Please rotate your device to landscape mode for a better experience.
Login

BANGOR BEAGLES



Arena Capacity - Ticket Price
Attendance - %

Arena NameDog Pound
Level 1: 6000 - $100 - 5,899 - 98.32%
Level 2: 5000 - $60 - 5,000 - 100.00%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $25 - 4,000 - 100.00%
Luxury : 1000 - $200 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,730 - 86.48%
Farm Level 2: 1000 - $15 - 999 - 99.86%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %17,899 - 99.44%
Average Income per Game$1,259,947
Year to Date Revenue$23,939,000
Farm
Home Games Left24
Average Attendance - %2,728 - 90.94%
Average Income per Game$75,513
Year to Date Revenue$1,359,230

Expense

Pro Players Total Salaries$43,291,719
Farm Players Total Salaries$2,875,850
Coaches Total Salaries$2,276,000
Luxury Taxe Total$376,869
Special Salary Cap Value$0
Pro Year To Date Expenses$19,356,107
Farm Year To Date Expenses$1,708,829
Pro Salary Cap To Date$18,876,240
Farm Salary Cap To Date$1,212,466

Estimate

Pro Estimated Season Revenue$28,978,789
Farm Estimated Season Revenue$1,812,307
Pro Remaining Season Days84
Pro Expenses Per Days$297,931
Pro Estimated Expenses$25,026,204
Farm Remaining Season Days89
Farm Expenses Per Days$26,311
Farm Estimated Expenses$2,341,679
Estimated Season Expenses$27,367,883
Season Salary Cap$46,167,569
Estimate Under Maximum Salary Cap of $55,000,000$8,832,431
Estimate Over Minimum Salary Cap of $20,000,000 $26,167,569
Current Bank Account$417,505,878
Projected Bank Account$420,929,091

Pro Players Salaries

Leland Irving $3,872,814 (2)
-Salary Remaining : $2,183,331
-Salary Average : $0
-Salary Average Remaining : $0
Jonathan Blum $3,652,015 (4)
-Salary Remaining : $2,058,854
-Salary Average : $0
-Salary Average Remaining : $0
Matt Duchene $3,395,490 (2)
-Salary Remaining : $1,914,236
-Salary Average : $0
-Salary Average Remaining : $0
Evgeni Malkin $3,267,000 (5)
-Salary Remaining : $1,841,799
-Salary Average : $0
-Salary Average Remaining : $0
Alex Ovechkin $2,761,300 (4)
-Salary Remaining : $1,556,706
-Salary Average : $0
-Salary Average Remaining : $0
P.K. Subban $2,500,000 (2)
-Salary Remaining : $1,409,396
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Filip Forsberg $2,460,350 (3)
-Salary Remaining : $1,387,043
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Tyler Seguin $2,292,000 (3)
-Salary Remaining : $1,292,134
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Jordan Kyrou $2,175,000 (5)
-Salary Remaining : $1,226,174
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Zach Werenski $2,053,750 (3)
-Salary Remaining : $1,157,819
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Mackenzie Blackwood $1,950,000 (4)
-Salary Remaining : $1,099,329
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Sam Reinhart $1,950,000 (1)
-Salary Remaining : $1,099,329
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Keith Yandle $1,525,000 (1)
-Salary Remaining : $859,732
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Shayne Gostisbehere $1,500,000 (3)
-Salary Remaining : $845,638
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Alex Tuch $1,334,000 (3)
-Salary Remaining : $752,054
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Vladislav Namestnikov $1,200,000 (1)
-Salary Remaining : $676,510
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Nikita Filatov $1,200,000 (1)
-Salary Remaining : $676,510
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Ryan Donato $978,000 (2)
-Salary Remaining : $551,356
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Anton Lundell $900,000 (4)
-Salary Remaining : $507,383
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Jamie Drysdale $800,000 (4)
-Salary Remaining : $451,007
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Dylan Cozens $775,000 (3)
-Salary Remaining : $436,913
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Kaapo Kakko $750,000 (3)
-Salary Remaining : $422,819
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Total Pro Players22
Salary Commitment
Year 14 : $43,291,719
Year 15 : $37,416,719
Year 16 : $26,670,415
Year 17 : $15,505,315
Salary Average Commitment
Year 14 : $680,000
Year 15 : $520,000
Year 16 : $440,000
Year 17 : $160,000
Salary Cap with 1 Way Contract
Year 14 : $43,291,719
Year 15 : $37,416,719
Year 16 : $26,670,415
Year 17 : $15,505,315

Farm Players Salaries

J.T. Miller $137,700 (2)
Salary Remaining : $79,580
Salary Average : $4,000
Salary Average Remaining : $2,312
Roope Hintz $131,250 (2)
Salary Remaining : $75,852
Salary Average : $4,000
Salary Average Remaining : $2,312
Evgeny Dadonov $130,300 (1)
Salary Remaining : $75,303
Salary Average : $4,000
Salary Average Remaining : $2,312
Emil Bemström $120,000 (3)
Salary Remaining : $69,351
Salary Average : $4,000
Salary Average Remaining : $2,312
Derrick Pouliot $120,000 (2)
Salary Remaining : $69,351
Salary Average : $4,000
Salary Average Remaining : $2,312
Dmitrij Jaskin $106,500 (2)
Salary Remaining : $61,549
Salary Average : $4,000
Salary Average Remaining : $2,312
Ryker Evans $90,000 (5)
Salary Remaining : $52,013
Salary Average : $4,000
Salary Average Remaining : $2,312
Hunter Brzustewicz $90,000 (2)
Salary Remaining : $52,013
Salary Average : $4,000
Salary Average Remaining : $2,312
Matvei Michkov $90,000 (2)
Salary Remaining : $52,013
Salary Average : $4,000
Salary Average Remaining : $2,312
Konsta Helenius $90,000 (3)
Salary Remaining : $52,013
Salary Average : $4,000
Salary Average Remaining : $2,312
Sebastian Cossa $90,000 (5)
Salary Remaining : $52,013
Salary Average : $4,000
Salary Average Remaining : $2,312
Dylan Holloway $87,500 (4)
Salary Remaining : $50,568
Salary Average : $4,000
Salary Average Remaining : $2,312
Ondrej Kase $85,100 (1)
Salary Remaining : $49,181
Salary Average : $4,000
Salary Average Remaining : $2,312
Miles Wood $84,000 (1)
Salary Remaining : $48,545
Salary Average : $4,000
Salary Average Remaining : $2,312
Matvei Gridin $80,000 (3)
Salary Remaining : $46,234
Salary Average : $4,000
Salary Average Remaining : $2,312
Filip Bystedt $80,000 (1)
Salary Remaining : $46,234
Salary Average : $4,000
Salary Average Remaining : $2,312
Andrew Cristall $80,000 (2)
Salary Remaining : $46,234
Salary Average : $4,000
Salary Average Remaining : $2,312
Riley Heidt $80,000 (2)
Salary Remaining : $46,234
Salary Average : $4,000
Salary Average Remaining : $2,312
Zach Ostapchuk $80,000 (5)
Salary Remaining : $46,234
Salary Average : $4,000
Salary Average Remaining : $2,312
Logan Stankoven $80,000 (5)
Salary Remaining : $46,234
Salary Average : $4,000
Salary Average Remaining : $2,312
Alec Regula $78,500 (1)
Salary Remaining : $45,367
Salary Average : $4,000
Salary Average Remaining : $2,312
Ville Heinola $75,000 (3)
Salary Remaining : $43,344
Salary Average : $4,000
Salary Average Remaining : $2,312
Victor Söderström $75,000 (3)
Salary Remaining : $43,344
Salary Average : $4,000
Salary Average Remaining : $2,312
Scott Wedgewood $75,000 (2)
Salary Remaining : $43,344
Salary Average : $4,000
Salary Average Remaining : $2,312
Harrison Brunicke $70,000 (3)
Salary Remaining : $40,455
Salary Average : $4,000
Salary Average Remaining : $2,312
Josh Doan $70,000 (5)
Salary Remaining : $40,455
Salary Average : $4,000
Salary Average Remaining : $2,312
Michael Hrabal $70,000 (2)
Salary Remaining : $40,455
Salary Average : $4,000
Salary Average Remaining : $2,312
William Wallinder $70,000 (3)
Salary Remaining : $40,455
Salary Average : $4,000
Salary Average Remaining : $2,312
Jonatan Berggren $70,000 (1)
Salary Remaining : $40,455
Salary Average : $4,000
Salary Average Remaining : $2,312
Colby Robak $60,000 (1)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Samu Salminen $60,000 (3)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Jack Thompson $60,000 (3)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Aliaksei Protas $60,000 (1)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Nikita Alexandrov $50,000 (1)
Salary Remaining : $28,896
Salary Average : $4,000
Salary Average Remaining : $2,312
Total Farm Players34
Salary Commitment
Year 14 : $2,875,850
Year 15 : $2,177,950
Year 16 : $1,197,500
Year 17 : $497,500
Salary Average Commitment
Year 14 : $136,000
Year 15 : $100,000
Year 16 : $60,000
Year 17 : $24,000

BROOKLYN BLAZERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameBarclays Center
Level 1: 6500 - $100 - 6,037 - 92.88%
Level 2: 5500 - $60 - 5,481 - 99.66%
Level 3: 2500 - $35 - 2,496 - 99.83%
Level 4: 4000 - $25 - 4,000 - 100.00%
Luxury : 1000 - $200 - 1,000 - 100.00%
Total Capacity :19500
Farm
Farm Level 1: 2000 - $35 - 1,801 - 90.04%
Farm Level 2: 1000 - $15 - 999 - 99.93%
Farm Total Capacity :3000

Income

Home Games Left24
Average Attendance - %19,015 - 97.51%
Average Income per Game$1,319,971
Year to Date Revenue$23,759,480
Farm
Home Games Left24
Average Attendance - %2,800 - 93.34%
Average Income per Game$78,019
Year to Date Revenue$1,404,345

Expense

Pro Players Total Salaries$38,354,502
Farm Players Total Salaries$2,396,500
Coaches Total Salaries$3,210,000
Luxury Taxe Total$323,040
Special Salary Cap Value$0
Pro Year To Date Expenses$16,827,986
Farm Year To Date Expenses$1,657,670
Pro Salary Cap To Date$16,184,232
Farm Salary Cap To Date$1,064,498

Estimate

Pro Estimated Season Revenue$31,679,307
Farm Estimated Season Revenue$1,872,460
Pro Remaining Season Days84
Pro Expenses Per Days$269,225
Pro Estimated Expenses$22,614,900
Farm Remaining Season Days89
Farm Expenses Per Days$24,977
Farm Estimated Expenses$2,222,953
Estimated Season Expenses$24,837,853
Season Salary Cap$40,751,002
Estimate Under Maximum Salary Cap of $55,000,000$14,248,998
Estimate Over Minimum Salary Cap of $20,000,000 $20,751,002
Current Bank Account$370,895,478
Projected Bank Account$379,609,392

Pro Players Salaries

Seth Jones $3,020,625 (4)
-Salary Remaining : $1,702,903
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Konstantin Barulin $2,500,000 (1)
-Salary Remaining : $1,409,396
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Brandon Saad $2,437,500 (5)
-Salary Remaining : $1,374,161
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Matt Boldy $2,200,000 (5)
-Salary Remaining : $1,240,268
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Ryan Murray $2,090,408 (5)
-Salary Remaining : $1,178,485
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Aaron Ekblad $2,053,750 (2)
-Salary Remaining : $1,157,819
-Salary Average : $40,000
-Salary Average Remaining : $22,550
John Gibson $1,886,719 (3)
-Salary Remaining : $1,063,654
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Nikolay Goldobin $1,875,000 (4)
-Salary Remaining : $1,057,047
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Kasperi Kapanen $1,825,000 (2)
-Salary Remaining : $1,028,859
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Alexander Radulov $1,794,500 (2)
-Salary Remaining : $1,011,664
-Salary Average : $0
-Salary Average Remaining : $0
Rob Fabbri $1,704,000 (3)
-Salary Remaining : $960,644
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Jake DeBrusk $1,687,500 (4)
-Salary Remaining : $951,342
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Dominik Masin $1,472,000 (5)
-Salary Remaining : $829,852
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Mattias Tedenby $1,450,000 (1)
-Salary Remaining : $817,450
-Salary Average : $40,000
-Salary Average Remaining : $22,550
John Klingberg $1,417,000 (1)
-Salary Remaining : $798,846
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Brayden Point $1,307,000 (2)
-Salary Remaining : $736,832
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Adrian Kempe $1,262,500 (1)
-Salary Remaining : $711,745
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Andrew Cogliano $1,200,000 (1)
-Salary Remaining : $676,510
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Luke Adam $1,200,000 (2)
-Salary Remaining : $676,510
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Miikka Salomaki $1,200,000 (4)
-Salary Remaining : $676,510
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Joseph Woll $1,200,000 (2)
-Salary Remaining : $676,510
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Laurent Dauphin $921,000 (2)
-Salary Remaining : $519,221
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Carl Dahlstrom $650,000 (2)
-Salary Remaining : $366,443
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Total Pro Players23
Salary Commitment
Year 14 : $38,354,502
Year 15 : $30,525,002
Year 16 : $19,573,752
Year 17 : $15,983,033
Salary Average Commitment
Year 14 : $880,000
Year 15 : $680,000
Year 16 : $400,000
Year 17 : $320,000
Salary Cap with 1 Way Contract
Year 14 : $38,354,502
Year 15 : $30,525,002
Year 16 : $19,573,752
Year 17 : $15,983,033

Farm Players Salaries

Calvin Pickard $130,000 (2)
Salary Remaining : $75,130
Salary Average : $4,000
Salary Average Remaining : $2,312
Evgeny Svechnikov $120,000 (3)
Salary Remaining : $69,351
Salary Average : $4,000
Salary Average Remaining : $2,312
Kevin Shattenkirk $120,000 (1)
Salary Remaining : $69,351
Salary Average : $4,000
Salary Average Remaining : $2,312
Dmitry Kulikov $120,000 (2)
Salary Remaining : $69,351
Salary Average : $4,000
Salary Average Remaining : $2,312
Marco Kasper $92,500 (1)
Salary Remaining : $53,458
Salary Average : $4,000
Salary Average Remaining : $2,312
Corson Ceulemans $90,000 (3)
Salary Remaining : $52,013
Salary Average : $4,000
Salary Average Remaining : $2,312
Will Smith $90,000 (2)
Salary Remaining : $52,013
Salary Average : $4,000
Salary Average Remaining : $2,312
David Jiříček $90,000 (1)
Salary Remaining : $52,013
Salary Average : $4,000
Salary Average Remaining : $2,312
Beckett Sennecke $90,000 (3)
Salary Remaining : $52,013
Salary Average : $4,000
Salary Average Remaining : $2,312
Mirco Mueller $89,000 (2)
Salary Remaining : $51,435
Salary Average : $4,000
Salary Average Remaining : $2,312
Kirill Marchenko $85,000 (2)
Salary Remaining : $49,123
Salary Average : $4,000
Salary Average Remaining : $2,312
Charlie Stramel $80,000 (2)
Salary Remaining : $46,234
Salary Average : $4,000
Salary Average Remaining : $2,312
Owen Pickering $80,000 (1)
Salary Remaining : $46,234
Salary Average : $4,000
Salary Average Remaining : $2,312
Ridly Greig $80,000 (4)
Salary Remaining : $46,234
Salary Average : $4,000
Salary Average Remaining : $2,312
Jeremy Lauzon $80,000 (1)
Salary Remaining : $46,234
Salary Average : $4,000
Salary Average Remaining : $2,312
Igor Chernyshov $80,000 (3)
Salary Remaining : $46,234
Salary Average : $4,000
Salary Average Remaining : $2,312
Brad Lambert $80,000 (1)
Salary Remaining : $46,234
Salary Average : $4,000
Salary Average Remaining : $2,312
Nathan Villeneuve $70,000 (3)
Salary Remaining : $40,455
Salary Average : $4,000
Salary Average Remaining : $2,312
Ryan Winterton $70,000 (3)
Salary Remaining : $40,455
Salary Average : $4,000
Salary Average Remaining : $2,312
Felix Nilsson $70,000 (2)
Salary Remaining : $40,455
Salary Average : $4,000
Salary Average Remaining : $2,312
Eemil Vinni $65,000 (3)
Salary Remaining : $37,565
Salary Average : $4,000
Salary Average Remaining : $2,312
Tobias Björnfot $65,000 (1)
Salary Remaining : $37,565
Salary Average : $4,000
Salary Average Remaining : $2,312
Jakub Málek $60,000 (3)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Dmitri Buchelnikov $60,000 (1)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Ian Cole $60,000 (1)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Noel Nordh $60,000 (2)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Alexander Campbell $60,000 (1)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Tyler Thorpe $60,000 (3)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Charles Hudon $50,000 (1)
Salary Remaining : $28,896
Salary Average : $4,000
Salary Average Remaining : $2,312
Mathias Emilio Pettersen $50,000 (1)
Salary Remaining : $28,896
Salary Average : $4,000
Salary Average Remaining : $2,312
Total Farm Players30
Salary Commitment
Year 14 : $2,396,500
Year 15 : $1,509,000
Year 16 : $785,000
Year 17 : $80,000
Salary Average Commitment
Year 14 : $120,000
Year 15 : $72,000
Year 16 : $40,000
Year 17 : $4,000

CALGARY COWBOYS



Arena Capacity - Ticket Price
Attendance - %

Arena NameJCI Center
Level 1: 7500 - $90 - 6,854 - 91.39%
Level 2: 6500 - $65 - 5,762 - 88.64%
Level 3: 3500 - $33 - 2,733 - 78.07%
Level 4: 4500 - $25 - 4,488 - 99.74%
Luxury : 2500 - $225 - 1,169 - 46.76%
Total Capacity :24500
Farm
Farm Level 1: 3500 - $32 - 3,493 - 99.79%
Farm Level 2: 2500 - $15 - 2,500 - 100.00%
Farm Total Capacity :6000

Income

Home Games Left23
Average Attendance - %21,006 - 85.74%
Average Income per Game$1,456,793
Year to Date Revenue$27,679,062
Farm
Home Games Left25
Average Attendance - %5,993 - 99.88%
Average Income per Game$149,270
Year to Date Revenue$2,537,596

Expense

Pro Players Total Salaries$39,746,872
Farm Players Total Salaries$2,694,900
Coaches Total Salaries$2,970,000
Luxury Taxe Total$345,873
Special Salary Cap Value$0
Pro Year To Date Expenses$17,941,485
Farm Year To Date Expenses$1,792,568
Pro Salary Cap To Date$17,326,838
Farm Salary Cap To Date$1,133,667

Estimate

Pro Estimated Season Revenue$33,506,233
Farm Estimated Season Revenue$3,731,759
Pro Remaining Season Days84
Pro Expenses Per Days$276,214
Pro Estimated Expenses$23,201,976
Farm Remaining Season Days89
Farm Expenses Per Days$27,636
Farm Estimated Expenses$2,459,604
Estimated Season Expenses$25,661,580
Season Salary Cap$42,441,772
Estimate Under Maximum Salary Cap of $55,000,000$12,558,228
Estimate Over Minimum Salary Cap of $20,000,000 $22,441,772
Current Bank Account$391,272,188
Projected Bank Account$402,848,600

Pro Players Salaries

Drew Doughty $3,540,172 (5)
-Salary Remaining : $1,995,802
-Salary Average : $0
-Salary Average Remaining : $0
T.J. Galiardi $2,583,000 (4)
-Salary Remaining : $1,456,188
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Travis Zajac $2,537,260 (3)
-Salary Remaining : $1,430,402
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Brendan Gallagher $2,489,939 (2)
-Salary Remaining : $1,403,724
-Salary Average : $40,000
-Salary Average Remaining : $22,550
William Nylander $2,252,500 (2)
-Salary Remaining : $1,269,866
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Stephen Weiss $2,234,375 (2)
-Salary Remaining : $1,259,648
-Salary Average : $0
-Salary Average Remaining : $0
Nathan MacKinnon $2,064,063 (3)
-Salary Remaining : $1,163,633
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Sean Monahan $1,975,000 (2)
-Salary Remaining : $1,113,423
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Timo Meier $1,937,500 (3)
-Salary Remaining : $1,092,282
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Noah Juulsen $1,875,000 (4)
-Salary Remaining : $1,057,047
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Jordan Eberle $1,857,500 (5)
-Salary Remaining : $1,047,181
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Shea Weber $1,669,500 (4)
-Salary Remaining : $941,195
-Salary Average : $0
-Salary Average Remaining : $0
Tyler Myers $1,565,438 (4)
-Salary Remaining : $882,529
-Salary Average : $0
-Salary Average Remaining : $0
Glenn Gawdin $1,297,000 (2)
-Salary Remaining : $731,195
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Jack Campbell $1,265,625 (3)
-Salary Remaining : $713,507
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Adin Hill $1,250,000 (3)
-Salary Remaining : $704,698
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Zach Bogosian $1,043,000 (1)
-Salary Remaining : $588,000
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Brady Calla $880,000 (2)
-Salary Remaining : $496,107
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Nicolas Hague $875,000 (1)
-Salary Remaining : $493,289
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Oliver Kylington $805,000 (4)
-Salary Remaining : $453,826
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Cole Perfetti $800,000 (2)
-Salary Remaining : $451,007
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Cale Makar $800,000 (1)
-Salary Remaining : $451,007
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Tim Stützle $800,000 (2)
-Salary Remaining : $451,007
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Cole Caufield $750,000 (3)
-Salary Remaining : $422,819
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Josh Brook $600,000 (1)
-Salary Remaining : $338,255
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Total Pro Players25
Salary Commitment
Year 14 : $39,746,872
Year 15 : $36,428,872
Year 16 : $23,700,058
Year 17 : $13,895,610
Salary Average Commitment
Year 14 : $840,000
Year 15 : $680,000
Year 16 : $400,000
Year 17 : $160,000
Salary Cap with 1 Way Contract
Year 14 : $39,746,872
Year 15 : $36,428,872
Year 16 : $23,700,058
Year 17 : $13,895,610

Farm Players Salaries

Grigori Denisenko $120,000 (3)
Salary Remaining : $69,351
Salary Average : $4,000
Salary Average Remaining : $2,312
Rafael Harvey-Pinard $94,000 (2)
Salary Remaining : $54,325
Salary Average : $4,000
Salary Average Remaining : $2,312
Connor Ingram $91,000 (4)
Salary Remaining : $52,591
Salary Average : $4,000
Salary Average Remaining : $2,312
Lucas Johansen $90,900 (1)
Salary Remaining : $52,533
Salary Average : $4,000
Salary Average Remaining : $2,312
Tij Iginla $90,000 (3)
Salary Remaining : $52,013
Salary Average : $4,000
Salary Average Remaining : $2,312
Dmitriy Simashev $90,000 (2)
Salary Remaining : $52,013
Salary Average : $4,000
Salary Average Remaining : $2,312
Owen Beck $90,000 (1)
Salary Remaining : $52,013
Salary Average : $4,000
Salary Average Remaining : $2,312
Lane Hutson $90,000 (1)
Salary Remaining : $52,013
Salary Average : $4,000
Salary Average Remaining : $2,312
Cal Petersen $87,300 (1)
Salary Remaining : $50,453
Salary Average : $4,000
Salary Average Remaining : $2,312
Jaret Anderson-Dolan $82,500 (1)
Salary Remaining : $47,679
Salary Average : $4,000
Salary Average Remaining : $2,312
Adam Ruzicka $80,600 (2)
Salary Remaining : $46,581
Salary Average : $4,000
Salary Average Remaining : $2,312
Matthew Poitras $80,000 (1)
Salary Remaining : $46,234
Salary Average : $4,000
Salary Average Remaining : $2,312
Jacob Battaglia $80,000 (3)
Salary Remaining : $46,234
Salary Average : $4,000
Salary Average Remaining : $2,312
Andrew Basha $80,000 (3)
Salary Remaining : $46,234
Salary Average : $4,000
Salary Average Remaining : $2,312
Alexander Holtz $80,000 (2)
Salary Remaining : $46,234
Salary Average : $4,000
Salary Average Remaining : $2,312
Cale Fleury $75,000 (1)
Salary Remaining : $43,344
Salary Average : $4,000
Salary Average Remaining : $2,312
Matt Coronato $72,500 (5)
Salary Remaining : $41,899
Salary Average : $4,000
Salary Average Remaining : $2,312
Zachary Lauzon $71,100 (1)
Salary Remaining : $41,090
Salary Average : $4,000
Salary Average Remaining : $2,312
Jesse Pulkkinen $70,000 (3)
Salary Remaining : $40,455
Salary Average : $4,000
Salary Average Remaining : $2,312
Jeremie Poirier $70,000 (2)
Salary Remaining : $40,455
Salary Average : $4,000
Salary Average Remaining : $2,312
Étienne Morin $70,000 (2)
Salary Remaining : $40,455
Salary Average : $4,000
Salary Average Remaining : $2,312
Ryan Merkley $70,000 (3)
Salary Remaining : $40,455
Salary Average : $4,000
Salary Average Remaining : $2,312
Aatos Koivu $65,000 (3)
Salary Remaining : $37,565
Salary Average : $4,000
Salary Average Remaining : $2,312
Adam Beckman $65,000 (3)
Salary Remaining : $37,565
Salary Average : $4,000
Salary Average Remaining : $2,312
Daniil Gushchin $60,000 (2)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Patrik Puistola $60,000 (1)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Brandon Coe $60,000 (2)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Alexei Lipanov $60,000 (2)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Calen Addison $60,000 (2)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Jakub Lauko $60,000 (3)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Owen Protz $60,000 (3)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Jakub Dobes $60,000 (1)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Jayden Struble $55,000 (2)
Salary Remaining : $31,786
Salary Average : $4,000
Salary Average Remaining : $2,312
Cole Schwindt $55,000 (3)
Salary Remaining : $31,786
Salary Average : $4,000
Salary Average Remaining : $2,312
Hunter Smith $50,000 (2)
Salary Remaining : $28,896
Salary Average : $4,000
Salary Average Remaining : $2,312
Dennis Hildeby $50,000 (2)
Salary Remaining : $28,896
Salary Average : $4,000
Salary Average Remaining : $2,312
Arseni Sergeyev $50,000 (1)
Salary Remaining : $28,896
Salary Average : $4,000
Salary Average Remaining : $2,312
Total Farm Players37
Salary Commitment
Year 14 : $2,694,900
Year 15 : $1,858,100
Year 16 : $978,500
Year 17 : $163,500
Salary Average Commitment
Year 14 : $148,000
Year 15 : $104,000
Year 16 : $52,000
Year 17 : $8,000

CAPE BRETON CELTS



Arena Capacity - Ticket Price
Attendance - %

Arena NameFenian Forum
Level 1: 6000 - $100 - 5,899 - 98.32%
Level 2: 5000 - $60 - 5,000 - 100.00%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $25 - 4,000 - 100.00%
Luxury : 1000 - $200 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,751 - 87.53%
Farm Level 2: 1000 - $15 - 999 - 99.86%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %17,899 - 99.44%
Average Income per Game$1,259,947
Year to Date Revenue$23,939,000
Farm
Home Games Left24
Average Attendance - %2,749 - 91.64%
Average Income per Game$76,248
Year to Date Revenue$1,372,460

Expense

Pro Players Total Salaries$35,645,438
Farm Players Total Salaries$2,456,600
Coaches Total Salaries$1,884,000
Luxury Taxe Total$335,645
Special Salary Cap Value$0
Pro Year To Date Expenses$17,294,724
Farm Year To Date Expenses$1,358,279
Pro Salary Cap To Date$16,814,889
Farm Salary Cap To Date$1,027,364

Estimate

Pro Estimated Season Revenue$28,978,789
Farm Estimated Season Revenue$1,829,947
Pro Remaining Season Days84
Pro Expenses Per Days$246,614
Pro Estimated Expenses$20,715,576
Farm Remaining Season Days89
Farm Expenses Per Days$21,043
Farm Estimated Expenses$1,872,827
Estimated Season Expenses$22,588,403
Season Salary Cap$38,102,038
Estimate Under Maximum Salary Cap of $55,000,000$16,897,962
Estimate Over Minimum Salary Cap of $20,000,000 $18,102,038
Current Bank Account$436,751,586
Projected Bank Account$444,971,919

Pro Players Salaries

Kris Letang $2,950,000 (1)
-Salary Remaining : $1,663,087
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Ryan O'Reilly $2,942,500 (1)
-Salary Remaining : $1,658,859
-Salary Average : $0
-Salary Average Remaining : $0
Mitch Marner $2,575,000 (4)
-Salary Remaining : $1,451,678
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Brendan Lemieux $2,562,500 (3)
-Salary Remaining : $1,444,631
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Jake Gardiner $2,325,000 (2)
-Salary Remaining : $1,310,738
-Salary Average : $0
-Salary Average Remaining : $0
Cam Ward $2,254,000 (1)
-Salary Remaining : $1,270,711
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Luke Kunin $2,100,000 (4)
-Salary Remaining : $1,183,893
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Sebastian Aho $1,937,500 (4)
-Salary Remaining : $1,092,282
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Rasmus Ristolainen $1,875,000 (2)
-Salary Remaining : $1,057,047
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Juuse Saros $1,755,000 (2)
-Salary Remaining : $989,396
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Evander Kane $1,715,000 (1)
-Salary Remaining : $966,846
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Nicklas Backstrom $1,666,000 (2)
-Salary Remaining : $939,221
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Alexander Khokhlachev $1,547,438 (2)
-Salary Remaining : $872,381
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Ty Rattie $1,258,000 (1)
-Salary Remaining : $709,208
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Nick Leddy $1,200,000 (1)
-Salary Remaining : $676,510
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Alexandre Texier $995,000 (4)
-Salary Remaining : $560,940
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Tony DeAngelo $937,500 (1)
-Salary Remaining : $528,523
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Josh Norris $775,000 (1)
-Salary Remaining : $436,913
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Alex Newhook $775,000 (3)
-Salary Remaining : $436,913
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Evan Bouchard $750,000 (1)
-Salary Remaining : $422,819
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Thomas Harley $750,000 (2)
-Salary Remaining : $422,819
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Total Pro Players21
Salary Commitment
Year 14 : $35,645,438
Year 15 : $20,863,438
Year 16 : $10,945,000
Year 17 : $7,607,500
Salary Average Commitment
Year 14 : $760,000
Year 15 : $440,000
Year 16 : $240,000
Year 17 : $160,000
Salary Cap with 1 Way Contract
Year 14 : $35,645,438
Year 15 : $20,863,438
Year 16 : $10,945,000
Year 17 : $7,607,500

Farm Players Salaries

Joel Armia $156,600 (1)
Salary Remaining : $90,503
Salary Average : $4,000
Salary Average Remaining : $2,312
Rasmus Kupari $125,000 (4)
Salary Remaining : $72,240
Salary Average : $4,000
Salary Average Remaining : $2,312
Martin Fehérváry $120,000 (3)
Salary Remaining : $69,351
Salary Average : $4,000
Salary Average Remaining : $2,312
Gage Goncalves $95,000 (1)
Salary Remaining : $54,903
Salary Average : $4,000
Salary Average Remaining : $2,312
Brennan Othmann $90,000 (5)
Salary Remaining : $52,013
Salary Average : $4,000
Salary Average Remaining : $2,312
Lian Bichsel $90,000 (1)
Salary Remaining : $52,013
Salary Average : $4,000
Salary Average Remaining : $2,312
Anton Silayev $90,000 (3)
Salary Remaining : $52,013
Salary Average : $4,000
Salary Average Remaining : $2,312
Axel Sandin Pellikka $90,000 (2)
Salary Remaining : $52,013
Salary Average : $4,000
Salary Average Remaining : $2,312
JJ Peterka $80,000 (4)
Salary Remaining : $46,234
Salary Average : $4,000
Salary Average Remaining : $2,312
Luca Del Bel Belluz $80,000 (1)
Salary Remaining : $46,234
Salary Average : $4,000
Salary Average Remaining : $2,312
Eduard Šalé $80,000 (2)
Salary Remaining : $46,234
Salary Average : $4,000
Salary Average Remaining : $2,312
Scott Morrow $80,000 (4)
Salary Remaining : $46,234
Salary Average : $4,000
Salary Average Remaining : $2,312
Teddy Stiga $80,000 (3)
Salary Remaining : $46,234
Salary Average : $4,000
Salary Average Remaining : $2,312
Samuel Helenius $70,000 (1)
Salary Remaining : $40,455
Salary Average : $4,000
Salary Average Remaining : $2,312
Brodie Ziemer $70,000 (3)
Salary Remaining : $40,455
Salary Average : $4,000
Salary Average Remaining : $2,312
Oscar Fisker Mølgaard $70,000 (2)
Salary Remaining : $40,455
Salary Average : $4,000
Salary Average Remaining : $2,312
Luke Evangelista $70,000 (3)
Salary Remaining : $40,455
Salary Average : $4,000
Salary Average Remaining : $2,312
Nicolas Meloche $70,000 (2)
Salary Remaining : $40,455
Salary Average : $4,000
Salary Average Remaining : $2,312
Rieger Lorenz $70,000 (1)
Salary Remaining : $40,455
Salary Average : $4,000
Salary Average Remaining : $2,312
Raphael Lavoie $65,000 (1)
Salary Remaining : $37,565
Salary Average : $4,000
Salary Average Remaining : $2,312
Blake Montgomery $65,000 (3)
Salary Remaining : $37,565
Salary Average : $4,000
Salary Average Remaining : $2,312
Quinton Burns $60,000 (2)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Jamieson Rees $60,000 (1)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Bryce McConnell-Barker $60,000 (1)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Marcus Gidlöf $60,000 (3)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Helge Grans $60,000 (1)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Sean Farrell $50,000 (2)
Salary Remaining : $28,896
Salary Average : $4,000
Salary Average Remaining : $2,312
Juha Jatkola $50,000 (2)
Salary Remaining : $28,896
Salary Average : $4,000
Salary Average Remaining : $2,312
Justus Annunen $50,000 (1)
Salary Remaining : $28,896
Salary Average : $4,000
Salary Average Remaining : $2,312
Mathieu Cataford $50,000 (2)
Salary Remaining : $28,896
Salary Average : $4,000
Salary Average Remaining : $2,312
Mats Lindgren $50,000 (1)
Salary Remaining : $28,896
Salary Average : $4,000
Salary Average Remaining : $2,312
Erik Portillo $50,000 (1)
Salary Remaining : $28,896
Salary Average : $4,000
Salary Average Remaining : $2,312
Martin Chromiak $50,000 (1)
Salary Remaining : $28,896
Salary Average : $4,000
Salary Average Remaining : $2,312
Total Farm Players33
Salary Commitment
Year 14 : $2,456,600
Year 15 : $1,450,000
Year 16 : $930,000
Year 17 : $375,000
Salary Average Commitment
Year 14 : $132,000
Year 15 : $76,000
Year 16 : $44,000
Year 17 : $16,000

CAPE FEAR PROWLERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameAtlantic Arena
Level 1: 6000 - $100 - 5,859 - 97.66%
Level 2: 5000 - $60 - 5,000 - 100.00%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $25 - 4,000 - 100.00%
Luxury : 1000 - $200 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,798 - 89.90%
Farm Level 2: 1000 - $15 - 999 - 99.94%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %17,859 - 99.22%
Average Income per Game$1,255,932
Year to Date Revenue$23,862,700
Farm
Home Games Left24
Average Attendance - %2,797 - 93.25%
Average Income per Game$77,923
Year to Date Revenue$1,402,610

Expense

Pro Players Total Salaries$47,381,636
Farm Players Total Salaries$2,854,325
Coaches Total Salaries$2,600,000
Luxury Taxe Total$411,190
Special Salary Cap Value$0
Pro Year To Date Expenses$21,159,320
Farm Year To Date Expenses$1,751,739
Pro Salary Cap To Date$20,592,221
Farm Salary Cap To Date$1,203,032

Estimate

Pro Estimated Season Revenue$28,886,426
Farm Estimated Season Revenue$1,870,147
Pro Remaining Season Days84
Pro Expenses Per Days$326,722
Pro Estimated Expenses$27,444,648
Farm Remaining Season Days89
Farm Expenses Per Days$26,976
Farm Estimated Expenses$2,400,864
Estimated Season Expenses$29,845,512
Season Salary Cap$50,235,961
Estimate Under Maximum Salary Cap of $55,000,000$4,764,039
Estimate Over Minimum Salary Cap of $20,000,000 $30,235,961
Current Bank Account$431,914,456
Projected Bank Account$432,825,517

Pro Players Salaries

Jonathan Toews $3,843,750 (2)
-Salary Remaining : $2,166,946
-Salary Average : $0
-Salary Average Remaining : $0
Patrick Sharp $3,631,313 (2)
-Salary Remaining : $2,047,183
-Salary Average : $0
-Salary Average Remaining : $0
Victor Hedman $3,353,906 (5)
-Salary Remaining : $1,890,793
-Salary Average : $0
-Salary Average Remaining : $0
Elias Lindholm $3,080,000 (5)
-Salary Remaining : $1,736,376
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Ryan Nugent-Hopkins $2,591,094 (4)
-Salary Remaining : $1,460,751
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Phil Kessel $2,584,780 (3)
-Salary Remaining : $1,457,191
-Salary Average : $0
-Salary Average Remaining : $0
Tage Thompson $2,512,500 (4)
-Salary Remaining : $1,416,443
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Vladimir Tarasenko $2,465,887 (2)
-Salary Remaining : $1,390,164
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Marc-Andre Fleury $2,446,625 (4)
-Salary Remaining : $1,379,305
-Salary Average : $0
-Salary Average Remaining : $0
Jesper Bratt $2,113,750 (4)
-Salary Remaining : $1,191,644
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Jonathan Drouin $2,000,000 (2)
-Salary Remaining : $1,127,517
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Connor Hellebuyck $1,875,000 (3)
-Salary Remaining : $1,057,047
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Dennis Wideman $1,849,000 (1)
-Salary Remaining : $1,042,389
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Nico Hischier $1,800,000 (4)
-Salary Remaining : $1,014,765
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Rasmus Sandin $1,775,000 (5)
-Salary Remaining : $1,000,671
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Adam Larsson $1,671,000 (2)
-Salary Remaining : $942,040
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Mathieu Perreault $1,606,000 (4)
-Salary Remaining : $905,396
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Anton Stralman $1,432,031 (2)
-Salary Remaining : $807,319
-Salary Average : $40,000
-Salary Average Remaining : $22,550
John Carlson $1,275,000 (1)
-Salary Remaining : $718,792
-Salary Average : $0
-Salary Average Remaining : $0
Mattias Samuelsson $1,200,000 (5)
-Salary Remaining : $676,510
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Jack Quinn $825,000 (4)
-Salary Remaining : $465,101
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Bryan Little $800,000 (1)
-Salary Remaining : $451,007
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Marcus Johansson $650,000 (1)
-Salary Remaining : $366,443
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Total Pro Players23
Salary Commitment
Year 14 : $47,381,636
Year 15 : $42,807,636
Year 16 : $27,763,655
Year 17 : $23,303,875
Salary Average Commitment
Year 14 : $680,000
Year 15 : $560,000
Year 16 : $400,000
Year 17 : $360,000
Salary Cap with 1 Way Contract
Year 14 : $47,381,636
Year 15 : $42,807,636
Year 16 : $27,763,655
Year 17 : $23,303,875

Farm Players Salaries

Frederik Andersen $201,150 (2)
Salary Remaining : $116,249
Salary Average : $4,000
Salary Average Remaining : $2,312
Christian Dvorak $133,300 (2)
Salary Remaining : $77,037
Salary Average : $4,000
Salary Average Remaining : $2,312
Spencer Foo $120,000 (1)
Salary Remaining : $69,351
Salary Average : $4,000
Salary Average Remaining : $2,312
Marcus Pettersson $110,100 (1)
Salary Remaining : $63,629
Salary Average : $4,000
Salary Average Remaining : $2,312
Sam Steel $104,625 (4)
Salary Remaining : $60,465
Salary Average : $4,000
Salary Average Remaining : $2,312
Jonas Brodin $100,000 (1)
Salary Remaining : $57,792
Salary Average : $4,000
Salary Average Remaining : $2,312
Wyatt Johnston $92,500 (5)
Salary Remaining : $53,458
Salary Average : $4,000
Salary Average Remaining : $2,312
Warren Foegele $90,750 (1)
Salary Remaining : $52,446
Salary Average : $4,000
Salary Average Remaining : $2,312
David Reinbacher $90,000 (2)
Salary Remaining : $52,013
Salary Average : $4,000
Salary Average Remaining : $2,312
Kevin Korchinski $90,000 (1)
Salary Remaining : $52,013
Salary Average : $4,000
Salary Average Remaining : $2,312
Pavel Mintyukov $90,000 (1)
Salary Remaining : $52,013
Salary Average : $4,000
Salary Average Remaining : $2,312
Liam Greentree $90,000 (3)
Salary Remaining : $52,013
Salary Average : $4,000
Salary Average Remaining : $2,312
Jiří Kulich $90,000 (1)
Salary Remaining : $52,013
Salary Average : $4,000
Salary Average Remaining : $2,312
Leo Carlsson $90,000 (2)
Salary Remaining : $52,013
Salary Average : $4,000
Salary Average Remaining : $2,312
Filip Gustavsson $86,900 (1)
Salary Remaining : $50,221
Salary Average : $4,000
Salary Average Remaining : $2,312
Marco Rossi $85,000 (4)
Salary Remaining : $49,123
Salary Average : $4,000
Salary Average Remaining : $2,312
Tristan Luneau $80,000 (1)
Salary Remaining : $46,234
Salary Average : $4,000
Salary Average Remaining : $2,312
Carson Rehkopf $80,000 (2)
Salary Remaining : $46,234
Salary Average : $4,000
Salary Average Remaining : $2,312
Ville Koivunen $80,000 (5)
Salary Remaining : $46,234
Salary Average : $4,000
Salary Average Remaining : $2,312
Trevor Connelly $80,000 (3)
Salary Remaining : $46,234
Salary Average : $4,000
Salary Average Remaining : $2,312
Liam Öhgren $80,000 (1)
Salary Remaining : $46,234
Salary Average : $4,000
Salary Average Remaining : $2,312
Oskar Olausson $80,000 (5)
Salary Remaining : $46,234
Salary Average : $4,000
Salary Average Remaining : $2,312
Jagger Firkus $80,000 (1)
Salary Remaining : $46,234
Salary Average : $4,000
Salary Average Remaining : $2,312
Ukko-Pekka Luukkonen $80,000 (2)
Salary Remaining : $46,234
Salary Average : $4,000
Salary Average Remaining : $2,312
Leo Sahlin Wallenius $70,000 (3)
Salary Remaining : $40,455
Salary Average : $4,000
Salary Average Remaining : $2,312
Colton Dach $70,000 (5)
Salary Remaining : $40,455
Salary Average : $4,000
Salary Average Remaining : $2,312
Riley Kidney $70,000 (2)
Salary Remaining : $40,455
Salary Average : $4,000
Salary Average Remaining : $2,312
Cody Ceci $60,000 (2)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Roby Järventie $60,000 (3)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Topi Niemelä $60,000 (3)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Vladislav Kamenev $60,000 (2)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Brandon Svoboda $50,000 (2)
Salary Remaining : $28,896
Salary Average : $4,000
Salary Average Remaining : $2,312
Zac Jones $50,000 (1)
Salary Remaining : $28,896
Salary Average : $4,000
Salary Average Remaining : $2,312
Total Farm Players33
Salary Commitment
Year 14 : $2,854,325
Year 15 : $1,786,575
Year 16 : $872,125
Year 17 : $512,125
Salary Average Commitment
Year 14 : $132,000
Year 15 : $84,000
Year 16 : $44,000
Year 17 : $24,000

CHICAGO CRUSHERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Death Trap
Level 1: 7000 - $100 - 6,308 - 90.11%
Level 2: 6000 - $70 - 4,561 - 76.01%
Level 3: 3000 - $40 - 2,727 - 90.90%
Level 4: 5000 - $30 - 4,645 - 92.90%
Luxury : 2000 - $175 - 1,521 - 76.05%
Total Capacity :23000
Farm
Farm Level 1: 3000 - $50 - 1,884 - 62.81%
Farm Level 2: 2000 - $30 - 1,070 - 53.48%
Farm Total Capacity :5000

Income

Home Games Left23
Average Attendance - %19,761 - 85.92%
Average Income per Game$1,464,622
Year to Date Revenue$27,827,815
Farm
Home Games Left24
Average Attendance - %2,954 - 59.08%
Average Income per Game$126,307
Year to Date Revenue$2,273,530

Expense

Pro Players Total Salaries$32,036,719
Farm Players Total Salaries$3,083,250
Coaches Total Salaries$2,975,000
Luxury Taxe Total$270,422
Special Salary Cap Value$0
Pro Year To Date Expenses$14,414,192
Farm Year To Date Expenses$1,659,780
Pro Salary Cap To Date$13,552,615
Farm Salary Cap To Date$1,237,686

Estimate

Pro Estimated Season Revenue$33,686,302
Farm Estimated Season Revenue$3,031,373
Pro Remaining Season Days84
Pro Expenses Per Days$228,267
Pro Estimated Expenses$19,174,428
Farm Remaining Season Days89
Farm Expenses Per Days$26,515
Farm Estimated Expenses$2,359,835
Estimated Season Expenses$21,534,263
Season Salary Cap$35,119,969
Estimate Under Maximum Salary Cap of $55,000,000$19,880,031
Estimate Over Minimum Salary Cap of $20,000,000 $15,119,969
Current Bank Account$452,788,342
Projected Bank Account$467,971,754

Pro Players Salaries

Thomas Greiss $2,670,469 (1)
-Salary Remaining : $1,505,499
-Salary Average : $0
-Salary Average Remaining : $0
Joel Farabee $2,668,750 (5)
-Salary Remaining : $1,504,530
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Jack Eichel $2,225,000 (3)
-Salary Remaining : $1,254,362
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Mikko Rantanen $2,220,000 (2)
-Salary Remaining : $1,251,544
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Alexander Wennberg $2,012,500 (2)
-Salary Remaining : $1,134,564
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Travis Sanheim $1,987,500 (3)
-Salary Remaining : $1,120,470
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Jakub Vrana $1,950,000 (2)
-Salary Remaining : $1,099,329
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Boone Jenner $1,891,250 (4)
-Salary Remaining : $1,066,208
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Alexander Edler $1,875,000 (1)
-Salary Remaining : $1,057,047
-Salary Average : $0
-Salary Average Remaining : $0
Jake Guentzel $1,685,625 (3)
-Salary Remaining : $950,285
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Will Karlsson $1,650,000 (3)
-Salary Remaining : $930,201
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Pavel Buchnevich $1,495,000 (3)
-Salary Remaining : $842,819
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Mathew Dumba $1,418,125 (1)
-Salary Remaining : $799,480
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Morgan Frost $1,400,000 (5)
-Salary Remaining : $789,262
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Jake Bean $1,237,500 (5)
-Salary Remaining : $697,651
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Connor Zary $900,000 (4)
-Salary Remaining : $507,383
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Brandon Carlo $750,000 (2)
-Salary Remaining : $422,819
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Anthony Cirelli $750,000 (1)
-Salary Remaining : $422,819
-Salary Average : $40,000
-Salary Average Remaining : $22,550
John Marino $650,000 (1)
-Salary Remaining : $366,443
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Dustin Wolf $600,000 (3)
-Salary Remaining : $338,255
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Total Pro Players20
Salary Commitment
Year 14 : $32,036,719
Year 15 : $24,673,125
Year 16 : $17,740,625
Year 17 : $8,097,500
Salary Average Commitment
Year 14 : $720,000
Year 15 : $600,000
Year 16 : $440,000
Year 17 : $200,000
Salary Cap with 1 Way Contract
Year 14 : $32,036,719
Year 15 : $24,673,125
Year 16 : $17,740,625
Year 17 : $8,097,500

Farm Players Salaries

Rasmus Asplund $177,500 (1)
Salary Remaining : $102,581
Salary Average : $4,000
Salary Average Remaining : $2,312
Keegan Kolesar $175,000 (1)
Salary Remaining : $101,136
Salary Average : $4,000
Salary Average Remaining : $2,312
Olli Maatta $162,500 (1)
Salary Remaining : $93,912
Salary Average : $4,000
Salary Average Remaining : $2,312
Ilya Sorokin $120,000 (5)
Salary Remaining : $69,351
Salary Average : $4,000
Salary Average Remaining : $2,312
Connor Murphy $104,200 (1)
Salary Remaining : $60,219
Salary Average : $4,000
Salary Average Remaining : $2,312
Brady Skjei $93,400 (1)
Salary Remaining : $53,978
Salary Average : $4,000
Salary Average Remaining : $2,312
Charlie Coyle $93,000 (3)
Salary Remaining : $53,747
Salary Average : $4,000
Salary Average Remaining : $2,312
Denton Mateychuk $90,000 (1)
Salary Remaining : $52,013
Salary Average : $4,000
Salary Average Remaining : $2,312
Brandon Montour $89,500 (3)
Salary Remaining : $51,724
Salary Average : $4,000
Salary Average Remaining : $2,312
Tomas Tatar $87,000 (1)
Salary Remaining : $50,279
Salary Average : $4,000
Salary Average Remaining : $2,312
Mikael Backlund $81,250 (2)
Salary Remaining : $46,956
Salary Average : $4,000
Salary Average Remaining : $2,312
Charlie Elick $80,000 (3)
Salary Remaining : $46,234
Salary Average : $4,000
Salary Average Remaining : $2,312
Oliver Bjorkstrand $77,500 (2)
Salary Remaining : $44,789
Salary Average : $4,000
Salary Average Remaining : $2,312
Ville Husso $75,000 (1)
Salary Remaining : $43,344
Salary Average : $4,000
Salary Average Remaining : $2,312
Kevin Bahl $71,500 (1)
Salary Remaining : $41,321
Salary Average : $4,000
Salary Average Remaining : $2,312
Egor Sokolov $70,900 (1)
Salary Remaining : $40,975
Salary Average : $4,000
Salary Average Remaining : $2,312
John Mustard $65,000 (3)
Salary Remaining : $37,565
Salary Average : $4,000
Salary Average Remaining : $2,312
Nils Lundkvist $65,000 (1)
Salary Remaining : $37,565
Salary Average : $4,000
Salary Average Remaining : $2,312
Chris Tanev $60,000 (1)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Josh Mahura $60,000 (2)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Mitchell Stephens $60,000 (1)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Matthew Phillips $60,000 (1)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Martin Frk $60,000 (1)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
AJ Greer $60,000 (1)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Ivan Prosvetov $60,000 (1)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
William Strömgren $60,000 (3)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Aydar Suniev $60,000 (2)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Dylan MacKinnon $60,000 (2)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Morgan Geekie $60,000 (1)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
J.T. Compher $60,000 (1)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Gustav Olofsson $60,000 (1)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Justin Ertel $60,000 (3)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
William Carrier $60,000 (1)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Ondrej Becher $60,000 (3)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Roman Schmidt $60,000 (3)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Riley Sheahan $60,000 (1)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Matt Nieto $60,000 (1)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Noel Fransén $60,000 (3)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
David Farrance $55,000 (1)
Salary Remaining : $31,786
Salary Average : $4,000
Salary Average Remaining : $2,312
Yegor Yegorov $50,000 (2)
Salary Remaining : $28,896
Salary Average : $4,000
Salary Average Remaining : $2,312
Total Farm Players40
Salary Commitment
Year 14 : $3,083,250
Year 15 : $1,136,250
Year 16 : $747,500
Year 17 : $120,000
Salary Average Commitment
Year 14 : $160,000
Year 15 : $64,000
Year 16 : $40,000
Year 17 : $4,000

COLORADO WOLVES



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Den
Level 1: 6000 - $120 - 4,847 - 80.79%
Level 2: 5000 - $70 - 4,648 - 92.96%
Level 3: 2000 - $50 - 1,859 - 92.95%
Level 4: 4000 - $40 - 3,095 - 77.36%
Luxury : 1000 - $300 - 869 - 86.87%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,721 - 86.07%
Farm Level 2: 1000 - $25 - 648 - 64.81%
Farm Total Capacity :3000

Income

Home Games Left24
Average Attendance - %15,317 - 85.10%
Average Income per Game$1,384,359
Year to Date Revenue$24,918,460
Farm
Home Games Left24
Average Attendance - %2,370 - 78.98%
Average Income per Game$76,451
Year to Date Revenue$1,376,125

Expense

Pro Players Total Salaries$26,491,375
Farm Players Total Salaries$2,389,300
Coaches Total Salaries$2,612,400
Luxury Taxe Total$224,218
Special Salary Cap Value$0
Pro Year To Date Expenses$11,623,089
Farm Year To Date Expenses$1,809,265
Pro Salary Cap To Date$11,243,554
Farm Salary Cap To Date$1,073,840

Estimate

Pro Estimated Season Revenue$33,224,613
Farm Estimated Season Revenue$1,834,833
Pro Remaining Season Days84
Pro Expenses Per Days$183,633
Pro Estimated Expenses$15,425,172
Farm Remaining Season Days89
Farm Expenses Per Days$26,829
Farm Estimated Expenses$2,387,781
Estimated Season Expenses$17,812,953
Season Salary Cap$28,880,675
Estimate Under Maximum Salary Cap of $55,000,000$26,119,325
Estimate Over Minimum Salary Cap of $20,000,000 $8,880,675
Current Bank Account$512,089,950
Projected Bank Account$529,336,443

Pro Players Salaries

Oscar Dansk $2,500,000 (5)
-Salary Remaining : $1,409,396
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Kyle Connor $2,262,500 (4)
-Salary Remaining : $1,275,503
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Nick Schmaltz $1,988,750 (2)
-Salary Remaining : $1,121,174
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Travis Konecny $1,946,250 (4)
-Salary Remaining : $1,097,215
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Shea Theodore $1,565,000 (2)
-Salary Remaining : $882,282
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Carl Gunnarsson $1,485,000 (1)
-Salary Remaining : $837,181
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Dougie Hamilton $1,359,375 (3)
-Salary Remaining : $766,359
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Jordan Schmaltz $1,219,000 (4)
-Salary Remaining : $687,221
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Jesse Puljujarvi $1,213,500 (5)
-Salary Remaining : $684,121
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Alex Galchenyuk $1,200,000 (5)
-Salary Remaining : $676,510
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Samu Perhonen $1,119,000 (1)
-Salary Remaining : $630,846
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Emile Poirier $1,100,000 (5)
-Salary Remaining : $620,134
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Kailer Yamamoto $1,046,250 (5)
-Salary Remaining : $589,832
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Nick Ritchie $962,500 (1)
-Salary Remaining : $542,617
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Victor Rask $935,500 (4)
-Salary Remaining : $527,396
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Jason Dickinson $843,750 (2)
-Salary Remaining : $475,671
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Connor McMichael $825,000 (3)
-Salary Remaining : $465,101
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Olen Zellweger $800,000 (5)
-Salary Remaining : $451,007
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Wade Allison $770,000 (3)
-Salary Remaining : $434,094
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Mason Lohrei $700,000 (4)
-Salary Remaining : $394,631
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Jacob Bernard-Docker $650,000 (2)
-Salary Remaining : $366,443
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Total Pro Players21
Salary Commitment
Year 14 : $26,491,375
Year 15 : $22,924,875
Year 16 : $17,877,375
Year 17 : $14,923,000
Salary Average Commitment
Year 14 : $840,000
Year 15 : $720,000
Year 16 : $560,000
Year 17 : $440,000
Salary Cap with 1 Way Contract
Year 14 : $26,491,375
Year 15 : $22,924,875
Year 16 : $17,877,375
Year 17 : $14,923,000

Farm Players Salaries

Matt Puempel $100,000 (1)
Salary Remaining : $57,792
Salary Average : $4,000
Salary Average Remaining : $2,312
Sam Morin $93,750 (1)
Salary Remaining : $54,180
Salary Average : $4,000
Salary Average Remaining : $2,312
Yakov Trenin $91,350 (2)
Salary Remaining : $52,793
Salary Average : $4,000
Salary Average Remaining : $2,312
Carter Yakemchuk $90,000 (3)
Salary Remaining : $52,013
Salary Average : $4,000
Salary Average Remaining : $2,312
Zack Bolduc $90,000 (5)
Salary Remaining : $52,013
Salary Average : $4,000
Salary Average Remaining : $2,312
Carson Lambos $90,000 (5)
Salary Remaining : $52,013
Salary Average : $4,000
Salary Average Remaining : $2,312
Oliver Bonk $90,000 (2)
Salary Remaining : $52,013
Salary Average : $4,000
Salary Average Remaining : $2,312
Brayden Tracey $82,100 (1)
Salary Remaining : $47,447
Salary Average : $4,000
Salary Average Remaining : $2,312
Calum Ritchie $80,000 (2)
Salary Remaining : $46,234
Salary Average : $4,000
Salary Average Remaining : $2,312
Cole Beaudoin $80,000 (3)
Salary Remaining : $46,234
Salary Average : $4,000
Salary Average Remaining : $2,312
Zachary L'Heureux $80,000 (2)
Salary Remaining : $46,234
Salary Average : $4,000
Salary Average Remaining : $2,312
Yaroslav Askarov $80,000 (4)
Salary Remaining : $46,234
Salary Average : $4,000
Salary Average Remaining : $2,312
Damon Severson $80,000 (1)
Salary Remaining : $46,234
Salary Average : $4,000
Salary Average Remaining : $2,312
Martin Kaut $77,500 (2)
Salary Remaining : $44,789
Salary Average : $4,000
Salary Average Remaining : $2,312
Jay O'Brien $75,000 (2)
Salary Remaining : $43,344
Salary Average : $4,000
Salary Average Remaining : $2,312
Antti Tuomisto $72,400 (1)
Salary Remaining : $41,842
Salary Average : $4,000
Salary Average Remaining : $2,312
Filip Johansson $72,200 (1)
Salary Remaining : $41,726
Salary Average : $4,000
Salary Average Remaining : $2,312
Artem Duda $70,000 (1)
Salary Remaining : $40,455
Salary Average : $4,000
Salary Average Remaining : $2,312
Ethan Gauthier $70,000 (2)
Salary Remaining : $40,455
Salary Average : $4,000
Salary Average Remaining : $2,312
Ryan O'Rourke $70,000 (2)
Salary Remaining : $40,455
Salary Average : $4,000
Salary Average Remaining : $2,312
Julius Miettinen $70,000 (3)
Salary Remaining : $40,455
Salary Average : $4,000
Salary Average Remaining : $2,312
Tyler Kleven $70,000 (2)
Salary Remaining : $40,455
Salary Average : $4,000
Salary Average Remaining : $2,312
Carter George $70,000 (3)
Salary Remaining : $40,455
Salary Average : $4,000
Salary Average Remaining : $2,312
Martin Mišiak $70,000 (2)
Salary Remaining : $40,455
Salary Average : $4,000
Salary Average Remaining : $2,312
Ryan Suzuki $65,000 (3)
Salary Remaining : $37,565
Salary Average : $4,000
Salary Average Remaining : $2,312
Erik Cernak $65,000 (2)
Salary Remaining : $37,565
Salary Average : $4,000
Salary Average Remaining : $2,312
Kirill Ustimenko $65,000 (1)
Salary Remaining : $37,565
Salary Average : $4,000
Salary Average Remaining : $2,312
William Whitelaw $60,000 (2)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Christopher Pelosi $60,000 (3)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Dmitri Kuzmin $60,000 (1)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Alexander Perevalov $50,000 (1)
Salary Remaining : $28,896
Salary Average : $4,000
Salary Average Remaining : $2,312
Konnor Smith $50,000 (2)
Salary Remaining : $28,896
Salary Average : $4,000
Salary Average Remaining : $2,312
Total Farm Players32
Salary Commitment
Year 14 : $2,389,300
Year 15 : $1,643,850
Year 16 : $695,000
Year 17 : $260,000
Salary Average Commitment
Year 14 : $128,000
Year 15 : $88,000
Year 16 : $36,000
Year 17 : $12,000

COQUITLAM KNIGHTS



Arena Capacity - Ticket Price
Attendance - %

Arena NameCoquitlam Oakridge Hockey Arena
Level 1: 6000 - $100 - 5,809 - 96.81%
Level 2: 5000 - $65 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $30 - 4,000 - 100.00%
Luxury : 1000 - $225 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $40 - 1,567 - 78.37%
Farm Level 2: 1000 - $20 - 800 - 79.97%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %17,809 - 98.94%
Average Income per Game$1,330,868
Year to Date Revenue$25,286,500
Farm
Home Games Left24
Average Attendance - %2,367 - 78.91%
Average Income per Game$78,692
Year to Date Revenue$1,416,460

Expense

Pro Players Total Salaries$31,236,375
Farm Players Total Salaries$2,543,250
Coaches Total Salaries$2,349,400
Luxury Taxe Total$272,628
Special Salary Cap Value$0
Pro Year To Date Expenses$14,208,482
Farm Year To Date Expenses$1,526,327
Pro Salary Cap To Date$13,663,449
Farm Salary Cap To Date$1,069,223

Estimate

Pro Estimated Season Revenue$30,609,974
Farm Estimated Season Revenue$1,888,613
Pro Remaining Season Days84
Pro Expenses Per Days$218,025
Pro Estimated Expenses$18,314,100
Farm Remaining Season Days89
Farm Expenses Per Days$23,657
Farm Estimated Expenses$2,105,473
Estimated Season Expenses$20,419,573
Season Salary Cap$33,779,625
Estimate Under Maximum Salary Cap of $55,000,000$21,220,375
Estimate Over Minimum Salary Cap of $20,000,000 $13,779,625
Current Bank Account$409,103,164
Projected Bank Account$421,182,178

Pro Players Salaries

Mark Scheifele $2,724,000 (1)
-Salary Remaining : $1,535,678
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Alec Martinez $2,500,000 (3)
-Salary Remaining : $1,409,396
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Pierre-Luc Dubois $2,475,000 (5)
-Salary Remaining : $1,395,302
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Tomas Hertl $2,444,500 (2)
-Salary Remaining : $1,378,107
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Nikolaj Ehlers $2,277,500 (2)
-Salary Remaining : $1,283,960
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Brady Tkachuk $2,275,000 (4)
-Salary Remaining : $1,282,550
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Tristan Jarry $1,863,875 (5)
-Salary Remaining : $1,050,775
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Charlie McAvoy $1,687,500 (5)
-Salary Remaining : $951,342
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Brett Pesce $1,523,750 (4)
-Salary Remaining : $859,027
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Ivan Barbashev $1,417,500 (5)
-Salary Remaining : $799,128
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Sebastian Collberg $1,283,750 (2)
-Salary Remaining : $723,725
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Travis Hamonic $1,200,000 (3)
-Salary Remaining : $676,510
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Sam Kurker $1,200,000 (3)
-Salary Remaining : $676,510
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Jayce Hawryluk $1,078,000 (2)
-Salary Remaining : $607,732
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Lias Andersson $980,000 (4)
-Salary Remaining : $552,483
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Karl Alzner $965,000 (3)
-Salary Remaining : $544,027
-Salary Average : $0
-Salary Average Remaining : $0
Pyotr Kochetkov $941,000 (3)
-Salary Remaining : $530,497
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Connor Bedard $900,000 (2)
-Salary Remaining : $507,383
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Jack Roslovic $750,000 (3)
-Salary Remaining : $422,819
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Brandon Gormley $750,000 (2)
-Salary Remaining : $422,819
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Total Pro Players20
Salary Commitment
Year 14 : $31,236,375
Year 15 : $28,512,375
Year 16 : $19,778,625
Year 17 : $12,222,625
Salary Average Commitment
Year 14 : $760,000
Year 15 : $720,000
Year 16 : $480,000
Year 17 : $280,000
Salary Cap with 1 Way Contract
Year 14 : $31,236,375
Year 15 : $28,512,375
Year 16 : $19,778,625
Year 17 : $12,222,625

Farm Players Salaries

Nathan Bastian $120,000 (3)
Salary Remaining : $69,351
Salary Average : $4,000
Salary Average Remaining : $2,312
Ty Dellandrea $120,000 (3)
Salary Remaining : $69,351
Salary Average : $4,000
Salary Average Remaining : $2,312
Nicklas Jensen $112,800 (2)
Salary Remaining : $65,190
Salary Average : $4,000
Salary Average Remaining : $2,312
Phil Grubauer $100,000 (1)
Salary Remaining : $57,792
Salary Average : $4,000
Salary Average Remaining : $2,312
Sven Baertschi $93,000 (4)
Salary Remaining : $53,747
Salary Average : $4,000
Salary Average Remaining : $2,312
Derek Forbort $91,750 (2)
Salary Remaining : $53,024
Salary Average : $4,000
Salary Average Remaining : $2,312
Gabriel Bourque $90,700 (2)
Salary Remaining : $52,418
Salary Average : $4,000
Salary Average Remaining : $2,312
Shane Wright $90,000 (1)
Salary Remaining : $52,013
Salary Average : $4,000
Salary Average Remaining : $2,312
Cole Sillinger $90,000 (3)
Salary Remaining : $52,013
Salary Average : $4,000
Salary Average Remaining : $2,312
Fabian Lysell $90,000 (2)
Salary Remaining : $52,013
Salary Average : $4,000
Salary Average Remaining : $2,312
Berkly Catton $90,000 (3)
Salary Remaining : $52,013
Salary Average : $4,000
Salary Average Remaining : $2,312
Brayden Yager $80,000 (2)
Salary Remaining : $46,234
Salary Average : $4,000
Salary Average Remaining : $2,312
Justin Barron $80,000 (2)
Salary Remaining : $46,234
Salary Average : $4,000
Salary Average Remaining : $2,312
Dean Letourneau $80,000 (3)
Salary Remaining : $46,234
Salary Average : $4,000
Salary Average Remaining : $2,312
Nathan Gaucher $80,000 (1)
Salary Remaining : $46,234
Salary Average : $4,000
Salary Average Remaining : $2,312
Ethan Procyszyn $70,000 (3)
Salary Remaining : $40,455
Salary Average : $4,000
Salary Average Remaining : $2,312
Anton Wahlberg $70,000 (2)
Salary Remaining : $40,455
Salary Average : $4,000
Salary Average Remaining : $2,312
Christian Kyrou $70,000 (1)
Salary Remaining : $40,455
Salary Average : $4,000
Salary Average Remaining : $2,312
Emil Andrae $70,000 (2)
Salary Remaining : $40,455
Salary Average : $4,000
Salary Average Remaining : $2,312
Matt Clark $70,000 (3)
Salary Remaining : $40,455
Salary Average : $4,000
Salary Average Remaining : $2,312
Emil Heineman $70,000 (2)
Salary Remaining : $40,455
Salary Average : $4,000
Salary Average Remaining : $2,312
Sam Poulin $70,000 (1)
Salary Remaining : $40,455
Salary Average : $4,000
Salary Average Remaining : $2,312
Adam Jecho $65,000 (3)
Salary Remaining : $37,565
Salary Average : $4,000
Salary Average Remaining : $2,312
Tyler Brennan $60,000 (1)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Jack Pridham $60,000 (3)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Yan Kuznetsov $60,000 (2)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Dillon Heatherington $60,000 (2)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Leevi Merilainen $60,000 (2)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Filip Nordberg $60,000 (1)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Ty Nelson $60,000 (1)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Nick Lardis $60,000 (2)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Juraj Pekarcik $50,000 (2)
Salary Remaining : $28,896
Salary Average : $4,000
Salary Average Remaining : $2,312
Devin Kaplan $50,000 (1)
Salary Remaining : $28,896
Salary Average : $4,000
Salary Average Remaining : $2,312
Total Farm Players33
Salary Commitment
Year 14 : $2,543,250
Year 15 : $1,903,250
Year 16 : $858,000
Year 17 : $93,000
Salary Average Commitment
Year 14 : $132,000
Year 15 : $96,000
Year 16 : $40,000
Year 17 : $4,000

DETROIT RED WINGS



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Joe
Level 1: 6000 - $125 - 4,658 - 77.64%
Level 2: 5000 - $75 - 4,261 - 85.23%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $30 - 4,000 - 100.00%
Luxury : 1000 - $250 - 966 - 96.61%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,734 - 86.68%
Farm Level 2: 1000 - $15 - 997 - 99.72%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %15,886 - 88.25%
Average Income per Game$1,343,422
Year to Date Revenue$25,525,025
Farm
Home Games Left25
Average Attendance - %2,731 - 91.02%
Average Income per Game$75,631
Year to Date Revenue$1,285,730

Expense

Pro Players Total Salaries$30,368,980
Farm Players Total Salaries$2,507,750
Coaches Total Salaries$2,001,000
Luxury Taxe Total$251,606
Special Salary Cap Value$0
Pro Year To Date Expenses$13,265,060
Farm Year To Date Expenses$1,480,736
Pro Salary Cap To Date$12,613,071
Farm Salary Cap To Date$1,058,236

Estimate

Pro Estimated Season Revenue$30,898,714
Farm Estimated Season Revenue$1,890,779
Pro Remaining Season Days84
Pro Expenses Per Days$210,530
Pro Estimated Expenses$17,684,520
Farm Remaining Season Days89
Farm Expenses Per Days$22,784
Farm Estimated Expenses$2,027,776
Estimated Season Expenses$19,712,296
Season Salary Cap$32,876,730
Estimate Under Maximum Salary Cap of $55,000,000$22,123,270
Estimate Over Minimum Salary Cap of $20,000,000 $12,876,730
Current Bank Account$245,755,571
Projected Bank Account$258,832,768

Pro Players Salaries

Morgan Rielly $2,857,031 (4)
-Salary Remaining : $1,610,675
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Jason Robertson $2,400,000 (5)
-Salary Remaining : $1,353,020
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Taylor Hall $2,388,750 (3)
-Salary Remaining : $1,346,678
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Artem Anisimov $2,360,798 (3)
-Salary Remaining : $1,330,920
-Salary Average : $0
-Salary Average Remaining : $0
Jake Oettinger $2,275,000 (5)
-Salary Remaining : $1,282,550
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Nail Yakupov $1,619,625 (4)
-Salary Remaining : $913,077
-Salary Average : $0
-Salary Average Remaining : $0
Jason Zucker $1,391,250 (3)
-Salary Remaining : $784,329
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Nikita Scherbak $1,356,750 (5)
-Salary Remaining : $764,879
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Noah Hanifin $1,312,500 (2)
-Salary Remaining : $739,933
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Mikhail Grigorenko $1,296,338 (4)
-Salary Remaining : $730,821
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Michael Stone $1,121,875 (3)
-Salary Remaining : $632,466
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Adam Clendening $1,067,313 (2)
-Salary Remaining : $601,707
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Madison Bowey $1,056,250 (1)
-Salary Remaining : $595,470
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Julius Honka $1,007,500 (1)
-Salary Remaining : $567,987
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Boo Nieves $1,000,000 (1)
-Salary Remaining : $563,758
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Michael Dal Colle $1,000,000 (1)
-Salary Remaining : $563,758
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Tyler Wotherspoon $933,000 (1)
-Salary Remaining : $525,987
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Owen Tippett $875,000 (1)
-Salary Remaining : $493,289
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Mads Sogaard $650,000 (2)
-Salary Remaining : $366,443
-Salary Average : $40,000
-Salary Average Remaining : $22,550
A. J. Spellacy $600,000 (3)
-Salary Remaining : $338,255
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Dillion Hamaliuk $600,000 (1)
-Salary Remaining : $338,255
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Max Jones $600,000 (3)
-Salary Remaining : $338,255
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Nick Bjugstad $600,000 (1)
-Salary Remaining : $338,255
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Total Pro Players23
Salary Commitment
Year 14 : $30,368,980
Year 15 : $23,297,230
Year 16 : $20,267,417
Year 17 : $11,804,744
Salary Average Commitment
Year 14 : $840,000
Year 15 : $520,000
Year 16 : $400,000
Year 17 : $200,000
Salary Cap with 1 Way Contract
Year 14 : $30,368,980
Year 15 : $23,297,230
Year 16 : $20,267,417
Year 17 : $11,804,744

Farm Players Salaries

Felix Sandstrom $200,000 (3)
Salary Remaining : $115,584
Salary Average : $4,000
Salary Average Remaining : $2,312
Ian McCoshen $119,700 (3)
Salary Remaining : $69,177
Salary Average : $4,000
Salary Average Remaining : $2,312
Kieffer Bellows $108,500 (3)
Salary Remaining : $62,705
Salary Average : $4,000
Salary Average Remaining : $2,312
Dylan McIlrath $95,100 (2)
Salary Remaining : $54,960
Salary Average : $4,000
Salary Average Remaining : $2,312
Alex Formenton $93,750 (3)
Salary Remaining : $54,180
Salary Average : $4,000
Salary Average Remaining : $2,312
Cayden Lindstrom $90,000 (3)
Salary Remaining : $52,013
Salary Average : $4,000
Salary Average Remaining : $2,312
Nate Danielson $90,000 (2)
Salary Remaining : $52,013
Salary Average : $4,000
Salary Average Remaining : $2,312
Oliver Moore $90,000 (2)
Salary Remaining : $52,013
Salary Average : $4,000
Salary Average Remaining : $2,312
Alexander Volkov $88,200 (3)
Salary Remaining : $50,973
Salary Average : $4,000
Salary Average Remaining : $2,312
Patrik Hamrla $80,000 (4)
Salary Remaining : $46,234
Salary Average : $4,000
Salary Average Remaining : $2,312
Cole Hutson $80,000 (3)
Salary Remaining : $46,234
Salary Average : $4,000
Salary Average Remaining : $2,312
Reid Schaefer $80,000 (1)
Salary Remaining : $46,234
Salary Average : $4,000
Salary Average Remaining : $2,312
Xavier Bourgault $80,000 (5)
Salary Remaining : $46,234
Salary Average : $4,000
Salary Average Remaining : $2,312
Egor Zamula $77,500 (4)
Salary Remaining : $44,789
Salary Average : $4,000
Salary Average Remaining : $2,312
Tanner Howe $70,000 (3)
Salary Remaining : $40,455
Salary Average : $4,000
Salary Average Remaining : $2,312
Noel Gunler $70,000 (2)
Salary Remaining : $40,455
Salary Average : $4,000
Salary Average Remaining : $2,312
Elias Salomonsson $70,000 (1)
Salary Remaining : $40,455
Salary Average : $4,000
Salary Average Remaining : $2,312
Mattias Hävelid $70,000 (1)
Salary Remaining : $40,455
Salary Average : $4,000
Salary Average Remaining : $2,312
Aleksi Heponiemi $65,000 (1)
Salary Remaining : $37,565
Salary Average : $4,000
Salary Average Remaining : $2,312
Will Skahan $65,000 (3)
Salary Remaining : $37,565
Salary Average : $4,000
Salary Average Remaining : $2,312
Philip Tomasino $65,000 (1)
Salary Remaining : $37,565
Salary Average : $4,000
Salary Average Remaining : $2,312
Nicholas Robertson $65,000 (2)
Salary Remaining : $37,565
Salary Average : $4,000
Salary Average Remaining : $2,312
Ryan Johnson $65,000 (1)
Salary Remaining : $37,565
Salary Average : $4,000
Salary Average Remaining : $2,312
Paul Ludwinski $60,000 (1)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Matt Robertson $60,000 (1)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Noah Dower Nilsson $60,000 (2)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Joel Blomqvist $60,000 (2)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Jakub Zboril $60,000 (4)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Zayde Wisdom $60,000 (4)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Hoyt Stanley $60,000 (2)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Joni Jurmo $60,000 (3)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Ludwig Persson $50,000 (1)
Salary Remaining : $28,896
Salary Average : $4,000
Salary Average Remaining : $2,312
Total Farm Players32
Salary Commitment
Year 14 : $2,507,750
Year 15 : $1,922,750
Year 16 : $1,332,650
Year 17 : $357,500
Salary Average Commitment
Year 14 : $128,000
Year 15 : $92,000
Year 16 : $60,000
Year 17 : $20,000

EDMONTON BUSCHWACKERS



Arena Capacity - Ticket Price
Attendance - %

Arena Name99 Park
Level 1: 6000 - $100 - 5,732 - 95.53%
Level 2: 5000 - $60 - 5,000 - 100.00%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $25 - 4,000 - 100.00%
Luxury : 1000 - $200 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,698 - 84.89%
Farm Level 2: 1000 - $15 - 997 - 99.66%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %17,732 - 98.51%
Average Income per Game$1,243,184
Year to Date Revenue$23,620,500
Farm
Home Games Left25
Average Attendance - %2,694 - 89.81%
Average Income per Game$74,369
Year to Date Revenue$1,264,280

Expense

Pro Players Total Salaries$32,182,141
Farm Players Total Salaries$3,082,000
Coaches Total Salaries$2,426,000
Luxury Taxe Total$284,025
Special Salary Cap Value$0
Pro Year To Date Expenses$14,723,468
Farm Year To Date Expenses$1,830,052
Pro Salary Cap To Date$14,233,162
Farm Salary Cap To Date$1,280,477

Estimate

Pro Estimated Season Revenue$28,593,237
Farm Estimated Season Revenue$1,859,235
Pro Remaining Season Days84
Pro Expenses Per Days$223,531
Pro Estimated Expenses$18,776,604
Farm Remaining Season Days89
Farm Expenses Per Days$28,468
Farm Estimated Expenses$2,533,652
Estimated Season Expenses$21,310,256
Season Salary Cap$35,264,141
Estimate Under Maximum Salary Cap of $55,000,000$19,735,859
Estimate Over Minimum Salary Cap of $20,000,000 $15,264,141
Current Bank Account$473,451,155
Projected Bank Account$482,593,371

Pro Players Salaries

Kyle Turris $3,926,485 (5)
-Salary Remaining : $2,213,589
-Salary Average : $0
-Salary Average Remaining : $0
Cam Fowler $2,857,031 (3)
-Salary Remaining : $1,610,675
-Salary Average : $0
-Salary Average Remaining : $0
Carter Hart $2,812,500 (4)
-Salary Remaining : $1,585,570
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Mikhail Sergachev $2,712,500 (5)
-Salary Remaining : $1,529,195
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Tyler Johnson $2,000,000 (1)
-Salary Remaining : $1,127,517
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Zach Boychuk $1,958,000 (1)
-Salary Remaining : $1,103,839
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Auston Matthews $1,922,500 (3)
-Salary Remaining : $1,083,826
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Matthew Tkachuk $1,865,625 (2)
-Salary Remaining : $1,051,762
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Joel Broda $1,480,000 (1)
-Salary Remaining : $834,362
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Marc Staal $1,410,000 (2)
-Salary Remaining : $794,899
-Salary Average : $0
-Salary Average Remaining : $0
Jujhar Khaira $1,210,000 (2)
-Salary Remaining : $682,148
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Stefan Elliott $1,200,000 (5)
-Salary Remaining : $676,510
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Darnell Nurse $975,000 (2)
-Salary Remaining : $549,664
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Frederik Gauthier $877,500 (1)
-Salary Remaining : $494,698
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Filip Chytil $800,000 (1)
-Salary Remaining : $451,007
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Devante Smith-Pelly $800,000 (2)
-Salary Remaining : $451,007
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Barrett Hayton $775,000 (1)
-Salary Remaining : $436,913
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Conor Timmins $750,000 (1)
-Salary Remaining : $422,819
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Simon Holmström $650,000 (1)
-Salary Remaining : $366,443
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Marc-Olivier Roy $600,000 (3)
-Salary Remaining : $338,255
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Olivier Rodrigue $600,000 (3)
-Salary Remaining : $338,255
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Total Pro Players21
Salary Commitment
Year 14 : $32,182,141
Year 15 : $22,891,641
Year 16 : $16,631,016
Year 17 : $10,651,485
Salary Average Commitment
Year 14 : $720,000
Year 15 : $400,000
Year 16 : $240,000
Year 17 : $120,000
Salary Cap with 1 Way Contract
Year 14 : $32,182,141
Year 15 : $22,891,641
Year 16 : $16,631,016
Year 17 : $10,651,485

Farm Players Salaries

Ryan Murphy $200,000 (4)
Salary Remaining : $115,584
Salary Average : $4,000
Salary Average Remaining : $2,312
Anthony Stolarz $142,500 (5)
Salary Remaining : $82,354
Salary Average : $4,000
Salary Average Remaining : $2,312
Zach Budish $140,000 (3)
Salary Remaining : $80,909
Salary Average : $4,000
Salary Average Remaining : $2,312
Max Friberg $127,500 (3)
Salary Remaining : $73,685
Salary Average : $4,000
Salary Average Remaining : $2,312
Alexandar Georgiev $120,000 (2)
Salary Remaining : $69,351
Salary Average : $4,000
Salary Average Remaining : $2,312
Xavier Ouellet $120,000 (5)
Salary Remaining : $69,351
Salary Average : $4,000
Salary Average Remaining : $2,312
Ryan McLeod $94,300 (4)
Salary Remaining : $54,498
Salary Average : $4,000
Salary Average Remaining : $2,312
Quinton Howden $92,800 (1)
Salary Remaining : $53,631
Salary Average : $4,000
Salary Average Remaining : $2,312
Brock McGinn $91,000 (1)
Salary Remaining : $52,591
Salary Average : $4,000
Salary Average Remaining : $2,312
Tyler Boucher $90,000 (5)
Salary Remaining : $52,013
Salary Average : $4,000
Salary Average Remaining : $2,312
Artyom Levshunov $90,000 (3)
Salary Remaining : $52,013
Salary Average : $4,000
Salary Average Remaining : $2,312
Topias Leinonen $80,000 (1)
Salary Remaining : $46,234
Salary Average : $4,000
Salary Average Remaining : $2,312
Keegan Lowe $80,000 (1)
Salary Remaining : $46,234
Salary Average : $4,000
Salary Average Remaining : $2,312
Ilya Protas $80,000 (3)
Salary Remaining : $46,234
Salary Average : $4,000
Salary Average Remaining : $2,312
Otto Stenberg $80,000 (2)
Salary Remaining : $46,234
Salary Average : $4,000
Salary Average Remaining : $2,312
Liam Foudy $80,000 (1)
Salary Remaining : $46,234
Salary Average : $4,000
Salary Average Remaining : $2,312
Niklas Kokko $70,000 (1)
Salary Remaining : $40,455
Salary Average : $4,000
Salary Average Remaining : $2,312
Andrew Gibson $70,000 (2)
Salary Remaining : $40,455
Salary Average : $4,000
Salary Average Remaining : $2,312
Ryan Chesley $70,000 (1)
Salary Remaining : $40,455
Salary Average : $4,000
Salary Average Remaining : $2,312
Lucas Pettersson $70,000 (3)
Salary Remaining : $40,455
Salary Average : $4,000
Salary Average Remaining : $2,312
Theodor Niederbach $70,000 (2)
Salary Remaining : $40,455
Salary Average : $4,000
Salary Average Remaining : $2,312
Daniil Chayka $70,000 (3)
Salary Remaining : $40,455
Salary Average : $4,000
Salary Average Remaining : $2,312
Rasmus Kumpulainen $70,000 (2)
Salary Remaining : $40,455
Salary Average : $4,000
Salary Average Remaining : $2,312
Roni Hirvonen $68,600 (4)
Salary Remaining : $39,645
Salary Average : $4,000
Salary Average Remaining : $2,312
Samuel Fagemo $65,300 (3)
Salary Remaining : $37,738
Salary Average : $4,000
Salary Average Remaining : $2,312
Maxim Massé $65,000 (3)
Salary Remaining : $37,565
Salary Average : $4,000
Salary Average Remaining : $2,312
Caleb Jones $65,000 (2)
Salary Remaining : $37,565
Salary Average : $4,000
Salary Average Remaining : $2,312
Jack Finley $60,000 (3)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Ville Pokka $60,000 (5)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Yegor Zavragin $60,000 (2)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Elias Nils Pettersson $60,000 (1)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Oliver Johansson $60,000 (3)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Brett Berard $60,000 (3)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Melvin Fernström $60,000 (3)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Quinn Olson $50,000 (1)
Salary Remaining : $28,896
Salary Average : $4,000
Salary Average Remaining : $2,312
Drew Fortescue $50,000 (2)
Salary Remaining : $28,896
Salary Average : $4,000
Salary Average Remaining : $2,312
Conner Bleackley $50,000 (2)
Salary Remaining : $28,896
Salary Average : $4,000
Salary Average Remaining : $2,312
Anton Johansson $50,000 (1)
Salary Remaining : $28,896
Salary Average : $4,000
Salary Average Remaining : $2,312
Total Farm Players38
Salary Commitment
Year 14 : $3,082,000
Year 15 : $2,358,200
Year 16 : $1,723,200
Year 17 : $775,400
Salary Average Commitment
Year 14 : $152,000
Year 15 : $112,000
Year 16 : $76,000
Year 17 : $28,000

HALIFAX HIGHLANDERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameHalf Moon House
Level 1: 6700 - $99 - 6,385 - 95.30%
Level 2: 5700 - $68 - 5,222 - 91.61%
Level 3: 2200 - $48 - 2,058 - 93.54%
Level 4: 4200 - $32 - 3,572 - 85.04%
Luxury : 1700 - $195 - 1,457 - 85.72%
Total Capacity :20500
Farm
Farm Level 1: 2000 - $35 - 1,864 - 93.22%
Farm Level 2: 1000 - $18 - 926 - 92.56%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %18,693 - 91.19%
Average Income per Game$1,476,076
Year to Date Revenue$28,045,441
Farm
Home Games Left25
Average Attendance - %2,790 - 93.00%
Average Income per Game$72,207
Year to Date Revenue$1,227,519

Expense

Pro Players Total Salaries$34,407,485
Farm Players Total Salaries$3,027,800
Coaches Total Salaries$2,308,000
Luxury Taxe Total$305,862
Special Salary Cap Value$0
Pro Year To Date Expenses$15,762,273
Farm Year To Date Expenses$1,811,185
Pro Salary Cap To Date$15,326,020
Farm Salary Cap To Date$1,259,110

Estimate

Pro Estimated Season Revenue$33,949,744
Farm Estimated Season Revenue$1,805,175
Pro Remaining Season Days84
Pro Expenses Per Days$237,634
Pro Estimated Expenses$19,961,256
Farm Remaining Season Days89
Farm Expenses Per Days$28,155
Farm Estimated Expenses$2,505,795
Estimated Season Expenses$22,467,051
Season Salary Cap$37,435,285
Estimate Under Maximum Salary Cap of $55,000,000$17,564,715
Estimate Over Minimum Salary Cap of $20,000,000 $17,435,285
Current Bank Account$549,351,470
Projected Bank Account$562,639,338

Pro Players Salaries

Sidney Crosby $3,483,485 (4)
-Salary Remaining : $1,963,844
-Salary Average : $0
-Salary Average Remaining : $0
Jacob Markstrom $3,230,000 (5)
-Salary Remaining : $1,820,940
-Salary Average : $0
-Salary Average Remaining : $0
Connor McDavid $3,088,750 (3)
-Salary Remaining : $1,741,309
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Mike Green $2,500,000 (5)
-Salary Remaining : $1,409,396
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Rasmus Dahlin $2,325,000 (5)
-Salary Remaining : $1,310,738
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Kari Lehtonen $2,094,000 (3)
-Salary Remaining : $1,180,510
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Wojtek Wolski $1,910,000 (4)
-Salary Remaining : $1,076,779
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Leon Draisaitl $1,875,000 (3)
-Salary Remaining : $1,057,047
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Andrei Svechnikov $1,875,000 (4)
-Salary Remaining : $1,057,047
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Nathan Horton $1,810,000 (2)
-Salary Remaining : $1,020,403
-Salary Average : $0
-Salary Average Remaining : $0
Nikita Zadorov $1,805,625 (5)
-Salary Remaining : $1,017,936
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Tom Wilson $1,184,625 (1)
-Salary Remaining : $667,842
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Elias Pettersson $962,500 (1)
-Salary Remaining : $542,617
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Zac Rinaldo $937,500 (5)
-Salary Remaining : $528,523
-Salary Average : $0
-Salary Average Remaining : $0
Arber Xhekaj $800,000 (1)
-Salary Remaining : $451,007
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Kirby Dach $800,000 (1)
-Salary Remaining : $451,007
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Moritz Seider $750,000 (3)
-Salary Remaining : $422,819
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Keven Veilleux $676,000 (1)
-Salary Remaining : $381,101
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Radko Gudas $600,000 (1)
-Salary Remaining : $338,255
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Jay Rosehill $600,000 (4)
-Salary Remaining : $338,255
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Matt Rempe $600,000 (2)
-Salary Remaining : $338,255
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Adam Klapka $500,000 (2)
-Salary Remaining : $281,879
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Total Pro Players22
Salary Commitment
Year 14 : $34,407,485
Year 15 : $29,384,360
Year 16 : $26,474,360
Year 17 : $18,666,610
Salary Average Commitment
Year 14 : $720,000
Year 15 : $480,000
Year 16 : $400,000
Year 17 : $240,000
Salary Cap with 1 Way Contract
Year 14 : $34,407,485
Year 15 : $29,384,360
Year 16 : $26,474,360
Year 17 : $18,666,610

Farm Players Salaries

Ales Hemsky $181,825 (2)
Salary Remaining : $105,081
Salary Average : $4,000
Salary Average Remaining : $2,312
Joe Colborne $125,000 (1)
Salary Remaining : $72,240
Salary Average : $4,000
Salary Average Remaining : $2,312
Roman Tesliuk $124,000 (3)
Salary Remaining : $71,662
Salary Average : $4,000
Salary Average Remaining : $2,312
Valeri Nichushkin $120,000 (5)
Salary Remaining : $69,351
Salary Average : $4,000
Salary Average Remaining : $2,312
David Van Der Gulik $117,500 (3)
Salary Remaining : $67,906
Salary Average : $4,000
Salary Average Remaining : $2,312
Nikita Tryamkin $112,900 (1)
Salary Remaining : $65,247
Salary Average : $4,000
Salary Average Remaining : $2,312
Masi Marjamaki $111,250 (3)
Salary Remaining : $64,294
Salary Average : $4,000
Salary Average Remaining : $2,312
Seth Ambroz $111,000 (1)
Salary Remaining : $64,149
Salary Average : $4,000
Salary Average Remaining : $2,312
Theo Peckham $103,400 (1)
Salary Remaining : $59,757
Salary Average : $4,000
Salary Average Remaining : $2,312
Libor Hajek $99,900 (3)
Salary Remaining : $57,734
Salary Average : $4,000
Salary Average Remaining : $2,312
Mason McDonald $97,500 (3)
Salary Remaining : $56,347
Salary Average : $4,000
Salary Average Remaining : $2,312
Ryan Hartman $90,625 (2)
Salary Remaining : $52,374
Salary Average : $4,000
Salary Average Remaining : $2,312
Terik Parascak $90,000 (3)
Salary Remaining : $52,013
Salary Average : $4,000
Salary Average Remaining : $2,312
Joakim Kemell $90,000 (1)
Salary Remaining : $52,013
Salary Average : $4,000
Salary Average Remaining : $2,312
Cutter Gauthier $90,000 (1)
Salary Remaining : $52,013
Salary Average : $4,000
Salary Average Remaining : $2,312
Jack Studnicka $86,400 (1)
Salary Remaining : $49,932
Salary Average : $4,000
Salary Average Remaining : $2,312
Tyson Barrie $86,000 (3)
Salary Remaining : $49,701
Salary Average : $4,000
Salary Average Remaining : $2,312
Sami Vatanen $82,500 (1)
Salary Remaining : $47,679
Salary Average : $4,000
Salary Average Remaining : $2,312
Alfons Freij $80,000 (3)
Salary Remaining : $46,234
Salary Average : $4,000
Salary Average Remaining : $2,312
Prokhor Poltapov $80,000 (5)
Salary Remaining : $46,234
Salary Average : $4,000
Salary Average Remaining : $2,312
Seamus Casey $80,000 (1)
Salary Remaining : $46,234
Salary Average : $4,000
Salary Average Remaining : $2,312
Veini Vehviläinen $78,000 (2)
Salary Remaining : $45,078
Salary Average : $4,000
Salary Average Remaining : $2,312
Jack Berglund $70,000 (3)
Salary Remaining : $40,455
Salary Average : $4,000
Salary Average Remaining : $2,312
Adam Sýkora $70,000 (1)
Salary Remaining : $40,455
Salary Average : $4,000
Salary Average Remaining : $2,312
Quentin Miller $65,000 (3)
Salary Remaining : $37,565
Salary Average : $4,000
Salary Average Remaining : $2,312
Eetu Tuulola $60,000 (1)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Otto Salin $60,000 (1)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Tristan Bertucci $60,000 (2)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Tristan Lennox $60,000 (5)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Jonathan Kovacevic $60,000 (1)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Mikko Kokkonen $60,000 (1)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Miroslav Satan Jr $60,000 (3)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Olof Lindbom $60,000 (1)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Lukas Parik $55,000 (1)
Salary Remaining : $31,786
Salary Average : $4,000
Salary Average Remaining : $2,312
Jack Sparkes $50,000 (2)
Salary Remaining : $28,896
Salary Average : $4,000
Salary Average Remaining : $2,312
Total Farm Players35
Salary Commitment
Year 14 : $3,027,800
Year 15 : $1,721,600
Year 16 : $1,261,150
Year 17 : $260,000
Salary Average Commitment
Year 14 : $140,000
Year 15 : $76,000
Year 16 : $56,000
Year 17 : $12,000

HAWAII TYPHOON



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Lagoon
Level 1: 7000 - $100 - 6,034 - 86.20%
Level 2: 6000 - $60 - 5,754 - 95.90%
Level 3: 3000 - $35 - 2,759 - 91.95%
Level 4: 5000 - $25 - 4,675 - 93.50%
Luxury : 2000 - $200 - 1,421 - 71.06%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $35 - 1,756 - 87.78%
Farm Level 2: 1000 - $15 - 999 - 99.89%
Farm Total Capacity :3000

Income

Home Games Left24
Average Attendance - %20,643 - 89.75%
Average Income per Game$1,446,313
Year to Date Revenue$26,033,635
Farm
Home Games Left24
Average Attendance - %2,755 - 91.82%
Average Income per Game$76,430
Year to Date Revenue$1,375,735

Expense

Pro Players Total Salaries$33,567,604
Farm Players Total Salaries$3,522,031
Coaches Total Salaries$2,895,000
Luxury Taxe Total$289,797
Special Salary Cap Value$0
Pro Year To Date Expenses$15,217,670
Farm Year To Date Expenses$1,813,054
Pro Salary Cap To Date$14,521,845
Farm Salary Cap To Date$1,264,336

Estimate

Pro Estimated Season Revenue$34,711,513
Farm Estimated Season Revenue$1,834,313
Pro Remaining Season Days84
Pro Expenses Per Days$235,991
Pro Estimated Expenses$19,823,244
Farm Remaining Season Days89
Farm Expenses Per Days$31,312
Farm Estimated Expenses$2,786,768
Estimated Season Expenses$22,610,012
Season Salary Cap$37,089,635
Estimate Under Maximum Salary Cap of $55,000,000$17,910,365
Estimate Over Minimum Salary Cap of $20,000,000 $17,089,635
Current Bank Account$460,827,531
Projected Bank Account$474,763,345

Pro Players Salaries

Oscar Moller $2,118,000 (2)
-Salary Remaining : $1,194,040
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Tuukka Rask $2,111,385 (3)
-Salary Remaining : $1,190,311
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Drayson Bowman $2,110,000 (2)
-Salary Remaining : $1,189,530
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Ivan Provorov $2,100,000 (3)
-Salary Remaining : $1,183,893
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Jonathan Bernier $2,017,969 (3)
-Salary Remaining : $1,137,647
-Salary Average : $0
-Salary Average Remaining : $0
Alexander Burmistrov $2,000,000 (2)
-Salary Remaining : $1,127,517
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Denis Gurianov $1,628,000 (3)
-Salary Remaining : $917,799
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Logan Stanley $1,612,500 (4)
-Salary Remaining : $909,060
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Ryan Poehling $1,487,500 (5)
-Salary Remaining : $838,591
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Oscar Klefbom $1,406,250 (5)
-Salary Remaining : $792,785
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Jesper Boqvist $1,353,000 (1)
-Salary Remaining : $762,765
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Jamie Oleksiak $1,224,000 (1)
-Salary Remaining : $690,040
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Vitek Vanecek $1,200,000 (2)
-Salary Remaining : $676,510
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Jamie McGinn $1,200,000 (1)
-Salary Remaining : $676,510
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Scott Glennie $1,200,000 (2)
-Salary Remaining : $676,510
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Andrew Mangiapane $1,050,000 (4)
-Salary Remaining : $591,946
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Nicolas Petan $1,014,000 (2)
-Salary Remaining : $571,651
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Matty Beniers $925,000 (5)
-Salary Remaining : $521,477
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Brandt Clarke $900,000 (5)
-Salary Remaining : $507,383
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Dylan Guenther $900,000 (5)
-Salary Remaining : $507,383
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Logan Cooley $900,000 (1)
-Salary Remaining : $507,383
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Jake McCabe $810,000 (2)
-Salary Remaining : $456,644
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Trevor Zegras $800,000 (3)
-Salary Remaining : $451,007
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Seth Jarvis $800,000 (4)
-Salary Remaining : $451,007
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Dylan Olsen $700,000 (2)
-Salary Remaining : $394,631
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Total Pro Players25
Salary Commitment
Year 14 : $33,567,604
Year 15 : $28,890,604
Year 16 : $17,738,604
Year 17 : $9,081,250
Salary Average Commitment
Year 14 : $960,000
Year 15 : $800,000
Year 16 : $480,000
Year 17 : $320,000
Salary Cap with 1 Way Contract
Year 14 : $33,567,604
Year 15 : $28,890,604
Year 16 : $17,738,604
Year 17 : $9,081,250

Farm Players Salaries

Adam Fantilli $900,000 (2)
Salary Remaining : $520,130
Salary Average : $40,000
Salary Average Remaining : $23,117
Marko Dano $132,131 (3)
Salary Remaining : $76,362
Salary Average : $4,000
Salary Average Remaining : $2,312
Matthew Wood $90,000 (2)
Salary Remaining : $52,013
Salary Average : $4,000
Salary Average Remaining : $2,312
Macklin Celebrini $90,000 (3)
Salary Remaining : $52,013
Salary Average : $4,000
Salary Average Remaining : $2,312
Matt Savoie $90,000 (1)
Salary Remaining : $52,013
Salary Average : $4,000
Salary Average Remaining : $2,312
Juuso Pärssinen $89,700 (1)
Salary Remaining : $51,840
Salary Average : $4,000
Salary Average Remaining : $2,312
Tarin Smith $80,000 (3)
Salary Remaining : $46,234
Salary Average : $4,000
Salary Average Remaining : $2,312
Lukas Reichel $80,000 (4)
Salary Remaining : $46,234
Salary Average : $4,000
Salary Average Remaining : $2,312
Ivan Miroshnichenko $80,000 (1)
Salary Remaining : $46,234
Salary Average : $4,000
Salary Average Remaining : $2,312
Quentin Musty $80,000 (2)
Salary Remaining : $46,234
Salary Average : $4,000
Salary Average Remaining : $2,312
Theo Lindstein $80,000 (2)
Salary Remaining : $46,234
Salary Average : $4,000
Salary Average Remaining : $2,312
Matthew Knies $80,000 (5)
Salary Remaining : $46,234
Salary Average : $4,000
Salary Average Remaining : $2,312
Sam Montembeault $70,200 (1)
Salary Remaining : $40,570
Salary Average : $4,000
Salary Average Remaining : $2,312
Ryan Greene $70,000 (1)
Salary Remaining : $40,455
Salary Average : $4,000
Salary Average Remaining : $2,312
Ryder Ritchie $70,000 (3)
Salary Remaining : $40,455
Salary Average : $4,000
Salary Average Remaining : $2,312
Cameron Whynot $70,000 (5)
Salary Remaining : $40,455
Salary Average : $4,000
Salary Average Remaining : $2,312
Michael Del Zotto $70,000 (2)
Salary Remaining : $40,455
Salary Average : $4,000
Salary Average Remaining : $2,312
Jett Woo $65,000 (1)
Salary Remaining : $37,565
Salary Average : $4,000
Salary Average Remaining : $2,312
Akil Thomas $65,000 (2)
Salary Remaining : $37,565
Salary Average : $4,000
Salary Average Remaining : $2,312
Jan Jenik $65,000 (1)
Salary Remaining : $37,565
Salary Average : $4,000
Salary Average Remaining : $2,312
Matvei Shuravin $65,000 (3)
Salary Remaining : $37,565
Salary Average : $4,000
Salary Average Remaining : $2,312
Luke Misa $65,000 (3)
Salary Remaining : $37,565
Salary Average : $4,000
Salary Average Remaining : $2,312
T.J. Brodie $60,000 (1)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Beau Akey $60,000 (2)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Patrice Cormier $60,000 (2)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Jeremy Morin $60,000 (1)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Calle Odelius $60,000 (1)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Josh Jacobs $60,000 (1)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Julius Bergman $60,000 (1)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Jack Drury $60,000 (1)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Haakon Hänelt $60,000 (5)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Ty Voit $60,000 (5)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Tomas Jurco $60,000 (1)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Devon Levi $60,000 (4)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Joel Hofer $55,000 (3)
Salary Remaining : $31,786
Salary Average : $4,000
Salary Average Remaining : $2,312
Cam Squires $50,000 (2)
Salary Remaining : $28,896
Salary Average : $4,000
Salary Average Remaining : $2,312
Luke Prokop $50,000 (4)
Salary Remaining : $28,896
Salary Average : $4,000
Salary Average Remaining : $2,312
Mikhail Abramov $50,000 (1)
Salary Remaining : $28,896
Salary Average : $4,000
Salary Average Remaining : $2,312
Samuel Ersson $50,000 (1)
Salary Remaining : $28,896
Salary Average : $4,000
Salary Average Remaining : $2,312
Total Farm Players39
Salary Commitment
Year 14 : $3,522,031
Year 15 : $1,662,131
Year 16 : $1,017,131
Year 17 : $460,000
Salary Average Commitment
Year 14 : $192,000
Year 15 : $92,000
Year 16 : $56,000
Year 17 : $28,000

LAS CRUCES SPURS



Arena Capacity - Ticket Price
Attendance - %

Arena NameNew Mexico Place
Level 1: 7500 - $102 - 5,637 - 75.17%
Level 2: 6500 - $63 - 5,692 - 87.57%
Level 3: 3500 - $35 - 2,785 - 79.56%
Level 4: 4500 - $27 - 4,447 - 98.83%
Luxury : 2500 - $240 - 1,056 - 42.24%
Total Capacity :24500
Farm
Farm Level 1: 3500 - $37 - 2,866 - 81.88%
Farm Level 2: 2500 - $16 - 2,487 - 99.48%
Farm Total Capacity :6000

Income

Home Games Left23
Average Attendance - %19,618 - 80.07%
Average Income per Game$1,404,611
Year to Date Revenue$26,687,613
Farm
Home Games Left25
Average Attendance - %5,353 - 89.21%
Average Income per Game$145,822
Year to Date Revenue$2,478,977

Expense

Pro Players Total Salaries$34,571,126
Farm Players Total Salaries$2,620,000
Coaches Total Salaries$4,619,000
Luxury Taxe Total$330,232
Special Salary Cap Value$0
Pro Year To Date Expenses$17,050,347
Farm Year To Date Expenses$2,016,912
Pro Salary Cap To Date$16,544,322
Farm Salary Cap To Date$1,106,470

Estimate

Pro Estimated Season Revenue$32,306,058
Farm Estimated Season Revenue$3,645,554
Pro Remaining Season Days84
Pro Expenses Per Days$239,806
Pro Estimated Expenses$20,143,704
Farm Remaining Season Days89
Farm Expenses Per Days$31,019
Farm Estimated Expenses$2,760,691
Estimated Season Expenses$22,904,395
Season Salary Cap$37,191,126
Estimate Under Maximum Salary Cap of $55,000,000$17,808,874
Estimate Over Minimum Salary Cap of $20,000,000 $17,191,126
Current Bank Account$451,923,366
Projected Bank Account$464,970,583

Pro Players Salaries

Pekka Rinne $2,902,126 (1)
-Salary Remaining : $1,636,098
-Salary Average : $0
-Salary Average Remaining : $0
Teuvo Teravainen $2,811,500 (4)
-Salary Remaining : $1,585,007
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Stuart Skinner $2,500,000 (5)
-Salary Remaining : $1,409,396
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Ben Bishop $2,500,000 (3)
-Salary Remaining : $1,409,396
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Thomas Chabot $2,356,250 (5)
-Salary Remaining : $1,328,356
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Erik Johnson $2,246,875 (2)
-Salary Remaining : $1,266,695
-Salary Average : $0
-Salary Average Remaining : $0
Joel Eriksson Ek $2,000,000 (4)
-Salary Remaining : $1,127,517
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Jared McCann $1,900,000 (3)
-Salary Remaining : $1,071,141
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Mark Jankowski $1,500,000 (5)
-Salary Remaining : $845,638
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Anton Rodin $1,233,375 (5)
-Salary Remaining : $695,326
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Dillon Dube $1,200,000 (5)
-Salary Remaining : $676,510
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Logan Couture $1,200,000 (3)
-Salary Remaining : $676,510
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Brett Howden $1,150,000 (5)
-Salary Remaining : $648,322
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Alex Pietrangelo $981,000 (1)
-Salary Remaining : $553,047
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Matt Smaby $960,000 (1)
-Salary Remaining : $541,208
-Salary Average : $0
-Salary Average Remaining : $0
Quinton Byfield $900,000 (3)
-Salary Remaining : $507,383
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Torey Krug $880,000 (2)
-Salary Remaining : $496,107
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Drake Batherson $875,000 (1)
-Salary Remaining : $493,289
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Victor Mete $875,000 (1)
-Salary Remaining : $493,289
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Jake Neighbours $825,000 (4)
-Salary Remaining : $465,101
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Oliver Wahlstrom $775,000 (2)
-Salary Remaining : $436,913
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Cal Foote $750,000 (1)
-Salary Remaining : $422,819
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Alexander Romanov $650,000 (2)
-Salary Remaining : $366,443
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Curtis Lazar $600,000 (1)
-Salary Remaining : $338,255
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Total Pro Players24
Salary Commitment
Year 14 : $34,571,126
Year 15 : $26,628,000
Year 16 : $22,076,125
Year 17 : $15,576,125
Salary Average Commitment
Year 14 : $840,000
Year 15 : $640,000
Year 16 : $520,000
Year 17 : $360,000
Salary Cap with 1 Way Contract
Year 14 : $34,571,126
Year 15 : $26,628,000
Year 16 : $22,076,125
Year 17 : $15,576,125

Farm Players Salaries

Zachary Fucale $120,000 (2)
Salary Remaining : $69,351
Salary Average : $4,000
Salary Average Remaining : $2,312
Viktor Tikhonov $120,000 (2)
Salary Remaining : $69,351
Salary Average : $4,000
Salary Average Remaining : $2,312
Sean Durzi $120,000 (3)
Salary Remaining : $69,351
Salary Average : $4,000
Salary Average Remaining : $2,312
Daniel Sprong $120,000 (4)
Salary Remaining : $69,351
Salary Average : $4,000
Salary Average Remaining : $2,312
Brad Malone $110,000 (2)
Salary Remaining : $63,571
Salary Average : $4,000
Salary Average Remaining : $2,312
Samuel Honzek $90,000 (2)
Salary Remaining : $52,013
Salary Average : $4,000
Salary Average Remaining : $2,312
Filip Mesar $90,000 (1)
Salary Remaining : $52,013
Salary Average : $4,000
Salary Average Remaining : $2,312
Michael Grabner $87,000 (1)
Salary Remaining : $50,279
Salary Average : $4,000
Salary Average Remaining : $2,312
Florian Xhekaj $80,000 (2)
Salary Remaining : $46,234
Salary Average : $4,000
Salary Average Remaining : $2,312
Jani Nyman $80,000 (1)
Salary Remaining : $46,234
Salary Average : $4,000
Salary Average Remaining : $2,312
Jesper Wallstedt $80,000 (5)
Salary Remaining : $46,234
Salary Average : $4,000
Salary Average Remaining : $2,312
Alexey Toropchenko $80,000 (5)
Salary Remaining : $46,234
Salary Average : $4,000
Salary Average Remaining : $2,312
Leon Muggli $80,000 (3)
Salary Remaining : $46,234
Salary Average : $4,000
Salary Average Remaining : $2,312
Tanner Molendyk $80,000 (2)
Salary Remaining : $46,234
Salary Average : $4,000
Salary Average Remaining : $2,312
Logan Sawyer $70,000 (3)
Salary Remaining : $40,455
Salary Average : $4,000
Salary Average Remaining : $2,312
Brock Faber $70,000 (4)
Salary Remaining : $40,455
Salary Average : $4,000
Salary Average Remaining : $2,312
Noah Warren $70,000 (1)
Salary Remaining : $40,455
Salary Average : $4,000
Salary Average Remaining : $2,312
Caden Price $70,000 (2)
Salary Remaining : $40,455
Salary Average : $4,000
Salary Average Remaining : $2,312
William Zellers $65,000 (3)
Salary Remaining : $37,565
Salary Average : $4,000
Salary Average Remaining : $2,312
Nils Höglander $65,000 (3)
Salary Remaining : $37,565
Salary Average : $4,000
Salary Average Remaining : $2,312
Cameron Hillis $63,500 (1)
Salary Remaining : $36,698
Salary Average : $4,000
Salary Average Remaining : $2,312
Kasper Simontaival $60,000 (2)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Ilya Fedotov $60,000 (5)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Dylan Garand $60,000 (5)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Michael Fischer $60,000 (1)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Jack Peart $60,000 (5)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Pavel Dorofeyev $60,000 (3)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Oliver Kapanen $60,000 (2)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Hiroki Gojsic $60,000 (3)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Michael DiPietro $60,000 (2)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Sam Stange $60,000 (2)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Mattias Norlinder $55,000 (1)
Salary Remaining : $31,786
Salary Average : $4,000
Salary Average Remaining : $2,312
Bill Arnold $54,500 (2)
Salary Remaining : $31,497
Salary Average : $4,000
Salary Average Remaining : $2,312
Tanner Ludtke $50,000 (2)
Salary Remaining : $28,896
Salary Average : $4,000
Salary Average Remaining : $2,312
Artyom Galimov $50,000 (1)
Salary Remaining : $28,896
Salary Average : $4,000
Salary Average Remaining : $2,312
Total Farm Players35
Salary Commitment
Year 14 : $2,620,000
Year 15 : $2,064,500
Year 16 : $1,050,000
Year 17 : $530,000
Salary Average Commitment
Year 14 : $140,000
Year 15 : $108,000
Year 16 : $56,000
Year 17 : $28,000

MANHATTAN ISLANDERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameBossydome
Level 1: 6000 - $100 - 5,859 - 97.65%
Level 2: 5000 - $60 - 5,000 - 100.00%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $25 - 4,000 - 100.00%
Luxury : 1000 - $200 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,712 - 85.61%
Farm Level 2: 1000 - $15 - 996 - 99.56%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %17,859 - 99.22%
Average Income per Game$1,255,874
Year to Date Revenue$23,861,600
Farm
Home Games Left24
Average Attendance - %2,708 - 90.26%
Average Income per Game$74,863
Year to Date Revenue$1,347,535

Expense

Pro Players Total Salaries$36,340,028
Farm Players Total Salaries$2,926,575
Coaches Total Salaries$2,973,200
Luxury Taxe Total$311,746
Special Salary Cap Value$0
Pro Year To Date Expenses$16,393,466
Farm Year To Date Expenses$1,834,061
Pro Salary Cap To Date$15,619,930
Farm Salary Cap To Date$1,327,581

Estimate

Pro Estimated Season Revenue$28,885,095
Farm Estimated Season Revenue$1,796,713
Pro Remaining Season Days84
Pro Expenses Per Days$255,793
Pro Estimated Expenses$21,486,612
Farm Remaining Season Days89
Farm Expenses Per Days$26,796
Farm Estimated Expenses$2,384,844
Estimated Season Expenses$23,871,456
Season Salary Cap$39,266,603
Estimate Under Maximum Salary Cap of $55,000,000$15,733,397
Estimate Over Minimum Salary Cap of $20,000,000 $19,266,603
Current Bank Account$374,619,614
Projected Bank Account$381,429,966

Pro Players Salaries

Jack Hughes $3,805,250 (5)
-Salary Remaining : $2,145,242
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Jordan Schroeder $2,709,300 (2)
-Salary Remaining : $1,527,391
-Salary Average : $0
-Salary Average Remaining : $0
Mathew Barzal $2,700,000 (4)
-Salary Remaining : $1,522,148
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Gabriel Landeskog $2,673,750 (2)
-Salary Remaining : $1,507,349
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Andre Burakovsky $2,411,500 (4)
-Salary Remaining : $1,359,503
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Anthony Beauvillier $2,325,000 (4)
-Salary Remaining : $1,310,738
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Denis Malgin $2,000,228 (1)
-Salary Remaining : $1,127,645
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Erik Karlsson $1,770,000 (3)
-Salary Remaining : $997,852
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Oliver Ekman-Larsson $1,676,000 (2)
-Salary Remaining : $944,859
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Thatcher Demko $1,664,000 (3)
-Salary Remaining : $938,094
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Malcolm Subban $1,632,000 (2)
-Salary Remaining : $920,054
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Thomas Hickey $1,253,000 (4)
-Salary Remaining : $706,389
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Filip Zadina $1,200,000 (5)
-Salary Remaining : $676,510
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Owen Power $1,200,000 (5)
-Salary Remaining : $676,510
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Ryan Pulock $910,000 (1)
-Salary Remaining : $513,020
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Adam Erne $910,000 (1)
-Salary Remaining : $513,020
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Ivan Demidov $900,000 (3)
-Salary Remaining : $507,383
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Juraj Slafkovský $900,000 (1)
-Salary Remaining : $507,383
-Salary Average : $40,000
-Salary Average Remaining : $22,550
William Eklund $900,000 (5)
-Salary Remaining : $507,383
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Alex Turcotte $825,000 (1)
-Salary Remaining : $465,101
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Spencer Knight $775,000 (3)
-Salary Remaining : $436,913
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Olli Juolevi $600,000 (3)
-Salary Remaining : $338,255
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Filip Hronek $600,000 (3)
-Salary Remaining : $338,255
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Total Pro Players23
Salary Commitment
Year 14 : $36,340,028
Year 15 : $30,794,800
Year 16 : $22,103,750
Year 17 : $15,794,750
Salary Average Commitment
Year 14 : $880,000
Year 15 : $680,000
Year 16 : $560,000
Year 17 : $320,000
Salary Cap with 1 Way Contract
Year 14 : $36,340,028
Year 15 : $30,794,800
Year 16 : $22,103,750
Year 17 : $15,794,750

Farm Players Salaries

Magnus Hellberg $143,000 (3)
Salary Remaining : $82,643
Salary Average : $4,000
Salary Average Remaining : $2,312
Isac Lundeström $120,000 (5)
Salary Remaining : $69,351
Salary Average : $4,000
Salary Average Remaining : $2,312
Evgeny Kuznetsov $97,100 (4)
Salary Remaining : $56,116
Salary Average : $4,000
Salary Average Remaining : $2,312
Frank Nazar $90,000 (1)
Salary Remaining : $52,013
Salary Average : $4,000
Salary Average Remaining : $2,312
Colby Barlow $90,000 (2)
Salary Remaining : $52,013
Salary Average : $4,000
Salary Average Remaining : $2,312
Isak Rosén $90,000 (5)
Salary Remaining : $52,013
Salary Average : $4,000
Salary Average Remaining : $2,312
Fedor Svechkov $90,000 (5)
Salary Remaining : $52,013
Salary Average : $4,000
Salary Average Remaining : $2,312
Griffin Reinhart $88,300 (2)
Salary Remaining : $51,031
Salary Average : $4,000
Salary Average Remaining : $2,312
Maxim Štrbák $80,000 (2)
Salary Remaining : $46,234
Salary Average : $4,000
Salary Average Remaining : $2,312
Noah Östlund $80,000 (1)
Salary Remaining : $46,234
Salary Average : $4,000
Salary Average Remaining : $2,312
Sam Rinzel $80,000 (1)
Salary Remaining : $46,234
Salary Average : $4,000
Salary Average Remaining : $2,312
Dylan James $80,000 (1)
Salary Remaining : $46,234
Salary Average : $4,000
Salary Average Remaining : $2,312
Mavrik Bourque $80,000 (4)
Salary Remaining : $46,234
Salary Average : $4,000
Salary Average Remaining : $2,312
Logan Mailloux $80,000 (5)
Salary Remaining : $46,234
Salary Average : $4,000
Salary Average Remaining : $2,312
Rodion Amirov $80,000 (3)
Salary Remaining : $46,234
Salary Average : $4,000
Salary Average Remaining : $2,312
Sacha Boisvert $80,000 (3)
Salary Remaining : $46,234
Salary Average : $4,000
Salary Average Remaining : $2,312
Timothy Liljegren $71,675 (4)
Salary Remaining : $41,423
Salary Average : $4,000
Salary Average Remaining : $2,312
Sam Colangelo $70,000 (4)
Salary Remaining : $40,455
Salary Average : $4,000
Salary Average Remaining : $2,312
Ben Danford $70,000 (3)
Salary Remaining : $40,455
Salary Average : $4,000
Salary Average Remaining : $2,312
Oskar Pettersson $70,000 (1)
Salary Remaining : $40,455
Salary Average : $4,000
Salary Average Remaining : $2,312
Artyom Grushnikov $70,000 (3)
Salary Remaining : $40,455
Salary Average : $4,000
Salary Average Remaining : $2,312
Aram Minnetian $70,000 (2)
Salary Remaining : $40,455
Salary Average : $4,000
Salary Average Remaining : $2,312
Gabriel Carlsson $66,500 (3)
Salary Remaining : $38,432
Salary Average : $4,000
Salary Average Remaining : $2,312
Max Plante $65,000 (3)
Salary Remaining : $37,565
Salary Average : $4,000
Salary Average Remaining : $2,312
Ethan Bear $65,000 (1)
Salary Remaining : $37,565
Salary Average : $4,000
Salary Average Remaining : $2,312
Alexei Kolosov $60,000 (3)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Mason Beaupit $60,000 (1)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Joe Veleno $60,000 (3)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Cole Huckins $60,000 (3)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Tyson Hinds $60,000 (3)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Jan Myšák $60,000 (2)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Benjamin Gaudreau $60,000 (4)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Aleksi Saarela $60,000 (5)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Spencer Gill $60,000 (3)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Gustav Lindstrom $60,000 (2)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Carey Terrance $60,000 (2)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Jordan Spence $50,000 (1)
Salary Remaining : $28,896
Salary Average : $4,000
Salary Average Remaining : $2,312
Alexander Suzdalev $50,000 (1)
Salary Remaining : $28,896
Salary Average : $4,000
Salary Average Remaining : $2,312
Danny Zhilkin $50,000 (1)
Salary Remaining : $28,896
Salary Average : $4,000
Salary Average Remaining : $2,312
Gavin McCarthy $50,000 (2)
Salary Remaining : $28,896
Salary Average : $4,000
Salary Average Remaining : $2,312
Total Farm Players40
Salary Commitment
Year 14 : $2,926,575
Year 15 : $2,251,575
Year 16 : $1,693,275
Year 17 : $818,775
Salary Average Commitment
Year 14 : $160,000
Year 15 : $120,000
Year 16 : $88,000
Year 17 : $40,000

NEWTON NIGHTMARES



Arena Capacity - Ticket Price
Attendance - %

Arena NameNEWTON SPORTS PALACE
Level 1: 6000 - $90 - 6,000 - 100.00%
Level 2: 5000 - $70 - 4,576 - 91.53%
Level 3: 2000 - $45 - 1,993 - 99.63%
Level 4: 4000 - $30 - 4,000 - 100.00%
Luxury : 1000 - $150 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 2,000 - 100.00%
Farm Level 2: 1000 - $15 - 998 - 99.83%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %17,569 - 97.61%
Average Income per Game$1,220,014
Year to Date Revenue$23,180,270
Farm
Home Games Left23
Average Attendance - %2,998 - 99.94%
Average Income per Game$64,974
Year to Date Revenue$1,234,505

Expense

Pro Players Total Salaries$40,034,783
Farm Players Total Salaries$3,541,500
Coaches Total Salaries$2,700,000
Luxury Taxe Total$330,315
Special Salary Cap Value$0
Pro Year To Date Expenses$17,224,103
Farm Year To Date Expenses$1,834,542
Pro Salary Cap To Date$16,547,908
Farm Salary Cap To Date$1,349,162

Estimate

Pro Estimated Season Revenue$28,060,327
Farm Estimated Season Revenue$1,494,401
Pro Remaining Season Days84
Pro Expenses Per Days$279,093
Pro Estimated Expenses$23,443,812
Farm Remaining Season Days89
Farm Expenses Per Days$30,464
Farm Estimated Expenses$2,711,296
Estimated Season Expenses$26,155,108
Season Salary Cap$43,576,283
Estimate Under Maximum Salary Cap of $55,000,000$11,423,717
Estimate Over Minimum Salary Cap of $20,000,000 $23,576,283
Current Bank Account$288,802,701
Projected Bank Account$292,202,321

Pro Players Salaries

Pontus Aberg $3,500,000 (1)
-Salary Remaining : $1,973,154
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Brian Lee $3,346,875 (5)
-Salary Remaining : $1,886,829
-Salary Average : $0
-Salary Average Remaining : $0
Kevin Poulin $2,928,764 (4)
-Salary Remaining : $1,651,115
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Jordan Caron $2,746,644 (3)
-Salary Remaining : $1,548,444
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Adam Boqvist $2,500,000 (5)
-Salary Remaining : $1,409,396
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Pavel Zacha $2,237,500 (4)
-Salary Remaining : $1,261,409
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Brock Boeser $2,125,000 (3)
-Salary Remaining : $1,197,987
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Max Domi $2,025,000 (2)
-Salary Remaining : $1,141,611
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Braden Holtby $1,924,375 (2)
-Salary Remaining : $1,084,883
-Salary Average : $0
-Salary Average Remaining : $0
Mika Zibanejad $1,910,375 (3)
-Salary Remaining : $1,076,990
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Phillip Danault $1,897,500 (4)
-Salary Remaining : $1,069,732
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Jake Virtanen $1,881,250 (3)
-Salary Remaining : $1,060,570
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Roman Polak $1,408,000 (1)
-Salary Remaining : $793,772
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Adam Henrique $1,272,500 (4)
-Salary Remaining : $717,383
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Jacob de la Rose $1,200,000 (3)
-Salary Remaining : $676,510
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Brandon McMillan $1,106,000 (1)
-Salary Remaining : $623,517
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Viktor Arvidsson $1,000,000 (4)
-Salary Remaining : $563,758
-Salary Average : $40,000
-Salary Average Remaining : $22,550
MacKenzie Entwistle $975,000 (2)
-Salary Remaining : $549,664
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Maveric Lamoureux $800,000 (1)
-Salary Remaining : $451,007
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Pierre-Olivier Joseph $750,000 (1)
-Salary Remaining : $422,819
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Daniel Torgersson $700,000 (3)
-Salary Remaining : $394,631
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Jackson Lacombe $700,000 (4)
-Salary Remaining : $394,631
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Luca Pinelli $600,000 (2)
-Salary Remaining : $338,255
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Mason Millman $500,000 (3)
-Salary Remaining : $281,879
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Total Pro Players24
Salary Commitment
Year 14 : $40,034,783
Year 15 : $32,470,783
Year 16 : $26,946,408
Year 17 : $15,883,139
Salary Average Commitment
Year 14 : $880,000
Year 15 : $680,000
Year 16 : $560,000
Year 17 : $280,000
Salary Cap with 1 Way Contract
Year 14 : $40,034,783
Year 15 : $32,470,783
Year 16 : $26,946,408
Year 17 : $15,883,139

Farm Players Salaries

Alex Vlasic $600,000 (1)
Salary Remaining : $346,753
Salary Average : $40,000
Salary Average Remaining : $23,117
Ryan Johansen $132,500 (2)
Salary Remaining : $76,575
Salary Average : $4,000
Salary Average Remaining : $2,312
Mikkel Boedker $118,400 (2)
Salary Remaining : $68,426
Salary Average : $4,000
Salary Average Remaining : $2,312
Joshua Ho-Sang $113,400 (4)
Salary Remaining : $65,536
Salary Average : $4,000
Salary Average Remaining : $2,312
Maxim Mayorov $112,500 (2)
Salary Remaining : $65,016
Salary Average : $4,000
Salary Average Remaining : $2,312
Dmytro Timashov $107,500 (2)
Salary Remaining : $62,127
Salary Average : $4,000
Salary Average Remaining : $2,312
Taylor Chorney $102,900 (1)
Salary Remaining : $59,468
Salary Average : $4,000
Salary Average Remaining : $2,312
Michael Hage $90,000 (3)
Salary Remaining : $52,013
Salary Average : $4,000
Salary Average Remaining : $2,312
Nolan Patrick $82,500 (1)
Salary Remaining : $47,679
Salary Average : $4,000
Salary Average Remaining : $2,312
Max Comtois $80,000 (1)
Salary Remaining : $46,234
Salary Average : $4,000
Salary Average Remaining : $2,312
Sam O'Reilly $80,000 (3)
Salary Remaining : $46,234
Salary Average : $4,000
Salary Average Remaining : $2,312
Brendan Brisson $80,000 (3)
Salary Remaining : $46,234
Salary Average : $4,000
Salary Average Remaining : $2,312
Brett Leason $76,800 (1)
Salary Remaining : $44,384
Salary Average : $4,000
Salary Average Remaining : $2,312
Jakob Pelletier $75,000 (3)
Salary Remaining : $43,344
Salary Average : $4,000
Salary Average Remaining : $2,312
Michael Hutchinson $75,000 (1)
Salary Remaining : $43,344
Salary Average : $4,000
Salary Average Remaining : $2,312
David Spacek $70,000 (1)
Salary Remaining : $40,455
Salary Average : $4,000
Salary Average Remaining : $2,312
Nikita Chibrikov $70,000 (3)
Salary Remaining : $40,455
Salary Average : $4,000
Salary Average Remaining : $2,312
Benjamin Roger $70,000 (3)
Salary Remaining : $40,455
Salary Average : $4,000
Salary Average Remaining : $2,312
Sergei Ivanov $70,000 (1)
Salary Remaining : $40,455
Salary Average : $4,000
Salary Average Remaining : $2,312
Kalan Lind $70,000 (2)
Salary Remaining : $40,455
Salary Average : $4,000
Salary Average Remaining : $2,312
Vasily Ponomarev $70,000 (4)
Salary Remaining : $40,455
Salary Average : $4,000
Salary Average Remaining : $2,312
Isaiah George $65,000 (3)
Salary Remaining : $37,565
Salary Average : $4,000
Salary Average Remaining : $2,312
Will Cuylle $60,000 (4)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Brody Lamb $60,000 (4)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Nico Daws $60,000 (3)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Wyatt Kaiser $60,000 (3)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Landon Slaggert $60,000 (3)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Albert Johansson $60,000 (1)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Victor Mancini $60,000 (2)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Vojtech Hradec $60,000 (3)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Sean Behrens $60,000 (3)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Tomas Lavoie $60,000 (3)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Michael Funk $60,000 (1)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Joshua Roy $60,000 (3)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Artemi Kniazev $55,000 (1)
Salary Remaining : $31,786
Salary Average : $4,000
Salary Average Remaining : $2,312
Semyon Der-Arguchintsev $55,000 (1)
Salary Remaining : $31,786
Salary Average : $4,000
Salary Average Remaining : $2,312
John Ludvig $50,000 (1)
Salary Remaining : $28,896
Salary Average : $4,000
Salary Average Remaining : $2,312
Lucas Edmonds $50,000 (1)
Salary Remaining : $28,896
Salary Average : $4,000
Salary Average Remaining : $2,312
Cruz Lucius $50,000 (1)
Salary Remaining : $28,896
Salary Average : $4,000
Salary Average Remaining : $2,312
Kirill Dolzhenkov $50,000 (1)
Salary Remaining : $28,896
Salary Average : $4,000
Salary Average Remaining : $2,312
Tyler Angle $50,000 (3)
Salary Remaining : $28,896
Salary Average : $4,000
Salary Average Remaining : $2,312
Frédéric Brunet $50,000 (1)
Salary Remaining : $28,896
Salary Average : $4,000
Salary Average Remaining : $2,312
Total Farm Players42
Salary Commitment
Year 14 : $3,541,500
Year 15 : $1,904,300
Year 16 : $1,303,400
Year 17 : $303,400
Salary Average Commitment
Year 14 : $204,000
Year 15 : $100,000
Year 16 : $76,000
Year 17 : $16,000

NORTH VAN ROCKERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameHouse of Flames
Level 1: 7500 - $100 - 6,395 - 85.27%
Level 2: 6500 - $60 - 5,903 - 90.82%
Level 3: 5500 - $30 - 2,880 - 52.37%
Level 4: 5000 - $28 - 4,611 - 92.23%
Luxury : 1500 - $200 - 1,448 - 96.51%
Total Capacity :26000
Farm
Farm Level 1: 3500 - $35 - 3,186 - 91.03%
Farm Level 2: 2500 - $25 - 1,628 - 65.11%
Farm Total Capacity :6000

Income

Home Games Left23
Average Attendance - %21,238 - 81.68%
Average Income per Game$1,498,773
Year to Date Revenue$28,476,678
Farm
Home Games Left24
Average Attendance - %4,814 - 80.23%
Average Income per Game$152,211
Year to Date Revenue$2,739,795

Expense

Pro Players Total Salaries$33,509,294
Farm Players Total Salaries$2,410,400
Coaches Total Salaries$2,747,000
Luxury Taxe Total$292,299
Special Salary Cap Value$0
Pro Year To Date Expenses$15,082,542
Farm Year To Date Expenses$1,761,216
Pro Salary Cap To Date$14,646,327
Farm Salary Cap To Date$1,023,852

Estimate

Pro Estimated Season Revenue$34,471,768
Farm Estimated Season Revenue$3,653,060
Pro Remaining Season Days84
Pro Expenses Per Days$231,606
Pro Estimated Expenses$19,454,904
Farm Remaining Season Days89
Farm Expenses Per Days$26,996
Farm Estimated Expenses$2,402,644
Estimated Season Expenses$21,857,548
Season Salary Cap$35,919,694
Estimate Under Maximum Salary Cap of $55,000,000$19,080,306
Estimate Over Minimum Salary Cap of $20,000,000 $15,919,694
Current Bank Account$482,184,904
Projected Bank Account$498,452,184

Pro Players Salaries

Marc-Edouard Vlasic $3,909,375 (2)
-Salary Remaining : $2,203,943
-Salary Average : $0
-Salary Average Remaining : $0
Kevin Labanc $2,925,000 (5)
-Salary Remaining : $1,648,993
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Nick Suzuki $2,681,250 (5)
-Salary Remaining : $1,511,577
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Markus Granlund $2,343,750 (5)
-Salary Remaining : $1,321,309
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Ilya Samsonov $2,250,000 (4)
-Salary Remaining : $1,268,456
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Sam Gagner $2,233,750 (2)
-Salary Remaining : $1,259,295
-Salary Average : $0
-Salary Average Remaining : $0
John Quenneville $2,088,750 (2)
-Salary Remaining : $1,177,550
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Matt Murray $1,709,844 (2)
-Salary Remaining : $963,939
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Alex Chiasson $1,371,000 (4)
-Salary Remaining : $772,913
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Mikael Granlund $1,359,375 (1)
-Salary Remaining : $766,359
-Salary Average : $0
-Salary Average Remaining : $0
Kyle Clifford $1,344,000 (1)
-Salary Remaining : $757,691
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Henrik Borgström $1,200,000 (5)
-Salary Remaining : $676,510
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Patrick Davis $1,200,000 (3)
-Salary Remaining : $676,510
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Adam Fox $1,137,500 (3)
-Salary Remaining : $641,275
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Peter Holland $1,107,075 (2)
-Salary Remaining : $624,123
-Salary Average : $0
-Salary Average Remaining : $0
Joel Edmundson $1,033,000 (4)
-Salary Remaining : $582,362
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Patrick Sieloff $1,015,625 (4)
-Salary Remaining : $572,567
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Roland McKeown $1,000,000 (3)
-Salary Remaining : $563,758
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Cody Glass $850,000 (1)
-Salary Remaining : $479,195
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Cam York $750,000 (3)
-Salary Remaining : $422,819
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Total Pro Players20
Salary Commitment
Year 14 : $33,509,294
Year 15 : $29,955,919
Year 16 : $18,907,125
Year 17 : $14,819,625
Salary Average Commitment
Year 14 : $640,000
Year 15 : $560,000
Year 16 : $480,000
Year 17 : $320,000
Salary Cap with 1 Way Contract
Year 14 : $33,509,294
Year 15 : $29,955,919
Year 16 : $18,907,125
Year 17 : $14,819,625

Farm Players Salaries

Calvin De Haan $139,375 (4)
Salary Remaining : $80,548
Salary Average : $4,000
Salary Average Remaining : $2,312
Sonny Milano $128,125 (2)
Salary Remaining : $74,046
Salary Average : $4,000
Salary Average Remaining : $2,312
Philippe Myers $101,000 (1)
Salary Remaining : $58,370
Salary Average : $4,000
Salary Average Remaining : $2,312
Nico Myatovic $90,000 (2)
Salary Remaining : $52,013
Salary Average : $4,000
Salary Average Remaining : $2,312
Yegor Surin $90,000 (3)
Salary Remaining : $52,013
Salary Average : $4,000
Salary Average Remaining : $2,312
Chaz Lucius $90,000 (5)
Salary Remaining : $52,013
Salary Average : $4,000
Salary Average Remaining : $2,312
Micheal Ferland $80,000 (1)
Salary Remaining : $46,234
Salary Average : $4,000
Salary Average Remaining : $2,312
Zach Dean $80,000 (5)
Salary Remaining : $46,234
Salary Average : $4,000
Salary Average Remaining : $2,312
Shakir Mukhamadullin $80,000 (4)
Salary Remaining : $46,234
Salary Average : $4,000
Salary Average Remaining : $2,312
Emil Hemming $80,000 (3)
Salary Remaining : $46,234
Salary Average : $4,000
Salary Average Remaining : $2,312
Fraser Minten $80,000 (1)
Salary Remaining : $46,234
Salary Average : $4,000
Salary Average Remaining : $2,312
Brady Cleveland $80,000 (2)
Salary Remaining : $46,234
Salary Average : $4,000
Salary Average Remaining : $2,312
Nolan Allan $80,000 (5)
Salary Remaining : $46,234
Salary Average : $4,000
Salary Average Remaining : $2,312
Vladislav Kolyachonok $76,900 (1)
Salary Remaining : $44,442
Salary Average : $4,000
Salary Average Remaining : $2,312
Julian Lutz $70,000 (1)
Salary Remaining : $40,455
Salary Average : $4,000
Salary Average Remaining : $2,312
Danny Nelson $70,000 (2)
Salary Remaining : $40,455
Salary Average : $4,000
Salary Average Remaining : $2,312
Colin Ralph $70,000 (3)
Salary Remaining : $40,455
Salary Average : $4,000
Salary Average Remaining : $2,312
Samu Tuomaala $70,000 (2)
Salary Remaining : $40,455
Salary Average : $4,000
Salary Average Remaining : $2,312
Hunter Haight $70,000 (1)
Salary Remaining : $40,455
Salary Average : $4,000
Salary Average Remaining : $2,312
Olle Eriksson Ek $65,000 (1)
Salary Remaining : $37,565
Salary Average : $4,000
Salary Average Remaining : $2,312
Melker Thelin $65,000 (3)
Salary Remaining : $37,565
Salary Average : $4,000
Salary Average Remaining : $2,312
Bobby Brink $65,000 (3)
Salary Remaining : $37,565
Salary Average : $4,000
Salary Average Remaining : $2,312
Lucas Ciona $60,000 (1)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Ian Moore $60,000 (1)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Ozzy Wiesblatt $60,000 (1)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Jack D Hughes $60,000 (1)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Jackson Hallum $60,000 (1)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Brendan Perlini $60,000 (1)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Zach Nehring $60,000 (3)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Jesse Kiiskinen $60,000 (2)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Tomas Hamara $50,000 (1)
Salary Remaining : $28,896
Salary Average : $4,000
Salary Average Remaining : $2,312
Hunter Jones $50,000 (2)
Salary Remaining : $28,896
Salary Average : $4,000
Salary Average Remaining : $2,312
Rutger McGroarty $10,000 (1)
Salary Remaining : $5,779
Salary Average : $4,000
Salary Average Remaining : $2,312
Total Farm Players33
Salary Commitment
Year 14 : $2,410,400
Year 15 : $1,447,500
Year 16 : $899,375
Year 17 : $469,375
Salary Average Commitment
Year 14 : $132,000
Year 15 : $72,000
Year 16 : $44,000
Year 17 : $20,000

PENSACOLA BADGERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameNO FEAR Center
Level 1: 6000 - $105 - 5,430 - 90.50%
Level 2: 5000 - $95 - 3,378 - 67.55%
Level 3: 2000 - $85 - 1,165 - 58.26%
Level 4: 4000 - $70 - 1,875 - 46.88%
Luxury : 1000 - $150 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $15 - 2,000 - 100.00%
Farm Level 2: 1000 - $10 - 1,000 - 100.00%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %12,848 - 71.38%
Average Income per Game$1,271,311
Year to Date Revenue$24,154,905
Farm
Home Games Left23
Average Attendance - %3,000 - 100.00%
Average Income per Game$40,000
Year to Date Revenue$760,000

Expense

Pro Players Total Salaries$34,995,486
Farm Players Total Salaries$3,399,570
Coaches Total Salaries$3,075,000
Luxury Taxe Total$303,786
Special Salary Cap Value$0
Pro Year To Date Expenses$15,635,877
Farm Year To Date Expenses$1,670,317
Pro Salary Cap To Date$15,221,461
Farm Salary Cap To Date$1,300,988

Estimate

Pro Estimated Season Revenue$29,240,148
Farm Estimated Season Revenue$920,000
Pro Remaining Season Days84
Pro Expenses Per Days$241,245
Pro Estimated Expenses$20,264,580
Farm Remaining Season Days89
Farm Expenses Per Days$27,757
Farm Estimated Expenses$2,470,373
Estimated Season Expenses$22,734,953
Season Salary Cap$38,395,056
Estimate Under Maximum Salary Cap of $55,000,000$16,604,944
Estimate Over Minimum Salary Cap of $20,000,000 $18,395,056
Current Bank Account$392,339,881
Projected Bank Account$399,765,076

Pro Players Salaries

Bo Horvat $3,165,813 (5)
-Salary Remaining : $1,784,754
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Jonathan Huberdeau $3,066,548 (2)
-Salary Remaining : $1,728,792
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Andrei Vasilevski $2,782,500 (4)
-Salary Remaining : $1,568,658
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Ryan Strome $2,576,000 (4)
-Salary Remaining : $1,452,242
-Salary Average : $40,000
-Salary Average Remaining : $22,550
David Pastrnak $2,500,000 (5)
-Salary Remaining : $1,409,396
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Cory Emmerton $2,312,500 (2)
-Salary Remaining : $1,303,691
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Dany Heatley $2,025,000 (2)
-Salary Remaining : $1,141,611
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Hampus Lindholm $1,771,875 (2)
-Salary Remaining : $998,909
-Salary Average : $40,000
-Salary Average Remaining : $22,550
John-Michael Liles $1,725,000 (1)
-Salary Remaining : $972,483
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Jeff Tambellini $1,672,000 (4)
-Salary Remaining : $942,604
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Bryce Swan $1,403,750 (1)
-Salary Remaining : $791,376
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Brayden Schenn $1,276,000 (3)
-Salary Remaining : $719,356
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Quinn Hughes $1,050,000 (2)
-Salary Remaining : $591,946
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Lucas Raymond $925,000 (4)
-Salary Remaining : $521,477
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Daniel Vladar $907,500 (3)
-Salary Remaining : $511,611
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Braden Schneider $900,000 (4)
-Salary Remaining : $507,383
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Mason McTavish $900,000 (5)
-Salary Remaining : $507,383
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Mike Matheson $811,000 (3)
-Salary Remaining : $457,208
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Michael Rasmussen $775,000 (1)
-Salary Remaining : $436,913
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Vince Dunn $700,000 (4)
-Salary Remaining : $394,631
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Adam Raska $600,000 (2)
-Salary Remaining : $338,255
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Kaedan Korczak $600,000 (3)
-Salary Remaining : $338,255
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Lucas Elvenes $550,000 (1)
-Salary Remaining : $310,067
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Total Pro Players23
Salary Commitment
Year 14 : $34,995,486
Year 15 : $30,541,736
Year 16 : $19,715,813
Year 17 : $16,121,313
Salary Average Commitment
Year 14 : $920,000
Year 15 : $760,000
Year 16 : $520,000
Year 17 : $360,000
Salary Cap with 1 Way Contract
Year 14 : $34,995,486
Year 15 : $30,541,736
Year 16 : $19,715,813
Year 17 : $16,121,313

Farm Players Salaries

Kaiden Guhle $900,000 (4)
Salary Remaining : $520,130
Salary Average : $40,000
Salary Average Remaining : $23,117
Patrik Berglund $220,000 (1)
Salary Remaining : $127,143
Salary Average : $4,000
Salary Average Remaining : $2,312
Chris Butler $122,875 (1)
Salary Remaining : $71,012
Salary Average : $4,000
Salary Average Remaining : $2,312
JJ Moser $120,000 (3)
Salary Remaining : $69,351
Salary Average : $4,000
Salary Average Remaining : $2,312
Emerson Etem $113,920 (3)
Salary Remaining : $65,837
Salary Average : $4,000
Salary Average Remaining : $2,312
Dylan Sikura $92,500 (1)
Salary Remaining : $53,458
Salary Average : $4,000
Salary Average Remaining : $2,312
Zach Benson $90,000 (2)
Salary Remaining : $52,013
Salary Average : $4,000
Salary Average Remaining : $2,312
Stian Solberg $90,000 (3)
Salary Remaining : $52,013
Salary Average : $4,000
Salary Average Remaining : $2,312
Tyler Parsons $84,375 (2)
Salary Remaining : $48,762
Salary Average : $4,000
Salary Average Remaining : $2,312
Gracyn Sawchyn $80,000 (2)
Salary Remaining : $46,234
Salary Average : $4,000
Salary Average Remaining : $2,312
Daniil But $80,000 (2)
Salary Remaining : $46,234
Salary Average : $4,000
Salary Average Remaining : $2,312
E. J. Emery $80,000 (3)
Salary Remaining : $46,234
Salary Average : $4,000
Salary Average Remaining : $2,312
Aatu Räty $80,000 (5)
Salary Remaining : $46,234
Salary Average : $4,000
Salary Average Remaining : $2,312
Konstantin Zakharov $77,500 (1)
Salary Remaining : $44,789
Salary Average : $4,000
Salary Average Remaining : $2,312
Jordan Dumais $70,000 (1)
Salary Remaining : $40,455
Salary Average : $4,000
Salary Average Remaining : $2,312
Marat Khusnutdinov $70,000 (4)
Salary Remaining : $40,455
Salary Average : $4,000
Salary Average Remaining : $2,312
Gavin Hayes $70,000 (1)
Salary Remaining : $40,455
Salary Average : $4,000
Salary Average Remaining : $2,312
Sergei Murashov $70,000 (3)
Salary Remaining : $40,455
Salary Average : $4,000
Salary Average Remaining : $2,312
Nolan Foote $65,000 (1)
Salary Remaining : $37,565
Salary Average : $4,000
Salary Average Remaining : $2,312
Reece Newkirk $64,000 (1)
Salary Remaining : $36,987
Salary Average : $4,000
Salary Average Remaining : $2,312
Hampton Slukynsky $60,000 (2)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Anthony Romani $60,000 (3)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Andrew Peeke $60,000 (1)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Adam Engström $60,000 (1)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Christian Fischer $60,000 (1)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Emmitt Finnie $60,000 (3)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Julien Gauthier $60,000 (1)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Rodwin Dionicio $60,000 (2)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
David Gustafsson $60,000 (1)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Michal Teplý $60,000 (1)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Karel Vejmelka $59,400 (1)
Salary Remaining : $34,329
Salary Average : $4,000
Salary Average Remaining : $2,312
Aleksanteri Kaskimaki $50,000 (1)
Salary Remaining : $28,896
Salary Average : $4,000
Salary Average Remaining : $2,312
Ryan Ufko $50,000 (1)
Salary Remaining : $28,896
Salary Average : $4,000
Salary Average Remaining : $2,312
Total Farm Players33
Salary Commitment
Year 14 : $3,399,570
Year 15 : $1,288,295
Year 16 : $833,920
Year 17 : $240,000
Salary Average Commitment
Year 14 : $168,000
Year 15 : $64,000
Year 16 : $40,000
Year 17 : $12,000

PHILADELPHIA MADMEN



Arena Capacity - Ticket Price
Attendance - %

Arena NameBroadstreet Arena
Level 1: 6500 - $89 - 6,275 - 96.54%
Level 2: 5500 - $56 - 5,280 - 95.99%
Level 3: 2000 - $49 - 1,879 - 93.95%
Level 4: 4000 - $35 - 3,601 - 90.04%
Luxury : 1500 - $210 - 1,199 - 79.94%
Total Capacity :19500
Farm
Farm Level 1: 2000 - $35 - 1,849 - 92.43%
Farm Level 2: 1000 - $18 - 922 - 92.22%
Farm Total Capacity :3000

Income

Home Games Left24
Average Attendance - %18,234 - 93.51%
Average Income per Game$1,356,106
Year to Date Revenue$24,409,914
Farm
Home Games Left25
Average Attendance - %2,771 - 92.36%
Average Income per Game$70,975
Year to Date Revenue$1,206,570

Expense

Pro Players Total Salaries$32,797,192
Farm Players Total Salaries$3,061,227
Coaches Total Salaries$2,911,000
Luxury Taxe Total$250,747
Special Salary Cap Value$0
Pro Year To Date Expenses$13,223,894
Farm Year To Date Expenses$1,934,905
Pro Salary Cap To Date$12,569,537
Farm Salary Cap To Date$1,339,343

Estimate

Pro Estimated Season Revenue$32,546,552
Farm Estimated Season Revenue$1,774,368
Pro Remaining Season Days84
Pro Expenses Per Days$230,182
Pro Estimated Expenses$19,335,288
Farm Remaining Season Days89
Farm Expenses Per Days$29,040
Farm Estimated Expenses$2,584,560
Estimated Season Expenses$21,919,848
Season Salary Cap$35,858,419
Estimate Under Maximum Salary Cap of $55,000,000$19,141,581
Estimate Over Minimum Salary Cap of $20,000,000 $15,858,419
Current Bank Account$399,211,857
Projected Bank Account$411,612,929

Pro Players Salaries

Anze Kopitar $2,909,500 (3)
-Salary Remaining : $1,640,255
-Salary Average : $0
-Salary Average Remaining : $0
Martin Nečas $2,887,500 (5)
-Salary Remaining : $1,627,852
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Steven Stamkos $2,617,675 (4)
-Salary Remaining : $1,475,736
-Salary Average : $0
-Salary Average Remaining : $0
Anthony Mantha $2,241,113 (5)
-Salary Remaining : $1,263,446
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Ryan Ellis $2,237,500 (3)
-Salary Remaining : $1,261,409
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Nikita Kucherov $2,050,000 (2)
-Salary Remaining : $1,155,705
-Salary Average : $0
-Salary Average Remaining : $0
Carey Price $1,824,000 (3)
-Salary Remaining : $1,028,295
-Salary Average : $0
-Salary Average Remaining : $0
Clayton Keller $1,417,575 (4)
-Salary Remaining : $799,170
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Kirill Tulupov $1,278,000 (1)
-Salary Remaining : $720,483
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Kris Russell $1,272,000 (1)
-Salary Remaining : $717,101
-Salary Average : $0
-Salary Average Remaining : $0
Max Pacioretty $1,212,891 (4)
-Salary Remaining : $683,777
-Salary Average : $0
-Salary Average Remaining : $0
Brayden McNabb $1,200,000 (2)
-Salary Remaining : $676,510
-Salary Average : $0
-Salary Average Remaining : $0
Brett Sonne $1,200,000 (5)
-Salary Remaining : $676,510
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Zemi Girgensons $1,134,000 (2)
-Salary Remaining : $639,302
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Lukas Dostal $900,000 (5)
-Salary Remaining : $507,383
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Yegor Chinakhov $900,000 (4)
-Salary Remaining : $507,383
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Dalibor Dvorský $900,000 (2)
-Salary Remaining : $507,383
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Aleksi Heimosalmi $700,000 (4)
-Salary Remaining : $394,631
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Deryk Engelland $683,438 (2)
-Salary Remaining : $385,294
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Luke Gazdic $632,000 (1)
-Salary Remaining : $356,295
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Aidan Hreschuk $600,000 (3)
-Salary Remaining : $338,255
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Koehn Ziemmer $500,000 (2)
-Salary Remaining : $281,879
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Beckett Hendrickson $500,000 (2)
-Salary Remaining : $281,879
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Nikita Okhotiuk $500,000 (1)
-Salary Remaining : $281,879
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Dale Weise $500,000 (3)
-Salary Remaining : $281,879
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Total Pro Players25
Salary Commitment
Year 14 : $32,797,192
Year 15 : $29,115,192
Year 16 : $22,147,754
Year 17 : $14,076,754
Salary Average Commitment
Year 14 : $720,000
Year 15 : $600,000
Year 16 : $400,000
Year 17 : $280,000
Salary Cap with 1 Way Contract
Year 14 : $32,797,192
Year 15 : $29,115,192
Year 16 : $22,147,754
Year 17 : $14,076,754

Farm Players Salaries

Magnus Paajarvi $275,625 (4)
Salary Remaining : $159,290
Salary Average : $4,000
Salary Average Remaining : $2,312
Kyle Beach $216,102 (2)
Salary Remaining : $124,890
Salary Average : $4,000
Salary Average Remaining : $2,312
Beau Bennett $212,500 (3)
Salary Remaining : $122,808
Salary Average : $4,000
Salary Average Remaining : $2,312
Jordan Binnington $150,000 (4)
Salary Remaining : $86,688
Salary Average : $4,000
Salary Average Remaining : $2,312
Vincent Trocheck $135,000 (5)
Salary Remaining : $78,019
Salary Average : $4,000
Salary Average Remaining : $2,312
Marcus Hogberg $130,000 (5)
Salary Remaining : $75,130
Salary Average : $4,000
Salary Average Remaining : $2,312
Bruno Gervais $125,000 (4)
Salary Remaining : $72,240
Salary Average : $4,000
Salary Average Remaining : $2,312
Michael McLeod $120,000 (5)
Salary Remaining : $69,351
Salary Average : $4,000
Salary Average Remaining : $2,312
Luca Caputi $110,000 (4)
Salary Remaining : $63,571
Salary Average : $4,000
Salary Average Remaining : $2,312
Michael Brandsegg-Nygård $90,000 (3)
Salary Remaining : $52,013
Salary Average : $4,000
Salary Average Remaining : $2,312
Tom Willander $90,000 (2)
Salary Remaining : $52,013
Salary Average : $4,000
Salary Average Remaining : $2,312
Conor Geekie $90,000 (1)
Salary Remaining : $52,013
Salary Average : $4,000
Salary Average Remaining : $2,312
Jonathan Lekkerimäki $90,000 (1)
Salary Remaining : $52,013
Salary Average : $4,000
Salary Average Remaining : $2,312
Jett Luchanko $90,000 (3)
Salary Remaining : $52,013
Salary Average : $4,000
Salary Average Remaining : $2,312
Morgan Klimchuk $84,500 (1)
Salary Remaining : $48,834
Salary Average : $4,000
Salary Average Remaining : $2,312
Taylor Cammarata $80,000 (2)
Salary Remaining : $46,234
Salary Average : $4,000
Salary Average Remaining : $2,312
Marek Vanacker $80,000 (3)
Salary Remaining : $46,234
Salary Average : $4,000
Salary Average Remaining : $2,312
Ryan MacInnis $77,500 (2)
Salary Remaining : $44,789
Salary Average : $4,000
Salary Average Remaining : $2,312
Alexander Nikishin $70,000 (4)
Salary Remaining : $40,455
Salary Average : $4,000
Salary Average Remaining : $2,312
Lukas Fischer $70,000 (3)
Salary Remaining : $40,455
Salary Average : $4,000
Salary Average Remaining : $2,312
Carson Bjarnason $70,000 (2)
Salary Remaining : $40,455
Salary Average : $4,000
Salary Average Remaining : $2,312
Lassi Thomson $65,000 (1)
Salary Remaining : $37,565
Salary Average : $4,000
Salary Average Remaining : $2,312
Kamil Bednarik $65,000 (3)
Salary Remaining : $37,565
Salary Average : $4,000
Salary Average Remaining : $2,312
Malte Setkov $65,000 (2)
Salary Remaining : $37,565
Salary Average : $4,000
Salary Average Remaining : $2,312
Jakub Dvořák $60,000 (2)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Cameron Abney $60,000 (1)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Jeremy Price $60,000 (1)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Isaak Phillips $60,000 (3)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Ilya Konovalov $60,000 (3)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Greg Nemisz $60,000 (1)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Vinzenz Rohrer $50,000 (1)
Salary Remaining : $28,896
Salary Average : $4,000
Salary Average Remaining : $2,312
Total Farm Players31
Salary Commitment
Year 14 : $3,061,227
Year 15 : $2,501,727
Year 16 : $1,843,125
Year 17 : $1,115,625
Salary Average Commitment
Year 14 : $124,000
Year 15 : $92,000
Year 16 : $64,000
Year 17 : $32,000

PINCHER CREEK PREDATORS



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Jungle
Level 1: 7000 - $100 - 6,318 - 90.25%
Level 2: 6000 - $70 - 4,741 - 79.01%
Level 3: 3000 - $40 - 2,761 - 92.04%
Level 4: 5000 - $30 - 4,587 - 91.75%
Luxury : 2000 - $175 - 1,552 - 77.62%
Total Capacity :23000
Farm
Farm Level 1: 3000 - $50 - 1,888 - 62.95%
Farm Level 2: 2000 - $30 - 1,090 - 54.50%
Farm Total Capacity :5000

Income

Home Games Left23
Average Attendance - %19,959 - 86.78%
Average Income per Game$1,483,355
Year to Date Revenue$28,183,750
Farm
Home Games Left24
Average Attendance - %2,978 - 59.57%
Average Income per Game$127,119
Year to Date Revenue$2,288,150

Expense

Pro Players Total Salaries$36,128,506
Farm Players Total Salaries$3,050,945
Coaches Total Salaries$2,009,000
Luxury Taxe Total$291,226
Special Salary Cap Value$0
Pro Year To Date Expenses$15,034,330
Farm Year To Date Expenses$1,744,339
Pro Salary Cap To Date$14,594,157
Farm Salary Cap To Date$1,322,244

Estimate

Pro Estimated Season Revenue$34,117,171
Farm Estimated Season Revenue$3,050,867
Pro Remaining Season Days84
Pro Expenses Per Days$249,245
Pro Estimated Expenses$20,936,580
Farm Remaining Season Days89
Farm Expenses Per Days$26,305
Farm Estimated Expenses$2,341,145
Estimated Season Expenses$23,277,725
Season Salary Cap$39,179,451
Estimate Under Maximum Salary Cap of $55,000,000$15,820,549
Estimate Over Minimum Salary Cap of $20,000,000 $19,179,451
Current Bank Account$403,087,741
Projected Bank Account$416,978,054

Pro Players Salaries

Sean Couturier $2,962,500 (5)
-Salary Remaining : $1,670,134
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Patrick Kane $2,638,807 (3)
-Salary Remaining : $1,487,650
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Jakob Chychrun $2,607,500 (5)
-Salary Remaining : $1,470,000
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Robin Lehner $2,500,000 (5)
-Salary Remaining : $1,409,396
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Aleksander Barkov $2,374,906 (2)
-Salary Remaining : $1,338,873
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Alex DeBrincat $2,314,750 (4)
-Salary Remaining : $1,304,960
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Tyson Jost $2,262,500 (5)
-Salary Remaining : $1,275,503
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Jeff Skinner $2,126,993 (4)
-Salary Remaining : $1,199,110
-Salary Average : $0
-Salary Average Remaining : $0
Ryan McDonagh $1,957,500 (1)
-Salary Remaining : $1,103,557
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Tanner Pearson $1,881,250 (3)
-Salary Remaining : $1,060,570
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Jacob Josefson $1,802,000 (2)
-Salary Remaining : $1,015,893
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Kevin Fiala $1,575,000 (3)
-Salary Remaining : $887,919
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Colton Parayko $1,328,125 (4)
-Salary Remaining : $748,742
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Matt Calvert $1,246,000 (1)
-Salary Remaining : $702,443
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Brandon Kozun $1,200,000 (5)
-Salary Remaining : $676,510
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Nino Niederreiter $1,025,675 (4)
-Salary Remaining : $578,233
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Dante Fabbro $1,012,500 (4)
-Salary Remaining : $570,805
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Keaton Ellerby $900,000 (2)
-Salary Remaining : $507,383
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Troy Terry $850,000 (1)
-Salary Remaining : $479,195
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Eric Comrie $812,500 (2)
-Salary Remaining : $458,054
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Miro Heiskanen $750,000 (1)
-Salary Remaining : $422,819
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Total Pro Players21
Salary Commitment
Year 14 : $36,128,506
Year 15 : $31,325,006
Year 16 : $25,435,600
Year 17 : $19,340,543
Salary Average Commitment
Year 14 : $800,000
Year 15 : $640,000
Year 16 : $480,000
Year 17 : $360,000
Salary Cap with 1 Way Contract
Year 14 : $36,128,506
Year 15 : $31,325,006
Year 16 : $25,435,600
Year 17 : $19,340,543

Farm Players Salaries

Scott Laughton $175,000 (1)
Salary Remaining : $101,136
Salary Average : $4,000
Salary Average Remaining : $2,312
Conor Garland $175,000 (1)
Salary Remaining : $101,136
Salary Average : $4,000
Salary Average Remaining : $2,312
Mark Stone $158,470 (2)
Salary Remaining : $91,583
Salary Average : $4,000
Salary Average Remaining : $2,312
Tyler Toffoli $156,975 (2)
Salary Remaining : $90,719
Salary Average : $4,000
Salary Average Remaining : $2,312
Petr Mrazek $120,000 (5)
Salary Remaining : $69,351
Salary Average : $4,000
Salary Average Remaining : $2,312
Lawson Crouse $120,000 (5)
Salary Remaining : $69,351
Salary Average : $4,000
Salary Average Remaining : $2,312
Jaden Schwartz $120,000 (5)
Salary Remaining : $69,351
Salary Average : $4,000
Salary Average Remaining : $2,312
Rasmus Andersson $119,000 (3)
Salary Remaining : $68,773
Salary Average : $4,000
Salary Average Remaining : $2,312
Zayne Parekh $90,000 (3)
Salary Remaining : $52,013
Salary Average : $4,000
Salary Average Remaining : $2,312
Henry Mews $90,000 (3)
Salary Remaining : $52,013
Salary Average : $4,000
Salary Average Remaining : $2,312
David Edstrom $80,000 (2)
Salary Remaining : $46,234
Salary Average : $4,000
Salary Average Remaining : $2,312
Anthony Duclair $80,000 (1)
Salary Remaining : $46,234
Salary Average : $4,000
Salary Average Remaining : $2,312
Jacob Larsson $71,500 (3)
Salary Remaining : $41,321
Salary Average : $4,000
Salary Average Remaining : $2,312
Vincent Iorio $70,000 (5)
Salary Remaining : $40,455
Salary Average : $4,000
Salary Average Remaining : $2,312
Yegor Sidorov $70,000 (2)
Salary Remaining : $40,455
Salary Average : $4,000
Salary Average Remaining : $2,312
Ivan Zhigalov $70,000 (1)
Salary Remaining : $40,455
Salary Average : $4,000
Salary Average Remaining : $2,312
David Goyette $70,000 (1)
Salary Remaining : $40,455
Salary Average : $4,000
Salary Average Remaining : $2,312
Adam Kleber $70,000 (3)
Salary Remaining : $40,455
Salary Average : $4,000
Salary Average Remaining : $2,312
Luca Marrelli $65,000 (3)
Salary Remaining : $37,565
Salary Average : $4,000
Salary Average Remaining : $2,312
John Beecher $65,000 (1)
Salary Remaining : $37,565
Salary Average : $4,000
Salary Average Remaining : $2,312
Linus Eriksson $65,000 (3)
Salary Remaining : $37,565
Salary Average : $4,000
Salary Average Remaining : $2,312
Evan Gardner $65,000 (3)
Salary Remaining : $37,565
Salary Average : $4,000
Salary Average Remaining : $2,312
Alexander Rykov $65,000 (3)
Salary Remaining : $37,565
Salary Average : $4,000
Salary Average Remaining : $2,312
Elmer Söderblom $60,000 (5)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Dennis Cholowski $60,000 (5)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Jonathan Castagna $60,000 (2)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Ryan Lindgren $60,000 (1)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Coulson Pitre $60,000 (2)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Eemil Viro $60,000 (2)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Andreas Englund $60,000 (1)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Evan Cowley $60,000 (1)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Justin Sourdif $60,000 (5)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Carson Wetsch $60,000 (3)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Stefan Noesen $60,000 (1)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
James Malatesta $60,000 (5)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Vilmer Alriksson $50,000 (2)
Salary Remaining : $28,896
Salary Average : $4,000
Salary Average Remaining : $2,312
Arvid Söderblom $50,000 (2)
Salary Remaining : $28,896
Salary Average : $4,000
Salary Average Remaining : $2,312
Total Farm Players37
Salary Commitment
Year 14 : $3,050,945
Year 15 : $2,175,945
Year 16 : $1,430,500
Year 17 : $670,000
Salary Average Commitment
Year 14 : $148,000
Year 15 : $108,000
Year 16 : $72,000
Year 17 : $32,000

SAN JOSE BLASPHEMERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameBrimstone Palace
Level 1: 7000 - $100 - 6,323 - 90.33%
Level 2: 6000 - $60 - 5,858 - 97.63%
Level 3: 3000 - $35 - 2,707 - 90.24%
Level 4: 5000 - $25 - 4,700 - 94.00%
Luxury : 2000 - $200 - 1,499 - 74.96%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $35 - 1,771 - 88.55%
Farm Level 2: 1000 - $15 - 999 - 99.89%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %21,088 - 91.69%
Average Income per Game$1,495,896
Year to Date Revenue$28,422,020
Farm
Home Games Left25
Average Attendance - %2,770 - 92.33%
Average Income per Game$76,966
Year to Date Revenue$1,308,425

Expense

Pro Players Total Salaries$34,249,531
Farm Players Total Salaries$2,931,212
Coaches Total Salaries$2,551,000
Luxury Taxe Total$298,155
Special Salary Cap Value$0
Pro Year To Date Expenses$15,560,090
Farm Year To Date Expenses$1,714,960
Pro Salary Cap To Date$14,941,095
Farm Salary Cap To Date$1,237,210

Estimate

Pro Estimated Season Revenue$34,405,603
Farm Estimated Season Revenue$1,924,154
Pro Remaining Season Days84
Pro Expenses Per Days$239,386
Pro Estimated Expenses$20,108,424
Farm Remaining Season Days89
Farm Expenses Per Days$26,384
Farm Estimated Expenses$2,348,176
Estimated Season Expenses$22,456,600
Season Salary Cap$37,180,743
Estimate Under Maximum Salary Cap of $55,000,000$17,819,257
Estimate Over Minimum Salary Cap of $20,000,000 $17,180,743
Current Bank Account$485,543,030
Projected Bank Account$499,416,187

Pro Players Salaries

Jared Cowen $2,625,000 (1)
-Salary Remaining : $1,479,866
-Salary Average : $0
-Salary Average Remaining : $0
Jacob Trouba $2,382,656 (3)
-Salary Remaining : $1,343,242
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Dylan Larkin $2,270,000 (2)
-Salary Remaining : $1,279,732
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Jeremy Swayman $1,993,250 (5)
-Salary Remaining : $1,123,711
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Igor Shesterkin $1,935,000 (4)
-Salary Remaining : $1,090,872
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Rickard Rakell $1,905,000 (1)
-Salary Remaining : $1,073,960
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Claude Giroux $1,902,750 (2)
-Salary Remaining : $1,072,691
-Salary Average : $0
-Salary Average Remaining : $0
Jakub Voracek $1,743,125 (1)
-Salary Remaining : $982,701
-Salary Average : $0
-Salary Average Remaining : $0
Colin White $1,722,500 (3)
-Salary Remaining : $971,074
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Valentin Zykov $1,650,000 (2)
-Salary Remaining : $930,201
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Zack Kassian $1,407,000 (1)
-Salary Remaining : $793,208
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Jamie Benn $1,372,000 (1)
-Salary Remaining : $773,477
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Martin Jones $1,300,000 (1)
-Salary Remaining : $732,886
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Joe Morrow $1,200,000 (2)
-Salary Remaining : $676,510
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Kirill Kaprizov $925,000 (2)
-Salary Remaining : $521,477
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Kent Johnson $900,000 (5)
-Salary Remaining : $507,383
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Kerby Rychel $891,250 (2)
-Salary Remaining : $502,450
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Alexis Lafrenière $825,000 (4)
-Salary Remaining : $465,101
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Juuso Välimäki $800,000 (1)
-Salary Remaining : $451,007
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Dawson Mercer $800,000 (4)
-Salary Remaining : $451,007
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Peyton Krebs $750,000 (1)
-Salary Remaining : $422,819
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Philip Broberg $750,000 (3)
-Salary Remaining : $422,819
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Bowen Byram $750,000 (1)
-Salary Remaining : $422,819
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Erik Brännström $750,000 (1)
-Salary Remaining : $422,819
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Arthur Kaliyev $700,000 (1)
-Salary Remaining : $394,631
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Total Pro Players25
Salary Commitment
Year 14 : $34,249,531
Year 15 : $20,147,406
Year 16 : $11,308,406
Year 17 : $6,453,250
Salary Average Commitment
Year 14 : $880,000
Year 15 : $520,000
Year 16 : $320,000
Year 17 : $200,000
Salary Cap with 1 Way Contract
Year 14 : $34,249,531
Year 15 : $20,147,406
Year 16 : $11,308,406
Year 17 : $6,453,250

Farm Players Salaries

Jon Gillies $120,000 (2)
Salary Remaining : $69,351
Salary Average : $4,000
Salary Average Remaining : $2,312
Evan Fitzpatrick $120,000 (2)
Salary Remaining : $69,351
Salary Average : $4,000
Salary Average Remaining : $2,312
Mario Ferraro $112,213 (3)
Salary Remaining : $64,850
Salary Average : $4,000
Salary Average Remaining : $2,312
Artturi Lehkonen $100,000 (2)
Salary Remaining : $57,792
Salary Average : $4,000
Salary Average Remaining : $2,312
Simon Despres $100,000 (1)
Salary Remaining : $57,792
Salary Average : $4,000
Salary Average Remaining : $2,312
Will Butcher $90,500 (2)
Salary Remaining : $52,302
Salary Average : $4,000
Salary Average Remaining : $2,312
Simon Nemec $90,000 (1)
Salary Remaining : $52,013
Salary Average : $4,000
Salary Average Remaining : $2,312
Easton Cowan $90,000 (2)
Salary Remaining : $52,013
Salary Average : $4,000
Salary Average Remaining : $2,312
Cole Eiserman $90,000 (3)
Salary Remaining : $52,013
Salary Average : $4,000
Salary Average Remaining : $2,312
Danila Yurov $80,000 (1)
Salary Remaining : $46,234
Salary Average : $4,000
Salary Average Remaining : $2,312
Chase Stillman $80,000 (5)
Salary Remaining : $46,234
Salary Average : $4,000
Salary Average Remaining : $2,312
Ilya Nabokov $80,000 (3)
Salary Remaining : $46,234
Salary Average : $4,000
Salary Average Remaining : $2,312
Aleksandr Kisakov $80,000 (5)
Salary Remaining : $46,234
Salary Average : $4,000
Salary Average Remaining : $2,312
Evan Nause $80,000 (5)
Salary Remaining : $46,234
Salary Average : $4,000
Salary Average Remaining : $2,312
Hendrix Lapierre $80,000 (4)
Salary Remaining : $46,234
Salary Average : $4,000
Salary Average Remaining : $2,312
Mikhail Gulyayev $70,000 (2)
Salary Remaining : $40,455
Salary Average : $4,000
Salary Average Remaining : $2,312
Gleb Trikozov $70,000 (1)
Salary Remaining : $40,455
Salary Average : $4,000
Salary Average Remaining : $2,312
Tyson Foerster $70,000 (4)
Salary Remaining : $40,455
Salary Average : $4,000
Salary Average Remaining : $2,312
Dalton Thrower $70,000 (2)
Salary Remaining : $40,455
Salary Average : $4,000
Salary Average Remaining : $2,312
Luca Cagnoni $70,000 (2)
Salary Remaining : $40,455
Salary Average : $4,000
Salary Average Remaining : $2,312
Aron Kiviharju $70,000 (3)
Salary Remaining : $40,455
Salary Average : $4,000
Salary Average Remaining : $2,312
Rhett Pitlick $66,000 (1)
Salary Remaining : $38,143
Salary Average : $4,000
Salary Average Remaining : $2,312
Justin Poirer $65,000 (3)
Salary Remaining : $37,565
Salary Average : $4,000
Salary Average Remaining : $2,312
Egor Afanasyev $65,000 (1)
Salary Remaining : $37,565
Salary Average : $4,000
Salary Average Remaining : $2,312
Philip Svedebäck $60,000 (3)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Javon Moore $60,000 (3)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Daemon Hunt $60,000 (4)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Jean-Luc Foudy $60,000 (4)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Jakub Škarek $60,000 (3)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Max Gildon $60,000 (2)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
George Fegaras $60,000 (1)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Zion Nybeck $60,000 (4)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Josh Bloom $60,000 (5)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Ivan Morozov $60,000 (1)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Damian Clara $60,000 (2)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Dominic Turgeon $60,000 (2)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
John Hayden $52,500 (1)
Salary Remaining : $30,341
Salary Average : $4,000
Salary Average Remaining : $2,312
Thomas Bordeleau $50,000 (2)
Salary Remaining : $28,896
Salary Average : $4,000
Salary Average Remaining : $2,312
Samuel Savoie $50,000 (1)
Salary Remaining : $28,896
Salary Average : $4,000
Salary Average Remaining : $2,312
Sawyer Mynio $50,000 (2)
Salary Remaining : $28,896
Salary Average : $4,000
Salary Average Remaining : $2,312
Total Farm Players40
Salary Commitment
Year 14 : $2,931,212
Year 15 : $2,237,712
Year 16 : $1,227,212
Year 17 : $630,000
Salary Average Commitment
Year 14 : $160,000
Year 15 : $120,000
Year 16 : $68,000
Year 17 : $36,000

SYRACUSE BULLDOGS



Arena Capacity - Ticket Price
Attendance - %

Arena NameMemorial Auditorium
Level 1: 6000 - $86 - 6,000 - 100.00%
Level 2: 5000 - $85 - 3,889 - 77.78%
Level 3: 2000 - $84 - 1,211 - 60.56%
Level 4: 4000 - $75 - 1,722 - 43.04%
Luxury : 1000 - $200 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $20 - 2,000 - 100.00%
Farm Level 2: 1000 - $15 - 987 - 98.66%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %13,822 - 76.79%
Average Income per Game$1,285,603
Year to Date Revenue$24,426,449
Farm
Home Games Left25
Average Attendance - %2,987 - 99.55%
Average Income per Game$56,108
Year to Date Revenue$953,844

Expense

Pro Players Total Salaries$32,794,934
Farm Players Total Salaries$3,412,414
Coaches Total Salaries$2,100,000
Luxury Taxe Total$271,362
Special Salary Cap Value$0
Pro Year To Date Expenses$14,123,612
Farm Year To Date Expenses$1,672,219
Pro Salary Cap To Date$13,600,149
Farm Salary Cap To Date$1,292,352

Estimate

Pro Estimated Season Revenue$29,568,859
Farm Estimated Season Revenue$1,402,712
Pro Remaining Season Days84
Pro Expenses Per Days$228,154
Pro Estimated Expenses$19,164,936
Farm Remaining Season Days89
Farm Expenses Per Days$28,003
Farm Estimated Expenses$2,492,267
Estimated Season Expenses$21,657,203
Season Salary Cap$36,207,348
Estimate Under Maximum Salary Cap of $55,000,000$18,792,652
Estimate Over Minimum Salary Cap of $20,000,000 $16,207,348
Current Bank Account$375,775,000
Projected Bank Account$385,089,368

Pro Players Salaries

Patrik Laine $3,750,000 (5)
-Salary Remaining : $2,114,094
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Max Warn $2,500,000 (2)
-Salary Remaining : $1,409,396
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Semyon Varlamov $2,500,000 (3)
-Salary Remaining : $1,409,396
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Sam Bennett $2,410,000 (3)
-Salary Remaining : $1,358,658
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Nicolas Corbeil $2,379,534 (1)
-Salary Remaining : $1,341,482
-Salary Average : $0
-Salary Average Remaining : $0
Dylan Strome $2,115,000 (3)
-Salary Remaining : $1,192,349
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Louis Leblanc $1,707,000 (1)
-Salary Remaining : $962,336
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Brett Ritchie $1,524,400 (2)
-Salary Remaining : $859,393
-Salary Average : $40,000
-Salary Average Remaining : $22,550
John Tavares $1,400,000 (1)
-Salary Remaining : $789,262
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Slater Koekkoek $1,151,000 (1)
-Salary Remaining : $648,886
-Salary Average : $40,000
-Salary Average Remaining : $22,550
David Musil $1,025,000 (1)
-Salary Remaining : $577,852
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Reilly Smith $995,500 (4)
-Salary Remaining : $561,221
-Salary Average : $40,000
-Salary Average Remaining : $22,550
K'Andre Miller $937,500 (2)
-Salary Remaining : $528,523
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Ryan Leonard $900,000 (2)
-Salary Remaining : $507,383
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Simon Edvinsson $900,000 (5)
-Salary Remaining : $507,383
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Cayden Primeau $750,000 (1)
-Salary Remaining : $422,819
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Noah Dobson $750,000 (2)
-Salary Remaining : $422,819
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Henri Jokiharju $750,000 (1)
-Salary Remaining : $422,819
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Urho Vaakanainen $750,000 (1)
-Salary Remaining : $422,819
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Roman Kantserov $700,000 (2)
-Salary Remaining : $394,631
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Miko Matikka $600,000 (1)
-Salary Remaining : $338,255
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Mike Benning $600,000 (2)
-Salary Remaining : $338,255
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Michael McCarron $600,000 (1)
-Salary Remaining : $338,255
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Kevin Hayes $600,000 (1)
-Salary Remaining : $338,255
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Aiden Fink $500,000 (2)
-Salary Remaining : $281,879
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Total Pro Players25
Salary Commitment
Year 14 : $32,794,934
Year 15 : $21,082,400
Year 16 : $12,670,500
Year 17 : $5,645,500
Salary Average Commitment
Year 14 : $960,000
Year 15 : $560,000
Year 16 : $240,000
Year 17 : $120,000
Salary Cap with 1 Way Contract
Year 14 : $32,794,934
Year 15 : $21,082,400
Year 16 : $12,670,500
Year 17 : $5,645,500

Farm Players Salaries

Matias Maccelli $600,000 (1)
Salary Remaining : $346,753
Salary Average : $40,000
Salary Average Remaining : $23,117
Oskar Lindblom $261,000 (2)
Salary Remaining : $150,838
Salary Average : $4,000
Salary Average Remaining : $2,312
Andrei Loktionov $242,000 (2)
Salary Remaining : $139,857
Salary Average : $4,000
Salary Average Remaining : $2,312
Tom Sestito $232,809 (2)
Salary Remaining : $134,545
Salary Average : $109,000
Salary Average Remaining : $62,994
Henrik Samuelsson $157,125 (4)
Salary Remaining : $90,806
Salary Average : $4,000
Salary Average Remaining : $2,312
Alexander Sulzer $134,480 (4)
Salary Remaining : $77,719
Salary Average : $4,000
Salary Average Remaining : $2,312
Jordan Greenway $125,000 (1)
Salary Remaining : $72,240
Salary Average : $4,000
Salary Average Remaining : $2,312
Ondrej Palat $120,000 (2)
Salary Remaining : $69,351
Salary Average : $4,000
Salary Average Remaining : $2,312
Sam Dickinson $90,000 (3)
Salary Remaining : $52,013
Salary Average : $4,000
Salary Average Remaining : $2,312
Adam Jiříček $80,000 (3)
Salary Remaining : $46,234
Salary Average : $4,000
Salary Average Remaining : $2,312
Bradly Nadeau $80,000 (2)
Salary Remaining : $46,234
Salary Average : $4,000
Salary Average Remaining : $2,312
Lukas Dragicevic $80,000 (2)
Salary Remaining : $46,234
Salary Average : $4,000
Salary Average Remaining : $2,312
Trey Augustine $80,000 (2)
Salary Remaining : $46,234
Salary Average : $4,000
Salary Average Remaining : $2,312
Dominik Badinka $70,000 (3)
Salary Remaining : $40,455
Salary Average : $4,000
Salary Average Remaining : $2,312
Lenni Hämeenaho $70,000 (2)
Salary Remaining : $40,455
Salary Average : $4,000
Salary Average Remaining : $2,312
Jacob Fowler $70,000 (2)
Salary Remaining : $40,455
Salary Average : $4,000
Salary Average Remaining : $2,312
Gabriel Eliasson $70,000 (3)
Salary Remaining : $40,455
Salary Average : $4,000
Salary Average Remaining : $2,312
Kasper Halttunen $70,000 (2)
Salary Remaining : $40,455
Salary Average : $4,000
Salary Average Remaining : $2,312
Stanislav Svozil $70,000 (5)
Salary Remaining : $40,455
Salary Average : $4,000
Salary Average Remaining : $2,312
Heikki Ruohonen $65,000 (3)
Salary Remaining : $37,565
Salary Average : $4,000
Salary Average Remaining : $2,312
Eetu Luostarinen $65,000 (1)
Salary Remaining : $37,565
Salary Average : $4,000
Salary Average Remaining : $2,312
Nathan Beaulieu $60,000 (1)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Ryder Korczak $60,000 (3)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Denver Barkey $60,000 (2)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Viktor Neuchev $60,000 (1)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Kirill Maksimov $60,000 (1)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Tomas Mrsic $60,000 (3)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Matyas Sapovaliv $60,000 (1)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Chris Driedger $60,000 (1)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Tuukka Tieksola $50,000 (2)
Salary Remaining : $28,896
Salary Average : $4,000
Salary Average Remaining : $2,312
Matt Seminoff $50,000 (1)
Salary Remaining : $28,896
Salary Average : $4,000
Salary Average Remaining : $2,312
Total Farm Players31
Salary Commitment
Year 14 : $3,412,414
Year 15 : $2,272,414
Year 16 : $856,605
Year 17 : $361,605
Salary Average Commitment
Year 14 : $265,000
Year 15 : $193,000
Year 16 : $40,000
Year 17 : $12,000

VANCOUVER MILLIONAIRES



Arena Capacity - Ticket Price
Attendance - %

Arena NamePacific Coliseum
Level 1: 6000 - $100 - 5,801 - 96.68%
Level 2: 5000 - $60 - 5,000 - 100.00%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $25 - 4,000 - 100.00%
Luxury : 1000 - $200 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,766 - 88.32%
Farm Level 2: 1000 - $15 - 1,000 - 99.99%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %17,801 - 98.89%
Average Income per Game$1,250,068
Year to Date Revenue$23,751,300
Farm
Home Games Left24
Average Attendance - %2,766 - 92.21%
Average Income per Game$76,820
Year to Date Revenue$1,382,760

Expense

Pro Players Total Salaries$35,693,125
Farm Players Total Salaries$2,389,500
Coaches Total Salaries$2,120,000
Luxury Taxe Total$314,933
Special Salary Cap Value$0
Pro Year To Date Expenses$16,159,062
Farm Year To Date Expenses$1,527,668
Pro Salary Cap To Date$15,779,527
Farm Salary Cap To Date$1,000,082

Estimate

Pro Estimated Season Revenue$28,751,574
Farm Estimated Season Revenue$1,843,680
Pro Remaining Season Days84
Pro Expenses Per Days$245,390
Pro Estimated Expenses$20,612,760
Farm Remaining Season Days89
Farm Expenses Per Days$23,633
Farm Estimated Expenses$2,103,337
Estimated Season Expenses$22,716,097
Season Salary Cap$38,082,625
Estimate Under Maximum Salary Cap of $55,000,000$16,917,375
Estimate Over Minimum Salary Cap of $20,000,000 $18,082,625
Current Bank Account$227,493,491
Projected Bank Account$235,372,648

Pro Players Salaries

Robert Thomas $3,322,500 (5)
-Salary Remaining : $1,873,087
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Tyler Ennis $3,200,000 (1)
-Salary Remaining : $1,804,027
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Alexander Nylander $2,712,500 (4)
-Salary Remaining : $1,529,195
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Thomas Vanek $2,649,750 (1)
-Salary Remaining : $1,493,819
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Matt Halischuk $2,099,500 (2)
-Salary Remaining : $1,183,611
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Sergei Bobrovsky $2,082,000 (1)
-Salary Remaining : $1,173,745
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Landon Ferraro $2,008,125 (1)
-Salary Remaining : $1,132,097
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Samuel Girard $1,950,000 (4)
-Salary Remaining : $1,099,329
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Artemi Panarin $1,500,000 (1)
-Salary Remaining : $845,638
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Alex Nedeljkovic $1,406,250 (2)
-Salary Remaining : $792,785
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Laurent Brossoit $1,380,000 (2)
-Salary Remaining : $777,987
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Derek Stepan $1,339,000 (2)
-Salary Remaining : $754,872
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Casey Mittelstadt $1,150,000 (1)
-Salary Remaining : $648,322
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Hunter Shinkaruk $1,084,750 (1)
-Salary Remaining : $611,537
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Haydn Fleury $1,046,250 (1)
-Salary Remaining : $589,832
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Josh Morrissey $975,000 (2)
-Salary Remaining : $549,664
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Jake Sanderson $900,000 (4)
-Salary Remaining : $507,383
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Mark Pysyk $900,000 (3)
-Salary Remaining : $507,383
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Logan Brown $862,500 (2)
-Salary Remaining : $486,242
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Eeli Tolvanen $800,000 (1)
-Salary Remaining : $451,007
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Ty Smith $775,000 (2)
-Salary Remaining : $436,913
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Jesperi Kotkaniemi $775,000 (2)
-Salary Remaining : $436,913
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Gabriel Vilardi $775,000 (1)
-Salary Remaining : $436,913
-Salary Average : $40,000
-Salary Average Remaining : $22,550
Total Pro Players23
Salary Commitment
Year 14 : $35,693,125
Year 15 : $19,397,250
Year 16 : $9,785,000
Year 17 : $8,885,000
Salary Average Commitment
Year 14 : $920,000
Year 15 : $520,000
Year 16 : $200,000
Year 17 : $160,000
Salary Cap with 1 Way Contract
Year 14 : $35,693,125
Year 15 : $19,397,250
Year 16 : $9,785,000
Year 17 : $8,885,000

Farm Players Salaries

Dylan Samberg $116,600 (3)
Salary Remaining : $67,386
Salary Average : $4,000
Salary Average Remaining : $2,312
Ian Mitchell $99,000 (2)
Salary Remaining : $57,214
Salary Average : $4,000
Salary Average Remaining : $2,312
Mackie Samoskevich $92,500 (4)
Salary Remaining : $53,458
Salary Average : $4,000
Salary Average Remaining : $2,312
Klim Kostin $91,900 (1)
Salary Remaining : $53,111
Salary Average : $4,000
Salary Average Remaining : $2,312
Zeev Buium $90,000 (3)
Salary Remaining : $52,013
Salary Average : $4,000
Salary Average Remaining : $2,312
Luke Hughes $90,000 (5)
Salary Remaining : $52,013
Salary Average : $4,000
Salary Average Remaining : $2,312
Gabe Perreault $90,000 (2)
Salary Remaining : $52,013
Salary Average : $4,000
Salary Average Remaining : $2,312
Jimmy Snuggerud $90,000 (1)
Salary Remaining : $52,013
Salary Average : $4,000
Salary Average Remaining : $2,312
Eamon McAdam $84,000 (1)
Salary Remaining : $48,545
Salary Average : $4,000
Salary Average Remaining : $2,312
Gavin Brindley $80,000 (2)
Salary Remaining : $46,234
Salary Average : $4,000
Salary Average Remaining : $2,312
Francesco Pinelli $80,000 (1)
Salary Remaining : $46,234
Salary Average : $4,000
Salary Average Remaining : $2,312
Nikita Artamonov $80,000 (3)
Salary Remaining : $46,234
Salary Average : $4,000
Salary Average Remaining : $2,312
Adam Gajan $80,000 (2)
Salary Remaining : $46,234
Salary Average : $4,000
Salary Average Remaining : $2,312
Isaac Howard $80,000 (1)
Salary Remaining : $46,234
Salary Average : $4,000
Salary Average Remaining : $2,312
Travis Dermott $78,000 (2)
Salary Remaining : $45,078
Salary Average : $4,000
Salary Average Remaining : $2,312
Shane Pinto $77,500 (1)
Salary Remaining : $44,789
Salary Average : $4,000
Salary Average Remaining : $2,312
Vasily Podkolzin $75,000 (2)
Salary Remaining : $43,344
Salary Average : $4,000
Salary Average Remaining : $2,312
Cam Lund $70,000 (1)
Salary Remaining : $40,455
Salary Average : $4,000
Salary Average Remaining : $2,312
Mikhail Yegorov $70,000 (3)
Salary Remaining : $40,455
Salary Average : $4,000
Salary Average Remaining : $2,312
Jacob Perreault $70,000 (2)
Salary Remaining : $40,455
Salary Average : $4,000
Salary Average Remaining : $2,312
Felix Unger Sörum $70,000 (2)
Salary Remaining : $40,455
Salary Average : $4,000
Salary Average Remaining : $2,312
Kevin He $65,000 (3)
Salary Remaining : $37,565
Salary Average : $4,000
Salary Average Remaining : $2,312
Vitali Kravtsov $60,000 (1)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Michael Buchinger $60,000 (1)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Kale Clague $60,000 (1)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Hugo Alnefelt $60,000 (1)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Kieron Walton $60,000 (3)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Lukas Cormier $60,000 (1)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Jayden Perron $60,000 (2)
Salary Remaining : $34,675
Salary Average : $4,000
Salary Average Remaining : $2,312
Andrew Strathmann $50,000 (2)
Salary Remaining : $28,896
Salary Average : $4,000
Salary Average Remaining : $2,312
Nick Moldenhauer $50,000 (1)
Salary Remaining : $28,896
Salary Average : $4,000
Salary Average Remaining : $2,312
Topi Ronni $50,000 (1)
Salary Remaining : $28,896
Salary Average : $4,000
Salary Average Remaining : $2,312
Total Farm Players32
Salary Commitment
Year 14 : $2,389,500
Year 15 : $1,416,100
Year 16 : $664,100
Year 17 : $182,500
Salary Average Commitment
Year 14 : $128,000
Year 15 : $72,000
Year 16 : $32,000
Year 17 : $8,000

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of $55,000,000
Available Cap Space

Over Minimum of
$20,000,000

Farm Salary Cap

Under Maximum of
$3,600,000

Pro Players

Farm Players

Total Players

BANGOR BEAGLES $417,505,878 $46,167,569 $8,832,431 $26,167,569 $2,875,850 $724,150 223456
BROOKLYN BLAZERS $370,895,478 $40,751,002 $14,248,998 $20,751,002 $2,396,500 $1,203,500 233053
CALGARY COWBOYS $391,272,188 $42,441,772 $12,558,228 $22,441,772 $2,694,900 $905,100 253762
CAPE BRETON CELTS $436,751,586 $38,102,038 $16,897,962 $18,102,038 $2,456,600 $1,143,400 213354
CAPE FEAR PROWLERS $431,914,456 $50,235,961 $4,764,039 $30,235,961 $2,854,325 $745,675 233356
CHICAGO CRUSHERS $452,788,342 $35,119,969 $19,880,031 $15,119,969 $3,083,250 $516,750 204060
COLORADO WOLVES $512,089,950 $28,880,675 $26,119,325 $8,880,675 $2,389,300 $1,210,700 213253
COQUITLAM KNIGHTS $409,103,164 $33,779,625 $21,220,375 $13,779,625 $2,543,250 $1,056,750 203353
DETROIT RED WINGS $245,755,571 $32,876,730 $22,123,270 $12,876,730 $2,507,750 $1,092,250 233255
EDMONTON BUSCHWACKERS $473,451,155 $35,264,141 $19,735,859 $15,264,141 $3,082,000 $518,000 213859
HALIFAX HIGHLANDERS $549,351,470 $37,435,285 $17,564,715 $17,435,285 $3,027,800 $572,200 223557
HAWAII TYPHOON $460,827,531 $37,089,635 $17,910,365 $17,089,635 $3,522,031 $77,969 253964
LAS CRUCES SPURS $451,923,366 $37,191,126 $17,808,874 $17,191,126 $2,620,000 $980,000 243559
MANHATTAN ISLANDERS $374,619,614 $39,266,603 $15,733,397 $19,266,603 $2,926,575 $673,425 234063
NEWTON NIGHTMARES $288,802,701 $43,576,283 $11,423,717 $23,576,283 $3,541,500 $58,500 244266
NORTH VAN ROCKERS $482,184,904 $35,919,694 $19,080,306 $15,919,694 $2,410,400 $1,189,600 203353
PENSACOLA BADGERS $392,339,881 $38,395,056 $16,604,944 $18,395,056 $3,399,570 $200,430 233356
PHILADELPHIA MADMEN $399,211,857 $35,858,419 $19,141,581 $15,858,419 $3,061,227 $538,773 253156
PINCHER CREEK PREDATORS $403,087,741 $39,179,451 $15,820,549 $19,179,451 $3,050,945 $549,055 213758
SAN JOSE BLASPHEMERS $485,543,030 $37,180,743 $17,819,257 $17,180,743 $2,931,212 $668,788 254065
SYRACUSE BULLDOGS $375,775,000 $36,207,348 $18,792,652 $16,207,348 $3,412,414 $187,586 253156
VANCOUVER MILLIONAIRES $227,493,491 $38,082,625 $16,917,375 $18,082,625 $2,389,500 $1,210,500 233255