Login

BANGOR BEAGLES



Arena Capacity - Ticket Price
Attendance - %

Arena NameDog Pound
Level 1: 6000 - $100 - 0 - 0.00%
Level 2: 5000 - $60 - 0 - 0.00%
Level 3: 2000 - $35 - 0 - 0.00%
Level 4: 4000 - $25 - 0 - 0.00%
Luxury : 1000 - $200 - 0 - 0.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,995 - 99.75%
Farm Level 2: 1000 - $15 - 1,000 - 100.00%
Farm Total Capacity :3000

Income

Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left41
Average Attendance - %2,995 - 99.83%
Average Income per Game$84,825
Year to Date Revenue$84,825

Expense

Pro Players Total Salaries$33,293,484
Farm Players Total Salaries$2,515,871
Coaches Total Salaries$2,276,000
Luxury Taxe Total$4,258
Special Salary Cap Value$0
Pro Year To Date Expenses$220,471
Farm Year To Date Expenses$23,515
Pro Salary Cap To Date$213,420
Farm Salary Cap To Date$16,025

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$3,477,825
Pro Remaining Season Days155
Pro Expenses Per Days$220,471
Pro Estimated Expenses$34,173,005
Farm Remaining Season Days156
Farm Expenses Per Days$23,515
Farm Estimated Expenses$3,668,340
Estimated Season Expenses$37,841,345
Season Salary Cap$35,809,355
Estimate Under Maximum Salary Cap of $45,000,000$9,190,645
Estimate Over Minimum Salary Cap of $15,000,000 $20,809,355
Current Bank Account$360,496,690
Projected Bank Account$326,133,170

Pro Players Salaries

Matt Duchene $3,395,490 (4)
-Salary Remaining : $3,373,724
-Salary Average : $0
-Salary Average Remaining : $0
Evgeni Malkin $2,345,000 (3)
-Salary Remaining : $2,329,968
-Salary Average : $0
-Salary Average Remaining : $0
Tyler Seguin $2,292,000 (5)
-Salary Remaining : $2,277,308
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Zach Werenski $2,053,750 (5)
-Salary Remaining : $2,040,585
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Ryan McDonagh $1,957,500 (3)
-Salary Remaining : $1,944,952
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Sam Reinhart $1,925,000 (3)
-Salary Remaining : $1,912,660
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Alex Ovechkin $1,879,500 (1)
-Salary Remaining : $1,867,452
-Salary Average : $0
-Salary Average Remaining : $0
Filip Forsberg $1,650,250 (2)
-Salary Remaining : $1,639,671
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Jeff Skinner $1,519,281 (1)
-Salary Remaining : $1,509,542
-Salary Average : $0
-Salary Average Remaining : $0
Shayne Gostisbehere $1,500,000 (5)
-Salary Remaining : $1,490,385
-Salary Average : $40,000
-Salary Average Remaining : $39,744
P.K. Subban $1,325,000 (2)
-Salary Remaining : $1,316,506
-Salary Average : $0
-Salary Average Remaining : $0
Roope Hintz $1,312,500 (4)
-Salary Remaining : $1,304,087
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Leland Irving $1,290,938 (2)
-Salary Remaining : $1,282,663
-Salary Average : $0
-Salary Average Remaining : $0
Vladislav Namestnikov $1,193,400 (2)
-Salary Remaining : $1,185,750
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Tyler Johnson $1,176,000 (2)
-Salary Remaining : $1,168,462
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Jonathan Blum $1,159,375 (2)
-Salary Remaining : $1,151,943
-Salary Average : $0
-Salary Average Remaining : $0
Matt Taormina $1,056,000 (1)
-Salary Remaining : $1,049,231
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Derrick Pouliot $937,500 (1)
-Salary Remaining : $931,490
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Kaapo Kakko $750,000 (5)
-Salary Remaining : $745,192
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Jordan Kyrou $700,000 (2)
-Salary Remaining : $695,513
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Denis Gurianov $675,000 (1)
-Salary Remaining : $670,673
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Mackenzie Blackwood $650,000 (1)
-Salary Remaining : $645,833
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Pavel Buchnevich $550,000 (1)
-Salary Remaining : $546,474
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Total Pro Players23
Salary Commitment
Year 12 : $33,293,484
Year 13 : $26,026,203
Year 14 : $17,531,240
Year 15 : $11,303,740
Salary Average Commitment
Year 12 : $640,000
Year 13 : $440,000
Year 14 : $280,000
Year 15 : $200,000
Salary Cap with 1 Way Contract
Year 12 : $33,293,484
Year 13 : $26,026,203
Year 14 : $17,531,240
Year 15 : $11,303,740

Farm Players Salaries

Evgeny Dadonov $139,596 (1)
Salary Remaining : $138,707
Salary Average : $106,400
Salary Average Remaining : $105,722
Nikita Filatov $125,700 (1)
Salary Remaining : $124,899
Salary Average : $4,000
Salary Average Remaining : $3,975
Dmitrij Jaskin $106,500 (4)
Salary Remaining : $105,822
Salary Average : $4,000
Salary Average Remaining : $3,975
Matthew Savoie $90,000 (3)
Salary Remaining : $89,427
Salary Average : $4,000
Salary Average Remaining : $3,975
J.T. Miller $89,375 (1)
Salary Remaining : $88,806
Salary Average : $4,000
Salary Average Remaining : $3,975
Ondrej Kase $85,100 (3)
Salary Remaining : $84,558
Salary Average : $4,000
Salary Average Remaining : $3,975
Miles Wood $84,000 (3)
Salary Remaining : $83,465
Salary Average : $4,000
Salary Average Remaining : $3,975
Seamus Casey $80,000 (3)
Salary Remaining : $79,490
Salary Average : $4,000
Salary Average Remaining : $3,975
Sebastian Cossa $80,000 (2)
Salary Remaining : $79,490
Salary Average : $4,000
Salary Average Remaining : $3,975
Filip Bystedt $80,000 (3)
Salary Remaining : $79,490
Salary Average : $4,000
Salary Average Remaining : $3,975
Kyle Capobianco $78,100 (2)
Salary Remaining : $77,603
Salary Average : $4,000
Salary Average Remaining : $3,975
Michael Hutchinson $78,000 (1)
Salary Remaining : $77,503
Salary Average : $4,000
Salary Average Remaining : $3,975
Emil Bemström $78,000 (2)
Salary Remaining : $77,503
Salary Average : $4,000
Salary Average Remaining : $3,975
Ville Heinola $75,000 (5)
Salary Remaining : $74,522
Salary Average : $4,000
Salary Average Remaining : $3,975
Scott Wedgewood $75,000 (4)
Salary Remaining : $74,522
Salary Average : $4,000
Salary Average Remaining : $3,975
Victor Söderström $75,000 (5)
Salary Remaining : $74,522
Salary Average : $4,000
Salary Average Remaining : $3,975
Ty Smith $75,000 (4)
Salary Remaining : $74,522
Salary Average : $4,000
Salary Average Remaining : $3,975
Dylan Cozens $75,000 (5)
Salary Remaining : $74,522
Salary Average : $4,000
Salary Average Remaining : $3,975
Anton Lundell $75,000 (1)
Salary Remaining : $74,522
Salary Average : $4,000
Salary Average Remaining : $3,975
Jamie Drysdale $75,000 (1)
Salary Remaining : $74,522
Salary Average : $4,000
Salary Average Remaining : $3,975
Alec Regula $71,500 (1)
Salary Remaining : $71,045
Salary Average : $4,000
Salary Average Remaining : $3,975
Zach Ostapchuk $70,000 (2)
Salary Remaining : $69,554
Salary Average : $4,000
Salary Average Remaining : $3,975
Logan Stankoven $70,000 (2)
Salary Remaining : $69,554
Salary Average : $4,000
Salary Average Remaining : $3,975
Jonatan Berggren $70,000 (3)
Salary Remaining : $69,554
Salary Average : $4,000
Salary Average Remaining : $3,975
William Wallinder $65,000 (1)
Salary Remaining : $64,586
Salary Average : $4,000
Salary Average Remaining : $3,975
Benoit-Olivier Groulx $65,000 (1)
Salary Remaining : $64,586
Salary Average : $4,000
Salary Average Remaining : $3,975
Jack Thompson $60,000 (2)
Salary Remaining : $59,618
Salary Average : $4,000
Salary Average Remaining : $3,975
Alex Beaucage $60,000 (2)
Salary Remaining : $59,618
Salary Average : $4,000
Salary Average Remaining : $3,975
Jesse Ylönen $60,000 (2)
Salary Remaining : $59,618
Salary Average : $4,000
Salary Average Remaining : $3,975
Samu Salminen $55,000 (2)
Salary Remaining : $54,650
Salary Average : $4,000
Salary Average Remaining : $3,975
Nikita Alexandrov $50,000 (3)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $3,975
Ryder Korczak $50,000 (2)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $3,975
Devon Levi $50,000 (1)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $3,975
Total Farm Players33
Salary Commitment
Year 12 : $2,515,871
Year 13 : $1,681,700
Year 14 : $1,020,600
Year 15 : $481,500
Salary Average Commitment
Year 12 : $234,400
Year 13 : $92,000
Year 14 : $52,000
Year 15 : $24,000

BROOKLYN BLAZERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameBarclays Center
Level 1: 6000 - $100 - 4,901 - 81.68%
Level 2: 5000 - $60 - 5,000 - 100.00%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $25 - 4,000 - 100.00%
Luxury : 1000 - $200 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,952 - 97.60%
Farm Level 2: 1000 - $15 - 1,000 - 100.00%
Farm Total Capacity :3000

Income

Home Games Left41
Average Attendance - %16,901 - 93.89%
Average Income per Game$1,160,100
Year to Date Revenue$1,160,100
Farm
Home Games Left41
Average Attendance - %2,952 - 98.40%
Average Income per Game$83,320
Year to Date Revenue$83,320

Expense

Pro Players Total Salaries$29,925,919
Farm Players Total Salaries$2,702,450
Coaches Total Salaries$2,332,000
Luxury Taxe Total$3,827
Special Salary Cap Value$0
Pro Year To Date Expenses$199,525
Farm Year To Date Expenses$24,423
Pro Salary Cap To Date$191,833
Farm Salary Cap To Date$17,213

Estimate

Pro Estimated Season Revenue$47,564,100
Farm Estimated Season Revenue$3,416,120
Pro Remaining Season Days155
Pro Expenses Per Days$199,525
Pro Estimated Expenses$30,926,375
Farm Remaining Season Days156
Farm Expenses Per Days$24,423
Farm Estimated Expenses$3,809,988
Estimated Season Expenses$34,736,363
Season Salary Cap$32,628,369
Estimate Under Maximum Salary Cap of $45,000,000$12,371,631
Estimate Over Minimum Salary Cap of $15,000,000 $17,628,369
Current Bank Account$339,484,973
Projected Bank Account$355,728,830

Pro Players Salaries

Mark Scheifele $2,724,000 (3)
-Salary Remaining : $2,706,538
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Morgan Rielly $2,285,625 (1)
-Salary Remaining : $2,270,974
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Seth Jones $2,237,500 (2)
-Salary Remaining : $2,223,157
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Aaron Ekblad $2,053,750 (4)
-Salary Remaining : $2,040,585
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Max Domi $2,025,000 (4)
-Salary Remaining : $2,012,019
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Miikka Salomaki $1,937,500 (2)
-Salary Remaining : $1,925,080
-Salary Average : $40,000
-Salary Average Remaining : $39,744
John Gibson $1,886,719 (5)
-Salary Remaining : $1,874,625
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Alexander Radulov $1,769,500 (4)
-Salary Remaining : $1,758,157
-Salary Average : $0
-Salary Average Remaining : $0
Ryan Murray $1,548,450 (2)
-Salary Remaining : $1,538,524
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Cody Hodgson $1,411,000 (2)
-Salary Remaining : $1,401,955
-Salary Average : $40,000
-Salary Average Remaining : $39,744
John Tavares $1,400,000 (3)
-Salary Remaining : $1,391,026
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Jack Campbell $1,265,625 (5)
-Salary Remaining : $1,257,512
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Brayden Point $1,250,000 (5)
-Salary Remaining : $1,241,987
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Kevin Shattenkirk $1,093,750 (1)
-Salary Remaining : $1,086,739
-Salary Average : $0
-Salary Average Remaining : $0
Brendan Lemieux $1,025,000 (2)
-Salary Remaining : $1,018,429
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Nikolay Goldobin $937,500 (1)
-Salary Remaining : $931,490
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Laurent Dauphin $825,000 (1)
-Salary Remaining : $819,712
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Jayce Hawryluk $825,000 (1)
-Salary Remaining : $819,712
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Rasmus Sandin $750,000 (2)
-Salary Remaining : $745,192
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Jake DeBrusk $675,000 (1)
-Salary Remaining : $670,673
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Total Pro Players20
Salary Commitment
Year 12 : $29,925,919
Year 13 : $23,284,044
Year 14 : $14,374,594
Year 15 : $10,250,594
Salary Average Commitment
Year 12 : $720,000
Year 13 : $520,000
Year 14 : $280,000
Year 15 : $200,000
Salary Cap with 1 Way Contract
Year 12 : $29,925,919
Year 13 : $23,284,044
Year 14 : $14,374,594
Year 15 : $10,250,594

Farm Players Salaries

Nicklas Jensen $193,750 (1)
Salary Remaining : $192,516
Salary Average : $155,000
Salary Average Remaining : $154,013
Mattias Tedenby $145,000 (3)
Salary Remaining : $144,076
Salary Average : $4,000
Salary Average Remaining : $3,975
Evgeny Svechnikov $113,300 (2)
Salary Remaining : $112,578
Salary Average : $4,000
Salary Average Remaining : $3,975
Matt Hackett $110,000 (1)
Salary Remaining : $109,299
Salary Average : $4,000
Salary Average Remaining : $3,975
Dominik Masin $105,000 (2)
Salary Remaining : $104,331
Salary Average : $4,000
Salary Average Remaining : $3,975
Luca Sbisa $103,000 (2)
Salary Remaining : $102,344
Salary Average : $4,000
Salary Average Remaining : $3,975
Mirco Mueller $100,000 (1)
Salary Remaining : $99,363
Salary Average : $4,000
Salary Average Remaining : $3,975
Ian Cole $91,000 (2)
Salary Remaining : $90,420
Salary Average : $4,000
Salary Average Remaining : $3,975
Marco Kasper $90,000 (3)
Salary Remaining : $89,427
Salary Average : $4,000
Salary Average Remaining : $3,975
Christian Fischer $89,000 (2)
Salary Remaining : $88,433
Salary Average : $4,000
Salary Average Remaining : $3,975
Kirill Marchenko $84,500 (1)
Salary Remaining : $83,962
Salary Average : $4,000
Salary Average Remaining : $3,975
Ryan White $82,900 (2)
Salary Remaining : $82,372
Salary Average : $4,000
Salary Average Remaining : $3,975
Jeremy Lauzon $80,000 (3)
Salary Remaining : $79,490
Salary Average : $4,000
Salary Average Remaining : $3,975
Ryan Donato $80,000 (1)
Salary Remaining : $79,490
Salary Average : $4,000
Salary Average Remaining : $3,975
Corson Ceulemans $80,000 (2)
Salary Remaining : $79,490
Salary Average : $4,000
Salary Average Remaining : $3,975
Matt Boldy $75,000 (3)
Salary Remaining : $74,522
Salary Average : $4,000
Salary Average Remaining : $3,975
Zach Dean $70,000 (2)
Salary Remaining : $69,554
Salary Average : $4,000
Salary Average Remaining : $3,975
Nathan Bastian $65,000 (2)
Salary Remaining : $64,586
Salary Average : $4,000
Salary Average Remaining : $3,975
Tobias Björnfot $65,000 (3)
Salary Remaining : $64,586
Salary Average : $4,000
Salary Average Remaining : $3,975
Andrew Peeke $65,000 (2)
Salary Remaining : $64,586
Salary Average : $4,000
Salary Average Remaining : $3,975
Joseph Woll $65,000 (2)
Salary Remaining : $64,586
Salary Average : $4,000
Salary Average Remaining : $3,975
Cross Hanas $60,000 (1)
Salary Remaining : $59,618
Salary Average : $4,000
Salary Average Remaining : $3,975
Matt Corrente $60,000 (1)
Salary Remaining : $59,618
Salary Average : $4,000
Salary Average Remaining : $3,975
Alexander Campbell $60,000 (3)
Salary Remaining : $59,618
Salary Average : $4,000
Salary Average Remaining : $3,975
Dmitri Buchelnikov $60,000 (3)
Salary Remaining : $59,618
Salary Average : $4,000
Salary Average Remaining : $3,975
Gage Goncalves $55,000 (1)
Salary Remaining : $54,650
Salary Average : $4,000
Salary Average Remaining : $3,975
Carter Mazur $55,000 (2)
Salary Remaining : $54,650
Salary Average : $4,000
Salary Average Remaining : $3,975
Jakub Málek $50,000 (2)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $3,975
Scott Timmins $50,000 (1)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $3,975
Dana Tyrell $50,000 (1)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $3,975
Nick Palmieri $50,000 (1)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $3,975
Brandon Sutter $50,000 (1)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $3,975
Aleksanteri Kaskimaki $50,000 (3)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $3,975
Cameron Abney $50,000 (1)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $3,975
Dennis Persson $50,000 (1)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $3,975
Total Farm Players35
Salary Commitment
Year 12 : $2,702,450
Year 13 : $1,659,200
Year 14 : $625,000
Year 15 : $0
Salary Average Commitment
Year 12 : $291,000
Year 13 : $84,000
Year 14 : $32,000
Year 15 : $0

CALGARY COWBOYS



Arena Capacity - Ticket Price
Attendance - %

Arena NameJCI Center
Level 1: 7500 - $90 - 0 - 0.00%
Level 2: 6500 - $65 - 0 - 0.00%
Level 3: 3500 - $33 - 0 - 0.00%
Level 4: 4500 - $25 - 0 - 0.00%
Luxury : 2500 - $225 - 0 - 0.00%
Total Capacity :24500
Farm
Farm Level 1: 3500 - $32 - 3,500 - 100.00%
Farm Level 2: 2500 - $15 - 2,500 - 100.00%
Farm Total Capacity :6000

Income

Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left41
Average Attendance - %6,000 - 100.00%
Average Income per Game$149,500
Year to Date Revenue$149,500

Expense

Pro Players Total Salaries$31,491,502
Farm Players Total Salaries$2,615,200
Coaches Total Salaries$2,828,000
Luxury Taxe Total$4,027
Special Salary Cap Value$0
Pro Year To Date Expenses$210,901
Farm Year To Date Expenses$25,696
Pro Salary Cap To Date$201,869
Farm Salary Cap To Date$16,657

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$6,129,500
Pro Remaining Season Days155
Pro Expenses Per Days$210,901
Pro Estimated Expenses$32,689,655
Farm Remaining Season Days156
Farm Expenses Per Days$25,696
Farm Estimated Expenses$4,008,576
Estimated Season Expenses$36,698,231
Season Salary Cap$34,106,702
Estimate Under Maximum Salary Cap of $45,000,000$10,893,298
Estimate Over Minimum Salary Cap of $15,000,000 $19,106,702
Current Bank Account$319,932,471
Projected Bank Account$289,363,740

Pro Players Salaries

Brendan Gallagher $2,489,939 (4)
-Salary Remaining : $2,473,978
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Stephen Weiss $2,234,375 (4)
-Salary Remaining : $2,220,052
-Salary Average : $0
-Salary Average Remaining : $0
Elias Lindholm $2,200,000 (3)
-Salary Remaining : $2,185,897
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Michael Frolik $1,960,750 (1)
-Salary Remaining : $1,948,181
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Sean Monahan $1,950,000 (4)
-Salary Remaining : $1,937,500
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Timo Meier $1,937,500 (5)
-Salary Remaining : $1,925,080
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Nathan MacKinnon $1,814,063 (5)
-Salary Remaining : $1,802,434
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Michael McCarron $1,518,750 (1)
-Salary Remaining : $1,509,014
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Zach Bogosian $1,498,500 (1)
-Salary Remaining : $1,488,894
-Salary Average : $40,000
-Salary Average Remaining : $39,744
T.J. Galiardi $1,476,000 (2)
-Salary Remaining : $1,466,538
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Ondrej Pavelec $1,441,000 (3)
-Salary Remaining : $1,431,763
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Tyler Myers $1,423,125 (1)
-Salary Remaining : $1,414,002
-Salary Average : $0
-Salary Average Remaining : $0
John Carlson $1,275,000 (3)
-Salary Remaining : $1,266,827
-Salary Average : $0
-Salary Average Remaining : $0
Adin Hill $1,250,000 (5)
-Salary Remaining : $1,241,987
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Shea Weber $1,192,500 (2)
-Salary Remaining : $1,184,856
-Salary Average : $0
-Salary Average Remaining : $0
Kyle Cumiskey $930,000 (1)
-Salary Remaining : $924,038
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Owen Tippett $875,000 (3)
-Salary Remaining : $869,391
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Nicolas Hague $875,000 (3)
-Salary Remaining : $869,391
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Juuso Välimäki $800,000 (3)
-Salary Remaining : $794,872
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Brady Calla $800,000 (1)
-Salary Remaining : $794,872
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Cale Makar $800,000 (3)
-Salary Remaining : $794,872
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Dillon Dube $750,000 (2)
-Salary Remaining : $745,192
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Total Pro Players22
Salary Commitment
Year 12 : $31,491,502
Year 13 : $23,360,377
Year 14 : $19,941,877
Year 15 : $11,675,877
Salary Average Commitment
Year 12 : $720,000
Year 13 : $520,000
Year 14 : $440,000
Year 15 : $200,000
Salary Cap with 1 Way Contract
Year 12 : $31,491,502
Year 13 : $23,360,377
Year 14 : $19,941,877
Year 15 : $11,675,877

Farm Players Salaries

Glenn Gawdin $95,000 (1)
Salary Remaining : $94,395
Salary Average : $4,000
Salary Average Remaining : $3,975
Lucas Johansen $93,000 (1)
Salary Remaining : $92,408
Salary Average : $4,000
Salary Average Remaining : $3,975
Owen Beck $90,000 (3)
Salary Remaining : $89,427
Salary Average : $4,000
Salary Average Remaining : $3,975
Lane Hutson $90,000 (3)
Salary Remaining : $89,427
Salary Average : $4,000
Salary Average Remaining : $3,975
Cal Petersen $87,300 (3)
Salary Remaining : $86,744
Salary Average : $4,000
Salary Average Remaining : $3,975
Grigori Denisenko $85,000 (2)
Salary Remaining : $84,459
Salary Average : $4,000
Salary Average Remaining : $3,975
Ryan Poehling $80,000 (3)
Salary Remaining : $79,490
Salary Average : $4,000
Salary Average Remaining : $3,975
Matthew Coronato $80,000 (2)
Salary Remaining : $79,490
Salary Average : $4,000
Salary Average Remaining : $3,975
Linus Högberg $78,000 (1)
Salary Remaining : $77,503
Salary Average : $4,000
Salary Average Remaining : $3,975
Cale Fleury $75,000 (3)
Salary Remaining : $74,522
Salary Average : $4,000
Salary Average Remaining : $3,975
Cole Caufield $75,000 (5)
Salary Remaining : $74,522
Salary Average : $4,000
Salary Average Remaining : $3,975
Jaret Anderson-Dolan $75,000 (3)
Salary Remaining : $74,522
Salary Average : $4,000
Salary Average Remaining : $3,975
Cole Perfetti $75,000 (1)
Salary Remaining : $74,522
Salary Average : $4,000
Salary Average Remaining : $3,975
Alexander Holtz $75,000 (1)
Salary Remaining : $74,522
Salary Average : $4,000
Salary Average Remaining : $3,975
Tim Stützle $75,000 (1)
Salary Remaining : $74,522
Salary Average : $4,000
Salary Average Remaining : $3,975
Ryan Merkley $75,000 (2)
Salary Remaining : $74,522
Salary Average : $4,000
Salary Average Remaining : $3,975
Noah Warren $70,000 (3)
Salary Remaining : $69,554
Salary Average : $4,000
Salary Average Remaining : $3,975
David Goyette $70,000 (3)
Salary Remaining : $69,554
Salary Average : $4,000
Salary Average Remaining : $3,975
Frederic Allard $65,000 (1)
Salary Remaining : $64,586
Salary Average : $4,000
Salary Average Remaining : $3,975
Jeremie Poirier $65,000 (1)
Salary Remaining : $64,586
Salary Average : $4,000
Salary Average Remaining : $3,975
Jakub Lauko $65,000 (2)
Salary Remaining : $64,586
Salary Average : $4,000
Salary Average Remaining : $3,975
Connor Ingram $65,000 (1)
Salary Remaining : $64,586
Salary Average : $4,000
Salary Average Remaining : $3,975
Adam Beckman $65,000 (5)
Salary Remaining : $64,586
Salary Average : $4,000
Salary Average Remaining : $3,975
Hunter Smith $61,900 (1)
Salary Remaining : $61,506
Salary Average : $4,000
Salary Average Remaining : $3,975
Rafael Harvey-Pinard $60,000 (1)
Salary Remaining : $59,618
Salary Average : $4,000
Salary Average Remaining : $3,975
Jakub Dobes $60,000 (3)
Salary Remaining : $59,618
Salary Average : $4,000
Salary Average Remaining : $3,975
Josh Brook $60,000 (3)
Salary Remaining : $59,618
Salary Average : $4,000
Salary Average Remaining : $3,975
Patrik Puistola $60,000 (3)
Salary Remaining : $59,618
Salary Average : $4,000
Salary Average Remaining : $3,975
Calen Addison $60,000 (4)
Salary Remaining : $59,618
Salary Average : $4,000
Salary Average Remaining : $3,975
Evan Cormier $60,000 (2)
Salary Remaining : $59,618
Salary Average : $4,000
Salary Average Remaining : $3,975
Brett Lernout $60,000 (1)
Salary Remaining : $59,618
Salary Average : $4,000
Salary Average Remaining : $3,975
Jayden Struble $55,000 (4)
Salary Remaining : $54,650
Salary Average : $4,000
Salary Average Remaining : $3,975
Daniil Gushchin $55,000 (1)
Salary Remaining : $54,650
Salary Average : $4,000
Salary Average Remaining : $3,975
Cole Schwindt $55,000 (5)
Salary Remaining : $54,650
Salary Average : $4,000
Salary Average Remaining : $3,975
Zachary Lauzon $50,000 (1)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $3,975
Alexei Lipanov $50,000 (1)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $3,975
Adam Ruzicka $50,000 (1)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $3,975
Arseni Sergeyev $50,000 (3)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $3,975
Total Farm Players38
Salary Commitment
Year 12 : $2,615,200
Year 13 : $1,542,300
Year 14 : $1,177,300
Year 15 : $310,000
Salary Average Commitment
Year 12 : $152,000
Year 13 : $88,000
Year 14 : $68,000
Year 15 : $20,000

CAPE BRETON CELTS



Arena Capacity - Ticket Price
Attendance - %

Arena NameFenian Forum
Level 1: 6000 - $100 - 0 - 0.00%
Level 2: 5000 - $60 - 0 - 0.00%
Level 3: 2000 - $35 - 0 - 0.00%
Level 4: 4000 - $25 - 0 - 0.00%
Luxury : 1000 - $200 - 0 - 0.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$32,368,883
Farm Players Total Salaries$2,101,900
Coaches Total Salaries$5,465,000
Luxury Taxe Total$4,140
Special Salary Cap Value$0
Pro Year To Date Expenses$228,698
Farm Year To Date Expenses$27,127
Pro Salary Cap To Date$207,493
Farm Salary Cap To Date$13,388

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days155
Pro Expenses Per Days$228,698
Pro Estimated Expenses$35,448,190
Farm Remaining Season Days156
Farm Expenses Per Days$27,127
Farm Estimated Expenses$4,231,812
Estimated Season Expenses$39,680,002
Season Salary Cap$34,470,783
Estimate Under Maximum Salary Cap of $45,000,000$10,529,217
Estimate Over Minimum Salary Cap of $15,000,000 $19,470,783
Current Bank Account$390,326,593
Projected Bank Account$350,646,591

Pro Players Salaries

Ryan O'Reilly $2,817,500 (3)
-Salary Remaining : $2,799,439
-Salary Average : $0
-Salary Average Remaining : $0
Cam Ward $2,508,545 (1)
-Salary Remaining : $2,492,465
-Salary Average : $0
-Salary Average Remaining : $0
Tomas Hertl $2,419,500 (5)
-Salary Remaining : $2,403,990
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Evander Kane $2,325,000 (1)
-Salary Remaining : $2,310,096
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Jake Gardiner $2,300,000 (4)
-Salary Remaining : $2,285,256
-Salary Average : $0
-Salary Average Remaining : $0
Rasmus Ristolainen $1,875,000 (4)
-Salary Remaining : $1,862,981
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Juuse Saros $1,755,000 (4)
-Salary Remaining : $1,743,750
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Joel Armia $1,566,000 (3)
-Salary Remaining : $1,555,962
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Nicklas Backstrom $1,437,500 (1)
-Salary Remaining : $1,428,285
-Salary Average : $0
-Salary Average Remaining : $0
Dmitry Kulikov $1,365,000 (1)
-Salary Remaining : $1,356,250
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Kris Russell $1,272,000 (3)
-Salary Remaining : $1,263,846
-Salary Average : $0
-Salary Average Remaining : $0
Nick Leddy $1,259,000 (2)
-Salary Remaining : $1,250,929
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Ty Rattie $1,218,713 (1)
-Salary Remaining : $1,210,901
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Tom Wilson $1,184,625 (3)
-Salary Remaining : $1,177,031
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Scott Laughton $1,163,000 (2)
-Salary Remaining : $1,155,545
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Luke Kunin $975,000 (2)
-Salary Remaining : $968,750
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Tony DeAngelo $937,500 (3)
-Salary Remaining : $931,490
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Mitch Marner $900,000 (1)
-Salary Remaining : $894,231
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Zemi Girgensons $840,000 (2)
-Salary Remaining : $834,615
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Martin Nečas $800,000 (3)
-Salary Remaining : $794,872
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Sebastian Aho $750,000 (1)
-Salary Remaining : $745,192
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Nicolas Meloche $700,000 (4)
-Salary Remaining : $695,513
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Total Pro Players22
Salary Commitment
Year 12 : $32,368,883
Year 13 : $21,864,125
Year 14 : $17,627,125
Year 15 : $9,049,500
Salary Average Commitment
Year 12 : $680,000
Year 13 : $480,000
Year 14 : $320,000
Year 15 : $160,000
Salary Cap with 1 Way Contract
Year 12 : $32,368,883
Year 13 : $21,864,125
Year 14 : $17,627,125
Year 15 : $9,049,500

Farm Players Salaries

Viktor Arvidsson $118,900 (1)
Salary Remaining : $118,143
Salary Average : $4,000
Salary Average Remaining : $3,975
Lian Bichsel $90,000 (3)
Salary Remaining : $89,427
Salary Average : $4,000
Salary Average Remaining : $3,975
Rasmus Asplund $84,500 (2)
Salary Remaining : $83,962
Salary Average : $4,000
Salary Average Remaining : $3,975
Josh Mahura $84,500 (1)
Salary Remaining : $83,962
Salary Average : $4,000
Salary Average Remaining : $3,975
Brennan Othmann $80,000 (2)
Salary Remaining : $79,490
Salary Average : $4,000
Salary Average Remaining : $3,975
Luca Del Bel Belluz $80,000 (3)
Salary Remaining : $79,490
Salary Average : $4,000
Salary Average Remaining : $3,975
Morgan Frost $77,500 (2)
Salary Remaining : $77,006
Salary Average : $4,000
Salary Average Remaining : $3,975
Alex Newhook $75,000 (5)
Salary Remaining : $74,522
Salary Average : $4,000
Salary Average Remaining : $3,975
Thomas Harley $75,000 (4)
Salary Remaining : $74,522
Salary Average : $4,000
Salary Average Remaining : $3,975
JJ Peterka $75,000 (1)
Salary Remaining : $74,522
Salary Average : $4,000
Salary Average Remaining : $3,975
Rasmus Kupari $75,000 (2)
Salary Remaining : $74,522
Salary Average : $4,000
Salary Average Remaining : $3,975
Philippe Myers $71,500 (2)
Salary Remaining : $71,045
Salary Average : $4,000
Salary Average Remaining : $3,975
Scott Morrow $70,000 (2)
Salary Remaining : $69,554
Salary Average : $4,000
Salary Average Remaining : $3,975
Rieger Lorenz $70,000 (3)
Salary Remaining : $69,554
Salary Average : $4,000
Salary Average Remaining : $3,975
Helge Grans $65,000 (1)
Salary Remaining : $64,586
Salary Average : $4,000
Salary Average Remaining : $3,975
Raphael Lavoie $65,000 (3)
Salary Remaining : $64,586
Salary Average : $4,000
Salary Average Remaining : $3,975
Alexandre Texier $65,000 (2)
Salary Remaining : $64,586
Salary Average : $4,000
Salary Average Remaining : $3,975
Conor Garland $65,000 (2)
Salary Remaining : $64,586
Salary Average : $4,000
Salary Average Remaining : $3,975
Shai Buium $60,000 (2)
Salary Remaining : $59,618
Salary Average : $4,000
Salary Average Remaining : $3,975
Luke Evangelista $60,000 (1)
Salary Remaining : $59,618
Salary Average : $4,000
Salary Average Remaining : $3,975
Bryce McConnell-Barker $60,000 (3)
Salary Remaining : $59,618
Salary Average : $4,000
Salary Average Remaining : $3,975
Martin Fehérváry $60,000 (2)
Salary Remaining : $59,618
Salary Average : $4,000
Salary Average Remaining : $3,975
Jamieson Rees $60,000 (3)
Salary Remaining : $59,618
Salary Average : $4,000
Salary Average Remaining : $3,975
Sean Farrell $55,000 (1)
Salary Remaining : $54,650
Salary Average : $4,000
Salary Average Remaining : $3,975
Martin Chromiak $55,000 (1)
Salary Remaining : $54,650
Salary Average : $4,000
Salary Average Remaining : $3,975
Samuel Helenius $55,000 (2)
Salary Remaining : $54,650
Salary Average : $4,000
Salary Average Remaining : $3,975
Antonio Stranges $50,000 (1)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $3,975
Erik Portillo $50,000 (3)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $3,975
Mats Lindgren $50,000 (3)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $3,975
Joe Vrbetic $50,000 (2)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $3,975
Justus Annunen $50,000 (3)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $3,975
Total Farm Players31
Salary Commitment
Year 12 : $2,101,900
Year 13 : $1,538,500
Year 14 : $725,000
Year 15 : $150,000
Salary Average Commitment
Year 12 : $124,000
Year 13 : $92,000
Year 14 : $44,000
Year 15 : $8,000

CAPE FEAR PROWLERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameAtlantic Arena
Level 1: 6000 - $100 - 5,500 - 91.67%
Level 2: 5000 - $60 - 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 - 1,961 - 98.05%
Farm Level 2: 1000 - $15 - 1,000 - 100.00%
Farm Total Capacity :3000

Income

Home Games Left41
Average Attendance - %17,500 - 97.22%
Average Income per Game$1,220,000
Year to Date Revenue$1,220,000
Farm
Home Games Left41
Average Attendance - %2,961 - 98.70%
Average Income per Game$83,635
Year to Date Revenue$83,635

Expense

Pro Players Total Salaries$36,754,999
Farm Players Total Salaries$2,537,250
Coaches Total Salaries$2,100,000
Luxury Taxe Total$4,702
Special Salary Cap Value$0
Pro Year To Date Expenses$240,737
Farm Year To Date Expenses$24,441
Pro Salary Cap To Date$235,609
Farm Salary Cap To Date$16,161

Estimate

Pro Estimated Season Revenue$50,020,000
Farm Estimated Season Revenue$3,429,035
Pro Remaining Season Days155
Pro Expenses Per Days$240,737
Pro Estimated Expenses$37,314,235
Farm Remaining Season Days156
Farm Expenses Per Days$24,441
Farm Estimated Expenses$3,812,796
Estimated Season Expenses$41,127,031
Season Salary Cap$39,292,249
Estimate Under Maximum Salary Cap of $45,000,000$5,707,751
Estimate Over Minimum Salary Cap of $15,000,000 $24,292,249
Current Bank Account$389,452,865
Projected Bank Account$401,774,869

Pro Players Salaries

Patrick Sharp $3,506,313 (4)
-Salary Remaining : $3,483,837
-Salary Average : $0
-Salary Average Remaining : $0
Phil Kessel $2,584,780 (5)
-Salary Remaining : $2,568,211
-Salary Average : $0
-Salary Average Remaining : $0
Sam Bennett $2,385,000 (5)
-Salary Remaining : $2,369,712
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Ryan Nugent-Hopkins $2,253,125 (1)
-Salary Remaining : $2,238,682
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Marc-Andre Fleury $2,127,500 (1)
-Salary Remaining : $2,113,862
-Salary Average : $0
-Salary Average Remaining : $0
Ivan Provorov $2,100,000 (5)
-Salary Remaining : $2,086,538
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Jonathan Drouin $2,000,000 (4)
-Salary Remaining : $1,987,179
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Travis Sanheim $1,987,500 (5)
-Salary Remaining : $1,974,760
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Rob Fabbri $1,679,000 (5)
-Salary Remaining : $1,668,237
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Adam Larsson $1,671,000 (4)
-Salary Remaining : $1,660,288
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Jacob Josefson $1,656,250 (1)
-Salary Remaining : $1,645,633
-Salary Average : $0
-Salary Average Remaining : $0
Marcus Johansson $1,600,000 (1)
-Salary Remaining : $1,589,744
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Antti Raanta $1,562,500 (1)
-Salary Remaining : $1,552,484
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Jonathan Toews $1,537,500 (2)
-Salary Remaining : $1,527,644
-Salary Average : $0
-Salary Average Remaining : $0
Alec Martinez $1,460,000 (2)
-Salary Remaining : $1,450,641
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Anton Stralman $1,432,031 (4)
-Salary Remaining : $1,422,851
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Adrian Kempe $1,237,500 (3)
-Salary Remaining : $1,229,567
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Jonas Brodin $1,000,000 (3)
-Salary Remaining : $993,590
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Tage Thompson $775,000 (1)
-Salary Remaining : $770,032
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Jesperi Kotkaniemi $775,000 (4)
-Salary Remaining : $770,032
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Moritz Seider $750,000 (5)
-Salary Remaining : $745,192
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Jesper Bratt $675,000 (2)
-Salary Remaining : $670,673
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Total Pro Players22
Salary Commitment
Year 12 : $36,754,999
Year 13 : $26,780,624
Year 14 : $23,108,124
Year 15 : $20,870,624
Salary Average Commitment
Year 12 : $680,000
Year 13 : $520,000
Year 14 : $440,000
Year 15 : $360,000
Salary Cap with 1 Way Contract
Year 12 : $36,754,999
Year 13 : $26,780,624
Year 14 : $23,108,124
Year 15 : $20,870,624

Farm Players Salaries

Cody Ceci $162,500 (1)
Salary Remaining : $161,465
Salary Average : $4,000
Salary Average Remaining : $3,975
Frederik Andersen $149,000 (2)
Salary Remaining : $148,051
Salary Average : $4,000
Salary Average Remaining : $3,975
Marcus Pettersson $110,100 (3)
Salary Remaining : $109,399
Salary Average : $4,000
Salary Average Remaining : $3,975
Bryan Little $104,000 (1)
Salary Remaining : $103,338
Salary Average : $4,000
Salary Average Remaining : $3,975
Esa Lindell $100,000 (2)
Salary Remaining : $99,363
Salary Average : $4,000
Salary Average Remaining : $3,975
Christian Dvorak $91,250 (1)
Salary Remaining : $90,669
Salary Average : $4,000
Salary Average Remaining : $3,975
Warren Foegele $90,750 (3)
Salary Remaining : $90,172
Salary Average : $4,000
Salary Average Remaining : $3,975
Kevin Korchinski $90,000 (3)
Salary Remaining : $89,427
Salary Average : $4,000
Salary Average Remaining : $3,975
Jiří Kulich $90,000 (3)
Salary Remaining : $89,427
Salary Average : $4,000
Salary Average Remaining : $3,975
Spencer Foo $87,750 (2)
Salary Remaining : $87,191
Salary Average : $4,000
Salary Average Remaining : $3,975
Filip Gustavsson $86,900 (3)
Salary Remaining : $86,346
Salary Average : $4,000
Salary Average Remaining : $3,975
Drake Batherson $85,000 (3)
Salary Remaining : $84,459
Salary Average : $4,000
Salary Average Remaining : $3,975
Wyatt Johnston $80,000 (2)
Salary Remaining : $79,490
Salary Average : $4,000
Salary Average Remaining : $3,975
Simon Edvinsson $80,000 (2)
Salary Remaining : $79,490
Salary Average : $4,000
Salary Average Remaining : $3,975
Liam Öhgren $80,000 (3)
Salary Remaining : $79,490
Salary Average : $4,000
Salary Average Remaining : $3,975
Jagger Firkus $80,000 (3)
Salary Remaining : $79,490
Salary Average : $4,000
Salary Average Remaining : $3,975
Tristan Luneau $80,000 (3)
Salary Remaining : $79,490
Salary Average : $4,000
Salary Average Remaining : $3,975
Vladislav Kamenev $80,000 (1)
Salary Remaining : $79,490
Salary Average : $4,000
Salary Average Remaining : $3,975
Henri Jokiharju $75,000 (3)
Salary Remaining : $74,522
Salary Average : $4,000
Salary Average Remaining : $3,975
Marco Rossi $75,000 (1)
Salary Remaining : $74,522
Salary Average : $4,000
Salary Average Remaining : $3,975
Philip Broberg $75,000 (5)
Salary Remaining : $74,522
Salary Average : $4,000
Salary Average Remaining : $3,975
Jack Quinn $75,000 (1)
Salary Remaining : $74,522
Salary Average : $4,000
Salary Average Remaining : $3,975
Sam Steel $75,000 (2)
Salary Remaining : $74,522
Salary Average : $4,000
Salary Average Remaining : $3,975
Devante Smith-Pelly $65,000 (1)
Salary Remaining : $64,586
Salary Average : $4,000
Salary Average Remaining : $3,975
Taylor Raddysh $65,000 (1)
Salary Remaining : $64,586
Salary Average : $4,000
Salary Average Remaining : $3,975
Mattias Samuelsson $65,000 (2)
Salary Remaining : $64,586
Salary Average : $4,000
Salary Average Remaining : $3,975
Ukko-Pekka Luukkonen $60,000 (1)
Salary Remaining : $59,618
Salary Average : $4,000
Salary Average Remaining : $3,975
Roby Järventie $60,000 (1)
Salary Remaining : $59,618
Salary Average : $4,000
Salary Average Remaining : $3,975
Topi Niemelä $60,000 (1)
Salary Remaining : $59,618
Salary Average : $4,000
Salary Average Remaining : $3,975
Riley Kidney $60,000 (2)
Salary Remaining : $59,618
Salary Average : $4,000
Salary Average Remaining : $3,975
Total Farm Players30
Salary Commitment
Year 12 : $2,537,250
Year 13 : $1,639,500
Year 14 : $942,750
Year 15 : $75,000
Salary Average Commitment
Year 12 : $120,000
Year 13 : $76,000
Year 14 : $44,000
Year 15 : $4,000

CHICAGO CRUSHERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Death Trap
Level 1: 7000 - $100 - 0 - 0.00%
Level 2: 6000 - $70 - 0 - 0.00%
Level 3: 3000 - $40 - 0 - 0.00%
Level 4: 5000 - $30 - 0 - 0.00%
Luxury : 2000 - $175 - 0 - 0.00%
Total Capacity :23000
Farm
Farm Level 1: 3000 - $50 - 0 - 0.00%
Farm Level 2: 2000 - $30 - 0 - 0.00%
Farm Total Capacity :5000

Income

Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$30,787,844
Farm Players Total Salaries$2,200,900
Coaches Total Salaries$2,975,000
Luxury Taxe Total$3,937
Special Salary Cap Value$0
Pro Year To Date Expenses$210,018
Farm Year To Date Expenses$20,388
Pro Salary Cap To Date$197,358
Farm Salary Cap To Date$14,018

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days155
Pro Expenses Per Days$210,018
Pro Estimated Expenses$32,552,790
Farm Remaining Season Days156
Farm Expenses Per Days$20,388
Farm Estimated Expenses$3,180,528
Estimated Season Expenses$35,733,318
Season Salary Cap$32,988,744
Estimate Under Maximum Salary Cap of $45,000,000$12,011,256
Estimate Over Minimum Salary Cap of $15,000,000 $17,988,744
Current Bank Account$387,455,887
Projected Bank Account$351,722,569

Pro Players Salaries

Anze Kopitar $2,859,500 (5)
-Salary Remaining : $2,841,170
-Salary Average : $0
-Salary Average Remaining : $0
Nick Foligno $1,957,500 (2)
-Salary Remaining : $1,944,952
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Jakub Vrana $1,900,000 (4)
-Salary Remaining : $1,887,821
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Jared McCann $1,875,000 (5)
-Salary Remaining : $1,862,981
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Matt Murray $1,709,844 (4)
-Salary Remaining : $1,698,883
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Will Karlsson $1,625,000 (5)
-Salary Remaining : $1,614,583
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Kevin Fiala $1,550,000 (5)
-Salary Remaining : $1,540,064
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Alex Tuch $1,334,000 (5)
-Salary Remaining : $1,325,449
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Noah Hanifin $1,312,500 (4)
-Salary Remaining : $1,304,087
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Jordan Greenway $1,250,000 (3)
-Salary Remaining : $1,241,987
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Valeri Nichushkin $1,201,250 (2)
-Salary Remaining : $1,193,550
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Rasmus Andersson $1,190,000 (5)
-Salary Remaining : $1,182,372
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Adam Fox $1,137,500 (5)
-Salary Remaining : $1,130,208
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Connor Murphy $1,042,000 (3)
-Salary Remaining : $1,035,321
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Robin Lehner $1,000,000 (2)
-Salary Remaining : $993,590
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Peter Mueller $900,000 (1)
-Salary Remaining : $894,231
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Torey Krug $880,000 (4)
-Salary Remaining : $874,359
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Jakob Chychrun $825,000 (3)
-Salary Remaining : $819,712
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Mikael Backlund $812,500 (4)
-Salary Remaining : $807,292
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Pontus Aberg $776,250 (1)
-Salary Remaining : $771,274
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Anthony Cirelli $750,000 (3)
-Salary Remaining : $745,192
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Noah Dobson $750,000 (4)
-Salary Remaining : $745,192
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Jacob Larsson $650,000 (1)
-Salary Remaining : $645,833
-Salary Average : $40,000
-Salary Average Remaining : $39,744
William Carrier $500,000 (1)
-Salary Remaining : $496,795
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Nick Cousins $500,000 (1)
-Salary Remaining : $496,795
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Nicolas Deschamps $500,000 (1)
-Salary Remaining : $496,795
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Total Pro Players26
Salary Commitment
Year 12 : $30,787,844
Year 13 : $26,961,594
Year 14 : $22,802,844
Year 15 : $18,935,844
Salary Average Commitment
Year 12 : $1,000,000
Year 13 : $760,000
Year 14 : $640,000
Year 15 : $480,000
Salary Cap with 1 Way Contract
Year 12 : $30,787,844
Year 13 : $26,961,594
Year 14 : $22,802,844
Year 15 : $18,935,844

Farm Players Salaries

Brandon Kozun $160,000 (2)
Salary Remaining : $158,981
Salary Average : $4,000
Salary Average Remaining : $3,975
Gustav Olofsson $120,000 (1)
Salary Remaining : $119,236
Salary Average : $4,000
Salary Average Remaining : $3,975
Korbinian Holzer $120,000 (1)
Salary Remaining : $119,236
Salary Average : $4,000
Salary Average Remaining : $3,975
Jordan Binnington $100,000 (2)
Salary Remaining : $99,363
Salary Average : $4,000
Salary Average Remaining : $3,975
Charlie Coyle $93,000 (5)
Salary Remaining : $92,408
Salary Average : $4,000
Salary Average Remaining : $3,975
Pavel Mintyukov $90,000 (3)
Salary Remaining : $89,427
Salary Average : $4,000
Salary Average Remaining : $3,975
Ben Smith $90,000 (1)
Salary Remaining : $89,427
Salary Average : $4,000
Salary Average Remaining : $3,975
Brandon Montour $89,500 (5)
Salary Remaining : $88,930
Salary Average : $4,000
Salary Average Remaining : $3,975
Mike Matheson $81,100 (5)
Salary Remaining : $80,583
Salary Average : $4,000
Salary Average Remaining : $3,975
Martin Frk $75,600 (1)
Salary Remaining : $75,118
Salary Average : $4,000
Salary Average Remaining : $3,975
Jakob Pelletier $75,000 (5)
Salary Remaining : $74,522
Salary Average : $4,000
Salary Average Remaining : $3,975
Connor Zary $75,000 (1)
Salary Remaining : $74,522
Salary Average : $4,000
Salary Average Remaining : $3,975
Steve Mason $70,400 (1)
Salary Remaining : $69,952
Salary Average : $4,000
Salary Average Remaining : $3,975
Jordan Dumais $70,000 (3)
Salary Remaining : $69,554
Salary Average : $4,000
Salary Average Remaining : $3,975
Chris Tanev $66,300 (1)
Salary Remaining : $65,878
Salary Average : $4,000
Salary Average Remaining : $3,975
Andrew Mangiapane $65,000 (1)
Salary Remaining : $64,586
Salary Average : $4,000
Salary Average Remaining : $3,975
Lukas Reichel $65,000 (1)
Salary Remaining : $64,586
Salary Average : $4,000
Salary Average Remaining : $3,975
Matyas Sapovaliv $60,000 (3)
Salary Remaining : $59,618
Salary Average : $4,000
Salary Average Remaining : $3,975
Sasha Pastujov $60,000 (2)
Salary Remaining : $59,618
Salary Average : $4,000
Salary Average Remaining : $3,975
Lucas Ciona $60,000 (3)
Salary Remaining : $59,618
Salary Average : $4,000
Salary Average Remaining : $3,975
Jack Peart $60,000 (2)
Salary Remaining : $59,618
Salary Average : $4,000
Salary Average Remaining : $3,975
Joel Hofer $55,000 (5)
Salary Remaining : $54,650
Salary Average : $4,000
Salary Average Remaining : $3,975
Colby Robak $50,000 (1)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $3,975
Mitchell Stephens $50,000 (1)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $3,975
Vinzenz Rohrer $50,000 (3)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $3,975
Bobby Sanguinetti $50,000 (1)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $3,975
Mathias Emilio Pettersen $50,000 (3)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $3,975
Roman Schmidt $50,000 (2)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $3,975
Casey Nelson $50,000 (1)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $3,975
Riley Sheahan $50,000 (1)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $3,975
Total Farm Players30
Salary Commitment
Year 12 : $2,200,900
Year 13 : $1,203,600
Year 14 : $773,600
Year 15 : $393,600
Salary Average Commitment
Year 12 : $120,000
Year 13 : $64,000
Year 14 : $44,000
Year 15 : $20,000

COLORADO WOLVES



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Den
Level 1: 6000 - $100 - 0 - 0.00%
Level 2: 5000 - $70 - 0 - 0.00%
Level 3: 2000 - $50 - 0 - 0.00%
Level 4: 4000 - $30 - 0 - 0.00%
Luxury : 1000 - $250 - 0 - 0.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $25 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$20,895,250
Farm Players Total Salaries$3,089,714
Coaches Total Salaries$1,870,000
Luxury Taxe Total$2,669
Special Salary Cap Value$0
Pro Year To Date Expenses$139,521
Farm Year To Date Expenses$26,049
Pro Salary Cap To Date$133,944
Farm Salary Cap To Date$19,680

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days155
Pro Expenses Per Days$139,521
Pro Estimated Expenses$21,625,755
Farm Remaining Season Days156
Farm Expenses Per Days$26,049
Farm Estimated Expenses$4,063,644
Estimated Season Expenses$25,689,399
Season Salary Cap$23,984,964
Estimate Under Maximum Salary Cap of $45,000,000$21,015,036
Estimate Over Minimum Salary Cap of $15,000,000 $8,984,964
Current Bank Account$433,182,348
Projected Bank Account$407,492,949

Pro Players Salaries

Travis Konecny $1,921,250 (5)
-Salary Remaining : $1,908,934
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Nick Schmaltz $1,788,750 (4)
-Salary Remaining : $1,777,284
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Scott Glennie $1,503,125 (2)
-Salary Remaining : $1,493,490
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Jesse Joensuu $1,437,500 (1)
-Salary Remaining : $1,428,285
-Salary Average : $0
-Salary Average Remaining : $0
Dougie Hamilton $1,359,375 (5)
-Salary Remaining : $1,350,661
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Samu Perhonen $1,119,000 (3)
-Salary Remaining : $1,111,827
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Jordan Schmaltz $1,060,000 (2)
-Salary Remaining : $1,053,205
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Emile Poirier $1,000,000 (2)
-Salary Remaining : $993,590
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Jesse Puljujarvi $950,000 (2)
-Salary Remaining : $943,910
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Nick Ritchie $937,500 (3)
-Salary Remaining : $931,490
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Brandon Gormley $850,000 (1)
-Salary Remaining : $844,551
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Jason Dickinson $843,750 (4)
-Salary Remaining : $838,341
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Kyle Connor $825,000 (1)
-Salary Remaining : $819,712
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Eric Comrie $812,500 (4)
-Salary Remaining : $807,292
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Yakov Trenin $787,500 (4)
-Salary Remaining : $782,452
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Kailer Yamamoto $775,000 (3)
-Salary Remaining : $770,032
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Michael Rasmussen $775,000 (3)
-Salary Remaining : $770,032
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Brandon Carlo $750,000 (4)
-Salary Remaining : $745,192
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Dante Fabbro $750,000 (2)
-Salary Remaining : $745,192
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Erik Cernak $650,000 (4)
-Salary Remaining : $645,833
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Total Pro Players20
Salary Commitment
Year 12 : $20,895,250
Year 13 : $17,782,750
Year 14 : $12,519,625
Year 15 : $8,913,125
Salary Average Commitment
Year 12 : $760,000
Year 13 : $680,000
Year 14 : $480,000
Year 15 : $320,000
Salary Cap with 1 Way Contract
Year 12 : $20,895,250
Year 13 : $17,782,750
Year 14 : $12,519,625
Year 15 : $8,913,125

Farm Players Salaries

Carl Gunnarsson $135,000 (1)
Salary Remaining : $134,140
Salary Average : $4,000
Salary Average Remaining : $3,975
Michal Neuvirth $127,464 (2)
Salary Remaining : $126,652
Salary Average : $4,000
Salary Average Remaining : $3,975
Matt Puempel $95,000 (3)
Salary Remaining : $94,395
Salary Average : $4,000
Salary Average Remaining : $3,975
Sam Morin $93,750 (3)
Salary Remaining : $93,153
Salary Average : $4,000
Salary Average Remaining : $3,975
David Jiříček $90,000 (3)
Salary Remaining : $89,427
Salary Average : $4,000
Salary Average Remaining : $3,975
Keith Aulie $88,900 (1)
Salary Remaining : $88,334
Salary Average : $4,000
Salary Average Remaining : $3,975
Brad Lambert $80,000 (3)
Salary Remaining : $79,490
Salary Average : $4,000
Salary Average Remaining : $3,975
Carson Lambos $80,000 (2)
Salary Remaining : $79,490
Salary Average : $4,000
Salary Average Remaining : $3,975
Damon Severson $80,000 (3)
Salary Remaining : $79,490
Salary Average : $4,000
Salary Average Remaining : $3,975
Brett Howden $77,500 (2)
Salary Remaining : $77,006
Salary Average : $4,000
Salary Average Remaining : $3,975
Martin Kaut $77,500 (4)
Salary Remaining : $77,006
Salary Average : $4,000
Salary Average Remaining : $3,975
Jon Kalinski $77,100 (1)
Salary Remaining : $76,609
Salary Average : $4,000
Salary Average Remaining : $3,975
Linus Omark $75,800 (1)
Salary Remaining : $75,317
Salary Average : $4,000
Salary Average Remaining : $3,975
Yaroslav Askarov $75,000 (1)
Salary Remaining : $74,522
Salary Average : $4,000
Salary Average Remaining : $3,975
Anthony Duclair $75,000 (3)
Salary Remaining : $74,522
Salary Average : $4,000
Salary Average Remaining : $3,975
Jay O'Brien $72,500 (4)
Salary Remaining : $72,038
Salary Average : $4,000
Salary Average Remaining : $3,975
Conner Bleackley $71,300 (1)
Salary Remaining : $70,846
Salary Average : $4,000
Salary Average Remaining : $3,975
Zachary L'Heureux $70,000 (2)
Salary Remaining : $69,554
Salary Average : $4,000
Salary Average Remaining : $3,975
Artem Duda $70,000 (3)
Salary Remaining : $69,554
Salary Average : $4,000
Salary Average Remaining : $3,975
Jonathan Tychonick $67,900 (1)
Salary Remaining : $67,468
Salary Average : $4,000
Salary Average Remaining : $3,975
Nick Merkley $65,000 (1)
Salary Remaining : $64,586
Salary Average : $4,000
Salary Average Remaining : $3,975
Jake Neighbours $65,000 (1)
Salary Remaining : $64,586
Salary Average : $4,000
Salary Average Remaining : $3,975
Ryan Suzuki $65,000 (5)
Salary Remaining : $64,586
Salary Average : $4,000
Salary Average Remaining : $3,975
Cliff Pu $65,000 (2)
Salary Remaining : $64,586
Salary Average : $4,000
Salary Average Remaining : $3,975
Brayden Tracey $65,000 (1)
Salary Remaining : $64,586
Salary Average : $4,000
Salary Average Remaining : $3,975
Antti Tuomisto $65,000 (1)
Salary Remaining : $64,586
Salary Average : $4,000
Salary Average Remaining : $3,975
Filip Johansson $65,000 (1)
Salary Remaining : $64,586
Salary Average : $4,000
Salary Average Remaining : $3,975
Kirill Ustimenko $65,000 (3)
Salary Remaining : $64,586
Salary Average : $4,000
Salary Average Remaining : $3,975
Kasper Bjorkqvist $65,000 (2)
Salary Remaining : $64,586
Salary Average : $4,000
Salary Average Remaining : $3,975
Jacob Bernard-Docker $65,000 (4)
Salary Remaining : $64,586
Salary Average : $4,000
Salary Average Remaining : $3,975
Tyler Kleven $60,000 (1)
Salary Remaining : $59,618
Salary Average : $4,000
Salary Average Remaining : $3,975
Danila Klimovich $60,000 (2)
Salary Remaining : $59,618
Salary Average : $4,000
Salary Average Remaining : $3,975
Ryan O'Rourke $60,000 (1)
Salary Remaining : $59,618
Salary Average : $4,000
Salary Average Remaining : $3,975
Thomas Bordeleau $60,000 (1)
Salary Remaining : $59,618
Salary Average : $4,000
Salary Average Remaining : $3,975
Jackson Lacombe $60,000 (1)
Salary Remaining : $59,618
Salary Average : $4,000
Salary Average Remaining : $3,975
Drew Helleson $55,000 (1)
Salary Remaining : $54,650
Salary Average : $4,000
Salary Average Remaining : $3,975
Oliver Kapanen $55,000 (2)
Salary Remaining : $54,650
Salary Average : $4,000
Salary Average Remaining : $3,975
Dmitri Kuzmin $50,000 (2)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $3,975
Lance Bouma $50,000 (2)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $3,975
Matt Grzelcyk $50,000 (1)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $3,975
Alexander Perevalov $50,000 (3)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $3,975
Samuel Knazko $50,000 (1)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $3,975
Robin Kovacs $50,000 (2)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $3,975
Dmitri Voronkov $50,000 (1)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $3,975
Total Farm Players44
Salary Commitment
Year 12 : $3,089,714
Year 13 : $1,728,714
Year 14 : $978,750
Year 15 : $280,000
Salary Average Commitment
Year 12 : $176,000
Year 13 : $96,000
Year 14 : $52,000
Year 15 : $16,000

COQUITLAM KNIGHTS



Arena Capacity - Ticket Price
Attendance - %

Arena NameCoquitlam Oakridge Hockey Arena
Level 1: 6000 - $100 - 0 - 0.00%
Level 2: 5000 - $65 - 0 - 0.00%
Level 3: 2000 - $40 - 0 - 0.00%
Level 4: 4000 - $30 - 0 - 0.00%
Luxury : 1000 - $225 - 0 - 0.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $40 - 0 - 0.00%
Farm Level 2: 1000 - $20 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$24,072,281
Farm Players Total Salaries$2,179,400
Coaches Total Salaries$2,602,600
Luxury Taxe Total$3,076
Special Salary Cap Value$0
Pro Year To Date Expenses$165,676
Farm Year To Date Expenses$19,164
Pro Salary Cap To Date$154,309
Farm Salary Cap To Date$13,882

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days155
Pro Expenses Per Days$165,676
Pro Estimated Expenses$25,679,780
Farm Remaining Season Days156
Farm Expenses Per Days$19,164
Farm Estimated Expenses$2,989,584
Estimated Season Expenses$28,669,364
Season Salary Cap$26,251,681
Estimate Under Maximum Salary Cap of $45,000,000$18,748,319
Estimate Over Minimum Salary Cap of $15,000,000 $11,251,681
Current Bank Account$339,965,903
Projected Bank Account$311,296,539

Pro Players Salaries

Drew Doughty $2,622,375 (2)
-Salary Remaining : $2,605,565
-Salary Average : $0
-Salary Average Remaining : $0
Andrew Cogliano $2,500,000 (2)
-Salary Remaining : $2,483,974
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Jacob Trouba $2,382,656 (5)
-Salary Remaining : $2,367,383
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Nikolaj Ehlers $2,252,500 (4)
-Salary Remaining : $2,238,061
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Sebastian Collberg $1,283,750 (4)
-Salary Remaining : $1,275,521
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Brett Pesce $1,219,000 (1)
-Salary Remaining : $1,211,186
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Travis Hamonic $1,166,000 (2)
-Salary Remaining : $1,158,526
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Charlie McAvoy $1,125,000 (2)
-Salary Remaining : $1,117,788
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Ivan Barbashev $1,012,500 (3)
-Salary Remaining : $1,006,010
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Tristan Jarry $1,007,500 (2)
-Salary Remaining : $1,001,042
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Pyotr Kochetkov $916,000 (5)
-Salary Remaining : $910,128
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Sam Kurker $800,000 (2)
-Salary Remaining : $794,872
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Pierre-Luc Dubois $800,000 (2)
-Salary Remaining : $794,872
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Oliver Bjorkstrand $775,000 (4)
-Salary Remaining : $770,032
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Josh Norris $750,000 (3)
-Salary Remaining : $745,192
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Jack Roslovic $750,000 (5)
-Salary Remaining : $745,192
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Brady Tkachuk $750,000 (2)
-Salary Remaining : $745,192
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Lias Andersson $700,000 (1)
-Salary Remaining : $695,513
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Mario Ferraro $660,000 (1)
-Salary Remaining : $655,769
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Luke Adam $600,000 (2)
-Salary Remaining : $596,154
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Total Pro Players20
Salary Commitment
Year 12 : $24,072,281
Year 13 : $21,493,281
Year 14 : $10,122,406
Year 15 : $8,359,906
Salary Average Commitment
Year 12 : $760,000
Year 13 : $640,000
Year 14 : $320,000
Year 15 : $240,000
Salary Cap with 1 Way Contract
Year 12 : $24,072,281
Year 13 : $21,493,281
Year 14 : $10,122,406
Year 15 : $8,359,906

Farm Players Salaries

Lawson Crouse $112,500 (2)
Salary Remaining : $111,783
Salary Average : $4,000
Salary Average Remaining : $3,975
Derek Forbort $101,900 (1)
Salary Remaining : $101,251
Salary Average : $4,000
Salary Average Remaining : $3,975
Kevin Hayes $100,000 (2)
Salary Remaining : $99,363
Salary Average : $4,000
Salary Average Remaining : $3,975
Shane Wright $90,000 (3)
Salary Remaining : $89,427
Salary Average : $4,000
Salary Average Remaining : $3,975
Nathan Gaucher $80,000 (3)
Salary Remaining : $79,490
Salary Average : $4,000
Salary Average Remaining : $3,975
Sven Baertschi $80,000 (1)
Salary Remaining : $79,490
Salary Average : $4,000
Salary Average Remaining : $3,975
Cole Sillinger $80,000 (2)
Salary Remaining : $79,490
Salary Average : $4,000
Salary Average Remaining : $3,975
Justin Barron $75,000 (1)
Salary Remaining : $74,522
Salary Average : $4,000
Salary Average Remaining : $3,975
Julien Gauthier $75,000 (2)
Salary Remaining : $74,522
Salary Average : $4,000
Salary Average Remaining : $3,975
Sam Poulin $75,000 (1)
Salary Remaining : $74,522
Salary Average : $4,000
Salary Average Remaining : $3,975
Yan Kuznetsov $75,000 (1)
Salary Remaining : $74,522
Salary Average : $4,000
Salary Average Remaining : $3,975
Christian Kyrou $70,000 (3)
Salary Remaining : $69,554
Salary Average : $4,000
Salary Average Remaining : $3,975
Fabian Lysell $70,000 (2)
Salary Remaining : $69,554
Salary Average : $4,000
Salary Average Remaining : $3,975
Emil Andrae $65,000 (1)
Salary Remaining : $64,586
Salary Average : $4,000
Salary Average Remaining : $3,975
Ryan Lindgren $65,000 (2)
Salary Remaining : $64,586
Salary Average : $4,000
Salary Average Remaining : $3,975
Alexandar Georgiev $65,000 (2)
Salary Remaining : $64,586
Salary Average : $4,000
Salary Average Remaining : $3,975
Joacim Eriksson $60,000 (2)
Salary Remaining : $59,618
Salary Average : $4,000
Salary Average Remaining : $3,975
Emil Heineman $60,000 (1)
Salary Remaining : $59,618
Salary Average : $4,000
Salary Average Remaining : $3,975
Tyler Brennan $60,000 (3)
Salary Remaining : $59,618
Salary Average : $4,000
Salary Average Remaining : $3,975
Matt Clark $60,000 (2)
Salary Remaining : $59,618
Salary Average : $4,000
Salary Average Remaining : $3,975
Ayrton Martino $55,000 (2)
Salary Remaining : $54,650
Salary Average : $4,000
Salary Average Remaining : $3,975
Ty Dellandrea $55,000 (2)
Salary Remaining : $54,650
Salary Average : $4,000
Salary Average Remaining : $3,975
Sami Niku $50,000 (1)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $3,975
Gabriel Bourque $50,000 (1)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $3,975
Dillon Heatherington $50,000 (1)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $3,975
Andreas Engqvist $50,000 (1)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $3,975
Jeremy Price $50,000 (1)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $3,975
Riley Tufte $50,000 (1)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $3,975
Ryan Sproul $50,000 (1)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $3,975
Lucas Lessio $50,000 (1)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $3,975
Shawn Matthias $50,000 (1)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $3,975
Leevi Merilainen $50,000 (1)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $3,975
Devin Kaplan $50,000 (3)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $3,975
Total Farm Players33
Salary Commitment
Year 12 : $2,179,400
Year 13 : $1,147,500
Year 14 : $350,000
Year 15 : $0
Salary Average Commitment
Year 12 : $132,000
Year 13 : $64,000
Year 14 : $20,000
Year 15 : $0

DETROIT RED WINGS



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Joe
Level 1: 6000 - $100 - 5,445 - 90.75%
Level 2: 5000 - $60 - 4,964 - 99.28%
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 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left41
Average Attendance - %17,409 - 96.72%
Average Income per Game$1,212,340
Year to Date Revenue$1,212,340
Farm
Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$30,923,536
Farm Players Total Salaries$2,474,600
Coaches Total Salaries$2,555,300
Luxury Taxe Total$3,955
Special Salary Cap Value$0
Pro Year To Date Expenses$208,191
Farm Year To Date Expenses$22,138
Pro Salary Cap To Date$198,228
Farm Salary Cap To Date$15,762

Estimate

Pro Estimated Season Revenue$49,705,940
Farm Estimated Season Revenue$0
Pro Remaining Season Days155
Pro Expenses Per Days$208,191
Pro Estimated Expenses$32,269,605
Farm Remaining Season Days156
Farm Expenses Per Days$22,138
Farm Estimated Expenses$3,453,528
Estimated Season Expenses$35,723,133
Season Salary Cap$33,398,136
Estimate Under Maximum Salary Cap of $45,000,000$11,601,864
Estimate Over Minimum Salary Cap of $15,000,000 $18,398,136
Current Bank Account$184,298,234
Projected Bank Account$198,281,041

Pro Players Salaries

Daniel Sedin $3,039,213 (3)
-Salary Remaining : $3,019,731
-Salary Average : $0
-Salary Average Remaining : $0
Taylor Hall $2,353,750 (5)
-Salary Remaining : $2,338,662
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Artem Anisimov $2,235,798 (5)
-Salary Remaining : $2,221,466
-Salary Average : $0
-Salary Average Remaining : $0
Henrik Sedin $2,025,000 (2)
-Salary Remaining : $2,012,019
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Felix Sandstrom $2,000,000 (5)
-Salary Remaining : $1,987,179
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Jonathan Quick $1,837,275 (4)
-Salary Remaining : $1,825,498
-Salary Average : $0
-Salary Average Remaining : $0
Kasperi Kapanen $1,800,000 (4)
-Salary Remaining : $1,788,462
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Stefan Della Rovere $1,762,000 (2)
-Salary Remaining : $1,750,705
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Stefan Legein $1,250,000 (1)
-Salary Remaining : $1,241,987
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Jared Spurgeon $1,249,000 (3)
-Salary Remaining : $1,240,994
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Casey Mittelstadt $1,150,000 (3)
-Salary Remaining : $1,142,628
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Mikhail Grigorenko $1,127,250 (1)
-Salary Remaining : $1,120,024
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Madison Bowey $1,056,250 (3)
-Salary Remaining : $1,049,479
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Julius Honka $1,007,500 (3)
-Salary Remaining : $1,001,042
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Boo Nieves $1,000,000 (3)
-Salary Remaining : $993,590
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Michael Dal Colle $1,000,000 (3)
-Salary Remaining : $993,590
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Tyler Wotherspoon $933,000 (3)
-Salary Remaining : $927,019
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Mark Pysyk $900,000 (5)
-Salary Remaining : $894,231
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Michael Stone $897,500 (1)
-Salary Remaining : $891,747
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Alex Formenton $650,000 (1)
-Salary Remaining : $645,833
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Jake Oettinger $650,000 (3)
-Salary Remaining : $645,833
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Joni Jurmo $500,000 (1)
-Salary Remaining : $496,795
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Matthew Stienburg $500,000 (2)
-Salary Remaining : $496,795
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Total Pro Players23
Salary Commitment
Year 12 : $30,923,536
Year 13 : $26,498,786
Year 14 : $22,211,786
Year 15 : $11,126,823
Salary Average Commitment
Year 12 : $800,000
Year 13 : $600,000
Year 14 : $480,000
Year 15 : $160,000
Salary Cap with 1 Way Contract
Year 12 : $30,923,536
Year 13 : $26,498,786
Year 14 : $22,211,786
Year 15 : $11,126,823

Farm Players Salaries

Jason Zucker $111,300 (2)
Salary Remaining : $110,591
Salary Average : $4,000
Salary Average Remaining : $3,975
Nikita Scherbak $100,500 (2)
Salary Remaining : $99,860
Salary Average : $4,000
Salary Average Remaining : $3,975
Evan Oberg $95,200 (2)
Salary Remaining : $94,594
Salary Average : $4,000
Salary Average Remaining : $3,975
Dylan McIlrath $95,100 (4)
Salary Remaining : $94,494
Salary Average : $4,000
Salary Average Remaining : $3,975
Jakub Zboril $81,250 (2)
Salary Remaining : $80,732
Salary Average : $4,000
Salary Average Remaining : $3,975
Max Jones $81,250 (2)
Salary Remaining : $80,732
Salary Average : $4,000
Salary Average Remaining : $3,975
Xavier Bourgault $80,000 (2)
Salary Remaining : $79,490
Salary Average : $4,000
Salary Average Remaining : $3,975
Reid Schaefer $80,000 (3)
Salary Remaining : $79,490
Salary Average : $4,000
Salary Average Remaining : $3,975
Kieffer Bellows $77,500 (2)
Salary Remaining : $77,006
Salary Average : $4,000
Salary Average Remaining : $3,975
Dylan Holloway $75,000 (1)
Salary Remaining : $74,522
Salary Average : $4,000
Salary Average Remaining : $3,975
Elias Salomonsson $70,000 (3)
Salary Remaining : $69,554
Salary Average : $4,000
Salary Average Remaining : $3,975
Ryker Evans $70,000 (2)
Salary Remaining : $69,554
Salary Average : $4,000
Salary Average Remaining : $3,975
Mattias Hävelid $70,000 (3)
Salary Remaining : $69,554
Salary Average : $4,000
Salary Average Remaining : $3,975
Noel Gunler $67,500 (1)
Salary Remaining : $67,070
Salary Average : $4,000
Salary Average Remaining : $3,975
Nicholas Robertson $65,000 (4)
Salary Remaining : $64,586
Salary Average : $4,000
Salary Average Remaining : $3,975
Brett Kulak $65,000 (1)
Salary Remaining : $64,586
Salary Average : $4,000
Salary Average Remaining : $3,975
Ryan Johnson $65,000 (3)
Salary Remaining : $64,586
Salary Average : $4,000
Salary Average Remaining : $3,975
Aleksi Heponiemi $65,000 (3)
Salary Remaining : $64,586
Salary Average : $4,000
Salary Average Remaining : $3,975
Ian McCoshen $65,000 (1)
Salary Remaining : $64,586
Salary Average : $4,000
Salary Average Remaining : $3,975
Mads Sogaard $65,000 (4)
Salary Remaining : $64,586
Salary Average : $4,000
Salary Average Remaining : $3,975
Colton Sissons $65,000 (1)
Salary Remaining : $64,586
Salary Average : $4,000
Salary Average Remaining : $3,975
Paul Ludwinski $60,000 (3)
Salary Remaining : $59,618
Salary Average : $4,000
Salary Average Remaining : $3,975
Matt Robertson $60,000 (3)
Salary Remaining : $59,618
Salary Average : $4,000
Salary Average Remaining : $3,975
William Cuylle $60,000 (1)
Salary Remaining : $59,618
Salary Average : $4,000
Salary Average Remaining : $3,975
Patrik Hamrla $60,000 (2)
Salary Remaining : $59,618
Salary Average : $4,000
Salary Average Remaining : $3,975
Dillion Hamaliuk $60,000 (3)
Salary Remaining : $59,618
Salary Average : $4,000
Salary Average Remaining : $3,975
Filip Westerlund $60,000 (1)
Salary Remaining : $59,618
Salary Average : $4,000
Salary Average Remaining : $3,975
Alexander Volkov $60,000 (1)
Salary Remaining : $59,618
Salary Average : $4,000
Salary Average Remaining : $3,975
Alexei Protas $60,000 (3)
Salary Remaining : $59,618
Salary Average : $4,000
Salary Average Remaining : $3,975
Nick Bjugstad $60,000 (1)
Salary Remaining : $59,618
Salary Average : $4,000
Salary Average Remaining : $3,975
Joel Blomqvist $60,000 (1)
Salary Remaining : $59,618
Salary Average : $4,000
Salary Average Remaining : $3,975
Isaac Ratcliffe $55,000 (2)
Salary Remaining : $54,650
Salary Average : $4,000
Salary Average Remaining : $3,975
Tristan Broz $55,000 (2)
Salary Remaining : $54,650
Salary Average : $4,000
Salary Average Remaining : $3,975
Jan Bednář $55,000 (1)
Salary Remaining : $54,650
Salary Average : $4,000
Salary Average Remaining : $3,975
Zayde Wisdom $50,000 (2)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $3,975
Ludwig Persson $50,000 (3)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $3,975
Total Farm Players36
Salary Commitment
Year 12 : $2,474,600
Year 13 : $1,782,100
Year 14 : $865,100
Year 15 : $225,100
Salary Average Commitment
Year 12 : $144,000
Year 13 : $100,000
Year 14 : $52,000
Year 15 : $12,000

EDMONTON BUSCHWACKERS



Arena Capacity - Ticket Price
Attendance - %

Arena Name99 Park
Level 1: 6000 - $100 - 0 - 0.00%
Level 2: 5000 - $60 - 0 - 0.00%
Level 3: 2000 - $35 - 0 - 0.00%
Level 4: 4000 - $25 - 0 - 0.00%
Luxury : 1000 - $200 - 0 - 0.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 2,000 - 100.00%
Farm Level 2: 1000 - $15 - 1,000 - 100.00%
Farm Total Capacity :3000

Income

Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left41
Average Attendance - %3,000 - 100.00%
Average Income per Game$85,000
Year to Date Revenue$85,000

Expense

Pro Players Total Salaries$30,484,355
Farm Players Total Salaries$2,538,400
Coaches Total Salaries$2,426,000
Luxury Taxe Total$3,898
Special Salary Cap Value$0
Pro Year To Date Expenses$202,618
Farm Year To Date Expenses$24,461
Pro Salary Cap To Date$195,413
Farm Salary Cap To Date$16,168

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$3,485,000
Pro Remaining Season Days155
Pro Expenses Per Days$202,618
Pro Estimated Expenses$31,405,790
Farm Remaining Season Days156
Farm Expenses Per Days$24,461
Farm Estimated Expenses$3,815,916
Estimated Season Expenses$35,221,706
Season Salary Cap$33,022,755
Estimate Under Maximum Salary Cap of $45,000,000$11,977,245
Estimate Over Minimum Salary Cap of $15,000,000 $18,022,755
Current Bank Account$406,026,936
Projected Bank Account$374,290,230

Pro Players Salaries

Vladimir Tarasenko $2,465,887 (4)
-Salary Remaining : $2,450,080
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Kyle Turris $2,379,688 (3)
-Salary Remaining : $2,364,434
-Salary Average : $0
-Salary Average Remaining : $0
Cam Fowler $2,285,625 (1)
-Salary Remaining : $2,270,974
-Salary Average : $0
-Salary Average Remaining : $0
Magnus Paajarvi $2,185,000 (1)
-Salary Remaining : $2,170,994
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Jack Eichel $2,125,000 (5)
-Salary Remaining : $2,111,378
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Wayne Simmonds $1,958,780 (1)
-Salary Remaining : $1,946,224
-Salary Average : $0
-Salary Average Remaining : $0
Matthew Tkachuk $1,840,625 (4)
-Salary Remaining : $1,828,826
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Kaspars Daugavins $1,575,000 (2)
-Salary Remaining : $1,564,904
-Salary Average : $0
-Salary Average Remaining : $0
Karri Ramo $1,449,000 (1)
-Salary Remaining : $1,439,712
-Salary Average : $0
-Salary Average Remaining : $0
Marc Staal $1,410,000 (4)
-Salary Remaining : $1,400,962
-Salary Average : $0
-Salary Average Remaining : $0
Zach Budish $1,400,000 (5)
-Salary Remaining : $1,391,026
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Auston Matthews $1,250,000 (2)
-Salary Remaining : $1,241,987
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Dale Mitchell $1,100,000 (3)
-Salary Remaining : $1,092,949
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Darnell Nurse $975,000 (4)
-Salary Remaining : $968,750
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Luke Schenn $900,000 (2)
-Salary Remaining : $894,231
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Frederik Gauthier $877,500 (3)
-Salary Remaining : $871,875
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Chris Stewart $850,000 (1)
-Salary Remaining : $844,551
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Mikhail Sergachev $775,000 (2)
-Salary Remaining : $770,032
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Conor Timmins $750,000 (3)
-Salary Remaining : $745,192
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Marc-Olivier Roy $660,000 (2)
-Salary Remaining : $655,769
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Jake Allen $650,000 (3)
-Salary Remaining : $645,833
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Stefan Elliott $622,250 (2)
-Salary Remaining : $618,261
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Total Pro Players22
Salary Commitment
Year 12 : $30,484,355
Year 13 : $21,755,950
Year 14 : $15,973,700
Year 15 : $10,216,512
Salary Average Commitment
Year 12 : $640,000
Year 13 : $560,000
Year 14 : $360,000
Year 15 : $200,000
Salary Cap with 1 Way Contract
Year 12 : $30,484,355
Year 13 : $21,755,950
Year 14 : $15,973,700
Year 15 : $10,216,512

Farm Players Salaries

Joel Broda $125,500 (3)
Salary Remaining : $124,701
Salary Average : $4,000
Salary Average Remaining : $3,975
Max Friberg $125,000 (5)
Salary Remaining : $124,204
Salary Average : $4,000
Salary Average Remaining : $3,975
Jujhar Khaira $118,500 (4)
Salary Remaining : $117,745
Salary Average : $4,000
Salary Average Remaining : $3,975
Anthony Stolarz $102,500 (2)
Salary Remaining : $101,847
Salary Average : $4,000
Salary Average Remaining : $3,975
Xavier Ouellet $100,000 (2)
Salary Remaining : $99,363
Salary Average : $4,000
Salary Average Remaining : $3,975
Quinton Howden $95,000 (1)
Salary Remaining : $94,395
Salary Average : $4,000
Salary Average Remaining : $3,975
Theo Ruth $94,000 (2)
Salary Remaining : $93,401
Salary Average : $4,000
Salary Average Remaining : $3,975
Brock McGinn $91,000 (3)
Salary Remaining : $90,420
Salary Average : $4,000
Salary Average Remaining : $3,975
Conor Geekie $90,000 (3)
Salary Remaining : $89,427
Salary Average : $4,000
Salary Average Remaining : $3,975
Keegan Lowe $80,000 (3)
Salary Remaining : $79,490
Salary Average : $4,000
Salary Average Remaining : $3,975
Topias Leinonen $80,000 (3)
Salary Remaining : $79,490
Salary Average : $4,000
Salary Average Remaining : $3,975
Liam Foudy $77,500 (3)
Salary Remaining : $77,006
Salary Average : $4,000
Salary Average Remaining : $3,975
Ryan Chesley $70,000 (3)
Salary Remaining : $69,554
Salary Average : $4,000
Salary Average Remaining : $3,975
Niklas Kokko $70,000 (3)
Salary Remaining : $69,554
Salary Average : $4,000
Salary Average Remaining : $3,975
Daniil Chayka $70,000 (2)
Salary Remaining : $69,554
Salary Average : $4,000
Salary Average Remaining : $3,975
Ville Pokka $67,500 (2)
Salary Remaining : $67,070
Salary Average : $4,000
Salary Average Remaining : $3,975
Milan Lucic $66,200 (2)
Salary Remaining : $65,778
Salary Average : $4,000
Salary Average Remaining : $3,975
Trent Frederic $65,400 (3)
Salary Remaining : $64,983
Salary Average : $4,000
Salary Average Remaining : $3,975
Samuel Fagemo $65,300 (5)
Salary Remaining : $64,884
Salary Average : $4,000
Salary Average Remaining : $3,975
Janne Kuokkanen $65,000 (1)
Salary Remaining : $64,586
Salary Average : $4,000
Salary Average Remaining : $3,975
Boris Katchouk $65,000 (2)
Salary Remaining : $64,586
Salary Average : $4,000
Salary Average Remaining : $3,975
Caleb Jones $65,000 (4)
Salary Remaining : $64,586
Salary Average : $4,000
Salary Average Remaining : $3,975
Matthew Cairns $65,000 (1)
Salary Remaining : $64,586
Salary Average : $4,000
Salary Average Remaining : $3,975
Andreas Englund $65,000 (1)
Salary Remaining : $64,586
Salary Average : $4,000
Salary Average Remaining : $3,975
Yannick Weber $65,000 (1)
Salary Remaining : $64,586
Salary Average : $4,000
Salary Average Remaining : $3,975
Roni Hirvonen $60,000 (1)
Salary Remaining : $59,618
Salary Average : $4,000
Salary Average Remaining : $3,975
Theodor Niederbach $60,000 (1)
Salary Remaining : $59,618
Salary Average : $4,000
Salary Average Remaining : $3,975
Elias Nils Pettersson $60,000 (3)
Salary Remaining : $59,618
Salary Average : $4,000
Salary Average Remaining : $3,975
Jack Finley $55,000 (1)
Salary Remaining : $54,650
Salary Average : $4,000
Salary Average Remaining : $3,975
Olivier Rodrigue $55,000 (2)
Salary Remaining : $54,650
Salary Average : $4,000
Salary Average Remaining : $3,975
Oliver Johansson $55,000 (2)
Salary Remaining : $54,650
Salary Average : $4,000
Salary Average Remaining : $3,975
Anton Johansson $50,000 (3)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $3,975
Quinn Olson $50,000 (3)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $3,975
Brett Berard $50,000 (2)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $3,975
Total Farm Players34
Salary Commitment
Year 12 : $2,538,400
Year 13 : $2,008,400
Year 14 : $1,283,200
Year 15 : $373,800
Salary Average Commitment
Year 12 : $136,000
Year 13 : $104,000
Year 14 : $64,000
Year 15 : $16,000

HALIFAX HIGHLANDERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameHalf Moon House
Level 1: 6200 - $95 - 0 - 0.00%
Level 2: 5200 - $70 - 0 - 0.00%
Level 3: 2200 - $50 - 0 - 0.00%
Level 4: 4200 - $35 - 0 - 0.00%
Luxury : 1200 - $225 - 0 - 0.00%
Total Capacity :19000
Farm
Farm Level 1: 2000 - $99 - 0 - 0.00%
Farm Level 2: 1000 - $49 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$32,594,212
Farm Players Total Salaries$2,616,750
Coaches Total Salaries$1,800,000
Luxury Taxe Total$4,169
Special Salary Cap Value$0
Pro Year To Date Expenses$215,348
Farm Year To Date Expenses$21,763
Pro Salary Cap To Date$208,937
Farm Salary Cap To Date$16,667

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days155
Pro Expenses Per Days$215,348
Pro Estimated Expenses$33,378,940
Farm Remaining Season Days156
Farm Expenses Per Days$21,763
Farm Estimated Expenses$3,395,028
Estimated Season Expenses$36,773,968
Season Salary Cap$35,210,962
Estimate Under Maximum Salary Cap of $45,000,000$9,789,038
Estimate Over Minimum Salary Cap of $15,000,000 $20,210,962
Current Bank Account$455,472,599
Projected Bank Account$418,698,631

Pro Players Salaries

David Aebischer $2,958,962 (1)
-Salary Remaining : $2,939,994
-Salary Average : $0
-Salary Average Remaining : $0
Oscar Moller $2,796,750 (1)
-Salary Remaining : $2,778,822
-Salary Average : $0
-Salary Average Remaining : $0
Connor McDavid $2,788,750 (5)
-Salary Remaining : $2,770,873
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Jared Cowen $2,625,000 (3)
-Salary Remaining : $2,608,173
-Salary Average : $0
-Salary Average Remaining : $0
Kari Lehtonen $2,094,000 (5)
-Salary Remaining : $2,080,577
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Claude Giroux $1,877,750 (4)
-Salary Remaining : $1,865,713
-Salary Average : $0
-Salary Average Remaining : $0
Leon Draisaitl $1,850,000 (5)
-Salary Remaining : $1,838,141
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Nathan Horton $1,810,000 (4)
-Salary Remaining : $1,798,397
-Salary Average : $0
-Salary Average Remaining : $0
Jacob Markstrom $1,590,000 (2)
-Salary Remaining : $1,579,808
-Salary Average : $0
-Salary Average Remaining : $0
Wojtek Wolski $1,528,000 (1)
-Salary Remaining : $1,518,205
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Nikita Zadorov $1,337,500 (3)
-Salary Remaining : $1,328,926
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Matthew Spencer $1,110,000 (4)
-Salary Remaining : $1,102,885
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Theo Peckham $1,034,000 (3)
-Salary Remaining : $1,027,372
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Jay Rosehill $817,500 (2)
-Salary Remaining : $812,260
-Salary Average : $654,000
-Salary Average Remaining : $649,808
Arber Xhekaj $800,000 (3)
-Salary Remaining : $794,872
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Matty Beniers $800,000 (2)
-Salary Remaining : $794,872
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Zac Rinaldo $750,000 (2)
-Salary Remaining : $745,192
-Salary Average : $0
-Salary Average Remaining : $0
Andrei Svechnikov $750,000 (2)
-Salary Remaining : $745,192
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Rasmus Dahlin $750,000 (2)
-Salary Remaining : $745,192
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Keven Veilleux $676,000 (3)
-Salary Remaining : $671,667
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Carl Dahlstrom $650,000 (4)
-Salary Remaining : $645,833
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Radko Gudas $600,000 (3)
-Salary Remaining : $596,154
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Jiri Tlusty $600,000 (1)
-Salary Remaining : $596,154
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Total Pro Players23
Salary Commitment
Year 12 : $32,594,212
Year 13 : $24,710,500
Year 14 : $19,253,000
Year 15 : $12,180,500
Salary Average Commitment
Year 12 : $1,254,000
Year 13 : $1,174,000
Year 14 : $400,000
Year 15 : $200,000
Salary Cap with 1 Way Contract
Year 12 : $32,594,212
Year 13 : $24,710,500
Year 14 : $19,253,000
Year 15 : $12,180,500

Farm Players Salaries

Ales Hemsky $169,325 (4)
Salary Remaining : $168,246
Salary Average : $4,000
Salary Average Remaining : $3,975
Roman Tesliuk $124,000 (5)
Salary Remaining : $123,210
Salary Average : $4,000
Salary Average Remaining : $3,975
Joe Colborne $122,500 (3)
Salary Remaining : $121,720
Salary Average : $4,000
Salary Average Remaining : $3,975
Nikita Tryamkin $112,900 (3)
Salary Remaining : $112,181
Salary Average : $4,000
Salary Average Remaining : $3,975
David Van Der Gulik $112,500 (5)
Salary Remaining : $111,783
Salary Average : $4,000
Salary Average Remaining : $3,975
Seth Ambroz $111,000 (3)
Salary Remaining : $110,293
Salary Average : $4,000
Salary Average Remaining : $3,975
Libor Hajek $99,900 (5)
Salary Remaining : $99,264
Salary Average : $4,000
Salary Average Remaining : $3,975
Mason McDonald $97,500 (5)
Salary Remaining : $96,879
Salary Average : $4,000
Salary Average Remaining : $3,975
Ryan Hartman $90,625 (4)
Salary Remaining : $90,048
Salary Average : $4,000
Salary Average Remaining : $3,975
Joakim Kemell $90,000 (3)
Salary Remaining : $89,427
Salary Average : $4,000
Salary Average Remaining : $3,975
Tyson Barrie $86,000 (5)
Salary Remaining : $85,452
Salary Average : $4,000
Salary Average Remaining : $3,975
Masi Marjamaki $85,000 (1)
Salary Remaining : $84,459
Salary Average : $4,000
Salary Average Remaining : $3,975
Sami Vatanen $82,500 (3)
Salary Remaining : $81,975
Salary Average : $4,000
Salary Average Remaining : $3,975
Connor McMichael $80,000 (5)
Salary Remaining : $79,490
Salary Average : $4,000
Salary Average Remaining : $3,975
Brandt Clarke $80,000 (2)
Salary Remaining : $79,490
Salary Average : $4,000
Salary Average Remaining : $3,975
Veini Vehviläinen $78,000 (4)
Salary Remaining : $77,503
Salary Average : $4,000
Salary Average Remaining : $3,975
Oskar Olausson $70,000 (2)
Salary Remaining : $69,554
Salary Average : $4,000
Salary Average Remaining : $3,975
Tyson Foerster $65,000 (1)
Salary Remaining : $64,586
Salary Average : $4,000
Salary Average Remaining : $3,975
Shane Bowers $65,000 (2)
Salary Remaining : $64,586
Salary Average : $4,000
Salary Average Remaining : $3,975
Dylan Gambrell $65,000 (2)
Salary Remaining : $64,586
Salary Average : $4,000
Salary Average Remaining : $3,975
Eetu Tuulola $60,000 (3)
Salary Remaining : $59,618
Salary Average : $4,000
Salary Average Remaining : $3,975
Otto Salin $60,000 (3)
Salary Remaining : $59,618
Salary Average : $4,000
Salary Average Remaining : $3,975
Prokhor Poltapov $60,000 (2)
Salary Remaining : $59,618
Salary Average : $4,000
Salary Average Remaining : $3,975
Ville Koivunen $60,000 (2)
Salary Remaining : $59,618
Salary Average : $4,000
Salary Average Remaining : $3,975
Jonathan Kovacevic $60,000 (3)
Salary Remaining : $59,618
Salary Average : $4,000
Salary Average Remaining : $3,975
Mikko Kokkonen $60,000 (3)
Salary Remaining : $59,618
Salary Average : $4,000
Salary Average Remaining : $3,975
Olof Lindbom $60,000 (3)
Salary Remaining : $59,618
Salary Average : $4,000
Salary Average Remaining : $3,975
Tristan Lennox $55,000 (2)
Salary Remaining : $54,650
Salary Average : $4,000
Salary Average Remaining : $3,975
Lukas Parik $55,000 (3)
Salary Remaining : $54,650
Salary Average : $4,000
Salary Average Remaining : $3,975
Colin Wilson $50,000 (2)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $3,975
Damien Giroux $50,000 (1)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $3,975
Taige Harding $50,000 (2)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $3,975
Ben McCartney $50,000 (1)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $3,975
Total Farm Players33
Salary Commitment
Year 12 : $2,616,750
Year 13 : $2,366,750
Year 14 : $1,811,750
Year 15 : $937,850
Salary Average Commitment
Year 12 : $132,000
Year 13 : $116,000
Year 14 : $80,000
Year 15 : $36,000

HAWAII TYPHOON



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Lagoon
Level 1: 7000 - $100 - 0 - 0.00%
Level 2: 6000 - $60 - 0 - 0.00%
Level 3: 3000 - $35 - 0 - 0.00%
Level 4: 5000 - $25 - 0 - 0.00%
Luxury : 2000 - $200 - 0 - 0.00%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$34,870,897
Farm Players Total Salaries$2,356,844
Coaches Total Salaries$1,800,000
Luxury Taxe Total$4,461
Special Salary Cap Value$0
Pro Year To Date Expenses$229,942
Farm Year To Date Expenses$20,107
Pro Salary Cap To Date$223,531
Farm Salary Cap To Date$15,012

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days155
Pro Expenses Per Days$229,942
Pro Estimated Expenses$35,641,010
Farm Remaining Season Days156
Farm Expenses Per Days$20,107
Farm Estimated Expenses$3,136,692
Estimated Season Expenses$38,777,702
Season Salary Cap$37,227,741
Estimate Under Maximum Salary Cap of $45,000,000$7,772,259
Estimate Over Minimum Salary Cap of $15,000,000 $22,227,741
Current Bank Account$398,462,657
Projected Bank Account$359,684,955

Pro Players Salaries

Sidney Crosby $2,726,788 (1)
-Salary Remaining : $2,709,309
-Salary Average : $0
-Salary Average Remaining : $0
Drayson Bowman $2,687,765 (1)
-Salary Remaining : $2,670,536
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Matt Lashoff $2,489,469 (2)
-Salary Remaining : $2,473,511
-Salary Average : $0
-Salary Average Remaining : $0
Alexander Burmistrov $2,386,150 (1)
-Salary Remaining : $2,370,854
-Salary Average : $40,000
-Salary Average Remaining : $39,744
William Nylander $2,252,500 (4)
-Salary Remaining : $2,238,061
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Mikko Rantanen $2,170,000 (5)
-Salary Remaining : $2,156,090
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Joe Ryan $1,627,500 (1)
-Salary Remaining : $1,617,067
-Salary Average : $0
-Salary Average Remaining : $0
Brendan Mikkelson $1,600,000 (3)
-Salary Remaining : $1,589,744
-Salary Average : $0
-Salary Average Remaining : $0
David Backes $1,569,100 (1)
-Salary Remaining : $1,559,042
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Jamie Oleksiak $1,224,000 (3)
-Salary Remaining : $1,216,154
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Jamie McGinn $1,204,000 (1)
-Salary Remaining : $1,196,282
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Oscar Klefbom $1,125,000 (2)
-Salary Remaining : $1,117,788
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Mark Fayne $1,072,500 (1)
-Salary Remaining : $1,065,625
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Michael Del Zotto $1,040,000 (1)
-Salary Remaining : $1,033,333
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Dylan Olsen $1,040,000 (1)
-Salary Remaining : $1,033,333
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Jaden Schwartz $1,000,000 (1)
-Salary Remaining : $993,590
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Jonathan Bernier $984,375 (2)
-Salary Remaining : $978,065
-Salary Average : $0
-Salary Average Remaining : $0
Marko Dano $978,750 (2)
-Salary Remaining : $972,476
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Jhonas Enroth $930,000 (2)
-Salary Remaining : $924,038
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Igor Shesterkin $900,000 (2)
-Salary Remaining : $894,231
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Patrice Cormier $868,000 (2)
-Salary Remaining : $862,436
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Kirby Dach $800,000 (3)
-Salary Remaining : $794,872
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Barrett Hayton $775,000 (3)
-Salary Remaining : $770,032
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Wade Allison $770,000 (5)
-Salary Remaining : $765,064
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Oliver Kylington $650,000 (1)
-Salary Remaining : $645,833
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Total Pro Players25
Salary Commitment
Year 12 : $34,870,897
Year 13 : $17,867,094
Year 14 : $9,591,500
Year 15 : $5,192,500
Salary Average Commitment
Year 12 : $800,000
Year 13 : $440,000
Year 14 : $240,000
Year 15 : $120,000
Salary Cap with 1 Way Contract
Year 12 : $34,870,897
Year 13 : $17,867,094
Year 14 : $9,591,500
Year 15 : $5,192,500

Farm Players Salaries

Tomas Jurco $157,944 (1)
Salary Remaining : $156,937
Salary Average : $4,000
Salary Average Remaining : $3,975
Logan Cooley $90,000 (3)
Salary Remaining : $89,427
Salary Average : $4,000
Salary Average Remaining : $3,975
Gustav Nyquist $88,900 (2)
Salary Remaining : $88,334
Salary Average : $4,000
Salary Average Remaining : $3,975
Robert Bortuzzo $88,600 (2)
Salary Remaining : $88,036
Salary Average : $4,000
Salary Average Remaining : $3,975
Jack Studnicka $86,400 (3)
Salary Remaining : $85,850
Salary Average : $4,000
Salary Average Remaining : $3,975
T.J. Brodie $85,900 (2)
Salary Remaining : $85,353
Salary Average : $4,000
Salary Average Remaining : $3,975
Eddie Lack $84,900 (2)
Salary Remaining : $84,359
Salary Average : $4,000
Salary Average Remaining : $3,975
Dylan Guenther $80,000 (2)
Salary Remaining : $79,490
Salary Average : $4,000
Salary Average Remaining : $3,975
Ivan Miroshnichenko $80,000 (3)
Salary Remaining : $79,490
Salary Average : $4,000
Salary Average Remaining : $3,975
Seth Jarvis $75,000 (1)
Salary Remaining : $74,522
Salary Average : $4,000
Salary Average Remaining : $3,975
Kevin Bahl $71,500 (3)
Salary Remaining : $71,045
Salary Average : $4,000
Salary Average Remaining : $3,975
Sam Montembeault $70,200 (3)
Salary Remaining : $69,753
Salary Average : $4,000
Salary Average Remaining : $3,975
Matthew Knies $70,000 (2)
Salary Remaining : $69,554
Salary Average : $4,000
Salary Average Remaining : $3,975
Jesper Boqvist $67,500 (1)
Salary Remaining : $67,070
Salary Average : $4,000
Salary Average Remaining : $3,975
Philip Tomasino $65,000 (3)
Salary Remaining : $64,586
Salary Average : $4,000
Salary Average Remaining : $3,975
Mason Lohrei $65,000 (1)
Salary Remaining : $64,586
Salary Average : $4,000
Salary Average Remaining : $3,975
Vitek Vanecek $65,000 (2)
Salary Remaining : $64,586
Salary Average : $4,000
Salary Average Remaining : $3,975
Jan Jenik $65,000 (3)
Salary Remaining : $64,586
Salary Average : $4,000
Salary Average Remaining : $3,975
Akil Thomas $65,000 (4)
Salary Remaining : $64,586
Salary Average : $4,000
Salary Average Remaining : $3,975
Jett Woo $65,000 (3)
Salary Remaining : $64,586
Salary Average : $4,000
Salary Average Remaining : $3,975
Colton Point $60,000 (1)
Salary Remaining : $59,618
Salary Average : $4,000
Salary Average Remaining : $3,975
Alex Vlasic $60,000 (3)
Salary Remaining : $59,618
Salary Average : $4,000
Salary Average Remaining : $3,975
Michael DiPietro $60,000 (1)
Salary Remaining : $59,618
Salary Average : $4,000
Salary Average Remaining : $3,975
Jack Drury $60,000 (3)
Salary Remaining : $59,618
Salary Average : $4,000
Salary Average Remaining : $3,975
Calle Odelius $60,000 (3)
Salary Remaining : $59,618
Salary Average : $4,000
Salary Average Remaining : $3,975
Andrei Altybarmakyan $55,000 (1)
Salary Remaining : $54,650
Salary Average : $4,000
Salary Average Remaining : $3,975
Luke Prokop $55,000 (1)
Salary Remaining : $54,650
Salary Average : $4,000
Salary Average Remaining : $3,975
Haakon Hänelt $55,000 (2)
Salary Remaining : $54,650
Salary Average : $4,000
Salary Average Remaining : $3,975
Cameron Whynot $55,000 (2)
Salary Remaining : $54,650
Salary Average : $4,000
Salary Average Remaining : $3,975
Cal Clutterbuck $50,000 (1)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $3,975
Mikhail Abramov $50,000 (1)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $3,975
Mike Weber $50,000 (1)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $3,975
Ty Voit $50,000 (2)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $3,975
Brycen Martin $50,000 (1)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $3,975
Total Farm Players34
Salary Commitment
Year 12 : $2,356,844
Year 13 : $1,561,400
Year 14 : $838,100
Year 15 : $65,000
Salary Average Commitment
Year 12 : $136,000
Year 13 : $88,000
Year 14 : $48,000
Year 15 : $4,000

LAS CRUCES SPURS



Arena Capacity - Ticket Price
Attendance - %

Arena NameNew Mexico Place
Level 1: 7500 - $102 - 0 - 0.00%
Level 2: 6500 - $63 - 0 - 0.00%
Level 3: 3500 - $35 - 0 - 0.00%
Level 4: 4500 - $27 - 0 - 0.00%
Luxury : 2500 - $240 - 0 - 0.00%
Total Capacity :24500
Farm
Farm Level 1: 3500 - $37 - 3,269 - 93.40%
Farm Level 2: 2500 - $16 - 2,500 - 100.00%
Farm Total Capacity :6000

Income

Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left41
Average Attendance - %5,769 - 96.15%
Average Income per Game$160,953
Year to Date Revenue$160,953

Expense

Pro Players Total Salaries$31,122,588
Farm Players Total Salaries$2,391,461
Coaches Total Salaries$3,997,000
Luxury Taxe Total$3,980
Special Salary Cap Value$0
Pro Year To Date Expenses$206,555
Farm Year To Date Expenses$25,391
Pro Salary Cap To Date$199,504
Farm Salary Cap To Date$15,232

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$6,599,073
Pro Remaining Season Days155
Pro Expenses Per Days$206,555
Pro Estimated Expenses$32,016,025
Farm Remaining Season Days156
Farm Expenses Per Days$25,391
Farm Estimated Expenses$3,960,996
Estimated Season Expenses$35,977,021
Season Salary Cap$33,514,049
Estimate Under Maximum Salary Cap of $45,000,000$11,485,951
Estimate Over Minimum Salary Cap of $15,000,000 $18,514,049
Current Bank Account$373,796,193
Projected Bank Account$344,418,245

Pro Players Salaries

Pekka Rinne $2,902,126 (3)
-Salary Remaining : $2,883,523
-Salary Average : $0
-Salary Average Remaining : $0
Patrick Kane $2,638,807 (5)
-Salary Remaining : $2,621,892
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Erik Johnson $2,246,875 (4)
-Salary Remaining : $2,232,472
-Salary Average : $0
-Salary Average Remaining : $0
Alex Pietrangelo $1,980,990 (1)
-Salary Remaining : $1,968,291
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Teuvo Teravainen $1,947,500 (2)
-Salary Remaining : $1,935,016
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Sean Couturier $1,925,000 (2)
-Salary Remaining : $1,912,660
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Viktor Tikhonov $1,850,002 (2)
-Salary Remaining : $1,838,143
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Boone Jenner $1,681,250 (1)
-Salary Remaining : $1,670,473
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Ben Bishop $1,575,788 (2)
-Salary Remaining : $1,565,687
-Salary Average : $0
-Salary Average Remaining : $0
Brent Burns $1,181,250 (1)
-Salary Remaining : $1,173,678
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Jake Guentzel $1,162,500 (2)
-Salary Remaining : $1,155,048
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Curtis Lazar $1,080,000 (2)
-Salary Remaining : $1,073,077
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Anton Rodin $1,072,500 (1)
-Salary Remaining : $1,065,625
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Mark Jankowski $1,000,000 (2)
-Salary Remaining : $993,590
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Matt Smaby $960,000 (3)
-Salary Remaining : $953,846
-Salary Average : $0
-Salary Average Remaining : $0
Thomas Chabot $942,500 (2)
-Salary Remaining : $936,458
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Logan Couture $937,500 (2)
-Salary Remaining : $931,490
-Salary Average : $0
-Salary Average Remaining : $0
Tomas Tatar $870,000 (3)
-Salary Remaining : $864,423
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Colten Teubert $868,000 (2)
-Salary Remaining : $862,436
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Joel Eriksson Ek $800,000 (1)
-Salary Remaining : $794,872
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Noah Juulsen $750,000 (1)
-Salary Remaining : $745,192
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Miro Heiskanen $750,000 (3)
-Salary Remaining : $745,192
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Total Pro Players22
Salary Commitment
Year 12 : $31,122,588
Year 13 : $23,656,598
Year 14 : $10,367,808
Year 15 : $4,885,682
Salary Average Commitment
Year 12 : $680,000
Year 13 : $440,000
Year 14 : $120,000
Year 15 : $40,000
Salary Cap with 1 Way Contract
Year 12 : $31,122,588
Year 13 : $23,656,598
Year 14 : $10,367,808
Year 15 : $4,885,682

Farm Players Salaries

Zac Dalpe $109,900 (1)
Salary Remaining : $109,200
Salary Average : $4,000
Salary Average Remaining : $3,975
Brad Malone $107,600 (1)
Salary Remaining : $106,915
Salary Average : $4,000
Salary Average Remaining : $3,975
Michael Grabner $100,011 (1)
Salary Remaining : $99,374
Salary Average : $4,000
Salary Average Remaining : $3,975
Ilya Sorokin $92,500 (2)
Salary Remaining : $91,911
Salary Average : $4,000
Salary Average Remaining : $3,975
Filip Mešár $90,000 (3)
Salary Remaining : $89,427
Salary Average : $4,000
Salary Average Remaining : $3,975
Zachary Fucale $89,800 (2)
Salary Remaining : $89,228
Salary Average : $4,000
Salary Average Remaining : $3,975
Dave Bolland $84,400 (1)
Salary Remaining : $83,862
Salary Average : $4,000
Salary Average Remaining : $3,975
Victor Mete $82,500 (3)
Salary Remaining : $81,975
Salary Average : $4,000
Salary Average Remaining : $3,975
Jani Nyman $80,000 (3)
Salary Remaining : $79,490
Salary Average : $4,000
Salary Average Remaining : $3,975
Jesper Wallstedt $80,000 (2)
Salary Remaining : $79,490
Salary Average : $4,000
Salary Average Remaining : $3,975
Cal Foote $75,000 (3)
Salary Remaining : $74,522
Salary Average : $4,000
Salary Average Remaining : $3,975
Quinton Byfield $75,000 (1)
Salary Remaining : $74,522
Salary Average : $4,000
Salary Average Remaining : $3,975
Oliver Wahlstrom $75,000 (4)
Salary Remaining : $74,522
Salary Average : $4,000
Salary Average Remaining : $3,975
Ilya Fedotov $70,000 (2)
Salary Remaining : $69,554
Salary Average : $4,000
Salary Average Remaining : $3,975
Adam Sýkora $70,000 (3)
Salary Remaining : $69,554
Salary Average : $4,000
Salary Average Remaining : $3,975
Daniel Sprong $65,000 (2)
Salary Remaining : $64,586
Salary Average : $4,000
Salary Average Remaining : $3,975
Nils Höglander $65,000 (5)
Salary Remaining : $64,586
Salary Average : $4,000
Salary Average Remaining : $3,975
Linus Lindström $65,000 (1)
Salary Remaining : $64,586
Salary Average : $4,000
Salary Average Remaining : $3,975
Alexander Romanov $65,000 (4)
Salary Remaining : $64,586
Salary Average : $4,000
Salary Average Remaining : $3,975
Sean Durzi $65,000 (2)
Salary Remaining : $64,586
Salary Average : $4,000
Salary Average Remaining : $3,975
Cameron Hillis $63,500 (3)
Salary Remaining : $63,096
Salary Average : $4,000
Salary Average Remaining : $3,975
Luke Green $63,250 (2)
Salary Remaining : $62,847
Salary Average : $4,000
Salary Average Remaining : $3,975
Alexey Toropchenko $60,500 (2)
Salary Remaining : $60,115
Salary Average : $4,000
Salary Average Remaining : $3,975
Michael Fischer $60,000 (3)
Salary Remaining : $59,618
Salary Average : $4,000
Salary Average Remaining : $3,975
Sam Stange $60,000 (1)
Salary Remaining : $59,618
Salary Average : $4,000
Salary Average Remaining : $3,975
Pavel Dorofeyev $60,000 (5)
Salary Remaining : $59,618
Salary Average : $4,000
Salary Average Remaining : $3,975
Stuart Skinner $57,500 (2)
Salary Remaining : $57,134
Salary Average : $4,000
Salary Average Remaining : $3,975
Mattias Norlinder $55,000 (3)
Salary Remaining : $54,650
Salary Average : $4,000
Salary Average Remaining : $3,975
Kasper Simontaival $55,000 (1)
Salary Remaining : $54,650
Salary Average : $4,000
Salary Average Remaining : $3,975
Artyom Galimov $50,000 (3)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $3,975
Chad Krys $50,000 (1)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $3,975
Artyom Galimov $50,000 (2)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $3,975
Bill Arnold $50,000 (1)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $3,975
Dylan Garand $50,000 (2)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $3,975
Total Farm Players34
Salary Commitment
Year 12 : $2,391,461
Year 13 : $1,634,550
Year 14 : $891,000
Year 15 : $265,000
Salary Average Commitment
Year 12 : $136,000
Year 13 : $96,000
Year 14 : $52,000
Year 15 : $16,000

MANHATTAN ISLANDERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameBossydome
Level 1: 6000 - $100 - 0 - 0.00%
Level 2: 5000 - $60 - 0 - 0.00%
Level 3: 2000 - $35 - 0 - 0.00%
Level 4: 4000 - $25 - 0 - 0.00%
Luxury : 1000 - $200 - 0 - 0.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$29,405,603
Farm Players Total Salaries$2,795,000
Coaches Total Salaries$3,008,000
Luxury Taxe Total$3,760
Special Salary Cap Value$0
Pro Year To Date Expenses$200,087
Farm Year To Date Expenses$25,446
Pro Salary Cap To Date$188,497
Farm Salary Cap To Date$17,803

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days155
Pro Expenses Per Days$200,087
Pro Estimated Expenses$31,013,485
Farm Remaining Season Days156
Farm Expenses Per Days$25,446
Farm Estimated Expenses$3,969,576
Estimated Season Expenses$34,983,061
Season Salary Cap$32,200,603
Estimate Under Maximum Salary Cap of $45,000,000$12,799,397
Estimate Over Minimum Salary Cap of $15,000,000 $17,200,603
Current Bank Account$328,843,538
Projected Bank Account$293,860,477

Pro Players Salaries

Gabriel Landeskog $2,648,750 (4)
-Salary Remaining : $2,631,771
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Denis Malgin $2,000,228 (3)
-Salary Remaining : $1,987,406
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Erik Karlsson $1,770,000 (5)
-Salary Remaining : $1,758,654
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Andre Burakovsky $1,722,500 (2)
-Salary Remaining : $1,711,458
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Oliver Ekman-Larsson $1,676,000 (4)
-Salary Remaining : $1,665,256
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Jack Hughes $1,669,000 (4)
-Salary Remaining : $1,658,301
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Thatcher Demko $1,664,000 (5)
-Salary Remaining : $1,653,333
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Malcolm Subban $1,632,000 (4)
-Salary Remaining : $1,621,538
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Jordan Schroeder $1,617,000 (2)
-Salary Remaining : $1,606,635
-Salary Average : $0
-Salary Average Remaining : $0
Mikko Koskinen $1,601,000 (1)
-Salary Remaining : $1,590,737
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Nail Yakupov $1,319,625 (1)
-Salary Remaining : $1,311,166
-Salary Average : $0
-Salary Average Remaining : $0
Magnus Hellberg $1,100,000 (2)
-Salary Remaining : $1,092,949
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Evgeny Kuznetsov $1,028,000 (1)
-Salary Remaining : $1,021,410
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Josh Bailey $912,500 (3)
-Salary Remaining : $906,651
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Ryan Pulock $910,000 (3)
-Salary Remaining : $904,167
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Adam Erne $910,000 (3)
-Salary Remaining : $904,167
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Isak Rosén $800,000 (2)
-Salary Remaining : $794,872
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Griffin Reinhart $800,000 (1)
-Salary Remaining : $794,872
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Thomas Hickey $800,000 (1)
-Salary Remaining : $794,872
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Anthony Beauvillier $775,000 (1)
-Salary Remaining : $770,032
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Mathew Barzal $750,000 (1)
-Salary Remaining : $745,192
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Filip Hronek $650,000 (2)
-Salary Remaining : $645,833
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Ethan Bear $650,000 (3)
-Salary Remaining : $645,833
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Total Pro Players23
Salary Commitment
Year 12 : $29,405,603
Year 13 : $22,331,978
Year 14 : $16,442,478
Year 15 : $11,059,750
Salary Average Commitment
Year 12 : $840,000
Year 13 : $600,000
Year 14 : $440,000
Year 15 : $240,000
Salary Cap with 1 Way Contract
Year 12 : $29,405,603
Year 13 : $22,331,978
Year 14 : $16,442,478
Year 15 : $11,059,750

Farm Players Salaries

Juraj Slafkovský $90,000 (3)
Salary Remaining : $89,427
Salary Average : $4,000
Salary Average Remaining : $3,975
Frank Nazar $90,000 (3)
Salary Remaining : $89,427
Salary Average : $4,000
Salary Average Remaining : $3,975
Owen Power $80,000 (2)
Salary Remaining : $79,490
Salary Average : $4,000
Salary Average Remaining : $3,975
Noah Östlund $80,000 (3)
Salary Remaining : $79,490
Salary Average : $4,000
Salary Average Remaining : $3,975
William Eklund $80,000 (2)
Salary Remaining : $79,490
Salary Average : $4,000
Salary Average Remaining : $3,975
Sam Rinzel $80,000 (3)
Salary Remaining : $79,490
Salary Average : $4,000
Salary Average Remaining : $3,975
Dylan James $80,000 (3)
Salary Remaining : $79,490
Salary Average : $4,000
Salary Average Remaining : $3,975
Spencer Knight $77,500 (5)
Salary Remaining : $77,006
Salary Average : $4,000
Salary Average Remaining : $3,975
Isac Lundeström $77,500 (2)
Salary Remaining : $77,006
Salary Average : $4,000
Salary Average Remaining : $3,975
Alex Turcotte $75,000 (3)
Salary Remaining : $74,522
Salary Average : $4,000
Salary Average Remaining : $3,975
Olli Juolevi $75,000 (2)
Salary Remaining : $74,522
Salary Average : $4,000
Salary Average Remaining : $3,975
Filip Zadina $75,000 (2)
Salary Remaining : $74,522
Salary Average : $4,000
Salary Average Remaining : $3,975
Jan Myšák $75,000 (1)
Salary Remaining : $74,522
Salary Average : $4,000
Salary Average Remaining : $3,975
Logan Mailloux $70,000 (2)
Salary Remaining : $69,554
Salary Average : $4,000
Salary Average Remaining : $3,975
Fedor Svechkov $70,000 (2)
Salary Remaining : $69,554
Salary Average : $4,000
Salary Average Remaining : $3,975
Oskar Pettersson $70,000 (3)
Salary Remaining : $69,554
Salary Average : $4,000
Salary Average Remaining : $3,975
Rodion Amirov $65,000 (1)
Salary Remaining : $64,586
Salary Average : $4,000
Salary Average Remaining : $3,975
Aleksi Saarela $65,000 (2)
Salary Remaining : $64,586
Salary Average : $4,000
Salary Average Remaining : $3,975
Alexander Alexeyev $65,000 (2)
Salary Remaining : $64,586
Salary Average : $4,000
Salary Average Remaining : $3,975
Joe Veleno $65,000 (2)
Salary Remaining : $64,586
Salary Average : $4,000
Salary Average Remaining : $3,975
Mavrik Bourque $65,000 (1)
Salary Remaining : $64,586
Salary Average : $4,000
Salary Average Remaining : $3,975
Sam Colangelo $65,000 (1)
Salary Remaining : $64,586
Salary Average : $4,000
Salary Average Remaining : $3,975
Dominik Bokk $65,000 (2)
Salary Remaining : $64,586
Salary Average : $4,000
Salary Average Remaining : $3,975
Jack Rathbone $60,000 (1)
Salary Remaining : $59,618
Salary Average : $4,000
Salary Average Remaining : $3,975
Gustav Lindstrom $60,000 (1)
Salary Remaining : $59,618
Salary Average : $4,000
Salary Average Remaining : $3,975
Benjamin Gaudreau $60,000 (2)
Salary Remaining : $59,618
Salary Average : $4,000
Salary Average Remaining : $3,975
Vladi Firstov $60,000 (3)
Salary Remaining : $59,618
Salary Average : $4,000
Salary Average Remaining : $3,975
Mason Beaupit $60,000 (3)
Salary Remaining : $59,618
Salary Average : $4,000
Salary Average Remaining : $3,975
Alexei Kolosov $60,000 (2)
Salary Remaining : $59,618
Salary Average : $4,000
Salary Average Remaining : $3,975
Timothy Liljegren $60,000 (1)
Salary Remaining : $59,618
Salary Average : $4,000
Salary Average Remaining : $3,975
Jonah Gadjovich $60,000 (1)
Salary Remaining : $59,618
Salary Average : $4,000
Salary Average Remaining : $3,975
Drew Commesso $55,000 (1)
Salary Remaining : $54,650
Salary Average : $4,000
Salary Average Remaining : $3,975
Artyom Grushnikov $55,000 (2)
Salary Remaining : $54,650
Salary Average : $4,000
Salary Average Remaining : $3,975
Samuel Bolduc $55,000 (3)
Salary Remaining : $54,650
Salary Average : $4,000
Salary Average Remaining : $3,975
Tyson Hinds $50,000 (2)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $3,975
Jordan Spence $50,000 (3)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $3,975
Cole Huckins $50,000 (2)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $3,975
Danny Zhilkin $50,000 (3)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $3,975
Gabriel Carlsson $50,000 (1)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $3,975
Reilly Walsh $50,000 (1)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $3,975
Ty Smilanic $50,000 (1)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $3,975
Alexander Suzdalev $50,000 (3)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $3,975
Anttoni Honka $50,000 (3)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $3,975
Total Farm Players43
Salary Commitment
Year 12 : $2,795,000
Year 13 : $2,080,000
Year 14 : $1,017,500
Year 15 : $77,500
Salary Average Commitment
Year 12 : $172,000
Year 13 : $124,000
Year 14 : $60,000
Year 15 : $4,000

NEWTON NIGHTMARES



Arena Capacity - Ticket Price
Attendance - %

Arena NameNEWTON SPORTS PALACE
Level 1: 6000 - $90 - 6,000 - 100.00%
Level 2: 5000 - $70 - 4,178 - 83.56%
Level 3: 2000 - $45 - 1,845 - 92.25%
Level 4: 4000 - $30 - 4,000 - 100.00%
Luxury : 1000 - $150 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left41
Average Attendance - %17,023 - 94.57%
Average Income per Game$1,185,485
Year to Date Revenue$1,185,485
Farm
Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$38,134,932
Farm Players Total Salaries$2,988,139
Coaches Total Salaries$2,700,000
Luxury Taxe Total$4,879
Special Salary Cap Value$0
Pro Year To Date Expenses$254,391
Farm Year To Date Expenses$26,358
Pro Salary Cap To Date$244,455
Farm Salary Cap To Date$19,033

Estimate

Pro Estimated Season Revenue$48,604,885
Farm Estimated Season Revenue$0
Pro Remaining Season Days155
Pro Expenses Per Days$254,391
Pro Estimated Expenses$39,430,605
Farm Remaining Season Days156
Farm Expenses Per Days$26,358
Farm Estimated Expenses$4,111,848
Estimated Season Expenses$43,542,453
Season Salary Cap$41,123,071
Estimate Under Maximum Salary Cap of $45,000,000$3,876,929
Estimate Over Minimum Salary Cap of $15,000,000 $26,123,071
Current Bank Account$256,198,354
Projected Bank Account$261,260,786

Pro Players Salaries

Brett Carson $3,229,875 (1)
-Salary Remaining : $3,209,171
-Salary Average : $0
-Salary Average Remaining : $0
Dany Heatley $2,816,133 (1)
-Salary Remaining : $2,798,081
-Salary Average : $0
-Salary Average Remaining : $0
Ryan Johansen $2,371,875 (1)
-Salary Remaining : $2,356,671
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Nicolas Corbeil $2,279,534 (3)
-Salary Remaining : $2,264,922
-Salary Average : $0
-Salary Average Remaining : $0
Tom Sestito $2,181,090 (1)
-Salary Remaining : $2,167,109
-Salary Average : $1,090,000
-Salary Average Remaining : $1,083,013
Brock Boeser $2,100,000 (5)
-Salary Remaining : $2,086,538
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Kevin Poulin $2,076,563 (2)
-Salary Remaining : $2,063,252
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Rickard Rakell $1,905,000 (3)
-Salary Remaining : $1,892,788
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Jordan Caron $1,894,237 (2)
-Salary Remaining : $1,882,094
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Jake Virtanen $1,856,250 (5)
-Salary Remaining : $1,844,351
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Max Warn $1,641,000 (2)
-Salary Remaining : $1,630,481
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Braden Holtby $1,509,375 (1)
-Salary Remaining : $1,499,700
-Salary Average : $0
-Salary Average Remaining : $0
Phil Grubauer $1,500,000 (1)
-Salary Remaining : $1,490,385
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Brian Lee $1,487,500 (3)
-Salary Remaining : $1,477,965
-Salary Average : $0
-Salary Average Remaining : $0
Mika Zibanejad $1,317,500 (2)
-Salary Remaining : $1,309,054
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Pavel Zacha $1,097,500 (1)
-Salary Remaining : $1,090,465
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Josh Jacobs $1,044,000 (2)
-Salary Remaining : $1,037,308
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Jacob de la Rose $877,500 (2)
-Salary Remaining : $871,875
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Jon Gillies $750,000 (1)
-Salary Remaining : $745,192
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Pierre-Olivier Joseph $750,000 (3)
-Salary Remaining : $745,192
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Adam Boqvist $750,000 (2)
-Salary Remaining : $745,192
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Dennis Cholowski $750,000 (2)
-Salary Remaining : $745,192
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Gavin Hayes $700,000 (3)
-Salary Remaining : $695,513
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Simon Holmström $650,000 (3)
-Salary Remaining : $645,833
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Sean Behrens $600,000 (2)
-Salary Remaining : $596,154
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Total Pro Players25
Salary Commitment
Year 12 : $38,134,932
Year 13 : $22,679,084
Year 14 : $11,728,284
Year 15 : $3,956,250
Salary Average Commitment
Year 12 : $1,850,000
Year 13 : $600,000
Year 14 : $240,000
Year 15 : $80,000
Salary Cap with 1 Way Contract
Year 12 : $38,134,932
Year 13 : $22,679,084
Year 14 : $11,728,284
Year 15 : $3,956,250

Farm Players Salaries

Semyon Varlamov $289,250 (2)
Salary Remaining : $287,408
Salary Average : $4,000
Salary Average Remaining : $3,975
Jeff Tambellini $238,064 (1)
Salary Remaining : $236,548
Salary Average : $4,000
Salary Average Remaining : $3,975
Maxim Mayorov $127,500 (1)
Salary Remaining : $126,688
Salary Average : $4,000
Salary Average Remaining : $3,975
Jakub Kindl $118,200 (1)
Salary Remaining : $117,447
Salary Average : $4,000
Salary Average Remaining : $3,975
Robby Dee $114,100 (2)
Salary Remaining : $113,373
Salary Average : $4,000
Salary Average Remaining : $3,975
Jack Hillen $109,500 (1)
Salary Remaining : $108,803
Salary Average : $4,000
Salary Average Remaining : $3,975
Mikkel Boedker $106,250 (1)
Salary Remaining : $105,573
Salary Average : $4,000
Salary Average Remaining : $3,975
Joshua Ho-Sang $105,400 (1)
Salary Remaining : $104,729
Salary Average : $4,000
Salary Average Remaining : $3,975
Taylor Chorney $102,900 (3)
Salary Remaining : $102,245
Salary Average : $4,000
Salary Average Remaining : $3,975
Dmytro Timashov $98,200 (1)
Salary Remaining : $97,575
Salary Average : $4,000
Salary Average Remaining : $3,975
Keaton Ellerby $96,875 (1)
Salary Remaining : $96,258
Salary Average : $0
Salary Average Remaining : $0
Dylan Sikura $92,500 (3)
Salary Remaining : $91,911
Salary Average : $4,000
Salary Average Remaining : $3,975
Denton Mateychuk $90,000 (3)
Salary Remaining : $89,427
Salary Average : $4,000
Salary Average Remaining : $3,975
Maveric Lamoureux $80,000 (3)
Salary Remaining : $79,490
Salary Average : $4,000
Salary Average Remaining : $3,975
Charles Hudon $79,400 (1)
Salary Remaining : $78,894
Salary Average : $4,000
Salary Average Remaining : $3,975
JJ Moser $70,000 (2)
Salary Remaining : $69,554
Salary Average : $4,000
Salary Average Remaining : $3,975
Brendan Brisson $65,000 (1)
Salary Remaining : $64,586
Salary Average : $4,000
Salary Average Remaining : $3,975
Nick Caamano $65,000 (2)
Salary Remaining : $64,586
Salary Average : $4,000
Salary Average Remaining : $3,975
Eetu Luostarinen $65,000 (3)
Salary Remaining : $64,586
Salary Average : $4,000
Salary Average Remaining : $3,975
Miko Matikka $60,000 (3)
Salary Remaining : $59,618
Salary Average : $4,000
Salary Average Remaining : $3,975
Donovan Sebrango $60,000 (1)
Salary Remaining : $59,618
Salary Average : $4,000
Salary Average Remaining : $3,975
Albert Johansson $60,000 (3)
Salary Remaining : $59,618
Salary Average : $4,000
Salary Average Remaining : $3,975
Liam Hawel $60,000 (1)
Salary Remaining : $59,618
Salary Average : $4,000
Salary Average Remaining : $3,975
Matias Maccelli $60,000 (3)
Salary Remaining : $59,618
Salary Average : $4,000
Salary Average Remaining : $3,975
Wyatt Kaiser $55,000 (1)
Salary Remaining : $54,650
Salary Average : $4,000
Salary Average Remaining : $3,975
Artemi Kniazev $55,000 (3)
Salary Remaining : $54,650
Salary Average : $4,000
Salary Average Remaining : $3,975
Benjamin Roger $55,000 (2)
Salary Remaining : $54,650
Salary Average : $4,000
Salary Average Remaining : $3,975
Semyon Der-Arguchintsev $55,000 (3)
Salary Remaining : $54,650
Salary Average : $4,000
Salary Average Remaining : $3,975
Tyler Angle $55,000 (1)
Salary Remaining : $54,650
Salary Average : $4,000
Salary Average Remaining : $3,975
Brody Lamb $50,000 (2)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $3,975
Nico Daws $50,000 (1)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $3,975
Blake Murray $50,000 (1)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $3,975
John Ludvig $50,000 (3)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $3,975
Ostap Safin $50,000 (1)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $3,975
James Malatesta $50,000 (2)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $3,975
Total Farm Players35
Salary Commitment
Year 12 : $2,988,139
Year 13 : $1,463,750
Year 14 : $770,400
Year 15 : $0
Salary Average Commitment
Year 12 : $136,000
Year 13 : $72,000
Year 14 : $44,000
Year 15 : $0

NORTH VAN ROCKERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameHouse of Flames
Level 1: 7500 - $100 - 0 - 0.00%
Level 2: 6500 - $60 - 0 - 0.00%
Level 3: 5500 - $30 - 0 - 0.00%
Level 4: 5000 - $28 - 0 - 0.00%
Luxury : 1500 - $200 - 0 - 0.00%
Total Capacity :26000
Farm
Farm Level 1: 3500 - $40 - 0 - 0.00%
Farm Level 2: 2500 - $30 - 0 - 0.00%
Farm Total Capacity :6000

Income

Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$24,807,326
Farm Players Total Salaries$2,923,825
Coaches Total Salaries$2,907,000
Luxury Taxe Total$3,170
Special Salary Cap Value$0
Pro Year To Date Expenses$166,457
Farm Year To Date Expenses$29,750
Pro Salary Cap To Date$159,021
Farm Salary Cap To Date$18,623

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days155
Pro Expenses Per Days$166,457
Pro Estimated Expenses$25,800,835
Farm Remaining Season Days156
Farm Expenses Per Days$29,750
Farm Estimated Expenses$4,641,000
Estimated Season Expenses$30,441,835
Season Salary Cap$27,731,151
Estimate Under Maximum Salary Cap of $45,000,000$17,268,849
Estimate Over Minimum Salary Cap of $15,000,000 $12,731,151
Current Bank Account$372,665,161
Projected Bank Account$342,223,326

Pro Players Salaries

Sam Gagner $2,083,750 (5)
-Salary Remaining : $2,070,393
-Salary Average : $0
-Salary Average Remaining : $0
John Quenneville $2,053,750 (4)
-Salary Remaining : $2,040,585
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Markus Granlund $1,875,000 (2)
-Salary Remaining : $1,862,981
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Marc-Edouard Vlasic $1,712,500 (2)
-Salary Remaining : $1,701,522
-Salary Average : $0
-Salary Average Remaining : $0
Oscar Dansk $1,625,000 (2)
-Salary Remaining : $1,614,583
-Salary Average : $650,000
-Salary Average Remaining : $645,833
Patrick Davis $1,585,938 (2)
-Salary Remaining : $1,575,772
-Salary Average : $0
-Salary Average Remaining : $0
Mikael Granlund $1,359,375 (3)
-Salary Remaining : $1,350,661
-Salary Average : $0
-Salary Average Remaining : $0
Matt Calvert $1,246,000 (3)
-Salary Remaining : $1,238,013
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Travis Zajac $1,237,688 (2)
-Salary Remaining : $1,229,754
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Calvin De Haan $1,115,000 (1)
-Salary Remaining : $1,107,853
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Peter Holland $1,107,075 (4)
-Salary Remaining : $1,099,978
-Salary Average : $0
-Salary Average Remaining : $0
AJ Thelen $1,087,500 (2)
-Salary Remaining : $1,080,529
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Roland McKeown $1,000,000 (5)
-Salary Remaining : $993,590
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Kevin Labanc $950,000 (2)
-Salary Remaining : $943,910
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Sonny Milano $906,250 (4)
-Salary Remaining : $900,441
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Patrick Sieloff $812,500 (1)
-Salary Remaining : $807,292
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Nick Suzuki $775,000 (3)
-Salary Remaining : $770,032
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Joel Farabee $775,000 (4)
-Salary Remaining : $770,032
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Ilya Samsonov $750,000 (1)
-Salary Remaining : $745,192
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Logan Stanley $750,000 (2)
-Salary Remaining : $745,192
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Total Pro Players20
Salary Commitment
Year 12 : $24,807,326
Year 13 : $22,129,826
Year 14 : $11,306,200
Year 15 : $7,925,825
Salary Average Commitment
Year 12 : $1,210,000
Year 13 : $1,090,000
Year 14 : $240,000
Year 15 : $160,000
Salary Cap with 1 Way Contract
Year 12 : $24,807,326
Year 13 : $22,129,826
Year 14 : $11,306,200
Year 15 : $7,925,825

Farm Players Salaries

Nicklas Bergfors $222,375 (3)
Salary Remaining : $220,959
Salary Average : $0
Salary Average Remaining : $0
Joel Edmundson $143,750 (1)
Salary Remaining : $142,834
Salary Average : $4,000
Salary Average Remaining : $3,975
Kyle Clifford $126,900 (4)
Salary Remaining : $126,092
Salary Average : $4,000
Salary Average Remaining : $3,975
Cam Barker $125,000 (1)
Salary Remaining : $124,204
Salary Average : $4,000
Salary Average Remaining : $3,975
Rutger McGroarty $90,000 (3)
Salary Remaining : $89,427
Salary Average : $4,000
Salary Average Remaining : $3,975
Riku Helenius $89,600 (1)
Salary Remaining : $89,029
Salary Average : $4,000
Salary Average Remaining : $3,975
Chaz Lucius $80,000 (2)
Salary Remaining : $79,490
Salary Average : $4,000
Salary Average Remaining : $3,975
Fraser Minten $80,000 (3)
Salary Remaining : $79,490
Salary Average : $4,000
Salary Average Remaining : $3,975
Ruslan Iskhakov $78,000 (2)
Salary Remaining : $77,503
Salary Average : $4,000
Salary Average Remaining : $3,975
Henrik Borgström $77,500 (2)
Salary Remaining : $77,006
Salary Average : $4,000
Salary Average Remaining : $3,975
Vladislav Kolyachonok $76,900 (3)
Salary Remaining : $76,410
Salary Average : $4,000
Salary Average Remaining : $3,975
Shakir Mukhamadullin $75,000 (1)
Salary Remaining : $74,522
Salary Average : $4,000
Salary Average Remaining : $3,975
Cam York $75,000 (5)
Salary Remaining : $74,522
Salary Average : $4,000
Salary Average Remaining : $3,975
Alex Chiasson $72,500 (1)
Salary Remaining : $72,038
Salary Average : $4,000
Salary Average Remaining : $3,975
Nolan Allan $70,000 (2)
Salary Remaining : $69,554
Salary Average : $4,000
Salary Average Remaining : $3,975
Hunter Haight $70,000 (3)
Salary Remaining : $69,554
Salary Average : $4,000
Salary Average Remaining : $3,975
Roope Laavainen $67,800 (1)
Salary Remaining : $67,368
Salary Average : $4,000
Salary Average Remaining : $3,975
Ozzy Wiesblatt $65,000 (1)
Salary Remaining : $64,586
Salary Average : $4,000
Salary Average Remaining : $3,975
Tyler Benson $65,000 (2)
Salary Remaining : $64,586
Salary Average : $4,000
Salary Average Remaining : $3,975
Keegan Kolesar $65,000 (2)
Salary Remaining : $64,586
Salary Average : $4,000
Salary Average Remaining : $3,975
Jean-Christophe Beaudin $65,000 (2)
Salary Remaining : $64,586
Salary Average : $4,000
Salary Average Remaining : $3,975
Bobby Brink $65,000 (5)
Salary Remaining : $64,586
Salary Average : $4,000
Salary Average Remaining : $3,975
Markus Niemelainen $65,000 (2)
Salary Remaining : $64,586
Salary Average : $4,000
Salary Average Remaining : $3,975
Sean Day $65,000 (2)
Salary Remaining : $64,586
Salary Average : $4,000
Salary Average Remaining : $3,975
Olle Eriksson Ek $65,000 (3)
Salary Remaining : $64,586
Salary Average : $4,000
Salary Average Remaining : $3,975
Ty Emberson $63,500 (1)
Salary Remaining : $63,096
Salary Average : $4,000
Salary Average Remaining : $3,975
Tristen Robins $60,000 (1)
Salary Remaining : $59,618
Salary Average : $4,000
Salary Average Remaining : $3,975
Jack D Hughes $60,000 (3)
Salary Remaining : $59,618
Salary Average : $4,000
Salary Average Remaining : $3,975
Alex Stalock $60,000 (2)
Salary Remaining : $59,618
Salary Average : $4,000
Salary Average Remaining : $3,975
Samu Tuomaala $60,000 (2)
Salary Remaining : $59,618
Salary Average : $4,000
Salary Average Remaining : $3,975
Albin Grewe $60,000 (1)
Salary Remaining : $59,618
Salary Average : $4,000
Salary Average Remaining : $3,975
Ryan Murphy $60,000 (2)
Salary Remaining : $59,618
Salary Average : $4,000
Salary Average Remaining : $3,975
Jayden Grubbe $55,000 (2)
Salary Remaining : $54,650
Salary Average : $4,000
Salary Average Remaining : $3,975
Ian Moore $55,000 (1)
Salary Remaining : $54,650
Salary Average : $4,000
Salary Average Remaining : $3,975
Jackson Hallum $50,000 (1)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $3,975
Gianni Fairbrother $50,000 (1)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $3,975
Tomas Hamara $50,000 (3)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $3,975
Justin Bailey $50,000 (2)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $3,975
Dmitri Kostenko $50,000 (2)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $3,975
Total Farm Players39
Salary Commitment
Year 12 : $2,923,825
Year 13 : $1,946,675
Year 14 : $981,175
Year 15 : $266,900
Salary Average Commitment
Year 12 : $152,000
Year 13 : $100,000
Year 14 : $40,000
Year 15 : $12,000

PENSACOLA BADGERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameNO FEAR Center
Level 1: 6000 - $105 - 0 - 0.00%
Level 2: 5000 - $95 - 0 - 0.00%
Level 3: 2000 - $85 - 0 - 0.00%
Level 4: 4000 - $70 - 0 - 0.00%
Luxury : 1000 - $150 - 0 - 0.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $15 - 0 - 0.00%
Farm Level 2: 1000 - $10 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$24,407,125
Farm Players Total Salaries$2,823,225
Coaches Total Salaries$2,973,000
Luxury Taxe Total$3,119
Special Salary Cap Value$0
Pro Year To Date Expenses$161,732
Farm Year To Date Expenses$23,715
Pro Salary Cap To Date$156,456
Farm Salary Cap To Date$17,982

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days155
Pro Expenses Per Days$161,732
Pro Estimated Expenses$25,068,460
Farm Remaining Season Days156
Farm Expenses Per Days$23,715
Farm Estimated Expenses$3,699,540
Estimated Season Expenses$28,768,000
Season Salary Cap$27,230,350
Estimate Under Maximum Salary Cap of $45,000,000$17,769,650
Estimate Over Minimum Salary Cap of $15,000,000 $12,230,350
Current Bank Account$332,414,598
Projected Bank Account$303,646,598

Pro Players Salaries

Andrei Vasilevski $1,987,500 (2)
-Salary Remaining : $1,974,760
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Alexander Wennberg $1,962,500 (4)
-Salary Remaining : $1,949,920
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Hampus Lindholm $1,771,875 (4)
-Salary Remaining : $1,760,517
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Bo Horvat $1,661,250 (3)
-Salary Remaining : $1,650,601
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Phillip Danault $1,650,000 (1)
-Salary Remaining : $1,639,423
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Trevor Byrne $1,630,000 (1)
-Salary Remaining : $1,619,551
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Brayden Schenn $1,276,000 (5)
-Salary Remaining : $1,267,821
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Patrik Laine $1,175,000 (2)
-Salary Remaining : $1,167,468
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Quinn Hughes $1,050,000 (4)
-Salary Remaining : $1,043,269
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Ryan Strome $1,048,000 (1)
-Salary Remaining : $1,041,282
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Elias Pettersson $937,500 (3)
-Salary Remaining : $931,490
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Daniel Vladar $907,500 (5)
-Salary Remaining : $901,683
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Mason McTavish $800,000 (2)
-Salary Remaining : $794,872
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Kaiden Guhle $750,000 (1)
-Salary Remaining : $745,192
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Lucas Raymond $750,000 (1)
-Salary Remaining : $745,192
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Braden Schneider $750,000 (1)
-Salary Remaining : $745,192
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Nolan Foote $650,000 (3)
-Salary Remaining : $645,833
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Ridly Greig $650,000 (1)
-Salary Remaining : $645,833
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Vince Dunn $500,000 (1)
-Salary Remaining : $496,795
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Mason Millman $500,000 (1)
-Salary Remaining : $496,795
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Leigh Salters $500,000 (2)
-Salary Remaining : $496,795
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Ryan Schnell $500,000 (2)
-Salary Remaining : $496,795
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Craig Smith $500,000 (1)
-Salary Remaining : $496,795
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Elmer Söderblom $500,000 (2)
-Salary Remaining : $496,795
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Total Pro Players24
Salary Commitment
Year 12 : $24,407,125
Year 13 : $15,679,125
Year 14 : $10,216,625
Year 15 : $6,967,875
Salary Average Commitment
Year 12 : $960,000
Year 13 : $560,000
Year 14 : $320,000
Year 15 : $200,000
Salary Cap with 1 Way Contract
Year 12 : $24,407,125
Year 13 : $15,679,125
Year 14 : $10,216,625
Year 15 : $6,967,875

Farm Players Salaries

Cory Emmerton $248,575 (1)
Salary Remaining : $246,992
Salary Average : $4,000
Salary Average Remaining : $3,975
Patrik Berglund $220,000 (3)
Salary Remaining : $218,599
Salary Average : $4,000
Salary Average Remaining : $3,975
Julius Bergman $156,000 (1)
Salary Remaining : $155,006
Salary Average : $4,000
Salary Average Remaining : $3,975
John-Michael Liles $127,800 (1)
Salary Remaining : $126,986
Salary Average : $4,000
Salary Average Remaining : $3,975
Rick Nash $114,800 (1)
Salary Remaining : $114,069
Salary Average : $4,000
Salary Average Remaining : $3,975
Emerson Etem $113,650 (1)
Salary Remaining : $112,926
Salary Average : $4,000
Salary Average Remaining : $3,975
Bryce Swan $112,300 (2)
Salary Remaining : $111,585
Salary Average : $4,000
Salary Average Remaining : $3,975
Maxim Trunev $110,000 (2)
Salary Remaining : $109,299
Salary Average : $4,000
Salary Average Remaining : $3,975
Konstantin Zakharov $101,100 (1)
Salary Remaining : $100,456
Salary Average : $4,000
Salary Average Remaining : $3,975
Chris Butler $98,300 (2)
Salary Remaining : $97,674
Salary Average : $4,000
Salary Average Remaining : $3,975
Michael Funk $92,700 (2)
Salary Remaining : $92,110
Salary Average : $4,000
Salary Average Remaining : $3,975
Dustin Boyd $89,300 (2)
Salary Remaining : $88,731
Salary Average : $4,000
Salary Average Remaining : $3,975
Jack Johnson $88,000 (2)
Salary Remaining : $87,439
Salary Average : $4,000
Salary Average Remaining : $3,975
Eamon McAdam $84,000 (3)
Salary Remaining : $83,465
Salary Average : $4,000
Salary Average Remaining : $3,975
David Desharnais $78,000 (1)
Salary Remaining : $77,503
Salary Average : $4,000
Salary Average Remaining : $3,975
Brett Leason $76,800 (3)
Salary Remaining : $76,311
Salary Average : $4,000
Salary Average Remaining : $3,975
David Spacek $70,000 (3)
Salary Remaining : $69,554
Salary Average : $4,000
Salary Average Remaining : $3,975
Aatu Räty $70,000 (2)
Salary Remaining : $69,554
Salary Average : $4,000
Salary Average Remaining : $3,975
Tyler Parsons $67,500 (2)
Salary Remaining : $67,070
Salary Average : $4,000
Salary Average Remaining : $3,975
Adam Engström $60,000 (3)
Salary Remaining : $59,618
Salary Average : $4,000
Salary Average Remaining : $3,975
Marat Khusnutdinov $60,000 (1)
Salary Remaining : $59,618
Salary Average : $4,000
Salary Average Remaining : $3,975
Michal Teplý $60,000 (3)
Salary Remaining : $59,618
Salary Average : $4,000
Salary Average Remaining : $3,975
Karel Vejmelka $59,400 (3)
Salary Remaining : $59,022
Salary Average : $4,000
Salary Average Remaining : $3,975
Reece Newkirk $55,000 (1)
Salary Remaining : $54,650
Salary Average : $4,000
Salary Average Remaining : $3,975
Lucas Elvenes $55,000 (3)
Salary Remaining : $54,650
Salary Average : $4,000
Salary Average Remaining : $3,975
Joshua Roy $55,000 (2)
Salary Remaining : $54,650
Salary Average : $4,000
Salary Average Remaining : $3,975
Alex Plante $50,000 (2)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $3,975
Austin Wagner $50,000 (1)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $3,975
Cruz Lucius $50,000 (3)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $3,975
Frédéric Brunet $50,000 (3)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $3,975
Adam Raska $50,000 (1)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $3,975
Ryan Ufko $50,000 (3)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $3,975
Total Farm Players32
Salary Commitment
Year 12 : $2,823,225
Year 13 : $1,668,300
Year 14 : $835,200
Year 15 : $0
Salary Average Commitment
Year 12 : $128,000
Year 13 : $84,000
Year 14 : $44,000
Year 15 : $0

PHILADELPHIA MADMEN



Arena Capacity - Ticket Price
Attendance - %

Arena NameBroadstreet Arena
Level 1: 6000 - $88 - 0 - 0.00%
Level 2: 5000 - $66 - 0 - 0.00%
Level 3: 2000 - $38 - 0 - 0.00%
Level 4: 4000 - $27 - 0 - 0.00%
Luxury : 1000 - $200 - 0 - 0.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $58 - 0 - 0.00%
Farm Level 2: 1000 - $25 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$33,839,199
Farm Players Total Salaries$2,352,372
Coaches Total Salaries$3,257,000
Luxury Taxe Total$4,328
Special Salary Cap Value$0
Pro Year To Date Expenses$228,751
Farm Year To Date Expenses$23,971
Pro Salary Cap To Date$216,918
Farm Salary Cap To Date$14,983

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days155
Pro Expenses Per Days$228,751
Pro Estimated Expenses$35,456,405
Farm Remaining Season Days156
Farm Expenses Per Days$23,971
Farm Estimated Expenses$3,739,476
Estimated Season Expenses$39,195,881
Season Salary Cap$36,191,571
Estimate Under Maximum Salary Cap of $45,000,000$8,808,429
Estimate Over Minimum Salary Cap of $15,000,000 $21,191,571
Current Bank Account$333,592,117
Projected Bank Account$294,396,236

Pro Players Salaries

Joe Thornton $3,709,110 (3)
-Salary Remaining : $3,685,334
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Johnny Gaudreau $2,262,900 (1)
-Salary Remaining : $2,248,394
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Alex Galchenyuk $2,240,000 (2)
-Salary Remaining : $2,225,641
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Ryan Ellis $2,237,500 (5)
-Salary Remaining : $2,223,157
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Beau Bennett $2,125,000 (5)
-Salary Remaining : $2,111,378
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Steven Stamkos $1,920,500 (2)
-Salary Remaining : $1,908,189
-Salary Average : $0
-Salary Average Remaining : $0
Dennis Wideman $1,849,000 (3)
-Salary Remaining : $1,837,147
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Carey Price $1,824,000 (5)
-Salary Remaining : $1,812,308
-Salary Average : $0
-Salary Average Remaining : $0
David Pastrnak $1,667,500 (2)
-Salary Remaining : $1,656,811
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Alexander Khokhlachev $1,547,438 (4)
-Salary Remaining : $1,537,519
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Roman Polak $1,408,000 (3)
-Salary Remaining : $1,398,974
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Kirill Tulupov $1,278,000 (3)
-Salary Remaining : $1,269,808
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Brayden McNabb $1,200,000 (4)
-Salary Remaining : $1,192,308
-Salary Average : $0
-Salary Average Remaining : $0
Brett Sonne $1,122,000 (2)
-Salary Remaining : $1,114,808
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Max Pacioretty $970,313 (1)
-Salary Remaining : $964,093
-Salary Average : $0
-Salary Average Remaining : $0
Carter Hart $937,500 (2)
-Salary Remaining : $931,490
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Matt Beleskey $800,000 (2)
-Salary Remaining : $794,872
-Salary Average : $40,000
-Salary Average Remaining : $39,744
German Rubtsov $750,000 (2)
-Salary Remaining : $745,192
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Deryk Engelland $683,438 (4)
-Salary Remaining : $679,057
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Alex DeBrincat $675,000 (2)
-Salary Remaining : $670,673
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Luke Gazdic $632,000 (3)
-Salary Remaining : $627,949
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Dale Weise $500,000 (5)
-Salary Remaining : $496,795
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Nikita Okhotiuk $500,000 (3)
-Salary Remaining : $496,795
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Eric Selleck $500,000 (1)
-Salary Remaining : $496,795
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Justin Schultz $500,000 (1)
-Salary Remaining : $496,795
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Total Pro Players25
Salary Commitment
Year 12 : $33,839,199
Year 13 : $29,605,986
Year 14 : $19,493,486
Year 15 : $10,117,376
Salary Average Commitment
Year 12 : $840,000
Year 13 : $720,000
Year 14 : $440,000
Year 15 : $200,000
Salary Cap with 1 Way Contract
Year 12 : $33,839,199
Year 13 : $29,605,986
Year 14 : $19,493,486
Year 15 : $10,117,376

Farm Players Salaries

Kyle Beach $203,602 (4)
Salary Remaining : $202,305
Salary Average : $4,000
Salary Average Remaining : $3,975
James Neal $152,214 (1)
Salary Remaining : $151,245
Salary Average : $4,000
Salary Average Remaining : $3,975
Vincent Trocheck $107,500 (2)
Salary Remaining : $106,815
Salary Average : $4,000
Salary Average Remaining : $3,975
Bruno Gervais $100,000 (1)
Salary Remaining : $99,363
Salary Average : $4,000
Salary Average Remaining : $3,975
Eric Tangradi $94,600 (2)
Salary Remaining : $93,997
Salary Average : $4,000
Salary Average Remaining : $3,975
Bill Sweatt $92,800 (1)
Salary Remaining : $92,209
Salary Average : $4,000
Salary Average Remaining : $3,975
Jonathan Lekkerimäki $90,000 (3)
Salary Remaining : $89,427
Salary Average : $4,000
Salary Average Remaining : $3,975
Luca Caputi $87,656 (1)
Salary Remaining : $87,098
Salary Average : $4,000
Salary Average Remaining : $3,975
Ville Husso $87,000 (1)
Salary Remaining : $86,446
Salary Average : $4,000
Salary Average Remaining : $3,975
Morgan Klimchuk $84,500 (3)
Salary Remaining : $83,962
Salary Average : $4,000
Salary Average Remaining : $3,975
Tyler Boucher $80,000 (2)
Salary Remaining : $79,490
Salary Average : $4,000
Salary Average Remaining : $3,975
Matthew Poitras $80,000 (3)
Salary Remaining : $79,490
Salary Average : $4,000
Salary Average Remaining : $3,975
Zachary Bolduc $80,000 (2)
Salary Remaining : $79,490
Salary Average : $4,000
Salary Average Remaining : $3,975
Ryan MacInnis $77,500 (4)
Salary Remaining : $77,006
Salary Average : $4,000
Salary Average Remaining : $3,975
Urho Vaakanainen $75,000 (3)
Salary Remaining : $74,522
Salary Average : $4,000
Salary Average Remaining : $3,975
Michael McLeod $75,000 (2)
Salary Remaining : $74,522
Salary Average : $4,000
Salary Average Remaining : $3,975
Julian Lutz $70,000 (3)
Salary Remaining : $69,554
Salary Average : $4,000
Salary Average Remaining : $3,975
Aleksi Heimosalmi $70,000 (2)
Salary Remaining : $69,554
Salary Average : $4,000
Salary Average Remaining : $3,975
Malte Setkov $65,000 (4)
Salary Remaining : $64,586
Salary Average : $4,000
Salary Average Remaining : $3,975
Lassi Thomson $65,000 (3)
Salary Remaining : $64,586
Salary Average : $4,000
Salary Average Remaining : $3,975
Marcus Hogberg $65,000 (2)
Salary Remaining : $64,586
Salary Average : $4,000
Salary Average Remaining : $3,975
Lukáš Dostál $60,000 (2)
Salary Remaining : $59,618
Salary Average : $4,000
Salary Average Remaining : $3,975
Luke Tuch $60,000 (1)
Salary Remaining : $59,618
Salary Average : $4,000
Salary Average Remaining : $3,975
Taylor Cammarata $60,000 (1)
Salary Remaining : $59,618
Salary Average : $4,000
Salary Average Remaining : $3,975
Egor Zamula $60,000 (1)
Salary Remaining : $59,618
Salary Average : $4,000
Salary Average Remaining : $3,975
Alexander Nikishin $55,000 (1)
Salary Remaining : $54,650
Salary Average : $4,000
Salary Average Remaining : $3,975
David Gustafsson $55,000 (1)
Salary Remaining : $54,650
Salary Average : $4,000
Salary Average Remaining : $3,975
Jacob Moverare $50,000 (1)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $3,975
Aidan Hreschuk $50,000 (2)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $3,975
Total Farm Players29
Salary Commitment
Year 12 : $2,352,372
Year 13 : $1,492,702
Year 14 : $810,602
Year 15 : $346,102
Salary Average Commitment
Year 12 : $116,000
Year 13 : $72,000
Year 14 : $36,000
Year 15 : $12,000

PINCHER CREEK PREDATORS



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Jungle
Level 1: 7000 - $100 - 0 - 0.00%
Level 2: 6000 - $70 - 0 - 0.00%
Level 3: 3000 - $40 - 0 - 0.00%
Level 4: 5000 - $30 - 0 - 0.00%
Luxury : 2000 - $175 - 0 - 0.00%
Total Capacity :23000
Farm
Farm Level 1: 3000 - $50 - 0 - 0.00%
Farm Level 2: 2000 - $30 - 0 - 0.00%
Farm Total Capacity :5000

Income

Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$37,255,179
Farm Players Total Salaries$2,303,800
Coaches Total Salaries$2,570,000
Luxury Taxe Total$4,766
Special Salary Cap Value$0
Pro Year To Date Expenses$245,283
Farm Year To Date Expenses$24,617
Pro Salary Cap To Date$238,815
Farm Salary Cap To Date$14,674

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days155
Pro Expenses Per Days$245,283
Pro Estimated Expenses$38,018,865
Farm Remaining Season Days156
Farm Expenses Per Days$24,617
Farm Estimated Expenses$3,840,252
Estimated Season Expenses$41,859,117
Season Salary Cap$39,558,979
Estimate Under Maximum Salary Cap of $45,000,000$5,441,021
Estimate Over Minimum Salary Cap of $15,000,000 $24,558,979
Current Bank Account$319,014,809
Projected Bank Account$277,155,692

Pro Players Salaries

Tyler Ennis $3,200,000 (3)
-Salary Remaining : $3,179,487
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Victor Hedman $2,484,375 (3)
-Salary Remaining : $2,468,450
-Salary Average : $0
-Salary Average Remaining : $0
Jonathan Huberdeau $2,453,238 (1)
-Salary Remaining : $2,437,512
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Aleksander Barkov $2,349,906 (4)
-Salary Remaining : $2,334,843
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Tuukka Rask $2,111,385 (5)
-Salary Remaining : $2,097,850
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Sven Andrighetto $2,050,000 (1)
-Salary Remaining : $2,036,859
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Clayton Keller $1,992,575 (5)
-Salary Remaining : $1,979,802
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Brandon Saad $1,625,000 (2)
-Salary Remaining : $1,614,583
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Olli Maatta $1,625,000 (3)
-Salary Remaining : $1,614,583
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Mark Stone $1,584,700 (4)
-Salary Remaining : $1,574,542
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Tyler Toffoli $1,569,750 (4)
-Salary Remaining : $1,559,688
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Jordan Eberle $1,486,000 (2)
-Salary Remaining : $1,476,474
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Kris Letang $1,475,000 (1)
-Salary Remaining : $1,465,545
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Mathew Dumba $1,418,125 (3)
-Salary Remaining : $1,409,034
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Calvin Pickard $1,300,000 (4)
-Salary Remaining : $1,291,667
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Colton Parayko $1,078,125 (1)
-Salary Remaining : $1,071,214
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Eric Staal $918,000 (1)
-Salary Remaining : $912,115
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Jordan Staal $879,000 (1)
-Salary Remaining : $873,365
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Nino Niederreiter $875,000 (1)
-Salary Remaining : $869,391
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Victor Rask $850,000 (1)
-Salary Remaining : $844,551
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Nicolas Petan $845,000 (1)
-Salary Remaining : $839,583
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Stefan Noesen $835,000 (1)
-Salary Remaining : $829,647
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Karl Alzner $825,000 (1)
-Salary Remaining : $819,712
-Salary Average : $0
-Salary Average Remaining : $0
Nico Hischier $750,000 (3)
-Salary Remaining : $745,192
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Jake McCabe $675,000 (1)
-Salary Remaining : $670,673
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Total Pro Players25
Salary Commitment
Year 12 : $37,255,179
Year 13 : $23,496,816
Year 14 : $20,385,816
Year 15 : $10,908,316
Salary Average Commitment
Year 12 : $920,000
Year 13 : $480,000
Year 14 : $400,000
Year 15 : $240,000
Salary Cap with 1 Way Contract
Year 12 : $37,255,179
Year 13 : $23,496,816
Year 14 : $20,385,816
Year 15 : $10,908,316

Farm Players Salaries

Brad Marchand $156,300 (1)
Salary Remaining : $155,304
Salary Average : $4,000
Salary Average Remaining : $3,975
Brett Ritchie $120,250 (2)
Salary Remaining : $119,484
Salary Average : $4,000
Salary Average Remaining : $3,975
Brendan Smith $120,000 (1)
Salary Remaining : $119,236
Salary Average : $4,000
Salary Average Remaining : $3,975
Jakob Silfverberg $101,800 (1)
Salary Remaining : $101,152
Salary Average : $4,000
Salary Average Remaining : $3,975
Mathieu Perreault $98,250 (1)
Salary Remaining : $97,624
Salary Average : $4,000
Salary Average Remaining : $3,975
Cutter Gauthier $90,000 (3)
Salary Remaining : $89,427
Salary Average : $4,000
Salary Average Remaining : $3,975
Cody Goloubef $87,200 (1)
Salary Remaining : $86,645
Salary Average : $4,000
Salary Average Remaining : $3,975
Owen Pickering $80,000 (3)
Salary Remaining : $79,490
Salary Average : $4,000
Salary Average Remaining : $3,975
Cody Glass $75,000 (3)
Salary Remaining : $74,522
Salary Average : $4,000
Salary Average Remaining : $3,975
Ivan Zhigalov $70,000 (3)
Salary Remaining : $69,554
Salary Average : $4,000
Salary Average Remaining : $3,975
Colton Dach $70,000 (2)
Salary Remaining : $69,554
Salary Average : $4,000
Salary Average Remaining : $3,975
Ryan Greene $70,000 (3)
Salary Remaining : $69,554
Salary Average : $4,000
Salary Average Remaining : $3,975
Olen Zellweger $70,000 (2)
Salary Remaining : $69,554
Salary Average : $4,000
Salary Average Remaining : $3,975
Matthew Phillips $67,500 (2)
Salary Remaining : $67,070
Salary Average : $4,000
Salary Average Remaining : $3,975
Petr Mrazek $67,500 (2)
Salary Remaining : $67,070
Salary Average : $4,000
Salary Average Remaining : $3,975
John Beecher $65,000 (3)
Salary Remaining : $64,586
Salary Average : $4,000
Salary Average Remaining : $3,975
Brock Faber $65,000 (1)
Salary Remaining : $64,586
Salary Average : $4,000
Salary Average Remaining : $3,975
Josh Doan $60,000 (2)
Salary Remaining : $59,618
Salary Average : $4,000
Salary Average Remaining : $3,975
Kaedan Korczak $60,000 (5)
Salary Remaining : $59,618
Salary Average : $4,000
Salary Average Remaining : $3,975
Dustin Wolf $60,000 (5)
Salary Remaining : $59,618
Salary Average : $4,000
Salary Average Remaining : $3,975
Filip Nordberg $60,000 (3)
Salary Remaining : $59,618
Salary Average : $4,000
Salary Average Remaining : $3,975
Ty Nelson $60,000 (3)
Salary Remaining : $59,618
Salary Average : $4,000
Salary Average Remaining : $3,975
William Strömgren $60,000 (2)
Salary Remaining : $59,618
Salary Average : $4,000
Salary Average Remaining : $3,975
Nikita Chibrikov $60,000 (2)
Salary Remaining : $59,618
Salary Average : $4,000
Salary Average Remaining : $3,975
Eemil Viro $55,000 (1)
Salary Remaining : $54,650
Salary Average : $4,000
Salary Average Remaining : $3,975
Brandon Coe $55,000 (2)
Salary Remaining : $54,650
Salary Average : $4,000
Salary Average Remaining : $3,975
Justin Sourdif $50,000 (2)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $3,975
Jeff Petry $50,000 (1)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $3,975
Patrick Maroon $50,000 (1)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $3,975
Lucas Edmonds $50,000 (3)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $3,975
Samuel Ersson $50,000 (3)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $3,975
Ryan Winterton $50,000 (2)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $3,975
Total Farm Players32
Salary Commitment
Year 12 : $2,303,800
Year 13 : $1,520,250
Year 14 : $790,000
Year 15 : $120,000
Salary Average Commitment
Year 12 : $128,000
Year 13 : $92,000
Year 14 : $48,000
Year 15 : $8,000

SAN JOSE BLASPHEMERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameBrimstone Palace
Level 1: 7000 - $100 - 5,211 - 74.44%
Level 2: 6000 - $60 - 5,584 - 93.07%
Level 3: 3000 - $35 - 2,692 - 89.73%
Level 4: 5000 - $25 - 4,201 - 84.02%
Luxury : 2000 - $200 - 1,096 - 54.80%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left41
Average Attendance - %18,784 - 81.67%
Average Income per Game$1,274,585
Year to Date Revenue$1,274,585
Farm
Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$31,503,747
Farm Players Total Salaries$2,594,500
Coaches Total Salaries$1,900,000
Luxury Taxe Total$4,029
Special Salary Cap Value$0
Pro Year To Date Expenses$208,357
Farm Year To Date Expenses$22,258
Pro Salary Cap To Date$201,947
Farm Salary Cap To Date$16,525

Estimate

Pro Estimated Season Revenue$52,257,985
Farm Estimated Season Revenue$0
Pro Remaining Season Days155
Pro Expenses Per Days$208,357
Pro Estimated Expenses$32,295,335
Farm Remaining Season Days156
Farm Expenses Per Days$22,258
Farm Estimated Expenses$3,472,248
Estimated Season Expenses$35,767,583
Season Salary Cap$34,098,247
Estimate Under Maximum Salary Cap of $45,000,000$10,901,753
Estimate Over Minimum Salary Cap of $15,000,000 $19,098,247
Current Bank Account$419,146,711
Projected Bank Account$435,637,113

Pro Players Salaries

Kelly Guard $3,241,757 (1)
-Salary Remaining : $3,220,977
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Jamie Benn $2,468,475 (1)
-Salary Remaining : $2,452,651
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Dylan Larkin $2,195,000 (4)
-Salary Remaining : $2,180,929
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Connor Hellebuyck $1,875,000 (5)
-Salary Remaining : $1,862,981
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Jakub Voracek $1,743,125 (3)
-Salary Remaining : $1,731,951
-Salary Average : $0
-Salary Average Remaining : $0
Valentin Zykov $1,650,000 (4)
-Salary Remaining : $1,639,423
-Salary Average : $40,000
-Salary Average Remaining : $39,744
John Klingberg $1,417,000 (3)
-Salary Remaining : $1,407,917
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Zack Kassian $1,407,000 (3)
-Salary Remaining : $1,397,981
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Martin Jones $1,300,000 (3)
-Salary Remaining : $1,291,667
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Nick Ross $1,200,000 (2)
-Salary Remaining : $1,192,308
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Joe Morrow $1,100,000 (2)
-Salary Remaining : $1,092,949
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Artturi Lehkonen $1,072,500 (1)
-Salary Remaining : $1,065,625
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Johannes Salmonsson $1,027,390 (1)
-Salary Remaining : $1,020,804
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Dalton Thrower $944,000 (2)
-Salary Remaining : $937,949
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Tyson Jost $925,000 (2)
-Salary Remaining : $919,071
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Kirill Kaprizov $925,000 (4)
-Salary Remaining : $919,071
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Logan Brown $862,500 (4)
-Salary Remaining : $856,971
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Simon Despres $825,000 (1)
-Salary Remaining : $819,712
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Will Butcher $825,000 (1)
-Salary Remaining : $819,712
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Nolan Patrick $800,000 (3)
-Salary Remaining : $794,872
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Evan Bouchard $750,000 (3)
-Salary Remaining : $745,192
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Bowen Byram $750,000 (3)
-Salary Remaining : $745,192
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Alexis Lafrenière $750,000 (1)
-Salary Remaining : $745,192
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Jake Bean $750,000 (2)
-Salary Remaining : $745,192
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Kerby Rychel $700,000 (1)
-Salary Remaining : $695,513
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Total Pro Players25
Salary Commitment
Year 12 : $31,503,747
Year 13 : $20,593,625
Year 14 : $15,674,625
Year 15 : $7,507,500
Salary Average Commitment
Year 12 : $960,000
Year 13 : $640,000
Year 14 : $440,000
Year 15 : $200,000
Salary Cap with 1 Way Contract
Year 12 : $31,503,747
Year 13 : $20,593,625
Year 14 : $15,674,625
Year 15 : $7,507,500

Farm Players Salaries

Anders Lindback $132,000 (1)
Salary Remaining : $131,159
Salary Average : $4,000
Salary Average Remaining : $3,975
Jeremy Swayman $113,900 (3)
Salary Remaining : $113,175
Salary Average : $4,000
Salary Average Remaining : $3,975
Šimon Nemec $90,000 (3)
Salary Remaining : $89,427
Salary Average : $4,000
Salary Average Remaining : $3,975
J.T. Compher $86,600 (1)
Salary Remaining : $86,048
Salary Average : $4,000
Salary Average Remaining : $3,975
Kent Johnson $82,500 (2)
Salary Remaining : $81,975
Salary Average : $4,000
Salary Average Remaining : $3,975
Danila Yurov $80,000 (3)
Salary Remaining : $79,490
Salary Average : $4,000
Salary Average Remaining : $3,975
Scott Perunovich $78,000 (2)
Salary Remaining : $77,503
Salary Average : $4,000
Salary Average Remaining : $3,975
Erik Brännström $75,000 (3)
Salary Remaining : $74,522
Salary Average : $4,000
Salary Average Remaining : $3,975
Peyton Krebs $75,000 (3)
Salary Remaining : $74,522
Salary Average : $4,000
Salary Average Remaining : $3,975
John Hayden $74,400 (1)
Salary Remaining : $73,926
Salary Average : $4,000
Salary Average Remaining : $3,975
Gleb Trikozov $70,000 (3)
Salary Remaining : $69,554
Salary Average : $4,000
Salary Average Remaining : $3,975
Aleksandr Kisakov $70,000 (2)
Salary Remaining : $69,554
Salary Average : $4,000
Salary Average Remaining : $3,975
Chase Stillman $70,000 (2)
Salary Remaining : $69,554
Salary Average : $4,000
Salary Average Remaining : $3,975
Arthur Kaliyev $67,500 (3)
Salary Remaining : $67,070
Salary Average : $4,000
Salary Average Remaining : $3,975
Stelio Mattheos $65,000 (2)
Salary Remaining : $64,586
Salary Average : $4,000
Salary Average Remaining : $3,975
Hendrix Lapierre $65,000 (1)
Salary Remaining : $64,586
Salary Average : $4,000
Salary Average Remaining : $3,975
Nils Lundkvist $65,000 (3)
Salary Remaining : $64,586
Salary Average : $4,000
Salary Average Remaining : $3,975
Egor Afanasyev $65,000 (3)
Salary Remaining : $64,586
Salary Average : $4,000
Salary Average Remaining : $3,975
Mike Anderson $65,000 (2)
Salary Remaining : $64,586
Salary Average : $4,000
Salary Average Remaining : $3,975
Dawson Mercer $65,000 (1)
Salary Remaining : $64,586
Salary Average : $4,000
Salary Average Remaining : $3,975
Ivan Morozov $65,000 (1)
Salary Remaining : $64,586
Salary Average : $4,000
Salary Average Remaining : $3,975
Evan Fitzpatrick $65,000 (2)
Salary Remaining : $64,586
Salary Average : $4,000
Salary Average Remaining : $3,975
John Marino $65,000 (3)
Salary Remaining : $64,586
Salary Average : $4,000
Salary Average Remaining : $3,975
Jordan Harris $62,500 (2)
Salary Remaining : $62,102
Salary Average : $4,000
Salary Average Remaining : $3,975
Philipp Kurashev $62,100 (2)
Salary Remaining : $61,704
Salary Average : $4,000
Salary Average Remaining : $3,975
Daemon Hunt $60,000 (1)
Salary Remaining : $59,618
Salary Average : $4,000
Salary Average Remaining : $3,975
Max Gildon $60,000 (1)
Salary Remaining : $59,618
Salary Average : $4,000
Salary Average Remaining : $3,975
Jean-Luc Foudy $60,000 (1)
Salary Remaining : $59,618
Salary Average : $4,000
Salary Average Remaining : $3,975
Evan Nause $60,000 (2)
Salary Remaining : $59,618
Salary Average : $4,000
Salary Average Remaining : $3,975
George Fegaras $60,000 (3)
Salary Remaining : $59,618
Salary Average : $4,000
Salary Average Remaining : $3,975
Egor Sokolov $55,000 (1)
Salary Remaining : $54,650
Salary Average : $4,000
Salary Average Remaining : $3,975
Jakub Škarek $55,000 (2)
Salary Remaining : $54,650
Salary Average : $4,000
Salary Average Remaining : $3,975
Ryan McLeod $55,000 (1)
Salary Remaining : $54,650
Salary Average : $4,000
Salary Average Remaining : $3,975
Philip Svedebäck $55,000 (2)
Salary Remaining : $54,650
Salary Average : $4,000
Salary Average Remaining : $3,975
Zachary Jones $50,000 (3)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $3,975
Samuel Savoie $50,000 (3)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $3,975
Zion Nybeck $50,000 (1)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $3,975
Josh Bloom $50,000 (2)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $3,975
Total Farm Players38
Salary Commitment
Year 12 : $2,594,500
Year 13 : $1,766,500
Year 14 : $926,400
Year 15 : $0
Salary Average Commitment
Year 12 : $152,000
Year 13 : $104,000
Year 14 : $52,000
Year 15 : $0

SYRACUSE BULLDOGS



Arena Capacity - Ticket Price
Attendance - %

Arena NameMemorial Auditorium
Level 1: 6000 - $105 - 0 - 0.00%
Level 2: 5000 - $95 - 0 - 0.00%
Level 3: 2000 - $85 - 0 - 0.00%
Level 4: 4000 - $75 - 0 - 0.00%
Luxury : 1000 - $150 - 0 - 0.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $20 - 2,000 - 100.00%
Farm Level 2: 1000 - $15 - 1,000 - 100.00%
Farm Total Capacity :3000

Income

Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left41
Average Attendance - %3,000 - 100.00%
Average Income per Game$55,000
Year to Date Revenue$55,000

Expense

Pro Players Total Salaries$33,560,022
Farm Players Total Salaries$2,630,850
Coaches Total Salaries$1,984,000
Luxury Taxe Total$4,293
Special Salary Cap Value$0
Pro Year To Date Expenses$220,154
Farm Year To Date Expenses$24,400
Pro Salary Cap To Date$215,128
Farm Salary Cap To Date$16,757

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$2,255,000
Pro Remaining Season Days155
Pro Expenses Per Days$220,154
Pro Estimated Expenses$34,123,870
Farm Remaining Season Days156
Farm Expenses Per Days$24,400
Farm Estimated Expenses$3,806,400
Estimated Season Expenses$37,930,270
Season Salary Cap$36,190,872
Estimate Under Maximum Salary Cap of $45,000,000$8,809,128
Estimate Over Minimum Salary Cap of $15,000,000 $21,190,872
Current Bank Account$326,325,844
Projected Bank Account$290,650,574

Pro Players Salaries

Thomas Greiss $2,670,469 (3)
-Salary Remaining : $2,653,351
-Salary Average : $0
-Salary Average Remaining : $0
Konstantin Barulin $2,161,465 (2)
-Salary Remaining : $2,147,609
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Dylan Strome $2,065,000 (5)
-Salary Remaining : $2,051,763
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Nikita Kucherov $2,050,000 (4)
-Salary Remaining : $2,036,859
-Salary Average : $0
-Salary Average Remaining : $0
Zach Boychuk $1,908,000 (3)
-Salary Remaining : $1,895,769
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Alexander Edler $1,875,000 (3)
-Salary Remaining : $1,862,981
-Salary Average : $0
-Salary Average Remaining : $0
Louis Leblanc $1,682,000 (3)
-Salary Remaining : $1,671,218
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Mike Green $1,602,588 (2)
-Salary Remaining : $1,592,315
-Salary Average : $0
-Salary Average Remaining : $0
Shea Theodore $1,565,000 (4)
-Salary Remaining : $1,554,968
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Keith Yandle $1,525,000 (3)
-Salary Remaining : $1,515,224
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Nathan Beaulieu $1,400,000 (2)
-Salary Remaining : $1,391,026
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Dominic Turgeon $1,300,000 (1)
-Salary Remaining : $1,291,667
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Henrik Samuelsson $1,257,000 (3)
-Salary Remaining : $1,248,942
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Niko Snellman $1,241,000 (2)
-Salary Remaining : $1,233,045
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Slater Koekkoek $1,151,000 (3)
-Salary Remaining : $1,143,622
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Brandon McMillan $1,106,000 (3)
-Salary Remaining : $1,098,910
-Salary Average : $40,000
-Salary Average Remaining : $39,744
K'Andre Miller $937,500 (4)
-Salary Remaining : $931,490
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Jeremy Morin $863,000 (2)
-Salary Remaining : $857,468
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Filip Chytil $800,000 (3)
-Salary Remaining : $794,872
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Trevor Zegras $800,000 (5)
-Salary Remaining : $794,872
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Sergei Ivanov $700,000 (3)
-Salary Remaining : $695,513
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Daniel Torgersson $650,000 (1)
-Salary Remaining : $645,833
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Yegor Chinakhov $650,000 (1)
-Salary Remaining : $645,833
-Salary Average : $40,000
-Salary Average Remaining : $39,744
MacKenzie Entwistle $600,000 (1)
-Salary Remaining : $596,154
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Linden Vey $500,000 (1)
-Salary Remaining : $496,795
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Landon Slaggert $500,000 (1)
-Salary Remaining : $496,795
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Total Pro Players26
Salary Commitment
Year 12 : $33,560,022
Year 13 : $29,360,022
Year 14 : $22,091,969
Year 15 : $7,417,500
Salary Average Commitment
Year 12 : $880,000
Year 13 : $640,000
Year 14 : $480,000
Year 15 : $160,000
Salary Cap with 1 Way Contract
Year 12 : $33,560,022
Year 13 : $29,360,022
Year 14 : $22,091,969
Year 15 : $7,417,500

Farm Players Salaries

Andrei Loktionov $220,000 (2)
Salary Remaining : $218,599
Salary Average : $4,000
Salary Average Remaining : $3,975
Oskar Lindblom $212,500 (2)
Salary Remaining : $211,146
Salary Average : $4,000
Salary Average Remaining : $3,975
Matt Nieto $140,000 (2)
Salary Remaining : $139,108
Salary Average : $4,000
Salary Average Remaining : $3,975
Alexander Sulzer $117,400 (1)
Salary Remaining : $116,652
Salary Average : $4,000
Salary Average Remaining : $3,975
Ondrej Palat $114,500 (2)
Salary Remaining : $113,771
Salary Average : $4,000
Salary Average Remaining : $3,975
Adam Henrique $107,250 (1)
Salary Remaining : $106,567
Salary Average : $4,000
Salary Average Remaining : $3,975
Lee Sweatt $104,000 (1)
Salary Remaining : $103,338
Salary Average : $4,000
Salary Average Remaining : $3,975
David Musil $102,500 (3)
Salary Remaining : $101,847
Salary Average : $4,000
Salary Average Remaining : $3,975
Brady Skjei $93,400 (3)
Salary Remaining : $92,805
Salary Average : $4,000
Salary Average Remaining : $3,975
Reilly Smith $90,500 (1)
Salary Remaining : $89,924
Salary Average : $4,000
Salary Average Remaining : $3,975
Troy Terry $85,000 (3)
Salary Remaining : $84,459
Salary Average : $4,000
Salary Average Remaining : $3,975
Max Comtois $75,000 (3)
Salary Remaining : $74,522
Salary Average : $4,000
Salary Average Remaining : $3,975
Cayden Primeau $75,000 (3)
Salary Remaining : $74,522
Salary Average : $4,000
Salary Average Remaining : $3,975
Vasily Ponomarev $65,000 (1)
Salary Remaining : $64,586
Salary Average : $4,000
Salary Average Remaining : $3,975
Stanislav Svozil $60,000 (2)
Salary Remaining : $59,618
Salary Average : $4,000
Salary Average Remaining : $3,975
Kirill Maksimov $60,000 (3)
Salary Remaining : $59,618
Salary Average : $4,000
Salary Average Remaining : $3,975
Vincent Iorio $60,000 (2)
Salary Remaining : $59,618
Salary Average : $4,000
Salary Average Remaining : $3,975
Viktor Neuchev $60,000 (3)
Salary Remaining : $59,618
Salary Average : $4,000
Salary Average Remaining : $3,975
Kaapo Kahkonen $58,800 (3)
Salary Remaining : $58,425
Salary Average : $4,000
Salary Average Remaining : $3,975
Rhett Pitlick $55,000 (1)
Salary Remaining : $54,650
Salary Average : $4,000
Salary Average Remaining : $3,975
Juuso Pärssinen $55,000 (1)
Salary Remaining : $54,650
Salary Average : $4,000
Salary Average Remaining : $3,975
Michael Benning $55,000 (1)
Salary Remaining : $54,650
Salary Average : $4,000
Salary Average Remaining : $3,975
David Farrance $55,000 (3)
Salary Remaining : $54,650
Salary Average : $4,000
Salary Average Remaining : $3,975
Justin Ertel $55,000 (2)
Salary Remaining : $54,650
Salary Average : $4,000
Salary Average Remaining : $3,975
Arvid Söderblom $55,000 (1)
Salary Remaining : $54,650
Salary Average : $4,000
Salary Average Remaining : $3,975
Nicolas Roy $50,000 (1)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $3,975
Matt Seminoff $50,000 (3)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $3,975
Connor Hall $50,000 (1)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $3,975
Tuukka Tieksola $50,000 (1)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $3,975
Kirill Dolzhenkov $50,000 (3)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $3,975
Isaak Phillips $50,000 (2)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $3,975
Matt Martin $50,000 (1)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $3,975
Lane MacDermid $50,000 (1)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $3,975
Total Farm Players33
Salary Commitment
Year 12 : $2,630,850
Year 13 : $1,676,700
Year 14 : $764,700
Year 15 : $0
Salary Average Commitment
Year 12 : $132,000
Year 13 : $76,000
Year 14 : $44,000
Year 15 : $0

VANCOUVER MILLIONAIRES



Arena Capacity - Ticket Price
Attendance - %

Arena NamePacific Coliseum
Level 1: 6000 - $100 - 0 - 0.00%
Level 2: 5000 - $60 - 0 - 0.00%
Level 3: 2000 - $35 - 0 - 0.00%
Level 4: 4000 - $25 - 0 - 0.00%
Luxury : 1000 - $200 - 0 - 0.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$30,608,347
Farm Players Total Salaries$2,140,100
Coaches Total Salaries$2,630,000
Luxury Taxe Total$3,914
Special Salary Cap Value$0
Pro Year To Date Expenses$207,489
Farm Year To Date Expenses$19,173
Pro Salary Cap To Date$196,207
Farm Salary Cap To Date$13,631

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days155
Pro Expenses Per Days$207,489
Pro Estimated Expenses$32,160,795
Farm Remaining Season Days156
Farm Expenses Per Days$19,173
Farm Estimated Expenses$2,990,988
Estimated Season Expenses$35,151,783
Season Salary Cap$32,748,447
Estimate Under Maximum Salary Cap of $45,000,000$12,251,553
Estimate Over Minimum Salary Cap of $15,000,000 $17,748,447
Current Bank Account$176,143,295
Projected Bank Account$140,991,512

Pro Players Salaries

Sergei Bobrovsky $3,449,508 (1)
-Salary Remaining : $3,427,396
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Thomas Vanek $2,649,750 (3)
-Salary Remaining : $2,632,764
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Landon Ferraro $2,008,125 (3)
-Salary Remaining : $1,995,252
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Colin White $1,722,500 (5)
-Salary Remaining : $1,711,458
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Jason Demers $1,663,513 (1)
-Salary Remaining : $1,652,849
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Lars Eller $1,507,188 (1)
-Salary Remaining : $1,497,527
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Tanner Pearson $1,505,000 (1)
-Salary Remaining : $1,495,353
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Alex Nedeljkovic $1,406,250 (4)
-Salary Remaining : $1,397,236
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Matt Halischuk $1,372,000 (2)
-Salary Remaining : $1,363,205
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Anthony Mantha $1,358,250 (3)
-Salary Remaining : $1,349,543
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Derek Stepan $1,262,950 (1)
-Salary Remaining : $1,254,854
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Bobby Ryan $1,257,000 (2)
-Salary Remaining : $1,248,942
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Hunter Shinkaruk $1,084,750 (3)
-Salary Remaining : $1,077,796
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Haydn Fleury $1,046,250 (3)
-Salary Remaining : $1,039,543
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Josh Morrissey $975,000 (4)
-Salary Remaining : $968,750
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Adam Clendening $970,313 (1)
-Salary Remaining : $964,093
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Robert Thomas $875,000 (3)
-Salary Remaining : $869,391
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Dylan Samberg $840,000 (1)
-Salary Remaining : $834,615
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Jason Robertson $800,000 (2)
-Salary Remaining : $794,872
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Travis Dermott $780,000 (4)
-Salary Remaining : $775,000
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Alexander Nylander $775,000 (2)
-Salary Remaining : $770,032
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Samuel Girard $650,000 (2)
-Salary Remaining : $645,833
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Micheal Ferland $650,000 (2)
-Salary Remaining : $645,833
-Salary Average : $40,000
-Salary Average Remaining : $39,744
Total Pro Players23
Salary Commitment
Year 12 : $30,608,347
Year 13 : $19,409,875
Year 14 : $13,905,875
Year 15 : $4,883,750
Salary Average Commitment
Year 12 : $920,000
Year 13 : $640,000
Year 14 : $400,000
Year 15 : $160,000
Salary Cap with 1 Way Contract
Year 12 : $30,608,347
Year 13 : $19,409,875
Year 14 : $13,905,875
Year 15 : $4,883,750

Farm Players Salaries

Laurent Brossoit $126,000 (1)
Salary Remaining : $125,197
Salary Average : $4,000
Salary Average Remaining : $3,975
Klim Kostin $91,900 (3)
Salary Remaining : $91,315
Salary Average : $4,000
Salary Average Remaining : $3,975
Artemi Panarin $91,000 (1)
Salary Remaining : $90,420
Salary Average : $4,000
Salary Average Remaining : $3,975
Jimmy Snuggerud $90,000 (3)
Salary Remaining : $89,427
Salary Average : $4,000
Salary Average Remaining : $3,975
Joonas Korpisalo $81,700 (1)
Salary Remaining : $81,180
Salary Average : $4,000
Salary Average Remaining : $3,975
Luke Hughes $80,000 (2)
Salary Remaining : $79,490
Salary Average : $4,000
Salary Average Remaining : $3,975
Isaac Howard $80,000 (3)
Salary Remaining : $79,490
Salary Average : $4,000
Salary Average Remaining : $3,975
Vasily Podkolzin $75,000 (4)
Salary Remaining : $74,522
Salary Average : $4,000
Salary Average Remaining : $3,975
Vitali Kravtsov $75,000 (2)
Salary Remaining : $74,522
Salary Average : $4,000
Salary Average Remaining : $3,975
Jake Sanderson $75,000 (1)
Salary Remaining : $74,522
Salary Average : $4,000
Salary Average Remaining : $3,975
Eeli Tolvanen $75,000 (3)
Salary Remaining : $74,522
Salary Average : $4,000
Salary Average Remaining : $3,975
Ian Mitchell $74,500 (1)
Salary Remaining : $74,025
Salary Average : $4,000
Salary Average Remaining : $3,975
Mackie Samoskevich $70,000 (2)
Salary Remaining : $69,554
Salary Average : $4,000
Salary Average Remaining : $3,975
Cameron Lund $70,000 (3)
Salary Remaining : $69,554
Salary Average : $4,000
Salary Average Remaining : $3,975
Nicolas Beaudin $65,000 (2)
Salary Remaining : $64,586
Salary Average : $4,000
Salary Average Remaining : $3,975
Jacob Perreault $65,000 (1)
Salary Remaining : $64,586
Salary Average : $4,000
Salary Average Remaining : $3,975
Shane Pinto $65,000 (3)
Salary Remaining : $64,586
Salary Average : $4,000
Salary Average Remaining : $3,975
Gabriel Vilardi $65,000 (3)
Salary Remaining : $64,586
Salary Average : $4,000
Salary Average Remaining : $3,975
Kale Clague $65,000 (1)
Salary Remaining : $64,586
Salary Average : $4,000
Salary Average Remaining : $3,975
Francesco Pinelli $60,000 (2)
Salary Remaining : $59,618
Salary Average : $4,000
Salary Average Remaining : $3,975
Lukas Cormier $60,000 (1)
Salary Remaining : $59,618
Salary Average : $4,000
Salary Average Remaining : $3,975
Michael Buchinger $60,000 (3)
Salary Remaining : $59,618
Salary Average : $4,000
Salary Average Remaining : $3,975
Simon Robertsson $60,000 (2)
Salary Remaining : $59,618
Salary Average : $4,000
Salary Average Remaining : $3,975
Hugo Alnefelt $60,000 (3)
Salary Remaining : $59,618
Salary Average : $4,000
Salary Average Remaining : $3,975
Carter Savoie $55,000 (1)
Salary Remaining : $54,650
Salary Average : $4,000
Salary Average Remaining : $3,975
Anton Olsson $55,000 (2)
Salary Remaining : $54,650
Salary Average : $4,000
Salary Average Remaining : $3,975
Topi Ronni $50,000 (3)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $3,975
Daniil Misyul $50,000 (1)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $3,975
Nick Moldenhauer $50,000 (3)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $3,975
Lukas Svejkovsky $50,000 (1)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $3,975
Lucas Forsell $50,000 (2)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $3,975
Total Farm Players31
Salary Commitment
Year 12 : $2,140,100
Year 13 : $1,346,900
Year 14 : $831,900
Year 15 : $75,000
Salary Average Commitment
Year 12 : $124,000
Year 13 : $80,000
Year 14 : $48,000
Year 15 : $4,000

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of $45,000,000
Available Cap Space

Over Minimum of
$15,000,000

Farm Salary Cap

Under Maximum of
$3,200,000

Pro Players

Farm Players

Total Players

BANGOR BEAGLES $360,496,690 $35,809,355 $9,190,645 $20,809,355 $2,515,871 $684,129 233356
BROOKLYN BLAZERS $339,484,973 $32,628,369 $12,371,631 $17,628,369 $2,702,450 $497,550 203555
CALGARY COWBOYS $319,932,471 $34,106,702 $10,893,298 $19,106,702 $2,615,200 $584,800 223860
CAPE BRETON CELTS $390,326,593 $34,470,783 $10,529,217 $19,470,783 $2,101,900 $1,098,100 223153
CAPE FEAR PROWLERS $389,452,865 $39,292,249 $5,707,751 $24,292,249 $2,537,250 $662,750 223052
CHICAGO CRUSHERS $387,455,887 $32,988,744 $12,011,256 $17,988,744 $2,200,900 $999,100 263056
COLORADO WOLVES $433,182,348 $23,984,964 $21,015,036 $8,984,964 $3,089,714 $110,286 204464
COQUITLAM KNIGHTS $339,965,903 $26,251,681 $18,748,319 $11,251,681 $2,179,400 $1,020,600 203353
DETROIT RED WINGS $184,298,234 $33,398,136 $11,601,864 $18,398,136 $2,474,600 $725,400 233659
EDMONTON BUSCHWACKERS $406,026,936 $33,022,755 $11,977,245 $18,022,755 $2,538,400 $661,600 223456
HALIFAX HIGHLANDERS $455,472,599 $35,210,962 $9,789,038 $20,210,962 $2,616,750 $583,250 233356
HAWAII TYPHOON $398,462,657 $37,227,741 $7,772,259 $22,227,741 $2,356,844 $843,156 253459
LAS CRUCES SPURS $373,796,193 $33,514,049 $11,485,951 $18,514,049 $2,391,461 $808,539 223456
MANHATTAN ISLANDERS $328,843,538 $32,200,603 $12,799,397 $17,200,603 $2,795,000 $405,000 234366
NEWTON NIGHTMARES $256,198,354 $41,123,071 $3,876,929 $26,123,071 $2,988,139 $211,861 253560
NORTH VAN ROCKERS $372,665,161 $27,731,151 $17,268,849 $12,731,151 $2,923,825 $276,175 203959
PENSACOLA BADGERS $332,414,598 $27,230,350 $17,769,650 $12,230,350 $2,823,225 $376,775 243256
PHILADELPHIA MADMEN $333,592,117 $36,191,571 $8,808,429 $21,191,571 $2,352,372 $847,628 252954
PINCHER CREEK PREDATORS $319,014,809 $39,558,979 $5,441,021 $24,558,979 $2,303,800 $896,200 253257
SAN JOSE BLASPHEMERS $419,146,711 $34,098,247 $10,901,753 $19,098,247 $2,594,500 $605,500 253863
SYRACUSE BULLDOGS $326,325,844 $36,190,872 $8,809,128 $21,190,872 $2,630,850 $569,150 263359
VANCOUVER MILLIONAIRES $176,143,295 $32,748,447 $12,251,553 $17,748,447 $2,140,100 $1,059,900 233154