revenue$28,461,353
Farm Estimated Season Revenue$1,860,454
Pro Remaining Season Days86
Pro Expenses Per Days$207,853
Pro Estimated Expenses$17,875,358
Farm Remaining Season Days91
Farm Expenses Per Days$21,261
Farm Estimated Expenses$1,934,751
Estimated Season Expenses$19,810,109
Season Salary Cap$29,627,009
Estimate Under Maximum Salary Cap of $37,000,000$7,372,991
Estimate Over Minimum Salary Cap of $13,000,000 $16,627,009
Current Bank Account$91,495,087
Projected Bank Account$102,006,785

Pro Players Salaries

Andrew Raycroft $4,607,774 (4)
-Salary Remaining : $2,830,490
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Andy McDonald $2,480,000 (1)
-Salary Remaining : $1,523,429
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Jarome Iginla $2,364,780 (3)
-Salary Remaining : $1,452,651
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Kyle Beach $1,850,925 (3)
-Salary Remaining : $1,136,997
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Zach Parise $1,781,250 (2)
-Salary Remaining : $1,094,196
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Artem Anisimov $1,438,563 (5)
-Salary Remaining : $883,689
-Salary Average : $0
-Salary Average Remaining : $0
Matt Taormina $1,416,000 (1)
-Salary Remaining : $869,829
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Tuukka Rask $1,407,590 (4)
-Salary Remaining : $864,662
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Jordan Caron $1,384,642 (2)
-Salary Remaining : $850,566
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Stefan Della Rovere $1,362,000 (2)
-Salary Remaining : $836,657
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Doug Rogers $1,000,000 (4)
-Salary Remaining : $614,286
-Salary Average : $40,000
-Salary Average Remaining : $24,571
T.J. Galiardi $984,100 (1)
-Salary Remaining : $604,519
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Zach Bogosian $925,000 (3)
-Salary Remaining : $568,214
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Stefan Legein $900,000 (2)
-Salary Remaining : $552,857
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Nikolai Zherdev $817,500 (1)
-Salary Remaining : $502,179
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Jakub Vrana $750,000 (3)
-Salary Remaining : $460,714
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Keith Yandle $625,000 (3)
-Salary Remaining : $383,929
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Mark Pysyk $600,000 (4)
-Salary Remaining : $368,571
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Carl Dahlstrom $500,000 (3)
-Salary Remaining : $307,143
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Kris Letang $350,000 (1)
-Salary Remaining : $215,000
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Total Pro Players20
Salary Commitment
Year 8 : $27,545,124
Year 9 : $21,497,524
Year 10 : $16,069,632
Year 11 : $9,053,927
Salary Average Commitment
Year 8 : $760,000
Year 9 : $560,000
Year 10 : $400,000
Year 11 : $160,000
Salary Cap with 1 Way Contract
Year 8 : $27,545,124
Year 9 : $21,497,524
Year 10 : $16,069,632
Year 11 : $9,053,927

Farm Players Salaries

Cory Schneider $128,885 (4)
Salary Remaining : $80,886
Salary Average : $4,000
Salary Average Remaining : $2,510
Kyle Chipchura $100,000 (1)
Salary Remaining : $62,759
Salary Average : $4,000
Salary Average Remaining : $2,510
Patric Hornqvist $86,500 (1)
Salary Remaining : $54,286
Salary Average : $4,000
Salary Average Remaining : $2,510
Madison Bowey $81,250 (3)
Salary Remaining : $50,991
Salary Average : $4,000
Salary Average Remaining : $2,510
Julius Honka $77,500 (3)
Salary Remaining : $48,638
Salary Average : $4,000
Salary Average Remaining : $2,510
Casey Mittelstadt $75,000 (2)
Salary Remaining : $47,069
Salary Average : $4,000
Salary Average Remaining : $2,510
Jake Oettinger $75,000 (2)
Salary Remaining : $47,069
Salary Average : $4,000
Salary Average Remaining : $2,510
Michael Dal Colle $75,000 (2)
Salary Remaining : $47,069
Salary Average : $4,000
Salary Average Remaining : $2,510
K'Andre Miller $75,000 (3)
Salary Remaining : $47,069
Salary Average : $4,000
Salary Average Remaining : $2,510
Brendan Perlini $75,000 (4)
Salary Remaining : $47,069
Salary Average : $4,000
Salary Average Remaining : $2,510
Rob Fabbri $70,000 (4)
Salary Remaining : $43,931
Salary Average : $4,000
Salary Average Remaining : $2,510
Nikita Scherbak $67,500 (2)
Salary Remaining : $42,362
Salary Average : $4,000
Salary Average Remaining : $2,510
Alexei Cherepanov $65,250 (1)
Salary Remaining : $40,950
Salary Average : $4,000
Salary Average Remaining : $2,510
Ian McCoshen $65,000 (3)
Salary Remaining : $40,793
Salary Average : $4,000
Salary Average Remaining : $2,510
Michael DiPietro $65,000 (2)
Salary Remaining : $40,793
Salary Average : $4,000
Salary Average Remaining : $2,510
Nils Lundkvist $65,000 (3)
Salary Remaining : $40,793
Salary Average : $4,000
Salary Average Remaining : $2,510
Filip Westerlund $65,000 (2)
Salary Remaining : $40,793
Salary Average : $4,000
Salary Average Remaining : $2,510
Nick Bjugstad $60,000 (5)
Salary Remaining : $37,655
Salary Average : $4,000
Salary Average Remaining : $2,510
Jacob Ragnarsson $60,000 (3)
Salary Remaining : $37,655
Salary Average : $4,000
Salary Average Remaining : $2,510
Victor Rask $57,500 (1)
Salary Remaining : $36,086
Salary Average : $4,000
Salary Average Remaining : $2,510
Seth Barton $55,000 (3)
Salary Remaining : $34,517
Salary Average : $4,000
Salary Average Remaining : $2,510
Sami Lepisto $50,000 (2)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Nick Sorensen $50,000 (1)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Aleksi Heponiemi $50,000 (2)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Keith Petruzzelli $50,000 (2)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Xavier Bernard $50,000 (3)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Joni Ikonen $45,000 (2)
Salary Remaining : $28,241
Salary Average : $4,000
Salary Average Remaining : $2,510
Boo Nieves $42,500 (2)
Salary Remaining : $26,672
Salary Average : $4,000
Salary Average Remaining : $2,510
Ben Lovejoy $40,000 (1)
Salary Remaining : $25,103
Salary Average : $4,000
Salary Average Remaining : $2,510
Olivier Magnan $40,000 (1)
Salary Remaining : $25,103
Salary Average : $4,000
Salary Average Remaining : $2,510
Richard Stehlik $40,000 (1)
Salary Remaining : $25,103
Salary Average : $4,000
Salary Average Remaining : $2,510
Alexander Volkov $40,000 (2)
Salary Remaining : $25,103
Salary Average : $4,000
Salary Average Remaining : $2,510
Nathan Guenin $40,000 (1)
Salary Remaining : $25,103
Salary Average : $4,000
Salary Average Remaining : $2,510
Total Farm Players33
Salary Commitment
Year 8 : $2,081,885
Year 9 : $1,562,635
Year 10 : $862,635
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 - 4,959 - 82.64%
Level 2: 5000 - $60 - 4,977 - 99.54%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $25 - 3,962 - 99.05%
Luxury : 1000 - $200 - 998 - 99.79%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,692 - 84.58%
Farm Level 2: 1000 - $15 - 995 - 99.51%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %16,896 - 93.86%
Average Income per Game$1,163,112
Year to Date Revenue$19,772,905
Farm
Home Games Left26
Average Attendance - %2,687 - 89.56%
Average Income per Game$74,133
Year to Date Revenue$1,186,125

Expense

Pro Players Total Salaries$22,568,022
Farm Players Total Salaries$1,772,250
Coaches Total Salaries$2,159,500
Luxury Taxe Total$172,975
Special Salary Cap Value$0
Pro Year To Date Expenses$9,116,647
Farm Year To Date Expenses$1,016,079
Pro Salary Cap To Date$8,676,154
Farm Salary Cap To Date$637,152

Estimate

Pro Estimated Season Revenue$29,077,801
Farm Estimated Season Revenue$1,927,453
Pro Remaining Season Days86
Pro Expenses Per Days$169,357
Pro Estimated Expenses$14,564,702
Farm Remaining Season Days91
Farm Expenses Per Days$19,240
Farm Estimated Expenses$1,750,840
Estimated Season Expenses$16,315,542
Season Salary Cap$24,340,272
Estimate Under Maximum Salary Cap of $37,000,000$12,659,728
Estimate Over Minimum Salary Cap of $13,000,000 $11,340,272
Current Bank Account$302,090,540
Projected Bank Account$316,780,252

Pro Players Salaries

Justin Papineau $2,416,742 (2)
-Salary Remaining : $1,484,570
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Ryan Nugent-Hopkins $2,228,125 (5)
-Salary Remaining : $1,368,705
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Wayne Simmonds $1,958,780 (5)
-Salary Remaining : $1,203,251
-Salary Average : $0
-Salary Average Remaining : $0
Kyle Turris $1,803,750 (3)
-Salary Remaining : $1,108,018
-Salary Average : $0
-Salary Average Remaining : $0
Kaspars Daugavins $1,375,000 (4)
-Salary Remaining : $844,643
-Salary Average : $0
-Salary Average Remaining : $0
Matt Murray $1,078,125 (5)
-Salary Remaining : $662,277
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Marc Staal $1,060,000 (4)
-Salary Remaining : $651,143
-Salary Average : $0
-Salary Average Remaining : $0
Dale Mitchell $1,027,500 (3)
-Salary Remaining : $631,179
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Brendan Mikkelson $1,000,000 (4)
-Salary Remaining : $614,286
-Salary Average : $0
-Salary Average Remaining : $0
Brayden McNabb $1,000,000 (4)
-Salary Remaining : $614,286
-Salary Average : $0
-Salary Average Remaining : $0
Filip Forsberg $985,000 (2)
-Salary Remaining : $605,071
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Ray Emery $950,000 (1)
-Salary Remaining : $583,571
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Leon Draisaitl $800,000 (4)
-Salary Remaining : $491,429
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Darnell Nurse $750,000 (3)
-Salary Remaining : $460,714
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Frederik Gauthier $675,000 (3)
-Salary Remaining : $414,643
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Xavier Ouellet $650,000 (1)
-Salary Remaining : $399,286
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Philip Gogulla $630,000 (3)
-Salary Remaining : $387,000
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Marc-Olivier Roy $600,000 (2)
-Salary Remaining : $368,571
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Joel Broda $580,000 (2)
-Salary Remaining : $356,286
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Daniel Carcillo $500,000 (3)
-Salary Remaining : $307,143
-Salary Average : $40,000
-Salary Average Remaining : $24,571
David Liffiton $500,000 (4)
-Salary Remaining : $307,143
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Total Pro Players21
Salary Commitment
Year 8 : $22,568,022
Year 9 : $20,968,022
Year 10 : $16,386,280
Year 11 : $11,000,030
Salary Average Commitment
Year 8 : $600,000
Year 9 : $520,000
Year 10 : $360,000
Year 11 : $160,000
Salary Cap with 1 Way Contract
Year 8 : $22,568,022
Year 9 : $20,968,022
Year 10 : $16,386,280
Year 11 : $11,000,030

Farm Players Salaries

Chris Stewart $142,500 (1)
Salary Remaining : $89,431
Salary Average : $4,000
Salary Average Remaining : $2,510
Alex Goligoski $112,000 (2)
Salary Remaining : $70,290
Salary Average : $4,000
Salary Average Remaining : $2,510
Beat Forster $77,500 (2)
Salary Remaining : $48,638
Salary Average : $0
Salary Average Remaining : $0
Oliver Wahlstrom $75,000 (3)
Salary Remaining : $47,069
Salary Average : $4,000
Salary Average Remaining : $2,510
Michael Rasmussen $75,000 (2)
Salary Remaining : $47,069
Salary Average : $4,000
Salary Average Remaining : $2,510
Matt Carle $70,000 (1)
Salary Remaining : $43,931
Salary Average : $0
Salary Average Remaining : $0
Max Jones $65,000 (1)
Salary Remaining : $40,793
Salary Average : $4,000
Salary Average Remaining : $2,510
Blake Geoffrion $65,000 (1)
Salary Remaining : $40,793
Salary Average : $4,000
Salary Average Remaining : $2,510
Cameron Abney $62,500 (3)
Salary Remaining : $39,224
Salary Average : $0
Salary Average Remaining : $0
Adam Ginning $60,000 (3)
Salary Remaining : $37,655
Salary Average : $4,000
Salary Average Remaining : $2,510
Andrey Zubarev $58,000 (1)
Salary Remaining : $36,400
Salary Average : $4,000
Salary Average Remaining : $2,510
Matt Nickerson $58,000 (1)
Salary Remaining : $36,400
Salary Average : $4,000
Salary Average Remaining : $2,510
Theo Ruth $56,250 (4)
Salary Remaining : $35,302
Salary Average : $4,000
Salary Average Remaining : $2,510
Olivier Rodrigue $55,000 (3)
Salary Remaining : $34,517
Salary Average : $4,000
Salary Average Remaining : $2,510
Clayton Stoner $54,000 (2)
Salary Remaining : $33,890
Salary Average : $0
Salary Average Remaining : $0
Jake Allen $50,000 (3)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Cliff Pu $50,000 (1)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Vaclav Karabacek $50,000 (2)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Janne Kuokkanen $50,000 (1)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Nico Gross $50,000 (3)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Keegan Lowe $46,500 (2)
Salary Remaining : $29,183
Salary Average : $4,000
Salary Average Remaining : $2,510
Jonas Røndbjerg $45,000 (2)
Salary Remaining : $28,241
Salary Average : $4,000
Salary Average Remaining : $2,510
Stuart Skinner $45,000 (2)
Salary Remaining : $28,241
Salary Average : $4,000
Salary Average Remaining : $2,510
Sven Andrighetto $40,000 (2)
Salary Remaining : $25,103
Salary Average : $4,000
Salary Average Remaining : $2,510
Kasper Kotkansalo $40,000 (2)
Salary Remaining : $25,103
Salary Average : $4,000
Salary Average Remaining : $2,510
Boris Katchouk $40,000 (1)
Salary Remaining : $25,103
Salary Average : $4,000
Salary Average Remaining : $2,510
Anthony Stolarz $40,000 (1)
Salary Remaining : $25,103
Salary Average : $4,000
Salary Average Remaining : $2,510
Ville Pokka $40,000 (2)
Salary Remaining : $25,103
Salary Average : $4,000
Salary Average Remaining : $2,510
Lauri Korpikoski $40,000 (1)
Salary Remaining : $25,103
Salary Average : $4,000
Salary Average Remaining : $2,510
Jujhar Khaira $30,000 (1)
Salary Remaining : $18,828
Salary Average : $4,000
Salary Average Remaining : $2,510
Matthew Cairns $30,000 (1)
Salary Remaining : $18,828
Salary Average : $4,000
Salary Average Remaining : $2,510
Total Farm Players31
Salary Commitment
Year 8 : $1,772,250
Year 9 : $1,033,750
Year 10 : $408,750
Year 11 : $56,250
Salary Average Commitment
Year 8 : $108,000
Year 9 : $60,000
Year 10 : $24,000
Year 11 : $4,000

HALIFAX HIGHLANDERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameHalf Moon House
Level 1: 6200 - $85 - 5,921 - 95.50%
Level 2: 5200 - $59 - 5,086 - 97.80%
Level 3: 2200 - $35 - 2,178 - 98.98%
Level 4: 4200 - $23 - 4,081 - 97.17%
Luxury : 1200 - $186 - 1,173 - 97.77%
Total Capacity :19000
Farm
Farm Level 1: 2000 - $23 - 1,994 - 99.71%
Farm Level 2: 1000 - $12 - 994 - 99.44%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %18,439 - 97.05%
Average Income per Game$1,216,404
Year to Date Revenue$20,678,867
Farm
Home Games Left26
Average Attendance - %2,989 - 99.62%
Average Income per Game$59,550
Year to Date Revenue$952,804

Expense

Pro Players Total Salaries$27,484,850
Farm Players Total Salaries$2,255,606
Coaches Total Salaries$2,049,400
Luxury Taxe Total$217,818
Special Salary Cap Value$0
Pro Year To Date Expenses$11,303,845
Farm Year To Date Expenses$1,176,724
Pro Salary Cap To Date$10,918,127
Farm Salary Cap To Date$785,923

Estimate

Pro Estimated Season Revenue$30,410,099
Farm Estimated Season Revenue$1,548,306
Pro Remaining Season Days86
Pro Expenses Per Days$203,463
Pro Estimated Expenses$17,497,818
Farm Remaining Season Days91
Farm Expenses Per Days$22,793
Farm Estimated Expenses$2,074,163
Estimated Season Expenses$19,571,981
Season Salary Cap$29,740,456
Estimate Under Maximum Salary Cap of $37,000,000$7,259,544
Estimate Over Minimum Salary Cap of $13,000,000 $16,740,456
Current Bank Account$307,260,750
Projected Bank Account$319,647,174

Pro Players Salaries

Oscar Moller $2,721,750 (5)
-Salary Remaining : $1,671,932
-Salary Average : $0
-Salary Average Remaining : $0
Connor McDavid $2,300,000 (5)
-Salary Remaining : $1,412,857
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Morgan Rielly $2,285,625 (5)
-Salary Remaining : $1,404,027
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Jared Cowen $2,100,000 (2)
-Salary Remaining : $1,290,000
-Salary Average : $0
-Salary Average Remaining : $0
Stephen Weiss $2,009,375 (4)
-Salary Remaining : $1,234,330
-Salary Average : $0
-Salary Average Remaining : $0
Frantisek Lukes $1,939,000 (1)
-Salary Remaining : $1,191,100
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Erik Johnson $1,797,500 (4)
-Salary Remaining : $1,104,179
-Salary Average : $0
-Salary Average Remaining : $0
Evgeni Malkin $1,600,000 (3)
-Salary Remaining : $982,857
-Salary Average : $0
-Salary Average Remaining : $0
Karri Ramo $1,449,000 (5)
-Salary Remaining : $890,100
-Salary Average : $0
-Salary Average Remaining : $0
Jakub Voracek $1,344,500 (4)
-Salary Remaining : $825,907
-Salary Average : $0
-Salary Average Remaining : $0
Nathan Gerbe $1,304,100 (4)
-Salary Remaining : $801,090
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Jacob Markstrom $1,060,000 (2)
-Salary Remaining : $651,143
-Salary Average : $0
-Salary Average Remaining : $0
Nathan Horton $880,000 (3)
-Salary Remaining : $540,571
-Salary Average : $0
-Salary Average Remaining : $0
Oscar Klefbom $750,000 (1)
-Salary Remaining : $460,714
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Joe Pavelski $750,000 (3)
-Salary Remaining : $460,714
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Roman Tesliuk $690,000 (4)
-Salary Remaining : $423,857
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Jay Rosehill $654,000 (2)
-Salary Remaining : $401,743
-Salary Average : $654,000
-Salary Average Remaining : $401,743
Zac Rinaldo $500,000 (1)
-Salary Remaining : $307,143
-Salary Average : $0
-Salary Average Remaining : $0
Keven Veilleux $500,000 (2)
-Salary Remaining : $307,143
-Salary Average : $500,000
-Salary Average Remaining : $307,143
Josh Brook $450,000 (2)
-Salary Remaining : $276,429
-Salary Average : $40,000
-Salary Average Remaining : $24,571
B.J. Crombeen $400,000 (4)
-Salary Remaining : $245,714
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Total Pro Players21
Salary Commitment
Year 8 : $27,484,850
Year 9 : $24,295,850
Year 10 : $19,531,850
Year 11 : $16,301,850
Salary Average Commitment
Year 8 : $1,514,000
Year 9 : $1,434,000
Year 10 : $240,000
Year 11 : $200,000
Salary Cap with 1 Way Contract
Year 8 : $27,484,850
Year 9 : $24,295,850
Year 10 : $19,531,850
Year 11 : $16,301,850

Farm Players Salaries

David Aebischer $295,896 (5)
Salary Remaining : $185,700
Salary Average : $0
Salary Average Remaining : $0
Jiri Tlusty $151,875 (1)
Salary Remaining : $95,315
Salary Average : $4,000
Salary Average Remaining : $2,510
Ales Hemsky $133,460 (3)
Salary Remaining : $83,758
Salary Average : $4,000
Salary Average Remaining : $2,510
Patrick O'Sullivan $100,000 (4)
Salary Remaining : $62,759
Salary Average : $4,000
Salary Average Remaining : $2,510
Theo Peckham $76,875 (2)
Salary Remaining : $48,246
Salary Average : $0
Salary Average Remaining : $0
David Van Der Gulik $75,000 (4)
Salary Remaining : $47,069
Salary Average : $4,000
Salary Average Remaining : $2,510
Mason McDonald $75,000 (4)
Salary Remaining : $47,069
Salary Average : $4,000
Salary Average Remaining : $2,510
Owen Tippett $75,000 (2)
Salary Remaining : $47,069
Salary Average : $4,000
Salary Average Remaining : $2,510
Mikhail Sergachev $75,000 (1)
Salary Remaining : $47,069
Salary Average : $4,000
Salary Average Remaining : $2,510
Adrian Kempe $75,000 (2)
Salary Remaining : $47,069
Salary Average : $4,000
Salary Average Remaining : $2,510
Mattias Samuelsson $65,000 (3)
Salary Remaining : $40,793
Salary Average : $4,000
Salary Average Remaining : $2,510
Shane Bowers $65,000 (2)
Salary Remaining : $40,793
Salary Average : $4,000
Salary Average Remaining : $2,510
Ryan Hartman $65,000 (3)
Salary Remaining : $40,793
Salary Average : $4,000
Salary Average Remaining : $2,510
Sergei Shirokov $60,000 (3)
Salary Remaining : $37,655
Salary Average : $4,000
Salary Average Remaining : $2,510
Veini Vehviläinen $60,000 (3)
Salary Remaining : $37,655
Salary Average : $4,000
Salary Average Remaining : $2,510
Eetu Tuulola $55,000 (3)
Salary Remaining : $34,517
Salary Average : $4,000
Salary Average Remaining : $2,510
Colton Sissons $50,000 (1)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Rob Schremp $50,000 (3)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Mike Lundin $50,000 (1)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Colin Wilson $50,000 (1)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Matt Niskanen $50,000 (1)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Masi Marjamaki $50,000 (1)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Jake Paterson $50,000 (2)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Darryl Boyce $50,000 (1)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Jake Leschyshyn $45,000 (2)
Salary Remaining : $28,241
Salary Average : $4,000
Salary Average Remaining : $2,510
Fabian Zetterlund $45,000 (2)
Salary Remaining : $28,241
Salary Average : $4,000
Salary Average Remaining : $2,510
Linus Arnesson $40,000 (2)
Salary Remaining : $25,103
Salary Average : $4,000
Salary Average Remaining : $2,510
Dylan Gambrell $40,000 (1)
Salary Remaining : $25,103
Salary Average : $4,000
Salary Average Remaining : $2,510
Jonathan Kovacevic $40,000 (2)
Salary Remaining : $25,103
Salary Average : $4,000
Salary Average Remaining : $2,510
Evan Fitzpatrick $40,000 (1)
Salary Remaining : $25,103
Salary Average : $4,000
Salary Average Remaining : $2,510
Guillaume Latendresse $40,000 (4)
Salary Remaining : $25,103
Salary Average : $4,000
Salary Average Remaining : $2,510
Patrick Wiercioch $32,500 (1)
Salary Remaining : $20,397
Salary Average : $4,000
Salary Average Remaining : $2,510
Vladimir Bobylev $30,000 (1)
Salary Remaining : $18,828
Salary Average : $4,000
Salary Average Remaining : $2,510
Total Farm Players33
Salary Commitment
Year 8 : $2,255,606
Year 9 : $1,586,231
Year 10 : $1,074,356
Year 11 : $585,896
Salary Average Commitment
Year 8 : $124,000
Year 9 : $76,000
Year 10 : $44,000
Year 11 : $16,000

HAWAII TYPHOON



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Lagoon
Level 1: 7000 - $100 - 5,130 - 73.28%
Level 2: 6000 - $60 - 5,271 - 87.84%
Level 3: 3000 - $35 - 2,459 - 81.96%
Level 4: 5000 - $25 - 4,283 - 85.67%
Luxury : 2000 - $200 - 1,064 - 53.19%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $35 - 1,679 - 83.94%
Farm Level 2: 1000 - $15 - 987 - 98.69%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %18,207 - 79.16%
Average Income per Game$1,235,142
Year to Date Revenue$20,997,410
Farm
Home Games Left26
Average Attendance - %2,666 - 88.86%
Average Income per Game$73,563
Year to Date Revenue$1,177,000

Expense

Pro Players Total Salaries$32,894,966
Farm Players Total Salaries$2,115,950
Coaches Total Salaries$2,825,000
Luxury Taxe Total$245,858
Special Salary Cap Value$0
Pro Year To Date Expenses$12,985,197
Farm Year To Date Expenses$1,229,332
Pro Salary Cap To Date$12,319,863
Farm Salary Cap To Date$819,688

Estimate

Pro Estimated Season Revenue$30,878,544
Farm Estimated Season Revenue$1,912,625
Pro Remaining Season Days86
Pro Expenses Per Days$247,285
Pro Estimated Expenses$21,266,510
Farm Remaining Season Days91
Farm Expenses Per Days$22,179
Farm Estimated Expenses$2,018,289
Estimated Season Expenses$23,284,799
Season Salary Cap$35,010,916
Estimate Under Maximum Salary Cap of $37,000,000$1,989,084
Estimate Over Minimum Salary Cap of $13,000,000 $22,010,916
Current Bank Account$311,118,077
Projected Bank Account$320,624,447

Pro Players Salaries

Sidney Crosby $2,451,788 (5)
-Salary Remaining : $1,506,098
-Salary Average : $0
-Salary Average Remaining : $0
Arttu Luttinen $2,437,608 (1)
-Salary Remaining : $1,497,388
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Vladimir Tarasenko $2,236,250 (4)
-Salary Remaining : $1,373,696
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Christian Berglund $1,888,875 (2)
-Salary Remaining : $1,160,309
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Rene Bourque $1,888,777 (1)
-Salary Remaining : $1,160,249
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Ondrej Nemec $1,835,593 (2)
-Salary Remaining : $1,127,579
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Jamie Benn $1,828,500 (3)
-Salary Remaining : $1,123,221
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Kari Lehtonen $1,693,000 (4)
-Salary Remaining : $1,039,986
-Salary Average : $40,000
-Salary Average Remaining : $24,571
David Backes $1,675,200 (2)
-Salary Remaining : $1,029,051
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Stanislav Chistov $1,503,000 (2)
-Salary Remaining : $923,271
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Jhonas Enroth $1,500,000 (4)
-Salary Remaining : $921,429
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Branislav Fabry $1,493,875 (2)
-Salary Remaining : $917,666
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Matt Lashoff $1,373,500 (1)
-Salary Remaining : $843,721
-Salary Average : $0
-Salary Average Remaining : $0
Viktor Tikhonov $1,189,000 (2)
-Salary Remaining : $730,386
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Joe Ryan $1,050,000 (1)
-Salary Remaining : $645,000
-Salary Average : $0
-Salary Average Remaining : $0
Evgeny Kuznetsov $975,000 (2)
-Salary Remaining : $598,929
-Salary Average : $0
-Salary Average Remaining : $0
Dion Phaneuf $850,000 (1)
-Salary Remaining : $522,143
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Alex Galchenyuk $800,000 (2)
-Salary Remaining : $491,429
-Salary Average : $40,000
-Salary Average Remaining : $24,571
William Nylander $775,000 (4)
-Salary Remaining : $476,071
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Mikko Rantanen $750,000 (5)
-Salary Remaining : $460,714
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Joe Morrow $750,000 (1)
-Salary Remaining : $460,714
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Mark Fayne $725,000 (1)
-Salary Remaining : $445,357
-Salary Average : $40,000
-Salary Average Remaining : $24,571
John Adams $725,000 (1)
-Salary Remaining : $445,357
-Salary Average : $500,000
-Salary Average Remaining : $307,143
Ben Holmstrom $500,000 (1)
-Salary Remaining : $307,143
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Total Pro Players24
Salary Commitment
Year 8 : $32,894,966
Year 9 : $22,595,081
Year 10 : $11,234,538
Year 11 : $9,406,038
Salary Average Commitment
Year 8 : $1,260,000
Year 9 : $520,000
Year 10 : $240,000
Year 11 : $200,000
Salary Cap with 1 Way Contract
Year 8 : $32,894,966
Year 9 : $22,595,081
Year 10 : $11,234,538
Year 11 : $9,406,038

Farm Players Salaries

Jamie McGinn $285,000 (2)
Salary Remaining : $178,862
Salary Average : $4,000
Salary Average Remaining : $2,510
Brandon McMillan $171,800 (2)
Salary Remaining : $107,819
Salary Average : $4,000
Salary Average Remaining : $2,510
Brock Radunske $145,125 (1)
Salary Remaining : $91,078
Salary Average : $4,000
Salary Average Remaining : $2,510
Al Montoya $112,000 (2)
Salary Remaining : $70,290
Salary Average : $4,000
Salary Average Remaining : $2,510
Brady Calla $97,025 (1)
Salary Remaining : $60,892
Salary Average : $4,000
Salary Average Remaining : $2,510
Barrett Hayton $75,000 (3)
Salary Remaining : $47,069
Salary Average : $4,000
Salary Average Remaining : $2,510
Eddie Lack $72,500 (1)
Salary Remaining : $45,500
Salary Average : $4,000
Salary Average Remaining : $2,510
Jett Woo $65,000 (3)
Salary Remaining : $40,793
Salary Average : $4,000
Salary Average Remaining : $2,510
Adam Fox $65,000 (1)
Salary Remaining : $40,793
Salary Average : $4,000
Salary Average Remaining : $2,510
Wade Allison $65,000 (1)
Salary Remaining : $40,793
Salary Average : $4,000
Salary Average Remaining : $2,510
Marko Dano $65,000 (3)
Salary Remaining : $40,793
Salary Average : $4,000
Salary Average Remaining : $2,510
Igor Shestyorkin $60,000 (3)
Salary Remaining : $37,655
Salary Average : $4,000
Salary Average Remaining : $2,510
Jack Drury $60,000 (3)
Salary Remaining : $37,655
Salary Average : $4,000
Salary Average Remaining : $2,510
Pontus Aberg $57,500 (1)
Salary Remaining : $36,086
Salary Average : $4,000
Salary Average Remaining : $2,510
Filip Hållander $55,000 (3)
Salary Remaining : $34,517
Salary Average : $4,000
Salary Average Remaining : $2,510
Brandon Hickey $50,000 (2)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Filip Chlapik $50,000 (4)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Brandon Carlo $50,000 (3)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Jack Glover $50,000 (2)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Tyson Strachan $50,000 (1)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Vitek Vanecek $50,000 (3)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Gustav Olofsson $50,000 (1)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Derick Brassard $50,000 (1)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Caleb Jones $50,000 (3)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Andrei Altybarmakyan $50,000 (2)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Colton Point $45,000 (2)
Salary Remaining : $28,241
Salary Average : $4,000
Salary Average Remaining : $2,510
Anton Karlsson $40,000 (1)
Salary Remaining : $25,103
Salary Average : $4,000
Salary Average Remaining : $2,510
Keegan Kanzig $40,000 (1)
Salary Remaining : $25,103
Salary Average : $4,000
Salary Average Remaining : $2,510
Steve Eminger $40,000 (1)
Salary Remaining : $25,103
Salary Average : $4,000
Salary Average Remaining : $2,510
Total Farm Players29
Salary Commitment
Year 8 : $2,115,950
Year 9 : $1,343,800
Year 10 : $580,000
Year 11 : $50,000
Salary Average Commitment
Year 8 : $116,000
Year 9 : $68,000
Year 10 : $40,000
Year 11 : $4,000

LAS CRUCES SPURS



Arena Capacity - Ticket Price
Attendance - %

Arena NameNew Mexico Place
Level 1: 7000 - $102 - 4,871 - 69.59%
Level 2: 6000 - $63 - 4,420 - 73.66%
Level 3: 3000 - $35 - 2,411 - 80.36%
Level 4: 4000 - $27 - 3,489 - 87.22%
Luxury : 2000 - $240 - 886 - 44.29%
Total Capacity :22000
Farm
Farm Level 1: 3000 - $37 - 2,350 - 78.34%
Farm Level 2: 2000 - $16 - 1,964 - 98.22%
Farm Total Capacity :5000

Income

Home Games Left25
Average Attendance - %16,076 - 73.07%
Average Income per Game$1,166,469
Year to Date Revenue$19,829,977
Farm
Home Games Left26
Average Attendance - %4,315 - 86.29%
Average Income per Game$118,391
Year to Date Revenue$1,894,249

Expense

Pro Players Total Salaries$27,459,007
Farm Players Total Salaries$2,451,698
Coaches Total Salaries$2,902,000
Luxury Taxe Total$204,307
Special Salary Cap Value$0
Pro Year To Date Expenses$10,434,956
Farm Year To Date Expenses$1,356,770
Pro Salary Cap To Date$10,242,116
Farm Salary Cap To Date$947,126

Estimate

Pro Estimated Season Revenue$29,161,731
Farm Estimated Season Revenue$3,078,155
Pro Remaining Season Days86
Pro Expenses Per Days$199,707
Pro Estimated Expenses$17,174,802
Farm Remaining Season Days91
Farm Expenses Per Days$24,494
Farm Estimated Expenses$2,228,954
Estimated Season Expenses$19,403,756
Season Salary Cap$29,910,705
Estimate Under Maximum Salary Cap of $37,000,000$7,089,295
Estimate Over Minimum Salary Cap of $13,000,000 $16,910,705
Current Bank Account$297,540,373
Projected Bank Account$310,376,503

Pro Players Salaries

Pekka Rinne $2,418,438 (4)
-Salary Remaining : $1,485,612
-Salary Average : $0
-Salary Average Remaining : $0
T.J. Oshie $1,938,081 (1)
-Salary Remaining : $1,190,535
-Salary Average : $0
-Salary Average Remaining : $0
Phil Grubauer $1,550,001 (1)
-Salary Remaining : $952,143
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Brad Malone $1,536,500 (1)
-Salary Remaining : $943,850
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Andrei Kostitsyn $1,440,001 (1)
-Salary Remaining : $884,572
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Pavol Sedov $1,348,500 (2)
-Salary Remaining : $828,364
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Niklas Hjalmarsson $1,318,000 (1)
-Salary Remaining : $809,629
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Dylan McIlrath $1,225,000 (1)
-Salary Remaining : $752,500
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Tobias Enstrom $1,160,000 (1)
-Salary Remaining : $712,571
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Stephane Veilleux $1,097,500 (2)
-Salary Remaining : $674,179
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Andy Rogers $1,060,000 (4)
-Salary Remaining : $651,143
-Salary Average : $0
-Salary Average Remaining : $0
Steve Mason $1,000,111 (1)
-Salary Remaining : $614,354
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Jaden Schwartz $1,000,000 (5)
-Salary Remaining : $614,286
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Brent Burns $945,000 (2)
-Salary Remaining : $580,500
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Maxim Trunev $940,000 (1)
-Salary Remaining : $577,429
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Brayden Schenn $937,500 (4)
-Salary Remaining : $575,893
-Salary Average : $0
-Salary Average Remaining : $0
Jacob Trouba $934,375 (5)
-Salary Remaining : $573,973
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Martin Jones $875,000 (2)
-Salary Remaining : $537,500
-Salary Average : $0
-Salary Average Remaining : $0
Kevin Shattenkirk $875,000 (2)
-Salary Remaining : $537,500
-Salary Average : $0
-Salary Average Remaining : $0
Sean Couturier $760,000 (1)
-Salary Remaining : $466,857
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Auston Matthews $750,000 (1)
-Salary Remaining : $460,714
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Emile Poirier $750,000 (1)
-Salary Remaining : $460,714
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Brandon Saad $650,000 (1)
-Salary Remaining : $399,286
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Matt Moulson $500,000 (1)
-Salary Remaining : $307,143
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Shea Weber $450,000 (1)
-Salary Remaining : $276,429
-Salary Average : $0
-Salary Average Remaining : $0
Total Pro Players25
Salary Commitment
Year 8 : $27,459,007
Year 9 : $11,491,313
Year 10 : $6,350,313
Year 11 : $6,350,313
Salary Average Commitment
Year 8 : $720,000
Year 9 : $200,000
Year 10 : $80,000
Year 11 : $80,000
Salary Cap with 1 Way Contract
Year 8 : $27,459,007
Year 9 : $11,491,313
Year 10 : $6,350,313
Year 11 : $6,350,313

Farm Players Salaries

Tyler Kennedy $183,000 (2)
Salary Remaining : $114,848
Salary Average : $4,000
Salary Average Remaining : $2,510
Ryan Donally $176,544 (1)
Salary Remaining : $110,796
Salary Average : $4,000
Salary Average Remaining : $2,510
Corey Potter $157,700 (1)
Salary Remaining : $98,970
Salary Average : $4,000
Salary Average Remaining : $2,510
Tom Gilbert $156,250 (1)
Salary Remaining : $98,060
Salary Average : $4,000
Salary Average Remaining : $2,510
Drew Stafford $144,400 (1)
Salary Remaining : $90,623
Salary Average : $4,000
Salary Average Remaining : $2,510
Michael Sauer $110,766 (1)
Salary Remaining : $69,515
Salary Average : $4,000
Salary Average Remaining : $2,510
Curtis Lazar $80,000 (3)
Salary Remaining : $50,207
Salary Average : $4,000
Salary Average Remaining : $2,510
Milan Lucic $80,000 (1)
Salary Remaining : $50,207
Salary Average : $4,000
Salary Average Remaining : $2,510
Noah Juulsen $75,000 (5)
Salary Remaining : $47,069
Salary Average : $4,000
Salary Average Remaining : $2,510
Mark Jankowski $75,000 (1)
Salary Remaining : $47,069
Salary Average : $4,000
Salary Average Remaining : $2,510
Noah Hanifin $75,000 (5)
Salary Remaining : $47,069
Salary Average : $4,000
Salary Average Remaining : $2,510
Kyle Palmieri $75,000 (1)
Salary Remaining : $47,069
Salary Average : $4,000
Salary Average Remaining : $2,510
Zachary Fucale $75,000 (2)
Salary Remaining : $47,069
Salary Average : $4,000
Salary Average Remaining : $2,510
Devante Smith-Pelly $73,438 (1)
Salary Remaining : $46,088
Salary Average : $4,000
Salary Average Remaining : $2,510
Anton Rodin $70,000 (2)
Salary Remaining : $43,931
Salary Average : $4,000
Salary Average Remaining : $2,510
Ben Eager $70,000 (1)
Salary Remaining : $43,931
Salary Average : $4,000
Salary Average Remaining : $2,510
Cal Foote $65,000 (2)
Salary Remaining : $40,793
Salary Average : $4,000
Salary Average Remaining : $2,510
Thomas Chabot $65,000 (4)
Salary Remaining : $40,793
Salary Average : $4,000
Salary Average Remaining : $2,510
Sean Durzi $65,000 (3)
Salary Remaining : $40,793
Salary Average : $4,000
Salary Average Remaining : $2,510
Bill Arnold $64,600 (3)
Salary Remaining : $40,542
Salary Average : $4,000
Salary Average Remaining : $2,510
Ilya Sorokin $60,000 (4)
Salary Remaining : $37,655
Salary Average : $4,000
Salary Average Remaining : $2,510
Daniel Winnik $60,000 (2)
Salary Remaining : $37,655
Salary Average : $4,000
Salary Average Remaining : $2,510
Luke Green $55,000 (3)
Salary Remaining : $34,517
Salary Average : $4,000
Salary Average Remaining : $2,510
David Desharnais $50,000 (1)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Connor Crisp $50,000 (2)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Martin Reway $50,000 (2)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Wouter Peeters $50,000 (3)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Dalton Thrower $50,000 (1)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Andrei Mironov $50,000 (2)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Linus Lindström $40,000 (1)
Salary Remaining : $25,103
Salary Average : $4,000
Salary Average Remaining : $2,510
Total Farm Players30
Salary Commitment
Year 8 : $2,451,698
Year 9 : $1,192,600
Year 10 : $589,600
Year 11 : $275,000
Salary Average Commitment
Year 8 : $120,000
Year 9 : $68,000
Year 10 : $36,000
Year 11 : $16,000

MANHATTAN ISLANDERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameBossydome
Level 1: 6000 - $100 - 5,031 - 83.85%
Level 2: 5000 - $60 - 4,995 - 99.89%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $25 - 3,975 - 99.36%
Luxury : 1000 - $200 - 990 - 99.03%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,620 - 80.99%
Farm Level 2: 1000 - $15 - 983 - 98.26%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %16,991 - 94.39%
Average Income per Game$1,170,205
Year to Date Revenue$19,893,480
Farm
Home Games Left26
Average Attendance - %2,602 - 86.74%
Average Income per Game$71,430
Year to Date Revenue$1,142,875

Expense

Pro Players Total Salaries$23,134,637
Farm Players Total Salaries$2,445,757
Coaches Total Salaries$3,219,000
Luxury Taxe Total$180,833
Special Salary Cap Value$0
Pro Year To Date Expenses$9,766,101
Farm Year To Date Expenses$1,422,273
Pro Salary Cap To Date$9,068,720
Farm Salary Cap To Date$896,799

Estimate

Pro Estimated Season Revenue$29,255,118
Farm Estimated Season Revenue$1,857,172
Pro Remaining Season Days86
Pro Expenses Per Days$178,162
Pro Estimated Expenses$15,321,932
Farm Remaining Season Days91
Farm Expenses Per Days$26,598
Farm Estimated Expenses$2,420,418
Estimated Season Expenses$17,742,350
Season Salary Cap$25,580,394
Estimate Under Maximum Salary Cap of $37,000,000$11,419,606
Estimate Over Minimum Salary Cap of $13,000,000 $12,580,394
Current Bank Account$259,652,839
Projected Bank Account$273,022,779

Pro Players Salaries

Daniel Sedin $2,207,750 (3)
-Salary Remaining : $1,356,189
-Salary Average : $0
-Salary Average Remaining : $0
Gabriel Landeskog $1,987,500 (3)
-Salary Remaining : $1,220,893
-Salary Average : $0
-Salary Average Remaining : $0
Mikko Koskinen $1,925,000 (4)
-Salary Remaining : $1,182,500
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Oliver Ekman-Larsson $1,875,000 (4)
-Salary Remaining : $1,151,786
-Salary Average : $0
-Salary Average Remaining : $0
Alexander Edler $1,562,500 (4)
-Salary Remaining : $959,821
-Salary Average : $0
-Salary Average Remaining : $0
John Tavares $1,359,375 (2)
-Salary Remaining : $835,045
-Salary Average : $0
-Salary Average Remaining : $0
Henrik Sedin $1,356,562 (1)
-Salary Remaining : $833,317
-Salary Average : $0
-Salary Average Remaining : $0
Johnny Boychuk $1,043,950 (3)
-Salary Remaining : $641,284
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Ryan Strome $937,500 (2)
-Salary Remaining : $575,893
-Salary Average : $0
-Salary Average Remaining : $0
Eric Nystrom $900,000 (3)
-Salary Remaining : $552,857
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Magnus Hellberg $880,000 (3)
-Salary Remaining : $540,571
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Josh Bailey $812,500 (3)
-Salary Remaining : $499,107
-Salary Average : $0
-Salary Average Remaining : $0
Jake Virtanen $775,000 (4)
-Salary Remaining : $476,071
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Rickard Rakell $762,000 (2)
-Salary Remaining : $468,086
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Nikita Tryamkin $750,000 (4)
-Salary Remaining : $460,714
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Mathew Barzal $750,000 (5)
-Salary Remaining : $460,714
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Anthony Beauvillier $750,000 (5)
-Salary Remaining : $460,714
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Erik Karlsson $650,000 (3)
-Salary Remaining : $399,286
-Salary Average : $0
-Salary Average Remaining : $0
Thatcher Demko $650,000 (4)
-Salary Remaining : $399,286
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Jacob de la Rose $650,000 (3)
-Salary Remaining : $399,286
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Thomas Hickey $550,000 (2)
-Salary Remaining : $337,857
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Total Pro Players21
Salary Commitment
Year 8 : $23,134,637
Year 9 : $21,778,075
Year 10 : $18,169,200
Year 11 : $9,037,500
Salary Average Commitment
Year 8 : $480,000
Year 9 : $480,000
Year 10 : $400,000
Year 11 : $240,000
Salary Cap with 1 Way Contract
Year 8 : $23,134,637
Year 9 : $21,778,075
Year 10 : $18,169,200
Year 11 : $9,037,500

Farm Players Salaries

Luke Schenn $270,000 (3)
Salary Remaining : $169,448
Salary Average : $4,000
Salary Average Remaining : $2,510
Johan Franzen $265,457 (1)
Salary Remaining : $166,597
Salary Average : $0
Salary Average Remaining : $0
Scott Mayfield $97,800 (2)
Salary Remaining : $61,378
Salary Average : $4,000
Salary Average Remaining : $2,510
Anders Lee $90,000 (1)
Salary Remaining : $56,483
Salary Average : $4,000
Salary Average Remaining : $2,510
Elias Pettersson $75,000 (2)
Salary Remaining : $47,069
Salary Average : $4,000
Salary Average Remaining : $2,510
Erik Brännström $75,000 (2)
Salary Remaining : $47,069
Salary Average : $4,000
Salary Average Remaining : $2,510
Timothy Liljegren $75,000 (2)
Salary Remaining : $47,069
Salary Average : $4,000
Salary Average Remaining : $2,510
Dylan Strome $75,000 (5)
Salary Remaining : $47,069
Salary Average : $4,000
Salary Average Remaining : $2,510
Olli Juolevi $75,000 (1)
Salary Remaining : $47,069
Salary Average : $4,000
Salary Average Remaining : $2,510
Griffin Reinhart $75,000 (2)
Salary Remaining : $47,069
Salary Average : $4,000
Salary Average Remaining : $2,510
Filip Zadina $75,000 (3)
Salary Remaining : $47,069
Salary Average : $4,000
Salary Average Remaining : $2,510
Kirill Kabanov $72,500 (3)
Salary Remaining : $45,500
Salary Average : $4,000
Salary Average Remaining : $2,510
Joacim Eriksson $70,000 (3)
Salary Remaining : $43,931
Salary Average : $4,000
Salary Average Remaining : $2,510
Joel Eriksson Ek $70,000 (5)
Salary Remaining : $43,931
Salary Average : $4,000
Salary Average Remaining : $2,510
Joshua Ho-Sang $65,000 (4)
Salary Remaining : $40,793
Salary Average : $4,000
Salary Average Remaining : $2,510
Ty Dellandrea $65,000 (3)
Salary Remaining : $40,793
Salary Average : $4,000
Salary Average Remaining : $2,510
Kole Lind $65,000 (2)
Salary Remaining : $40,793
Salary Average : $4,000
Salary Average Remaining : $2,510
Yegor Korshkov $65,000 (1)
Salary Remaining : $40,793
Salary Average : $4,000
Salary Average Remaining : $2,510
Dominik Bokk $65,000 (3)
Salary Remaining : $40,793
Salary Average : $4,000
Salary Average Remaining : $2,510
Jonatan Berggren $60,000 (3)
Salary Remaining : $37,655
Salary Average : $4,000
Salary Average Remaining : $2,510
Calle Jarnkrok $60,000 (3)
Salary Remaining : $37,655
Salary Average : $4,000
Salary Average Remaining : $2,510
Gustav Nyquist $59,000 (3)
Salary Remaining : $37,028
Salary Average : $4,000
Salary Average Remaining : $2,510
Brock Nelson $55,000 (2)
Salary Remaining : $34,517
Salary Average : $4,000
Salary Average Remaining : $2,510
Olof Lindbom $55,000 (3)
Salary Remaining : $34,517
Salary Average : $4,000
Salary Average Remaining : $2,510
Kyle Okposo $55,000 (1)
Salary Remaining : $34,517
Salary Average : $0
Salary Average Remaining : $0
Matt Martin $53,500 (3)
Salary Remaining : $33,576
Salary Average : $4,000
Salary Average Remaining : $2,510
Gabriel Carlsson $50,000 (5)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Jonah Gadjovich $50,000 (2)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Jack Rathbone $45,000 (2)
Salary Remaining : $28,241
Salary Average : $4,000
Salary Average Remaining : $2,510
Reilly Walsh $40,000 (2)
Salary Remaining : $25,103
Salary Average : $4,000
Salary Average Remaining : $2,510
Carl Grundström $40,000 (1)
Salary Remaining : $25,103
Salary Average : $4,000
Salary Average Remaining : $2,510
Casey Cizikas $37,500 (2)
Salary Remaining : $23,534
Salary Average : $4,000
Salary Average Remaining : $2,510
Total Farm Players32
Salary Commitment
Year 8 : $2,445,757
Year 9 : $1,855,300
Year 10 : $1,165,000
Year 11 : $260,000
Salary Average Commitment
Year 8 : $120,000
Year 9 : $104,000
Year 10 : $60,000
Year 11 : $16,000

NEWTON NIGHTMARES



Arena Capacity - Ticket Price
Attendance - %

Arena NameNEWTON SPORTS PALACE
Level 1: 6000 - $90 - 6,000 - 100.00%
Level 2: 5000 - $70 - 3,922 - 78.44%
Level 3: 2000 - $45 - 1,756 - 87.82%
Level 4: 4000 - $30 - 3,274 - 81.85%
Luxury : 1000 - $150 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1,996 - 99.78%
Farm Level 2: 1000 - $15 - 977 - 97.68%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %15,952 - 88.62%
Average Income per Game$1,141,784
Year to Date Revenue$19,410,330
Farm
Home Games Left26
Average Attendance - %2,972 - 99.08%
Average Income per Game$64,539
Year to Date Revenue$1,032,620

Expense

Pro Players Total Salaries$29,358,000
Farm Players Total Salaries$2,177,500
Coaches Total Salaries$2,200,000
Luxury Taxe Total$225,236
Special Salary Cap Value$0
Pro Year To Date Expenses$11,847,903
Farm Year To Date Expenses$1,089,035
Pro Salary Cap To Date$11,288,625
Farm Salary Cap To Date$809,728

Estimate

Pro Estimated Season Revenue$28,544,603
Farm Estimated Season Revenue$1,678,008
Pro Remaining Season Days86
Pro Expenses Per Days$220,057
Pro Estimated Expenses$18,924,902
Farm Remaining Season Days91
Farm Expenses Per Days$20,190
Farm Estimated Expenses$1,837,290
Estimated Season Expenses$20,762,192
Season Salary Cap$31,535,500
Estimate Under Maximum Salary Cap of $37,000,000$5,464,500
Estimate Over Minimum Salary Cap of $13,000,000 $18,535,500
Current Bank Account$166,472,306
Projected Bank Account$175,932,725

Pro Players Salaries

Joe Thornton $2,847,288 (4)
-Salary Remaining : $1,749,048
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Michal Vondrka $2,735,000 (2)
-Salary Remaining : $1,680,071
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Dennis Wideman $2,483,125 (2)
-Salary Remaining : $1,525,348
-Salary Average : $0
-Salary Average Remaining : $0
Semyon Varlamov $2,225,000 (3)
-Salary Remaining : $1,366,786
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Trevor Byrne $1,795,950 (1)
-Salary Remaining : $1,103,226
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Kevin Poulin $1,661,250 (2)
-Salary Remaining : $1,020,482
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Phillip Danault $1,650,000 (5)
-Salary Remaining : $1,013,571
-Salary Average : $40,000
-Salary Average Remaining : $24,571
David Legwand $1,471,325 (3)
-Salary Remaining : $903,814
-Salary Average : $40,000
-Salary Average Remaining : $24,571
John-Michael Liles $1,442,187 (2)
-Salary Remaining : $885,915
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Paul Bissonnette $1,340,000 (2)
-Salary Remaining : $823,143
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Zach Boychuk $1,285,000 (3)
-Salary Remaining : $789,357
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Rick Nash $1,184,875 (2)
-Salary Remaining : $727,852
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Jeff Tambellini $937,000 (2)
-Salary Remaining : $575,586
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Matt Puempel $900,000 (2)
-Salary Remaining : $552,857
-Salary Average : $900,000
-Salary Average Remaining : $552,857
Jakub Kindl $875,000 (1)
-Salary Remaining : $537,500
-Salary Average : $0
-Salary Average Remaining : $0
Brock Boeser $800,000 (5)
-Salary Remaining : $491,429
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Alexander Wennberg $775,000 (3)
-Salary Remaining : $476,071
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Albin Eriksson $650,000 (3)
-Salary Remaining : $399,286
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Vince Dunn $500,000 (5)
-Salary Remaining : $307,143
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Josh Jacobs $500,000 (4)
-Salary Remaining : $307,143
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Adam Mascherin $500,000 (1)
-Salary Remaining : $307,143
-Salary Average : $40,000
-Salary Average Remaining : $24,571
MacKenzie Entwistle $400,000 (2)
-Salary Remaining : $245,714
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Josh Anderson $400,000 (1)
-Salary Remaining : $245,714
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Total Pro Players23
Salary Commitment
Year 8 : $29,358,000
Year 9 : $25,787,050
Year 10 : $12,703,613
Year 11 : $6,297,288
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 : $29,358,000
Year 9 : $25,787,050
Year 10 : $12,703,613
Year 11 : $6,297,288

Farm Players Salaries

Scottie Upshall $140,000 (1)
Salary Remaining : $87,862
Salary Average : $4,000
Salary Average Remaining : $2,510
Chris Butler $130,000 (1)
Salary Remaining : $81,586
Salary Average : $4,000
Salary Average Remaining : $2,510
Ryan White $117,500 (1)
Salary Remaining : $73,741
Salary Average : $4,000
Salary Average Remaining : $2,510
Seth Ambroz $115,000 (1)
Salary Remaining : $72,172
Salary Average : $4,000
Salary Average Remaining : $2,510
Eric Tangradi $115,000 (1)
Salary Remaining : $72,172
Salary Average : $4,000
Salary Average Remaining : $2,510
Adam Boqvist $75,000 (3)
Salary Remaining : $47,069
Salary Average : $4,000
Salary Average Remaining : $2,510
Filip Chytil $75,000 (2)
Salary Remaining : $47,069
Salary Average : $4,000
Salary Average Remaining : $2,510
Sebastian Aho $65,000 (2)
Salary Remaining : $40,793
Salary Average : $4,000
Salary Average Remaining : $2,510
Jonathan Dahlén $65,000 (1)
Salary Remaining : $40,793
Salary Average : $4,000
Salary Average Remaining : $2,510
Libor Hajek $65,000 (1)
Salary Remaining : $40,793
Salary Average : $4,000
Salary Average Remaining : $2,510
Alex Lintuniemi $62,500 (4)
Salary Remaining : $39,224
Salary Average : $4,000
Salary Average Remaining : $2,510
Charles Hudon $60,000 (2)
Salary Remaining : $37,655
Salary Average : $4,000
Salary Average Remaining : $2,510
Dmytro Timashov $60,000 (3)
Salary Remaining : $37,655
Salary Average : $4,000
Salary Average Remaining : $2,510
Alexander Khovanov $55,000 (3)
Salary Remaining : $34,517
Salary Average : $4,000
Salary Average Remaining : $2,510
Denis Malgin $52,500 (1)
Salary Remaining : $32,948
Salary Average : $4,000
Salary Average Remaining : $2,510
Maxim Mamin $50,000 (2)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Julius Nattinen $50,000 (3)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Petr Kalus $50,000 (1)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Cameron Morrison $50,000 (1)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Dylan Sikura $50,000 (2)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Erik Cernak $50,000 (3)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Kevin Stenlund $50,000 (3)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Jonas Siegenthaler $50,000 (3)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Eamon McAdam $50,000 (3)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Eetu Luostarinen $50,000 (2)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Filip Gustavsson $50,000 (1)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Tyler Wotherspoon $50,000 (2)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Sergei Zborovskiy $50,000 (3)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Jeremy Morin $50,000 (1)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Zachary Émond $50,000 (3)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Nikita Nikitin $50,000 (1)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Adam Ruzicka $45,000 (2)
Salary Remaining : $28,241
Salary Average : $4,000
Salary Average Remaining : $2,510
Ryan Collins $40,000 (4)
Salary Remaining : $25,103
Salary Average : $4,000
Salary Average Remaining : $2,510
Liam Hawel $40,000 (2)
Salary Remaining : $25,103
Salary Average : $4,000
Salary Average Remaining : $2,510
Total Farm Players34
Salary Commitment
Year 8 : $2,177,500
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 - $80 - 6,443 - 85.90%
Level 2: 6500 - $45 - 5,827 - 89.65%
Level 3: 5500 - $27 - 2,603 - 47.32%
Level 4: 5000 - $23 - 4,230 - 84.61%
Luxury : 1500 - $150 - 1,373 - 91.52%
Total Capacity :26000
Farm
Farm Level 1: 3500 - $36 - 2,928 - 83.65%
Farm Level 2: 2500 - $20 - 1,811 - 72.43%
Farm Total Capacity :6000

Income

Home Games Left25
Average Attendance - %20,476 - 78.75%
Average Income per Game$1,110,012
Year to Date Revenue$18,870,207
Farm
Home Games Left25
Average Attendance - %4,738 - 78.97%
Average Income per Game$139,745
Year to Date Revenue$2,375,664

Expense

Pro Players Total Salaries$23,429,628
Farm Players Total Salaries$2,154,750
Coaches Total Salaries$2,707,000
Luxury Taxe Total$180,198
Special Salary Cap Value$0
Pro Year To Date Expenses$9,407,448
Farm Year To Date Expenses$1,452,225
Pro Salary Cap To Date$9,037,116
Farm Salary Cap To Date$801,607

Estimate

Pro Estimated Season Revenue$27,750,304
Farm Estimated Season Revenue$3,493,624
Pro Remaining Season Days86
Pro Expenses Per Days$174,212
Pro Estimated Expenses$14,982,232
Farm Remaining Season Days91
Farm Expenses Per Days$26,909
Farm Estimated Expenses$2,448,719
Estimated Season Expenses$17,430,951
Season Salary Cap$25,584,378
Estimate Under Maximum Salary Cap of $37,000,000$11,415,622
Estimate Over Minimum Salary Cap of $13,000,000 $12,584,378
Current Bank Account$235,796,289
Projected Bank Account$249,609,266

Pro Players Salaries

Jamie Storr $3,884,976 (2)
-Salary Remaining : $2,386,485
-Salary Average : $0
-Salary Average Remaining : $0
Jamie Langenbrunner $2,862,840 (2)
-Salary Remaining : $1,758,602
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Nicklas Bergfors $1,853,125 (4)
-Salary Remaining : $1,138,348
-Salary Average : $0
-Salary Average Remaining : $0
Nail Yakupov $1,319,625 (5)
-Salary Remaining : $810,627
-Salary Average : $0
-Salary Average Remaining : $0
Sam Gagner $1,147,500 (4)
-Salary Remaining : $704,893
-Salary Average : $0
-Salary Average Remaining : $0
Calvin De Haan $1,115,000 (5)
-Salary Remaining : $684,929
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Nigel Dawes $1,103,437 (3)
-Salary Remaining : $677,826
-Salary Average : $882,750
-Salary Average Remaining : $542,261
Patrick Davis $1,093,750 (3)
-Salary Remaining : $671,875
-Salary Average : $0
-Salary Average Remaining : $0
Mathew Dumba $1,078,125 (5)
-Salary Remaining : $662,277
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Mikael Granlund $1,012,500 (3)
-Salary Remaining : $621,964
-Salary Average : $0
-Salary Average Remaining : $0
Cam Barker $1,000,000 (2)
-Salary Remaining : $614,286
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Travis Zajac $861,250 (2)
-Salary Remaining : $529,054
-Salary Average : $40,000
-Salary Average Remaining : $24,571
John Quenneville $775,000 (4)
-Salary Remaining : $476,071
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Markus Granlund $750,000 (1)
-Salary Remaining : $460,714
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Peter Holland $687,500 (4)
-Salary Remaining : $422,321
-Salary Average : $0
-Salary Average Remaining : $0
Marc-Edouard Vlasic $675,000 (1)
-Salary Remaining : $414,643
-Salary Average : $0
-Salary Average Remaining : $0
Oscar Dansk $650,000 (1)
-Salary Remaining : $399,286
-Salary Average : $650,000
-Salary Average Remaining : $399,286
Patrick Sieloff $650,000 (2)
-Salary Remaining : $399,286
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Roland McKeown $500,000 (4)
-Salary Remaining : $307,143
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Kyle Wellwood $410,000 (1)
-Salary Remaining : $251,857
-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 : $70,290
Salary Average : $4,000
Salary Average Remaining : $2,510
Kyle Clifford $100,000 (4)
Salary Remaining : $62,759
Salary Average : $0
Salary Average Remaining : $0
Brandon Prust $99,000 (1)
Salary Remaining : $62,131
Salary Average : $4,000
Salary Average Remaining : $2,510
Duncan Milroy $99,000 (1)
Salary Remaining : $62,131
Salary Average : $4,000
Salary Average Remaining : $2,510
Boyd Gordon $99,000 (1)
Salary Remaining : $62,131
Salary Average : $4,000
Salary Average Remaining : $2,510
David Booth $99,000 (1)
Salary Remaining : $62,131
Salary Average : $4,000
Salary Average Remaining : $2,510
Loui Eriksson $98,000 (1)
Salary Remaining : $61,503
Salary Average : $4,000
Salary Average Remaining : $2,510
Mark Stuart $92,950 (2)
Salary Remaining : $58,334
Salary Average : $0
Salary Average Remaining : $0
Riku Helenius $90,000 (4)
Salary Remaining : $56,483
Salary Average : $4,000
Salary Average Remaining : $2,510
Nathan Paetsch $78,300 (2)
Salary Remaining : $49,140
Salary Average : $4,000
Salary Average Remaining : $2,510
Ryan Murphy $75,000 (1)
Salary Remaining : $47,069
Salary Average : $4,000
Salary Average Remaining : $2,510
Logan Stanley $75,000 (1)
Salary Remaining : $47,069
Salary Average : $4,000
Salary Average Remaining : $2,510
Nick Suzuki $75,000 (2)
Salary Remaining : $47,069
Salary Average : $4,000
Salary Average Remaining : $2,510
Joel Farabee $75,000 (3)
Salary Remaining : $47,069
Salary Average : $4,000
Salary Average Remaining : $2,510
Ilya Samsonov $75,000 (5)
Salary Remaining : $47,069
Salary Average : $4,000
Salary Average Remaining : $2,510
AJ Thelen $75,000 (3)
Salary Remaining : $47,069
Salary Average : $4,000
Salary Average Remaining : $2,510
Henrik Borgström $65,000 (1)
Salary Remaining : $40,793
Salary Average : $4,000
Salary Average Remaining : $2,510
Jay O'Brien $65,000 (3)
Salary Remaining : $40,793
Salary Average : $4,000
Salary Average Remaining : $2,510
Tyler Benson $65,000 (1)
Salary Remaining : $40,793
Salary Average : $4,000
Salary Average Remaining : $2,510
Sonny Milano $65,000 (3)
Salary Remaining : $40,793
Salary Average : $4,000
Salary Average Remaining : $2,510
Alex Chiasson $65,000 (5)
Salary Remaining : $40,793
Salary Average : $4,000
Salary Average Remaining : $2,510
Ruslan Iskhakov $60,000 (3)
Salary Remaining : $37,655
Salary Average : $4,000
Salary Average Remaining : $2,510
Ty Emberson $55,000 (3)
Salary Remaining : $34,517
Salary Average : $4,000
Salary Average Remaining : $2,510
Roope Laavainen $50,000 (3)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Markus Niemelainen $50,000 (1)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Jack Badini $45,000 (2)
Salary Remaining : $28,241
Salary Average : $4,000
Salary Average Remaining : $2,510
Keegan Kolesar $42,500 (1)
Salary Remaining : $26,672
Salary Average : $4,000
Salary Average Remaining : $2,510
Sean Day $40,000 (1)
Salary Remaining : $25,103
Salary Average : $4,000
Salary Average Remaining : $2,510
Matthew Strome $40,000 (2)
Salary Remaining : $25,103
Salary Average : $4,000
Salary Average Remaining : $2,510
Jean-Christophe Beaudin $30,000 (1)
Salary Remaining : $18,828
Salary Average : $4,000
Salary Average Remaining : $2,510
Total Farm Players30
Salary Commitment
Year 8 : $2,154,750
Year 9 : $1,218,250
Year 10 : $775,000
Year 11 : $330,000
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 - 4,157 - 83.14%
Level 3: 2000 - $50 - 1,543 - 77.14%
Level 4: 4000 - $39 - 2,501 - 62.53%
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 - 997 - 99.73%
Farm Total Capacity :3000

Income

Home Games Left24
Average Attendance - %15,201 - 84.45%
Average Income per Game$1,034,356
Year to Date Revenue$18,618,400
Farm
Home Games Left26
Average Attendance - %2,997 - 99.91%
Average Income per Game$41,968
Year to Date Revenue$671,484

Expense

Pro Players Total Salaries$27,402,495
Farm Players Total Salaries$2,192,425
Coaches Total Salaries$2,784,000
Luxury Taxe Total$215,487
Special Salary Cap Value$0
Pro Year To Date Expenses$11,489,187
Farm Year To Date Expenses$1,281,519
Pro Salary Cap To Date$10,801,065
Farm Salary Cap To Date$909,083

Estimate

Pro Estimated Season Revenue$24,824,533
Farm Estimated Season Revenue$1,091,162
Pro Remaining Season Days86
Pro Expenses Per Days$208,475
Pro Estimated Expenses$17,928,850
Farm Remaining Season Days91
Farm Expenses Per Days$22,017
Farm Estimated Expenses$2,003,547
Estimated Season Expenses$19,932,397
Season Salary Cap$29,594,920
Estimate Under Maximum Salary Cap of $37,000,000$7,405,080
Estimate Over Minimum Salary Cap of $13,000,000 $16,594,920
Current Bank Account$246,624,265
Projected Bank Account$252,607,563

Pro Players Salaries

Dustin Boyd $2,200,000 (1)
-Salary Remaining : $1,351,429
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Taylor Chorney $2,170,625 (2)
-Salary Remaining : $1,333,384
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Dany Heatley $2,105,906 (2)
-Salary Remaining : $1,293,628
-Salary Average : $0
-Salary Average Remaining : $0
Nicolas Corbeil $1,874,612 (4)
-Salary Remaining : $1,151,547
-Salary Average : $0
-Salary Average Remaining : $0
Denis Grebeshkov $1,852,468 (2)
-Salary Remaining : $1,137,945
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Michael Funk $1,510,000 (1)
-Salary Remaining : $927,571
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Colten Teubert $1,500,000 (1)
-Salary Remaining : $921,429
-Salary Average : $40,000
-Salary Average Remaining : $24,571
James Neal $1,472,144 (5)
-Salary Remaining : $904,317
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Konstantin Zakharov $1,325,000 (1)
-Salary Remaining : $813,929
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Max Warn $1,325,000 (3)
-Salary Remaining : $813,929
-Salary Average : $0
-Salary Average Remaining : $0
Jeff Carter $1,260,000 (2)
-Salary Remaining : $774,000
-Salary Average : $0
-Salary Average Remaining : $0
Bo Horvat $1,025,000 (3)
-Salary Remaining : $629,643
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Hampus Lindholm $1,012,500 (4)
-Salary Remaining : $621,964
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Michal Neuvirth $980,490 (3)
-Salary Remaining : $602,301
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Justin Williams $868,750 (1)
-Salary Remaining : $533,661
-Salary Average : $0
-Salary Average Remaining : $0
Jonathan Drouin $800,000 (3)
-Salary Remaining : $491,429
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Patrik Laine $750,000 (1)
-Salary Remaining : $460,714
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Sam Morin $750,000 (3)
-Salary Remaining : $460,714
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Andrei Vasilevski $750,000 (2)
-Salary Remaining : $460,714
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Jack Johnson $720,000 (2)
-Salary Remaining : $442,286
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Shea Theodore $650,000 (1)
-Salary Remaining : $399,286
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Mark Mitera $500,000 (1)
-Salary Remaining : $307,143
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Total Pro Players22
Salary Commitment
Year 8 : $27,402,495
Year 9 : $18,098,745
Year 10 : $9,239,746
Year 11 : $4,359,256
Salary Average Commitment
Year 8 : $680,000
Year 9 : $400,000
Year 10 : $240,000
Year 11 : $80,000
Salary Cap with 1 Way Contract
Year 8 : $27,402,495
Year 9 : $18,098,745
Year 10 : $9,239,746
Year 11 : $4,359,256

Farm Players Salaries

Cory Emmerton $196,075 (5)
Salary Remaining : $123,054
Salary Average : $4,000
Salary Average Remaining : $2,510
Zach Budish $180,000 (1)
Salary Remaining : $112,966
Salary Average : $4,000
Salary Average Remaining : $2,510
Dan Paille $143,750 (2)
Salary Remaining : $90,216
Salary Average : $4,000
Salary Average Remaining : $2,510
Bryce Swan $122,000 (2)
Salary Remaining : $76,566
Salary Average : $4,000
Salary Average Remaining : $2,510
Sergei Kostitsyn $78,600 (1)
Salary Remaining : $49,328
Salary Average : $78,600
Salary Average Remaining : $49,328
Clayton Keller $75,000 (1)
Salary Remaining : $47,069
Salary Average : $4,000
Salary Average Remaining : $2,510
Quinn Hughes $75,000 (3)
Salary Remaining : $47,069
Salary Average : $4,000
Salary Average Remaining : $2,510
Christian Folin $72,500 (1)
Salary Remaining : $45,500
Salary Average : $50,000
Salary Average Remaining : $31,379
Samu Perhonen $72,500 (2)
Salary Remaining : $45,500
Salary Average : $4,000
Salary Average Remaining : $2,510
Colin McDonald $72,000 (1)
Salary Remaining : $45,186
Salary Average : $4,000
Salary Average Remaining : $2,510
Denis Gurianov $67,500 (5)
Salary Remaining : $42,362
Salary Average : $4,000
Salary Average Remaining : $2,510
Jesper Boqvist $65,000 (2)
Salary Remaining : $40,793
Salary Average : $4,000
Salary Average Remaining : $2,510
Akil Thomas $65,000 (3)
Salary Remaining : $40,793
Salary Average : $4,000
Salary Average Remaining : $2,510
Alexander Romanov $65,000 (3)
Salary Remaining : $40,793
Salary Average : $4,000
Salary Average Remaining : $2,510
Niklas Hansson $60,000 (2)
Salary Remaining : $37,655
Salary Average : $4,000
Salary Average Remaining : $2,510
Emil Bemström $60,000 (3)
Salary Remaining : $37,655
Salary Average : $4,000
Salary Average Remaining : $2,510
Alexander Chmelevski $55,000 (3)
Salary Remaining : $34,517
Salary Average : $4,000
Salary Average Remaining : $2,510
Nick Holden $50,000 (1)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Marek Chvatal $50,000 (1)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Tyson Barrie $50,000 (1)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Daniel Vladar $50,000 (5)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Ivan Prosvetov $50,000 (3)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Riley Damiani $50,000 (3)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Aleksi Saarela $50,000 (3)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Filip Ahl $50,000 (1)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Andrew MacDonald $50,000 (1)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Blake Speers $50,000 (1)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Lucas Elvenes $45,000 (2)
Salary Remaining : $28,241
Salary Average : $4,000
Salary Average Remaining : $2,510
Kevin Labanc $42,500 (1)
Salary Remaining : $26,672
Salary Average : $4,000
Salary Average Remaining : $2,510
Adam Brooks $40,000 (1)
Salary Remaining : $25,103
Salary Average : $4,000
Salary Average Remaining : $2,510
Sami Niku $40,000 (2)
Salary Remaining : $25,103
Salary Average : $4,000
Salary Average Remaining : $2,510
Total Farm Players31
Salary Commitment
Year 8 : $2,192,425
Year 9 : $1,331,825
Year 10 : $783,575
Year 11 : $313,575
Salary Average Commitment
Year 8 : $244,600
Year 9 : $72,000
Year 10 : $44,000
Year 11 : $12,000

PHILADELPHIA MADMEN



Arena Capacity - Ticket Price
Attendance - %

Arena NameBroadstreet Arena
Level 1: 6000 - $90 - 5,996 - 99.93%
Level 2: 5000 - $59 - 5,000 - 100.00%
Level 3: 2000 - $38 - 1,955 - 97.75%
Level 4: 4000 - $29 - 3,328 - 83.21%
Luxury : 1000 - $193 - 1,000 - 99.98%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $36 - 1,627 - 81.34%
Farm Level 2: 1000 - $15 - 997 - 99.66%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %17,279 - 95.99%
Average Income per Game$1,198,380
Year to Date Revenue$20,372,466
Farm
Home Games Left26
Average Attendance - %2,623 - 87.44%
Average Income per Game$73,511
Year to Date Revenue$1,176,183

Expense

Pro Players Total Salaries$20,583,200
Farm Players Total Salaries$1,915,281
Coaches Total Salaries$2,419,000
Luxury Taxe Total$146,071
Special Salary Cap Value$0
Pro Year To Date Expenses$8,004,140
Farm Year To Date Expenses$996,043
Pro Salary Cap To Date$7,330,687
Farm Salary Cap To Date$750,042

Estimate

Pro Estimated Season Revenue$29,959,509
Farm Estimated Season Revenue$1,911,297
Pro Remaining Season Days86
Pro Expenses Per Days$159,494
Pro Estimated Expenses$13,716,484
Farm Remaining Season Days91
Farm Expenses Per Days$17,850
Farm Estimated Expenses$1,624,350
Estimated Season Expenses$15,340,834
Season Salary Cap$22,498,481
Estimate Under Maximum Salary Cap of $37,000,000$14,501,519
Estimate Over Minimum Salary Cap of $13,000,000 $9,498,481
Current Bank Account$224,677,672
Projected Bank Account$241,207,644

Pro Players Salaries

Jean-Sebastien Giguere $2,425,200 (2)
-Salary Remaining : $1,489,766
-Salary Average : $0
-Salary Average Remaining : $0
Brandon Dubinsky $2,030,000 (2)
-Salary Remaining : $1,247,000
-Salary Average : $0
-Salary Average Remaining : $0
Nicklas Jensen $1,550,000 (2)
-Salary Remaining : $952,143
-Salary Average : $1,550,000
-Salary Average Remaining : $952,143
Steven Stamkos $1,330,000 (2)
-Salary Remaining : $817,000
-Salary Average : $0
-Salary Average Remaining : $0
Matt Beleskey $1,123,750 (2)
-Salary Remaining : $690,304
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Kirill Tulupov $1,025,000 (4)
-Salary Remaining : $629,643
-Salary Average : $0
-Salary Average Remaining : $0
Sam Bennett $900,000 (4)
-Salary Remaining : $552,857
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Roman Polak $812,500 (2)
-Salary Remaining : $499,107
-Salary Average : $0
-Salary Average Remaining : $0
Kasperi Kapanen $775,000 (4)
-Salary Remaining : $476,071
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Nikolaj Ehlers $775,000 (4)
-Salary Remaining : $476,071
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Haydn Fleury $775,000 (3)
-Salary Remaining : $476,071
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Brett Sonne $750,000 (2)
-Salary Remaining : $460,714
-Salary Average : $0
-Salary Average Remaining : $0
Travis Sanheim $750,000 (4)
-Salary Remaining : $460,714
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Malcolm Subban $750,000 (2)
-Salary Remaining : $460,714
-Salary Average : $40,000
-Salary Average Remaining : $24,571
J.T. Miller $715,000 (2)
-Salary Remaining : $439,214
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Ivan Barbashev $675,000 (3)
-Salary Remaining : $414,643
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Teuvo Teravainen $650,000 (2)
-Salary Remaining : $399,286
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Stefan Elliott $625,000 (3)
-Salary Remaining : $383,929
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Deryk Engelland $546,750 (3)
-Salary Remaining : $335,861
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Cody McLeod $400,000 (2)
-Salary Remaining : $245,714
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Derek Dorsett $400,000 (2)
-Salary Remaining : $245,714
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Adam McQuaid $400,000 (1)
-Salary Remaining : $245,714
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Luke Gazdic $400,000 (2)
-Salary Remaining : $245,714
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Total Pro Players23
Salary Commitment
Year 8 : $20,583,200
Year 9 : $20,183,200
Year 10 : $6,846,750
Year 11 : $4,225,000
Salary Average Commitment
Year 8 : $2,190,000
Year 9 : $2,150,000
Year 10 : $320,000
Year 11 : $160,000
Salary Cap with 1 Way Contract
Year 8 : $20,583,200
Year 9 : $20,183,200
Year 10 : $6,846,750
Year 11 : $4,225,000

Farm Players Salaries

Lauri Tukonen $110,000 (3)
Salary Remaining : $69,034
Salary Average : $4,000
Salary Average Remaining : $2,510
Bruno Gervais $102,500 (1)
Salary Remaining : $64,328
Salary Average : $4,000
Salary Average Remaining : $2,510
Luca Caputi $85,156 (5)
Salary Remaining : $53,443
Salary Average : $4,000
Salary Average Remaining : $2,510
Noah Dobson $75,000 (3)
Salary Remaining : $47,069
Salary Average : $4,000
Salary Average Remaining : $2,510
German Rubtsov $75,000 (1)
Salary Remaining : $47,069
Salary Average : $4,000
Salary Average Remaining : $2,510
Miro Heiskanen $75,000 (2)
Salary Remaining : $47,069
Salary Average : $4,000
Salary Average Remaining : $2,510
John McFarland $70,000 (3)
Salary Remaining : $43,931
Salary Average : $4,000
Salary Average Remaining : $2,510
Mats Zuccarello $70,000 (3)
Salary Remaining : $43,931
Salary Average : $4,000
Salary Average Remaining : $2,510
Ryan MacInnis $67,500 (4)
Salary Remaining : $42,362
Salary Average : $4,000
Salary Average Remaining : $2,510
Jonathan Bernier $65,625 (1)
Salary Remaining : $41,185
Salary Average : $0
Salary Average Remaining : $0
Pierre-Olivier Joseph $65,000 (2)
Salary Remaining : $40,793
Salary Average : $4,000
Salary Average Remaining : $2,510
Morgan Klimchuk $65,000 (3)
Salary Remaining : $40,793
Salary Average : $4,000
Salary Average Remaining : $2,510
Jacob Larsson $65,000 (5)
Salary Remaining : $40,793
Salary Average : $4,000
Salary Average Remaining : $2,510
Michael McLeod $65,000 (1)
Salary Remaining : $40,793
Salary Average : $4,000
Salary Average Remaining : $2,510
Vincent Trocheck $61,500 (2)
Salary Remaining : $38,597
Salary Average : $4,000
Salary Average Remaining : $2,510
Lukáš Dostál $60,000 (3)
Salary Remaining : $37,655
Salary Average : $4,000
Salary Average Remaining : $2,510
Jesse Ylönen $60,000 (3)
Salary Remaining : $37,655
Salary Average : $4,000
Salary Average Remaining : $2,510
Ville Husso $58,000 (2)
Salary Remaining : $36,400
Salary Average : $4,000
Salary Average Remaining : $2,510
Axel Andersson $55,000 (3)
Salary Remaining : $34,517
Salary Average : $4,000
Salary Average Remaining : $2,510
Malte Setkov $50,000 (3)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Marcus Hogberg $50,000 (3)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Nils Backstrom $50,000 (1)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Callum Booth $50,000 (3)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Benjamin Mirageas $50,000 (2)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Zachary Lauzon $45,000 (2)
Salary Remaining : $28,241
Salary Average : $4,000
Salary Average Remaining : $2,510
Pascal Laberge $40,000 (1)
Salary Remaining : $25,103
Salary Average : $4,000
Salary Average Remaining : $2,510
Tobias Rieder $40,000 (1)
Salary Remaining : $25,103
Salary Average : $4,000
Salary Average Remaining : $2,510
Remi Elie $40,000 (3)
Salary Remaining : $25,103
Salary Average : $4,000
Salary Average Remaining : $2,510
Tyler Bertuzzi $40,000 (4)
Salary Remaining : $25,103
Salary Average : $4,000
Salary Average Remaining : $2,510
Santeri Virtanen $40,000 (2)
Salary Remaining : $25,103
Salary Average : $4,000
Salary Average Remaining : $2,510
Taylor Cammarata $40,000 (1)
Salary Remaining : $25,103
Salary Average : $4,000
Salary Average Remaining : $2,510
Alexander Dergachyov $30,000 (1)
Salary Remaining : $18,828
Salary Average : $4,000
Salary Average Remaining : $2,510
Total Farm Players32
Salary Commitment
Year 8 : $1,915,281
Year 9 : $1,407,156
Year 10 : $1,012,656
Year 11 : $257,656
Salary Average Commitment
Year 8 : $124,000
Year 9 : $92,000
Year 10 : $64,000
Year 11 : $16,000

PINCHER CREEK PREDATORS



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Jungle
Level 1: 7000 - $100 - 4,965 - 70.93%
Level 2: 6000 - $70 - 4,042 - 67.37%
Level 3: 3000 - $40 - 1,906 - 63.53%
Level 4: 5000 - $30 - 3,088 - 61.76%
Luxury : 2000 - $175 - 1,297 - 64.84%
Total Capacity :23000
Farm
Farm Level 1: 3000 - $50 - 1,703 - 56.75%
Farm Level 2: 2000 - $30 - 924 - 46.22%
Farm Total Capacity :5000

Income

Home Games Left25
Average Attendance - %15,298 - 66.51%
Average Income per Game$1,180,366
Year to Date Revenue$20,066,225
Farm
Home Games Left26
Average Attendance - %2,627 - 52.54%
Average Income per Game$112,864
Year to Date Revenue$1,805,830

Expense

Pro Players Total Salaries$23,782,826
Farm Players Total Salaries$1,863,600
Coaches Total Salaries$2,760,000
Luxury Taxe Total$169,691
Special Salary Cap Value$0
Pro Year To Date Expenses$8,897,042
Farm Year To Date Expenses$1,382,588
Pro Salary Cap To Date$8,511,330
Farm Salary Cap To Date$727,137

Estimate

Pro Estimated Season Revenue$29,509,154
Farm Estimated Season Revenue$2,934,474
Pro Remaining Season Days86
Pro Expenses Per Days$177,020
Pro Estimated Expenses$15,223,720
Farm Remaining Season Days91
Farm Expenses Per Days$24,990
Farm Estimated Expenses$2,274,090
Estimated Season Expenses$17,497,810
Season Salary Cap$25,646,426
Estimate Under Maximum Salary Cap of $37,000,000$11,353,574
Estimate Over Minimum Salary Cap of $13,000,000 $12,646,426
Current Bank Account$214,212,160
Projected Bank Account$229,157,978

Pro Players Salaries

Brett Carson $2,392,500 (4)
-Salary Remaining : $1,469,679
-Salary Average : $0
-Salary Average Remaining : $0
Patrick Kane $2,376,188 (4)
-Salary Remaining : $1,459,658
-Salary Average : $0
-Salary Average Remaining : $0
Boone Jenner $1,606,250 (5)
-Salary Remaining : $986,696
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Aleksander Barkov $1,595,625 (5)
-Salary Remaining : $980,170
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Tyler Ennis $1,440,000 (2)
-Salary Remaining : $884,571
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Joel Edmundson $1,437,500 (5)
-Salary Remaining : $883,036
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Mark Stone $1,219,000 (3)
-Salary Remaining : $748,814
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Ryan Getzlaf $1,085,000 (3)
-Salary Remaining : $666,500
-Salary Average : $0
-Salary Average Remaining : $0
Jordan Schroeder $1,078,000 (1)
-Salary Remaining : $662,200
-Salary Average : $0
-Salary Average Remaining : $0
John Carlson $1,025,000 (2)
-Salary Remaining : $629,643
-Salary Average : $0
-Salary Average Remaining : $0
Max Pacioretty $970,313 (5)
-Salary Remaining : $596,049
-Salary Average : $0
-Salary Average Remaining : $0
Jordan Staal $879,000 (5)
-Salary Remaining : $539,957
-Salary Average : $40,000
-Salary Average Remaining : $24,571
John Klingberg $873,450 (4)
-Salary Remaining : $536,548
-Salary Average : $647,000
-Salary Average Remaining : $397,443
Seth Jones $750,000 (3)
-Salary Remaining : $460,714
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Duncan Keith $750,000 (2)
-Salary Remaining : $460,714
-Salary Average : $0
-Salary Average Remaining : $0
Brian Elliott $750,000 (2)
-Salary Remaining : $460,714
-Salary Average : $0
-Salary Average Remaining : $0
Connor Hellebuyck $750,000 (5)
-Salary Remaining : $460,714
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Nicolas Petan $650,000 (3)
-Salary Remaining : $399,286
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Jeff Schultz $620,000 (2)
-Salary Remaining : $380,857
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Torey Krug $535,000 (1)
-Salary Remaining : $328,643
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Corey Perry $500,000 (1)
-Salary Remaining : $307,143
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Michael Grabner $500,000 (2)
-Salary Remaining : $307,143
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Total Pro Players22
Salary Commitment
Year 8 : $23,782,826
Year 9 : $21,669,826
Year 10 : $16,584,826
Year 11 : $12,880,826
Salary Average Commitment
Year 8 : $1,167,000
Year 9 : $1,087,000
Year 10 : $967,000
Year 11 : $847,000
Salary Cap with 1 Way Contract
Year 8 : $23,782,826
Year 9 : $21,669,826
Year 10 : $16,584,826
Year 11 : $12,880,826

Farm Players Salaries

Jordan Eberle $106,000 (2)
Salary Remaining : $66,524
Salary Average : $0
Salary Average Remaining : $0
Petr Mrazek $85,000 (1)
Salary Remaining : $53,345
Salary Average : $4,000
Salary Average Remaining : $2,510
Matthew Tkachuk $77,500 (1)
Salary Remaining : $48,638
Salary Average : $4,000
Salary Average Remaining : $2,510
Carter Hart $75,000 (1)
Salary Remaining : $47,069
Salary Average : $4,000
Salary Average Remaining : $2,510
Robert Hagg $75,000 (1)
Salary Remaining : $47,069
Salary Average : $4,000
Salary Average Remaining : $2,510
Juuso Välimäki $75,000 (2)
Salary Remaining : $47,069
Salary Average : $4,000
Salary Average Remaining : $2,510
Martin Kaut $75,000 (3)
Salary Remaining : $47,069
Salary Average : $4,000
Salary Average Remaining : $2,510
Bill Sweatt $72,000 (1)
Salary Remaining : $45,186
Salary Average : $4,000
Salary Average Remaining : $2,510
Yannick Weber $72,000 (1)
Salary Remaining : $45,186
Salary Average : $4,000
Salary Average Remaining : $2,510
Blake Comeau $72,000 (1)
Salary Remaining : $45,186
Salary Average : $4,000
Salary Average Remaining : $2,510
Justin Braun $70,000 (4)
Salary Remaining : $43,931
Salary Average : $4,000
Salary Average Remaining : $2,510
Tyler Madden $65,000 (3)
Salary Remaining : $40,793
Salary Average : $4,000
Salary Average Remaining : $2,510
Mathieu Perreault $64,100 (2)
Salary Remaining : $40,228
Salary Average : $4,000
Salary Average Remaining : $2,510
Ian Scott $60,000 (3)
Salary Remaining : $37,655
Salary Average : $4,000
Salary Average Remaining : $2,510
Chris Kreider $55,000 (2)
Salary Remaining : $34,517
Salary Average : $4,000
Salary Average Remaining : $2,510
Kevin Bahl $55,000 (3)
Salary Remaining : $34,517
Salary Average : $4,000
Salary Average Remaining : $2,510
Alec Regula $55,000 (3)
Salary Remaining : $34,517
Salary Average : $4,000
Salary Average Remaining : $2,510
Jason Zucker $55,000 (2)
Salary Remaining : $34,517
Salary Average : $4,000
Salary Average Remaining : $2,510
Gustav Lindstrom $50,000 (2)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Valtteri Filppula $50,000 (1)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Ian Cole $50,000 (2)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Kevin Klein $50,000 (1)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Jack Dougherty $50,000 (2)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Adam Mascherin $50,000 (3)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
J.T. Compher $50,000 (1)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Craig Smith $50,000 (1)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Matt Grzelcyk $50,000 (5)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Oskari Laaksonen $40,000 (2)
Salary Remaining : $25,103
Salary Average : $4,000
Salary Average Remaining : $2,510
Roope Hintz $40,000 (1)
Salary Remaining : $25,103
Salary Average : $4,000
Salary Average Remaining : $2,510
Scott Walford $40,000 (2)
Salary Remaining : $25,103
Salary Average : $4,000
Salary Average Remaining : $2,510
Matthew Phillips $30,000 (1)
Salary Remaining : $18,828
Salary Average : $4,000
Salary Average Remaining : $2,510
Total Farm Players31
Salary Commitment
Year 8 : $1,863,600
Year 9 : $1,065,100
Year 10 : $480,000
Year 11 : $120,000
Salary Average Commitment
Year 8 : $120,000
Year 9 : $68,000
Year 10 : $32,000
Year 11 : $8,000

SAN JOSE BLASPHEMERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameBrimstone Palace
Level 1: 7000 - $100 - 4,924 - 70.34%
Level 2: 6000 - $60 - 5,284 - 88.07%
Level 3: 3000 - $35 - 2,466 - 82.20%
Level 4: 5000 - $25 - 4,261 - 85.22%
Luxury : 2000 - $200 - 1,063 - 53.16%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $35 - 1,659 - 82.97%
Farm Level 2: 1000 - $15 - 992 - 99.17%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %17,998 - 78.25%
Average Income per Game$1,214,921
Year to Date Revenue$20,653,655
Farm
Home Games Left26
Average Attendance - %2,651 - 88.37%
Average Income per Game$72,953
Year to Date Revenue$1,167,255

Expense

Pro Players Total Salaries$28,644,148
Farm Players Total Salaries$2,370,218
Coaches Total Salaries$2,941,000
Luxury Taxe Total$220,726
Special Salary Cap Value$0
Pro Year To Date Expenses$11,895,271
Farm Year To Date Expenses$1,172,638
Pro Salary Cap To Date$11,063,280
Farm Salary Cap To Date$880,660

Estimate

Pro Estimated Season Revenue$30,373,022
Farm Estimated Season Revenue$1,896,789
Pro Remaining Season Days86
Pro Expenses Per Days$220,008
Pro Estimated Expenses$18,920,688
Farm Remaining Season Days91
Farm Expenses Per Days$21,753
Farm Estimated Expenses$1,979,523
Estimated Season Expenses$20,900,211
Season Salary Cap$31,014,366
Estimate Under Maximum Salary Cap of $37,000,000$5,985,634
Estimate Over Minimum Salary Cap of $13,000,000 $18,014,366
Current Bank Account$311,307,798
Projected Bank Account$322,677,398

Pro Players Salaries

Cam Fowler $2,285,625 (5)
-Salary Remaining : $1,404,027
-Salary Average : $0
-Salary Average Remaining : $0
Alexander Burmistrov $2,146,500 (2)
-Salary Remaining : $1,318,564
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Kelly Guard $1,994,927 (1)
-Salary Remaining : $1,225,455
-Salary Average : $0
-Salary Average Remaining : $0
Drayson Bowman $1,965,937 (3)
-Salary Remaining : $1,207,647
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Alexandre Picard $1,530,000 (1)
-Salary Remaining : $939,857
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Maxim Lapierre $1,486,500 (1)
-Salary Remaining : $913,136
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Zack Kassian $1,434,170 (2)
-Salary Remaining : $880,990
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Maxime Talbot $1,395,000 (1)
-Salary Remaining : $856,929
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Nick Ross $1,300,000 (2)
-Salary Remaining : $798,571
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Carl Soderberg $1,256,000 (3)
-Salary Remaining : $771,543
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Mattias Tedenby $1,248,000 (1)
-Salary Remaining : $766,629
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Andrew Ladd $1,223,989 (4)
-Salary Remaining : $751,879
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Claude Giroux $1,170,000 (4)
-Salary Remaining : $718,714
-Salary Average : $0
-Salary Average Remaining : $0
Jay Bouwmeester $1,162,500 (1)
-Salary Remaining : $714,107
-Salary Average : $500,000
-Salary Average Remaining : $307,143
Dustin Byfuglien $1,120,000 (2)
-Salary Remaining : $688,000
-Salary Average : $0
-Salary Average Remaining : $0
Dougie Hamilton $1,087,500 (4)
-Salary Remaining : $668,036
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Simon Gamanche $840,000 (2)
-Salary Remaining : $516,000
-Salary Average : $0
-Salary Average Remaining : $0
Dylan Larkin $800,000 (4)
-Salary Remaining : $491,429
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Frederik Andersen $747,500 (2)
-Salary Remaining : $459,179
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Simon Despres $725,000 (2)
-Salary Remaining : $445,357
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Nick Schmaltz $675,000 (4)
-Salary Remaining : $414,643
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Andre Burakovsky $650,000 (1)
-Salary Remaining : $399,286
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Damon Severson $400,000 (2)
-Salary Remaining : $245,714
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Total Pro Players23
Salary Commitment
Year 8 : $28,644,148
Year 9 : $19,177,221
Year 10 : $10,464,051
Year 11 : $7,242,114
Salary Average Commitment
Year 8 : $1,180,000
Year 9 : $480,000
Year 10 : $240,000
Year 11 : $160,000
Salary Cap with 1 Way Contract
Year 8 : $28,644,148
Year 9 : $19,177,221
Year 10 : $10,464,051
Year 11 : $7,242,114

Farm Players Salaries

Gregory Campbell $175,025 (1)
Salary Remaining : $109,843
Salary Average : $4,000
Salary Average Remaining : $2,510
Antti Niemi $160,425 (2)
Salary Remaining : $100,681
Salary Average : $4,000
Salary Average Remaining : $2,510
Steve Ott $145,738 (1)
Salary Remaining : $91,463
Salary Average : $4,000
Salary Average Remaining : $2,510
Brooks Laich $110,000 (1)
Salary Remaining : $69,034
Salary Average : $4,000
Salary Average Remaining : $2,510
Anders Lindback $101,250 (1)
Salary Remaining : $63,543
Salary Average : $4,000
Salary Average Remaining : $2,510
Jimmy Vesey $81,250 (1)
Salary Remaining : $50,991
Salary Average : $4,000
Salary Average Remaining : $2,510
Johannes Salmonsson $79,030 (3)
Salary Remaining : $49,598
Salary Average : $4,000
Salary Average Remaining : $2,510
Sami Aittokallio $77,500 (1)
Salary Remaining : $48,638
Salary Average : $4,000
Salary Average Remaining : $2,510
Jakob Chychrun $75,000 (1)
Salary Remaining : $47,069
Salary Average : $4,000
Salary Average Remaining : $2,510
Evan Bouchard $75,000 (3)
Salary Remaining : $47,069
Salary Average : $4,000
Salary Average Remaining : $2,510
Nolan Patrick $75,000 (2)
Salary Remaining : $47,069
Salary Average : $4,000
Salary Average Remaining : $2,510
Nicolas Hague $65,000 (2)
Salary Remaining : $40,793
Salary Average : $4,000
Salary Average Remaining : $2,510
Will Butcher $65,000 (1)
Salary Remaining : $40,793
Salary Average : $4,000
Salary Average Remaining : $2,510
Kerby Rychel $65,000 (3)
Salary Remaining : $40,793
Salary Average : $4,000
Salary Average Remaining : $2,510
Matt Greene $60,000 (1)
Salary Remaining : $37,655
Salary Average : $4,000
Salary Average Remaining : $2,510
Jakub Škarek $55,000 (3)
Salary Remaining : $34,517
Salary Average : $4,000
Salary Average Remaining : $2,510
Valentin Zykov $55,000 (1)
Salary Remaining : $34,517
Salary Average : $4,000
Salary Average Remaining : $2,510
AJ Greer $50,000 (4)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Martin Frk $50,000 (2)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Cody Franson $50,000 (1)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Ryan Gropp $50,000 (3)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Drake Batherson $50,000 (2)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Shane O'Brien $50,000 (1)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Bryan Bickell $50,000 (1)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Artturi Lehkonen $50,000 (1)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Stelio Mattheos $50,000 (3)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Christopher Gibson $50,000 (2)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Mike Anderson $50,000 (3)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Anthony Duclair $40,000 (2)
Salary Remaining : $25,103
Salary Average : $4,000
Salary Average Remaining : $2,510
John Hayden $40,000 (2)
Salary Remaining : $25,103
Salary Average : $4,000
Salary Average Remaining : $2,510
Oskar Lindblom $40,000 (3)
Salary Remaining : $25,103
Salary Average : $4,000
Salary Average Remaining : $2,510
Brock McGinn $40,000 (1)
Salary Remaining : $25,103
Salary Average : $4,000
Salary Average Remaining : $2,510
Matt Finn $40,000 (1)
Salary Remaining : $25,103
Salary Average : $4,000
Salary Average Remaining : $2,510
Zack Stortini $40,000 (1)
Salary Remaining : $25,103
Salary Average : $4,000
Salary Average Remaining : $2,510
Frederic Allard $30,000 (1)
Salary Remaining : $18,828
Salary Average : $4,000
Salary Average Remaining : $2,510
Miles Wood $30,000 (1)
Salary Remaining : $18,828
Salary Average : $4,000
Salary Average Remaining : $2,510
Total Farm Players36
Salary Commitment
Year 8 : $2,370,218
Year 9 : $1,044,455
Year 10 : $514,030
Year 11 : $50,000
Salary Average Commitment
Year 8 : $144,000
Year 9 : $68,000
Year 10 : $36,000
Year 11 : $4,000

SYRACUSE BULLDOGS



Arena Capacity - Ticket Price
Attendance - %

Arena NameMemorial Auditorium
Level 1: 6000 - $75 - 5,998 - 99.97%
Level 2: 5000 - $65 - 4,377 - 87.54%
Level 3: 2000 - $45 - 1,719 - 85.93%
Level 4: 4000 - $25 - 4,000 - 100.00%
Luxury : 1000 - $169 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1,981 - 99.04%
Farm Level 2: 1000 - $25 - 581 - 58.09%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %17,094 - 94.96%
Average Income per Game$1,080,689
Year to Date Revenue$18,371,710
Farm
Home Games Left25
Average Attendance - %2,562 - 85.39%
Average Income per Game$73,949
Year to Date Revenue$1,257,125

Expense

Pro Players Total Salaries$23,037,141
Farm Players Total Salaries$2,036,897
Coaches Total Salaries$2,070,000
Luxury Taxe Total$195,854
Special Salary Cap Value$0
Pro Year To Date Expenses$10,282,517
Farm Year To Date Expenses$1,153,124
Pro Salary Cap To Date$9,819,674
Farm Salary Cap To Date$829,124

Estimate

Pro Estimated Season Revenue$27,017,221
Farm Estimated Season Revenue$1,848,713
Pro Remaining Season Days86
Pro Expenses Per Days$173,122
Pro Estimated Expenses$14,888,492
Farm Remaining Season Days91
Farm Expenses Per Days$20,048
Farm Estimated Expenses$1,824,368
Estimated Season Expenses$16,712,860
Season Salary Cap$25,074,038
Estimate Under Maximum Salary Cap of $37,000,000$11,925,962
Estimate Over Minimum Salary Cap of $13,000,000 $12,074,038
Current Bank Account$222,007,113
Projected Bank Account$234,160,187

Pro Players Salaries

Niko Snellman $2,196,644 (2)
-Salary Remaining : $1,349,367
-Salary Average : $0
-Salary Average Remaining : $0
Robby Dee $2,075,175 (3)
-Salary Remaining : $1,274,750
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Anssi Salmela $1,700,000 (2)
-Salary Remaining : $1,044,286
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Ryan Kesler $1,518,750 (2)
-Salary Remaining : $932,946
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Tom Sestito $1,504,200 (3)
-Salary Remaining : $924,009
-Salary Average : $1,090,000
-Salary Average Remaining : $669,571
Konstantin Barulin $1,424,310 (1)
-Salary Remaining : $874,933
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Nikita Kucherov $1,300,000 (4)
-Salary Remaining : $798,571
-Salary Average : $0
-Salary Average Remaining : $0
Thomas Greiss $1,161,875 (4)
-Salary Remaining : $713,723
-Salary Average : $0
-Salary Average Remaining : $0
Louis Leblanc $1,110,000 (4)
-Salary Remaining : $681,857
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Derek Roy $1,025,000 (1)
-Salary Remaining : $629,643
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Jack Hillen $973,000 (3)
-Salary Remaining : $597,700
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Mikkel Boedker $912,500 (5)
-Salary Remaining : $560,536
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Nino Niederreiter $875,000 (5)
-Salary Remaining : $537,500
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Mika Zibanejad $850,000 (2)
-Salary Remaining : $522,143
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Wojtek Wolski $842,500 (2)
-Salary Remaining : $517,536
-Salary Average : $0
-Salary Average Remaining : $0
Alexander Sulzer $840,000 (1)
-Salary Remaining : $516,000
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Troy Brouwer $825,000 (2)
-Salary Remaining : $506,786
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Olli Maatta $650,000 (2)
-Salary Remaining : $399,286
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Braydon Coburn $648,437 (3)
-Salary Remaining : $398,326
-Salary Average : $0
-Salary Average Remaining : $0
Mike Green $604,750 (1)
-Salary Remaining : $371,489
-Salary Average : $0
-Salary Average Remaining : $0
Total Pro Players20
Salary Commitment
Year 8 : $23,037,141
Year 9 : $19,143,081
Year 10 : $10,560,187
Year 11 : $5,359,375
Salary Average Commitment
Year 8 : $1,610,000
Year 9 : $1,490,000
Year 10 : $1,290,000
Year 11 : $120,000
Salary Cap with 1 Way Contract
Year 8 : $23,037,141
Year 9 : $19,143,081
Year 10 : $10,560,187
Year 11 : $5,359,375

Farm Players Salaries

Henrik Samuelsson $160,000 (1)
Salary Remaining : $100,414
Salary Average : $4,000
Salary Average Remaining : $2,510
Cody Goloubef $150,000 (1)
Salary Remaining : $94,138
Salary Average : $4,000
Salary Average Remaining : $2,510
Marc-Antoine Pouliot $144,625 (1)
Salary Remaining : $90,765
Salary Average : $115,700
Salary Average Remaining : $72,612
Joseph Pearce $138,472 (1)
Salary Remaining : $86,903
Salary Average : $115,393
Salary Average Remaining : $72,419
Lee Sweatt $80,800 (1)
Salary Remaining : $50,709
Salary Average : $4,000
Salary Average Remaining : $2,510
Kyle Connor $75,000 (5)
Salary Remaining : $47,069
Salary Average : $4,000
Salary Average Remaining : $2,510
Jon Gillies $75,000 (5)
Salary Remaining : $47,069
Salary Average : $4,000
Salary Average Remaining : $2,510
Charlie McAvoy $75,000 (1)
Salary Remaining : $47,069
Salary Average : $4,000
Salary Average Remaining : $2,510
Adam Henrique $72,000 (1)
Salary Remaining : $45,186
Salary Average : $4,000
Salary Average Remaining : $2,510
Conner Bleackley $65,000 (4)
Salary Remaining : $40,793
Salary Average : $4,000
Salary Average Remaining : $2,510
Adam Erne $65,000 (3)
Salary Remaining : $40,793
Salary Average : $4,000
Salary Average Remaining : $2,510
Dmitri Samorukov $65,000 (3)
Salary Remaining : $40,793
Salary Average : $4,000
Salary Average Remaining : $2,510
Victor Mete $65,000 (2)
Salary Remaining : $40,793
Salary Average : $4,000
Salary Average Remaining : $2,510
Quinton Howden $62,000 (2)
Salary Remaining : $38,910
Salary Average : $4,000
Salary Average Remaining : $2,510
Charlie Coyle $60,000 (3)
Salary Remaining : $37,655
Salary Average : $4,000
Salary Average Remaining : $2,510
Niklas Nordgren $55,000 (3)
Salary Remaining : $34,517
Salary Average : $4,000
Salary Average Remaining : $2,510
Ivan Chekhovich $55,000 (3)
Salary Remaining : $34,517
Salary Average : $4,000
Salary Average Remaining : $2,510
Tyson Jost $50,000 (1)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Vili Saarijarvi $50,000 (3)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Vitalii Abramov $50,000 (1)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Ethan Bear $50,000 (3)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Robert Bortuzzo $50,000 (1)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Aarne Talvitie $50,000 (3)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Cayden Primeau $45,000 (2)
Salary Remaining : $28,241
Salary Average : $4,000
Salary Average Remaining : $2,510
Maxime Comtois $45,000 (2)
Salary Remaining : $28,241
Salary Average : $4,000
Salary Average Remaining : $2,510
Maxim Letunov $44,000 (4)
Salary Remaining : $27,614
Salary Average : $4,000
Salary Average Remaining : $2,510
Ostap Safin $40,000 (2)
Salary Remaining : $25,103
Salary Average : $4,000
Salary Average Remaining : $2,510
Kirill Maksimov $40,000 (2)
Salary Remaining : $25,103
Salary Average : $4,000
Salary Average Remaining : $2,510
Nicholas Caamano $30,000 (1)
Salary Remaining : $18,828
Salary Average : $4,000
Salary Average Remaining : $2,510
Dmitri Sokolov $30,000 (1)
Salary Remaining : $18,828
Salary Average : $4,000
Salary Average Remaining : $2,510
Total Farm Players30
Salary Commitment
Year 8 : $2,036,897
Year 9 : $1,006,000
Year 10 : $709,000
Year 11 : $259,000
Salary Average Commitment
Year 8 : $343,093
Year 9 : $72,000
Year 10 : $48,000
Year 11 : $16,000

VANCOUVER MILLIONAIRES



Arena Capacity - Ticket Price
Attendance - %

Arena NamePacific Coliseum
Level 1: 6000 - $100 - 5,055 - 84.25%
Level 2: 5000 - $60 - 4,973 - 99.45%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $25 - 3,983 - 99.58%
Luxury : 1000 - $200 - 998 - 99.83%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,669 - 83.45%
Farm Level 2: 1000 - $15 - 991 - 99.13%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %17,009 - 94.49%
Average Income per Game$1,173,084
Year to Date Revenue$19,942,425
Farm
Home Games Left26
Average Attendance - %2,660 - 88.68%
Average Income per Game$73,284
Year to Date Revenue$1,172,540

Expense

Pro Players Total Salaries$25,744,907
Farm Players Total Salaries$1,674,500
Coaches Total Salaries$2,243,200
Luxury Taxe Total$193,435
Special Salary Cap Value$0
Pro Year To Date Expenses$10,382,661
Farm Year To Date Expenses$821,384
Pro Salary Cap To Date$9,698,697
Farm Salary Cap To Date$646,357

Estimate

Pro Estimated Season Revenue$29,327,096
Farm Estimated Season Revenue$1,905,378
Pro Remaining Season Days86
Pro Expenses Per Days$196,558
Pro Estimated Expenses$16,903,988
Farm Remaining Season Days91
Farm Expenses Per Days$14,790
Farm Estimated Expenses$1,345,890
Estimated Season Expenses$18,249,878
Season Salary Cap$27,419,407
Estimate Under Maximum Salary Cap of $37,000,000$9,580,593
Estimate Over Minimum Salary Cap of $13,000,000 $14,419,407
Current Bank Account$88,462,326
Projected Bank Account$101,444,922

Pro Players Salaries

Sergei Bobrovsky $2,628,469 (4)
-Salary Remaining : $1,614,631
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Thomas Vanek $2,033,125 (4)
-Salary Remaining : $1,248,920
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Tomas Jurco $1,500,000 (2)
-Salary Remaining : $921,429
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Landon Ferraro $1,462,500 (4)
-Salary Remaining : $898,393
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Steve Bernier $1,283,250 (2)
-Salary Remaining : $788,282
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Ty Rattie $1,218,713 (5)
-Salary Remaining : $748,638
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Dylan Olsen $1,187,500 (1)
-Salary Remaining : $729,464
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Lars Eller $1,159,375 (3)
-Salary Remaining : $712,188
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Matt Hackett $1,120,000 (2)
-Salary Remaining : $688,000
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Robin Lehner $1,118,287 (1)
-Salary Remaining : $686,948
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Colton Parayko $1,078,125 (5)
-Salary Remaining : $662,277
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Dmitry Kulikov $1,050,000 (3)
-Salary Remaining : $645,000
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Matt Halischuk $1,031,250 (2)
-Salary Remaining : $633,482
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Derek Stepan $971,500 (3)
-Salary Remaining : $596,779
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Adam Clendening $970,313 (5)
-Salary Remaining : $596,049
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Nick Leddy $937,500 (4)
-Salary Remaining : $575,893
-Salary Average : $0
-Salary Average Remaining : $0
Tanner Pearson $925,000 (2)
-Salary Remaining : $568,214
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Mikhail Grigorenko $810,000 (2)
-Salary Remaining : $497,571
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Anthony Mantha $810,000 (3)
-Salary Remaining : $497,571
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Nathan Beaulieu $750,000 (1)
-Salary Remaining : $460,714
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Beau Bennett $700,000 (2)
-Salary Remaining : $430,000
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Micheal Ferland $500,000 (3)
-Salary Remaining : $307,143
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Josh Gorges $500,000 (1)
-Salary Remaining : $307,143
-Salary Average : $40,000
-Salary Average Remaining : $24,571
Total Pro Players23
Salary Commitment
Year 8 : $25,744,907
Year 9 : $22,189,120
Year 10 : $14,819,620
Year 11 : $10,328,745
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 : $25,744,907
Year 9 : $22,189,120
Year 10 : $14,819,620
Year 11 : $10,328,745

Farm Players Salaries

Hunter Shinkaruk $78,500 (3)
Salary Remaining : $49,266
Salary Average : $4,000
Salary Average Remaining : $2,510
Alex Nedeljkovic $75,000 (1)
Salary Remaining : $47,069
Salary Average : $4,000
Salary Average Remaining : $2,510
Eeli Tolvanen $75,000 (2)
Salary Remaining : $47,069
Salary Average : $4,000
Salary Average Remaining : $2,510
Robert Thomas $75,000 (2)
Salary Remaining : $47,069
Salary Average : $4,000
Salary Average Remaining : $2,510
Alexander Nylander $75,000 (1)
Salary Remaining : $47,069
Salary Average : $4,000
Salary Average Remaining : $2,510
Vitali Kravtsov $75,000 (3)
Salary Remaining : $47,069
Salary Average : $4,000
Salary Average Remaining : $2,510
Gabriel Vilardi $75,000 (2)
Salary Remaining : $47,069
Salary Average : $4,000
Salary Average Remaining : $2,510
Artemi Panarin $70,000 (3)
Salary Remaining : $43,931
Salary Average : $4,000
Salary Average Remaining : $2,510
Dylan Samberg $65,000 (2)
Salary Remaining : $40,793
Salary Average : $4,000
Salary Average Remaining : $2,510
Klim Kostin $65,000 (2)
Salary Remaining : $40,793
Salary Average : $4,000
Salary Average Remaining : $2,510
Colin White $65,000 (5)
Salary Remaining : $40,793
Salary Average : $4,000
Salary Average Remaining : $2,510
Travis Dermott $65,000 (4)
Salary Remaining : $40,793
Salary Average : $4,000
Salary Average Remaining : $2,510
Ian Mitchell $65,000 (2)
Salary Remaining : $40,793
Salary Average : $4,000
Salary Average Remaining : $2,510
Nicolas Beaudin $65,000 (3)
Salary Remaining : $40,793
Salary Average : $4,000
Salary Average Remaining : $2,510
Jakob Silfverberg $62,500 (1)
Salary Remaining : $39,224
Salary Average : $4,000
Salary Average Remaining : $2,510
Joonas Korpisalo $60,000 (2)
Salary Remaining : $37,655
Salary Average : $4,000
Salary Average Remaining : $2,510
Jake Wise $60,000 (3)
Salary Remaining : $37,655
Salary Average : $4,000
Salary Average Remaining : $2,510
Martin Fehérváry $60,000 (3)
Salary Remaining : $37,655
Salary Average : $4,000
Salary Average Remaining : $2,510
Ryan McLeod $55,000 (3)
Salary Remaining : $34,517
Salary Average : $4,000
Salary Average Remaining : $2,510
Zemi Girgensons $53,500 (2)
Salary Remaining : $33,576
Salary Average : $4,000
Salary Average Remaining : $2,510
Justus Annunen $50,000 (3)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Slava Demin $50,000 (3)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Kale Clague $50,000 (1)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Samuel Girard $50,000 (1)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Jason Robertson $50,000 (2)
Salary Remaining : $31,379
Salary Average : $4,000
Salary Average Remaining : $2,510
Grant Mismash $45,000 (2)
Salary Remaining : $28,241
Salary Average : $4,000
Salary Average Remaining : $2,510
Cameron Crotty $40,000 (2)
Salary Remaining : $25,103
Salary Average : $4,000
Salary Average Remaining : $2,510
Total Farm Players27
Salary Commitment
Year 8 : $1,674,500
Year 9 : $1,362,000
Year 10 : $693,500
Year 11 : $130,000
Salary Average Commitment
Year 8 : $108,000
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 $260,999,658 $27,936,587 $9,063,413 $14,936,587 $2,529,734 $70,266 223557
BROOKLYN BLAZERS $262,205,039 $30,338,924 $6,661,076 $17,338,924 $1,740,500 $859,500 222951
CALGARY COWBOYS $254,663,714 $30,234,045 $6,765,955 $17,234,045 $1,954,500 $645,500 243357
CAPE BRETON CELTS $298,253,935 $28,355,485 $8,644,515 $15,355,485 $1,556,375 $1,043,625 232750
CAPE FEAR PROWLERS $291,003,599 $28,888,728 $8,111,272 $15,888,728 $2,336,490 $263,510 223557
CHICAGO CRUSHERS $258,800,550 $31,397,012 $5,602,988 $18,397,012 $1,748,500 $851,500 243054
COLORADO WOLVES $322,007,130 $23,697,272 $13,302,728 $10,697,272 $2,549,350 $50,650 203252
COQUITLAM KNIGHTS $255,673,574 $30,578,200 $6,421,800 $17,578,200 $1,668,000 $932,000 222850
DETROIT RED WINGS $91,495,087 $29,627,009 $7,372,991 $16,627,009 $2,081,885 $518,115 203353
EDMONTON BUSCHWACKERS $302,090,540 $24,340,272 $12,659,728 $11,340,272 $1,772,250 $827,750 213152
HALIFAX HIGHLANDERS $307,260,750 $29,740,456 $7,259,544 $16,740,456 $2,255,606 $344,394 213354
HAWAII TYPHOON $311,118,077 $35,010,916 $1,989,084 $22,010,916 $2,115,950 $484,050 242953
LAS CRUCES SPURS $297,540,373 $29,910,705 $7,089,295 $16,910,705 $2,451,698 $148,302 253055
MANHATTAN ISLANDERS $259,652,839 $25,580,394 $11,419,606 $12,580,394 $2,445,757 $154,243 213253
NEWTON NIGHTMARES $166,472,306 $31,535,500 $5,464,500 $18,535,500 $2,177,500 $422,500 233457
NORTH VAN ROCKERS $235,796,289 $25,584,378 $11,415,622 $12,584,378 $2,154,750 $445,250 203050
PENSACOLA BADGERS $246,624,265 $29,594,920 $7,405,080 $16,594,920 $2,192,425 $407,575 223153
PHILADELPHIA MADMEN $224,677,672 $22,498,481 $14,501,519 $9,498,481 $1,915,281 $684,719 233255
PINCHER CREEK PREDATORS $214,212,160 $25,646,426 $11,353,574 $12,646,426 $1,863,600 $736,400 223153
SAN JOSE BLASPHEMERS $311,307,798 $31,014,366 $5,985,634 $18,014,366 $2,370,218 $229,782 233659
SYRACUSE BULLDOGS $222,007,113 $25,074,038 $11,925,962 $12,074,038 $2,036,897 $563,103 203050
VANCOUVER MILLIONAIRES $88,462,326 $27,419,407 $9,580,593 $14,419,407 $1,674,500 $925,500 232750