Login

BANGOR BEAGLES



Arena Capacity - Ticket Price
Attendance - %

Arena NameDog Pound
Level 1: 6000 - $100 - 5,382 - 89.69%
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 - 1,671 - 83.53%
Farm Level 2: 1000 - $15 - 987 - 98.74%
Farm Total Capacity :3000

Income

Home Games Left16
Average Attendance - %17,382 - 96.56%
Average Income per Game$1,208,165
Year to Date Revenue$31,412,300
Farm
Home Games Left17
Average Attendance - %2,658 - 88.60%
Average Income per Game$73,284
Year to Date Revenue$1,832,100

Expense

Pro Players Total Salaries$31,570,509
Farm Players Total Salaries$2,377,971
Coaches Total Salaries$2,276,000
Luxury Taxe Total$376,415
Special Salary Cap Value$0
Pro Year To Date Expenses$19,529,214
Farm Year To Date Expenses$2,085,708
Pro Salary Cap To Date$18,866,377
Farm Salary Cap To Date$1,390,484

Estimate

Pro Estimated Season Revenue$19,330,646
Farm Estimated Season Revenue$1,245,828
Pro Remaining Season Days62
Pro Expenses Per Days$209,426
Pro Estimated Expenses$12,984,412
Farm Remaining Season Days65
Farm Expenses Per Days$22,352
Farm Estimated Expenses$1,452,880
Estimated Season Expenses$14,437,292
Season Salary Cap$33,948,480
Estimate Under Maximum Salary Cap of $40,000,000$6,051,520
Estimate Over Minimum Salary Cap of $14,000,000 $19,948,480
Current Bank Account$351,572,326
Projected Bank Account$357,711,508

Pro Players Salaries

Matt Duchene $3,395,490 (5)
-Salary Remaining : $1,349,490
-Salary Average : $0
-Salary Average Remaining : $0
Evgeni Malkin $2,345,000 (4)
-Salary Remaining : $931,987
-Salary Average : $0
-Salary Average Remaining : $0
Tyler Seguin $2,092,000 (1)
-Salary Remaining : $831,436
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Tyler Johnson $1,919,925 (1)
-Salary Remaining : $763,047
-Salary Average : $400,000
-Salary Average Remaining : $158,974
Matt Taormina $1,911,600 (1)
-Salary Remaining : $759,738
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Jakub Vrana $1,875,000 (5)
-Salary Remaining : $745,192
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Alex Ovechkin $1,829,500 (2)
-Salary Remaining : $727,109
-Salary Average : $0
-Salary Average Remaining : $0
Filip Forsberg $1,650,250 (3)
-Salary Remaining : $655,869
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Jeff Skinner $1,519,281 (2)
-Salary Remaining : $603,817
-Salary Average : $0
-Salary Average Remaining : $0
Ryan McDonagh $1,450,000 (1)
-Salary Remaining : $576,282
-Salary Average : $40,000
-Salary Average Remaining : $15,897
P.K. Subban $1,325,000 (3)
-Salary Remaining : $526,603
-Salary Average : $0
-Salary Average Remaining : $0
Leland Irving $1,290,938 (3)
-Salary Remaining : $513,065
-Salary Average : $0
-Salary Average Remaining : $0
Valeri Nichushkin $1,201,250 (3)
-Salary Remaining : $477,420
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Vladislav Namestnikov $1,193,400 (3)
-Salary Remaining : $474,300
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Jonathan Blum $1,159,375 (3)
-Salary Remaining : $460,777
-Salary Average : $0
-Salary Average Remaining : $0
Shayne Gostisbehere $1,000,000 (1)
-Salary Remaining : $397,436
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Derrick Pouliot $937,500 (2)
-Salary Remaining : $372,596
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Zach Werenski $775,000 (2)
-Salary Remaining : $308,013
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Anthony Cirelli $750,000 (4)
-Salary Remaining : $298,077
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Jared McCann $750,000 (1)
-Salary Remaining : $298,077
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Mackenzie Blackwood $650,000 (2)
-Salary Remaining : $258,333
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Pavel Buchnevich $550,000 (2)
-Salary Remaining : $218,590
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Total Pro Players22
Salary Commitment
Year 11 : $31,570,509
Year 12 : $22,446,984
Year 13 : $16,185,703
Year 14 : $8,365,490
Salary Average Commitment
Year 11 : $960,000
Year 12 : $360,000
Year 13 : $200,000
Year 14 : $80,000
Salary Cap with 1 Way Contract
Year 11 : $31,570,509
Year 12 : $22,446,984
Year 13 : $16,185,703
Year 14 : $8,365,490

Farm Players Salaries

Evgeny Dadonov $137,096 (2)
Salary Remaining : $56,046
Salary Average : $106,400
Salary Average Remaining : $43,497
Nikita Filatov $112,500 (1)
Salary Remaining : $45,991
Salary Average : $4,000
Salary Average Remaining : $1,635
Dmitrij Jaskin $106,500 (5)
Salary Remaining : $43,538
Salary Average : $4,000
Salary Average Remaining : $1,635
J.T. Miller $89,375 (2)
Salary Remaining : $36,537
Salary Average : $4,000
Salary Average Remaining : $1,635
Sebastian Cossa $80,000 (3)
Salary Remaining : $32,704
Salary Average : $4,000
Salary Average Remaining : $1,635
Miikka Salomaki $80,000 (1)
Salary Remaining : $32,704
Salary Average : $4,000
Salary Average Remaining : $1,635
Ondrej Kase $80,000 (1)
Salary Remaining : $32,704
Salary Average : $4,000
Salary Average Remaining : $1,635
Michael Hutchinson $78,000 (2)
Salary Remaining : $31,887
Salary Average : $4,000
Salary Average Remaining : $1,635
Emil Bemström $78,000 (3)
Salary Remaining : $31,887
Salary Average : $4,000
Salary Average Remaining : $1,635
Scott Wedgewood $75,000 (5)
Salary Remaining : $30,660
Salary Average : $4,000
Salary Average Remaining : $1,635
Jamie Drysdale $75,000 (2)
Salary Remaining : $30,660
Salary Average : $4,000
Salary Average Remaining : $1,635
Dylan Cozens $75,000 (1)
Salary Remaining : $30,660
Salary Average : $4,000
Salary Average Remaining : $1,635
Anton Lundell $75,000 (2)
Salary Remaining : $30,660
Salary Average : $4,000
Salary Average Remaining : $1,635
Victor Söderström $75,000 (1)
Salary Remaining : $30,660
Salary Average : $4,000
Salary Average Remaining : $1,635
Ty Smith $75,000 (5)
Salary Remaining : $30,660
Salary Average : $4,000
Salary Average Remaining : $1,635
Kaapo Kakko $75,000 (1)
Salary Remaining : $30,660
Salary Average : $4,000
Salary Average Remaining : $1,635
Alec Regula $71,500 (2)
Salary Remaining : $29,230
Salary Average : $4,000
Salary Average Remaining : $1,635
Logan Stankoven $70,000 (3)
Salary Remaining : $28,616
Salary Average : $4,000
Salary Average Remaining : $1,635
Zach Ostapchuk $70,000 (3)
Salary Remaining : $28,616
Salary Average : $4,000
Salary Average Remaining : $1,635
Colby Robak $65,000 (1)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
William Wallinder $65,000 (2)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Benoit-Olivier Groulx $65,000 (2)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Miles Wood $60,000 (1)
Salary Remaining : $24,528
Salary Average : $4,000
Salary Average Remaining : $1,635
Jesse Ylönen $60,000 (3)
Salary Remaining : $24,528
Salary Average : $4,000
Salary Average Remaining : $1,635
Jack Thompson $60,000 (3)
Salary Remaining : $24,528
Salary Average : $4,000
Salary Average Remaining : $1,635
Kristian Vesalainen $60,000 (1)
Salary Remaining : $24,528
Salary Average : $4,000
Salary Average Remaining : $1,635
Alex Beaucage $60,000 (1)
Salary Remaining : $24,528
Salary Average : $4,000
Salary Average Remaining : $1,635
Samu Salminen $55,000 (3)
Salary Remaining : $22,484
Salary Average : $4,000
Salary Average Remaining : $1,635
Kyle Capobianco $50,000 (1)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Brandon Montour $50,000 (1)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Ryder Korczak $50,000 (3)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Devon Levi $50,000 (2)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Nikita Alexandrov $50,000 (1)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Total Farm Players33
Salary Commitment
Year 11 : $2,377,971
Year 12 : $1,485,471
Year 13 : $779,500
Year 14 : $256,500
Salary Average Commitment
Year 11 : $234,400
Year 12 : $182,400
Year 13 : $44,000
Year 14 : $12,000

BROOKLYN BLAZERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameBarclays Center
Level 1: 6000 - $100 - 5,146 - 85.76%
Level 2: 5000 - $60 - 4,983 - 99.67%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $25 - 3,996 - 99.89%
Luxury : 1000 - $200 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,666 - 83.29%
Farm Level 2: 1000 - $15 - 984 - 98.41%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %17,125 - 95.14%
Average Income per Game$1,183,451
Year to Date Revenue$29,586,270
Farm
Home Games Left16
Average Attendance - %2,650 - 88.33%
Average Income per Game$73,066
Year to Date Revenue$1,899,725

Expense

Pro Players Total Salaries$29,746,100
Farm Players Total Salaries$2,238,650
Coaches Total Salaries$2,332,000
Luxury Taxe Total$348,791
Special Salary Cap Value$0
Pro Year To Date Expenses$18,112,134
Farm Year To Date Expenses$2,040,230
Pro Salary Cap To Date$17,486,480
Farm Salary Cap To Date$1,370,998

Estimate

Pro Estimated Season Revenue$20,118,664
Farm Estimated Season Revenue$1,169,062
Pro Remaining Season Days62
Pro Expenses Per Days$198,372
Pro Estimated Expenses$12,299,064
Farm Remaining Season Days65
Farm Expenses Per Days$21,199
Farm Estimated Expenses$1,377,935
Estimated Season Expenses$13,676,999
Season Salary Cap$31,984,750
Estimate Under Maximum Salary Cap of $40,000,000$8,015,250
Estimate Over Minimum Salary Cap of $14,000,000 $17,984,750
Current Bank Account$327,030,431
Projected Bank Account$334,641,158

Pro Players Salaries

Cody Hodgson $2,340,650 (1)
-Salary Remaining : $930,258
-Salary Average : $0
-Salary Average Remaining : $0
Morgan Rielly $2,285,625 (2)
-Salary Remaining : $908,389
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Mark Scheifele $2,270,000 (1)
-Salary Remaining : $902,179
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Seth Jones $2,237,500 (3)
-Salary Remaining : $889,263
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Aaron Ekblad $2,053,750 (5)
-Salary Remaining : $816,234
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Max Domi $2,000,000 (5)
-Salary Remaining : $794,872
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Nicklas Jensen $1,937,500 (2)
-Salary Remaining : $770,032
-Salary Average : $1,550,000
-Salary Average Remaining : $616,026
Alexander Radulov $1,769,500 (5)
-Salary Remaining : $703,263
-Salary Average : $0
-Salary Average Remaining : $0
Ryan Murray $1,548,450 (3)
-Salary Remaining : $615,410
-Salary Average : $40,000
-Salary Average Remaining : $15,897
John Gibson $1,509,375 (2)
-Salary Remaining : $599,880
-Salary Average : $40,000
-Salary Average Remaining : $15,897
John Tavares $1,400,000 (4)
-Salary Remaining : $556,410
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Kevin Shattenkirk $1,093,750 (2)
-Salary Remaining : $434,696
-Salary Average : $0
-Salary Average Remaining : $0
Jack Campbell $1,012,500 (1)
-Salary Remaining : $402,404
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Mirco Mueller $1,000,000 (2)
-Salary Remaining : $397,436
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Nikolay Goldobin $937,500 (2)
-Salary Remaining : $372,596
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Jayce Hawryluk $825,000 (2)
-Salary Remaining : $327,885
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Ryan Donato $800,000 (2)
-Salary Remaining : $317,949
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Sven Baertschi $800,000 (2)
-Salary Remaining : $317,949
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Rasmus Sandin $750,000 (3)
-Salary Remaining : $298,077
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Jake DeBrusk $675,000 (2)
-Salary Remaining : $268,269
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Brayden Point $500,000 (1)
-Salary Remaining : $198,718
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Total Pro Players21
Salary Commitment
Year 11 : $29,746,100
Year 12 : $23,622,950
Year 13 : $11,759,200
Year 14 : $7,223,250
Salary Average Commitment
Year 11 : $2,230,000
Year 12 : $2,110,000
Year 13 : $240,000
Year 14 : $120,000
Salary Cap with 1 Way Contract
Year 11 : $29,746,100
Year 12 : $23,622,950
Year 13 : $11,759,200
Year 14 : $7,223,250

Farm Players Salaries

Luca Sbisa $111,700 (1)
Salary Remaining : $45,664
Salary Average : $4,000
Salary Average Remaining : $1,635
Matt Hackett $110,000 (2)
Salary Remaining : $44,969
Salary Average : $4,000
Salary Average Remaining : $1,635
Ian Cole $91,000 (3)
Salary Remaining : $37,201
Salary Average : $4,000
Salary Average Remaining : $1,635
Evgeny Svechnikov $90,000 (1)
Salary Remaining : $36,792
Salary Average : $4,000
Salary Average Remaining : $1,635
Dominik Masin $88,000 (1)
Salary Remaining : $35,975
Salary Average : $4,000
Salary Average Remaining : $1,635
Christian Fischer $87,750 (1)
Salary Remaining : $35,873
Salary Average : $4,000
Salary Average Remaining : $1,635
Brett Pollock $86,900 (1)
Salary Remaining : $35,525
Salary Average : $4,000
Salary Average Remaining : $1,635
John McFarland $86,900 (1)
Salary Remaining : $35,525
Salary Average : $4,000
Salary Average Remaining : $1,635
Mattias Tedenby $86,900 (1)
Salary Remaining : $35,525
Salary Average : $4,000
Salary Average Remaining : $1,635
Kirill Marchenko $84,500 (2)
Salary Remaining : $34,544
Salary Average : $4,000
Salary Average Remaining : $1,635
Jeremy Lauzon $80,000 (4)
Salary Remaining : $32,704
Salary Average : $4,000
Salary Average Remaining : $1,635
Corson Ceulemans $80,000 (3)
Salary Remaining : $32,704
Salary Average : $4,000
Salary Average Remaining : $1,635
Laurent Dauphin $80,000 (2)
Salary Remaining : $32,704
Salary Average : $4,000
Salary Average Remaining : $1,635
Matt Boldy $75,000 (1)
Salary Remaining : $30,660
Salary Average : $4,000
Salary Average Remaining : $1,635
Yan Kuznetsov $75,000 (2)
Salary Remaining : $30,660
Salary Average : $4,000
Salary Average Remaining : $1,635
Zach Dean $70,000 (3)
Salary Remaining : $28,616
Salary Average : $4,000
Salary Average Remaining : $1,635
Joseph Woll $65,000 (3)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Nathan Bastian $65,000 (3)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Andrew Peeke $65,000 (3)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Tobias Björnfot $65,000 (1)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Cross Hanas $60,000 (2)
Salary Remaining : $24,528
Salary Average : $4,000
Salary Average Remaining : $1,635
Matt Corrente $60,000 (2)
Salary Remaining : $24,528
Salary Average : $4,000
Salary Average Remaining : $1,635
Alexander Campbell $60,000 (1)
Salary Remaining : $24,528
Salary Average : $4,000
Salary Average Remaining : $1,635
Gage Goncalves $55,000 (2)
Salary Remaining : $22,484
Salary Average : $4,000
Salary Average Remaining : $1,635
Graeme Clarke $55,000 (1)
Salary Remaining : $22,484
Salary Average : $4,000
Salary Average Remaining : $1,635
Carter Mazur $55,000 (3)
Salary Remaining : $22,484
Salary Average : $4,000
Salary Average Remaining : $1,635
David Perron $50,000 (1)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Jakub Málek $50,000 (3)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Aaron Huglen $50,000 (1)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Zack Phillips $50,000 (1)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Greg Nemisz $50,000 (1)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Total Farm Players31
Salary Commitment
Year 11 : $2,238,650
Year 12 : $1,145,500
Year 13 : $621,000
Year 14 : $80,000
Salary Average Commitment
Year 11 : $124,000
Year 12 : $64,000
Year 13 : $36,000
Year 14 : $4,000

CALGARY COWBOYS



Arena Capacity - Ticket Price
Attendance - %

Arena NameJCI Center
Level 1: 7500 - $90 - 6,361 - 84.81%
Level 2: 6500 - $65 - 5,438 - 83.66%
Level 3: 3500 - $33 - 2,569 - 73.41%
Level 4: 4500 - $25 - 4,339 - 96.43%
Luxury : 2500 - $225 - 1,027 - 41.09%
Total Capacity :24500
Farm
Farm Level 1: 3500 - $32 - 3,445 - 98.42%
Farm Level 2: 2500 - $15 - 2,480 - 99.20%
Farm Total Capacity :6000

Income

Home Games Left16
Average Attendance - %19,734 - 80.55%
Average Income per Game$1,350,317
Year to Date Revenue$35,108,250
Farm
Home Games Left17
Average Attendance - %5,925 - 98.75%
Average Income per Game$147,432
Year to Date Revenue$3,685,806

Expense

Pro Players Total Salaries$32,855,502
Farm Players Total Salaries$2,305,500
Coaches Total Salaries$2,828,000
Luxury Taxe Total$383,654
Special Salary Cap Value$0
Pro Year To Date Expenses$20,077,940
Farm Year To Date Expenses$2,246,273
Pro Salary Cap To Date$19,228,932
Farm Salary Cap To Date$1,407,394

Estimate

Pro Estimated Season Revenue$21,605,077
Farm Estimated Season Revenue$2,506,348
Pro Remaining Season Days62
Pro Expenses Per Days$219,644
Pro Estimated Expenses$13,617,928
Farm Remaining Season Days65
Farm Expenses Per Days$23,425
Farm Estimated Expenses$1,522,625
Estimated Season Expenses$15,140,553
Season Salary Cap$35,161,002
Estimate Under Maximum Salary Cap of $40,000,000$4,838,998
Estimate Over Minimum Salary Cap of $14,000,000 $21,161,002
Current Bank Account$310,902,172
Projected Bank Account$319,873,044

Pro Players Salaries

Brendan Gallagher $2,489,939 (5)
-Salary Remaining : $989,591
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Elias Lindholm $2,200,000 (4)
-Salary Remaining : $874,359
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Stephen Weiss $2,034,375 (1)
-Salary Remaining : $808,534
-Salary Average : $0
-Salary Average Remaining : $0
Sean Monahan $1,925,000 (5)
-Salary Remaining : $765,064
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Eric Staal $1,812,500 (1)
-Salary Remaining : $720,353
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Brandon Saad $1,625,000 (3)
-Salary Remaining : $645,833
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Olli Maatta $1,625,000 (4)
-Salary Remaining : $645,833
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Kyle Cumiskey $1,604,063 (1)
-Salary Remaining : $637,512
-Salary Average : $0
-Salary Average Remaining : $0
Michael McCarron $1,518,750 (2)
-Salary Remaining : $603,606
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Zach Bogosian $1,498,500 (2)
-Salary Remaining : $595,558
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Nathan MacKinnon $1,451,250 (2)
-Salary Remaining : $576,779
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Tyler Myers $1,423,125 (2)
-Salary Remaining : $565,601
-Salary Average : $0
-Salary Average Remaining : $0
John Carlson $1,275,000 (4)
-Salary Remaining : $506,731
-Salary Average : $0
-Salary Average Remaining : $0
Ondrej Pavelec $1,250,500 (1)
-Salary Remaining : $496,994
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Shea Weber $1,192,500 (3)
-Salary Remaining : $473,942
-Salary Average : $0
-Salary Average Remaining : $0
Max Friberg $1,100,000 (1)
-Salary Remaining : $437,179
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Victor Rask $850,000 (2)
-Salary Remaining : $337,821
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Ryan Poehling $800,000 (4)
-Salary Remaining : $317,949
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Brady Calla $800,000 (2)
-Salary Remaining : $317,949
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Cale Makar $800,000 (4)
-Salary Remaining : $317,949
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Timo Meier $775,000 (1)
-Salary Remaining : $308,013
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Ondrej Palat $705,000 (1)
-Salary Remaining : $280,192
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Slater Koekkoek $600,000 (1)
-Salary Remaining : $238,462
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Adin Hill $500,000 (1)
-Salary Remaining : $198,718
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Peter Mueller $500,000 (1)
-Salary Remaining : $198,718
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Tyson Barrie $500,000 (1)
-Salary Remaining : $198,718
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Total Pro Players26
Salary Commitment
Year 11 : $32,855,502
Year 12 : $21,474,064
Year 13 : $13,932,439
Year 14 : $11,114,939
Salary Average Commitment
Year 11 : $840,000
Year 12 : $480,000
Year 13 : $280,000
Year 14 : $240,000
Salary Cap with 1 Way Contract
Year 11 : $32,855,502
Year 12 : $21,474,064
Year 13 : $13,932,439
Year 14 : $11,114,939

Farm Players Salaries

Glenn Gawdin $95,000 (2)
Salary Remaining : $38,836
Salary Average : $4,000
Salary Average Remaining : $1,635
Grigori Denisenko $85,000 (3)
Salary Remaining : $34,748
Salary Average : $4,000
Salary Average Remaining : $1,635
Owen Tippett $85,000 (4)
Salary Remaining : $34,748
Salary Average : $4,000
Salary Average Remaining : $1,635
Juuso Välimäki $80,000 (4)
Salary Remaining : $32,704
Salary Average : $4,000
Salary Average Remaining : $1,635
Matthew Coronato $80,000 (3)
Salary Remaining : $32,704
Salary Average : $4,000
Salary Average Remaining : $1,635
Linus Högberg $78,000 (2)
Salary Remaining : $31,887
Salary Average : $4,000
Salary Average Remaining : $1,635
Tim Stützle $75,000 (2)
Salary Remaining : $30,660
Salary Average : $4,000
Salary Average Remaining : $1,635
Alexander Holtz $75,000 (2)
Salary Remaining : $30,660
Salary Average : $4,000
Salary Average Remaining : $1,635
Cole Perfetti $75,000 (2)
Salary Remaining : $30,660
Salary Average : $4,000
Salary Average Remaining : $1,635
Cole Caufield $75,000 (1)
Salary Remaining : $30,660
Salary Average : $4,000
Salary Average Remaining : $1,635
Cale Fleury $75,000 (4)
Salary Remaining : $30,660
Salary Average : $4,000
Salary Average Remaining : $1,635
Lucas Johansen $75,000 (1)
Salary Remaining : $30,660
Salary Average : $4,000
Salary Average Remaining : $1,635
Ryan Merkley $75,000 (3)
Salary Remaining : $30,660
Salary Average : $4,000
Salary Average Remaining : $1,635
Jaret Anderson-Dolan $75,000 (4)
Salary Remaining : $30,660
Salary Average : $4,000
Salary Average Remaining : $1,635
Dillon Dube $72,500 (3)
Salary Remaining : $29,638
Salary Average : $4,000
Salary Average Remaining : $1,635
Cal Petersen $65,000 (1)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Jeremie Poirier $65,000 (2)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Frederic Allard $65,000 (1)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Martins Dzierkals $65,000 (1)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Nicholas Robertson $65,000 (1)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Jakub Lauko $65,000 (3)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Connor Ingram $65,000 (2)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Evan Cormier $60,000 (3)
Salary Remaining : $24,528
Salary Average : $4,000
Salary Average Remaining : $1,635
Josh Doan $60,000 (3)
Salary Remaining : $24,528
Salary Average : $4,000
Salary Average Remaining : $1,635
Josh Brook $60,000 (4)
Salary Remaining : $24,528
Salary Average : $4,000
Salary Average Remaining : $1,635
Patrik Puistola $60,000 (1)
Salary Remaining : $24,528
Salary Average : $4,000
Salary Average Remaining : $1,635
Hunter Smith $60,000 (1)
Salary Remaining : $24,528
Salary Average : $4,000
Salary Average Remaining : $1,635
Brett Lernout $60,000 (2)
Salary Remaining : $24,528
Salary Average : $4,000
Salary Average Remaining : $1,635
Jayden Struble $55,000 (1)
Salary Remaining : $22,484
Salary Average : $4,000
Salary Average Remaining : $1,635
Isaac Ratcliffe $55,000 (3)
Salary Remaining : $22,484
Salary Average : $4,000
Salary Average Remaining : $1,635
Daniil Gushchin $55,000 (2)
Salary Remaining : $22,484
Salary Average : $4,000
Salary Average Remaining : $1,635
Zachary Lauzon $50,000 (2)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Alexei Lipanov $50,000 (2)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Adam Ruzicka $50,000 (2)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Total Farm Players34
Salary Commitment
Year 11 : $2,305,500
Year 12 : $1,720,500
Year 13 : $927,500
Year 14 : $375,000
Salary Average Commitment
Year 11 : $136,000
Year 12 : $100,000
Year 13 : $52,000
Year 14 : $20,000

CAPE BRETON CELTS



Arena Capacity - Ticket Price
Attendance - %

Arena NameFenian Forum
Level 1: 6000 - $100 - 5,424 - 90.40%
Level 2: 5000 - $60 - 4,997 - 99.94%
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 - 1,621 - 81.05%
Farm Level 2: 1000 - $15 - 977 - 97.75%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %17,421 - 96.78%
Average Income per Game$1,212,229
Year to Date Revenue$30,305,720
Farm
Home Games Left17
Average Attendance - %2,598 - 86.62%
Average Income per Game$71,397
Year to Date Revenue$1,784,930

Expense

Pro Players Total Salaries$31,870,633
Farm Players Total Salaries$1,915,500
Coaches Total Salaries$5,465,000
Luxury Taxe Total$385,320
Special Salary Cap Value$0
Pro Year To Date Expenses$21,306,346
Farm Year To Date Expenses$2,396,929
Pro Salary Cap To Date$19,313,076
Farm Salary Cap To Date$1,121,725

Estimate

Pro Estimated Season Revenue$20,607,890
Farm Estimated Season Revenue$1,213,752
Pro Remaining Season Days62
Pro Expenses Per Days$225,504
Pro Estimated Expenses$13,981,248
Farm Remaining Season Days65
Farm Expenses Per Days$25,613
Farm Estimated Expenses$1,664,845
Estimated Season Expenses$15,646,093
Season Salary Cap$33,786,133
Estimate Under Maximum Salary Cap of $40,000,000$6,213,867
Estimate Over Minimum Salary Cap of $14,000,000 $19,786,133
Current Bank Account$378,934,213
Projected Bank Account$385,109,762

Pro Players Salaries

Ryan O'Reilly $2,792,500 (4)
-Salary Remaining : $1,109,840
-Salary Average : $0
-Salary Average Remaining : $0
Cam Ward $2,508,545 (2)
-Salary Remaining : $996,986
-Salary Average : $0
-Salary Average Remaining : $0
Evander Kane $2,325,000 (2)
-Salary Remaining : $924,038
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Jake Gardiner $2,300,000 (5)
-Salary Remaining : $914,103
-Salary Average : $0
-Salary Average Remaining : $0
Tomas Hertl $1,991,250 (2)
-Salary Remaining : $791,394
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Rasmus Ristolainen $1,875,000 (5)
-Salary Remaining : $745,192
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Juuse Saros $1,755,000 (5)
-Salary Remaining : $697,500
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Nicklas Backstrom $1,437,500 (2)
-Salary Remaining : $571,314
-Salary Average : $0
-Salary Average Remaining : $0
Dmitry Kulikov $1,365,000 (2)
-Salary Remaining : $542,500
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Joel Armia $1,305,000 (1)
-Salary Remaining : $518,654
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Ty Rattie $1,218,713 (2)
-Salary Remaining : $484,360
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Tom Wilson $1,184,625 (4)
-Salary Remaining : $470,813
-Salary Average : $40,000
-Salary Average Remaining : $15,897
T.J. Hensick $1,100,000 (1)
-Salary Remaining : $437,179
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Connor Murphy $1,087,500 (1)
-Salary Remaining : $432,212
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Kris Russell $1,060,000 (1)
-Salary Remaining : $421,282
-Salary Average : $0
-Salary Average Remaining : $0
Luke Kunin $950,000 (3)
-Salary Remaining : $377,564
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Nick Leddy $937,500 (1)
-Salary Remaining : $372,596
-Salary Average : $0
-Salary Average Remaining : $0
Tony DeAngelo $937,500 (4)
-Salary Remaining : $372,596
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Zemi Girgensons $840,000 (3)
-Salary Remaining : $333,846
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Mitch Marner $825,000 (2)
-Salary Remaining : $327,885
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Jannik Hansen $825,000 (1)
-Salary Remaining : $327,885
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Sebastian Aho $750,000 (2)
-Salary Remaining : $298,077
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Scott Laughton $500,000 (1)
-Salary Remaining : $198,718
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Total Pro Players23
Salary Commitment
Year 11 : $31,870,633
Year 12 : $25,055,633
Year 13 : $12,634,625
Year 14 : $10,844,625
Salary Average Commitment
Year 11 : $680,000
Year 12 : $480,000
Year 13 : $240,000
Year 14 : $160,000
Salary Cap with 1 Way Contract
Year 11 : $31,870,633
Year 12 : $25,055,633
Year 13 : $12,634,625
Year 14 : $10,844,625

Farm Players Salaries

Viktor Arvidsson $100,000 (1)
Salary Remaining : $40,881
Salary Average : $4,000
Salary Average Remaining : $1,635
Josh Mahura $84,500 (2)
Salary Remaining : $34,544
Salary Average : $4,000
Salary Average Remaining : $1,635
Rasmus Asplund $84,500 (3)
Salary Remaining : $34,544
Salary Average : $4,000
Salary Average Remaining : $1,635
Martin Nečas $80,000 (4)
Salary Remaining : $32,704
Salary Average : $4,000
Salary Average Remaining : $1,635
Brennan Othmann $80,000 (3)
Salary Remaining : $32,704
Salary Average : $4,000
Salary Average Remaining : $1,635
Thomas Harley $75,000 (1)
Salary Remaining : $30,660
Salary Average : $4,000
Salary Average Remaining : $1,635
JJ Peterka $75,000 (2)
Salary Remaining : $30,660
Salary Average : $4,000
Salary Average Remaining : $1,635
Alex Newhook $75,000 (1)
Salary Remaining : $30,660
Salary Average : $4,000
Salary Average Remaining : $1,635
Morgan Frost $75,000 (3)
Salary Remaining : $30,660
Salary Average : $4,000
Salary Average Remaining : $1,635
Rasmus Kupari $75,000 (3)
Salary Remaining : $30,660
Salary Average : $4,000
Salary Average Remaining : $1,635
Philippe Myers $71,500 (3)
Salary Remaining : $29,230
Salary Average : $4,000
Salary Average Remaining : $1,635
Scott Morrow $70,000 (3)
Salary Remaining : $28,616
Salary Average : $4,000
Salary Average Remaining : $1,635
Alexandre Texier $65,000 (3)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Helge Grans $65,000 (2)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Conor Garland $65,000 (3)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Raphael Lavoie $65,000 (1)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Jamieson Rees $60,000 (1)
Salary Remaining : $24,528
Salary Average : $4,000
Salary Average Remaining : $1,635
Shai Buium $60,000 (3)
Salary Remaining : $24,528
Salary Average : $4,000
Salary Average Remaining : $1,635
Luke Evangelista $60,000 (2)
Salary Remaining : $24,528
Salary Average : $4,000
Salary Average Remaining : $1,635
Martin Fehérváry $60,000 (3)
Salary Remaining : $24,528
Salary Average : $4,000
Salary Average Remaining : $1,635
Sean Farrell $55,000 (2)
Salary Remaining : $22,484
Salary Average : $4,000
Salary Average Remaining : $1,635
Martin Chromiak $55,000 (2)
Salary Remaining : $22,484
Salary Average : $4,000
Salary Average Remaining : $1,635
Simon Lundmark $55,000 (1)
Salary Remaining : $22,484
Salary Average : $4,000
Salary Average Remaining : $1,635
Samuel Helenius $55,000 (3)
Salary Remaining : $22,484
Salary Average : $4,000
Salary Average Remaining : $1,635
Nicolas Meloche $50,000 (1)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Antonio Stranges $50,000 (2)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Erik Portillo $50,000 (1)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Joe Vrbetic $50,000 (3)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Justus Annunen $50,000 (4)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Total Farm Players29
Salary Commitment
Year 11 : $1,915,500
Year 12 : $1,385,500
Year 13 : $941,000
Year 14 : $130,000
Salary Average Commitment
Year 11 : $116,000
Year 12 : $84,000
Year 13 : $56,000
Year 14 : $8,000

CAPE FEAR PROWLERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameAtlantic Arena
Level 1: 6000 - $100 - 5,251 - 87.51%
Level 2: 5000 - $60 - 4,996 - 99.93%
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 - 1,714 - 85.68%
Farm Level 2: 1000 - $15 - 994 - 99.42%
Farm Total Capacity :3000

Income

Home Games Left16
Average Attendance - %17,247 - 95.82%
Average Income per Game$1,194,870
Year to Date Revenue$31,066,630
Farm
Home Games Left17
Average Attendance - %2,708 - 90.26%
Average Income per Game$74,891
Year to Date Revenue$1,872,280

Expense

Pro Players Total Salaries$32,433,157
Farm Players Total Salaries$2,387,500
Coaches Total Salaries$2,100,000
Luxury Taxe Total$402,815
Special Salary Cap Value$0
Pro Year To Date Expenses$20,669,666
Farm Year To Date Expenses$2,167,123
Pro Salary Cap To Date$20,187,626
Farm Salary Cap To Date$1,398,573

Estimate

Pro Estimated Season Revenue$19,117,926
Farm Estimated Season Revenue$1,273,150
Pro Remaining Season Days62
Pro Expenses Per Days$213,033
Pro Estimated Expenses$13,208,046
Farm Remaining Season Days65
Farm Expenses Per Days$23,192
Farm Estimated Expenses$1,507,480
Estimated Season Expenses$14,715,526
Season Salary Cap$34,820,657
Estimate Under Maximum Salary Cap of $40,000,000$5,179,343
Estimate Over Minimum Salary Cap of $14,000,000 $20,820,657
Current Bank Account$379,683,124
Projected Bank Account$385,358,674

Pro Players Salaries

Patrick Sharp $3,506,313 (5)
-Salary Remaining : $1,393,535
-Salary Average : $0
-Salary Average Remaining : $0
Ryan Nugent-Hopkins $2,228,125 (2)
-Salary Remaining : $885,537
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Taylor Hall $2,153,750 (1)
-Salary Remaining : $855,978
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Marc-Andre Fleury $2,127,500 (2)
-Salary Remaining : $845,545
-Salary Average : $0
-Salary Average Remaining : $0
Jonathan Drouin $2,000,000 (5)
-Salary Remaining : $794,872
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Adam Larsson $1,875,000 (1)
-Salary Remaining : $745,192
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Kasperi Kapanen $1,800,000 (5)
-Salary Remaining : $715,385
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Jacob Josefson $1,656,250 (2)
-Salary Remaining : $658,253
-Salary Average : $0
-Salary Average Remaining : $0
Marcus Johansson $1,600,000 (2)
-Salary Remaining : $635,897
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Jonathan Toews $1,537,500 (3)
-Salary Remaining : $611,058
-Salary Average : $0
-Salary Average Remaining : $0
Anton Stralman $1,432,031 (5)
-Salary Remaining : $569,141
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Alec Martinez $1,280,813 (1)
-Salary Remaining : $509,041
-Salary Average : $0
-Salary Average Remaining : $0
Adrian Kempe $1,237,500 (4)
-Salary Remaining : $491,827
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Frederik Andersen $1,233,375 (1)
-Salary Remaining : $490,188
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Bryan Little $1,040,000 (2)
-Salary Remaining : $413,333
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Jonas Brodin $1,000,000 (4)
-Salary Remaining : $397,436
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Brandon Kozun $1,000,000 (1)
-Salary Remaining : $397,436
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Sam Bennett $900,000 (1)
-Salary Remaining : $357,692
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Travis Sanheim $750,000 (1)
-Salary Remaining : $298,077
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Ivan Provorov $750,000 (2)
-Salary Remaining : $298,077
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Jesper Bratt $675,000 (3)
-Salary Remaining : $268,269
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Andrej Sekera $650,000 (1)
-Salary Remaining : $258,333
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Total Pro Players22
Salary Commitment
Year 11 : $32,433,157
Year 12 : $22,590,219
Year 13 : $13,188,344
Year 14 : $10,975,844
Salary Average Commitment
Year 11 : $680,000
Year 12 : $400,000
Year 13 : $240,000
Year 14 : $200,000
Salary Cap with 1 Way Contract
Year 11 : $32,433,157
Year 12 : $22,590,219
Year 13 : $13,188,344
Year 14 : $10,975,844

Farm Players Salaries

Antti Raanta $156,250 (2)
Salary Remaining : $63,876
Salary Average : $4,000
Salary Average Remaining : $1,635
Esa Lindell $100,000 (3)
Salary Remaining : $40,881
Salary Average : $4,000
Salary Average Remaining : $1,635
Warren Foegele $90,750 (4)
Salary Remaining : $37,099
Salary Average : $4,000
Salary Average Remaining : $1,635
Christian Dvorak $88,750 (2)
Salary Remaining : $36,281
Salary Average : $4,000
Salary Average Remaining : $1,635
Spencer Foo $87,750 (3)
Salary Remaining : $35,873
Salary Average : $4,000
Salary Average Remaining : $1,635
Drake Batherson $85,000 (4)
Salary Remaining : $34,748
Salary Average : $4,000
Salary Average Remaining : $1,635
Vladislav Kamenev $80,000 (2)
Salary Remaining : $32,704
Salary Average : $4,000
Salary Average Remaining : $1,635
Wyatt Johnston $80,000 (3)
Salary Remaining : $32,704
Salary Average : $4,000
Salary Average Remaining : $1,635
Simon Edvinsson $80,000 (3)
Salary Remaining : $32,704
Salary Average : $4,000
Salary Average Remaining : $1,635
Tage Thompson $77,500 (2)
Salary Remaining : $31,682
Salary Average : $4,000
Salary Average Remaining : $1,635
Jesperi Kotkaniemi $77,500 (5)
Salary Remaining : $31,682
Salary Average : $4,000
Salary Average Remaining : $1,635
Henri Jokiharju $75,000 (4)
Salary Remaining : $30,660
Salary Average : $4,000
Salary Average Remaining : $1,635
Jack Quinn $75,000 (2)
Salary Remaining : $30,660
Salary Average : $4,000
Salary Average Remaining : $1,635
Moritz Seider $75,000 (1)
Salary Remaining : $30,660
Salary Average : $4,000
Salary Average Remaining : $1,635
Philip Broberg $75,000 (1)
Salary Remaining : $30,660
Salary Average : $4,000
Salary Average Remaining : $1,635
Sam Steel $75,000 (3)
Salary Remaining : $30,660
Salary Average : $4,000
Salary Average Remaining : $1,635
Marco Rossi $75,000 (2)
Salary Remaining : $30,660
Salary Average : $4,000
Salary Average Remaining : $1,635
Chris Tierney $71,500 (1)
Salary Remaining : $29,230
Salary Average : $4,000
Salary Average Remaining : $1,635
Noel Gunler $67,500 (2)
Salary Remaining : $27,594
Salary Average : $4,000
Salary Average Remaining : $1,635
Felix Sandstrom $65,000 (1)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Nikolai Kulemin $65,000 (1)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Parker Wotherspoon $65,000 (1)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Mattias Samuelsson $65,000 (3)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Devante Smith-Pelly $65,000 (2)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Taylor Raddysh $65,000 (2)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Topi Niemelä $60,000 (2)
Salary Remaining : $24,528
Salary Average : $4,000
Salary Average Remaining : $1,635
Cody Ceci $60,000 (1)
Salary Remaining : $24,528
Salary Average : $4,000
Salary Average Remaining : $1,635
Roby Järventie $60,000 (2)
Salary Remaining : $24,528
Salary Average : $4,000
Salary Average Remaining : $1,635
Ukko-Pekka Luukkonen $60,000 (2)
Salary Remaining : $24,528
Salary Average : $4,000
Salary Average Remaining : $1,635
Riley Kidney $60,000 (3)
Salary Remaining : $24,528
Salary Average : $4,000
Salary Average Remaining : $1,635
Filip Gustavsson $55,000 (1)
Salary Remaining : $22,484
Salary Average : $4,000
Salary Average Remaining : $1,635
Marcus Pettersson $50,000 (1)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Total Farm Players32
Salary Commitment
Year 11 : $2,387,500
Year 12 : $1,806,000
Year 13 : $876,000
Year 14 : $328,250
Salary Average Commitment
Year 11 : $128,000
Year 12 : $92,000
Year 13 : $44,000
Year 14 : $16,000

CHICAGO CRUSHERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Death Trap
Level 1: 7000 - $100 - 5,338 - 76.25%
Level 2: 6000 - $70 - 4,367 - 72.78%
Level 3: 3000 - $40 - 2,474 - 82.47%
Level 4: 5000 - $30 - 4,238 - 84.76%
Luxury : 2000 - $175 - 1,376 - 68.82%
Total Capacity :23000
Farm
Farm Level 1: 3000 - $50 - 1,823 - 60.77%
Farm Level 2: 2000 - $30 - 1,035 - 51.75%
Farm Total Capacity :5000

Income

Home Games Left17
Average Attendance - %17,793 - 77.36%
Average Income per Game$1,306,443
Year to Date Revenue$32,661,080
Farm
Home Games Left17
Average Attendance - %2,858 - 57.16%
Average Income per Game$122,202
Year to Date Revenue$3,055,050

Expense

Pro Players Total Salaries$24,149,094
Farm Players Total Salaries$2,008,500
Coaches Total Salaries$2,975,000
Luxury Taxe Total$326,199
Special Salary Cap Value$0
Pro Year To Date Expenses$17,547,471
Farm Year To Date Expenses$1,687,042
Pro Salary Cap To Date$16,357,424
Farm Salary Cap To Date$1,095,825

Estimate

Pro Estimated Season Revenue$22,209,534
Farm Estimated Season Revenue$2,077,434
Pro Remaining Season Days62
Pro Expenses Per Days$167,462
Pro Estimated Expenses$10,382,644
Farm Remaining Season Days65
Farm Expenses Per Days$18,921
Farm Estimated Expenses$1,229,865
Estimated Season Expenses$11,612,509
Season Salary Cap$26,157,594
Estimate Under Maximum Salary Cap of $40,000,000$13,842,406
Estimate Over Minimum Salary Cap of $14,000,000 $12,157,594
Current Bank Account$364,374,014
Projected Bank Account$377,048,473

Pro Players Salaries

Anze Kopitar $2,549,500 (1)
-Salary Remaining : $1,013,263
-Salary Average : $0
-Salary Average Remaining : $0
Nick Foligno $1,957,500 (3)
-Salary Remaining : $777,981
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Sam Reinhart $1,875,000 (4)
-Salary Remaining : $745,192
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Matt Murray $1,709,844 (5)
-Salary Remaining : $679,553
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Noah Hanifin $1,312,500 (5)
-Salary Remaining : $521,635
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Roope Hintz $1,312,500 (5)
-Salary Remaining : $521,635
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Mikhail Grigorenko $1,127,250 (2)
-Salary Remaining : $448,010
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Jaden Schwartz $1,000,000 (2)
-Salary Remaining : $397,436
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Robin Lehner $1,000,000 (3)
-Salary Remaining : $397,436
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Brayden Schenn $937,500 (1)
-Salary Remaining : $372,596
-Salary Average : $0
-Salary Average Remaining : $0
Torey Krug $880,000 (5)
-Salary Remaining : $349,744
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Jakob Chychrun $825,000 (4)
-Salary Remaining : $327,885
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Mikael Backlund $812,500 (5)
-Salary Remaining : $322,917
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Oliver Bjorkstrand $775,000 (5)
-Salary Remaining : $308,013
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Denis Gurianov $675,000 (2)
-Salary Remaining : $268,269
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Adam Fox $650,000 (3)
-Salary Remaining : $258,333
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Rasmus Andersson $650,000 (1)
-Salary Remaining : $258,333
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Jacob Larsson $650,000 (2)
-Salary Remaining : $258,333
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Gilbert Brule $650,000 (1)
-Salary Remaining : $258,333
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Will Karlsson $650,000 (1)
-Salary Remaining : $258,333
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Andrew Mangiapane $650,000 (2)
-Salary Remaining : $258,333
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Justin Schultz $500,000 (1)
-Salary Remaining : $198,718
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Nick Cousins $500,000 (1)
-Salary Remaining : $198,718
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Nicolas Deschamps $500,000 (1)
-Salary Remaining : $198,718
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Total Pro Players24
Salary Commitment
Year 11 : $24,149,094
Year 12 : $17,212,094
Year 13 : $13,109,844
Year 14 : $9,502,344
Salary Average Commitment
Year 11 : $880,000
Year 12 : $640,000
Year 13 : $440,000
Year 14 : $320,000
Salary Cap with 1 Way Contract
Year 11 : $24,149,094
Year 12 : $17,212,094
Year 13 : $13,109,844
Year 14 : $9,502,344

Farm Players Salaries

Jordan Binnington $100,000 (3)
Salary Remaining : $40,881
Salary Average : $4,000
Salary Average Remaining : $1,635
Sami Niku $100,000 (4)
Salary Remaining : $40,881
Salary Average : $4,000
Salary Average Remaining : $1,635
Brock McGinn $87,600 (1)
Salary Remaining : $35,811
Salary Average : $4,000
Salary Average Remaining : $1,635
Connor McMichael $80,000 (1)
Salary Remaining : $32,704
Salary Average : $4,000
Salary Average Remaining : $1,635
Martin Frk $75,600 (2)
Salary Remaining : $30,906
Salary Average : $4,000
Salary Average Remaining : $1,635
Noah Dobson $75,000 (5)
Salary Remaining : $30,660
Salary Average : $4,000
Salary Average Remaining : $1,635
Connor Zary $75,000 (2)
Salary Remaining : $30,660
Salary Average : $4,000
Salary Average Remaining : $1,635
Ville Heinola $75,000 (1)
Salary Remaining : $30,660
Salary Average : $4,000
Salary Average Remaining : $1,635
Jakob Pelletier $75,000 (1)
Salary Remaining : $30,660
Salary Average : $4,000
Salary Average Remaining : $1,635
Oskar Olausson $70,000 (3)
Salary Remaining : $28,616
Salary Average : $4,000
Salary Average Remaining : $1,635
Chris Tanev $66,300 (2)
Salary Remaining : $27,104
Salary Average : $4,000
Salary Average Remaining : $1,635
Zach Budish $65,000 (1)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Akil Thomas $65,000 (5)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Jordan Kyrou $65,000 (3)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Pyotr Kochetkov $65,000 (1)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Sasha Pastujov $60,000 (3)
Salary Remaining : $24,528
Salary Average : $4,000
Salary Average Remaining : $1,635
Jack Peart $60,000 (3)
Salary Remaining : $24,528
Salary Average : $4,000
Salary Average Remaining : $1,635
Joel Hofer $55,000 (1)
Salary Remaining : $22,484
Salary Average : $4,000
Salary Average Remaining : $1,635
Chris VandeVelde $50,000 (1)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
John Farinacci $50,000 (1)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Mathias Emilio Pettersen $50,000 (1)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Ben Smith $50,000 (1)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Roman Schmidt $50,000 (3)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Carter Verhaeghe $50,000 (1)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Ryan Graves $50,000 (1)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Riley Sheahan $50,000 (1)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Charlie Coyle $50,000 (1)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Steve Mason $50,000 (1)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Mike Matheson $50,000 (1)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Mitchell Stephens $50,000 (1)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Jeff Petry $50,000 (1)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Nick Shore $44,000 (1)
Salary Remaining : $17,987
Salary Average : $4,000
Salary Average Remaining : $1,635
Total Farm Players32
Salary Commitment
Year 11 : $2,008,500
Year 12 : $861,900
Year 13 : $645,000
Year 14 : $240,000
Salary Average Commitment
Year 11 : $128,000
Year 12 : $48,000
Year 13 : $36,000
Year 14 : $12,000

COLORADO WOLVES



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Den
Level 1: 6000 - $100 - 5,369 - 89.48%
Level 2: 5000 - $70 - 4,375 - 87.50%
Level 3: 2000 - $50 - 1,792 - 89.61%
Level 4: 4000 - $30 - 3,993 - 99.83%
Luxury : 1000 - $250 - 929 - 92.86%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,738 - 86.91%
Farm Level 2: 1000 - $25 - 614 - 61.40%
Farm Total Capacity :3000

Income

Home Games Left16
Average Attendance - %16,458 - 91.43%
Average Income per Game$1,284,698
Year to Date Revenue$33,402,160
Farm
Home Games Left17
Average Attendance - %2,352 - 78.41%
Average Income per Game$76,189
Year to Date Revenue$1,904,735

Expense

Pro Players Total Salaries$21,711,656
Farm Players Total Salaries$2,729,124
Coaches Total Salaries$1,870,000
Luxury Taxe Total$255,022
Special Salary Cap Value$0
Pro Year To Date Expenses$13,321,870
Farm Year To Date Expenses$2,192,686
Pro Salary Cap To Date$12,797,632
Farm Salary Cap To Date$1,601,474

Estimate

Pro Estimated Season Revenue$20,555,175
Farm Estimated Season Revenue$1,295,220
Pro Remaining Season Days62
Pro Expenses Per Days$144,754
Pro Estimated Expenses$8,974,748
Farm Remaining Season Days65
Farm Expenses Per Days$23,454
Farm Estimated Expenses$1,524,510
Estimated Season Expenses$10,499,258
Season Salary Cap$24,440,780
Estimate Under Maximum Salary Cap of $40,000,000$15,559,220
Estimate Over Minimum Salary Cap of $14,000,000 $10,440,780
Current Bank Account$421,877,580
Projected Bank Account$433,228,717

Pro Players Salaries

Milan Michalek $2,122,031 (2)
-Salary Remaining : $843,371
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Nick Schmaltz $1,788,750 (5)
-Salary Remaining : $710,913
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Scott Glennie $1,503,125 (3)
-Salary Remaining : $597,396
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Jesse Joensuu $1,437,500 (2)
-Salary Remaining : $571,314
-Salary Average : $0
-Salary Average Remaining : $0
Samu Perhonen $1,119,000 (4)
-Salary Remaining : $444,731
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Dougie Hamilton $1,087,500 (1)
-Salary Remaining : $432,212
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Jordan Schmaltz $1,060,000 (3)
-Salary Remaining : $421,282
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Emile Poirier $1,000,000 (3)
-Salary Remaining : $397,436
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Jesse Puljujarvi $950,000 (3)
-Salary Remaining : $377,564
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Sam Morin $937,500 (4)
-Salary Remaining : $372,596
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Nick Ritchie $937,500 (4)
-Salary Remaining : $372,596
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Brandon Gormley $850,000 (2)
-Salary Remaining : $337,821
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Jason Dickinson $843,750 (5)
-Salary Remaining : $335,337
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Kyle Connor $825,000 (2)
-Salary Remaining : $327,885
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Eric Comrie $812,500 (5)
-Salary Remaining : $322,917
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Yakov Trenin $787,500 (5)
-Salary Remaining : $312,981
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Michael Rasmussen $775,000 (4)
-Salary Remaining : $308,013
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Yaroslav Askarov $750,000 (2)
-Salary Remaining : $298,077
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Brandon Carlo $750,000 (5)
-Salary Remaining : $298,077
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Travis Konecny $725,000 (2)
-Salary Remaining : $288,141
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Erik Cernak $650,000 (5)
-Salary Remaining : $258,333
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Total Pro Players21
Salary Commitment
Year 11 : $21,711,656
Year 12 : $20,624,156
Year 13 : $13,914,625
Year 14 : $9,401,500
Salary Average Commitment
Year 11 : $800,000
Year 12 : $760,000
Year 13 : $560,000
Year 14 : $400,000
Salary Cap with 1 Way Contract
Year 11 : $21,711,656
Year 12 : $20,624,156
Year 13 : $13,914,625
Year 14 : $9,401,500

Farm Players Salaries

Carl Gunnarsson $135,000 (2)
Salary Remaining : $55,189
Salary Average : $4,000
Salary Average Remaining : $1,635
Michal Neuvirth $127,464 (3)
Salary Remaining : $52,108
Salary Average : $4,000
Salary Average Remaining : $1,635
Matt Puempel $95,000 (4)
Salary Remaining : $38,836
Salary Average : $4,000
Salary Average Remaining : $1,635
Keith Aulie $88,660 (1)
Salary Remaining : $36,245
Salary Average : $4,000
Salary Average Remaining : $1,635
Damon Severson $80,000 (4)
Salary Remaining : $32,704
Salary Average : $4,000
Salary Average Remaining : $1,635
Carson Lambos $80,000 (3)
Salary Remaining : $32,704
Salary Average : $4,000
Salary Average Remaining : $1,635
Jonathan Tychonick $78,000 (1)
Salary Remaining : $31,887
Salary Average : $4,000
Salary Average Remaining : $1,635
Martin Kaut $77,500 (5)
Salary Remaining : $31,682
Salary Average : $4,000
Salary Average Remaining : $1,635
Kailer Yamamoto $75,000 (4)
Salary Remaining : $30,660
Salary Average : $4,000
Salary Average Remaining : $1,635
Dante Fabbro $75,000 (3)
Salary Remaining : $30,660
Salary Average : $4,000
Salary Average Remaining : $1,635
Anthony Duclair $75,000 (4)
Salary Remaining : $30,660
Salary Average : $4,000
Salary Average Remaining : $1,635
Brett Howden $75,000 (3)
Salary Remaining : $30,660
Salary Average : $4,000
Salary Average Remaining : $1,635
Jay O'Brien $72,500 (5)
Salary Remaining : $29,638
Salary Average : $4,000
Salary Average Remaining : $1,635
Zachary L'Heureux $70,000 (3)
Salary Remaining : $28,616
Salary Average : $4,000
Salary Average Remaining : $1,635
Jake Neighbours $65,000 (2)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Nick Merkley $65,000 (2)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Conner Bleackley $65,000 (1)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Ryan Suzuki $65,000 (1)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Brayden Tracey $65,000 (1)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Cliff Pu $65,000 (3)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Kasper Bjorkqvist $65,000 (3)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Linus Omark $65,000 (1)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Jacob Bernard-Docker $65,000 (5)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Kirill Ustimenko $65,000 (4)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Filip Johansson $65,000 (2)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Antti Tuomisto $60,000 (1)
Salary Remaining : $24,528
Salary Average : $4,000
Salary Average Remaining : $1,635
Thomas Bordeleau $60,000 (2)
Salary Remaining : $24,528
Salary Average : $4,000
Salary Average Remaining : $1,635
Jackson Lacombe $60,000 (1)
Salary Remaining : $24,528
Salary Average : $4,000
Salary Average Remaining : $1,635
Tyler Kleven $60,000 (2)
Salary Remaining : $24,528
Salary Average : $4,000
Salary Average Remaining : $1,635
Danila Klimovich $60,000 (3)
Salary Remaining : $24,528
Salary Average : $4,000
Salary Average Remaining : $1,635
Ryan O'Rourke $60,000 (2)
Salary Remaining : $24,528
Salary Average : $4,000
Salary Average Remaining : $1,635
Drew Helleson $55,000 (1)
Salary Remaining : $22,484
Salary Average : $4,000
Salary Average Remaining : $1,635
Oliver Kapanen $55,000 (3)
Salary Remaining : $22,484
Salary Average : $4,000
Salary Average Remaining : $1,635
Samuel Knazko $50,000 (2)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Robin Kovacs $50,000 (3)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Matt Grzelcyk $50,000 (2)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Lance Bouma $50,000 (3)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Dmitri Kuzmin $50,000 (3)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Dmitri Voronkov $50,000 (1)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Jon Kalinski $40,000 (1)
Salary Remaining : $16,352
Salary Average : $4,000
Salary Average Remaining : $1,635
Total Farm Players40
Salary Commitment
Year 11 : $2,729,124
Year 12 : $2,037,464
Year 13 : $1,427,464
Year 14 : $605,000
Salary Average Commitment
Year 11 : $160,000
Year 12 : $116,000
Year 13 : $80,000
Year 14 : $32,000

COQUITLAM KNIGHTS



Arena Capacity - Ticket Price
Attendance - %

Arena NameCoquitlam Oakridge Hockey Arena
Level 1: 6000 - $100 - 5,201 - 86.69%
Level 2: 5000 - $65 - 4,971 - 99.43%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $30 - 3,966 - 99.15%
Luxury : 1000 - $225 - 960 - 96.01%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $40 - 1,453 - 72.66%
Farm Level 2: 1000 - $20 - 748 - 74.77%
Farm Total Capacity :3000

Income

Home Games Left15
Average Attendance - %17,099 - 94.99%
Average Income per Game$1,258,276
Year to Date Revenue$33,973,445
Farm
Home Games Left16
Average Attendance - %2,201 - 73.36%
Average Income per Game$73,083
Year to Date Revenue$1,900,160

Expense

Pro Players Total Salaries$23,335,750
Farm Players Total Salaries$2,259,819
Coaches Total Salaries$2,602,600
Luxury Taxe Total$271,643
Special Salary Cap Value$0
Pro Year To Date Expenses$14,697,375
Farm Year To Date Expenses$1,898,901
Pro Salary Cap To Date$13,628,887
Farm Salary Cap To Date$1,408,531

Estimate

Pro Estimated Season Revenue$18,874,136
Farm Estimated Season Revenue$1,169,329
Pro Remaining Season Days62
Pro Expenses Per Days$160,955
Pro Estimated Expenses$9,979,210
Farm Remaining Season Days65
Farm Expenses Per Days$19,429
Farm Estimated Expenses$1,262,885
Estimated Season Expenses$11,242,095
Season Salary Cap$25,595,569
Estimate Under Maximum Salary Cap of $40,000,000$14,404,431
Estimate Over Minimum Salary Cap of $14,000,000 $11,595,569
Current Bank Account$332,944,978
Projected Bank Account$341,746,348

Pro Players Salaries

Drew Doughty $2,622,375 (3)
-Salary Remaining : $1,042,226
-Salary Average : $0
-Salary Average Remaining : $0
Matt D'Agostini $2,275,000 (1)
-Salary Remaining : $904,167
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Nikolaj Ehlers $2,252,500 (5)
-Salary Remaining : $895,224
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Travis Hamonic $1,250,000 (1)
-Salary Remaining : $496,795
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Brett Pesce $1,219,000 (2)
-Salary Remaining : $484,474
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Lawson Crouse $1,125,000 (3)
-Salary Remaining : $447,115
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Charlie McAvoy $1,125,000 (3)
-Salary Remaining : $447,115
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Brendan Lemieux $1,025,000 (3)
-Salary Remaining : $407,372
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Ivan Barbashev $1,012,500 (4)
-Salary Remaining : $402,404
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Tristan Jarry $1,007,500 (3)
-Salary Remaining : $400,417
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Kevin Hayes $1,000,000 (3)
-Salary Remaining : $397,436
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Sebastian Collberg $987,500 (1)
-Salary Remaining : $392,468
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Jacob Trouba $934,375 (2)
-Salary Remaining : $371,354
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Derek Forbort $875,000 (1)
-Salary Remaining : $347,756
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Pierre-Luc Dubois $800,000 (3)
-Salary Remaining : $317,949
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Kevin Fiala $775,000 (1)
-Salary Remaining : $308,013
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Brady Tkachuk $750,000 (3)
-Salary Remaining : $298,077
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Alex Tuch $650,000 (1)
-Salary Remaining : $258,333
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Alexandar Georgiev $650,000 (3)
-Salary Remaining : $258,333
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Jack Roslovic $500,000 (1)
-Salary Remaining : $198,718
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Jordan Subban $500,000 (1)
-Salary Remaining : $198,718
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Total Pro Players21
Salary Commitment
Year 11 : $23,335,750
Year 12 : $15,523,250
Year 13 : $13,369,875
Year 14 : $3,265,000
Salary Average Commitment
Year 11 : $800,000
Year 12 : $480,000
Year 13 : $400,000
Year 14 : $80,000
Salary Cap with 1 Way Contract
Year 11 : $23,335,750
Year 12 : $15,523,250
Year 13 : $13,369,875
Year 14 : $3,265,000

Farm Players Salaries

Andrew Cogliano $232,875 (1)
Salary Remaining : $95,200
Salary Average : $4,000
Salary Average Remaining : $1,635
Evan Oberg $148,444 (1)
Salary Remaining : $60,685
Salary Average : $4,000
Salary Average Remaining : $1,635
Cole Sillinger $80,000 (3)
Salary Remaining : $32,704
Salary Average : $4,000
Salary Average Remaining : $1,635
Sam Kurker $80,000 (3)
Salary Remaining : $32,704
Salary Average : $4,000
Salary Average Remaining : $1,635
Ryan O'Marra $80,000 (1)
Salary Remaining : $32,704
Salary Average : $4,000
Salary Average Remaining : $1,635
Steve Downie $80,000 (3)
Salary Remaining : $32,704
Salary Average : $4,000
Salary Average Remaining : $1,635
Martin Jones $80,000 (1)
Salary Remaining : $32,704
Salary Average : $4,000
Salary Average Remaining : $1,635
Samuel Poulin $75,000 (1)
Salary Remaining : $30,660
Salary Average : $4,000
Salary Average Remaining : $1,635
Julien Gauthier $75,000 (3)
Salary Remaining : $30,660
Salary Average : $4,000
Salary Average Remaining : $1,635
Josh Norris $75,000 (4)
Salary Remaining : $30,660
Salary Average : $4,000
Salary Average Remaining : $1,635
Justin Barron $75,000 (2)
Salary Remaining : $30,660
Salary Average : $4,000
Salary Average Remaining : $1,635
Fabian Lysell $70,000 (3)
Salary Remaining : $28,616
Salary Average : $4,000
Salary Average Remaining : $1,635
Lias Andersson $67,500 (2)
Salary Remaining : $27,594
Salary Average : $4,000
Salary Average Remaining : $1,635
Mario Ferraro $66,000 (2)
Salary Remaining : $26,981
Salary Average : $4,000
Salary Average Remaining : $1,635
Serron Noel $65,000 (1)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Ilya Nikolaev $65,000 (1)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Ryan Lindgren $65,000 (3)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Emil Andrae $65,000 (2)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Emil Heineman $60,000 (2)
Salary Remaining : $24,528
Salary Average : $4,000
Salary Average Remaining : $1,635
Joacim Eriksson $60,000 (3)
Salary Remaining : $24,528
Salary Average : $4,000
Salary Average Remaining : $1,635
Luke Adam $60,000 (3)
Salary Remaining : $24,528
Salary Average : $4,000
Salary Average Remaining : $1,635
Maxim Cajkovic $60,000 (1)
Salary Remaining : $24,528
Salary Average : $4,000
Salary Average Remaining : $1,635
Matt Clark $60,000 (3)
Salary Remaining : $24,528
Salary Average : $4,000
Salary Average Remaining : $1,635
Ty Dellandrea $55,000 (3)
Salary Remaining : $22,484
Salary Average : $4,000
Salary Average Remaining : $1,635
Ayrton Martino $55,000 (3)
Salary Remaining : $22,484
Salary Average : $4,000
Salary Average Remaining : $1,635
Layton Ahac $55,000 (1)
Salary Remaining : $22,484
Salary Average : $4,000
Salary Average Remaining : $1,635
Leevi Merilainen $50,000 (2)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Yegor Spiridonov $50,000 (1)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Gabriel Bourque $50,000 (1)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Kirill Kabanov $50,000 (1)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Bobby Sanguinetti $50,000 (1)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Total Farm Players31
Salary Commitment
Year 11 : $2,259,819
Year 12 : $1,198,500
Year 13 : $815,000
Year 14 : $75,000
Salary Average Commitment
Year 11 : $124,000
Year 12 : $72,000
Year 13 : $48,000
Year 14 : $4,000

DETROIT RED WINGS



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Joe
Level 1: 6000 - $100 - 5,443 - 90.72%
Level 2: 5000 - $60 - 4,998 - 99.97%
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 - 1,719 - 85.97%
Farm Level 2: 1000 - $15 - 992 - 99.16%
Farm Total Capacity :3000

Income

Home Games Left16
Average Attendance - %17,442 - 96.90%
Average Income per Game$1,214,232
Year to Date Revenue$31,570,040
Farm
Home Games Left17
Average Attendance - %2,711 - 90.36%
Average Income per Game$75,050
Year to Date Revenue$1,876,255

Expense

Pro Players Total Salaries$35,143,250
Farm Players Total Salaries$2,136,175
Coaches Total Salaries$2,555,300
Luxury Taxe Total$418,743
Special Salary Cap Value$0
Pro Year To Date Expenses$21,921,122
Farm Year To Date Expenses$1,862,649
Pro Salary Cap To Date$20,984,562
Farm Salary Cap To Date$1,270,844

Estimate

Pro Estimated Season Revenue$19,427,717
Farm Estimated Season Revenue$1,275,853
Pro Remaining Season Days62
Pro Expenses Per Days$235,241
Pro Estimated Expenses$14,584,942
Farm Remaining Season Days65
Farm Expenses Per Days$19,731
Farm Estimated Expenses$1,282,515
Estimated Season Expenses$15,867,457
Season Salary Cap$37,279,425
Estimate Under Maximum Salary Cap of $40,000,000$2,720,575
Estimate Over Minimum Salary Cap of $14,000,000 $23,279,425
Current Bank Account$167,503,823
Projected Bank Account$172,339,936

Pro Players Salaries

Andrew Raycroft $4,607,774 (1)
-Salary Remaining : $1,831,295
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Jarome Iginla $3,074,214 (1)
-Salary Remaining : $1,221,803
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Daniel Sedin $3,039,213 (4)
-Salary Remaining : $1,207,892
-Salary Average : $0
-Salary Average Remaining : $0
Pascal Leclaire $2,365,686 (1)
-Salary Remaining : $940,209
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Phil Kessel $2,349,800 (1)
-Salary Remaining : $933,895
-Salary Average : $0
-Salary Average Remaining : $0
Henrik Sedin $2,025,000 (3)
-Salary Remaining : $804,808
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Artem Anisimov $1,788,563 (2)
-Salary Remaining : $710,839
-Salary Average : $0
-Salary Average Remaining : $0
Stefan Della Rovere $1,762,000 (3)
-Salary Remaining : $700,282
-Salary Average : $40,000
-Salary Average Remaining : $15,897
T.J. Galiardi $1,476,000 (3)
-Salary Remaining : $586,615
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Kris Letang $1,475,000 (2)
-Salary Remaining : $586,218
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Stefan Legein $1,250,000 (2)
-Salary Remaining : $496,795
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Julius Honka $1,007,500 (4)
-Salary Remaining : $400,417
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Doug Rogers $1,000,000 (1)
-Salary Remaining : $397,436
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Boo Nieves $1,000,000 (4)
-Salary Remaining : $397,436
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Michael Dal Colle $1,000,000 (4)
-Salary Remaining : $397,436
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Benoit Pouliot $950,000 (2)
-Salary Remaining : $377,564
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Michael Stone $897,500 (2)
-Salary Remaining : $356,699
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Nicolas Hague $875,000 (4)
-Salary Remaining : $347,756
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Rob Fabbri $700,000 (1)
-Salary Remaining : $278,205
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Jake Oettinger $650,000 (4)
-Salary Remaining : $258,333
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Carl Dahlstrom $650,000 (5)
-Salary Remaining : $258,333
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Mark Pysyk $600,000 (1)
-Salary Remaining : $238,462
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Filip Westerlund $600,000 (2)
-Salary Remaining : $238,462
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Total Pro Players23
Salary Commitment
Year 11 : $35,143,250
Year 12 : $20,445,776
Year 13 : $13,484,713
Year 14 : $8,221,713
Salary Average Commitment
Year 11 : $800,000
Year 12 : $560,000
Year 13 : $360,000
Year 14 : $240,000
Salary Cap with 1 Way Contract
Year 11 : $35,143,250
Year 12 : $20,445,776
Year 13 : $13,484,713
Year 14 : $8,221,713

Farm Players Salaries

Casey Mittelstadt $115,000 (4)
Salary Remaining : $47,013
Salary Average : $4,000
Salary Average Remaining : $1,635
Jason Zucker $111,300 (3)
Salary Remaining : $45,500
Salary Average : $4,000
Salary Average Remaining : $1,635
Madison Bowey $105,625 (4)
Salary Remaining : $43,180
Salary Average : $4,000
Salary Average Remaining : $1,635
James Reimer $103,750 (2)
Salary Remaining : $42,414
Salary Average : $4,000
Salary Average Remaining : $1,635
Nikita Scherbak $100,500 (3)
Salary Remaining : $41,085
Salary Average : $4,000
Salary Average Remaining : $1,635
Max Jones $81,250 (3)
Salary Remaining : $33,215
Salary Average : $4,000
Salary Average Remaining : $1,635
Jakub Zboril $81,250 (3)
Salary Remaining : $33,215
Salary Average : $4,000
Salary Average Remaining : $1,635
Brandt Clarke $80,000 (3)
Salary Remaining : $32,704
Salary Average : $4,000
Salary Average Remaining : $1,635
Kieffer Bellows $77,500 (3)
Salary Remaining : $31,682
Salary Average : $4,000
Salary Average Remaining : $1,635
Dylan Holloway $75,000 (2)
Salary Remaining : $30,660
Salary Average : $4,000
Salary Average Remaining : $1,635
Brendan Perlini $75,000 (1)
Salary Remaining : $30,660
Salary Average : $4,000
Salary Average Remaining : $1,635
Ryker Evans $70,000 (3)
Salary Remaining : $28,616
Salary Average : $4,000
Salary Average Remaining : $1,635
Brett Kulak $65,000 (2)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Ian McCoshen $65,000 (2)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Mads Sogaard $65,000 (1)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Aleksi Heponiemi $65,000 (4)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Colton Sissons $65,000 (2)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
William Cuylle $60,000 (2)
Salary Remaining : $24,528
Salary Average : $4,000
Salary Average Remaining : $1,635
Joel Blomqvist $60,000 (2)
Salary Remaining : $24,528
Salary Average : $4,000
Salary Average Remaining : $1,635
Alexei Protas $60,000 (1)
Salary Remaining : $24,528
Salary Average : $4,000
Salary Average Remaining : $1,635
Matt Robertson $60,000 (1)
Salary Remaining : $24,528
Salary Average : $4,000
Salary Average Remaining : $1,635
Nick Bjugstad $60,000 (2)
Salary Remaining : $24,528
Salary Average : $4,000
Salary Average Remaining : $1,635
Alexander Volkov $60,000 (2)
Salary Remaining : $24,528
Salary Average : $4,000
Salary Average Remaining : $1,635
Patrik Hamrla $60,000 (3)
Salary Remaining : $24,528
Salary Average : $4,000
Salary Average Remaining : $1,635
Jan Bednář $55,000 (2)
Salary Remaining : $22,484
Salary Average : $4,000
Salary Average Remaining : $1,635
Tristan Broz $55,000 (3)
Salary Remaining : $22,484
Salary Average : $4,000
Salary Average Remaining : $1,635
Dillion Hamaliuk $55,000 (1)
Salary Remaining : $22,484
Salary Average : $4,000
Salary Average Remaining : $1,635
Joni Jurmo $50,000 (2)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Zayde Wisdom $50,000 (3)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Matthew Stienburg $50,000 (1)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Total Farm Players30
Salary Commitment
Year 11 : $2,136,175
Year 12 : $1,771,175
Year 13 : $1,052,425
Year 14 : $285,625
Salary Average Commitment
Year 11 : $120,000
Year 12 : $96,000
Year 13 : $52,000
Year 14 : $12,000

EDMONTON BUSCHWACKERS



Arena Capacity - Ticket Price
Attendance - %

Arena Name99 Park
Level 1: 6000 - $100 - 5,240 - 87.33%
Level 2: 5000 - $60 - 4,993 - 99.87%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $25 - 3,999 - 99.98%
Luxury : 1000 - $200 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,707 - 85.34%
Farm Level 2: 1000 - $15 - 993 - 99.30%
Farm Total Capacity :3000

Income

Home Games Left16
Average Attendance - %17,233 - 95.74%
Average Income per Game$1,193,595
Year to Date Revenue$31,033,465
Farm
Home Games Left16
Average Attendance - %2,700 - 89.99%
Average Income per Game$74,633
Year to Date Revenue$1,940,465

Expense

Pro Players Total Salaries$28,143,218
Farm Players Total Salaries$2,089,250
Coaches Total Salaries$2,426,000
Luxury Taxe Total$334,454
Special Salary Cap Value$0
Pro Year To Date Expenses$17,446,586
Farm Year To Date Expenses$2,019,411
Pro Salary Cap To Date$16,769,316
Farm Salary Cap To Date$1,249,660

Estimate

Pro Estimated Season Revenue$19,097,517
Farm Estimated Season Revenue$1,194,132
Pro Remaining Season Days62
Pro Expenses Per Days$187,610
Pro Estimated Expenses$11,631,820
Farm Remaining Season Days65
Farm Expenses Per Days$21,329
Farm Estimated Expenses$1,386,385
Estimated Season Expenses$13,018,205
Season Salary Cap$30,232,468
Estimate Under Maximum Salary Cap of $40,000,000$9,767,532
Estimate Over Minimum Salary Cap of $14,000,000 $16,232,468
Current Bank Account$390,369,118
Projected Bank Account$397,642,562

Pro Players Salaries

Kyle Turris $2,379,688 (4)
-Salary Remaining : $945,773
-Salary Average : $0
-Salary Average Remaining : $0
Cam Fowler $2,285,625 (2)
-Salary Remaining : $908,389
-Salary Average : $0
-Salary Average Remaining : $0
Vladimir Tarasenko $2,261,250 (1)
-Salary Remaining : $898,702
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Magnus Paajarvi $2,185,000 (2)
-Salary Remaining : $868,397
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Wayne Simmonds $1,958,780 (2)
-Salary Remaining : $778,489
-Salary Average : $0
-Salary Average Remaining : $0
Matthew Tkachuk $1,840,625 (5)
-Salary Remaining : $731,530
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Karri Ramo $1,449,000 (2)
-Salary Remaining : $575,885
-Salary Average : $0
-Salary Average Remaining : $0
Kaspars Daugavins $1,375,000 (1)
-Salary Remaining : $546,474
-Salary Average : $0
-Salary Average Remaining : $0
Auston Matthews $1,225,000 (3)
-Salary Remaining : $486,859
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Jonathan Quick $1,113,500 (1)
-Salary Remaining : $442,545
-Salary Average : $0
-Salary Average Remaining : $0
Dale Mitchell $1,100,000 (4)
-Salary Remaining : $437,179
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Marc Staal $1,060,000 (1)
-Salary Remaining : $421,282
-Salary Average : $0
-Salary Average Remaining : $0
Darnell Nurse $975,000 (5)
-Salary Remaining : $387,500
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Luke Schenn $900,000 (3)
-Salary Remaining : $357,692
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Frederik Gauthier $877,500 (4)
-Salary Remaining : $348,750
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Chris Stewart $850,000 (2)
-Salary Remaining : $337,821
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Jack Eichel $850,000 (2)
-Salary Remaining : $337,821
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Mikhail Sergachev $775,000 (3)
-Salary Remaining : $308,013
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Conor Timmins $750,000 (4)
-Salary Remaining : $298,077
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Marc-Olivier Roy $660,000 (3)
-Salary Remaining : $262,308
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Jake Allen $650,000 (4)
-Salary Remaining : $258,333
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Stefan Elliott $622,250 (3)
-Salary Remaining : $247,304
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Total Pro Players22
Salary Commitment
Year 11 : $28,143,218
Year 12 : $22,333,468
Year 13 : $12,755,063
Year 14 : $8,572,813
Salary Average Commitment
Year 11 : $600,000
Year 12 : $560,000
Year 13 : $440,000
Year 14 : $240,000
Salary Cap with 1 Way Contract
Year 11 : $28,143,218
Year 12 : $22,333,468
Year 13 : $12,755,063
Year 14 : $8,572,813

Farm Players Salaries

Joel Broda $120,500 (4)
Salary Remaining : $49,261
Salary Average : $4,000
Salary Average Remaining : $1,635
Anthony Stolarz $102,500 (3)
Salary Remaining : $41,903
Salary Average : $4,000
Salary Average Remaining : $1,635
Xavier Ouellet $100,000 (3)
Salary Remaining : $40,881
Salary Average : $4,000
Salary Average Remaining : $1,635
Benn Ferriero $100,000 (3)
Salary Remaining : $40,881
Salary Average : $4,000
Salary Average Remaining : $1,635
Quinton Howden $95,000 (2)
Salary Remaining : $38,836
Salary Average : $4,000
Salary Average Remaining : $1,635
Jujhar Khaira $80,000 (1)
Salary Remaining : $32,704
Salary Average : $4,000
Salary Average Remaining : $1,635
Keegan Lowe $80,000 (4)
Salary Remaining : $32,704
Salary Average : $4,000
Salary Average Remaining : $1,635
Liam Foudy $77,500 (4)
Salary Remaining : $31,682
Salary Average : $4,000
Salary Average Remaining : $1,635
Trent Frederic $75,000 (1)
Salary Remaining : $30,660
Salary Average : $4,000
Salary Average Remaining : $1,635
Daniil Chayka $70,000 (3)
Salary Remaining : $28,616
Salary Average : $4,000
Salary Average Remaining : $1,635
Ville Pokka $67,500 (3)
Salary Remaining : $27,594
Salary Average : $4,000
Salary Average Remaining : $1,635
Justin Braun $65,000 (2)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Caleb Jones $65,000 (5)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Andreas Englund $65,000 (2)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Samuel Fagemo $65,000 (1)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Yannick Weber $65,000 (2)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Boris Katchouk $65,000 (3)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Janne Kuokkanen $65,000 (2)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Matthew Cairns $65,000 (2)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Theodor Niederbach $60,000 (2)
Salary Remaining : $24,528
Salary Average : $4,000
Salary Average Remaining : $1,635
Ilya Konovalov $60,000 (1)
Salary Remaining : $24,528
Salary Average : $4,000
Salary Average Remaining : $1,635
Roni Hirvonen $60,000 (2)
Salary Remaining : $24,528
Salary Average : $4,000
Salary Average Remaining : $1,635
Theo Ruth $56,250 (1)
Salary Remaining : $22,995
Salary Average : $4,000
Salary Average Remaining : $1,635
Jack Finley $55,000 (2)
Salary Remaining : $22,484
Salary Average : $4,000
Salary Average Remaining : $1,635
Oliver Johansson $55,000 (3)
Salary Remaining : $22,484
Salary Average : $4,000
Salary Average Remaining : $1,635
Olivier Rodrigue $55,000 (3)
Salary Remaining : $22,484
Salary Average : $4,000
Salary Average Remaining : $1,635
Matt Kassian $50,000 (1)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Milan Lucic $50,000 (1)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Quinn Olson $50,000 (1)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Brett Berard $50,000 (3)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Total Farm Players30
Salary Commitment
Year 11 : $2,089,250
Year 12 : $1,603,000
Year 13 : $1,008,000
Year 14 : $343,000
Salary Average Commitment
Year 11 : $120,000
Year 12 : $88,000
Year 13 : $52,000
Year 14 : $16,000

HALIFAX HIGHLANDERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameHalf Moon House
Level 1: 6200 - $95 - 5,936 - 95.75%
Level 2: 5200 - $75 - 4,603 - 88.51%
Level 3: 2200 - $48 - 1,963 - 89.22%
Level 4: 4200 - $30 - 3,847 - 91.61%
Luxury : 1200 - $200 - 1,121 - 93.45%
Total Capacity :19000
Farm
Farm Level 1: 2000 - $35 - 1,654 - 82.68%
Farm Level 2: 1000 - $15 - 981 - 98.10%
Farm Total Capacity :3000

Income

Home Games Left16
Average Attendance - %17,471 - 91.95%
Average Income per Game$1,306,497
Year to Date Revenue$33,968,934
Farm
Home Games Left17
Average Attendance - %2,635 - 87.82%
Average Income per Game$73,579
Year to Date Revenue$1,839,477

Expense

Pro Players Total Salaries$28,153,850
Farm Players Total Salaries$2,575,621
Coaches Total Salaries$2,249,400
Luxury Taxe Total$334,524
Special Salary Cap Value$0
Pro Year To Date Expenses$17,375,384
Farm Year To Date Expenses$2,183,160
Pro Salary Cap To Date$16,772,809
Farm Salary Cap To Date$1,444,523

Estimate

Pro Estimated Season Revenue$20,903,959
Farm Estimated Season Revenue$1,250,844
Pro Remaining Season Days62
Pro Expenses Per Days$186,884
Pro Estimated Expenses$11,586,808
Farm Remaining Season Days65
Farm Expenses Per Days$24,057
Farm Estimated Expenses$1,563,705
Estimated Season Expenses$13,150,513
Season Salary Cap$30,729,471
Estimate Under Maximum Salary Cap of $40,000,000$9,270,529
Estimate Over Minimum Salary Cap of $14,000,000 $16,729,471
Current Bank Account$430,452,659
Projected Bank Account$439,456,949

Pro Players Salaries

Oscar Moller $2,796,750 (2)
-Salary Remaining : $1,111,529
-Salary Average : $0
-Salary Average Remaining : $0
Jared Cowen $2,625,000 (4)
-Salary Remaining : $1,043,269
-Salary Average : $0
-Salary Average Remaining : $0
Connor McDavid $2,425,000 (2)
-Salary Remaining : $963,782
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Claude Giroux $1,877,750 (5)
-Salary Remaining : $746,285
-Salary Average : $0
-Salary Average Remaining : $0
Nathan Horton $1,810,000 (5)
-Salary Remaining : $719,359
-Salary Average : $0
-Salary Average Remaining : $0
Jacob Markstrom $1,590,000 (3)
-Salary Remaining : $631,923
-Salary Average : $0
-Salary Average Remaining : $0
Wojtek Wolski $1,528,000 (2)
-Salary Remaining : $607,282
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Nikita Zadorov $1,337,500 (4)
-Salary Remaining : $531,571
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Nathan Gerbe $1,304,100 (1)
-Salary Remaining : $518,296
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Oscar Klefbom $1,125,000 (3)
-Salary Remaining : $447,115
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Matthew Spencer $1,110,000 (5)
-Salary Remaining : $441,154
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Leon Draisaitl $925,000 (1)
-Salary Remaining : $367,628
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Ryan Hartman $906,250 (5)
-Salary Remaining : $360,176
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Jay Rosehill $817,500 (3)
-Salary Remaining : $324,904
-Salary Average : $654,000
-Salary Average Remaining : $259,923
Rasmus Dahlin $750,000 (3)
-Salary Remaining : $298,077
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Andrei Svechnikov $750,000 (3)
-Salary Remaining : $298,077
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Zac Rinaldo $750,000 (3)
-Salary Remaining : $298,077
-Salary Average : $0
-Salary Average Remaining : $0
Keven Veilleux $676,000 (4)
-Salary Remaining : $268,667
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Shane Bowers $650,000 (3)
-Salary Remaining : $258,333
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Tyson Foerster $650,000 (2)
-Salary Remaining : $258,333
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Radko Gudas $600,000 (4)
-Salary Remaining : $238,462
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Ben Holmstrom $600,000 (1)
-Salary Remaining : $238,462
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Lukas Parik $550,000 (1)
-Salary Remaining : $218,590
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Total Pro Players23
Salary Commitment
Year 11 : $28,153,850
Year 12 : $24,774,750
Year 13 : $17,375,000
Year 14 : $10,942,500
Salary Average Commitment
Year 11 : $1,294,000
Year 12 : $1,134,000
Year 13 : $1,014,000
Year 14 : $200,000
Salary Cap with 1 Way Contract
Year 11 : $28,153,850
Year 12 : $24,774,750
Year 13 : $17,375,000
Year 14 : $10,942,500

Farm Players Salaries

David Aebischer $295,896 (2)
Salary Remaining : $120,964
Salary Average : $0
Salary Average Remaining : $0
Ales Hemsky $169,325 (5)
Salary Remaining : $69,221
Salary Average : $4,000
Salary Average Remaining : $1,635
Joe Colborne $122,500 (4)
Salary Remaining : $50,079
Salary Average : $4,000
Salary Average Remaining : $1,635
Theo Peckham $103,400 (4)
Salary Remaining : $42,270
Salary Average : $4,000
Salary Average Remaining : $1,635
David Van Der Gulik $87,500 (1)
Salary Remaining : $35,770
Salary Average : $4,000
Salary Average Remaining : $1,635
Masi Marjamaki $82,500 (2)
Salary Remaining : $33,726
Salary Average : $4,000
Salary Average Remaining : $1,635
Sami Vatanen $82,500 (4)
Salary Remaining : $33,726
Salary Average : $4,000
Salary Average Remaining : $1,635
Matty Beniers $80,000 (3)
Salary Remaining : $32,704
Salary Average : $4,000
Salary Average Remaining : $1,635
Xavier Bourgault $80,000 (3)
Salary Remaining : $32,704
Salary Average : $4,000
Salary Average Remaining : $1,635
Veini Vehviläinen $78,000 (5)
Salary Remaining : $31,887
Salary Average : $4,000
Salary Average Remaining : $1,635
Mason McDonald $75,000 (1)
Salary Remaining : $30,660
Salary Average : $4,000
Salary Average Remaining : $1,635
Roman Tesliuk $69,000 (1)
Salary Remaining : $28,208
Salary Average : $4,000
Salary Average Remaining : $1,635
Lukas Reichel $65,000 (2)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Dylan Gambrell $65,000 (3)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Nolan Foote $65,000 (1)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Ryan Johnson $65,000 (1)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Eetu Tuulola $60,000 (4)
Salary Remaining : $24,528
Salary Average : $4,000
Salary Average Remaining : $1,635
Jiri Tlusty $60,000 (2)
Salary Remaining : $24,528
Salary Average : $4,000
Salary Average Remaining : $1,635
Prokhor Poltapov $60,000 (3)
Salary Remaining : $24,528
Salary Average : $4,000
Salary Average Remaining : $1,635
Ville Koivunen $60,000 (3)
Salary Remaining : $24,528
Salary Average : $4,000
Salary Average Remaining : $1,635
Jake Leschyshyn $60,000 (4)
Salary Remaining : $24,528
Salary Average : $4,000
Salary Average Remaining : $1,635
Jonathan Kovacevic $60,000 (4)
Salary Remaining : $24,528
Salary Average : $4,000
Salary Average Remaining : $1,635
Matt Niskanen $60,000 (1)
Salary Remaining : $24,528
Salary Average : $4,000
Salary Average Remaining : $1,635
Mikko Kokkonen $60,000 (1)
Salary Remaining : $24,528
Salary Average : $4,000
Salary Average Remaining : $1,635
Seth Ambroz $60,000 (1)
Salary Remaining : $24,528
Salary Average : $4,000
Salary Average Remaining : $1,635
Libor Hajek $55,000 (1)
Salary Remaining : $22,484
Salary Average : $4,000
Salary Average Remaining : $1,635
Tristan Lennox $55,000 (3)
Salary Remaining : $22,484
Salary Average : $4,000
Salary Average Remaining : $1,635
Fabian Zetterlund $50,000 (2)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Colin Wilson $50,000 (3)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Ronnie Attard $50,000 (1)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Damien Giroux $50,000 (2)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Ben McCartney $50,000 (2)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Taige Harding $50,000 (3)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Guillaume Latendresse $40,000 (1)
Salary Remaining : $16,352
Salary Average : $4,000
Salary Average Remaining : $1,635
Total Farm Players34
Salary Commitment
Year 11 : $2,575,621
Year 12 : $1,889,121
Year 13 : $1,235,725
Year 14 : $735,725
Salary Average Commitment
Year 11 : $132,000
Year 12 : $88,000
Year 13 : $64,000
Year 14 : $32,000

HAWAII TYPHOON



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Lagoon
Level 1: 7000 - $100 - 5,307 - 75.81%
Level 2: 6000 - $60 - 5,595 - 93.25%
Level 3: 3000 - $35 - 2,595 - 86.50%
Level 4: 5000 - $25 - 4,471 - 89.42%
Luxury : 2000 - $200 - 1,121 - 56.06%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $35 - 1,693 - 84.64%
Farm Level 2: 1000 - $15 - 991 - 99.13%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %19,089 - 82.99%
Average Income per Game$1,293,173
Year to Date Revenue$32,329,330
Farm
Home Games Left17
Average Attendance - %2,684 - 89.47%
Average Income per Game$74,116
Year to Date Revenue$1,852,895

Expense

Pro Players Total Salaries$32,739,378
Farm Players Total Salaries$2,089,732
Coaches Total Salaries$2,695,000
Luxury Taxe Total$388,518
Special Salary Cap Value$0
Pro Year To Date Expenses$20,425,193
Farm Year To Date Expenses$1,910,251
Pro Salary Cap To Date$19,474,351
Farm Salary Cap To Date$1,259,959

Estimate

Pro Estimated Season Revenue$21,983,944
Farm Estimated Season Revenue$1,259,969
Pro Remaining Season Days62
Pro Expenses Per Days$220,092
Pro Estimated Expenses$13,645,704
Farm Remaining Season Days65
Farm Expenses Per Days$20,061
Farm Estimated Expenses$1,303,965
Estimated Season Expenses$14,949,669
Season Salary Cap$34,829,110
Estimate Under Maximum Salary Cap of $40,000,000$5,170,890
Estimate Over Minimum Salary Cap of $14,000,000 $20,829,110
Current Bank Account$390,392,936
Projected Bank Account$398,687,180

Pro Players Salaries

Sidney Crosby $2,726,788 (2)
-Salary Remaining : $1,083,723
-Salary Average : $0
-Salary Average Remaining : $0
Drayson Bowman $2,687,765 (2)
-Salary Remaining : $1,068,214
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Alexander Burmistrov $2,361,150 (2)
-Salary Remaining : $938,406
-Salary Average : $40,000
-Salary Average Remaining : $15,897
William Nylander $2,252,500 (5)
-Salary Remaining : $895,224
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Alex Galchenyuk $2,240,000 (3)
-Salary Remaining : $890,256
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Matt Lashoff $1,991,575 (1)
-Salary Remaining : $791,523
-Salary Average : $0
-Salary Average Remaining : $0
Kari Lehtonen $1,718,000 (1)
-Salary Remaining : $682,795
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Joe Ryan $1,627,500 (2)
-Salary Remaining : $646,827
-Salary Average : $0
-Salary Average Remaining : $0
David Backes $1,569,100 (2)
-Salary Remaining : $623,617
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Mark Fayne $1,072,500 (2)
-Salary Remaining : $426,250
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Michael Del Zotto $1,040,000 (2)
-Salary Remaining : $413,333
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Dylan Olsen $1,040,000 (2)
-Salary Remaining : $413,333
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Brandon McMillan $1,000,000 (1)
-Salary Remaining : $397,436
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Brendan Mikkelson $1,000,000 (1)
-Salary Remaining : $397,436
-Salary Average : $0
-Salary Average Remaining : $0
Viktor Tikhonov $1,000,000 (1)
-Salary Remaining : $397,436
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Marko Dano $978,750 (3)
-Salary Remaining : $388,990
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Jamie Oleksiak $937,500 (1)
-Salary Remaining : $372,596
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Igor Shesterkin $900,000 (3)
-Salary Remaining : $357,692
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Jamie McGinn $800,000 (1)
-Salary Remaining : $317,949
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Kirby Dach $800,000 (1)
-Salary Remaining : $317,949
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Eddie Lack $795,000 (1)
-Salary Remaining : $315,962
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Pontus Aberg $776,250 (2)
-Salary Remaining : $308,510
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Mikko Rantanen $775,000 (2)
-Salary Remaining : $308,013
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Oliver Kylington $650,000 (2)
-Salary Remaining : $258,333
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Total Pro Players24
Salary Commitment
Year 11 : $32,739,378
Year 12 : $22,697,303
Year 13 : $6,371,250
Year 14 : $2,252,500
Salary Average Commitment
Year 11 : $800,000
Year 12 : $520,000
Year 13 : $160,000
Year 14 : $40,000
Salary Cap with 1 Way Contract
Year 11 : $32,739,378
Year 12 : $22,697,303
Year 13 : $6,371,250
Year 14 : $2,252,500

Farm Players Salaries

Tomas Jurco $157,944 (2)
Salary Remaining : $64,568
Salary Average : $4,000
Salary Average Remaining : $1,635
Jhonas Enroth $150,000 (1)
Salary Remaining : $61,321
Salary Average : $4,000
Salary Average Remaining : $1,635
T.J. Brodie $135,288 (1)
Salary Remaining : $55,306
Salary Average : $4,000
Salary Average Remaining : $1,635
Dylan Guenther $80,000 (3)
Salary Remaining : $32,704
Salary Average : $4,000
Salary Average Remaining : $1,635
Barrett Hayton $77,500 (4)
Salary Remaining : $31,682
Salary Average : $4,000
Salary Average Remaining : $1,635
Seth Jarvis $75,000 (2)
Salary Remaining : $30,660
Salary Average : $4,000
Salary Average Remaining : $1,635
Kevin Bahl $71,500 (4)
Salary Remaining : $29,230
Salary Average : $4,000
Salary Average Remaining : $1,635
Wade Allison $70,000 (1)
Salary Remaining : $28,616
Salary Average : $4,000
Salary Average Remaining : $1,635
Matthew Knies $70,000 (3)
Salary Remaining : $28,616
Salary Average : $4,000
Salary Average Remaining : $1,635
Jesper Boqvist $67,500 (2)
Salary Remaining : $27,594
Salary Average : $4,000
Salary Average Remaining : $1,635
Vitek Vanecek $65,000 (3)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Philip Tomasino $65,000 (1)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Jan Jenik $65,000 (1)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Mason Lohrei $65,000 (2)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Jett Woo $65,000 (4)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Michael DiPietro $60,000 (2)
Salary Remaining : $24,528
Salary Average : $4,000
Salary Average Remaining : $1,635
Jack Drury $60,000 (4)
Salary Remaining : $24,528
Salary Average : $4,000
Salary Average Remaining : $1,635
Colton Point $60,000 (2)
Salary Remaining : $24,528
Salary Average : $4,000
Salary Average Remaining : $1,635
Alex Vlasic $60,000 (1)
Salary Remaining : $24,528
Salary Average : $4,000
Salary Average Remaining : $1,635
Luke Prokop $55,000 (2)
Salary Remaining : $22,484
Salary Average : $4,000
Salary Average Remaining : $1,635
Andrei Altybarmakyan $55,000 (2)
Salary Remaining : $22,484
Salary Average : $4,000
Salary Average Remaining : $1,635
Cameron Whynot $55,000 (3)
Salary Remaining : $22,484
Salary Average : $4,000
Salary Average Remaining : $1,635
Haakon Hänelt $55,000 (3)
Salary Remaining : $22,484
Salary Average : $4,000
Salary Average Remaining : $1,635
Jack Studnicka $50,000 (1)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Raphael Bussieres $50,000 (1)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Justin Bailey $50,000 (1)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Filip Chlapik $50,000 (1)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Mikhail Abramov $50,000 (2)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Ty Voit $50,000 (3)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Mike Weber $50,000 (2)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Total Farm Players30
Salary Commitment
Year 11 : $2,089,732
Year 12 : $1,344,444
Year 13 : $649,000
Year 14 : $274,000
Salary Average Commitment
Year 11 : $120,000
Year 12 : $80,000
Year 13 : $40,000
Year 14 : $16,000

LAS CRUCES SPURS



Arena Capacity - Ticket Price
Attendance - %

Arena NameNew Mexico Place
Level 1: 7500 - $102 - 5,250 - 70.00%
Level 2: 6500 - $63 - 5,487 - 84.42%
Level 3: 3500 - $35 - 2,608 - 74.51%
Level 4: 4500 - $27 - 4,349 - 96.64%
Luxury : 2500 - $240 - 1,006 - 40.22%
Total Capacity :24500
Farm
Farm Level 1: 3500 - $37 - 2,744 - 78.40%
Farm Level 2: 2500 - $16 - 2,466 - 98.62%
Farm Total Capacity :6000

Income

Home Games Left16
Average Attendance - %18,700 - 76.33%
Average Income per Game$1,331,239
Year to Date Revenue$34,612,219
Farm
Home Games Left16
Average Attendance - %5,210 - 86.83%
Average Income per Game$140,979
Year to Date Revenue$3,665,445

Expense

Pro Players Total Salaries$30,163,279
Farm Players Total Salaries$2,240,088
Coaches Total Salaries$4,144,400
Luxury Taxe Total$360,590
Special Salary Cap Value$0
Pro Year To Date Expenses$18,739,261
Farm Year To Date Expenses$2,281,894
Pro Salary Cap To Date$18,076,436
Farm Salary Cap To Date$1,251,786

Estimate

Pro Estimated Season Revenue$21,299,827
Farm Estimated Season Revenue$2,255,658
Pro Remaining Season Days62
Pro Expenses Per Days$200,406
Pro Estimated Expenses$12,425,172
Farm Remaining Season Days65
Farm Expenses Per Days$25,047
Farm Estimated Expenses$1,628,055
Estimated Season Expenses$14,053,227
Season Salary Cap$32,403,367
Estimate Under Maximum Salary Cap of $40,000,000$7,596,633
Estimate Over Minimum Salary Cap of $14,000,000 $18,403,367
Current Bank Account$354,297,548
Projected Bank Account$363,799,806

Pro Players Salaries

Pekka Rinne $2,418,438 (1)
-Salary Remaining : $961,174
-Salary Average : $0
-Salary Average Remaining : $0
Patrick Kane $2,376,188 (1)
-Salary Remaining : $944,382
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Erik Johnson $2,246,875 (5)
-Salary Remaining : $892,989
-Salary Average : $0
-Salary Average Remaining : $0
Alex Pietrangelo $1,980,990 (2)
-Salary Remaining : $787,317
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Teuvo Teravainen $1,947,500 (3)
-Salary Remaining : $774,006
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Sean Couturier $1,925,000 (3)
-Salary Remaining : $765,064
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Boone Jenner $1,681,250 (2)
-Salary Remaining : $668,189
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Ben Bishop $1,575,788 (3)
-Salary Remaining : $626,275
-Salary Average : $0
-Salary Average Remaining : $0
Brent Burns $1,181,250 (2)
-Salary Remaining : $469,471
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Jake Guentzel $1,162,500 (3)
-Salary Remaining : $462,019
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Maxim Trunev $1,100,000 (1)
-Salary Remaining : $437,179
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Curtis Lazar $1,080,000 (3)
-Salary Remaining : $429,231
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Anton Rodin $1,072,500 (2)
-Salary Remaining : $426,250
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Mark Jankowski $1,000,000 (3)
-Salary Remaining : $397,436
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Thomas Chabot $942,500 (3)
-Salary Remaining : $374,583
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Logan Couture $937,500 (3)
-Salary Remaining : $372,596
-Salary Average : $0
-Salary Average Remaining : $0
Dylan McIlrath $910,000 (1)
-Salary Remaining : $361,667
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Matt Smaby $800,000 (1)
-Salary Remaining : $317,949
-Salary Average : $0
-Salary Average Remaining : $0
Martin Hanzal $800,000 (1)
-Salary Remaining : $317,949
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Joel Eriksson Ek $800,000 (2)
-Salary Remaining : $317,949
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Noah Juulsen $750,000 (2)
-Salary Remaining : $298,077
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Miro Heiskanen $750,000 (4)
-Salary Remaining : $298,077
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Tomas Tatar $725,000 (1)
-Salary Remaining : $288,141
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Total Pro Players23
Salary Commitment
Year 11 : $30,163,279
Year 12 : $21,033,653
Year 13 : $13,567,663
Year 14 : $2,996,875
Salary Average Commitment
Year 11 : $720,000
Year 12 : $520,000
Year 13 : $280,000
Year 14 : $40,000
Salary Cap with 1 Way Contract
Year 11 : $30,163,279
Year 12 : $21,033,653
Year 13 : $13,567,663
Year 14 : $2,996,875

Farm Players Salaries

Brad Marchand $146,848 (1)
Salary Remaining : $60,032
Salary Average : $4,000
Salary Average Remaining : $1,635
Brad Malone $110,000 (1)
Salary Remaining : $44,969
Salary Average : $4,000
Salary Average Remaining : $1,635
Zac Dalpe $110,000 (1)
Salary Remaining : $44,969
Salary Average : $4,000
Salary Average Remaining : $1,635
Patrice Cormier $100,010 (1)
Salary Remaining : $40,885
Salary Average : $4,000
Salary Average Remaining : $1,635
Dave Bolland $88,000 (1)
Salary Remaining : $35,975
Salary Average : $4,000
Salary Average Remaining : $1,635
Bill Arnold $83,980 (1)
Salary Remaining : $34,331
Salary Average : $4,000
Salary Average Remaining : $1,635
Victor Mete $82,500 (4)
Salary Remaining : $33,726
Salary Average : $4,000
Salary Average Remaining : $1,635
Jesper Wallstedt $80,000 (3)
Salary Remaining : $32,704
Salary Average : $4,000
Salary Average Remaining : $1,635
Zachary Fucale $80,000 (1)
Salary Remaining : $32,704
Salary Average : $4,000
Salary Average Remaining : $1,635
Oliver Wahlstrom $75,000 (5)
Salary Remaining : $30,660
Salary Average : $4,000
Salary Average Remaining : $1,635
Cal Foote $75,000 (4)
Salary Remaining : $30,660
Salary Average : $4,000
Salary Average Remaining : $1,635
Quinton Byfield $75,000 (2)
Salary Remaining : $30,660
Salary Average : $4,000
Salary Average Remaining : $1,635
Ilya Fedotov $70,000 (3)
Salary Remaining : $28,616
Salary Average : $4,000
Salary Average Remaining : $1,635
Nils Höglander $65,000 (1)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Alexander Romanov $65,000 (5)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Daniel Sprong $65,000 (3)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Linus Lindström $65,000 (2)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Sean Durzi $65,000 (3)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Luke Green $63,250 (3)
Salary Remaining : $25,857
Salary Average : $4,000
Salary Average Remaining : $1,635
Ilya Sorokin $62,500 (1)
Salary Remaining : $25,550
Salary Average : $4,000
Salary Average Remaining : $1,635
Alexei Toropchenko $60,500 (3)
Salary Remaining : $24,733
Salary Average : $4,000
Salary Average Remaining : $1,635
Pavel Dorofeyev $60,000 (1)
Salary Remaining : $24,528
Salary Average : $4,000
Salary Average Remaining : $1,635
Sam Stange $60,000 (2)
Salary Remaining : $24,528
Salary Average : $4,000
Salary Average Remaining : $1,635
Dalton Thrower $60,000 (1)
Salary Remaining : $24,528
Salary Average : $4,000
Salary Average Remaining : $1,635
Stuart Skinner $57,500 (3)
Salary Remaining : $23,506
Salary Average : $4,000
Salary Average Remaining : $1,635
Kasper Simontaival $55,000 (2)
Salary Remaining : $22,484
Salary Average : $4,000
Salary Average Remaining : $1,635
Cameron Hillis $55,000 (1)
Salary Remaining : $22,484
Salary Average : $4,000
Salary Average Remaining : $1,635
Mattias Norlinder $55,000 (1)
Salary Remaining : $22,484
Salary Average : $4,000
Salary Average Remaining : $1,635
Chad Krys $50,000 (2)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Michael Grabner $50,000 (1)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Dylan Garand $50,000 (3)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Total Farm Players31
Salary Commitment
Year 11 : $2,240,088
Year 12 : $1,113,750
Year 13 : $808,750
Year 14 : $297,500
Salary Average Commitment
Year 11 : $124,000
Year 12 : $68,000
Year 13 : $48,000
Year 14 : $16,000

MANHATTAN ISLANDERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameBossydome
Level 1: 6000 - $100 - 5,185 - 86.42%
Level 2: 5000 - $60 - 4,986 - 99.71%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $25 - 3,992 - 99.81%
Luxury : 1000 - $200 - 1,000 - 99.98%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,628 - 81.40%
Farm Level 2: 1000 - $15 - 961 - 96.15%
Farm Total Capacity :3000

Income

Home Games Left16
Average Attendance - %17,163 - 95.35%
Average Income per Game$1,187,403
Year to Date Revenue$30,872,490
Farm
Home Games Left17
Average Attendance - %2,589 - 86.31%
Average Income per Game$71,399
Year to Date Revenue$1,784,985

Expense

Pro Players Total Salaries$25,805,187
Farm Players Total Salaries$2,685,000
Coaches Total Salaries$3,008,000
Luxury Taxe Total$299,818
Special Salary Cap Value$0
Pro Year To Date Expenses$16,129,196
Farm Year To Date Expenses$2,336,444
Pro Salary Cap To Date$15,039,743
Farm Salary Cap To Date$1,626,942

Estimate

Pro Estimated Season Revenue$18,998,455
Farm Estimated Season Revenue$1,213,790
Pro Remaining Season Days62
Pro Expenses Per Days$177,008
Pro Estimated Expenses$10,974,496
Farm Remaining Season Days65
Farm Expenses Per Days$24,434
Farm Estimated Expenses$1,588,210
Estimated Season Expenses$12,562,706
Season Salary Cap$28,490,187
Estimate Under Maximum Salary Cap of $40,000,000$11,509,813
Estimate Over Minimum Salary Cap of $14,000,000 $14,490,187
Current Bank Account$321,156,166
Projected Bank Account$328,805,705

Pro Players Salaries

Gabriel Landeskog $2,648,750 (5)
-Salary Remaining : $1,052,708
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Pierre-Marc Bouchard $2,171,812 (1)
-Salary Remaining : $863,156
-Salary Average : $0
-Salary Average Remaining : $0
Mikko Koskinen $1,925,000 (1)
-Salary Remaining : $765,064
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Oliver Ekman-Larsson $1,875,000 (1)
-Salary Remaining : $745,192
-Salary Average : $0
-Salary Average Remaining : $0
Andre Burakovsky $1,722,500 (3)
-Salary Remaining : $684,583
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Jordan Schroeder $1,617,000 (3)
-Salary Remaining : $642,654
-Salary Average : $0
-Salary Average Remaining : $0
Nail Yakupov $1,319,625 (2)
-Salary Remaining : $524,466
-Salary Average : $0
-Salary Average Remaining : $0
Magnus Hellberg $1,100,000 (3)
-Salary Remaining : $437,179
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Evgeny Kuznetsov $1,028,000 (2)
-Salary Remaining : $408,564
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Malcolm Subban $1,000,000 (1)
-Salary Remaining : $397,436
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Josh Bailey $912,500 (4)
-Salary Remaining : $362,660
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Adam Erne $910,000 (4)
-Salary Remaining : $361,667
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Ryan Pulock $910,000 (4)
-Salary Remaining : $361,667
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Denis Malgin $865,000 (1)
-Salary Remaining : $343,782
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Griffin Reinhart $800,000 (2)
-Salary Remaining : $317,949
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Thomas Hickey $800,000 (2)
-Salary Remaining : $317,949
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Anthony Beauvillier $775,000 (2)
-Salary Remaining : $308,013
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Mathew Barzal $750,000 (2)
-Salary Remaining : $298,077
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Jack Hughes $750,000 (1)
-Salary Remaining : $298,077
-Salary Average : $750,000
-Salary Average Remaining : $298,077
Thatcher Demko $675,000 (1)
-Salary Remaining : $268,269
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Ethan Bear $650,000 (4)
-Salary Remaining : $258,333
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Erik Karlsson $600,000 (1)
-Salary Remaining : $238,462
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Total Pro Players22
Salary Commitment
Year 11 : $25,805,187
Year 12 : $15,943,375
Year 13 : $10,470,750
Year 14 : $6,031,250
Salary Average Commitment
Year 11 : $1,430,000
Year 12 : $480,000
Year 13 : $280,000
Year 14 : $200,000
Salary Cap with 1 Way Contract
Year 11 : $25,805,187
Year 12 : $15,943,375
Year 13 : $10,470,750
Year 14 : $6,031,250

Farm Players Salaries

Owen Power $80,000 (3)
Salary Remaining : $32,704
Salary Average : $4,000
Salary Average Remaining : $1,635
William Eklund $80,000 (3)
Salary Remaining : $32,704
Salary Average : $4,000
Salary Average Remaining : $1,635
Isak Rosén $80,000 (3)
Salary Remaining : $32,704
Salary Average : $4,000
Salary Average Remaining : $1,635
Spencer Knight $77,500 (1)
Salary Remaining : $31,682
Salary Average : $4,000
Salary Average Remaining : $1,635
Isac Lundeström $77,500 (3)
Salary Remaining : $31,682
Salary Average : $4,000
Salary Average Remaining : $1,635
Alex Turcotte $75,000 (1)
Salary Remaining : $30,660
Salary Average : $4,000
Salary Average Remaining : $1,635
Olli Juolevi $75,000 (3)
Salary Remaining : $30,660
Salary Average : $4,000
Salary Average Remaining : $1,635
Filip Zadina $75,000 (3)
Salary Remaining : $30,660
Salary Average : $4,000
Salary Average Remaining : $1,635
Jan Myšák $75,000 (2)
Salary Remaining : $30,660
Salary Average : $4,000
Salary Average Remaining : $1,635
Logan Mailloux $70,000 (3)
Salary Remaining : $28,616
Salary Average : $4,000
Salary Average Remaining : $1,635
Fedor Svechkov $70,000 (3)
Salary Remaining : $28,616
Salary Average : $4,000
Salary Average Remaining : $1,635
Vitalii Abramov $65,000 (3)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Carl Grundström $65,000 (3)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Dominik Bokk $65,000 (3)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Sam Colangelo $65,000 (2)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Filip Hronek $65,000 (3)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Mavrik Bourque $65,000 (2)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Joe Veleno $65,000 (3)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Alexander Alexeyev $65,000 (3)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Rodion Amirov $65,000 (2)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Aleksi Saarela $65,000 (3)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Jack Rathbone $60,000 (2)
Salary Remaining : $24,528
Salary Average : $4,000
Salary Average Remaining : $1,635
Jonah Gadjovich $60,000 (2)
Salary Remaining : $24,528
Salary Average : $4,000
Salary Average Remaining : $1,635
Gustav Lindstrom $60,000 (2)
Salary Remaining : $24,528
Salary Average : $4,000
Salary Average Remaining : $1,635
Benjamin Gaudreau $60,000 (3)
Salary Remaining : $24,528
Salary Average : $4,000
Salary Average Remaining : $1,635
Timothy Liljegren $60,000 (2)
Salary Remaining : $24,528
Salary Average : $4,000
Salary Average Remaining : $1,635
Alexei Kolosov $60,000 (3)
Salary Remaining : $24,528
Salary Average : $4,000
Salary Average Remaining : $1,635
Vladi Firstov $60,000 (1)
Salary Remaining : $24,528
Salary Average : $4,000
Salary Average Remaining : $1,635
Calle Clang $55,000 (2)
Salary Remaining : $22,484
Salary Average : $4,000
Salary Average Remaining : $1,635
Artyom Grushnikov $55,000 (3)
Salary Remaining : $22,484
Salary Average : $4,000
Salary Average Remaining : $1,635
Jacob Olofsson $55,000 (3)
Salary Remaining : $22,484
Salary Average : $4,000
Salary Average Remaining : $1,635
Filip Hållander $55,000 (3)
Salary Remaining : $22,484
Salary Average : $4,000
Salary Average Remaining : $1,635
Drew Commesso $55,000 (2)
Salary Remaining : $22,484
Salary Average : $4,000
Salary Average Remaining : $1,635
Samuel Bolduc $55,000 (1)
Salary Remaining : $22,484
Salary Average : $4,000
Salary Average Remaining : $1,635
Ty Smilanic $50,000 (2)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Kole Lind $50,000 (2)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Reilly Walsh $50,000 (2)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Oskari Laaksonen $50,000 (2)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Gabriel Carlsson $50,000 (2)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Anttoni Honka $50,000 (1)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Tyson Hinds $50,000 (3)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Cole Huckins $50,000 (3)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Jordan Spence $50,000 (1)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Total Farm Players43
Salary Commitment
Year 11 : $2,685,000
Year 12 : $2,317,500
Year 13 : $1,447,500
Year 14 : $0
Salary Average Commitment
Year 11 : $172,000
Year 12 : $148,000
Year 13 : $88,000
Year 14 : $0

NEWTON NIGHTMARES



Arena Capacity - Ticket Price
Attendance - %

Arena NameNEWTON SPORTS PALACE
Level 1: 6000 - $90 - 6,000 - 100.00%
Level 2: 5000 - $70 - 4,423 - 88.46%
Level 3: 2000 - $45 - 1,956 - 97.79%
Level 4: 4000 - $30 - 3,993 - 99.81%
Luxury : 1000 - $150 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1,996 - 99.79%
Farm Level 2: 1000 - $15 - 994 - 99.44%
Farm Total Capacity :3000

Income

Home Games Left16
Average Attendance - %17,371 - 96.51%
Average Income per Game$1,207,402
Year to Date Revenue$31,392,450
Farm
Home Games Left17
Average Attendance - %2,990 - 99.67%
Average Income per Game$64,811
Year to Date Revenue$1,620,285

Expense

Pro Players Total Salaries$34,122,001
Farm Players Total Salaries$2,878,745
Coaches Total Salaries$2,700,000
Luxury Taxe Total$393,016
Special Salary Cap Value$0
Pro Year To Date Expenses$20,631,748
Farm Year To Date Expenses$2,380,630
Pro Salary Cap To Date$19,697,766
Farm Salary Cap To Date$1,700,770

Estimate

Pro Estimated Season Revenue$19,318,431
Farm Estimated Season Revenue$1,101,794
Pro Remaining Season Days62
Pro Expenses Per Days$228,667
Pro Estimated Expenses$14,177,354
Farm Remaining Season Days65
Farm Expenses Per Days$25,338
Farm Estimated Expenses$1,646,970
Estimated Season Expenses$15,824,324
Season Salary Cap$37,000,746
Estimate Under Maximum Salary Cap of $40,000,000$2,999,254
Estimate Over Minimum Salary Cap of $14,000,000 $23,000,746
Current Bank Account$236,741,095
Projected Bank Account$241,336,996

Pro Players Salaries

Dany Heatley $2,816,133 (2)
-Salary Remaining : $1,119,232
-Salary Average : $0
-Salary Average Remaining : $0
Robby Dee $2,697,728 (1)
-Salary Remaining : $1,072,174
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Brett Carson $2,392,500 (1)
-Salary Remaining : $950,865
-Salary Average : $0
-Salary Average Remaining : $0
Ryan Johansen $2,371,875 (2)
-Salary Remaining : $942,668
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Tom Sestito $2,181,090 (2)
-Salary Remaining : $866,843
-Salary Average : $1,090,000
-Salary Average Remaining : $433,205
Kevin Poulin $2,076,563 (3)
-Salary Remaining : $825,301
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Rickard Rakell $1,905,000 (4)
-Salary Remaining : $757,115
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Jordan Caron $1,894,237 (3)
-Salary Remaining : $752,838
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Max Warn $1,747,500 (1)
-Salary Remaining : $694,519
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Braden Holtby $1,509,375 (2)
-Salary Remaining : $599,880
-Salary Average : $0
-Salary Average Remaining : $0
Phil Grubauer $1,500,000 (2)
-Salary Remaining : $596,154
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Brian Lee $1,462,500 (4)
-Salary Remaining : $581,250
-Salary Average : $0
-Salary Average Remaining : $0
Mika Zibanejad $1,317,500 (3)
-Salary Remaining : $523,622
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Pavel Zacha $1,097,500 (2)
-Salary Remaining : $436,186
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Jacob de la Rose $877,500 (3)
-Salary Remaining : $348,750
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Brock Boeser $875,000 (2)
-Salary Remaining : $347,756
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Jake Virtanen $800,000 (1)
-Salary Remaining : $317,949
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Jon Gillies $750,000 (2)
-Salary Remaining : $298,077
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Pierre-Olivier Joseph $750,000 (4)
-Salary Remaining : $298,077
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Adam Boqvist $750,000 (3)
-Salary Remaining : $298,077
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Dennis Cholowski $750,000 (3)
-Salary Remaining : $298,077
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Joshua Ho-Sang $700,000 (1)
-Salary Remaining : $278,205
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Josh Jacobs $500,000 (1)
-Salary Remaining : $198,718
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Ryan Collins $400,000 (1)
-Salary Remaining : $158,974
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Total Pro Players24
Salary Commitment
Year 11 : $34,122,001
Year 12 : $24,884,273
Year 13 : $11,783,300
Year 14 : $4,117,500
Salary Average Commitment
Year 11 : $1,850,000
Year 12 : $1,610,000
Year 13 : $320,000
Year 14 : $80,000
Salary Cap with 1 Way Contract
Year 11 : $34,122,001
Year 12 : $24,884,273
Year 13 : $11,783,300
Year 14 : $4,117,500

Farm Players Salaries

Semyon Varlamov $289,250 (3)
Salary Remaining : $118,247
Salary Average : $4,000
Salary Average Remaining : $1,635
Jeff Tambellini $169,280 (1)
Salary Remaining : $69,203
Salary Average : $4,000
Salary Average Remaining : $1,635
Jakub Kindl $140,000 (1)
Salary Remaining : $57,233
Salary Average : $0
Salary Average Remaining : $0
Maxim Mayorov $127,500 (2)
Salary Remaining : $52,123
Salary Average : $4,000
Salary Average Remaining : $1,635
Jack Hillen $126,490 (1)
Salary Remaining : $51,710
Salary Average : $4,000
Salary Average Remaining : $1,635
Taylor Chorney $105,700 (1)
Salary Remaining : $43,211
Salary Average : $4,000
Salary Average Remaining : $1,635
Mikkel Boedker $101,250 (2)
Salary Remaining : $41,392
Salary Average : $4,000
Salary Average Remaining : $1,635
Keaton Ellerby $96,875 (2)
Salary Remaining : $39,603
Salary Average : $0
Salary Average Remaining : $0
Dylan Sikura $92,500 (4)
Salary Remaining : $37,814
Salary Average : $4,000
Salary Average Remaining : $1,635
Charles Hudon $79,400 (2)
Salary Remaining : $32,459
Salary Average : $4,000
Salary Average Remaining : $1,635
Dmytro Timashov $78,000 (1)
Salary Remaining : $31,887
Salary Average : $4,000
Salary Average Remaining : $1,635
Kaiden Guhle $75,000 (2)
Salary Remaining : $30,660
Salary Average : $4,000
Salary Average Remaining : $1,635
Janis Moser $70,000 (3)
Salary Remaining : $28,616
Salary Average : $4,000
Salary Average Remaining : $1,635
Brendan Brisson $65,000 (2)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Simon Holmström $65,000 (1)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Nick Caamano $65,000 (3)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Ridly Greig $65,000 (2)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Eetu Luostarinen $65,000 (4)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Tyler Wotherspoon $65,000 (1)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Alex Lintuniemi $62,500 (1)
Salary Remaining : $25,550
Salary Average : $4,000
Salary Average Remaining : $1,635
Albert Johansson $60,000 (1)
Salary Remaining : $24,528
Salary Average : $4,000
Salary Average Remaining : $1,635
Sean Behrens $60,000 (3)
Salary Remaining : $24,528
Salary Average : $4,000
Salary Average Remaining : $1,635
Donovan Sebrango $60,000 (2)
Salary Remaining : $24,528
Salary Average : $4,000
Salary Average Remaining : $1,635
Liam Hawel $60,000 (2)
Salary Remaining : $24,528
Salary Average : $4,000
Salary Average Remaining : $1,635
Matias Maccelli $60,000 (1)
Salary Remaining : $24,528
Salary Average : $4,000
Salary Average Remaining : $1,635
Marat Khusnutdinov $60,000 (2)
Salary Remaining : $24,528
Salary Average : $4,000
Salary Average Remaining : $1,635
Artemi Kniazev $55,000 (1)
Salary Remaining : $22,484
Salary Average : $4,000
Salary Average Remaining : $1,635
Semyon Der-Arguchintsev $55,000 (1)
Salary Remaining : $22,484
Salary Average : $4,000
Salary Average Remaining : $1,635
Wyatt Kaiser $55,000 (2)
Salary Remaining : $22,484
Salary Average : $4,000
Salary Average Remaining : $1,635
Blake Murray $50,000 (2)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Brody Lamb $50,000 (3)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Nico Daws $50,000 (2)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
John Ludvig $50,000 (1)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Kenndal McArdle $50,000 (1)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Ostap Safin $50,000 (2)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
James Malatesta $50,000 (3)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Total Farm Players36
Salary Commitment
Year 11 : $2,878,745
Year 12 : $1,736,775
Year 13 : $741,750
Year 14 : $157,500
Salary Average Commitment
Year 11 : $136,000
Year 12 : $84,000
Year 13 : $32,000
Year 14 : $8,000

NORTH VAN ROCKERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameHouse of Flames
Level 1: 7500 - $100 - 5,451 - 72.68%
Level 2: 6500 - $60 - 5,450 - 83.85%
Level 3: 5500 - $30 - 2,611 - 47.47%
Level 4: 5000 - $28 - 4,313 - 86.26%
Luxury : 1500 - $200 - 1,139 - 75.93%
Total Capacity :26000
Farm
Farm Level 1: 3500 - $40 - 2,573 - 73.50%
Farm Level 2: 2500 - $30 - 1,287 - 51.48%
Farm Total Capacity :6000

Income

Home Games Left16
Average Attendance - %18,964 - 72.94%
Average Income per Game$1,298,959
Year to Date Revenue$33,772,946
Farm
Home Games Left17
Average Attendance - %3,860 - 64.33%
Average Income per Game$141,514
Year to Date Revenue$3,537,860

Expense

Pro Players Total Salaries$24,309,626
Farm Players Total Salaries$2,545,645
Coaches Total Salaries$2,907,000
Luxury Taxe Total$295,851
Special Salary Cap Value$0
Pro Year To Date Expenses$15,537,915
Farm Year To Date Expenses$2,517,982
Pro Salary Cap To Date$14,838,933
Farm Salary Cap To Date$1,485,147

Estimate

Pro Estimated Season Revenue$20,783,351
Farm Estimated Season Revenue$2,405,745
Pro Remaining Season Days62
Pro Expenses Per Days$163,267
Pro Estimated Expenses$10,122,554
Farm Remaining Season Days65
Farm Expenses Per Days$26,998
Farm Estimated Expenses$1,754,870
Estimated Season Expenses$11,877,424
Season Salary Cap$26,855,271
Estimate Under Maximum Salary Cap of $40,000,000$13,144,729
Estimate Over Minimum Salary Cap of $14,000,000 $12,855,271
Current Bank Account$355,600,972
Projected Bank Account$366,912,644

Pro Players Salaries

John Quenneville $2,053,750 (5)
-Salary Remaining : $816,234
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Markus Granlund $1,875,000 (3)
-Salary Remaining : $745,192
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Nicklas Bergfors $1,853,125 (1)
-Salary Remaining : $736,498
-Salary Average : $0
-Salary Average Remaining : $0
Marc-Edouard Vlasic $1,687,500 (3)
-Salary Remaining : $670,673
-Salary Average : $0
-Salary Average Remaining : $0
Oscar Dansk $1,625,000 (3)
-Salary Remaining : $645,833
-Salary Average : $650,000
-Salary Average Remaining : $258,333
Patrick Davis $1,585,938 (3)
-Salary Remaining : $630,309
-Salary Average : $0
-Salary Average Remaining : $0
Sam Gagner $1,372,500 (2)
-Salary Remaining : $545,481
-Salary Average : $0
-Salary Average Remaining : $0
Mikael Granlund $1,359,375 (4)
-Salary Remaining : $540,264
-Salary Average : $0
-Salary Average Remaining : $0
Matt Calvert $1,250,000 (1)
-Salary Remaining : $496,795
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Travis Zajac $1,237,688 (3)
-Salary Remaining : $491,902
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Calvin De Haan $1,115,000 (2)
-Salary Remaining : $443,141
-Salary Average : $40,000
-Salary Average Remaining : $15,897
AJ Thelen $1,087,500 (3)
-Salary Remaining : $432,212
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Kevin Labanc $950,000 (3)
-Salary Remaining : $377,564
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Sonny Milano $906,250 (5)
-Salary Remaining : $360,176
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Patrick Sieloff $812,500 (2)
-Salary Remaining : $322,917
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Nick Suzuki $775,000 (4)
-Salary Remaining : $308,013
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Peter Holland $763,500 (1)
-Salary Remaining : $303,442
-Salary Average : $0
-Salary Average Remaining : $0
Ilya Samsonov $750,000 (2)
-Salary Remaining : $298,077
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Logan Stanley $750,000 (3)
-Salary Remaining : $298,077
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Roland McKeown $500,000 (1)
-Salary Remaining : $198,718
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Total Pro Players20
Salary Commitment
Year 11 : $24,309,626
Year 12 : $19,943,001
Year 13 : $15,893,001
Year 14 : $5,094,375
Salary Average Commitment
Year 11 : $1,170,000
Year 12 : $1,090,000
Year 13 : $970,000
Year 14 : $120,000
Salary Cap with 1 Way Contract
Year 11 : $24,309,626
Year 12 : $19,943,001
Year 13 : $15,893,001
Year 14 : $5,094,375

Farm Players Salaries

Joel Edmundson $143,750 (2)
Salary Remaining : $58,766
Salary Average : $4,000
Salary Average Remaining : $1,635
Nigel Dawes $129,395 (2)
Salary Remaining : $52,897
Salary Average : $4,000
Salary Average Remaining : $1,635
Cam Barker $125,000 (2)
Salary Remaining : $51,101
Salary Average : $4,000
Salary Average Remaining : $1,635
Kyle Clifford $100,000 (1)
Salary Remaining : $40,881
Salary Average : $0
Salary Average Remaining : $0
Riku Helenius $90,000 (1)
Salary Remaining : $36,792
Salary Average : $4,000
Salary Average Remaining : $1,635
Mike Brown $88,000 (1)
Salary Remaining : $35,975
Salary Average : $4,000
Salary Average Remaining : $1,635
Chaz Lucius $80,000 (3)
Salary Remaining : $32,704
Salary Average : $4,000
Salary Average Remaining : $1,635
Ruslan Iskhakov $78,000 (3)
Salary Remaining : $31,887
Salary Average : $4,000
Salary Average Remaining : $1,635
Joel Farabee $77,500 (5)
Salary Remaining : $31,682
Salary Average : $4,000
Salary Average Remaining : $1,635
Cam York $75,000 (1)
Salary Remaining : $30,660
Salary Average : $4,000
Salary Average Remaining : $1,635
Shakir Mukhamadullin $75,000 (2)
Salary Remaining : $30,660
Salary Average : $4,000
Salary Average Remaining : $1,635
Henrik Borgström $75,000 (3)
Salary Remaining : $30,660
Salary Average : $4,000
Salary Average Remaining : $1,635
Ty Emberson $71,500 (1)
Salary Remaining : $29,230
Salary Average : $4,000
Salary Average Remaining : $1,635
Nolan Allan $70,000 (3)
Salary Remaining : $28,616
Salary Average : $4,000
Salary Average Remaining : $1,635
Alex Chiasson $67,500 (2)
Salary Remaining : $27,594
Salary Average : $4,000
Salary Average Remaining : $1,635
Sean Day $65,000 (3)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Ozzy Wiesblatt $65,000 (2)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Tyler Benson $65,000 (3)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Keegan Kolesar $65,000 (3)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Jean-Christophe Beaudin $65,000 (3)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Bobby Brink $65,000 (1)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Markus Niemelainen $65,000 (3)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Roope Laavainen $65,000 (1)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Olle Eriksson Ek $65,000 (4)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Tristen Robins $60,000 (2)
Salary Remaining : $24,528
Salary Average : $4,000
Salary Average Remaining : $1,635
Alex Stalock $60,000 (3)
Salary Remaining : $24,528
Salary Average : $4,000
Salary Average Remaining : $1,635
Albin Grewe $60,000 (1)
Salary Remaining : $24,528
Salary Average : $4,000
Salary Average Remaining : $1,635
Ryan Murphy $60,000 (3)
Salary Remaining : $24,528
Salary Average : $4,000
Salary Average Remaining : $1,635
Samu Tuomaala $60,000 (3)
Salary Remaining : $24,528
Salary Average : $4,000
Salary Average Remaining : $1,635
Jayden Grubbe $55,000 (3)
Salary Remaining : $22,484
Salary Average : $4,000
Salary Average Remaining : $1,635
Ian Moore $55,000 (2)
Salary Remaining : $22,484
Salary Average : $4,000
Salary Average Remaining : $1,635
Vladislav Kolyachonok $55,000 (1)
Salary Remaining : $22,484
Salary Average : $4,000
Salary Average Remaining : $1,635
Jackson Hallum $50,000 (2)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Gianni Fairbrother $50,000 (1)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Dmitri Kostenko $50,000 (3)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Total Farm Players35
Salary Commitment
Year 11 : $2,545,645
Year 12 : $1,826,145
Year 13 : $1,055,500
Year 14 : $142,500
Salary Average Commitment
Year 11 : $136,000
Year 12 : $100,000
Year 13 : $64,000
Year 14 : $8,000

PENSACOLA BADGERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameNO FEAR Center
Level 1: 6000 - $105 - 5,241 - 87.35%
Level 2: 5000 - $95 - 3,349 - 66.97%
Level 3: 2000 - $85 - 1,132 - 56.59%
Level 4: 4000 - $70 - 1,736 - 43.41%
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 Left16
Average Attendance - %12,458 - 69.21%
Average Income per Game$1,236,170
Year to Date Revenue$32,140,430
Farm
Home Games Left16
Average Attendance - %3,000 - 100.00%
Average Income per Game$40,000
Year to Date Revenue$1,040,000

Expense

Pro Players Total Salaries$32,445,787
Farm Players Total Salaries$2,399,540
Coaches Total Salaries$2,973,000
Luxury Taxe Total$397,061
Special Salary Cap Value$0
Pro Year To Date Expenses$20,455,697
Farm Year To Date Expenses$1,945,251
Pro Salary Cap To Date$19,899,484
Farm Salary Cap To Date$1,420,939

Estimate

Pro Estimated Season Revenue$19,778,726
Farm Estimated Season Revenue$640,000
Pro Remaining Season Days62
Pro Expenses Per Days$213,261
Pro Estimated Expenses$13,222,182
Farm Remaining Season Days65
Farm Expenses Per Days$20,752
Farm Estimated Expenses$1,348,880
Estimated Season Expenses$14,571,062
Season Salary Cap$34,845,327
Estimate Under Maximum Salary Cap of $40,000,000$5,154,673
Estimate Over Minimum Salary Cap of $14,000,000 $20,845,327
Current Bank Account$321,971,084
Projected Bank Account$327,818,748

Pro Players Salaries

Tyler Ennis $3,200,000 (3)
-Salary Remaining : $1,271,795
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Cory Emmerton $2,485,750 (2)
-Salary Remaining : $987,926
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Andrei Vasilevski $1,987,500 (3)
-Salary Remaining : $789,904
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Alexander Wennberg $1,962,500 (5)
-Salary Remaining : $779,968
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Trevor Byrne $1,918,800 (1)
-Salary Remaining : $762,600
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Nicolas Corbeil $1,899,612 (1)
-Salary Remaining : $754,974
-Salary Average : $0
-Salary Average Remaining : $0
Hampus Lindholm $1,771,875 (5)
-Salary Remaining : $704,207
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Bo Horvat $1,661,250 (4)
-Salary Remaining : $660,240
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Phillip Danault $1,650,000 (2)
-Salary Remaining : $655,769
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Rick Nash $1,300,000 (1)
-Salary Remaining : $516,667
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Roman Polak $1,208,000 (1)
-Salary Remaining : $480,103
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Patrik Laine $1,150,000 (3)
-Salary Remaining : $457,051
-Salary Average : $40,000
-Salary Average Remaining : $15,897
David Schlemko $1,110,000 (2)
-Salary Remaining : $441,154
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Jordan Greenway $1,050,000 (1)
-Salary Remaining : $417,308
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Quinn Hughes $1,050,000 (5)
-Salary Remaining : $417,308
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Ryan Strome $1,048,000 (2)
-Salary Remaining : $416,513
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Elias Pettersson $937,500 (4)
-Salary Remaining : $372,596
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Ryan White $905,000 (1)
-Salary Remaining : $359,679
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Braden Schneider $750,000 (2)
-Salary Remaining : $298,077
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Lucas Raymond $750,000 (2)
-Salary Remaining : $298,077
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Brett Leason $600,000 (1)
-Salary Remaining : $238,462
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Daniel Vladar $550,000 (2)
-Salary Remaining : $218,590
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Mason Millman $500,000 (2)
-Salary Remaining : $198,718
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Vince Dunn $500,000 (2)
-Salary Remaining : $198,718
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Andreas Nodl $500,000 (1)
-Salary Remaining : $198,718
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Total Pro Players25
Salary Commitment
Year 11 : $32,445,787
Year 12 : $23,064,375
Year 13 : $13,720,625
Year 14 : $7,383,125
Salary Average Commitment
Year 11 : $960,000
Year 12 : $680,000
Year 13 : $320,000
Year 14 : $200,000
Salary Cap with 1 Way Contract
Year 11 : $32,445,787
Year 12 : $23,064,375
Year 13 : $13,720,625
Year 14 : $7,383,125

Farm Players Salaries

Patrik Berglund $220,000 (4)
Salary Remaining : $89,937
Salary Average : $4,000
Salary Average Remaining : $1,635
Julius Bergman $156,000 (2)
Salary Remaining : $63,774
Salary Average : $4,000
Salary Average Remaining : $1,635
John-Michael Liles $152,490 (1)
Salary Remaining : $62,339
Salary Average : $4,000
Salary Average Remaining : $1,635
Sven Andrighetto $130,000 (1)
Salary Remaining : $53,145
Salary Average : $4,000
Salary Average Remaining : $1,635
Emerson Etem $113,650 (2)
Salary Remaining : $46,461
Salary Average : $4,000
Salary Average Remaining : $1,635
Bryce Swan $104,300 (1)
Salary Remaining : $42,638
Salary Average : $4,000
Salary Average Remaining : $1,635
Michael Funk $87,000 (1)
Salary Remaining : $35,566
Salary Average : $4,000
Salary Average Remaining : $1,635
Jack Johnson $86,500 (1)
Salary Remaining : $35,362
Salary Average : $4,000
Salary Average Remaining : $1,635
Konstantin Zakharov $84,600 (1)
Salary Remaining : $34,585
Salary Average : $4,000
Salary Average Remaining : $1,635
Sergei Kostitsyn $84,600 (1)
Salary Remaining : $34,585
Salary Average : $4,000
Salary Average Remaining : $1,635
Mason McTavish $80,000 (3)
Salary Remaining : $32,704
Salary Average : $4,000
Salary Average Remaining : $1,635
Chris Butler $79,900 (1)
Salary Remaining : $32,664
Salary Average : $4,000
Salary Average Remaining : $1,635
David Desharnais $78,000 (2)
Salary Remaining : $31,887
Salary Average : $4,000
Salary Average Remaining : $1,635
Aatu Räty $70,000 (3)
Salary Remaining : $28,616
Salary Average : $4,000
Salary Average Remaining : $1,635
Tyler Parsons $67,500 (3)
Salary Remaining : $27,594
Salary Average : $4,000
Salary Average Remaining : $1,635
Dustin Boyd $65,000 (1)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Eamon McAdam $65,000 (1)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Tyler Angle $55,000 (2)
Salary Remaining : $22,484
Salary Average : $4,000
Salary Average Remaining : $1,635
Reece Newkirk $55,000 (2)
Salary Remaining : $22,484
Salary Average : $4,000
Salary Average Remaining : $1,635
Joshua Roy $55,000 (3)
Salary Remaining : $22,484
Salary Average : $4,000
Salary Average Remaining : $1,635
Benjamin Roger $55,000 (3)
Salary Remaining : $22,484
Salary Average : $4,000
Salary Average Remaining : $1,635
Lucas Elvenes $55,000 (4)
Salary Remaining : $22,484
Salary Average : $4,000
Salary Average Remaining : $1,635
Thomas Schemitsch $50,000 (1)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Blair Jones $50,000 (1)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Casey Fitzgerald $50,000 (1)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Adam Raska $50,000 (2)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Kristoffer Gunnarsson $50,000 (1)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Michal Teplý $50,000 (1)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Elmer Söderblom $50,000 (3)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Karel Vejmelka $50,000 (1)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Total Farm Players30
Salary Commitment
Year 11 : $2,399,540
Year 12 : $1,160,150
Year 13 : $652,500
Year 14 : $275,000
Salary Average Commitment
Year 11 : $120,000
Year 12 : $56,000
Year 13 : $32,000
Year 14 : $8,000

PHILADELPHIA MADMEN



Arena Capacity - Ticket Price
Attendance - %

Arena NameBroadstreet Arena
Level 1: 6000 - $100 - 5,528 - 92.13%
Level 2: 5000 - $65 - 4,908 - 98.16%
Level 3: 2000 - $50 - 1,801 - 90.03%
Level 4: 4000 - $28 - 3,915 - 97.88%
Luxury : 1000 - $217 - 993 - 99.34%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $34 - 1,972 - 98.60%
Farm Level 2: 1000 - $15 - 990 - 99.02%
Farm Total Capacity :3000

Income

Home Games Left16
Average Attendance - %17,146 - 95.25%
Average Income per Game$1,298,407
Year to Date Revenue$33,758,591
Farm
Home Games Left17
Average Attendance - %2,962 - 98.74%
Average Income per Game$81,904
Year to Date Revenue$2,047,593

Expense

Pro Players Total Salaries$30,109,574
Farm Players Total Salaries$2,262,772
Coaches Total Salaries$3,257,000
Luxury Taxe Total$354,191
Special Salary Cap Value$0
Pro Year To Date Expenses$18,868,749
Farm Year To Date Expenses$1,972,005
Pro Salary Cap To Date$17,756,437
Farm Salary Cap To Date$1,346,739

Estimate

Pro Estimated Season Revenue$20,774,518
Farm Estimated Season Revenue$1,392,363
Pro Remaining Season Days62
Pro Expenses Per Days$204,843
Pro Estimated Expenses$12,700,266
Farm Remaining Season Days65
Farm Expenses Per Days$23,105
Farm Estimated Expenses$1,501,825
Estimated Season Expenses$14,202,091
Season Salary Cap$32,372,346
Estimate Under Maximum Salary Cap of $40,000,000$7,627,654
Estimate Over Minimum Salary Cap of $14,000,000 $18,372,346
Current Bank Account$317,740,051
Projected Bank Account$325,704,841

Pro Players Salaries

Joe Thornton $3,634,110 (4)
-Salary Remaining : $1,444,326
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Johnny Gaudreau $2,262,900 (2)
-Salary Remaining : $899,358
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Ryan Ellis $2,037,500 (1)
-Salary Remaining : $809,776
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Steven Stamkos $1,920,500 (3)
-Salary Remaining : $763,276
-Salary Average : $0
-Salary Average Remaining : $0
David Pastrnak $1,617,500 (3)
-Salary Remaining : $642,853
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Dennis Wideman $1,616,000 (1)
-Salary Remaining : $642,256
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Alexander Khokhlachev $1,547,438 (5)
-Salary Remaining : $615,007
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Carey Price $1,520,000 (2)
-Salary Remaining : $604,103
-Salary Average : $0
-Salary Average Remaining : $0
Brett Sonne $1,122,000 (3)
-Salary Remaining : $445,923
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Kirill Tulupov $1,025,000 (1)
-Salary Remaining : $407,372
-Salary Average : $0
-Salary Average Remaining : $0
Brayden McNabb $1,000,000 (1)
-Salary Remaining : $397,436
-Salary Average : $0
-Salary Average Remaining : $0
Jonathan Bernier $984,375 (3)
-Salary Remaining : $391,226
-Salary Average : $0
-Salary Average Remaining : $0
Max Pacioretty $970,313 (2)
-Salary Remaining : $385,637
-Salary Average : $0
-Salary Average Remaining : $0
Eric Tangradi $946,000 (3)
-Salary Remaining : $375,974
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Carter Hart $937,500 (3)
-Salary Remaining : $372,596
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Ryan Wilson $928,000 (2)
-Salary Remaining : $368,821
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Matt Beleskey $800,000 (3)
-Salary Remaining : $317,949
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Urho Vaakanainen $750,000 (4)
-Salary Remaining : $298,077
-Salary Average : $40,000
-Salary Average Remaining : $15,897
German Rubtsov $750,000 (3)
-Salary Remaining : $298,077
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Deryk Engelland $683,438 (5)
-Salary Remaining : $271,623
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Ryan MacInnis $675,000 (1)
-Salary Remaining : $268,269
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Alex DeBrincat $650,000 (3)
-Salary Remaining : $258,333
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Luke Gazdic $632,000 (4)
-Salary Remaining : $251,179
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Derek Dorsett $600,000 (4)
-Salary Remaining : $238,462
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Derick Brassard $500,000 (1)
-Salary Remaining : $198,718
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Total Pro Players25
Salary Commitment
Year 11 : $30,109,574
Year 12 : $23,256,074
Year 13 : $17,574,861
Year 14 : $7,846,986
Salary Average Commitment
Year 11 : $760,000
Year 12 : $600,000
Year 13 : $520,000
Year 14 : $240,000
Salary Cap with 1 Way Contract
Year 11 : $30,109,574
Year 12 : $23,256,074
Year 13 : $17,574,861
Year 14 : $7,846,986

Farm Players Salaries

Kyle Beach $203,602 (5)
Salary Remaining : $83,233
Salary Average : $4,000
Salary Average Remaining : $1,635
James Neal $149,714 (2)
Salary Remaining : $61,204
Salary Average : $4,000
Salary Average Remaining : $1,635
Vincent Trocheck $102,500 (3)
Salary Remaining : $41,903
Salary Average : $4,000
Salary Average Remaining : $1,635
Bruno Gervais $100,000 (2)
Salary Remaining : $40,881
Salary Average : $4,000
Salary Average Remaining : $1,635
Bill Sweatt $92,800 (2)
Salary Remaining : $37,937
Salary Average : $4,000
Salary Average Remaining : $1,635
Luca Caputi $87,656 (2)
Salary Remaining : $35,834
Salary Average : $4,000
Salary Average Remaining : $1,635
Ville Husso $87,000 (2)
Salary Remaining : $35,566
Salary Average : $4,000
Salary Average Remaining : $1,635
Morgan Klimchuk $84,500 (4)
Salary Remaining : $34,544
Salary Average : $4,000
Salary Average Remaining : $1,635
Tyler Boucher $80,000 (3)
Salary Remaining : $32,704
Salary Average : $4,000
Salary Average Remaining : $1,635
Zachary Bolduc $80,000 (3)
Salary Remaining : $32,704
Salary Average : $4,000
Salary Average Remaining : $1,635
Michael McLeod $75,000 (3)
Salary Remaining : $30,660
Salary Average : $4,000
Salary Average Remaining : $1,635
Aleksi Heimosalmi $70,000 (3)
Salary Remaining : $28,616
Salary Average : $4,000
Salary Average Remaining : $1,635
Malte Setkov $65,000 (5)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Lassi Thomson $65,000 (1)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Marcus Hogberg $65,000 (3)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Luke Tuch $60,000 (2)
Salary Remaining : $24,528
Salary Average : $4,000
Salary Average Remaining : $1,635
Lukáš Dostál $60,000 (3)
Salary Remaining : $24,528
Salary Average : $4,000
Salary Average Remaining : $1,635
Karl Henriksson $60,000 (1)
Salary Remaining : $24,528
Salary Average : $4,000
Salary Average Remaining : $1,635
Taylor Cammarata $60,000 (2)
Salary Remaining : $24,528
Salary Average : $4,000
Salary Average Remaining : $1,635
Egor Zamula $60,000 (2)
Salary Remaining : $24,528
Salary Average : $4,000
Salary Average Remaining : $1,635
Alexander Nikishin $55,000 (2)
Salary Remaining : $22,484
Salary Average : $4,000
Salary Average Remaining : $1,635
Nathan Légaré $55,000 (1)
Salary Remaining : $22,484
Salary Average : $4,000
Salary Average Remaining : $1,635
David Gustafsson $55,000 (2)
Salary Remaining : $22,484
Salary Average : $4,000
Salary Average Remaining : $1,635
Jacob Moverare $50,000 (2)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Brandon Sutter $50,000 (1)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Nikita Okhotiuk $50,000 (1)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Michael Sauer $50,000 (1)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Aidan Hreschuk $50,000 (3)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Janos Vas $50,000 (1)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Brett Connolly $50,000 (1)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Tyler Bertuzzi $40,000 (1)
Salary Remaining : $16,352
Salary Average : $4,000
Salary Average Remaining : $1,635
Total Farm Players31
Salary Commitment
Year 11 : $2,262,772
Year 12 : $1,792,772
Year 13 : $935,602
Year 14 : $353,102
Salary Average Commitment
Year 11 : $124,000
Year 12 : $88,000
Year 13 : $44,000
Year 14 : $12,000

PINCHER CREEK PREDATORS



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Jungle
Level 1: 7000 - $100 - 5,369 - 76.70%
Level 2: 6000 - $70 - 4,393 - 73.22%
Level 3: 3000 - $40 - 2,510 - 83.67%
Level 4: 5000 - $30 - 4,373 - 87.45%
Luxury : 2000 - $175 - 1,425 - 71.24%
Total Capacity :23000
Farm
Farm Level 1: 3000 - $50 - 1,741 - 58.03%
Farm Level 2: 2000 - $30 - 997 - 49.84%
Farm Total Capacity :5000

Income

Home Games Left16
Average Attendance - %18,070 - 78.57%
Average Income per Game$1,325,374
Year to Date Revenue$34,459,730
Farm
Home Games Left17
Average Attendance - %2,738 - 54.75%
Average Income per Game$116,943
Year to Date Revenue$2,923,580

Expense

Pro Players Total Salaries$33,108,968
Farm Players Total Salaries$1,940,000
Coaches Total Salaries$2,570,000
Luxury Taxe Total$402,592
Special Salary Cap Value$0
Pro Year To Date Expenses$20,784,183
Farm Year To Date Expenses$2,083,870
Pro Salary Cap To Date$20,176,204
Farm Salary Cap To Date$1,161,012

Estimate

Pro Estimated Season Revenue$21,205,988
Farm Estimated Season Revenue$1,988,034
Pro Remaining Season Days62
Pro Expenses Per Days$218,705
Pro Estimated Expenses$13,559,710
Farm Remaining Season Days65
Farm Expenses Per Days$22,019
Farm Estimated Expenses$1,431,235
Estimated Season Expenses$14,990,945
Season Salary Cap$35,048,968
Estimate Under Maximum Salary Cap of $40,000,000$4,951,032
Estimate Over Minimum Salary Cap of $14,000,000 $21,048,968
Current Bank Account$305,839,352
Projected Bank Account$314,042,429

Pro Players Salaries

T.J. Oshie $2,641,409 (1)
-Salary Remaining : $1,049,791
-Salary Average : $0
-Salary Average Remaining : $0
Victor Hedman $2,484,375 (4)
-Salary Remaining : $987,380
-Salary Average : $0
-Salary Average Remaining : $0
Jonathan Huberdeau $2,453,238 (2)
-Salary Remaining : $975,005
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Aleksander Barkov $2,349,906 (5)
-Salary Remaining : $933,937
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Michael Frolik $1,960,750 (2)
-Salary Remaining : $779,272
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Mark Stone $1,584,700 (5)
-Salary Remaining : $629,817
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Tyler Toffoli $1,569,750 (5)
-Salary Remaining : $623,875
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Jordan Eberle $1,486,000 (3)
-Salary Remaining : $590,590
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Mathew Dumba $1,418,125 (4)
-Salary Remaining : $563,614
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Tuukka Rask $1,407,590 (1)
-Salary Remaining : $559,427
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Blake Wheeler $1,380,000 (2)
-Salary Remaining : $548,462
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Calvin Pickard $1,300,000 (5)
-Salary Remaining : $516,667
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Clayton Keller $1,288,500 (3)
-Salary Remaining : $512,096
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Jared Spurgeon $1,250,625 (1)
-Salary Remaining : $497,043
-Salary Average : $0
-Salary Average Remaining : $0
Josh Morrissey $975,000 (5)
-Salary Remaining : $387,500
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Jordan Staal $879,000 (2)
-Salary Remaining : $349,346
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Nino Niederreiter $875,000 (2)
-Salary Remaining : $347,756
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Nicolas Petan $845,000 (2)
-Salary Remaining : $335,833
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Karl Alzner $825,000 (2)
-Salary Remaining : $327,885
-Salary Average : $0
-Salary Average Remaining : $0
Colten Teubert $780,000 (1)
-Salary Remaining : $310,000
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Cody Goloubef $780,000 (1)
-Salary Remaining : $310,000
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Nico Hischier $750,000 (4)
-Salary Remaining : $298,077
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Jake McCabe $675,000 (2)
-Salary Remaining : $268,269
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Jakob Silfverberg $650,000 (1)
-Salary Remaining : $258,333
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Stefan Noesen $500,000 (1)
-Salary Remaining : $198,718
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Total Pro Players25
Salary Commitment
Year 11 : $33,108,968
Year 12 : $25,099,344
Year 13 : $15,206,356
Year 14 : $12,431,856
Salary Average Commitment
Year 11 : $840,000
Year 12 : $640,000
Year 13 : $360,000
Year 14 : $280,000
Salary Cap with 1 Way Contract
Year 11 : $33,108,968
Year 12 : $25,099,344
Year 13 : $15,206,356
Year 14 : $12,431,856

Farm Players Salaries

Brett Ritchie $120,250 (3)
Salary Remaining : $49,159
Salary Average : $4,000
Salary Average Remaining : $1,635
Mathieu Perreault $98,250 (2)
Salary Remaining : $40,165
Salary Average : $4,000
Salary Average Remaining : $1,635
Cody Glass $75,000 (4)
Salary Remaining : $30,660
Salary Average : $4,000
Salary Average Remaining : $1,635
Evan Barratt $71,500 (5)
Salary Remaining : $29,230
Salary Average : $4,000
Salary Average Remaining : $1,635
Olen Zellweger $70,000 (3)
Salary Remaining : $28,616
Salary Average : $4,000
Salary Average Remaining : $1,635
Colton Dach $70,000 (3)
Salary Remaining : $28,616
Salary Average : $4,000
Salary Average Remaining : $1,635
Matthew Phillips $67,500 (3)
Salary Remaining : $27,594
Salary Average : $4,000
Salary Average Remaining : $1,635
Petr Mrazek $67,500 (3)
Salary Remaining : $27,594
Salary Average : $4,000
Salary Average Remaining : $1,635
Cam Dineen $65,000 (1)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
John Beecher $65,000 (1)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Brock Faber $65,000 (2)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Adam Beckman $65,000 (1)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Alex Formenton $65,000 (2)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Nikita Chibrikov $60,000 (3)
Salary Remaining : $24,528
Salary Average : $4,000
Salary Average Remaining : $1,635
Kaedan Korczak $60,000 (1)
Salary Remaining : $24,528
Salary Average : $4,000
Salary Average Remaining : $1,635
William Strömgren $60,000 (3)
Salary Remaining : $24,528
Salary Average : $4,000
Salary Average Remaining : $1,635
Dustin Wolf $60,000 (1)
Salary Remaining : $24,528
Salary Average : $4,000
Salary Average Remaining : $1,635
Scott Walford $60,000 (2)
Salary Remaining : $24,528
Salary Average : $4,000
Salary Average Remaining : $1,635
Calen Addison $60,000 (5)
Salary Remaining : $24,528
Salary Average : $4,000
Salary Average Remaining : $1,635
Cole Schwindt $55,000 (1)
Salary Remaining : $22,484
Salary Average : $4,000
Salary Average Remaining : $1,635
Eemil Viro $55,000 (2)
Salary Remaining : $22,484
Salary Average : $4,000
Salary Average Remaining : $1,635
Brandon Coe $55,000 (3)
Salary Remaining : $22,484
Salary Average : $4,000
Salary Average Remaining : $1,635
Stefan Matteau $50,000 (1)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Justin Sourdif $50,000 (3)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Nicolas Roy $50,000 (1)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Ryan Winterton $50,000 (3)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Dillon Heatherington $50,000 (1)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
William Carrier $50,000 (1)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Mattias Ekholm $50,000 (1)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Dustin Tokarski $50,000 (1)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Brett Sutter $50,000 (1)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Total Farm Players31
Salary Commitment
Year 11 : $1,940,000
Year 12 : $1,220,000
Year 13 : $876,750
Year 14 : $206,500
Salary Average Commitment
Year 11 : $124,000
Year 12 : $72,000
Year 13 : $52,000
Year 14 : $12,000

SAN JOSE BLASPHEMERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameBrimstone Palace
Level 1: 7000 - $100 - 5,302 - 75.75%
Level 2: 6000 - $60 - 5,530 - 92.17%
Level 3: 3000 - $35 - 2,579 - 85.95%
Level 4: 5000 - $25 - 4,432 - 88.65%
Luxury : 2000 - $200 - 1,118 - 55.88%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $35 - 1,669 - 83.43%
Farm Level 2: 1000 - $15 - 989 - 98.94%
Farm Total Capacity :3000

Income

Home Games Left16
Average Attendance - %18,961 - 82.44%
Average Income per Game$1,286,665
Year to Date Revenue$33,453,290
Farm
Home Games Left16
Average Attendance - %2,658 - 88.60%
Average Income per Game$73,243
Year to Date Revenue$1,904,315

Expense

Pro Players Total Salaries$28,402,896
Farm Players Total Salaries$2,603,284
Coaches Total Salaries$1,900,000
Luxury Taxe Total$328,607
Special Salary Cap Value$0
Pro Year To Date Expenses$17,078,186
Farm Year To Date Expenses$2,126,359
Pro Salary Cap To Date$16,475,640
Farm Salary Cap To Date$1,594,282

Estimate

Pro Estimated Season Revenue$20,586,640
Farm Estimated Season Revenue$1,171,886
Pro Remaining Season Days62
Pro Expenses Per Days$188,480
Pro Estimated Expenses$11,685,760
Farm Remaining Season Days65
Farm Expenses Per Days$22,033
Farm Estimated Expenses$1,432,145
Estimated Season Expenses$13,117,905
Season Salary Cap$31,006,180
Estimate Under Maximum Salary Cap of $40,000,000$8,993,820
Estimate Over Minimum Salary Cap of $14,000,000 $17,006,180
Current Bank Account$394,219,814
Projected Bank Account$402,860,435

Pro Players Salaries

Kelly Guard $3,241,757 (2)
-Salary Remaining : $1,288,391
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Jamie Benn $2,468,475 (2)
-Salary Remaining : $981,061
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Dylan Larkin $2,195,000 (5)
-Salary Remaining : $872,372
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Zack Kassian $1,792,712 (1)
-Salary Remaining : $712,488
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Jakub Voracek $1,394,500 (1)
-Salary Remaining : $554,224
-Salary Average : $0
-Salary Average Remaining : $0
Andrew Ladd $1,223,989 (1)
-Salary Remaining : $486,457
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Jonas Johansson $1,123,123 (1)
-Salary Remaining : $446,369
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Joe Morrow $1,100,000 (3)
-Salary Remaining : $437,179
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Artturi Lehkonen $1,072,500 (2)
-Salary Remaining : $426,250
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Valentin Zykov $1,050,000 (1)
-Salary Remaining : $417,308
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Nick Ross $1,040,000 (1)
-Salary Remaining : $413,333
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Johannes Salmonsson $1,027,390 (2)
-Salary Remaining : $408,322
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Kirill Kaprizov $925,000 (5)
-Salary Remaining : $367,628
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Tyson Jost $925,000 (3)
-Salary Remaining : $367,628
-Salary Average : $40,000
-Salary Average Remaining : $15,897
John Klingberg $873,450 (1)
-Salary Remaining : $347,140
-Salary Average : $647,000
-Salary Average Remaining : $257,141
Will Butcher $825,000 (2)
-Salary Remaining : $327,885
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Simon Despres $825,000 (2)
-Salary Remaining : $327,885
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Nolan Patrick $800,000 (4)
-Salary Remaining : $317,949
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Jake Bean $750,000 (3)
-Salary Remaining : $298,077
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Logan Brown $750,000 (1)
-Salary Remaining : $298,077
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Evan Bouchard $750,000 (4)
-Salary Remaining : $298,077
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Bowen Byram $750,000 (1)
-Salary Remaining : $298,077
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Alexis Lafrenière $750,000 (2)
-Salary Remaining : $298,077
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Connor Hellebuyck $750,000 (2)
-Salary Remaining : $298,077
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Total Pro Players24
Salary Commitment
Year 11 : $28,402,896
Year 12 : $18,405,122
Year 13 : $7,445,000
Year 14 : $4,670,000
Salary Average Commitment
Year 11 : $1,527,000
Year 12 : $600,000
Year 13 : $280,000
Year 14 : $160,000
Salary Cap with 1 Way Contract
Year 11 : $28,402,896
Year 12 : $18,405,122
Year 13 : $7,445,000
Year 14 : $4,670,000

Farm Players Salaries

Anders Lindback $132,000 (2)
Salary Remaining : $53,962
Salary Average : $4,000
Salary Average Remaining : $1,635
Elvis Merzlikins $125,000 (1)
Salary Remaining : $51,101
Salary Average : $4,000
Salary Average Remaining : $1,635
Carl Soderberg $110,000 (1)
Salary Remaining : $44,969
Salary Average : $4,000
Salary Average Remaining : $1,635
Kent Johnson $82,500 (3)
Salary Remaining : $33,726
Salary Average : $4,000
Salary Average Remaining : $1,635
Scott Perunovich $78,000 (3)
Salary Remaining : $31,887
Salary Average : $4,000
Salary Average Remaining : $1,635
Peyton Krebs $75,000 (1)
Salary Remaining : $30,660
Salary Average : $4,000
Salary Average Remaining : $1,635
Erik Brännström $75,000 (4)
Salary Remaining : $30,660
Salary Average : $4,000
Salary Average Remaining : $1,635
Chase Stillman $70,000 (3)
Salary Remaining : $28,616
Salary Average : $4,000
Salary Average Remaining : $1,635
John Hayden $70,000 (1)
Salary Remaining : $28,616
Salary Average : $4,000
Salary Average Remaining : $1,635
Aleksandr Kisakov $70,000 (3)
Salary Remaining : $28,616
Salary Average : $4,000
Salary Average Remaining : $1,635
Arthur Kaliyev $67,500 (1)
Salary Remaining : $27,594
Salary Average : $4,000
Salary Average Remaining : $1,635
Kerby Rychel $67,500 (2)
Salary Remaining : $27,594
Salary Average : $4,000
Salary Average Remaining : $1,635
J.T. Compher $65,784 (1)
Salary Remaining : $26,893
Salary Average : $4,000
Salary Average Remaining : $1,635
Evan Fitzpatrick $65,000 (3)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Mike Anderson $65,000 (3)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Dawson Mercer $65,000 (2)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Nils Lundkvist $65,000 (4)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Stelio Mattheos $65,000 (3)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Egor Afanasyev $65,000 (1)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Hendrix Lapierre $65,000 (2)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Jakob Forsbacka-Karlsson $65,000 (1)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
John Marino $65,000 (4)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Ivan Morozov $65,000 (2)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Jean-Luc Foudy $60,000 (2)
Salary Remaining : $24,528
Salary Average : $4,000
Salary Average Remaining : $1,635
Daemon Hunt $60,000 (2)
Salary Remaining : $24,528
Salary Average : $4,000
Salary Average Remaining : $1,635
Evan Nause $60,000 (3)
Salary Remaining : $24,528
Salary Average : $4,000
Salary Average Remaining : $1,635
Max Gildon $60,000 (2)
Salary Remaining : $24,528
Salary Average : $4,000
Salary Average Remaining : $1,635
Ryan McLeod $55,000 (2)
Salary Remaining : $22,484
Salary Average : $4,000
Salary Average Remaining : $1,635
Jeremy Swayman $55,000 (1)
Salary Remaining : $22,484
Salary Average : $4,000
Salary Average Remaining : $1,635
Jakub Škarek $55,000 (3)
Salary Remaining : $22,484
Salary Average : $4,000
Salary Average Remaining : $1,635
Egor Sokolov $55,000 (2)
Salary Remaining : $22,484
Salary Average : $4,000
Salary Average Remaining : $1,635
Philip Svedebäck $55,000 (3)
Salary Remaining : $22,484
Salary Average : $4,000
Salary Average Remaining : $1,635
AJ Greer $50,000 (1)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Josh Bloom $50,000 (3)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Philipp Kurashev $50,000 (1)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Robert Bortuzzo $50,000 (1)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Zachary Jones $50,000 (1)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Zion Nybeck $50,000 (2)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Jordan Harris $50,000 (1)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Total Farm Players39
Salary Commitment
Year 11 : $2,603,284
Year 12 : $1,655,000
Year 13 : $920,500
Year 14 : $205,000
Salary Average Commitment
Year 11 : $156,000
Year 12 : $100,000
Year 13 : $56,000
Year 14 : $12,000

SYRACUSE BULLDOGS



Arena Capacity - Ticket Price
Attendance - %

Arena NameMemorial Auditorium
Level 1: 6000 - $105 - 5,263 - 87.71%
Level 2: 5000 - $95 - 3,373 - 67.45%
Level 3: 2000 - $85 - 1,149 - 57.43%
Level 4: 4000 - $75 - 1,726 - 43.14%
Luxury : 1000 - $150 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $20 - 2,000 - 100.00%
Farm Level 2: 1000 - $15 - 990 - 98.98%
Farm Total Capacity :3000

Income

Home Games Left16
Average Attendance - %12,510 - 69.50%
Average Income per Game$1,250,060
Year to Date Revenue$32,501,570
Farm
Home Games Left17
Average Attendance - %2,990 - 99.66%
Average Income per Game$54,846
Year to Date Revenue$1,371,160

Expense

Pro Players Total Salaries$26,632,428
Farm Players Total Salaries$2,548,000
Coaches Total Salaries$1,984,000
Luxury Taxe Total$323,001
Special Salary Cap Value$0
Pro Year To Date Expenses$16,670,519
Farm Year To Date Expenses$2,222,805
Pro Salary Cap To Date$16,198,110
Farm Salary Cap To Date$1,513,381

Estimate

Pro Estimated Season Revenue$20,000,966
Farm Estimated Season Revenue$932,389
Pro Remaining Season Days62
Pro Expenses Per Days$175,746
Pro Estimated Expenses$10,896,252
Farm Remaining Season Days65
Farm Expenses Per Days$23,572
Farm Estimated Expenses$1,532,180
Estimated Season Expenses$12,428,432
Season Salary Cap$29,180,428
Estimate Under Maximum Salary Cap of $40,000,000$10,819,572
Estimate Over Minimum Salary Cap of $14,000,000 $15,180,428
Current Bank Account$298,798,476
Projected Bank Account$307,303,399

Pro Players Salaries

Konstantin Barulin $2,161,465 (3)
-Salary Remaining : $859,044
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Nikita Kucherov $2,025,000 (5)
-Salary Remaining : $804,808
-Salary Average : $0
-Salary Average Remaining : $0
Zach Boychuk $1,833,500 (1)
-Salary Remaining : $728,699
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Mike Green $1,602,588 (3)
-Salary Remaining : $636,926
-Salary Average : $0
-Salary Average Remaining : $0
Alexander Edler $1,562,500 (1)
-Salary Remaining : $620,994
-Salary Average : $0
-Salary Average Remaining : $0
Keith Yandle $1,525,000 (4)
-Salary Remaining : $606,090
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Dominic Turgeon $1,300,000 (2)
-Salary Remaining : $516,667
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Niko Snellman $1,258,000 (1)
-Salary Remaining : $499,974
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Thomas Greiss $1,186,875 (1)
-Salary Remaining : $471,707
-Salary Average : $0
-Salary Average Remaining : $0
Louis Leblanc $1,160,000 (1)
-Salary Remaining : $461,026
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Jeremy Morin $1,100,000 (1)
-Salary Remaining : $437,179
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Henrik Samuelsson $1,050,000 (1)
-Salary Remaining : $417,308
-Salary Average : $40,000
-Salary Average Remaining : $15,897
K'Andre Miller $937,500 (5)
-Salary Remaining : $372,596
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Troy Terry $850,000 (4)
-Salary Remaining : $337,821
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Dylan Strome $800,000 (2)
-Salary Remaining : $317,949
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Filip Chytil $800,000 (4)
-Salary Remaining : $317,949
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Shea Theodore $780,000 (1)
-Salary Remaining : $310,000
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Max Comtois $750,000 (4)
-Salary Remaining : $298,077
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Nikita Tryamkin $750,000 (1)
-Salary Remaining : $298,077
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Yegor Chinakhov $650,000 (2)
-Salary Remaining : $258,333
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Juuso Pärssinen $550,000 (2)
-Salary Remaining : $218,590
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Shawn Matthias $500,000 (1)
-Salary Remaining : $198,718
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Rem Pitlick $500,000 (1)
-Salary Remaining : $198,718
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Gustav Nyquist $500,000 (1)
-Salary Remaining : $198,718
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Gustav Olofsson $500,000 (1)
-Salary Remaining : $198,718
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Total Pro Players25
Salary Commitment
Year 11 : $26,632,428
Year 12 : $13,951,553
Year 13 : $10,651,553
Year 14 : $6,887,500
Salary Average Commitment
Year 11 : $840,000
Year 12 : $400,000
Year 13 : $240,000
Year 14 : $200,000
Salary Cap with 1 Way Contract
Year 11 : $26,632,428
Year 12 : $13,951,553
Year 13 : $10,651,553
Year 14 : $6,887,500

Farm Players Salaries

Andrei Loktionov $220,000 (3)
Salary Remaining : $89,937
Salary Average : $4,000
Salary Average Remaining : $1,635
Oskar Lindblom $212,500 (3)
Salary Remaining : $86,871
Salary Average : $4,000
Salary Average Remaining : $1,635
David Musil $169,000 (1)
Salary Remaining : $69,088
Salary Average : $4,000
Salary Average Remaining : $1,635
Alexander Sulzer $151,060 (1)
Salary Remaining : $61,754
Salary Average : $4,000
Salary Average Remaining : $1,635
Nicolas Kerdiles $144,690 (1)
Salary Remaining : $59,150
Salary Average : $4,000
Salary Average Remaining : $1,635
Matt Nieto $140,000 (3)
Salary Remaining : $57,233
Salary Average : $4,000
Salary Average Remaining : $1,635
Adam Henrique $107,250 (2)
Salary Remaining : $43,844
Salary Average : $4,000
Salary Average Remaining : $1,635
Lee Sweatt $104,000 (2)
Salary Remaining : $42,516
Salary Average : $4,000
Salary Average Remaining : $1,635
Reilly Smith $90,500 (2)
Salary Remaining : $36,997
Salary Average : $4,000
Salary Average Remaining : $1,635
Trevor Zegras $80,000 (1)
Salary Remaining : $32,704
Salary Average : $4,000
Salary Average Remaining : $1,635
Cayden Primeau $75,000 (4)
Salary Remaining : $30,660
Salary Average : $4,000
Salary Average Remaining : $1,635
Brady Skjei $65,000 (1)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Daniel Torgersson $65,000 (2)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Vasily Ponomarev $65,000 (2)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Kirill Maksimov $60,000 (4)
Salary Remaining : $24,528
Salary Average : $4,000
Salary Average Remaining : $1,635
MacKenzie Entwistle $60,000 (2)
Salary Remaining : $24,528
Salary Average : $4,000
Salary Average Remaining : $1,635
Vincent Iorio $60,000 (3)
Salary Remaining : $24,528
Salary Average : $4,000
Salary Average Remaining : $1,635
Stanislav Svozil $60,000 (3)
Salary Remaining : $24,528
Salary Average : $4,000
Salary Average Remaining : $1,635
Rhett Pitlick $55,000 (2)
Salary Remaining : $22,484
Salary Average : $4,000
Salary Average Remaining : $1,635
Arvid Söderblom $55,000 (2)
Salary Remaining : $22,484
Salary Average : $4,000
Salary Average Remaining : $1,635
David Farrance $55,000 (1)
Salary Remaining : $22,484
Salary Average : $4,000
Salary Average Remaining : $1,635
Justin Ertel $55,000 (3)
Salary Remaining : $22,484
Salary Average : $4,000
Salary Average Remaining : $1,635
Michael Benning $55,000 (2)
Salary Remaining : $22,484
Salary Average : $4,000
Salary Average Remaining : $1,635
Tuukka Tieksola $50,000 (2)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Samuel Dove-McFalls $50,000 (1)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Kaapo Kahkonen $50,000 (1)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Landon Slaggert $50,000 (2)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Isaak Phillips $50,000 (3)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Brent Gates $50,000 (1)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Maxim Letunov $44,000 (1)
Salary Remaining : $17,987
Salary Average : $4,000
Salary Average Remaining : $1,635
Total Farm Players30
Salary Commitment
Year 11 : $2,548,000
Year 12 : $1,689,250
Year 13 : $932,500
Year 14 : $135,000
Salary Average Commitment
Year 11 : $120,000
Year 12 : $80,000
Year 13 : $36,000
Year 14 : $8,000

VANCOUVER MILLIONAIRES



Arena Capacity - Ticket Price
Attendance - %

Arena NamePacific Coliseum
Level 1: 6000 - $100 - 5,327 - 88.79%
Level 2: 5000 - $60 - 4,997 - 99.94%
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 - 1,678 - 83.90%
Farm Level 2: 1000 - $15 - 982 - 98.19%
Farm Total Capacity :3000

Income

Home Games Left16
Average Attendance - %17,325 - 96.25%
Average Income per Game$1,202,564
Year to Date Revenue$31,266,660
Farm
Home Games Left16
Average Attendance - %2,660 - 88.67%
Average Income per Game$73,462
Year to Date Revenue$1,910,000

Expense

Pro Players Total Salaries$29,786,266
Farm Players Total Salaries$2,065,500
Coaches Total Salaries$2,630,000
Luxury Taxe Total$359,504
Special Salary Cap Value$0
Pro Year To Date Expenses$19,081,915
Farm Year To Date Expenses$1,725,541
Pro Salary Cap To Date$18,021,407
Farm Salary Cap To Date$1,211,248

Estimate

Pro Estimated Season Revenue$19,241,022
Farm Estimated Season Revenue$1,175,385
Pro Remaining Season Days62
Pro Expenses Per Days$202,220
Pro Estimated Expenses$12,537,640
Farm Remaining Season Days65
Farm Expenses Per Days$18,462
Farm Estimated Expenses$1,200,030
Estimated Season Expenses$13,737,670
Season Salary Cap$31,851,766
Estimate Under Maximum Salary Cap of $40,000,000$8,148,234
Estimate Over Minimum Salary Cap of $14,000,000 $17,851,766
Current Bank Account$169,048,097
Projected Bank Account$175,726,834

Pro Players Salaries

Sergei Bobrovsky $2,653,469 (1)
-Salary Remaining : $1,054,584
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Bobby Ryan $2,524,958 (1)
-Salary Remaining : $1,003,509
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Thomas Vanek $2,183,125 (1)
-Salary Remaining : $867,652
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Landon Ferraro $2,008,125 (4)
-Salary Remaining : $798,101
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Jason Demers $1,663,513 (2)
-Salary Remaining : $661,140
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Lars Eller $1,507,188 (2)
-Salary Remaining : $599,011
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Tanner Pearson $1,505,000 (2)
-Salary Remaining : $598,141
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Alex Nedeljkovic $1,406,250 (5)
-Salary Remaining : $558,894
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Anthony Mantha $1,358,250 (4)
-Salary Remaining : $539,817
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Matt Halischuk $1,264,000 (1)
-Salary Remaining : $502,359
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Derek Stepan $1,262,950 (2)
-Salary Remaining : $501,942
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Nathan Beaulieu $1,200,000 (1)
-Salary Remaining : $476,923
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Hunter Shinkaruk $1,084,750 (4)
-Salary Remaining : $431,119
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Colton Parayko $1,078,125 (2)
-Salary Remaining : $428,486
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Haydn Fleury $1,046,250 (4)
-Salary Remaining : $415,817
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Adam Clendening $970,313 (2)
-Salary Remaining : $385,637
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Beau Bennett $945,000 (1)
-Salary Remaining : $375,577
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Alexander Nylander $775,000 (3)
-Salary Remaining : $308,013
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Josh Gorges $750,000 (1)
-Salary Remaining : $298,077
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Samuel Girard $650,000 (3)
-Salary Remaining : $258,333
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Travis Dermott $650,000 (1)
-Salary Remaining : $258,333
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Colin White $650,000 (2)
-Salary Remaining : $258,333
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Micheal Ferland $650,000 (3)
-Salary Remaining : $258,333
-Salary Average : $40,000
-Salary Average Remaining : $15,897
Total Pro Players23
Salary Commitment
Year 11 : $29,786,266
Year 12 : $17,615,714
Year 13 : $8,978,625
Year 14 : $6,903,625
Salary Average Commitment
Year 11 : $920,000
Year 12 : $600,000
Year 13 : $320,000
Year 14 : $200,000
Salary Cap with 1 Way Contract
Year 11 : $29,786,266
Year 12 : $17,615,714
Year 13 : $8,978,625
Year 14 : $6,903,625

Farm Players Salaries

Laurent Brossoit $126,000 (2)
Salary Remaining : $51,509
Salary Average : $4,000
Salary Average Remaining : $1,635
Artemi Panarin $91,000 (2)
Salary Remaining : $37,201
Salary Average : $4,000
Salary Average Remaining : $1,635
Dylan Samberg $84,000 (2)
Salary Remaining : $34,340
Salary Average : $4,000
Salary Average Remaining : $1,635
Joonas Korpisalo $80,000 (1)
Salary Remaining : $32,704
Salary Average : $4,000
Salary Average Remaining : $1,635
Luke Hughes $80,000 (3)
Salary Remaining : $32,704
Salary Average : $4,000
Salary Average Remaining : $1,635
Jason Robertson $80,000 (3)
Salary Remaining : $32,704
Salary Average : $4,000
Salary Average Remaining : $1,635
Jake Sanderson $75,000 (2)
Salary Remaining : $30,660
Salary Average : $4,000
Salary Average Remaining : $1,635
Eeli Tolvanen $75,000 (4)
Salary Remaining : $30,660
Salary Average : $4,000
Salary Average Remaining : $1,635
Robert Thomas $75,000 (4)
Salary Remaining : $30,660
Salary Average : $4,000
Salary Average Remaining : $1,635
Vitali Kravtsov $75,000 (3)
Salary Remaining : $30,660
Salary Average : $4,000
Salary Average Remaining : $1,635
Vasily Podkolzin $75,000 (1)
Salary Remaining : $30,660
Salary Average : $4,000
Salary Average Remaining : $1,635
Ian Mitchell $74,500 (2)
Salary Remaining : $30,456
Salary Average : $4,000
Salary Average Remaining : $1,635
Mackie Samoskevich $70,000 (3)
Salary Remaining : $28,616
Salary Average : $4,000
Salary Average Remaining : $1,635
Sam Montembeault $65,000 (1)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Jacob Perreault $65,000 (2)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Nicolas Beaudin $65,000 (3)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Gabriel Vilardi $65,000 (4)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Kale Clague $65,000 (2)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Shane Pinto $65,000 (1)
Salary Remaining : $26,572
Salary Average : $4,000
Salary Average Remaining : $1,635
Klim Kostin $60,000 (1)
Salary Remaining : $24,528
Salary Average : $4,000
Salary Average Remaining : $1,635
Simon Robertsson $60,000 (3)
Salary Remaining : $24,528
Salary Average : $4,000
Salary Average Remaining : $1,635
Lukas Cormier $60,000 (2)
Salary Remaining : $24,528
Salary Average : $4,000
Salary Average Remaining : $1,635
Francesco Pinelli $60,000 (3)
Salary Remaining : $24,528
Salary Average : $4,000
Salary Average Remaining : $1,635
Hugo Alnefelt $60,000 (1)
Salary Remaining : $24,528
Salary Average : $4,000
Salary Average Remaining : $1,635
Robert Mastrosimone $55,000 (1)
Salary Remaining : $22,484
Salary Average : $4,000
Salary Average Remaining : $1,635
Carter Savoie $55,000 (2)
Salary Remaining : $22,484
Salary Average : $4,000
Salary Average Remaining : $1,635
Anton Olsson $55,000 (3)
Salary Remaining : $22,484
Salary Average : $4,000
Salary Average Remaining : $1,635
Daniil Misyul $50,000 (1)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Lukas Svejkovsky $50,000 (2)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Lucas Forsell $50,000 (3)
Salary Remaining : $20,440
Salary Average : $4,000
Salary Average Remaining : $1,635
Total Farm Players30
Salary Commitment
Year 11 : $2,065,500
Year 12 : $1,555,500
Year 13 : $810,000
Year 14 : $215,000
Salary Average Commitment
Year 11 : $120,000
Year 12 : $88,000
Year 13 : $48,000
Year 14 : $12,000

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of $40,000,000
Available Cap Space

Over Minimum of
$14,000,000

Farm Salary Cap

Under Maximum of
$2,900,000

Pro Players

Farm Players

Total Players

BANGOR BEAGLES $351,572,326 $33,948,480 $6,051,520 $19,948,480 $2,377,971 $522,029 223355
BROOKLYN BLAZERS $327,030,431 $31,984,750 $8,015,250 $17,984,750 $2,238,650 $661,350 213152
CALGARY COWBOYS $310,902,172 $35,161,002 $4,838,998 $21,161,002 $2,305,500 $594,500 263460
CAPE BRETON CELTS $378,934,213 $33,786,133 $6,213,867 $19,786,133 $1,915,500 $984,500 232952
CAPE FEAR PROWLERS $379,683,124 $34,820,657 $5,179,343 $20,820,657 $2,387,500 $512,500 223254
CHICAGO CRUSHERS $364,374,014 $26,157,594 $13,842,406 $12,157,594 $2,008,500 $891,500 243256
COLORADO WOLVES $421,877,580 $24,440,780 $15,559,220 $10,440,780 $2,729,124 $170,876 214061
COQUITLAM KNIGHTS $332,944,978 $25,595,569 $14,404,431 $11,595,569 $2,259,819 $640,181 213152
DETROIT RED WINGS $167,503,823 $37,279,425 $2,720,575 $23,279,425 $2,136,175 $763,825 233053
EDMONTON BUSCHWACKERS $390,369,118 $30,232,468 $9,767,532 $16,232,468 $2,089,250 $810,750 223052
HALIFAX HIGHLANDERS $430,452,659 $30,729,471 $9,270,529 $16,729,471 $2,575,621 $324,379 233457
HAWAII TYPHOON $390,392,936 $34,829,110 $5,170,890 $20,829,110 $2,089,732 $810,268 243054
LAS CRUCES SPURS $354,297,548 $32,403,367 $7,596,633 $18,403,367 $2,240,088 $659,912 233154
MANHATTAN ISLANDERS $321,156,166 $28,490,187 $11,509,813 $14,490,187 $2,685,000 $215,000 224365
NEWTON NIGHTMARES $236,741,095 $37,000,746 $2,999,254 $23,000,746 $2,878,745 $21,255 243660
NORTH VAN ROCKERS $355,600,972 $26,855,271 $13,144,729 $12,855,271 $2,545,645 $354,355 203555
PENSACOLA BADGERS $321,971,084 $34,845,327 $5,154,673 $20,845,327 $2,399,540 $500,460 253055
PHILADELPHIA MADMEN $317,740,051 $32,372,346 $7,627,654 $18,372,346 $2,262,772 $637,228 253156
PINCHER CREEK PREDATORS $305,839,352 $35,048,968 $4,951,032 $21,048,968 $1,940,000 $960,000 253156
SAN JOSE BLASPHEMERS $394,219,814 $31,006,180 $8,993,820 $17,006,180 $2,603,284 $296,716 243963
SYRACUSE BULLDOGS $298,798,476 $29,180,428 $10,819,572 $15,180,428 $2,548,000 $352,000 253055
VANCOUVER MILLIONAIRES $169,048,097 $31,851,766 $8,148,234 $17,851,766 $2,065,500 $834,500 233053