BANGOR BEAGLES

BANGOR BEAGLES is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameDog Pound
Level 1: 6000 - $100 - 5,068 - 84.46%
Level 2: 5000 - $60 - 4,998 - 99.96%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $25 - 3,997 - 99.91%
Luxury : 1000 - $200 - 999 - 99.88%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,692 - 84.60%
Farm Level 2: 1000 - $15 - 991 - 99.11%
Farm Total Capacity :3000

Income

Home Games Left16
Average Attendance - %17,061 - 94.79%
Average Income per Game$1,176,351
Year to Date Revenue$30,585,130
Farm
Home Games Left17
Average Attendance - %2,683 - 89.44%
Average Income per Game$74,090
Year to Date Revenue$1,852,240

Expense

Pro Players Total Salaries$26,259,666
Farm Players Total Salaries$2,617,234
Coaches Total Salaries$2,076,000
Luxury Taxe Total$304,349
Special Salary Cap Value$0
Pro Year To Date Expenses$15,859,546
Farm Year To Date Expenses$2,090,457
Pro Salary Cap To Date$15,259,571
Farm Salary Cap To Date$1,467,100

Estimate

Pro Estimated Season Revenue$18,821,618
Farm Estimated Season Revenue$1,259,523
Pro Remaining Season Days56
Pro Expenses Per Days$194,712
Pro Estimated Expenses$10,903,872
Farm Remaining Season Days61
Farm Expenses Per Days$25,471
Farm Estimated Expenses$1,553,731
Estimated Season Expenses$12,457,603
Season Salary Cap$28,876,900
Estimate Under Maximum Salary Cap of $37,000,000$8,123,100
Estimate Over Minimum Salary Cap of $13,000,000 $15,876,900
Current Bank Account$264,481,948
Projected Bank Account$272,105,486

Pro Players Salaries

Curtis Sanford $2,946,500 (1)
-Salary Remaining : $1,178,600
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Matt Duchene $2,465,178 (5)
-Salary Remaining : $986,071
-Salary Average : $0
-Salary Average Remaining : $0
Tyler Johnson $1,919,925 (4)
-Salary Remaining : $767,970
-Salary Average : $400,000
-Salary Average Remaining : $160,000
Marc Methot $1,513,750 (1)
-Salary Remaining : $605,500
-Salary Average : $40,000
-Salary Average Remaining : $16,000
David Krejci $1,475,000 (1)
-Salary Remaining : $590,000
-Salary Average : $0
-Salary Average Remaining : $0
Alex Ovechkin $1,210,000 (2)
-Salary Remaining : $484,000
-Salary Average : $0
-Salary Average Remaining : $0
Nikita Filatov $1,160,750 (3)
-Salary Remaining : $464,300
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Leland Irving $1,032,750 (1)
-Salary Remaining : $413,100
-Salary Average : $0
-Salary Average Remaining : $0
Shayne Gostisbehere $1,000,000 (4)
-Salary Remaining : $400,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Ryan McDonagh $1,000,000 (1)
-Salary Remaining : $400,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Max Pacioretty $970,313 (5)
-Salary Remaining : $388,125
-Salary Average : $0
-Salary Average Remaining : $0
Jonathan Blum $927,500 (1)
-Salary Remaining : $371,000
-Salary Average : $0
-Salary Average Remaining : $0
Vladislav Namestnikov $918,000 (3)
-Salary Remaining : $367,200
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Sam Bennett $900,000 (4)
-Salary Remaining : $360,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Jack Eichel $850,000 (5)
-Salary Remaining : $340,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Marcus Johansson $795,000 (1)
-Salary Remaining : $318,000
-Salary Average : $0
-Salary Average Remaining : $0
Jake Guentzel $775,000 (1)
-Salary Remaining : $310,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Ivan Provorov $750,000 (5)
-Salary Remaining : $300,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Sam Reinhart $750,000 (4)
-Salary Remaining : $300,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Travis Sanheim $750,000 (4)
-Salary Remaining : $300,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Derrick Pouliot $750,000 (2)
-Salary Remaining : $300,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
J.T. Miller $715,000 (2)
-Salary Remaining : $286,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Dmitrij Jaskin $685,000 (1)
-Salary Remaining : $274,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Total Pro Players23
Salary Commitment
Year 8 : $26,259,666
Year 9 : $15,109,166
Year 10 : $12,434,166
Year 11 : $10,355,416
Salary Average Commitment
Year 8 : $1,000,000
Year 9 : $800,000
Year 10 : $720,000
Year 11 : $640,000
Salary Cap with 1 Way Contract
Year 8 : $26,259,666
Year 9 : $15,109,166
Year 10 : $12,434,166
Year 11 : $10,355,416

Farm Players Salaries

Brandon Montour $500,000 (4)
Salary Remaining : $210,345
Salary Average : $40,000
Salary Average Remaining : $16,828
Joe Colborne $132,400 (2)
Salary Remaining : $55,699
Salary Average : $4,000
Salary Average Remaining : $1,683
Ryan Suter $130,453 (2)
Salary Remaining : $54,880
Salary Average : $0
Salary Average Remaining : $0
Patrik Berglund $117,881 (2)
Salary Remaining : $49,591
Salary Average : $4,000
Salary Average Remaining : $1,683
Michael Hutchinson $100,000 (1)
Salary Remaining : $42,069
Salary Average : $4,000
Salary Average Remaining : $1,683
Chris Campoli $88,000 (1)
Salary Remaining : $37,021
Salary Average : $4,000
Salary Average Remaining : $1,683
Noah Dobson $75,000 (3)
Salary Remaining : $31,552
Salary Average : $4,000
Salary Average Remaining : $1,683
Rasmus Dahlin $75,000 (3)
Salary Remaining : $31,552
Salary Average : $4,000
Salary Average Remaining : $1,683
Nico Hischier $75,000 (2)
Salary Remaining : $31,552
Salary Average : $4,000
Salary Average Remaining : $1,683
Andrei Svechnikov $75,000 (3)
Salary Remaining : $31,552
Salary Average : $4,000
Salary Average Remaining : $1,683
Brady Skjei $70,000 (3)
Salary Remaining : $29,448
Salary Average : $4,000
Salary Average Remaining : $1,683
Colby Robak $70,000 (1)
Salary Remaining : $29,448
Salary Average : $4,000
Salary Average Remaining : $1,683
Jason Dickinson $67,500 (3)
Salary Remaining : $28,397
Salary Average : $4,000
Salary Average Remaining : $1,683
Kristian Vesalainen $65,000 (2)
Salary Remaining : $27,345
Salary Average : $4,000
Salary Average Remaining : $1,683
Brett Howden $65,000 (1)
Salary Remaining : $27,345
Salary Average : $4,000
Salary Average Remaining : $1,683
Jared McIsaac $65,000 (3)
Salary Remaining : $27,345
Salary Average : $4,000
Salary Average Remaining : $1,683
Mackenzie Blackwood $65,000 (5)
Salary Remaining : $27,345
Salary Average : $4,000
Salary Average Remaining : $1,683
Joe Veleno $65,000 (3)
Salary Remaining : $27,345
Salary Average : $4,000
Salary Average Remaining : $1,683
Benoit-Olivier Groulx $60,000 (3)
Salary Remaining : $25,241
Salary Average : $4,000
Salary Average Remaining : $1,683
Casey Nelson $58,000 (1)
Salary Remaining : $24,400
Salary Average : $4,000
Salary Average Remaining : $1,683
Miikka Salomaki $58,000 (1)
Salary Remaining : $24,400
Salary Average : $4,000
Salary Average Remaining : $1,683
Alec Regula $55,000 (3)
Salary Remaining : $23,138
Salary Average : $4,000
Salary Average Remaining : $1,683
Oliver Bjorkstrand $50,000 (3)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Scott Wedgewood $50,000 (1)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Justin Bailey $50,000 (1)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Pavel Buchnevich $50,000 (5)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Anthony Cirelli $50,000 (2)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Kyle Capobianco $50,000 (4)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Michal Spacek $45,000 (2)
Salary Remaining : $18,931
Salary Average : $4,000
Salary Average Remaining : $1,683
Nicholas Baptiste $40,000 (1)
Salary Remaining : $16,828
Salary Average : $4,000
Salary Average Remaining : $1,683
Jordan Kyrou $40,000 (1)
Salary Remaining : $16,828
Salary Average : $4,000
Salary Average Remaining : $1,683
Ondrej Kase $30,000 (1)
Salary Remaining : $12,621
Salary Average : $4,000
Salary Average Remaining : $1,683
Miles Wood $30,000 (1)
Salary Remaining : $12,621
Salary Average : $4,000
Salary Average Remaining : $1,683
Total Farm Players33
Salary Commitment
Year 8 : $2,617,234
Year 9 : $1,488,234
Year 10 : $872,500
Year 11 : $215,000
Salary Average Commitment
Year 8 : $164,000
Year 9 : $80,000
Year 10 : $56,000
Year 11 : $16,000

BROOKLYN BLAZERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameBarclays Center
Level 1: 6000 - $100 - 5,607 - 93.45%
Level 2: 5000 - $60 - 4,441 - 88.81%
Level 3: 2000 - $35 - 1,961 - 98.07%
Level 4: 4000 - $25 - 3,471 - 86.78%
Luxury : 1000 - $200 - 941 - 94.13%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,825 - 91.23%
Farm Level 2: 1000 - $15 - 995 - 99.51%
Farm Total Capacity :3000

Income

Home Games Left16
Average Attendance - %16,422 - 91.23%
Average Income per Game$1,201,378
Year to Date Revenue$31,235,823
Farm
Home Games Left17
Average Attendance - %2,820 - 93.99%
Average Income per Game$71,573
Year to Date Revenue$1,789,324

Expense

Pro Players Total Salaries$28,598,424
Farm Players Total Salaries$1,740,500
Coaches Total Salaries$1,829,400
Luxury Taxe Total$339,508
Special Salary Cap Value$0
Pro Year To Date Expenses$17,660,787
Farm Year To Date Expenses$1,483,440
Pro Salary Cap To Date$17,017,933
Farm Salary Cap To Date$1,008,680

Estimate

Pro Estimated Season Revenue$19,222,045
Farm Estimated Season Revenue$1,216,740
Pro Remaining Season Days56
Pro Expenses Per Days$211,417
Pro Estimated Expenses$11,839,352
Farm Remaining Season Days61
Farm Expenses Per Days$17,723
Farm Estimated Expenses$1,081,103
Estimated Season Expenses$12,920,455
Season Salary Cap$30,338,924
Estimate Under Maximum Salary Cap of $37,000,000$6,661,076
Estimate Over Minimum Salary Cap of $13,000,000 $17,338,924
Current Bank Account$266,464,924
Projected Bank Account$273,983,254

Pro Players Salaries

Jonathan Huberdeau $2,453,238 (5)
-Salary Remaining : $981,295
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Pascal Leclaire $2,365,686 (4)
-Salary Remaining : $946,274
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Magnus Paajarvi $2,185,000 (5)
-Salary Remaining : $874,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Cody Hodgson $1,800,500 (1)
-Salary Remaining : $720,200
-Salary Average : $0
-Salary Average Remaining : $0
Nicolas Kerdiles $1,696,250 (2)
-Salary Remaining : $678,500
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Stefan Noesen $1,681,875 (2)
-Salary Remaining : $672,750
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Joffrey Lupul $1,500,000 (2)
-Salary Remaining : $600,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Phil Kessel $1,453,000 (1)
-Salary Remaining : $581,200
-Salary Average : $0
-Salary Average Remaining : $0
Zac Dalpe $1,357,000 (2)
-Salary Remaining : $542,800
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Travis Hamonic $1,250,000 (4)
-Salary Remaining : $500,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
David Schlemko $1,200,000 (2)
-Salary Remaining : $480,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Evan Oberg $1,141,875 (1)
-Salary Remaining : $456,750
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Alexander Radulov $1,138,000 (3)
-Salary Remaining : $455,200
-Salary Average : $0
-Salary Average Remaining : $0
Sven Baertschi $1,125,000 (1)
-Salary Remaining : $450,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Jack Campbell $1,012,500 (4)
-Salary Remaining : $405,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Ryan Murray $999,000 (2)
-Salary Remaining : $399,600
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Mark Giordano $906,250 (1)
-Salary Remaining : $362,500
-Salary Average : $0
-Salary Average Remaining : $0
Paul Stastny $803,250 (2)
-Salary Remaining : $321,300
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Nikita Zadorov $750,000 (3)
-Salary Remaining : $300,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Aaron Ekblad $750,000 (4)
-Salary Remaining : $300,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Kevin Hayes $580,000 (1)
-Salary Remaining : $232,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Brayden Point $450,000 (4)
-Salary Remaining : $180,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Total Pro Players22
Salary Commitment
Year 8 : $28,598,424
Year 9 : $21,591,799
Year 10 : $12,354,424
Year 11 : $10,466,424
Salary Average Commitment
Year 8 : $720,000
Year 9 : $600,000
Year 10 : $320,000
Year 11 : $280,000
Salary Cap with 1 Way Contract
Year 8 : $28,598,424
Year 9 : $21,591,799
Year 10 : $12,354,424
Year 11 : $10,466,424

Farm Players Salaries

David Musil $143,000 (2)
Salary Remaining : $60,159
Salary Average : $4,000
Salary Average Remaining : $1,683
Davis Drewiske $85,000 (1)
Salary Remaining : $35,759
Salary Average : $4,000
Salary Average Remaining : $1,683
Evgeny Svechnikov $75,000 (2)
Salary Remaining : $31,552
Salary Average : $4,000
Salary Average Remaining : $1,683
Rasmus Sandin $75,000 (3)
Salary Remaining : $31,552
Salary Average : $4,000
Salary Average Remaining : $1,683
Matt Corrente $75,000 (1)
Salary Remaining : $31,552
Salary Average : $4,000
Salary Average Remaining : $1,683
Cody Glass $75,000 (2)
Salary Remaining : $31,552
Salary Average : $4,000
Salary Average Remaining : $1,683
Nikolay Goldobin $72,500 (2)
Salary Remaining : $30,500
Salary Average : $4,000
Salary Average Remaining : $1,683
Christian Fischer $67,500 (3)
Salary Remaining : $28,397
Salary Average : $4,000
Salary Average Remaining : $1,683
Mirco Mueller $65,000 (1)
Salary Remaining : $27,345
Salary Average : $4,000
Salary Average Remaining : $1,683
Alex Formenton $65,000 (2)
Salary Remaining : $27,345
Salary Average : $4,000
Salary Average Remaining : $1,683
Andrew Peeke $65,000 (1)
Salary Remaining : $27,345
Salary Average : $4,000
Salary Average Remaining : $1,683
Brendan Lemieux $65,000 (1)
Salary Remaining : $27,345
Salary Average : $4,000
Salary Average Remaining : $1,683
Kirill Marchenko $65,000 (3)
Salary Remaining : $27,345
Salary Average : $4,000
Salary Average Remaining : $1,683
Kody Clark $60,000 (3)
Salary Remaining : $25,241
Salary Average : $4,000
Salary Average Remaining : $1,683
Nathan Bastian $50,000 (1)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Aaron Gagnon $50,000 (1)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Jeremy Lauzon $50,000 (2)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Adam Henrich $50,000 (1)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Dmitry Semykin $50,000 (3)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Aaron Palushaj $50,000 (1)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Markus Ruusu $50,000 (2)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Jayce Hawryluk $50,000 (1)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Isaac Ratcliffe $50,000 (2)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Daniil Tarasov $45,000 (2)
Salary Remaining : $18,931
Salary Average : $4,000
Salary Average Remaining : $1,683
Laurent Dauphin $42,500 (1)
Salary Remaining : $17,879
Salary Average : $4,000
Salary Average Remaining : $1,683
Cam Dineen $40,000 (1)
Salary Remaining : $16,828
Salary Average : $4,000
Salary Average Remaining : $1,683
Ryan Donato $40,000 (1)
Salary Remaining : $16,828
Salary Average : $4,000
Salary Average Remaining : $1,683
Max Gildon $40,000 (2)
Salary Remaining : $16,828
Salary Average : $4,000
Salary Average Remaining : $1,683
Joseph Woll $30,000 (1)
Salary Remaining : $12,621
Salary Average : $4,000
Salary Average Remaining : $1,683
Total Farm Players29
Salary Commitment
Year 8 : $1,740,500
Year 9 : $983,000
Year 10 : $317,500
Year 11 : $0
Salary Average Commitment
Year 8 : $116,000
Year 9 : $60,000
Year 10 : $20,000
Year 11 : $0

CALGARY COWBOYS



Arena Capacity - Ticket Price
Attendance - %

Arena NameJCI Center
Level 1: 7000 - $90 - 6,475 - 92.50%
Level 2: 6000 - $65 - 4,388 - 73.13%
Level 3: 3000 - $33 - 2,497 - 83.24%
Level 4: 4000 - $25 - 3,995 - 99.88%
Luxury : 2000 - $225 - 971 - 48.55%
Total Capacity :22000
Farm
Farm Level 1: 3000 - $32 - 2,956 - 98.52%
Farm Level 2: 2000 - $15 - 1,953 - 97.65%
Farm Total Capacity :5000

Income

Home Games Left15
Average Attendance - %18,326 - 83.30%
Average Income per Game$1,268,707
Year to Date Revenue$34,255,100
Farm
Home Games Left17
Average Attendance - %4,909 - 98.17%
Average Income per Game$123,877
Year to Date Revenue$3,096,934

Expense

Pro Players Total Salaries$26,579,544
Farm Players Total Salaries$1,984,500
Coaches Total Salaries$2,880,000
Luxury Taxe Total$332,350
Special Salary Cap Value$0
Pro Year To Date Expenses$17,535,767
Farm Year To Date Expenses$1,957,781
Pro Salary Cap To Date$16,659,213
Farm Salary Cap To Date$1,135,702

Estimate

Pro Estimated Season Revenue$19,030,611
Farm Estimated Season Revenue$2,105,915
Pro Remaining Season Days56
Pro Expenses Per Days$200,290
Pro Estimated Expenses$11,216,240
Farm Remaining Season Days61
Farm Expenses Per Days$23,472
Farm Estimated Expenses$1,431,792
Estimated Season Expenses$12,648,032
Season Salary Cap$28,564,044
Estimate Under Maximum Salary Cap of $37,000,000$8,435,956
Estimate Over Minimum Salary Cap of $13,000,000 $15,564,044
Current Bank Account$261,632,851
Projected Bank Account$270,121,345

Pro Players Salaries

Brendan Gallagher $2,188,581 (4)
-Salary Remaining : $875,432
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Tyler Seguin $2,092,000 (4)
-Salary Remaining : $836,800
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Drew Doughty $1,942,500 (2)
-Salary Remaining : $777,000
-Salary Average : $0
-Salary Average Remaining : $0
Nick Schultz $1,752,275 (2)
-Salary Remaining : $700,910
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Pierre-Marc Bouchard $1,608,750 (1)
-Salary Remaining : $643,500
-Salary Average : $0
-Salary Average Remaining : $0
Brent Seabrook $1,577,000 (1)
-Salary Remaining : $630,800
-Salary Average : $40,000
-Salary Average Remaining : $16,000
John Gibson $1,509,375 (5)
-Salary Remaining : $603,750
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Eric Staal $1,450,000 (2)
-Salary Remaining : $580,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Kyle Cumiskey $1,283,250 (2)
-Salary Remaining : $513,300
-Salary Average : $0
-Salary Average Remaining : $0
Alec Martinez $1,280,813 (4)
-Salary Remaining : $512,325
-Salary Average : $0
-Salary Average Remaining : $0
Johan Franzen $1,110,000 (1)
-Salary Remaining : $444,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Ben Bishop $1,086,750 (3)
-Salary Remaining : $434,700
-Salary Average : $0
-Salary Average Remaining : $0
Alexander Khokhlachev $1,046,250 (3)
-Salary Remaining : $418,500
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Luca Sbisa $957,000 (2)
-Salary Remaining : $382,800
-Salary Average : $0
-Salary Average Remaining : $0
Nathan MacKinnon $825,000 (3)
-Salary Remaining : $330,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
T.J. Brodie $795,000 (2)
-Salary Remaining : $318,000
-Salary Average : $0
-Salary Average Remaining : $0
Sean Monahan $770,000 (3)
-Salary Remaining : $308,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Timo Meier $750,000 (4)
-Salary Remaining : $300,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Travis Konecny $700,000 (5)
-Salary Remaining : $280,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Brad Richardson $630,000 (1)
-Salary Remaining : $252,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Emerson Etem $625,000 (1)
-Salary Remaining : $250,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Slater Koekkoek $600,000 (4)
-Salary Remaining : $240,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Total Pro Players22
Salary Commitment
Year 8 : $26,579,544
Year 9 : $21,028,794
Year 10 : $12,848,769
Year 11 : $9,120,769
Salary Average Commitment
Year 8 : $600,000
Year 9 : $440,000
Year 10 : $360,000
Year 11 : $240,000
Salary Cap with 1 Way Contract
Year 8 : $26,579,544
Year 9 : $21,028,794
Year 10 : $12,848,769
Year 11 : $9,120,769

Farm Players Salaries

Hunter Smith $78,000 (2)
Salary Remaining : $32,814
Salary Average : $4,000
Salary Average Remaining : $1,683
Nick Ritchie $75,000 (2)
Salary Remaining : $31,552
Salary Average : $4,000
Salary Average Remaining : $1,683
Grigori Denisenko $75,000 (3)
Salary Remaining : $31,552
Salary Average : $4,000
Salary Average Remaining : $1,683
Pavel Zacha $75,000 (3)
Salary Remaining : $31,552
Salary Average : $4,000
Salary Average Remaining : $1,683
Ryan Merkley $75,000 (3)
Salary Remaining : $31,552
Salary Average : $4,000
Salary Average Remaining : $1,683
Cale Makar $75,000 (2)
Salary Remaining : $31,552
Salary Average : $4,000
Salary Average Remaining : $1,683
Max Friberg $72,500 (2)
Salary Remaining : $30,500
Salary Average : $4,000
Salary Average Remaining : $1,683
Dustin Tokarski $70,000 (2)
Salary Remaining : $29,448
Salary Average : $4,000
Salary Average Remaining : $1,683
Jyrki Jokipakka $70,000 (2)
Salary Remaining : $29,448
Salary Average : $4,000
Salary Average Remaining : $1,683
Zack Phillips $65,000 (1)
Salary Remaining : $27,345
Salary Average : $4,000
Salary Average Remaining : $1,683
Michael McCarron $65,000 (1)
Salary Remaining : $27,345
Salary Average : $4,000
Salary Average Remaining : $1,683
Ryan Poehling $65,000 (2)
Salary Remaining : $27,345
Salary Average : $4,000
Salary Average Remaining : $1,683
Dennis Cholowski $65,000 (1)
Salary Remaining : $27,345
Salary Average : $4,000
Salary Average Remaining : $1,683
Jakub Lauko $65,000 (3)
Salary Remaining : $27,345
Salary Average : $4,000
Salary Average Remaining : $1,683
Rasmus Andersson $65,000 (4)
Salary Remaining : $27,345
Salary Average : $4,000
Salary Average Remaining : $1,683
Lucas Johansen $65,000 (1)
Salary Remaining : $27,345
Salary Average : $4,000
Salary Average Remaining : $1,683
Tim Bozon $60,000 (2)
Salary Remaining : $25,241
Salary Average : $4,000
Salary Average Remaining : $1,683
Linus Högberg $60,000 (3)
Salary Remaining : $25,241
Salary Average : $4,000
Salary Average Remaining : $1,683
Evan Barratt $55,000 (3)
Salary Remaining : $23,138
Salary Average : $4,000
Salary Average Remaining : $1,683
Peter Mueller $51,000 (2)
Salary Remaining : $21,455
Salary Average : $0
Salary Average Remaining : $0
Kris Versteeg $50,000 (1)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Adin Hill $50,000 (4)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Brett Lernout $50,000 (2)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Alexei Toropchenko $50,000 (3)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Jordan Greenway $50,000 (1)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Jaret Anderson-Dolan $50,000 (2)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Connor Ingram $50,000 (1)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Glenn Gawdin $50,000 (2)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Cale Fleury $50,000 (2)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
John Draeger $48,000 (2)
Salary Remaining : $20,193
Salary Average : $4,000
Salary Average Remaining : $1,683
Evan Cormier $40,000 (2)
Salary Remaining : $16,828
Salary Average : $4,000
Salary Average Remaining : $1,683
Dillon Heatherington $40,000 (1)
Salary Remaining : $16,828
Salary Average : $4,000
Salary Average Remaining : $1,683
Martins Dzierkals $30,000 (1)
Salary Remaining : $12,621
Salary Average : $4,000
Salary Average Remaining : $1,683
Cal Petersen $30,000 (1)
Salary Remaining : $12,621
Salary Average : $4,000
Salary Average Remaining : $1,683
Total Farm Players34
Salary Commitment
Year 8 : $1,984,500
Year 9 : $1,474,500
Year 10 : $570,000
Year 11 : $115,000
Salary Average Commitment
Year 8 : $132,000
Year 9 : $92,000
Year 10 : $36,000
Year 11 : $8,000

CAPE BRETON CELTS



Arena Capacity - Ticket Price
Attendance - %

Arena NameFenian Forum
Level 1: 6000 - $100 - 5,224 - 87.06%
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 - 998 - 99.78%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,614 - 80.72%
Farm Level 2: 1000 - $15 - 987 - 98.67%
Farm Total Capacity :3000

Income

Home Games Left15
Average Attendance - %17,222 - 95.68%
Average Income per Game$1,191,937
Year to Date Revenue$32,182,300
Farm
Home Games Left17
Average Attendance - %2,601 - 86.70%
Average Income per Game$71,305
Year to Date Revenue$1,782,620

Expense

Pro Players Total Salaries$25,569,110
Farm Players Total Salaries$1,686,875
Coaches Total Salaries$4,374,000
Luxury Taxe Total$321,694
Special Salary Cap Value$0
Pro Year To Date Expenses$17,991,586
Farm Year To Date Expenses$1,474,746
Pro Salary Cap To Date$16,126,786
Farm Salary Cap To Date$921,734

Estimate

Pro Estimated Season Revenue$17,879,056
Farm Estimated Season Revenue$1,212,182
Pro Remaining Season Days56
Pro Expenses Per Days$204,836
Pro Estimated Expenses$11,470,816
Farm Remaining Season Days61
Farm Expenses Per Days$20,365
Farm Estimated Expenses$1,242,265
Estimated Season Expenses$12,713,081
Season Salary Cap$27,255,985
Estimate Under Maximum Salary Cap of $37,000,000$9,744,015
Estimate Over Minimum Salary Cap of $13,000,000 $14,255,985
Current Bank Account$303,819,656
Projected Bank Account$310,197,813

Pro Players Salaries

Michael Ryder $2,220,625 (1)
-Salary Remaining : $888,250
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Ryan O'Reilly $2,214,000 (3)
-Salary Remaining : $885,600
-Salary Average : $0
-Salary Average Remaining : $0
Bobby Ryan $1,942,275 (3)
-Salary Remaining : $776,910
-Salary Average : $0
-Salary Average Remaining : $0
Adam Larsson $1,875,000 (4)
-Salary Remaining : $750,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Cam Ward $1,730,031 (3)
-Salary Remaining : $692,012
-Salary Average : $0
-Salary Average Remaining : $0
Nicklas Backstrom $1,437,500 (5)
-Salary Remaining : $575,000
-Salary Average : $0
-Salary Average Remaining : $0
Jason Garrison $1,350,000 (1)
-Salary Remaining : $540,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Jannik Hansen $1,344,000 (2)
-Salary Remaining : $537,600
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Jason Demers $1,279,625 (3)
-Salary Remaining : $511,850
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Alexander Perezhogin $1,241,054 (2)
-Salary Remaining : $496,422
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Kris Russell $1,060,000 (4)
-Salary Remaining : $424,000
-Salary Average : $0
-Salary Average Remaining : $0
Viktor Arvidsson $1,000,000 (4)
-Salary Remaining : $400,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Jake Gardiner $1,000,000 (4)
-Salary Remaining : $400,000
-Salary Average : $0
-Salary Average Remaining : $0
Joel Armia $900,000 (2)
-Salary Remaining : $360,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Rasmus Ristolainen $750,000 (3)
-Salary Remaining : $300,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Mitchell Marner $750,000 (5)
-Salary Remaining : $300,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
T.J. Hensick $725,000 (1)
-Salary Remaining : $290,000
-Salary Average : $0
-Salary Average Remaining : $0
Tomas Hertl $675,000 (2)
-Salary Remaining : $270,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Will Karlsson $625,000 (4)
-Salary Remaining : $250,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Brett Pollock $500,000 (1)
-Salary Remaining : $200,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Dave Bolland $500,000 (1)
-Salary Remaining : $200,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Laurent Brossoit $450,000 (1)
-Salary Remaining : $180,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Total Pro Players22
Salary Commitment
Year 8 : $25,569,110
Year 9 : $19,823,485
Year 10 : $15,663,431
Year 11 : $7,747,500
Salary Average Commitment
Year 8 : $600,000
Year 9 : $400,000
Year 10 : $240,000
Year 11 : $160,000
Salary Cap with 1 Way Contract
Year 8 : $25,569,110
Year 9 : $19,823,485
Year 10 : $15,663,431
Year 11 : $7,747,500

Farm Players Salaries

Jaroslav Halak $128,000 (1)
Salary Remaining : $53,848
Salary Average : $4,000
Salary Average Remaining : $1,683
Tom Wilson $91,125 (3)
Salary Remaining : $38,335
Salary Average : $4,000
Salary Average Remaining : $1,683
Juuse Saros $87,750 (3)
Salary Remaining : $36,916
Salary Average : $4,000
Salary Average Remaining : $1,683
Anthony DeAngelo $75,000 (2)
Salary Remaining : $31,552
Salary Average : $4,000
Salary Average Remaining : $1,683
Luke Kunin $75,000 (1)
Salary Remaining : $31,552
Salary Average : $4,000
Salary Average Remaining : $1,683
Martin Nečas $75,000 (2)
Salary Remaining : $31,552
Salary Average : $4,000
Salary Average Remaining : $1,683
Rasmus Kupari $75,000 (3)
Salary Remaining : $31,552
Salary Average : $4,000
Salary Average Remaining : $1,683
Connor Murphy $75,000 (2)
Salary Remaining : $31,552
Salary Average : $4,000
Salary Average Remaining : $1,683
Sebastian Aho $70,000 (5)
Salary Remaining : $29,448
Salary Average : $4,000
Salary Average Remaining : $1,683
Morgan Frost $65,000 (2)
Salary Remaining : $27,345
Salary Average : $4,000
Salary Average Remaining : $1,683
Bode Wilde $65,000 (3)
Salary Remaining : $27,345
Salary Average : $4,000
Salary Average Remaining : $1,683
Tage Thompson $65,000 (1)
Salary Remaining : $27,345
Salary Average : $4,000
Salary Average Remaining : $1,683
Blake McLaughlin $60,000 (3)
Salary Remaining : $25,241
Salary Average : $4,000
Salary Average Remaining : $1,683
Philippe Myers $55,000 (3)
Salary Remaining : $23,138
Salary Average : $4,000
Salary Average Remaining : $1,683
Scott Laughton $50,000 (4)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Nicolas Meloche $50,000 (4)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Robin Salo $50,000 (2)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Mike Matheson $50,000 (2)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Mike Murphy $50,000 (1)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Allan McShane $50,000 (3)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Rasmus Asplund $50,000 (1)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Luke Martin $45,000 (2)
Salary Remaining : $18,931
Salary Average : $4,000
Salary Average Remaining : $1,683
William Bitten $40,000 (1)
Salary Remaining : $16,828
Salary Average : $4,000
Salary Average Remaining : $1,683
Ivan Lodnia $40,000 (2)
Salary Remaining : $16,828
Salary Average : $4,000
Salary Average Remaining : $1,683
Samuel Montembeault $40,000 (3)
Salary Remaining : $16,828
Salary Average : $4,000
Salary Average Remaining : $1,683
Dominic Turgeon $40,000 (1)
Salary Remaining : $16,828
Salary Average : $4,000
Salary Average Remaining : $1,683
Antoine Morand $40,000 (2)
Salary Remaining : $16,828
Salary Average : $4,000
Salary Average Remaining : $1,683
Josh Mahura $30,000 (1)
Salary Remaining : $12,621
Salary Average : $4,000
Salary Average Remaining : $1,683
Total Farm Players28
Salary Commitment
Year 8 : $1,686,875
Year 9 : $1,208,875
Year 10 : $693,875
Year 11 : $170,000
Salary Average Commitment
Year 8 : $112,000
Year 9 : $80,000
Year 10 : $44,000
Year 11 : $12,000

CAPE FEAR PROWLERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameAtlantic Arena
Level 1: 6000 - $100 - 5,205 - 86.75%
Level 2: 5000 - $60 - 4,997 - 99.93%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $25 - 3,996 - 99.90%
Luxury : 1000 - $200 - 998 - 99.75%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,674 - 83.68%
Farm Level 2: 1000 - $15 - 987 - 98.70%
Farm Total Capacity :3000

Income

Home Games Left15
Average Attendance - %17,195 - 95.53%
Average Income per Game$1,189,666
Year to Date Revenue$32,120,995
Farm
Home Games Left17
Average Attendance - %2,661 - 88.69%
Average Income per Game$73,382
Year to Date Revenue$1,834,540

Expense

Pro Players Total Salaries$26,552,238
Farm Players Total Salaries$2,343,990
Coaches Total Salaries$2,000,000
Luxury Taxe Total$317,541
Special Salary Cap Value$0
Pro Year To Date Expenses$16,398,851
Farm Year To Date Expenses$2,047,630
Pro Salary Cap To Date$15,918,847
Farm Salary Cap To Date$1,352,446

Estimate

Pro Estimated Season Revenue$17,844,997
Farm Estimated Season Revenue$1,247,487
Pro Remaining Season Days56
Pro Expenses Per Days$195,373
Pro Estimated Expenses$10,940,888
Farm Remaining Season Days61
Farm Expenses Per Days$24,441
Farm Estimated Expenses$1,490,901
Estimated Season Expenses$12,431,789
Season Salary Cap$28,896,228
Estimate Under Maximum Salary Cap of $37,000,000$8,103,772
Estimate Over Minimum Salary Cap of $13,000,000 $15,896,228
Current Bank Account$296,865,660
Projected Bank Account$303,526,355

Pro Players Salaries

Evander Kane $2,325,000 (5)
-Salary Remaining : $930,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Jussi Jokinen $1,992,247 (3)
-Salary Remaining : $796,899
-Salary Average : $0
-Salary Average Remaining : $0
Victor Hedman $1,987,500 (3)
-Salary Remaining : $795,000
-Salary Average : $0
-Salary Average Remaining : $0
Patrick Sharp $1,675,000 (1)
-Salary Remaining : $670,000
-Salary Average : $0
-Salary Average Remaining : $0
Jacob Josefson $1,606,250 (5)
-Salary Remaining : $642,500
-Salary Average : $0
-Salary Average Remaining : $0
James Wisniewski $1,546,875 (1)
-Salary Remaining : $618,750
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Jeff Skinner $1,494,281 (5)
-Salary Remaining : $597,712
-Salary Average : $0
-Salary Average Remaining : $0
Marc-Andre Fleury $1,450,000 (2)
-Salary Remaining : $580,000
-Salary Average : $0
-Salary Average Remaining : $0
Mike Richards $1,411,000 (2)
-Salary Remaining : $564,400
-Salary Average : $0
-Salary Average Remaining : $0
Brandon Kozun $1,350,000 (1)
-Salary Remaining : $540,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Evgeny Dadonov $1,345,960 (5)
-Salary Remaining : $538,384
-Salary Average : $1,064,000
-Salary Average Remaining : $425,600
Anton Stralman $1,145,625 (3)
-Salary Remaining : $458,250
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Calvin Pickard $1,000,000 (3)
-Salary Remaining : $400,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Matt Calvert $937,500 (1)
-Salary Remaining : $375,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Matt Smaby $910,000 (1)
-Salary Remaining : $364,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Valeri Nichushkin $775,000 (3)
-Salary Remaining : $310,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Ondrej Palat $705,000 (4)
-Salary Remaining : $282,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Logan Couture $625,000 (2)
-Salary Remaining : $250,000
-Salary Average : $0
-Salary Average Remaining : $0
Karl Alzner $625,000 (2)
-Salary Remaining : $250,000
-Salary Average : $0
-Salary Average Remaining : $0
Jonathan Toews $615,000 (1)
-Salary Remaining : $246,000
-Salary Average : $0
-Salary Average Remaining : $0
P.K. Subban $530,000 (1)
-Salary Remaining : $212,000
-Salary Average : $0
-Salary Average Remaining : $0
Jake McCabe $500,000 (2)
-Salary Remaining : $200,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Total Pro Players22
Salary Commitment
Year 8 : $26,552,238
Year 9 : $18,987,863
Year 10 : $14,376,863
Year 11 : $7,476,491
Salary Average Commitment
Year 8 : $1,464,000
Year 9 : $1,304,000
Year 10 : $1,264,000
Year 11 : $1,144,000
Salary Cap with 1 Way Contract
Year 8 : $26,552,238
Year 9 : $18,987,863
Year 10 : $14,376,863
Year 11 : $7,476,491

Farm Players Salaries

Nikolai Kulemin $156,240 (1)
Salary Remaining : $65,729
Salary Average : $4,000
Salary Average Remaining : $1,683
Antti Raanta $125,000 (2)
Salary Remaining : $52,586
Salary Average : $4,000
Salary Average Remaining : $1,683
Kalle Olsson $110,000 (2)
Salary Remaining : $46,276
Salary Average : $4,000
Salary Average Remaining : $1,683
Bryan Little $110,000 (2)
Salary Remaining : $46,276
Salary Average : $4,000
Salary Average Remaining : $1,683
Andrej Sekera $93,750 (1)
Salary Remaining : $39,440
Salary Average : $4,000
Salary Average Remaining : $1,683
Jake Muzzin $85,000 (1)
Salary Remaining : $35,759
Salary Average : $4,000
Salary Average Remaining : $1,683
Jesperi Kotkaniemi $77,500 (3)
Salary Remaining : $32,603
Salary Average : $4,000
Salary Average Remaining : $1,683
Ty Smith $75,000 (3)
Salary Remaining : $31,552
Salary Average : $4,000
Salary Average Remaining : $1,683
Dante Fabbro $75,000 (1)
Salary Remaining : $31,552
Salary Average : $4,000
Salary Average Remaining : $1,683
Brandon Halverson $72,500 (2)
Salary Remaining : $30,500
Salary Average : $4,000
Salary Average Remaining : $1,683
Chris Tierney $71,500 (4)
Salary Remaining : $30,079
Salary Average : $4,000
Salary Average Remaining : $1,683
Cody Ceci $65,000 (2)
Salary Remaining : $27,345
Salary Average : $4,000
Salary Average Remaining : $1,683
Felix Sandstrom $65,000 (4)
Salary Remaining : $27,345
Salary Average : $4,000
Salary Average Remaining : $1,683
Riley Tufte $65,000 (1)
Salary Remaining : $27,345
Salary Average : $4,000
Salary Average Remaining : $1,683
Alexander Alexeyev $65,000 (3)
Salary Remaining : $27,345
Salary Average : $4,000
Salary Average Remaining : $1,683
Sam Steel $65,000 (1)
Salary Remaining : $27,345
Salary Average : $4,000
Salary Average Remaining : $1,683
Christian Dvorak $65,000 (2)
Salary Remaining : $27,345
Salary Average : $4,000
Salary Average Remaining : $1,683
Henri Jokiharju $65,000 (2)
Salary Remaining : $27,345
Salary Average : $4,000
Salary Average Remaining : $1,683
Ukko-Pekka Luukkonen $65,000 (2)
Salary Remaining : $27,345
Salary Average : $4,000
Salary Average Remaining : $1,683
Gabriel Fortier $60,000 (3)
Salary Remaining : $25,241
Salary Average : $4,000
Salary Average Remaining : $1,683
Esa Lindell $60,000 (1)
Salary Remaining : $25,241
Salary Average : $4,000
Salary Average Remaining : $1,683
Spencer Foo $60,000 (3)
Salary Remaining : $25,241
Salary Average : $4,000
Salary Average Remaining : $1,683
Conor Garland $50,000 (3)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Taylor Raddysh $50,000 (1)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Chris Bigras $50,000 (3)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Vladislav Kamenev $50,000 (2)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Marcus Davidsson $50,000 (2)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Julius Bergman $50,000 (2)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Marcus Pettersson $50,000 (4)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Jonathan Davidsson $45,000 (2)
Salary Remaining : $18,931
Salary Average : $4,000
Salary Average Remaining : $1,683
Alexandre Texier $45,000 (2)
Salary Remaining : $18,931
Salary Average : $4,000
Salary Average Remaining : $1,683
Jesper Bratt $42,500 (1)
Salary Remaining : $17,879
Salary Average : $4,000
Salary Average Remaining : $1,683
Hudson Fasching $40,000 (3)
Salary Remaining : $16,828
Salary Average : $4,000
Salary Average Remaining : $1,683
Warren Foegele $40,000 (2)
Salary Remaining : $16,828
Salary Average : $4,000
Salary Average Remaining : $1,683
Parker Wotherspoon $30,000 (1)
Salary Remaining : $12,621
Salary Average : $4,000
Salary Average Remaining : $1,683
Total Farm Players35
Salary Commitment
Year 8 : $2,343,990
Year 9 : $1,621,500
Year 10 : $664,000
Year 11 : $186,500
Salary Average Commitment
Year 8 : $140,000
Year 9 : $100,000
Year 10 : $44,000
Year 11 : $12,000

CHICAGO CRUSHERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Death Trap
Level 1: 7000 - $100 - 5,022 - 71.74%
Level 2: 6000 - $70 - 3,905 - 65.08%
Level 3: 3000 - $40 - 1,866 - 62.21%
Level 4: 5000 - $30 - 3,181 - 63.63%
Luxury : 2000 - $175 - 1,291 - 64.55%
Total Capacity :23000
Farm
Farm Level 1: 3000 - $50 - 1,737 - 57.90%
Farm Level 2: 2000 - $30 - 961 - 48.04%
Farm Total Capacity :5000

Income

Home Games Left15
Average Attendance - %15,265 - 66.37%
Average Income per Game$1,174,561
Year to Date Revenue$31,713,155
Farm
Home Games Left16
Average Attendance - %2,698 - 53.96%
Average Income per Game$115,676
Year to Date Revenue$3,007,570

Expense

Pro Players Total Salaries$22,230,324
Farm Players Total Salaries$1,896,000
Coaches Total Salaries$2,975,000
Luxury Taxe Total$319,010
Special Salary Cap Value$0
Pro Year To Date Expenses$17,177,484
Farm Year To Date Expenses$1,631,241
Pro Salary Cap To Date$15,992,496
Farm Salary Cap To Date$1,051,950

Estimate

Pro Estimated Season Revenue$17,618,419
Farm Estimated Season Revenue$1,850,812
Pro Remaining Season Days56
Pro Expenses Per Days$172,895
Pro Estimated Expenses$9,682,120
Farm Remaining Season Days61
Farm Expenses Per Days$19,972
Farm Estimated Expenses$1,218,292
Estimated Season Expenses$10,900,412
Season Salary Cap$24,126,324
Estimate Under Maximum Salary Cap of $37,000,000$12,873,676
Estimate Over Minimum Salary Cap of $13,000,000 $11,126,324
Current Bank Account$265,085,904
Projected Bank Account$273,654,723

Pro Players Salaries

Johnny Gaudreau $2,237,900 (5)
-Salary Remaining : $895,160
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Marian Gaborik $2,035,687 (4)
-Salary Remaining : $814,275
-Salary Average : $0
-Salary Average Remaining : $0
Alex Pietrangelo $1,650,825 (3)
-Salary Remaining : $660,330
-Salary Average : $0
-Salary Average Remaining : $0
Drew Stafford $1,444,000 (1)
-Salary Remaining : $577,600
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Blake Wheeler $1,380,000 (5)
-Salary Remaining : $552,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Jared Spurgeon $1,250,625 (4)
-Salary Remaining : $500,250
-Salary Average : $0
-Salary Average Remaining : $0
Robin Lehner $1,118,287 (1)
-Salary Remaining : $447,315
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Ondrej Pavelec $1,000,500 (2)
-Salary Remaining : $400,200
-Salary Average : $40,000
-Salary Average Remaining : $16,000
David Pastrnak $950,000 (4)
-Salary Remaining : $380,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Michael Stone $897,500 (5)
-Salary Remaining : $359,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Elias Lindholm $845,000 (3)
-Salary Remaining : $338,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Troy Brouwer $825,000 (2)
-Salary Remaining : $330,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Jonas Brodin $750,000 (2)
-Salary Remaining : $300,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Josh Morrissey $750,000 (3)
-Salary Remaining : $300,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Patrice Bergeron $720,000 (2)
-Salary Remaining : $288,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Matt Nieto $700,000 (3)
-Salary Remaining : $280,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Andre Burakovsky $650,000 (1)
-Salary Remaining : $260,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Mikael Backlund $625,000 (3)
-Salary Remaining : $250,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Adam Pardy $500,000 (1)
-Salary Remaining : $200,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Ryan Wilson $500,000 (1)
-Salary Remaining : $200,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Ben Smith $500,000 (1)
-Salary Remaining : $200,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Brandon Sutter $500,000 (1)
-Salary Remaining : $200,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Damon Severson $400,000 (2)
-Salary Remaining : $160,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Total Pro Players23
Salary Commitment
Year 8 : $22,230,324
Year 9 : $17,018,037
Year 10 : $13,322,537
Year 11 : $8,751,712
Salary Average Commitment
Year 8 : $800,000
Year 9 : $520,000
Year 10 : $320,000
Year 11 : $160,000
Salary Cap with 1 Way Contract
Year 8 : $22,230,324
Year 9 : $17,018,037
Year 10 : $13,322,537
Year 11 : $8,751,712

Farm Players Salaries

Brian Ferlin $80,000 (1)
Salary Remaining : $33,655
Salary Average : $4,000
Salary Average Remaining : $1,683
Clayton Keller $77,500 (1)
Salary Remaining : $32,603
Salary Average : $4,000
Salary Average Remaining : $1,683
Kyle Connor $77,500 (5)
Salary Remaining : $32,603
Salary Average : $4,000
Salary Average Remaining : $1,683
Jake Bean $75,000 (1)
Salary Remaining : $31,552
Salary Average : $4,000
Salary Average Remaining : $1,683
Charlie McAvoy $75,000 (1)
Salary Remaining : $31,552
Salary Average : $4,000
Salary Average Remaining : $1,683
Jakob Chychrun $75,000 (1)
Salary Remaining : $31,552
Salary Average : $4,000
Salary Average Remaining : $1,683
Samu Perhonen $72,500 (2)
Salary Remaining : $30,500
Salary Average : $4,000
Salary Average Remaining : $1,683
Trevor Daley $72,000 (1)
Salary Remaining : $30,290
Salary Average : $4,000
Salary Average Remaining : $1,683
Tomas Tatar $70,000 (4)
Salary Remaining : $29,448
Salary Average : $4,000
Salary Average Remaining : $1,683
Shawn Matthias $70,000 (1)
Salary Remaining : $29,448
Salary Average : $4,000
Salary Average Remaining : $1,683
Nick Cousins $70,000 (2)
Salary Remaining : $29,448
Salary Average : $4,000
Salary Average Remaining : $1,683
Akil Thomas $65,000 (3)
Salary Remaining : $27,345
Salary Average : $4,000
Salary Average Remaining : $1,683
Oliver Kylington $65,000 (5)
Salary Remaining : $27,345
Salary Average : $4,000
Salary Average Remaining : $1,683
Conner Bleackley $65,000 (4)
Salary Remaining : $27,345
Salary Average : $4,000
Salary Average Remaining : $1,683
Tyler Parsons $65,000 (1)
Salary Remaining : $27,345
Salary Average : $4,000
Salary Average Remaining : $1,683
Andrew Mangiapane $60,000 (5)
Salary Remaining : $25,241
Salary Average : $4,000
Salary Average Remaining : $1,683
Charlie Coyle $60,000 (3)
Salary Remaining : $25,241
Salary Average : $4,000
Salary Average Remaining : $1,683
Oskar Sundqvist $60,000 (1)
Salary Remaining : $25,241
Salary Average : $4,000
Salary Average Remaining : $1,683
Calen Addison $60,000 (3)
Salary Remaining : $25,241
Salary Average : $4,000
Salary Average Remaining : $1,683
Sami Vatanen $57,500 (2)
Salary Remaining : $24,190
Salary Average : $0
Salary Average Remaining : $0
Jordan Binnington $55,000 (1)
Salary Remaining : $23,138
Salary Average : $55,000
Salary Average Remaining : $23,138
Jacob Olofsson $55,000 (3)
Salary Remaining : $23,138
Salary Average : $4,000
Salary Average Remaining : $1,683
Olle Eriksson Ek $50,000 (2)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Ivan Morozov $50,000 (3)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Dillon Dube $50,000 (1)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Martin Frk $50,000 (2)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Andrew Nielsen $50,000 (3)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Nick Shore $44,000 (4)
Salary Remaining : $18,510
Salary Average : $4,000
Salary Average Remaining : $1,683
Adam Lowry $40,000 (2)
Salary Remaining : $16,828
Salary Average : $4,000
Salary Average Remaining : $1,683
Linus Soderstrom $40,000 (4)
Salary Remaining : $16,828
Salary Average : $4,000
Salary Average Remaining : $1,683
Anthony Duclair $40,000 (2)
Salary Remaining : $16,828
Salary Average : $4,000
Salary Average Remaining : $1,683
Total Farm Players31
Salary Commitment
Year 8 : $1,896,000
Year 9 : $1,141,500
Year 10 : $761,500
Year 11 : $421,500
Salary Average Commitment
Year 8 : $171,000
Year 9 : $76,000
Year 10 : $52,000
Year 11 : $28,000

COLORADO WOLVES

COLORADO WOLVES is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Den
Level 1: 6000 - $92 - 5,245 - 87.41%
Level 2: 5000 - $65 - 4,932 - 98.64%
Level 3: 2000 - $40 - 1,982 - 99.08%
Level 4: 4000 - $25 - 3,923 - 98.08%
Luxury : 1000 - $225 - 996 - 99.56%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $32 - 1,669 - 83.47%
Farm Level 2: 1000 - $22 - 948 - 94.77%
Farm Total Capacity :3000

Income

Home Games Left16
Average Attendance - %17,077 - 94.87%
Average Income per Game$1,190,659
Year to Date Revenue$30,957,125
Farm
Home Games Left16
Average Attendance - %2,617 - 87.23%
Average Income per Game$72,825
Year to Date Revenue$1,893,444

Expense

Pro Players Total Salaries$26,663,538
Farm Players Total Salaries$2,830,700
Coaches Total Salaries$2,727,000
Luxury Taxe Total$264,004
Special Salary Cap Value$207,912
Pro Year To Date Expenses$13,921,973
Farm Year To Date Expenses$2,142,354
Pro Salary Cap To Date$13,242,763
Farm Salary Cap To Date$1,218,354

Estimate

Pro Estimated Season Revenue$19,050,538
Farm Estimated Season Revenue$1,165,196
Pro Remaining Season Days56
Pro Expenses Per Days$198,540
Pro Estimated Expenses$11,118,240
Farm Remaining Season Days61
Farm Expenses Per Days$30,522
Farm Estimated Expenses$1,861,842
Estimated Season Expenses$12,980,082
Season Salary Cap$29,702,150
Estimate Under Maximum Salary Cap of $37,000,000$7,297,850
Estimate Over Minimum Salary Cap of $13,000,000 $16,702,150
Current Bank Account$325,918,493
Projected Bank Account$333,154,145

Pro Players Salaries

Anze Kopitar $2,424,500 (4)
-Salary Remaining : $969,800
-Salary Average : $0
-Salary Average Remaining : $0
Morgan Rielly $2,285,625 (5)
-Salary Remaining : $914,250
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Pavel Datsyuk $2,041,200 (2)
-Salary Remaining : $816,480
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Michael Frolik $1,960,750 (5)
-Salary Remaining : $784,300
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Boone Jenner $1,606,250 (5)
-Salary Remaining : $642,500
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Milan Michalek $1,571,875 (3)
-Salary Remaining : $628,750
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Pavel Vorobiev $1,527,222 (3)
-Salary Remaining : $610,889
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Jesse Joensuu $1,437,500 (5)
-Salary Remaining : $575,000
-Salary Average : $0
-Salary Average Remaining : $0
Tyler Myers $1,423,125 (5)
-Salary Remaining : $569,250
-Salary Average : $0
-Salary Average Remaining : $0
Dan Fritsche $1,250,001 (1)
-Salary Remaining : $500,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Maxim Mayorov $1,250,000 (5)
-Salary Remaining : $500,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Scott Glennie $1,162,500 (1)
-Salary Remaining : $465,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Carl Gunnarsson $1,080,000 (2)
-Salary Remaining : $432,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Jonathan Quick $1,062,500 (4)
-Salary Remaining : $425,000
-Salary Average : $0
-Salary Average Remaining : $0
Michal Neuvirth $980,490 (3)
-Salary Remaining : $392,196
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Matt Puempel $900,000 (2)
-Salary Remaining : $360,000
-Salary Average : $900,000
-Salary Average Remaining : $360,000
Zach Werenski $775,000 (5)
-Salary Remaining : $310,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Keaton Ellerby $625,000 (1)
-Salary Remaining : $250,000
-Salary Average : $0
-Salary Average Remaining : $0
Alexander Semin $500,000 (1)
-Salary Remaining : $200,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Kasper Bjorkqvist $400,000 (1)
-Salary Remaining : $160,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Jordan Schmaltz $400,000 (2)
-Salary Remaining : $160,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Total Pro Players21
Salary Commitment
Year 8 : $26,663,538
Year 9 : $22,726,037
Year 10 : $18,304,837
Year 11 : $14,225,250
Salary Average Commitment
Year 8 : $1,500,000
Year 9 : $1,340,000
Year 10 : $320,000
Year 11 : $200,000
Salary Cap with 1 Way Contract
Year 8 : $26,663,538
Year 9 : $22,726,037
Year 10 : $18,304,837
Year 11 : $14,225,250

Farm Players Salaries

Jesse Puljujarvi $750,000 (1)
Salary Remaining : $315,517
Salary Average : $40,000
Salary Average Remaining : $16,828
Kenndal McArdle $440,000 (3)
Salary Remaining : $185,103
Salary Average : $40,000
Salary Average Remaining : $16,828
Brandon Gormley $85,000 (5)
Salary Remaining : $35,759
Salary Average : $4,000
Salary Average Remaining : $1,683
Ryan Pulock $75,000 (3)
Salary Remaining : $31,552
Salary Average : $4,000
Salary Average Remaining : $1,683
Mikhail Sergachev $75,000 (1)
Salary Remaining : $31,552
Salary Average : $4,000
Salary Average Remaining : $1,683
Liam Foudy $75,000 (3)
Salary Remaining : $31,552
Salary Average : $4,000
Salary Average Remaining : $1,683
Martin Kaut $75,000 (3)
Salary Remaining : $31,552
Salary Average : $4,000
Salary Average Remaining : $1,683
Keith Aulie $68,200 (3)
Salary Remaining : $28,691
Salary Average : $4,000
Salary Average Remaining : $1,683
Brett Connolly $67,500 (3)
Salary Remaining : $28,397
Salary Average : $4,000
Salary Average Remaining : $1,683
Kieffer Bellows $65,000 (1)
Salary Remaining : $27,345
Salary Average : $4,000
Salary Average Remaining : $1,683
Eric Comrie $65,000 (3)
Salary Remaining : $27,345
Salary Average : $4,000
Salary Average Remaining : $1,683
Jacob Bernard-Docker $65,000 (3)
Salary Remaining : $27,345
Salary Average : $4,000
Salary Average Remaining : $1,683
Radek Faksa $65,000 (2)
Salary Remaining : $27,345
Salary Average : $4,000
Salary Average Remaining : $1,683
Nick Merkley $65,000 (5)
Salary Remaining : $27,345
Salary Average : $4,000
Salary Average Remaining : $1,683
Kailer Yamamoto $65,000 (2)
Salary Remaining : $27,345
Salary Average : $4,000
Salary Average Remaining : $1,683
Brett Palin $60,000 (1)
Salary Remaining : $25,241
Salary Average : $4,000
Salary Average Remaining : $1,683
Jonathan Tychonick $60,000 (3)
Salary Remaining : $25,241
Salary Average : $4,000
Salary Average Remaining : $1,683
David Gustafsson $55,000 (3)
Salary Remaining : $23,138
Salary Average : $4,000
Salary Average Remaining : $1,683
Yakov Trenin $50,000 (3)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Mark Mancari $50,000 (1)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Linus Omark $50,000 (3)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Jonas Gustavsson $50,000 (1)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Michael Gergen $50,000 (2)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Cole Jarrett $50,000 (1)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Lance Bouma $50,000 (1)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Filip Hronek $50,000 (1)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Kirill Ustimenko $45,000 (2)
Salary Remaining : $18,931
Salary Average : $4,000
Salary Average Remaining : $1,683
Jon Kalinski $40,000 (4)
Salary Remaining : $16,828
Salary Average : $4,000
Salary Average Remaining : $1,683
Eemeli Rasanen $40,000 (2)
Salary Remaining : $16,828
Salary Average : $4,000
Salary Average Remaining : $1,683
Robin Kovacs $30,000 (1)
Salary Remaining : $12,621
Salary Average : $4,000
Salary Average Remaining : $1,683
Total Farm Players30
Salary Commitment
Year 8 : $2,830,700
Year 9 : $1,204,700
Year 10 : $939,700
Year 11 : $190,000
Salary Average Commitment
Year 8 : $192,000
Year 9 : $80,000
Year 10 : $60,000
Year 11 : $12,000

COQUITLAM KNIGHTS



Arena Capacity - Ticket Price
Attendance - %

Arena NameCoquitlam Oakridge Hockey Arena
Level 1: 6000 - $100 - 5,230 - 87.16%
Level 2: 5000 - $65 - 4,419 - 88.37%
Level 3: 2000 - $40 - 1,928 - 96.41%
Level 4: 4000 - $30 - 3,251 - 81.27%
Luxury : 1000 - $225 - 973 - 97.30%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $40 - 1,457 - 72.86%
Farm Level 2: 1000 - $20 - 725 - 72.52%
Farm Total Capacity :3000

Income

Home Games Left16
Average Attendance - %15,800 - 87.78%
Average Income per Game$1,203,770
Year to Date Revenue$31,298,025
Farm
Home Games Left17
Average Attendance - %2,182 - 72.75%
Average Income per Game$72,791
Year to Date Revenue$1,819,780

Expense

Pro Players Total Salaries$29,010,200
Farm Players Total Salaries$1,668,000
Coaches Total Salaries$2,802,000
Luxury Taxe Total$346,883
Special Salary Cap Value$0
Pro Year To Date Expenses$18,167,851
Farm Year To Date Expenses$1,821,439
Pro Salary Cap To Date$17,386,651
Farm Salary Cap To Date$962,804

Estimate

Pro Estimated Season Revenue$19,260,323
Farm Estimated Season Revenue$1,237,450
Pro Remaining Season Days56
Pro Expenses Per Days$216,516
Pro Estimated Expenses$12,124,896
Farm Remaining Season Days61
Farm Expenses Per Days$21,848
Farm Estimated Expenses$1,332,728
Estimated Season Expenses$13,457,624
Season Salary Cap$30,678,200
Estimate Under Maximum Salary Cap of $37,000,000$6,321,800
Estimate Over Minimum Salary Cap of $13,000,000 $17,678,200
Current Bank Account$259,974,823
Projected Bank Account$267,014,972

Pro Players Salaries

Aleksey Morozov $4,081,483 (1)
-Salary Remaining : $1,632,593
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Gilbert Brule $2,271,812 (1)
-Salary Remaining : $908,725
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Taylor Hall $2,153,750 (4)
-Salary Remaining : $861,500
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Andrew Cogliano $1,725,000 (2)
-Salary Remaining : $690,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Carey Price $1,495,000 (5)
-Salary Remaining : $598,000
-Salary Average : $0
-Salary Average Remaining : $0
Victor Uchevatov $1,460,250 (1)
-Salary Remaining : $584,100
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Ryan O'Marra $1,445,312 (1)
-Salary Remaining : $578,125
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Matt Clark $1,390,625 (1)
-Salary Remaining : $556,250
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Matt D'Agostini $1,250,000 (1)
-Salary Remaining : $500,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Joe Callahan $1,244,968 (1)
-Salary Remaining : $497,987
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Scott Hartnell $1,234,000 (1)
-Salary Remaining : $493,600
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Brett Pesce $1,219,000 (5)
-Salary Remaining : $487,600
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Steve Downie $1,133,500 (1)
-Salary Remaining : $453,400
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Denis Bodrov $1,100,000 (1)
-Salary Remaining : $440,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Andrei Loktionov $1,000,500 (3)
-Salary Remaining : $400,200
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Sebastian Collberg $987,500 (4)
-Salary Remaining : $395,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Jamie Oleksiak $937,500 (4)
-Salary Remaining : $375,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Brett Ritchie $700,000 (1)
-Salary Remaining : $280,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Tristan Jarry $650,000 (2)
-Salary Remaining : $260,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Andrej Meszaros $630,000 (1)
-Salary Remaining : $252,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Dustin Brown $500,000 (1)
-Salary Remaining : $200,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Luke Adam $400,000 (1)
-Salary Remaining : $160,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Total Pro Players22
Salary Commitment
Year 8 : $29,010,200
Year 9 : $10,168,250
Year 10 : $7,793,250
Year 11 : $6,792,750
Salary Average Commitment
Year 8 : $840,000
Year 9 : $280,000
Year 10 : $200,000
Year 11 : $160,000
Salary Cap with 1 Way Contract
Year 8 : $29,010,200
Year 9 : $10,168,250
Year 10 : $7,793,250
Year 11 : $6,792,750

Farm Players Salaries

Sam Kurker $118,000 (1)
Salary Remaining : $49,641
Salary Average : $4,000
Salary Average Remaining : $1,683
Kevin Fiala $77,500 (4)
Salary Remaining : $32,603
Salary Average : $4,000
Salary Average Remaining : $1,683
Evan Brophey $75,000 (1)
Salary Remaining : $31,552
Salary Average : $4,000
Salary Average Remaining : $1,683
Lias Andersson $75,000 (2)
Salary Remaining : $31,552
Salary Average : $4,000
Salary Average Remaining : $1,683
Lawson Crouse $75,000 (3)
Salary Remaining : $31,552
Salary Average : $4,000
Salary Average Remaining : $1,683
Brady Tkachuk $75,000 (3)
Salary Remaining : $31,552
Salary Average : $4,000
Salary Average Remaining : $1,683
Pierre-Luc Dubois $75,000 (1)
Salary Remaining : $31,552
Salary Average : $4,000
Salary Average Remaining : $1,683
Jake DeBrusk $67,500 (5)
Salary Remaining : $28,397
Salary Average : $4,000
Salary Average Remaining : $1,683
Josh Norris $65,000 (2)
Salary Remaining : $27,345
Salary Average : $4,000
Salary Average Remaining : $1,683
Julien Gauthier $65,000 (1)
Salary Remaining : $27,345
Salary Average : $4,000
Salary Average Remaining : $1,683
Alex Tuch $65,000 (4)
Salary Remaining : $27,345
Salary Average : $4,000
Salary Average Remaining : $1,683
Serron Noel $65,000 (3)
Salary Remaining : $27,345
Salary Average : $4,000
Salary Average Remaining : $1,683
Scott Perunovich $60,000 (3)
Salary Remaining : $25,241
Salary Average : $4,000
Salary Average Remaining : $1,683
Jordan Harris $55,000 (3)
Salary Remaining : $23,138
Salary Average : $4,000
Salary Average Remaining : $1,683
Chad Krys $50,000 (1)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Adam Musil $50,000 (1)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Jack Roslovic $50,000 (4)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Dominik Masin $50,000 (2)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Derek Forbort $50,000 (2)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Joey Keane $50,000 (3)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Adam Courchaine $50,000 (1)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Matt Villalta $50,000 (2)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Ryan Lindgren $50,000 (1)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Artur Kayumov $50,000 (1)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Mario Ferraro $45,000 (2)
Salary Remaining : $18,931
Salary Average : $4,000
Salary Average Remaining : $1,683
Givani Smith $40,000 (1)
Salary Remaining : $16,828
Salary Average : $4,000
Salary Average Remaining : $1,683
Maksim Zhukov $40,000 (2)
Salary Remaining : $16,828
Salary Average : $4,000
Salary Average Remaining : $1,683
Casey Fitzgerald $30,000 (1)
Salary Remaining : $12,621
Salary Average : $4,000
Salary Average Remaining : $1,683
Total Farm Players28
Salary Commitment
Year 8 : $1,668,000
Year 9 : $1,015,000
Year 10 : $640,000
Year 11 : $260,000
Salary Average Commitment
Year 8 : $112,000
Year 9 : $68,000
Year 10 : $40,000
Year 11 : $16,000

DETROIT RED WINGS



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Joe
Level 1: 6000 - $100 - 5,183 - 86.39%
Level 2: 5000 - $60 - 4,997 - 99.94%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $25 - 3,998 - 99.96%
Luxury : 1000 - $200 - 998 - 99.82%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,652 - 82.60%
Farm Level 2: 1000 - $15 - 990 - 99.03%
Farm Total Capacity :3000

Income

Home Games Left15
Average Attendance - %17,177 - 95.43%
Average Income per Game$1,187,752
Year to Date Revenue$32,069,315
Farm
Home Games Left17
Average Attendance - %2,642 - 88.08%
Average Income per Game$72,678
Year to Date Revenue$1,816,940

Expense

Pro Players Total Salaries$27,570,124
Farm Players Total Salaries$2,084,385
Coaches Total Salaries$2,555,300
Luxury Taxe Total$333,257
Special Salary Cap Value$0
Pro Year To Date Expenses$17,636,689
Farm Year To Date Expenses$1,782,435
Pro Salary Cap To Date$16,704,098
Farm Salary Cap To Date$1,202,569

Estimate

Pro Estimated Season Revenue$17,816,286
Farm Estimated Season Revenue$1,235,519
Pro Remaining Season Days56
Pro Expenses Per Days$208,032
Pro Estimated Expenses$11,649,792
Farm Remaining Season Days61
Farm Expenses Per Days$21,279
Farm Estimated Expenses$1,298,019
Estimated Season Expenses$12,947,811
Season Salary Cap$29,654,509
Estimate Under Maximum Salary Cap of $37,000,000$7,345,491
Estimate Over Minimum Salary Cap of $13,000,000 $16,654,509
Current Bank Account$95,896,448
Projected Bank Account$102,000,442

Pro Players Salaries

Andrew Raycroft $4,607,774 (4)
-Salary Remaining : $1,843,110
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Andy McDonald $2,480,000 (1)
-Salary Remaining : $992,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Jarome Iginla $2,364,780 (3)
-Salary Remaining : $945,912
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Kyle Beach $1,850,925 (3)
-Salary Remaining : $740,370
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Zach Parise $1,781,250 (2)
-Salary Remaining : $712,500
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Artem Anisimov $1,463,563 (5)
-Salary Remaining : $585,425
-Salary Average : $0
-Salary Average Remaining : $0
Matt Taormina $1,416,000 (1)
-Salary Remaining : $566,400
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Tuukka Rask $1,407,590 (4)
-Salary Remaining : $563,036
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Jordan Caron $1,384,642 (2)
-Salary Remaining : $553,857
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Stefan Della Rovere $1,362,000 (2)
-Salary Remaining : $544,800
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Doug Rogers $1,000,000 (4)
-Salary Remaining : $400,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
T.J. Galiardi $984,100 (1)
-Salary Remaining : $393,640
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Zach Bogosian $925,000 (3)
-Salary Remaining : $370,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Stefan Legein $900,000 (2)
-Salary Remaining : $360,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Nikolai Zherdev $817,500 (1)
-Salary Remaining : $327,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Jakub Vrana $750,000 (3)
-Salary Remaining : $300,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Keith Yandle $625,000 (3)
-Salary Remaining : $250,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Mark Pysyk $600,000 (4)
-Salary Remaining : $240,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Carl Dahlstrom $500,000 (3)
-Salary Remaining : $200,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Kris Letang $350,000 (1)
-Salary Remaining : $140,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Total Pro Players20
Salary Commitment
Year 8 : $27,570,124
Year 9 : $21,522,524
Year 10 : $16,094,632
Year 11 : $9,078,927
Salary Average Commitment
Year 8 : $760,000
Year 9 : $560,000
Year 10 : $400,000
Year 11 : $160,000
Salary Cap with 1 Way Contract
Year 8 : $27,570,124
Year 9 : $21,522,524
Year 10 : $16,094,632
Year 11 : $9,078,927

Farm Players Salaries

Cory Schneider $128,885 (4)
Salary Remaining : $54,221
Salary Average : $4,000
Salary Average Remaining : $1,683
Kyle Chipchura $100,000 (1)
Salary Remaining : $42,069
Salary Average : $4,000
Salary Average Remaining : $1,683
Patric Hornqvist $86,500 (1)
Salary Remaining : $36,390
Salary Average : $4,000
Salary Average Remaining : $1,683
Madison Bowey $81,250 (3)
Salary Remaining : $34,181
Salary Average : $4,000
Salary Average Remaining : $1,683
Julius Honka $77,500 (3)
Salary Remaining : $32,603
Salary Average : $4,000
Salary Average Remaining : $1,683
Casey Mittelstadt $75,000 (2)
Salary Remaining : $31,552
Salary Average : $4,000
Salary Average Remaining : $1,683
Jake Oettinger $75,000 (2)
Salary Remaining : $31,552
Salary Average : $4,000
Salary Average Remaining : $1,683
Michael Dal Colle $75,000 (2)
Salary Remaining : $31,552
Salary Average : $4,000
Salary Average Remaining : $1,683
K'Andre Miller $75,000 (3)
Salary Remaining : $31,552
Salary Average : $4,000
Salary Average Remaining : $1,683
Brendan Perlini $75,000 (4)
Salary Remaining : $31,552
Salary Average : $4,000
Salary Average Remaining : $1,683
Rob Fabbri $70,000 (4)
Salary Remaining : $29,448
Salary Average : $4,000
Salary Average Remaining : $1,683
Nikita Scherbak $67,500 (2)
Salary Remaining : $28,397
Salary Average : $4,000
Salary Average Remaining : $1,683
Alexei Cherepanov $65,250 (1)
Salary Remaining : $27,450
Salary Average : $4,000
Salary Average Remaining : $1,683
Filip Westerlund $65,000 (2)
Salary Remaining : $27,345
Salary Average : $4,000
Salary Average Remaining : $1,683
Michael DiPietro $65,000 (2)
Salary Remaining : $27,345
Salary Average : $4,000
Salary Average Remaining : $1,683
Ian McCoshen $65,000 (3)
Salary Remaining : $27,345
Salary Average : $4,000
Salary Average Remaining : $1,683
Nils Lundkvist $65,000 (3)
Salary Remaining : $27,345
Salary Average : $4,000
Salary Average Remaining : $1,683
Victor Rask $60,000 (1)
Salary Remaining : $25,241
Salary Average : $4,000
Salary Average Remaining : $1,683
Jacob Ragnarsson $60,000 (3)
Salary Remaining : $25,241
Salary Average : $4,000
Salary Average Remaining : $1,683
Nick Bjugstad $60,000 (5)
Salary Remaining : $25,241
Salary Average : $4,000
Salary Average Remaining : $1,683
Seth Barton $55,000 (3)
Salary Remaining : $23,138
Salary Average : $4,000
Salary Average Remaining : $1,683
Sami Lepisto $50,000 (2)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Nick Sorensen $50,000 (1)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Aleksi Heponiemi $50,000 (2)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Keith Petruzzelli $50,000 (2)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Xavier Bernard $50,000 (3)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Joni Ikonen $45,000 (2)
Salary Remaining : $18,931
Salary Average : $4,000
Salary Average Remaining : $1,683
Boo Nieves $42,500 (2)
Salary Remaining : $17,879
Salary Average : $4,000
Salary Average Remaining : $1,683
Ben Lovejoy $40,000 (1)
Salary Remaining : $16,828
Salary Average : $4,000
Salary Average Remaining : $1,683
Olivier Magnan $40,000 (1)
Salary Remaining : $16,828
Salary Average : $4,000
Salary Average Remaining : $1,683
Richard Stehlik $40,000 (1)
Salary Remaining : $16,828
Salary Average : $4,000
Salary Average Remaining : $1,683
Alexander Volkov $40,000 (2)
Salary Remaining : $16,828
Salary Average : $4,000
Salary Average Remaining : $1,683
Nathan Guenin $40,000 (1)
Salary Remaining : $16,828
Salary Average : $4,000
Salary Average Remaining : $1,683
Total Farm Players33
Salary Commitment
Year 8 : $2,084,385
Year 9 : $1,562,635
Year 10 : $862,635
Year 11 : $333,885
Salary Average Commitment
Year 8 : $132,000
Year 9 : $96,000
Year 10 : $48,000
Year 11 : $16,000

EDMONTON BUSCHWACKERS



Arena Capacity - Ticket Price
Attendance - %

Arena Name99 Park
Level 1: 6000 - $100 - 5,018 - 83.64%
Level 2: 5000 - $60 - 4,979 - 99.58%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $25 - 3,974 - 99.34%
Luxury : 1000 - $200 - 997 - 99.73%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,673 - 83.67%
Farm Level 2: 1000 - $15 - 992 - 99.19%
Farm Total Capacity :3000

Income

Home Games Left15
Average Attendance - %16,968 - 94.27%
Average Income per Game$1,169,389
Year to Date Revenue$31,573,490
Farm
Home Games Left17
Average Attendance - %2,665 - 88.85%
Average Income per Game$73,451
Year to Date Revenue$1,836,265

Expense

Pro Players Total Salaries$23,133,022
Farm Players Total Salaries$1,720,750
Coaches Total Salaries$2,159,500
Luxury Taxe Total$271,040
Special Salary Cap Value$0
Pro Year To Date Expenses$14,279,607
Farm Year To Date Expenses$1,585,565
Pro Salary Cap To Date$13,594,404
Farm Salary Cap To Date$996,119

Estimate

Pro Estimated Season Revenue$17,540,828
Farm Estimated Season Revenue$1,248,660
Pro Remaining Season Days56
Pro Expenses Per Days$173,393
Pro Estimated Expenses$9,710,008
Farm Remaining Season Days61
Farm Expenses Per Days$18,884
Farm Estimated Expenses$1,151,924
Estimated Season Expenses$10,861,932
Season Salary Cap$24,853,772
Estimate Under Maximum Salary Cap of $37,000,000$12,146,228
Estimate Over Minimum Salary Cap of $13,000,000 $11,853,772
Current Bank Account$308,710,754
Projected Bank Account$316,638,310

Pro Players Salaries

Justin Papineau $2,416,742 (2)
-Salary Remaining : $966,697
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Ryan Nugent-Hopkins $2,228,125 (5)
-Salary Remaining : $891,250
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Wayne Simmonds $1,958,780 (5)
-Salary Remaining : $783,512
-Salary Average : $0
-Salary Average Remaining : $0
Kyle Turris $1,803,750 (3)
-Salary Remaining : $721,500
-Salary Average : $0
-Salary Average Remaining : $0
Kaspars Daugavins $1,375,000 (4)
-Salary Remaining : $550,000
-Salary Average : $0
-Salary Average Remaining : $0
Matt Murray $1,103,125 (5)
-Salary Remaining : $441,250
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Marc Staal $1,060,000 (4)
-Salary Remaining : $424,000
-Salary Average : $0
-Salary Average Remaining : $0
Dale Mitchell $1,027,500 (3)
-Salary Remaining : $411,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Brendan Mikkelson $1,000,000 (4)
-Salary Remaining : $400,000
-Salary Average : $0
-Salary Average Remaining : $0
Brayden McNabb $1,000,000 (4)
-Salary Remaining : $400,000
-Salary Average : $0
-Salary Average Remaining : $0
Filip Forsberg $985,000 (2)
-Salary Remaining : $394,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Ray Emery $950,000 (1)
-Salary Remaining : $380,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Leon Draisaitl $800,000 (4)
-Salary Remaining : $320,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Darnell Nurse $750,000 (3)
-Salary Remaining : $300,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Frederik Gauthier $675,000 (3)
-Salary Remaining : $270,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Xavier Ouellet $650,000 (1)
-Salary Remaining : $260,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Philip Gogulla $630,000 (3)
-Salary Remaining : $252,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Marc-Olivier Roy $600,000 (2)
-Salary Remaining : $240,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Joel Broda $580,000 (2)
-Salary Remaining : $232,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Clayton Stoner $540,000 (2)
-Salary Remaining : $216,000
-Salary Average : $0
-Salary Average Remaining : $0
Daniel Carcillo $500,000 (3)
-Salary Remaining : $200,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
David Liffiton $500,000 (4)
-Salary Remaining : $200,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Total Pro Players22
Salary Commitment
Year 8 : $23,133,022
Year 9 : $21,533,022
Year 10 : $16,411,280
Year 11 : $11,025,030
Salary Average Commitment
Year 8 : $600,000
Year 9 : $520,000
Year 10 : $360,000
Year 11 : $160,000
Salary Cap with 1 Way Contract
Year 8 : $23,133,022
Year 9 : $21,533,022
Year 10 : $16,411,280
Year 11 : $11,025,030

Farm Players Salaries

Chris Stewart $142,500 (1)
Salary Remaining : $59,948
Salary Average : $4,000
Salary Average Remaining : $1,683
Alex Goligoski $112,000 (2)
Salary Remaining : $47,117
Salary Average : $4,000
Salary Average Remaining : $1,683
Beat Forster $80,000 (2)
Salary Remaining : $33,655
Salary Average : $0
Salary Average Remaining : $0
Oliver Wahlstrom $75,000 (3)
Salary Remaining : $31,552
Salary Average : $4,000
Salary Average Remaining : $1,683
Michael Rasmussen $75,000 (2)
Salary Remaining : $31,552
Salary Average : $4,000
Salary Average Remaining : $1,683
Matt Carle $70,000 (1)
Salary Remaining : $29,448
Salary Average : $0
Salary Average Remaining : $0
Blake Geoffrion $65,000 (1)
Salary Remaining : $27,345
Salary Average : $4,000
Salary Average Remaining : $1,683
Max Jones $65,000 (1)
Salary Remaining : $27,345
Salary Average : $4,000
Salary Average Remaining : $1,683
Cameron Abney $62,500 (3)
Salary Remaining : $26,293
Salary Average : $0
Salary Average Remaining : $0
Adam Ginning $60,000 (3)
Salary Remaining : $25,241
Salary Average : $4,000
Salary Average Remaining : $1,683
Andrey Zubarev $58,000 (1)
Salary Remaining : $24,400
Salary Average : $4,000
Salary Average Remaining : $1,683
Matt Nickerson $58,000 (1)
Salary Remaining : $24,400
Salary Average : $4,000
Salary Average Remaining : $1,683
Theo Ruth $56,250 (4)
Salary Remaining : $23,664
Salary Average : $4,000
Salary Average Remaining : $1,683
Olivier Rodrigue $55,000 (3)
Salary Remaining : $23,138
Salary Average : $4,000
Salary Average Remaining : $1,683
Jake Allen $50,000 (3)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Cliff Pu $50,000 (1)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Janne Kuokkanen $50,000 (1)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Nico Gross $50,000 (3)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Vaclav Karabacek $50,000 (2)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Keegan Lowe $46,500 (2)
Salary Remaining : $19,562
Salary Average : $4,000
Salary Average Remaining : $1,683
Stuart Skinner $45,000 (2)
Salary Remaining : $18,931
Salary Average : $4,000
Salary Average Remaining : $1,683
Jonas Røndbjerg $45,000 (2)
Salary Remaining : $18,931
Salary Average : $4,000
Salary Average Remaining : $1,683
Kasper Kotkansalo $40,000 (2)
Salary Remaining : $16,828
Salary Average : $4,000
Salary Average Remaining : $1,683
Anthony Stolarz $40,000 (1)
Salary Remaining : $16,828
Salary Average : $4,000
Salary Average Remaining : $1,683
Sven Andrighetto $40,000 (2)
Salary Remaining : $16,828
Salary Average : $4,000
Salary Average Remaining : $1,683
Ville Pokka $40,000 (2)
Salary Remaining : $16,828
Salary Average : $4,000
Salary Average Remaining : $1,683
Boris Katchouk $40,000 (1)
Salary Remaining : $16,828
Salary Average : $4,000
Salary Average Remaining : $1,683
Lauri Korpikoski $40,000 (1)
Salary Remaining : $16,828
Salary Average : $4,000
Salary Average Remaining : $1,683
Jujhar Khaira $30,000 (1)
Salary Remaining : $12,621
Salary Average : $4,000
Salary Average Remaining : $1,683
Matthew Cairns $30,000 (1)
Salary Remaining : $12,621
Salary Average : $4,000
Salary Average Remaining : $1,683
Total Farm Players30
Salary Commitment
Year 8 : $1,720,750
Year 9 : $982,250
Year 10 : $408,750
Year 11 : $56,250
Salary Average Commitment
Year 8 : $108,000
Year 9 : $60,000
Year 10 : $24,000
Year 11 : $4,000

HALIFAX HIGHLANDERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameHalf Moon House
Level 1: 6200 - $88 - 6,002 - 96.80%
Level 2: 5200 - $62 - 5,090 - 97.88%
Level 3: 2200 - $37 - 2,185 - 99.33%
Level 4: 4200 - $20 - 4,102 - 97.66%
Luxury : 1200 - $193 - 1,182 - 98.51%
Total Capacity :19000
Farm
Farm Level 1: 2000 - $23 - 1,994 - 99.69%
Farm Level 2: 1000 - $12 - 994 - 99.44%
Farm Total Capacity :3000

Income

Home Games Left16
Average Attendance - %18,560 - 97.69%
Average Income per Game$1,219,849
Year to Date Revenue$31,716,074
Farm
Home Games Left17
Average Attendance - %2,988 - 99.61%
Average Income per Game$58,913
Year to Date Revenue$1,472,836

Expense

Pro Players Total Salaries$26,559,225
Farm Players Total Salaries$2,300,606
Coaches Total Salaries$2,049,400
Luxury Taxe Total$332,783
Special Salary Cap Value$0
Pro Year To Date Expenses$17,281,453
Farm Year To Date Expenses$1,869,988
Pro Salary Cap To Date$16,681,445
Farm Salary Cap To Date$1,262,076

Estimate

Pro Estimated Season Revenue$19,517,584
Farm Estimated Season Revenue$1,001,528
Pro Remaining Season Days56
Pro Expenses Per Days$196,852
Pro Estimated Expenses$11,023,712
Farm Remaining Season Days61
Farm Expenses Per Days$23,103
Farm Estimated Expenses$1,409,283
Estimated Season Expenses$12,432,995
Season Salary Cap$28,859,831
Estimate Under Maximum Salary Cap of $37,000,000$8,140,169
Estimate Over Minimum Salary Cap of $13,000,000 $15,859,831
Current Bank Account$312,032,152
Projected Bank Account$320,118,269

Pro Players Salaries

Oscar Moller $2,746,750 (5)
-Salary Remaining : $1,098,700
-Salary Average : $0
-Salary Average Remaining : $0
Connor McDavid $2,300,000 (5)
-Salary Remaining : $920,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Jared Cowen $2,100,000 (2)
-Salary Remaining : $840,000
-Salary Average : $0
-Salary Average Remaining : $0
Stephen Weiss $2,009,375 (4)
-Salary Remaining : $803,750
-Salary Average : $0
-Salary Average Remaining : $0
Frantisek Lukes $1,939,000 (1)
-Salary Remaining : $775,600
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Erik Johnson $1,797,500 (4)
-Salary Remaining : $719,000
-Salary Average : $0
-Salary Average Remaining : $0
Evgeni Malkin $1,625,000 (3)
-Salary Remaining : $650,000
-Salary Average : $0
-Salary Average Remaining : $0
Karri Ramo $1,449,000 (5)
-Salary Remaining : $579,600
-Salary Average : $0
-Salary Average Remaining : $0
Jakub Voracek $1,344,500 (4)
-Salary Remaining : $537,800
-Salary Average : $0
-Salary Average Remaining : $0
Nathan Gerbe $1,304,100 (4)
-Salary Remaining : $521,640
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Seth Ambroz $1,150,000 (1)
-Salary Remaining : $460,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Jacob Markstrom $1,060,000 (2)
-Salary Remaining : $424,000
-Salary Average : $0
-Salary Average Remaining : $0
Nathan Horton $905,000 (3)
-Salary Remaining : $362,000
-Salary Average : $0
-Salary Average Remaining : $0
Oscar Klefbom $750,000 (1)
-Salary Remaining : $300,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Joe Pavelski $750,000 (3)
-Salary Remaining : $300,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Roman Tesliuk $690,000 (4)
-Salary Remaining : $276,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Jay Rosehill $654,000 (2)
-Salary Remaining : $261,600
-Salary Average : $654,000
-Salary Average Remaining : $261,600
Brian Lee $585,000 (4)
-Salary Remaining : $234,000
-Salary Average : $0
-Salary Average Remaining : $0
Zac Rinaldo $500,000 (1)
-Salary Remaining : $200,000
-Salary Average : $0
-Salary Average Remaining : $0
Keven Veilleux $500,000 (2)
-Salary Remaining : $200,000
-Salary Average : $500,000
-Salary Average Remaining : $200,000
B.J. Crombeen $400,000 (4)
-Salary Remaining : $160,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Total Pro Players21
Salary Commitment
Year 8 : $26,559,225
Year 9 : $22,220,225
Year 10 : $17,906,225
Year 11 : $14,626,225
Salary Average Commitment
Year 8 : $1,474,000
Year 9 : $1,354,000
Year 10 : $200,000
Year 11 : $160,000
Salary Cap with 1 Way Contract
Year 8 : $26,559,225
Year 9 : $22,220,225
Year 10 : $17,906,225
Year 11 : $14,626,225

Farm Players Salaries

David Aebischer $295,896 (5)
Salary Remaining : $124,480
Salary Average : $0
Salary Average Remaining : $0
Jiri Tlusty $151,875 (1)
Salary Remaining : $63,892
Salary Average : $4,000
Salary Average Remaining : $1,683
Ales Hemsky $133,460 (3)
Salary Remaining : $56,145
Salary Average : $4,000
Salary Average Remaining : $1,683
Patrick O'Sullivan $100,000 (4)
Salary Remaining : $42,069
Salary Average : $4,000
Salary Average Remaining : $1,683
Theo Peckham $76,875 (2)
Salary Remaining : $32,341
Salary Average : $0
Salary Average Remaining : $0
David Van Der Gulik $75,000 (4)
Salary Remaining : $31,552
Salary Average : $4,000
Salary Average Remaining : $1,683
Mason McDonald $75,000 (4)
Salary Remaining : $31,552
Salary Average : $4,000
Salary Average Remaining : $1,683
Owen Tippett $75,000 (2)
Salary Remaining : $31,552
Salary Average : $4,000
Salary Average Remaining : $1,683
Conor Timmins $75,000 (2)
Salary Remaining : $31,552
Salary Average : $4,000
Salary Average Remaining : $1,683
Adrian Kempe $75,000 (2)
Salary Remaining : $31,552
Salary Average : $4,000
Salary Average Remaining : $1,683
Shane Bowers $65,000 (2)
Salary Remaining : $27,345
Salary Average : $4,000
Salary Average Remaining : $1,683
Mattias Samuelsson $65,000 (3)
Salary Remaining : $27,345
Salary Average : $4,000
Salary Average Remaining : $1,683
Ryan Hartman $65,000 (3)
Salary Remaining : $27,345
Salary Average : $4,000
Salary Average Remaining : $1,683
Veini Vehviläinen $60,000 (3)
Salary Remaining : $25,241
Salary Average : $4,000
Salary Average Remaining : $1,683
Sergei Shirokov $60,000 (3)
Salary Remaining : $25,241
Salary Average : $4,000
Salary Average Remaining : $1,683
Eetu Tuulola $55,000 (3)
Salary Remaining : $23,138
Salary Average : $4,000
Salary Average Remaining : $1,683
Colton Sissons $50,000 (1)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Masi Marjamaki $50,000 (1)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Rob Schremp $50,000 (3)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Jake Paterson $50,000 (2)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Colin Wilson $50,000 (1)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Mike Lundin $50,000 (1)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Darryl Boyce $50,000 (1)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Matt Niskanen $50,000 (1)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Josh Brook $45,000 (2)
Salary Remaining : $18,931
Salary Average : $4,000
Salary Average Remaining : $1,683
Fabian Zetterlund $45,000 (2)
Salary Remaining : $18,931
Salary Average : $4,000
Salary Average Remaining : $1,683
Jake Leschyshyn $45,000 (2)
Salary Remaining : $18,931
Salary Average : $4,000
Salary Average Remaining : $1,683
Jonathan Kovacevic $40,000 (2)
Salary Remaining : $16,828
Salary Average : $4,000
Salary Average Remaining : $1,683
Guillaume Latendresse $40,000 (4)
Salary Remaining : $16,828
Salary Average : $4,000
Salary Average Remaining : $1,683
Linus Arnesson $40,000 (2)
Salary Remaining : $16,828
Salary Average : $4,000
Salary Average Remaining : $1,683
Evan Fitzpatrick $40,000 (1)
Salary Remaining : $16,828
Salary Average : $4,000
Salary Average Remaining : $1,683
Dylan Gambrell $40,000 (1)
Salary Remaining : $16,828
Salary Average : $4,000
Salary Average Remaining : $1,683
Patrick Wiercioch $32,500 (1)
Salary Remaining : $13,672
Salary Average : $4,000
Salary Average Remaining : $1,683
Vladimir Bobylev $30,000 (1)
Salary Remaining : $12,621
Salary Average : $4,000
Salary Average Remaining : $1,683
Total Farm Players34
Salary Commitment
Year 8 : $2,300,606
Year 9 : $1,706,231
Year 10 : $1,074,356
Year 11 : $585,896
Salary Average Commitment
Year 8 : $128,000
Year 9 : $84,000
Year 10 : $44,000
Year 11 : $16,000

HAWAII TYPHOON



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Lagoon
Level 1: 7000 - $100 - 5,128 - 73.26%
Level 2: 6000 - $60 - 5,339 - 88.99%
Level 3: 3000 - $35 - 2,454 - 81.81%
Level 4: 5000 - $25 - 4,251 - 85.03%
Luxury : 2000 - $200 - 1,059 - 52.97%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $35 - 1,677 - 83.83%
Farm Level 2: 1000 - $15 - 990 - 98.97%
Farm Total Capacity :3000

Income

Home Games Left15
Average Attendance - %18,233 - 79.27%
Average Income per Game$1,237,259
Year to Date Revenue$33,405,990
Farm
Home Games Left17
Average Attendance - %2,666 - 88.88%
Average Income per Game$73,526
Year to Date Revenue$1,838,155

Expense

Pro Players Total Salaries$32,944,966
Farm Players Total Salaries$2,115,950
Coaches Total Salaries$2,825,000
Luxury Taxe Total$386,696
Special Salary Cap Value$0
Pro Year To Date Expenses$20,412,339
Farm Year To Date Expenses$1,894,702
Pro Salary Cap To Date$19,377,351
Farm Salary Cap To Date$1,257,478

Estimate

Pro Estimated Season Revenue$18,558,883
Farm Estimated Season Revenue$1,249,945
Pro Remaining Season Days56
Pro Expenses Per Days$247,643
Pro Estimated Expenses$13,868,008
Farm Remaining Season Days61
Farm Expenses Per Days$22,179
Farm Estimated Expenses$1,352,919
Estimated Season Expenses$15,220,927
Season Salary Cap$35,060,916
Estimate Under Maximum Salary Cap of $37,000,000$1,939,084
Estimate Over Minimum Salary Cap of $13,000,000 $22,060,916
Current Bank Account$315,954,462
Projected Bank Account$320,542,363

Pro Players Salaries

Sidney Crosby $2,501,788 (5)
-Salary Remaining : $1,000,715
-Salary Average : $0
-Salary Average Remaining : $0
Arttu Luttinen $2,437,608 (1)
-Salary Remaining : $975,043
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Vladimir Tarasenko $2,236,250 (4)
-Salary Remaining : $894,500
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Christian Berglund $1,888,875 (2)
-Salary Remaining : $755,550
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Rene Bourque $1,888,777 (1)
-Salary Remaining : $755,511
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Ondrej Nemec $1,835,593 (2)
-Salary Remaining : $734,237
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Jamie Benn $1,828,500 (3)
-Salary Remaining : $731,400
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Kari Lehtonen $1,693,000 (4)
-Salary Remaining : $677,200
-Salary Average : $40,000
-Salary Average Remaining : $16,000
David Backes $1,675,200 (2)
-Salary Remaining : $670,080
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Stanislav Chistov $1,503,000 (2)
-Salary Remaining : $601,200
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Jhonas Enroth $1,500,000 (4)
-Salary Remaining : $600,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Branislav Fabry $1,493,875 (2)
-Salary Remaining : $597,550
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Matt Lashoff $1,373,500 (1)
-Salary Remaining : $549,400
-Salary Average : $0
-Salary Average Remaining : $0
Viktor Tikhonov $1,189,000 (2)
-Salary Remaining : $475,600
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Joe Ryan $1,050,000 (1)
-Salary Remaining : $420,000
-Salary Average : $0
-Salary Average Remaining : $0
Evgeny Kuznetsov $975,000 (2)
-Salary Remaining : $390,000
-Salary Average : $0
-Salary Average Remaining : $0
Dion Phaneuf $850,000 (1)
-Salary Remaining : $340,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Alex Galchenyuk $800,000 (2)
-Salary Remaining : $320,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
William Nylander $775,000 (4)
-Salary Remaining : $310,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Mikko Rantanen $750,000 (5)
-Salary Remaining : $300,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Joe Morrow $750,000 (1)
-Salary Remaining : $300,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Mark Fayne $725,000 (1)
-Salary Remaining : $290,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
John Adams $725,000 (1)
-Salary Remaining : $290,000
-Salary Average : $500,000
-Salary Average Remaining : $200,000
Ben Holmstrom $500,000 (1)
-Salary Remaining : $200,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Total Pro Players24
Salary Commitment
Year 8 : $32,944,966
Year 9 : $22,645,081
Year 10 : $11,284,538
Year 11 : $9,456,038
Salary Average Commitment
Year 8 : $1,260,000
Year 9 : $520,000
Year 10 : $240,000
Year 11 : $200,000
Salary Cap with 1 Way Contract
Year 8 : $32,944,966
Year 9 : $22,645,081
Year 10 : $11,284,538
Year 11 : $9,456,038

Farm Players Salaries

Jamie McGinn $285,000 (2)
Salary Remaining : $119,897
Salary Average : $4,000
Salary Average Remaining : $1,683
Brandon McMillan $171,800 (2)
Salary Remaining : $72,274
Salary Average : $4,000
Salary Average Remaining : $1,683
Brock Radunske $145,125 (1)
Salary Remaining : $61,053
Salary Average : $4,000
Salary Average Remaining : $1,683
Al Montoya $112,000 (2)
Salary Remaining : $47,117
Salary Average : $4,000
Salary Average Remaining : $1,683
Brady Calla $97,025 (1)
Salary Remaining : $40,817
Salary Average : $4,000
Salary Average Remaining : $1,683
Barrett Hayton $75,000 (3)
Salary Remaining : $31,552
Salary Average : $4,000
Salary Average Remaining : $1,683
Eddie Lack $72,500 (1)
Salary Remaining : $30,500
Salary Average : $4,000
Salary Average Remaining : $1,683
Jett Woo $65,000 (3)
Salary Remaining : $27,345
Salary Average : $4,000
Salary Average Remaining : $1,683
Adam Fox $65,000 (1)
Salary Remaining : $27,345
Salary Average : $4,000
Salary Average Remaining : $1,683
Wade Allison $65,000 (1)
Salary Remaining : $27,345
Salary Average : $4,000
Salary Average Remaining : $1,683
Marko Dano $65,000 (3)
Salary Remaining : $27,345
Salary Average : $4,000
Salary Average Remaining : $1,683
Igor Shestyorkin $60,000 (3)
Salary Remaining : $25,241
Salary Average : $4,000
Salary Average Remaining : $1,683
Jack Drury $60,000 (3)
Salary Remaining : $25,241
Salary Average : $4,000
Salary Average Remaining : $1,683
Pontus Aberg $57,500 (1)
Salary Remaining : $24,190
Salary Average : $4,000
Salary Average Remaining : $1,683
Filip Hållander $55,000 (3)
Salary Remaining : $23,138
Salary Average : $4,000
Salary Average Remaining : $1,683
Brandon Hickey $50,000 (2)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Filip Chlapik $50,000 (4)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Brandon Carlo $50,000 (3)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Jack Glover $50,000 (2)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Tyson Strachan $50,000 (1)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Vitek Vanecek $50,000 (3)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Gustav Olofsson $50,000 (1)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Derick Brassard $50,000 (1)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Caleb Jones $50,000 (3)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Andrei Altybarmakyan $50,000 (2)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Colton Point $45,000 (2)
Salary Remaining : $18,931
Salary Average : $4,000
Salary Average Remaining : $1,683
Anton Karlsson $40,000 (1)
Salary Remaining : $16,828
Salary Average : $4,000
Salary Average Remaining : $1,683
Keegan Kanzig $40,000 (1)
Salary Remaining : $16,828
Salary Average : $4,000
Salary Average Remaining : $1,683
Steve Eminger $40,000 (1)
Salary Remaining : $16,828
Salary Average : $4,000
Salary Average Remaining : $1,683
Total Farm Players29
Salary Commitment
Year 8 : $2,115,950
Year 9 : $1,343,800
Year 10 : $580,000
Year 11 : $50,000
Salary Average Commitment
Year 8 : $116,000
Year 9 : $68,000
Year 10 : $40,000
Year 11 : $4,000

LAS CRUCES SPURS



Arena Capacity - Ticket Price
Attendance - %

Arena NameNew Mexico Place
Level 1: 7000 - $102 - 4,812 - 68.74%
Level 2: 6000 - $63 - 4,383 - 73.05%
Level 3: 3000 - $35 - 2,416 - 80.53%
Level 4: 4000 - $27 - 3,449 - 86.23%
Luxury : 2000 - $240 - 886 - 44.28%
Total Capacity :22000
Farm
Farm Level 1: 3000 - $37 - 2,331 - 77.70%
Farm Level 2: 2000 - $16 - 1,949 - 97.44%
Farm Total Capacity :5000

Income

Home Games Left15
Average Attendance - %15,945 - 72.48%
Average Income per Game$1,157,168
Year to Date Revenue$31,243,547
Farm
Home Games Left17
Average Attendance - %4,280 - 85.60%
Average Income per Game$117,434
Year to Date Revenue$2,935,838

Expense

Pro Players Total Salaries$27,927,371
Farm Players Total Salaries$2,274,309
Coaches Total Salaries$2,902,000
Luxury Taxe Total$326,555
Special Salary Cap Value$0
Pro Year To Date Expenses$16,669,857
Farm Year To Date Expenses$2,042,856
Pro Salary Cap To Date$16,369,880
Farm Salary Cap To Date$1,405,632

Estimate

Pro Estimated Season Revenue$17,357,526
Farm Estimated Season Revenue$1,996,370
Pro Remaining Season Days56
Pro Expenses Per Days$203,053
Pro Estimated Expenses$11,370,968
Farm Remaining Season Days61
Farm Expenses Per Days$23,271
Farm Estimated Expenses$1,419,531
Estimated Season Expenses$12,790,499
Season Salary Cap$30,201,680
Estimate Under Maximum Salary Cap of $37,000,000$6,798,320
Estimate Over Minimum Salary Cap of $13,000,000 $17,201,680
Current Bank Account$302,952,297
Projected Bank Account$309,515,694

Pro Players Salaries

Pekka Rinne $2,418,438 (4)
-Salary Remaining : $967,375
-Salary Average : $0
-Salary Average Remaining : $0
T.J. Oshie $1,938,081 (1)
-Salary Remaining : $775,232
-Salary Average : $0
-Salary Average Remaining : $0
Phil Grubauer $1,550,001 (1)
-Salary Remaining : $620,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Brad Malone $1,536,500 (1)
-Salary Remaining : $614,600
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Brad Marchand $1,468,475 (4)
-Salary Remaining : $587,390
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Andrei Kostitsyn $1,440,001 (1)
-Salary Remaining : $576,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Pavol Sedov $1,348,500 (2)
-Salary Remaining : $539,400
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Niklas Hjalmarsson $1,318,000 (1)
-Salary Remaining : $527,200
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Dylan McIlrath $1,225,000 (1)
-Salary Remaining : $490,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Tobias Enstrom $1,160,000 (1)
-Salary Remaining : $464,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Stephane Veilleux $1,097,500 (2)
-Salary Remaining : $439,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Andy Rogers $1,060,000 (4)
-Salary Remaining : $424,000
-Salary Average : $0
-Salary Average Remaining : $0
Jaden Schwartz $1,000,000 (5)
-Salary Remaining : $400,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Brent Burns $945,000 (2)
-Salary Remaining : $378,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Maxim Trunev $940,000 (1)
-Salary Remaining : $376,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Brayden Schenn $937,500 (4)
-Salary Remaining : $375,000
-Salary Average : $0
-Salary Average Remaining : $0
Jacob Trouba $934,375 (5)
-Salary Remaining : $373,750
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Martin Jones $875,000 (2)
-Salary Remaining : $350,000
-Salary Average : $0
-Salary Average Remaining : $0
Kevin Shattenkirk $875,000 (2)
-Salary Remaining : $350,000
-Salary Average : $0
-Salary Average Remaining : $0
Sean Couturier $760,000 (1)
-Salary Remaining : $304,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Emile Poirier $750,000 (1)
-Salary Remaining : $300,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Auston Matthews $750,000 (1)
-Salary Remaining : $300,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Brandon Saad $650,000 (1)
-Salary Remaining : $260,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Matt Moulson $500,000 (1)
-Salary Remaining : $200,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Shea Weber $450,000 (1)
-Salary Remaining : $180,000
-Salary Average : $0
-Salary Average Remaining : $0
Total Pro Players25
Salary Commitment
Year 8 : $27,927,371
Year 9 : $12,959,788
Year 10 : $7,818,788
Year 11 : $7,818,788
Salary Average Commitment
Year 8 : $720,000
Year 9 : $240,000
Year 10 : $120,000
Year 11 : $120,000
Salary Cap with 1 Way Contract
Year 8 : $27,927,371
Year 9 : $12,959,788
Year 10 : $7,818,788
Year 11 : $7,818,788

Farm Players Salaries

Ryan Donally $176,544 (1)
Salary Remaining : $74,270
Salary Average : $4,000
Salary Average Remaining : $1,683
Corey Potter $157,700 (1)
Salary Remaining : $66,343
Salary Average : $4,000
Salary Average Remaining : $1,683
Tom Gilbert $156,250 (1)
Salary Remaining : $65,733
Salary Average : $4,000
Salary Average Remaining : $1,683
Michael Sauer $110,766 (1)
Salary Remaining : $46,598
Salary Average : $4,000
Salary Average Remaining : $1,683
Steve Mason $100,011 (1)
Salary Remaining : $42,074
Salary Average : $4,000
Salary Average Remaining : $1,683
Curtis Lazar $80,000 (3)
Salary Remaining : $33,655
Salary Average : $4,000
Salary Average Remaining : $1,683
Milan Lucic $80,000 (1)
Salary Remaining : $33,655
Salary Average : $4,000
Salary Average Remaining : $1,683
Kyle Palmieri $75,000 (1)
Salary Remaining : $31,552
Salary Average : $4,000
Salary Average Remaining : $1,683
Noah Juulsen $75,000 (5)
Salary Remaining : $31,552
Salary Average : $4,000
Salary Average Remaining : $1,683
Noah Hanifin $75,000 (5)
Salary Remaining : $31,552
Salary Average : $4,000
Salary Average Remaining : $1,683
Mark Jankowski $75,000 (1)
Salary Remaining : $31,552
Salary Average : $4,000
Salary Average Remaining : $1,683
Zachary Fucale $75,000 (2)
Salary Remaining : $31,552
Salary Average : $4,000
Salary Average Remaining : $1,683
Devante Smith-Pelly $73,438 (1)
Salary Remaining : $30,894
Salary Average : $4,000
Salary Average Remaining : $1,683
Anton Rodin $70,000 (2)
Salary Remaining : $29,448
Salary Average : $4,000
Salary Average Remaining : $1,683
Ben Eager $70,000 (1)
Salary Remaining : $29,448
Salary Average : $4,000
Salary Average Remaining : $1,683
Cal Foote $65,000 (2)
Salary Remaining : $27,345
Salary Average : $4,000
Salary Average Remaining : $1,683
Sean Durzi $65,000 (3)
Salary Remaining : $27,345
Salary Average : $4,000
Salary Average Remaining : $1,683
Thomas Chabot $65,000 (4)
Salary Remaining : $27,345
Salary Average : $4,000
Salary Average Remaining : $1,683
Bill Arnold $64,600 (3)
Salary Remaining : $27,177
Salary Average : $4,000
Salary Average Remaining : $1,683
Daniel Winnik $60,000 (2)
Salary Remaining : $25,241
Salary Average : $4,000
Salary Average Remaining : $1,683
Ilya Sorokin $60,000 (4)
Salary Remaining : $25,241
Salary Average : $4,000
Salary Average Remaining : $1,683
Luke Green $55,000 (3)
Salary Remaining : $23,138
Salary Average : $4,000
Salary Average Remaining : $1,683
Martin Reway $50,000 (2)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Connor Crisp $50,000 (2)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Wouter Peeters $50,000 (3)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
David Desharnais $50,000 (1)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Dalton Thrower $50,000 (1)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Andrei Mironov $50,000 (2)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Daniel Sprong $50,000 (3)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Linus Lindström $40,000 (1)
Salary Remaining : $16,828
Salary Average : $4,000
Salary Average Remaining : $1,683
Total Farm Players30
Salary Commitment
Year 8 : $2,274,308
Year 9 : $1,059,600
Year 10 : $639,600
Year 11 : $275,000
Salary Average Commitment
Year 8 : $120,000
Year 9 : $68,000
Year 10 : $40,000
Year 11 : $16,000

MANHATTAN ISLANDERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameBossydome
Level 1: 6000 - $100 - 4,935 - 82.26%
Level 2: 5000 - $60 - 4,980 - 99.59%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $25 - 3,972 - 99.31%
Luxury : 1000 - $200 - 987 - 98.68%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,624 - 81.18%
Farm Level 2: 1000 - $15 - 970 - 97.05%
Farm Total Capacity :3000

Income

Home Games Left15
Average Attendance - %16,874 - 93.74%
Average Income per Game$1,158,983
Year to Date Revenue$31,292,530
Farm
Home Games Left17
Average Attendance - %2,594 - 86.47%
Average Income per Game$71,383
Year to Date Revenue$1,784,580

Expense

Pro Players Total Salaries$23,134,637
Farm Players Total Salaries$2,448,257
Coaches Total Salaries$3,219,000
Luxury Taxe Total$279,683
Special Salary Cap Value$0
Pro Year To Date Expenses$15,110,961
Farm Year To Date Expenses$2,220,465
Pro Salary Cap To Date$14,026,130
Farm Salary Cap To Date$1,403,061

Estimate

Pro Estimated Season Revenue$17,384,739
Farm Estimated Season Revenue$1,213,514
Pro Remaining Season Days56
Pro Expenses Per Days$178,162
Pro Estimated Expenses$9,977,072
Farm Remaining Season Days61
Farm Expenses Per Days$26,616
Farm Estimated Expenses$1,623,576
Estimated Season Expenses$11,600,648
Season Salary Cap$25,582,894
Estimate Under Maximum Salary Cap of $37,000,000$11,417,106
Estimate Over Minimum Salary Cap of $13,000,000 $12,582,894
Current Bank Account$265,451,692
Projected Bank Account$272,449,297

Pro Players Salaries

Daniel Sedin $2,207,750 (3)
-Salary Remaining : $883,100
-Salary Average : $0
-Salary Average Remaining : $0
Gabriel Landeskog $1,987,500 (3)
-Salary Remaining : $795,000
-Salary Average : $0
-Salary Average Remaining : $0
Mikko Koskinen $1,925,000 (4)
-Salary Remaining : $770,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Oliver Ekman-Larsson $1,875,000 (4)
-Salary Remaining : $750,000
-Salary Average : $0
-Salary Average Remaining : $0
Alexander Edler $1,562,500 (4)
-Salary Remaining : $625,000
-Salary Average : $0
-Salary Average Remaining : $0
John Tavares $1,359,375 (2)
-Salary Remaining : $543,750
-Salary Average : $0
-Salary Average Remaining : $0
Henrik Sedin $1,356,562 (1)
-Salary Remaining : $542,625
-Salary Average : $0
-Salary Average Remaining : $0
Johnny Boychuk $1,043,950 (3)
-Salary Remaining : $417,580
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Ryan Strome $937,500 (2)
-Salary Remaining : $375,000
-Salary Average : $0
-Salary Average Remaining : $0
Eric Nystrom $900,000 (3)
-Salary Remaining : $360,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Magnus Hellberg $880,000 (3)
-Salary Remaining : $352,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Josh Bailey $812,500 (3)
-Salary Remaining : $325,000
-Salary Average : $0
-Salary Average Remaining : $0
Jake Virtanen $775,000 (4)
-Salary Remaining : $310,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Rickard Rakell $762,000 (2)
-Salary Remaining : $304,800
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Nikita Tryamkin $750,000 (4)
-Salary Remaining : $300,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Mathew Barzal $750,000 (5)
-Salary Remaining : $300,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Anthony Beauvillier $750,000 (5)
-Salary Remaining : $300,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Erik Karlsson $650,000 (3)
-Salary Remaining : $260,000
-Salary Average : $0
-Salary Average Remaining : $0
Thatcher Demko $650,000 (4)
-Salary Remaining : $260,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Jacob de la Rose $650,000 (3)
-Salary Remaining : $260,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Thomas Hickey $550,000 (2)
-Salary Remaining : $220,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Total Pro Players21
Salary Commitment
Year 8 : $23,134,637
Year 9 : $21,778,075
Year 10 : $18,169,200
Year 11 : $9,037,500
Salary Average Commitment
Year 8 : $480,000
Year 9 : $480,000
Year 10 : $400,000
Year 11 : $240,000
Salary Cap with 1 Way Contract
Year 8 : $23,134,637
Year 9 : $21,778,075
Year 10 : $18,169,200
Year 11 : $9,037,500

Farm Players Salaries

Luke Schenn $270,000 (3)
Salary Remaining : $113,586
Salary Average : $4,000
Salary Average Remaining : $1,683
Johan Franzen $265,457 (1)
Salary Remaining : $111,675
Salary Average : $0
Salary Average Remaining : $0
Scott Mayfield $97,800 (2)
Salary Remaining : $41,143
Salary Average : $4,000
Salary Average Remaining : $1,683
Anders Lee $90,000 (1)
Salary Remaining : $37,862
Salary Average : $4,000
Salary Average Remaining : $1,683
Elias Pettersson $75,000 (2)
Salary Remaining : $31,552
Salary Average : $4,000
Salary Average Remaining : $1,683
Erik Brännström $75,000 (2)
Salary Remaining : $31,552
Salary Average : $4,000
Salary Average Remaining : $1,683
Timothy Liljegren $75,000 (2)
Salary Remaining : $31,552
Salary Average : $4,000
Salary Average Remaining : $1,683
Dylan Strome $75,000 (5)
Salary Remaining : $31,552
Salary Average : $4,000
Salary Average Remaining : $1,683
Olli Juolevi $75,000 (1)
Salary Remaining : $31,552
Salary Average : $4,000
Salary Average Remaining : $1,683
Griffin Reinhart $75,000 (2)
Salary Remaining : $31,552
Salary Average : $4,000
Salary Average Remaining : $1,683
Filip Zadina $75,000 (3)
Salary Remaining : $31,552
Salary Average : $4,000
Salary Average Remaining : $1,683
Kirill Kabanov $72,500 (3)
Salary Remaining : $30,500
Salary Average : $4,000
Salary Average Remaining : $1,683
Joacim Eriksson $70,000 (3)
Salary Remaining : $29,448
Salary Average : $4,000
Salary Average Remaining : $1,683
Joel Eriksson Ek $70,000 (5)
Salary Remaining : $29,448
Salary Average : $4,000
Salary Average Remaining : $1,683
Joshua Ho-Sang $67,500 (4)
Salary Remaining : $28,397
Salary Average : $4,000
Salary Average Remaining : $1,683
Ty Dellandrea $65,000 (3)
Salary Remaining : $27,345
Salary Average : $4,000
Salary Average Remaining : $1,683
Kole Lind $65,000 (2)
Salary Remaining : $27,345
Salary Average : $4,000
Salary Average Remaining : $1,683
Yegor Korshkov $65,000 (1)
Salary Remaining : $27,345
Salary Average : $4,000
Salary Average Remaining : $1,683
Dominik Bokk $65,000 (3)
Salary Remaining : $27,345
Salary Average : $4,000
Salary Average Remaining : $1,683
Jonatan Berggren $60,000 (3)
Salary Remaining : $25,241
Salary Average : $4,000
Salary Average Remaining : $1,683
Calle Jarnkrok $60,000 (3)
Salary Remaining : $25,241
Salary Average : $4,000
Salary Average Remaining : $1,683
Gustav Nyquist $59,000 (3)
Salary Remaining : $24,821
Salary Average : $4,000
Salary Average Remaining : $1,683
Brock Nelson $55,000 (2)
Salary Remaining : $23,138
Salary Average : $4,000
Salary Average Remaining : $1,683
Olof Lindbom $55,000 (3)
Salary Remaining : $23,138
Salary Average : $4,000
Salary Average Remaining : $1,683
Kyle Okposo $55,000 (1)
Salary Remaining : $23,138
Salary Average : $0
Salary Average Remaining : $0
Matt Martin $53,500 (3)
Salary Remaining : $22,507
Salary Average : $4,000
Salary Average Remaining : $1,683
Gabriel Carlsson $50,000 (5)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Jonah Gadjovich $50,000 (2)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Jack Rathbone $45,000 (2)
Salary Remaining : $18,931
Salary Average : $4,000
Salary Average Remaining : $1,683
Reilly Walsh $40,000 (2)
Salary Remaining : $16,828
Salary Average : $4,000
Salary Average Remaining : $1,683
Carl Grundström $40,000 (1)
Salary Remaining : $16,828
Salary Average : $4,000
Salary Average Remaining : $1,683
Casey Cizikas $37,500 (2)
Salary Remaining : $15,776
Salary Average : $4,000
Salary Average Remaining : $1,683
Total Farm Players32
Salary Commitment
Year 8 : $2,448,257
Year 9 : $1,857,800
Year 10 : $1,167,500
Year 11 : $262,500
Salary Average Commitment
Year 8 : $120,000
Year 9 : $104,000
Year 10 : $60,000
Year 11 : $16,000

NEWTON NIGHTMARES

NEWTON NIGHTMARES is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameNEWTON SPORTS PALACE
Level 1: 6000 - $90 - 5,999 - 99.99%
Level 2: 5000 - $70 - 4,008 - 80.16%
Level 3: 2000 - $45 - 1,776 - 88.82%
Level 4: 4000 - $30 - 3,254 - 81.36%
Luxury : 1000 - $150 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1,996 - 99.80%
Farm Level 2: 1000 - $15 - 978 - 97.76%
Farm Total Capacity :3000

Income

Home Games Left16
Average Attendance - %16,038 - 89.10%
Average Income per Game$1,148,041
Year to Date Revenue$29,849,055
Farm
Home Games Left17
Average Attendance - %2,974 - 99.12%
Average Income per Game$64,567
Year to Date Revenue$1,614,165

Expense

Pro Players Total Salaries$31,308,000
Farm Players Total Salaries$2,680,000
Coaches Total Salaries$2,200,000
Luxury Taxe Total$354,923
Special Salary Cap Value$0
Pro Year To Date Expenses$18,657,480
Farm Year To Date Expenses$1,776,107
Pro Salary Cap To Date$17,787,492
Farm Salary Cap To Date$1,341,624

Estimate

Pro Estimated Season Revenue$18,368,649
Farm Estimated Season Revenue$1,097,632
Pro Remaining Season Days56
Pro Expenses Per Days$233,986
Pro Estimated Expenses$13,103,216
Farm Remaining Season Days61
Farm Expenses Per Days$23,655
Farm Estimated Expenses$1,442,955
Estimated Season Expenses$14,546,171
Season Salary Cap$33,988,000
Estimate Under Maximum Salary Cap of $37,000,000$3,012,000
Estimate Over Minimum Salary Cap of $13,000,000 $20,988,000
Current Bank Account$169,866,240
Projected Bank Account$174,786,350

Pro Players Salaries

Joe Thornton $2,847,288 (4)
-Salary Remaining : $1,138,915
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Michal Vondrka $2,735,000 (2)
-Salary Remaining : $1,094,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Dennis Wideman $2,483,125 (2)
-Salary Remaining : $993,250
-Salary Average : $0
-Salary Average Remaining : $0
Semyon Varlamov $2,225,000 (3)
-Salary Remaining : $890,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Trevor Byrne $1,795,950 (1)
-Salary Remaining : $718,380
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Kevin Poulin $1,661,250 (2)
-Salary Remaining : $664,500
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Phillip Danault $1,650,000 (5)
-Salary Remaining : $660,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
David Legwand $1,471,325 (3)
-Salary Remaining : $588,530
-Salary Average : $40,000
-Salary Average Remaining : $16,000
John-Michael Liles $1,442,187 (2)
-Salary Remaining : $576,875
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Paul Bissonnette $1,340,000 (2)
-Salary Remaining : $536,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Zach Boychuk $1,310,000 (3)
-Salary Remaining : $524,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Chris Butler $1,300,000 (1)
-Salary Remaining : $520,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Rick Nash $1,184,875 (2)
-Salary Remaining : $473,950
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Ryan White $1,175,000 (1)
-Salary Remaining : $470,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Jeff Tambellini $937,000 (2)
-Salary Remaining : $374,800
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Jakub Kindl $875,000 (1)
-Salary Remaining : $350,000
-Salary Average : $0
-Salary Average Remaining : $0
Brock Boeser $800,000 (5)
-Salary Remaining : $320,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Alexander Wennberg $775,000 (3)
-Salary Remaining : $310,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Sebastian Aho $650,000 (2)
-Salary Remaining : $260,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Albin Eriksson $650,000 (3)
-Salary Remaining : $260,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Josh Jacobs $500,000 (4)
-Salary Remaining : $200,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Petr Kalus $500,000 (1)
-Salary Remaining : $200,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Sergei Zborovskiy $500,000 (3)
-Salary Remaining : $200,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Nikita Nikitin $500,000 (1)
-Salary Remaining : $200,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Total Pro Players24
Salary Commitment
Year 8 : $31,308,000
Year 9 : $25,162,050
Year 10 : $12,728,613
Year 11 : $5,797,288
Salary Average Commitment
Year 8 : $880,000
Year 9 : $680,000
Year 10 : $400,000
Year 11 : $160,000
Salary Cap with 1 Way Contract
Year 8 : $31,308,000
Year 9 : $25,162,050
Year 10 : $12,728,613
Year 11 : $5,797,288

Farm Players Salaries

Vince Dunn $500,000 (5)
Salary Remaining : $210,345
Salary Average : $40,000
Salary Average Remaining : $16,828
Adam Mascherin $500,000 (1)
Salary Remaining : $210,345
Salary Average : $40,000
Salary Average Remaining : $16,828
Scottie Upshall $140,000 (1)
Salary Remaining : $58,897
Salary Average : $4,000
Salary Average Remaining : $1,683
Eric Tangradi $115,000 (1)
Salary Remaining : $48,379
Salary Average : $4,000
Salary Average Remaining : $1,683
Adam Boqvist $75,000 (3)
Salary Remaining : $31,552
Salary Average : $4,000
Salary Average Remaining : $1,683
Filip Chytil $75,000 (2)
Salary Remaining : $31,552
Salary Average : $4,000
Salary Average Remaining : $1,683
Jonathan Dahlén $65,000 (1)
Salary Remaining : $27,345
Salary Average : $4,000
Salary Average Remaining : $1,683
Libor Hajek $65,000 (1)
Salary Remaining : $27,345
Salary Average : $4,000
Salary Average Remaining : $1,683
Alex Lintuniemi $62,500 (4)
Salary Remaining : $26,293
Salary Average : $4,000
Salary Average Remaining : $1,683
Charles Hudon $60,000 (2)
Salary Remaining : $25,241
Salary Average : $4,000
Salary Average Remaining : $1,683
Dmytro Timashov $60,000 (3)
Salary Remaining : $25,241
Salary Average : $4,000
Salary Average Remaining : $1,683
Alexander Khovanov $55,000 (3)
Salary Remaining : $23,138
Salary Average : $4,000
Salary Average Remaining : $1,683
Denis Malgin $52,500 (1)
Salary Remaining : $22,086
Salary Average : $4,000
Salary Average Remaining : $1,683
Maxim Mamin $50,000 (2)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Julius Nattinen $50,000 (3)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Kevin Stenlund $50,000 (3)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Erik Cernak $50,000 (3)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Jonas Siegenthaler $50,000 (3)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Dylan Sikura $50,000 (2)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Eamon McAdam $50,000 (3)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Tyler Wotherspoon $50,000 (2)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Filip Gustavsson $50,000 (1)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Eetu Luostarinen $50,000 (2)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Zachary Émond $50,000 (3)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Cameron Morrison $50,000 (1)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Jeremy Morin $50,000 (1)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Adam Ruzicka $45,000 (2)
Salary Remaining : $18,931
Salary Average : $4,000
Salary Average Remaining : $1,683
Liam Hawel $40,000 (2)
Salary Remaining : $16,828
Salary Average : $4,000
Salary Average Remaining : $1,683
Ryan Collins $40,000 (4)
Salary Remaining : $16,828
Salary Average : $4,000
Salary Average Remaining : $1,683
Josh Anderson $40,000 (1)
Salary Remaining : $16,828
Salary Average : $4,000
Salary Average Remaining : $1,683
MacKenzie Entwistle $40,000 (2)
Salary Remaining : $16,828
Salary Average : $4,000
Salary Average Remaining : $1,683
Total Farm Players31
Salary Commitment
Year 8 : $2,680,000
Year 9 : $1,102,500
Year 10 : $642,500
Year 11 : $152,500
Salary Average Commitment
Year 8 : $196,000
Year 9 : $84,000
Year 10 : $48,000
Year 11 : $12,000

NORTH VAN ROCKERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameHouse of Flames
Level 1: 7500 - $80 - 6,528 - 87.04%
Level 2: 6500 - $50 - 5,721 - 88.01%
Level 3: 5500 - $24 - 2,635 - 47.90%
Level 4: 5000 - $23 - 4,311 - 86.22%
Luxury : 1500 - $175 - 1,363 - 90.86%
Total Capacity :26000
Farm
Farm Level 1: 3500 - $35 - 2,894 - 82.69%
Farm Level 2: 2500 - $18 - 1,848 - 73.91%
Farm Total Capacity :6000

Income

Home Games Left16
Average Attendance - %20,557 - 79.07%
Average Income per Game$1,133,910
Year to Date Revenue$29,481,657
Farm
Home Games Left16
Average Attendance - %4,742 - 79.03%
Average Income per Game$139,118
Year to Date Revenue$3,617,063

Expense

Pro Players Total Salaries$23,224,953
Farm Players Total Salaries$2,199,750
Coaches Total Salaries$2,707,000
Luxury Taxe Total$281,088
Special Salary Cap Value$0
Pro Year To Date Expenses$14,672,758
Farm Year To Date Expenses$2,257,731
Pro Salary Cap To Date$14,096,706
Farm Salary Cap To Date$1,245,661

Estimate

Pro Estimated Season Revenue$18,142,558
Farm Estimated Season Revenue$2,225,885
Pro Remaining Season Days56
Pro Expenses Per Days$172,750
Pro Estimated Expenses$9,674,000
Farm Remaining Season Days61
Farm Expenses Per Days$27,219
Farm Estimated Expenses$1,660,359
Estimated Season Expenses$11,334,359
Season Salary Cap$25,424,703
Estimate Under Maximum Salary Cap of $37,000,000$11,575,297
Estimate Over Minimum Salary Cap of $13,000,000 $12,424,703
Current Bank Account$241,477,432
Projected Bank Account$250,511,516

Pro Players Salaries

Jamie Storr $3,884,976 (2)
-Salary Remaining : $1,553,990
-Salary Average : $0
-Salary Average Remaining : $0
Jamie Langenbrunner $2,862,840 (2)
-Salary Remaining : $1,145,136
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Nicklas Bergfors $1,853,125 (4)
-Salary Remaining : $741,250
-Salary Average : $0
-Salary Average Remaining : $0
Nail Yakupov $1,319,625 (5)
-Salary Remaining : $527,850
-Salary Average : $0
-Salary Average Remaining : $0
Sam Gagner $1,147,500 (4)
-Salary Remaining : $459,000
-Salary Average : $0
-Salary Average Remaining : $0
Calvin De Haan $1,115,000 (5)
-Salary Remaining : $446,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Nigel Dawes $1,103,437 (3)
-Salary Remaining : $441,375
-Salary Average : $882,750
-Salary Average Remaining : $353,100
Patrick Davis $1,093,750 (3)
-Salary Remaining : $437,500
-Salary Average : $0
-Salary Average Remaining : $0
Mikael Granlund $1,012,500 (3)
-Salary Remaining : $405,000
-Salary Average : $0
-Salary Average Remaining : $0
Cam Barker $1,000,000 (2)
-Salary Remaining : $400,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
John Klingberg $873,450 (4)
-Salary Remaining : $349,380
-Salary Average : $647,000
-Salary Average Remaining : $258,800
Travis Zajac $861,250 (2)
-Salary Remaining : $344,500
-Salary Average : $40,000
-Salary Average Remaining : $16,000
John Quenneville $775,000 (4)
-Salary Remaining : $310,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Markus Granlund $750,000 (1)
-Salary Remaining : $300,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Peter Holland $687,500 (4)
-Salary Remaining : $275,000
-Salary Average : $0
-Salary Average Remaining : $0
Marc-Edouard Vlasic $675,000 (1)
-Salary Remaining : $270,000
-Salary Average : $0
-Salary Average Remaining : $0
Oscar Dansk $650,000 (1)
-Salary Remaining : $260,000
-Salary Average : $650,000
-Salary Average Remaining : $260,000
Patrick Sieloff $650,000 (2)
-Salary Remaining : $260,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Roland McKeown $500,000 (4)
-Salary Remaining : $200,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Kyle Wellwood $410,000 (1)
-Salary Remaining : $164,000
-Salary Average : $0
-Salary Average Remaining : $0
Total Pro Players20
Salary Commitment
Year 8 : $23,224,953
Year 9 : $20,739,953
Year 10 : $11,480,887
Year 11 : $8,271,200
Salary Average Commitment
Year 8 : $2,499,750
Year 9 : $1,809,750
Year 10 : $1,649,750
Year 11 : $767,000
Salary Cap with 1 Way Contract
Year 8 : $23,224,953
Year 9 : $20,739,953
Year 10 : $11,480,887
Year 11 : $8,271,200

Farm Players Salaries

Mike Brown $112,000 (2)
Salary Remaining : $47,117
Salary Average : $4,000
Salary Average Remaining : $1,683
Kyle Clifford $100,000 (4)
Salary Remaining : $42,069
Salary Average : $0
Salary Average Remaining : $0
Brandon Prust $99,000 (1)
Salary Remaining : $41,648
Salary Average : $4,000
Salary Average Remaining : $1,683
Duncan Milroy $99,000 (1)
Salary Remaining : $41,648
Salary Average : $4,000
Salary Average Remaining : $1,683
Boyd Gordon $99,000 (1)
Salary Remaining : $41,648
Salary Average : $4,000
Salary Average Remaining : $1,683
David Booth $99,000 (1)
Salary Remaining : $41,648
Salary Average : $4,000
Salary Average Remaining : $1,683
Loui Eriksson $98,000 (1)
Salary Remaining : $41,228
Salary Average : $4,000
Salary Average Remaining : $1,683
Mark Stuart $92,950 (2)
Salary Remaining : $39,103
Salary Average : $0
Salary Average Remaining : $0
Riku Helenius $90,000 (4)
Salary Remaining : $37,862
Salary Average : $4,000
Salary Average Remaining : $1,683
Nathan Paetsch $78,300 (2)
Salary Remaining : $32,940
Salary Average : $4,000
Salary Average Remaining : $1,683
Ryan Murphy $75,000 (1)
Salary Remaining : $31,552
Salary Average : $4,000
Salary Average Remaining : $1,683
Logan Stanley $75,000 (1)
Salary Remaining : $31,552
Salary Average : $4,000
Salary Average Remaining : $1,683
Nick Suzuki $75,000 (2)
Salary Remaining : $31,552
Salary Average : $4,000
Salary Average Remaining : $1,683
Joel Farabee $75,000 (3)
Salary Remaining : $31,552
Salary Average : $4,000
Salary Average Remaining : $1,683
Ilya Samsonov $75,000 (5)
Salary Remaining : $31,552
Salary Average : $4,000
Salary Average Remaining : $1,683
AJ Thelen $75,000 (3)
Salary Remaining : $31,552
Salary Average : $4,000
Salary Average Remaining : $1,683
Alex Chiasson $67,500 (5)
Salary Remaining : $28,397
Salary Average : $4,000
Salary Average Remaining : $1,683
Tyler Benson $65,000 (1)
Salary Remaining : $27,345
Salary Average : $4,000
Salary Average Remaining : $1,683
Henrik Borgström $65,000 (1)
Salary Remaining : $27,345
Salary Average : $4,000
Salary Average Remaining : $1,683
Sonny Milano $65,000 (3)
Salary Remaining : $27,345
Salary Average : $4,000
Salary Average Remaining : $1,683
Jay O'Brien $65,000 (3)
Salary Remaining : $27,345
Salary Average : $4,000
Salary Average Remaining : $1,683
Ruslan Iskhakov $60,000 (3)
Salary Remaining : $25,241
Salary Average : $4,000
Salary Average Remaining : $1,683
Ty Emberson $55,000 (3)
Salary Remaining : $23,138
Salary Average : $4,000
Salary Average Remaining : $1,683
Roope Laavainen $50,000 (3)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Markus Niemelainen $50,000 (1)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Jack Badini $45,000 (2)
Salary Remaining : $18,931
Salary Average : $4,000
Salary Average Remaining : $1,683
Keegan Kolesar $42,500 (1)
Salary Remaining : $17,879
Salary Average : $4,000
Salary Average Remaining : $1,683
Kevin Labanc $42,500 (1)
Salary Remaining : $17,879
Salary Average : $4,000
Salary Average Remaining : $1,683
Sean Day $40,000 (1)
Salary Remaining : $16,828
Salary Average : $4,000
Salary Average Remaining : $1,683
Matthew Strome $40,000 (2)
Salary Remaining : $16,828
Salary Average : $4,000
Salary Average Remaining : $1,683
Jean-Christophe Beaudin $30,000 (1)
Salary Remaining : $12,621
Salary Average : $4,000
Salary Average Remaining : $1,683
Total Farm Players31
Salary Commitment
Year 8 : $2,199,750
Year 9 : $1,220,750
Year 10 : $777,500
Year 11 : $332,500
Salary Average Commitment
Year 8 : $116,000
Year 9 : $60,000
Year 10 : $40,000
Year 11 : $12,000

PENSACOLA BADGERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameNO FEAR Center
Level 1: 6000 - $72 - 6,000 - 100.00%
Level 2: 5000 - $68 - 4,158 - 83.16%
Level 3: 2000 - $50 - 1,558 - 77.92%
Level 4: 4000 - $39 - 2,510 - 62.74%
Luxury : 1000 - $145 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $15 - 2,000 - 100.00%
Farm Level 2: 1000 - $12 - 998 - 99.78%
Farm Total Capacity :3000

Income

Home Games Left15
Average Attendance - %15,226 - 84.59%
Average Income per Game$1,035,546
Year to Date Revenue$27,959,732
Farm
Home Games Left17
Average Attendance - %2,998 - 99.93%
Average Income per Game$41,974
Year to Date Revenue$1,049,340

Expense

Pro Players Total Salaries$31,325,068
Farm Players Total Salaries$2,207,425
Coaches Total Salaries$2,784,000
Luxury Taxe Total$347,558
Special Salary Cap Value$0
Pro Year To Date Expenses$18,490,138
Farm Year To Date Expenses$1,939,068
Pro Salary Cap To Date$17,419,735
Farm Salary Cap To Date$1,359,741

Estimate

Pro Estimated Season Revenue$15,533,184
Farm Estimated Season Revenue$713,551
Pro Remaining Season Days56
Pro Expenses Per Days$236,493
Pro Estimated Expenses$13,243,608
Farm Remaining Season Days61
Farm Expenses Per Days$22,120
Farm Estimated Expenses$1,349,320
Estimated Season Expenses$14,592,928
Season Salary Cap$33,532,493
Estimate Under Maximum Salary Cap of $37,000,000$3,467,507
Estimate Over Minimum Salary Cap of $13,000,000 $20,532,493
Current Bank Account$248,552,882
Projected Bank Account$250,206,689

Pro Players Salaries

Patrick Kane $2,376,188 (4)
-Salary Remaining : $950,475
-Salary Average : $0
-Salary Average Remaining : $0
Mark Scheifele $2,220,000 (4)
-Salary Remaining : $888,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Taylor Chorney $2,170,625 (2)
-Salary Remaining : $868,250
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Dany Heatley $2,105,906 (2)
-Salary Remaining : $842,362
-Salary Average : $0
-Salary Average Remaining : $0
Ryan Ellis $1,987,500 (4)
-Salary Remaining : $795,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Nicolas Corbeil $1,874,612 (4)
-Salary Remaining : $749,845
-Salary Average : $0
-Salary Average Remaining : $0
Denis Grebeshkov $1,852,468 (2)
-Salary Remaining : $740,987
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Michael Funk $1,510,000 (1)
-Salary Remaining : $604,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Braden Holtby $1,509,375 (5)
-Salary Remaining : $603,750
-Salary Average : $0
-Salary Average Remaining : $0
Colten Teubert $1,500,000 (1)
-Salary Remaining : $600,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
James Neal $1,472,144 (5)
-Salary Remaining : $588,858
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Max Warn $1,325,000 (3)
-Salary Remaining : $530,000
-Salary Average : $0
-Salary Average Remaining : $0
Jeff Carter $1,260,000 (2)
-Salary Remaining : $504,000
-Salary Average : $0
-Salary Average Remaining : $0
Ryan Getzlaf $1,085,000 (3)
-Salary Remaining : $434,000
-Salary Average : $0
-Salary Average Remaining : $0
Bo Horvat $1,050,000 (3)
-Salary Remaining : $420,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Hampus Lindholm $1,012,500 (4)
-Salary Remaining : $405,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Justin Williams $868,750 (1)
-Salary Remaining : $347,500
-Salary Average : $0
-Salary Average Remaining : $0
Andrei Vasilevski $750,000 (2)
-Salary Remaining : $300,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Sam Morin $750,000 (3)
-Salary Remaining : $300,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Patrik Laine $750,000 (1)
-Salary Remaining : $300,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Jack Johnson $720,000 (2)
-Salary Remaining : $288,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Denis Gurianov $675,000 (5)
-Salary Remaining : $270,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Mark Mitera $500,000 (1)
-Salary Remaining : $200,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Total Pro Players23
Salary Commitment
Year 8 : $31,325,068
Year 9 : $26,196,318
Year 10 : $17,337,319
Year 11 : $13,127,319
Salary Average Commitment
Year 8 : $600,000
Year 9 : $440,000
Year 10 : $280,000
Year 11 : $200,000
Salary Cap with 1 Way Contract
Year 8 : $31,325,068
Year 9 : $26,196,318
Year 10 : $17,337,319
Year 11 : $13,127,319

Farm Players Salaries

Dustin Boyd $220,000 (1)
Salary Remaining : $92,552
Salary Average : $4,000
Salary Average Remaining : $1,683
Cory Emmerton $196,075 (5)
Salary Remaining : $82,487
Salary Average : $4,000
Salary Average Remaining : $1,683
Zach Budish $180,000 (1)
Salary Remaining : $75,724
Salary Average : $4,000
Salary Average Remaining : $1,683
Dan Paille $143,750 (2)
Salary Remaining : $60,474
Salary Average : $4,000
Salary Average Remaining : $1,683
Konstantin Zakharov $132,500 (1)
Salary Remaining : $55,741
Salary Average : $4,000
Salary Average Remaining : $1,683
Bryce Swan $122,000 (2)
Salary Remaining : $51,324
Salary Average : $4,000
Salary Average Remaining : $1,683
Sergei Kostitsyn $78,600 (1)
Salary Remaining : $33,066
Salary Average : $78,600
Salary Average Remaining : $33,066
Quinn Hughes $75,000 (3)
Salary Remaining : $31,552
Salary Average : $4,000
Salary Average Remaining : $1,683
Christian Folin $72,500 (1)
Salary Remaining : $30,500
Salary Average : $50,000
Salary Average Remaining : $21,034
Colin McDonald $72,000 (1)
Salary Remaining : $30,290
Salary Average : $4,000
Salary Average Remaining : $1,683
Alexander Romanov $65,000 (3)
Salary Remaining : $27,345
Salary Average : $4,000
Salary Average Remaining : $1,683
Niklas Hansson $60,000 (2)
Salary Remaining : $25,241
Salary Average : $4,000
Salary Average Remaining : $1,683
Emil Bemström $60,000 (3)
Salary Remaining : $25,241
Salary Average : $4,000
Salary Average Remaining : $1,683
Alexander Chmelevski $55,000 (3)
Salary Remaining : $23,138
Salary Average : $4,000
Salary Average Remaining : $1,683
Aleksi Saarela $50,000 (3)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Andrew MacDonald $50,000 (1)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Blake Speers $50,000 (1)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Nick Holden $50,000 (1)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Tyson Barrie $50,000 (1)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Richard Bachman $50,000 (1)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Daniel Vladar $50,000 (5)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Marek Chvatal $50,000 (1)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Filip Ahl $50,000 (1)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Riley Damiani $50,000 (3)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Ivan Prosvetov $50,000 (3)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Lucas Elvenes $45,000 (2)
Salary Remaining : $18,931
Salary Average : $4,000
Salary Average Remaining : $1,683
Sami Niku $40,000 (2)
Salary Remaining : $16,828
Salary Average : $4,000
Salary Average Remaining : $1,683
Adam Brooks $40,000 (1)
Salary Remaining : $16,828
Salary Average : $4,000
Salary Average Remaining : $1,683
Total Farm Players28
Salary Commitment
Year 8 : $2,207,425
Year 9 : $1,061,825
Year 10 : $651,075
Year 11 : $246,075
Salary Average Commitment
Year 8 : $232,600
Year 9 : $56,000
Year 10 : $36,000
Year 11 : $8,000

PHILADELPHIA MADMEN



Arena Capacity - Ticket Price
Attendance - %

Arena NameBroadstreet Arena
Level 1: 6000 - $90 - 5,971 - 99.52%
Level 2: 5000 - $59 - 4,990 - 99.79%
Level 3: 2000 - $38 - 1,961 - 98.03%
Level 4: 4000 - $29 - 3,367 - 84.17%
Luxury : 1000 - $193 - 999 - 99.94%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $36 - 1,647 - 82.37%
Farm Level 2: 1000 - $15 - 995 - 99.48%
Farm Total Capacity :3000

Income

Home Games Left15
Average Attendance - %17,288 - 96.04%
Average Income per Game$1,196,826
Year to Date Revenue$32,314,308
Farm
Home Games Left17
Average Attendance - %2,642 - 88.08%
Average Income per Game$74,230
Year to Date Revenue$1,855,761

Expense

Pro Players Total Salaries$21,030,700
Farm Players Total Salaries$2,087,781
Coaches Total Salaries$2,419,000
Luxury Taxe Total$234,432
Special Salary Cap Value$0
Pro Year To Date Expenses$12,811,823
Farm Year To Date Expenses$1,537,493
Pro Salary Cap To Date$11,764,230
Farm Salary Cap To Date$1,152,257

Estimate

Pro Estimated Season Revenue$17,952,393
Farm Estimated Season Revenue$1,261,917
Pro Remaining Season Days56
Pro Expenses Per Days$162,691
Pro Estimated Expenses$9,110,696
Farm Remaining Season Days61
Farm Expenses Per Days$19,040
Farm Estimated Expenses$1,161,440
Estimated Season Expenses$10,272,136
Season Salary Cap$23,118,481
Estimate Under Maximum Salary Cap of $37,000,000$13,881,519
Estimate Over Minimum Salary Cap of $13,000,000 $10,118,481
Current Bank Account$231,861,598
Projected Bank Account$240,803,772

Pro Players Salaries

Jean-Sebastien Giguere $2,425,200 (2)
-Salary Remaining : $970,080
-Salary Average : $0
-Salary Average Remaining : $0
Brandon Dubinsky $2,030,000 (2)
-Salary Remaining : $812,000
-Salary Average : $0
-Salary Average Remaining : $0
Nicklas Jensen $1,550,000 (2)
-Salary Remaining : $620,000
-Salary Average : $1,550,000
-Salary Average Remaining : $620,000
Steven Stamkos $1,330,000 (2)
-Salary Remaining : $532,000
-Salary Average : $0
-Salary Average Remaining : $0
Matt Beleskey $1,123,750 (2)
-Salary Remaining : $449,500
-Salary Average : $40,000
-Salary Average Remaining : $16,000
James Reimer $1,037,500 (5)
-Salary Remaining : $415,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Kirill Tulupov $1,025,000 (4)
-Salary Remaining : $410,000
-Salary Average : $0
-Salary Average Remaining : $0
Roman Polak $812,500 (2)
-Salary Remaining : $325,000
-Salary Average : $0
-Salary Average Remaining : $0
Max Domi $775,000 (3)
-Salary Remaining : $310,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Kasperi Kapanen $775,000 (4)
-Salary Remaining : $310,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Nikolaj Ehlers $775,000 (4)
-Salary Remaining : $310,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Haydn Fleury $775,000 (3)
-Salary Remaining : $310,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Malcolm Subban $750,000 (2)
-Salary Remaining : $300,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Brett Sonne $750,000 (2)
-Salary Remaining : $300,000
-Salary Average : $0
-Salary Average Remaining : $0
Ivan Barbashev $675,000 (3)
-Salary Remaining : $270,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Teuvo Teravainen $650,000 (2)
-Salary Remaining : $260,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Stefan Elliott $625,000 (3)
-Salary Remaining : $250,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Deryk Engelland $546,750 (3)
-Salary Remaining : $218,700
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Valtteri Filppula $500,000 (1)
-Salary Remaining : $200,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Devin Setoguchi $500,000 (3)
-Salary Remaining : $200,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Cody McLeod $400,000 (2)
-Salary Remaining : $160,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Adam McQuaid $400,000 (1)
-Salary Remaining : $160,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Luke Gazdic $400,000 (2)
-Salary Remaining : $160,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Derek Dorsett $400,000 (2)
-Salary Remaining : $160,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Total Pro Players24
Salary Commitment
Year 8 : $21,030,700
Year 9 : $20,130,700
Year 10 : $7,509,250
Year 11 : $3,612,500
Salary Average Commitment
Year 8 : $2,230,000
Year 9 : $2,150,000
Year 10 : $360,000
Year 11 : $120,000
Salary Cap with 1 Way Contract
Year 8 : $21,030,700
Year 9 : $20,130,700
Year 10 : $7,509,250
Year 11 : $3,612,500

Farm Players Salaries

Lauri Tukonen $110,000 (3)
Salary Remaining : $46,276
Salary Average : $4,000
Salary Average Remaining : $1,683
Bruno Gervais $102,500 (1)
Salary Remaining : $43,121
Salary Average : $4,000
Salary Average Remaining : $1,683
Michael Del Zotto $100,000 (2)
Salary Remaining : $42,069
Salary Average : $4,000
Salary Average Remaining : $1,683
Luca Caputi $85,156 (5)
Salary Remaining : $35,824
Salary Average : $4,000
Salary Average Remaining : $1,683
Alex DeBrincat $82,500 (1)
Salary Remaining : $34,707
Salary Average : $4,000
Salary Average Remaining : $1,683
German Rubtsov $75,000 (1)
Salary Remaining : $31,552
Salary Average : $4,000
Salary Average Remaining : $1,683
Miro Heiskanen $75,000 (2)
Salary Remaining : $31,552
Salary Average : $4,000
Salary Average Remaining : $1,683
Mats Zuccarello $70,000 (3)
Salary Remaining : $29,448
Salary Average : $4,000
Salary Average Remaining : $1,683
John McFarland $70,000 (3)
Salary Remaining : $29,448
Salary Average : $4,000
Salary Average Remaining : $1,683
Ryan MacInnis $67,500 (4)
Salary Remaining : $28,397
Salary Average : $4,000
Salary Average Remaining : $1,683
Jonathan Bernier $65,625 (1)
Salary Remaining : $27,608
Salary Average : $0
Salary Average Remaining : $0
Jakub Zboril $65,000 (1)
Salary Remaining : $27,345
Salary Average : $4,000
Salary Average Remaining : $1,683
Pierre-Olivier Joseph $65,000 (2)
Salary Remaining : $27,345
Salary Average : $4,000
Salary Average Remaining : $1,683
Michael McLeod $65,000 (1)
Salary Remaining : $27,345
Salary Average : $4,000
Salary Average Remaining : $1,683
Morgan Klimchuk $65,000 (3)
Salary Remaining : $27,345
Salary Average : $4,000
Salary Average Remaining : $1,683
Jacob Larsson $65,000 (5)
Salary Remaining : $27,345
Salary Average : $4,000
Salary Average Remaining : $1,683
Vincent Trocheck $61,500 (2)
Salary Remaining : $25,872
Salary Average : $4,000
Salary Average Remaining : $1,683
Lukáš Dostál $60,000 (3)
Salary Remaining : $25,241
Salary Average : $4,000
Salary Average Remaining : $1,683
Jesse Ylönen $60,000 (3)
Salary Remaining : $25,241
Salary Average : $4,000
Salary Average Remaining : $1,683
Ville Husso $58,000 (2)
Salary Remaining : $24,400
Salary Average : $4,000
Salary Average Remaining : $1,683
Axel Andersson $55,000 (3)
Salary Remaining : $23,138
Salary Average : $4,000
Salary Average Remaining : $1,683
Malte Setkov $50,000 (3)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Benjamin Mirageas $50,000 (2)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Nils Backstrom $50,000 (1)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Callum Booth $50,000 (3)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Marcus Hogberg $50,000 (3)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Zachary Lauzon $45,000 (2)
Salary Remaining : $18,931
Salary Average : $4,000
Salary Average Remaining : $1,683
Remi Elie $40,000 (3)
Salary Remaining : $16,828
Salary Average : $4,000
Salary Average Remaining : $1,683
Tobias Rieder $40,000 (1)
Salary Remaining : $16,828
Salary Average : $4,000
Salary Average Remaining : $1,683
Tyler Bertuzzi $40,000 (4)
Salary Remaining : $16,828
Salary Average : $4,000
Salary Average Remaining : $1,683
Pascal Laberge $40,000 (1)
Salary Remaining : $16,828
Salary Average : $4,000
Salary Average Remaining : $1,683
Santeri Virtanen $40,000 (2)
Salary Remaining : $16,828
Salary Average : $4,000
Salary Average Remaining : $1,683
Taylor Cammarata $40,000 (1)
Salary Remaining : $16,828
Salary Average : $4,000
Salary Average Remaining : $1,683
Alexander Dergachyov $30,000 (1)
Salary Remaining : $12,621
Salary Average : $4,000
Salary Average Remaining : $1,683
Total Farm Players34
Salary Commitment
Year 8 : $2,087,781
Year 9 : $1,432,156
Year 10 : $937,656
Year 11 : $257,656
Salary Average Commitment
Year 8 : $132,000
Year 9 : $92,000
Year 10 : $60,000
Year 11 : $16,000

PINCHER CREEK PREDATORS



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Jungle
Level 1: 7000 - $100 - 4,972 - 71.02%
Level 2: 6000 - $70 - 4,013 - 66.88%
Level 3: 3000 - $40 - 1,896 - 63.21%
Level 4: 5000 - $30 - 3,142 - 62.83%
Luxury : 2000 - $175 - 1,314 - 65.72%
Total Capacity :23000
Farm
Farm Level 1: 3000 - $50 - 1,712 - 57.06%
Farm Level 2: 2000 - $30 - 951 - 47.53%
Farm Total Capacity :5000

Income

Home Games Left15
Average Attendance - %15,337 - 66.68%
Average Income per Game$1,181,387
Year to Date Revenue$31,897,440
Farm
Home Games Left17
Average Attendance - %2,663 - 53.25%
Average Income per Game$114,115
Year to Date Revenue$2,852,880

Expense

Pro Players Total Salaries$23,846,239
Farm Players Total Salaries$1,812,600
Coaches Total Salaries$2,760,000
Luxury Taxe Total$270,851
Special Salary Cap Value$0
Pro Year To Date Expenses$14,183,950
Farm Year To Date Expenses$2,125,307
Pro Salary Cap To Date$13,583,951
Farm Salary Cap To Date$1,105,717

Estimate

Pro Estimated Season Revenue$17,720,800
Farm Estimated Season Revenue$1,939,958
Pro Remaining Season Days56
Pro Expenses Per Days$177,473
Pro Estimated Expenses$9,938,488
Farm Remaining Season Days61
Farm Expenses Per Days$24,639
Farm Estimated Expenses$1,502,979
Estimated Season Expenses$11,441,467
Season Salary Cap$25,658,839
Estimate Under Maximum Salary Cap of $37,000,000$11,341,161
Estimate Over Minimum Salary Cap of $13,000,000 $12,658,839
Current Bank Account$220,959,638
Projected Bank Account$229,178,929

Pro Players Salaries

Brett Carson $2,392,500 (4)
-Salary Remaining : $957,000
-Salary Average : $0
-Salary Average Remaining : $0
Martin Hanzal $2,000,000 (1)
-Salary Remaining : $800,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Aleksander Barkov $1,595,625 (5)
-Salary Remaining : $638,250
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Joel Edmundson $1,437,500 (5)
-Salary Remaining : $575,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Nick Foligno $1,305,000 (1)
-Salary Remaining : $522,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Andrew Ladd $1,223,989 (4)
-Salary Remaining : $489,596
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Mark Stone $1,219,000 (3)
-Salary Remaining : $487,600
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Tyler Toffoli $1,207,500 (3)
-Salary Remaining : $483,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Mathew Dumba $1,078,125 (5)
-Salary Remaining : $431,250
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Jordan Schroeder $1,078,000 (1)
-Salary Remaining : $431,200
-Salary Average : $0
-Salary Average Remaining : $0
John Carlson $1,025,000 (2)
-Salary Remaining : $410,000
-Salary Average : $0
-Salary Average Remaining : $0
Jordan Staal $879,000 (5)
-Salary Remaining : $351,600
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Jared McCann $750,000 (4)
-Salary Remaining : $300,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Seth Jones $750,000 (3)
-Salary Remaining : $300,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Duncan Keith $750,000 (2)
-Salary Remaining : $300,000
-Salary Average : $0
-Salary Average Remaining : $0
Connor Hellebuyck $750,000 (5)
-Salary Remaining : $300,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Brian Elliott $750,000 (2)
-Salary Remaining : $300,000
-Salary Average : $0
-Salary Average Remaining : $0
Jeff Schultz $620,000 (2)
-Salary Remaining : $248,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Torey Krug $535,000 (1)
-Salary Remaining : $214,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Tyler Bozak $500,000 (1)
-Salary Remaining : $200,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Corey Perry $500,000 (1)
-Salary Remaining : $200,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Michael Grabner $500,000 (2)
-Salary Remaining : $200,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
David Perron $500,000 (1)
-Salary Remaining : $200,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Mattias Ekholm $500,000 (1)
-Salary Remaining : $200,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Total Pro Players24
Salary Commitment
Year 8 : $23,846,239
Year 9 : $16,928,239
Year 10 : $13,283,239
Year 11 : $10,106,739
Salary Average Commitment
Year 8 : $760,000
Year 9 : $480,000
Year 10 : $400,000
Year 11 : $280,000
Salary Cap with 1 Way Contract
Year 8 : $23,846,239
Year 9 : $16,928,239
Year 10 : $13,283,239
Year 11 : $10,106,739

Farm Players Salaries

Jordan Eberle $110,000 (2)
Salary Remaining : $46,276
Salary Average : $0
Salary Average Remaining : $0
Petr Mrazek $85,000 (1)
Salary Remaining : $35,759
Salary Average : $4,000
Salary Average Remaining : $1,683
Matthew Tkachuk $77,500 (1)
Salary Remaining : $32,603
Salary Average : $4,000
Salary Average Remaining : $1,683
Robert Hagg $75,000 (1)
Salary Remaining : $31,552
Salary Average : $4,000
Salary Average Remaining : $1,683
Carter Hart $75,000 (1)
Salary Remaining : $31,552
Salary Average : $4,000
Salary Average Remaining : $1,683
Juuso Välimäki $75,000 (2)
Salary Remaining : $31,552
Salary Average : $4,000
Salary Average Remaining : $1,683
Yannick Weber $72,000 (1)
Salary Remaining : $30,290
Salary Average : $4,000
Salary Average Remaining : $1,683
Blake Comeau $72,000 (1)
Salary Remaining : $30,290
Salary Average : $4,000
Salary Average Remaining : $1,683
Bill Sweatt $72,000 (1)
Salary Remaining : $30,290
Salary Average : $4,000
Salary Average Remaining : $1,683
Justin Braun $70,000 (4)
Salary Remaining : $29,448
Salary Average : $4,000
Salary Average Remaining : $1,683
Jesper Boqvist $65,000 (2)
Salary Remaining : $27,345
Salary Average : $4,000
Salary Average Remaining : $1,683
Jakob Forsbacka-Karlsson $65,000 (4)
Salary Remaining : $27,345
Salary Average : $4,000
Salary Average Remaining : $1,683
Mathieu Perreault $64,100 (2)
Salary Remaining : $26,966
Salary Average : $4,000
Salary Average Remaining : $1,683
Kirill Kaprizov $60,000 (3)
Salary Remaining : $25,241
Salary Average : $4,000
Salary Average Remaining : $1,683
Ian Scott $60,000 (3)
Salary Remaining : $25,241
Salary Average : $4,000
Salary Average Remaining : $1,683
Kevin Bahl $55,000 (3)
Salary Remaining : $23,138
Salary Average : $4,000
Salary Average Remaining : $1,683
Jason Zucker $55,000 (2)
Salary Remaining : $23,138
Salary Average : $4,000
Salary Average Remaining : $1,683
Chris Kreider $55,000 (2)
Salary Remaining : $23,138
Salary Average : $4,000
Salary Average Remaining : $1,683
Adam Mascherin $50,000 (3)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Craig Smith $50,000 (1)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Ian Cole $50,000 (2)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Matt Grzelcyk $50,000 (5)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Kevin Klein $50,000 (1)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
J.T. Compher $50,000 (1)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Jack Dougherty $50,000 (2)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Gustav Lindstrom $50,000 (2)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Roope Hintz $40,000 (1)
Salary Remaining : $16,828
Salary Average : $4,000
Salary Average Remaining : $1,683
Scott Walford $40,000 (2)
Salary Remaining : $16,828
Salary Average : $4,000
Salary Average Remaining : $1,683
Oskari Laaksonen $40,000 (2)
Salary Remaining : $16,828
Salary Average : $4,000
Salary Average Remaining : $1,683
Matthew Phillips $30,000 (1)
Salary Remaining : $12,621
Salary Average : $4,000
Salary Average Remaining : $1,683
Total Farm Players30
Salary Commitment
Year 8 : $1,812,600
Year 9 : $1,064,100
Year 10 : $410,000
Year 11 : $185,000
Salary Average Commitment
Year 8 : $116,000
Year 9 : $68,000
Year 10 : $28,000
Year 11 : $12,000

SAN JOSE BLASPHEMERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameBrimstone Palace
Level 1: 7000 - $100 - 4,965 - 70.93%
Level 2: 6000 - $60 - 5,301 - 88.35%
Level 3: 3000 - $35 - 2,496 - 83.19%
Level 4: 5000 - $25 - 4,307 - 86.15%
Luxury : 2000 - $200 - 1,063 - 53.16%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $35 - 1,655 - 82.74%
Farm Level 2: 1000 - $15 - 988 - 98.77%
Farm Total Capacity :3000

Income

Home Games Left16
Average Attendance - %18,132 - 78.83%
Average Income per Game$1,222,199
Year to Date Revenue$31,777,170
Farm
Home Games Left17
Average Attendance - %2,642 - 88.08%
Average Income per Game$72,732
Year to Date Revenue$1,818,295

Expense

Pro Players Total Salaries$31,607,034
Farm Players Total Salaries$2,485,218
Coaches Total Salaries$2,941,000
Luxury Taxe Total$350,800
Special Salary Cap Value$0
Pro Year To Date Expenses$18,876,463
Farm Year To Date Expenses$1,839,128
Pro Salary Cap To Date$17,582,262
Farm Salary Cap To Date$1,384,940

Estimate

Pro Estimated Season Revenue$19,555,182
Farm Estimated Season Revenue$1,236,441
Pro Remaining Season Days56
Pro Expenses Per Days$241,172
Pro Estimated Expenses$13,505,632
Farm Remaining Season Days61
Farm Expenses Per Days$22,546
Farm Estimated Expenses$1,375,306
Estimated Season Expenses$14,880,938
Season Salary Cap$34,092,252
Estimate Under Maximum Salary Cap of $37,000,000$2,907,748
Estimate Over Minimum Salary Cap of $13,000,000 $21,092,252
Current Bank Account$315,304,597
Projected Bank Account$321,215,282

Pro Players Salaries

Ryan Johansen $2,371,875 (5)
-Salary Remaining : $948,750
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Cam Fowler $2,285,625 (5)
-Salary Remaining : $914,250
-Salary Average : $0
-Salary Average Remaining : $0
Alexander Burmistrov $2,146,500 (2)
-Salary Remaining : $858,600
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Kelly Guard $1,994,927 (1)
-Salary Remaining : $797,971
-Salary Average : $0
-Salary Average Remaining : $0
Drayson Bowman $1,965,937 (3)
-Salary Remaining : $786,375
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Alexandre Picard $1,530,000 (1)
-Salary Remaining : $612,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Maxim Lapierre $1,486,500 (1)
-Salary Remaining : $594,600
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Tyler Ennis $1,440,000 (2)
-Salary Remaining : $576,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Zack Kassian $1,434,170 (2)
-Salary Remaining : $573,668
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Maxime Talbot $1,395,000 (1)
-Salary Remaining : $558,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Nick Ross $1,300,000 (2)
-Salary Remaining : $520,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Carl Soderberg $1,256,000 (3)
-Salary Remaining : $502,400
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Mattias Tedenby $1,248,000 (1)
-Salary Remaining : $499,200
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Claude Giroux $1,170,000 (4)
-Salary Remaining : $468,000
-Salary Average : $0
-Salary Average Remaining : $0
Jay Bouwmeester $1,162,500 (1)
-Salary Remaining : $465,000
-Salary Average : $500,000
-Salary Average Remaining : $200,000
Dustin Byfuglien $1,120,000 (2)
-Salary Remaining : $448,000
-Salary Average : $0
-Salary Average Remaining : $0
Dougie Hamilton $1,087,500 (4)
-Salary Remaining : $435,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Simon Gamanche $840,000 (2)
-Salary Remaining : $336,000
-Salary Average : $0
-Salary Average Remaining : $0
Dylan Larkin $800,000 (4)
-Salary Remaining : $320,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Jonathan Drouin $800,000 (3)
-Salary Remaining : $320,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Frederik Andersen $747,500 (2)
-Salary Remaining : $299,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Simon Despres $725,000 (2)
-Salary Remaining : $290,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Shea Theodore $650,000 (1)
-Salary Remaining : $260,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Nicolas Petan $650,000 (3)
-Salary Remaining : $260,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Total Pro Players24
Salary Commitment
Year 8 : $31,607,034
Year 9 : $22,140,107
Year 10 : $12,386,937
Year 11 : $7,715,000
Salary Average Commitment
Year 8 : $1,220,000
Year 9 : $520,000
Year 10 : $280,000
Year 11 : $120,000
Salary Cap with 1 Way Contract
Year 8 : $31,607,034
Year 9 : $22,140,107
Year 10 : $12,386,937
Year 11 : $7,715,000

Farm Players Salaries

Gregory Campbell $175,025 (1)
Salary Remaining : $73,631
Salary Average : $4,000
Salary Average Remaining : $1,683
Antti Niemi $160,425 (2)
Salary Remaining : $67,489
Salary Average : $4,000
Salary Average Remaining : $1,683
Steve Ott $148,238 (1)
Salary Remaining : $62,362
Salary Average : $4,000
Salary Average Remaining : $1,683
Brooks Laich $110,000 (1)
Salary Remaining : $46,276
Salary Average : $4,000
Salary Average Remaining : $1,683
Anders Lindback $101,250 (1)
Salary Remaining : $42,595
Salary Average : $4,000
Salary Average Remaining : $1,683
Jimmy Vesey $81,250 (1)
Salary Remaining : $34,181
Salary Average : $4,000
Salary Average Remaining : $1,683
Johannes Salmonsson $79,030 (3)
Salary Remaining : $33,247
Salary Average : $4,000
Salary Average Remaining : $1,683
Sami Aittokallio $77,500 (1)
Salary Remaining : $32,603
Salary Average : $4,000
Salary Average Remaining : $1,683
Evan Bouchard $75,000 (3)
Salary Remaining : $31,552
Salary Average : $4,000
Salary Average Remaining : $1,683
Urho Vaakanainen $75,000 (2)
Salary Remaining : $31,552
Salary Average : $4,000
Salary Average Remaining : $1,683
Nolan Patrick $75,000 (2)
Salary Remaining : $31,552
Salary Average : $4,000
Salary Average Remaining : $1,683
Kerby Rychel $65,000 (3)
Salary Remaining : $27,345
Salary Average : $4,000
Salary Average Remaining : $1,683
Tyler Madden $65,000 (3)
Salary Remaining : $27,345
Salary Average : $4,000
Salary Average Remaining : $1,683
Will Butcher $65,000 (1)
Salary Remaining : $27,345
Salary Average : $4,000
Salary Average Remaining : $1,683
Logan Brown $65,000 (1)
Salary Remaining : $27,345
Salary Average : $4,000
Salary Average Remaining : $1,683
Nicolas Hague $65,000 (2)
Salary Remaining : $27,345
Salary Average : $4,000
Salary Average Remaining : $1,683
Matt Greene $60,000 (1)
Salary Remaining : $25,241
Salary Average : $4,000
Salary Average Remaining : $1,683
Valentin Zykov $57,500 (1)
Salary Remaining : $24,190
Salary Average : $4,000
Salary Average Remaining : $1,683
Jakub Škarek $55,000 (3)
Salary Remaining : $23,138
Salary Average : $4,000
Salary Average Remaining : $1,683
Stelio Mattheos $50,000 (3)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
AJ Greer $50,000 (4)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Ryan Gropp $50,000 (3)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Trent Frederic $50,000 (1)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Troy Terry $50,000 (2)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Cody Franson $50,000 (1)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Shane O'Brien $50,000 (1)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Mike Anderson $50,000 (3)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Artturi Lehkonen $50,000 (1)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Bryan Bickell $50,000 (1)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Christopher Gibson $50,000 (2)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Drake Batherson $50,000 (2)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Brock McGinn $40,000 (1)
Salary Remaining : $16,828
Salary Average : $4,000
Salary Average Remaining : $1,683
Oskar Lindblom $40,000 (3)
Salary Remaining : $16,828
Salary Average : $4,000
Salary Average Remaining : $1,683
John Hayden $40,000 (2)
Salary Remaining : $16,828
Salary Average : $4,000
Salary Average Remaining : $1,683
Zack Stortini $40,000 (1)
Salary Remaining : $16,828
Salary Average : $4,000
Salary Average Remaining : $1,683
Matt Finn $40,000 (1)
Salary Remaining : $16,828
Salary Average : $4,000
Salary Average Remaining : $1,683
Frederic Allard $30,000 (1)
Salary Remaining : $12,621
Salary Average : $4,000
Salary Average Remaining : $1,683
Total Farm Players37
Salary Commitment
Year 8 : $2,485,218
Year 9 : $1,144,455
Year 10 : $579,030
Year 11 : $50,000
Salary Average Commitment
Year 8 : $148,000
Year 9 : $72,000
Year 10 : $40,000
Year 11 : $4,000

SYRACUSE BULLDOGS



Arena Capacity - Ticket Price
Attendance - %

Arena NameMemorial Auditorium
Level 1: 6000 - $75 - 5,999 - 99.98%
Level 2: 5000 - $65 - 4,340 - 86.81%
Level 3: 2000 - $45 - 1,737 - 86.87%
Level 4: 4000 - $25 - 4,000 - 100.00%
Luxury : 1000 - $169 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1,969 - 98.46%
Farm Level 2: 1000 - $25 - 583 - 58.32%
Farm Total Capacity :3000

Income

Home Games Left15
Average Attendance - %17,077 - 94.87%
Average Income per Game$1,079,212
Year to Date Revenue$29,138,730
Farm
Home Games Left16
Average Attendance - %2,552 - 85.08%
Average Income per Game$73,656
Year to Date Revenue$1,915,050

Expense

Pro Players Total Salaries$22,887,141
Farm Players Total Salaries$2,194,897
Coaches Total Salaries$2,070,000
Luxury Taxe Total$294,813
Special Salary Cap Value$0
Pro Year To Date Expenses$15,502,616
Farm Year To Date Expenses$1,777,711
Pro Salary Cap To Date$14,782,633
Farm Salary Cap To Date$1,273,711

Estimate

Pro Estimated Season Revenue$16,188,183
Farm Estimated Season Revenue$1,178,492
Pro Remaining Season Days56
Pro Expenses Per Days$172,051
Pro Estimated Expenses$9,634,856
Farm Remaining Season Days61
Farm Expenses Per Days$21,137
Farm Estimated Expenses$1,289,357
Estimated Season Expenses$10,924,213
Season Salary Cap$25,082,038
Estimate Under Maximum Salary Cap of $37,000,000$11,917,962
Estimate Over Minimum Salary Cap of $13,000,000 $12,082,038
Current Bank Account$227,488,413
Projected Bank Account$233,930,875

Pro Players Salaries

Niko Snellman $2,196,644 (2)
-Salary Remaining : $878,658
-Salary Average : $0
-Salary Average Remaining : $0
Robby Dee $2,075,175 (3)
-Salary Remaining : $830,070
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Anssi Salmela $1,700,000 (2)
-Salary Remaining : $680,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Ryan Kesler $1,518,750 (2)
-Salary Remaining : $607,500
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Tom Sestito $1,504,200 (3)
-Salary Remaining : $601,680
-Salary Average : $1,090,000
-Salary Average Remaining : $436,000
Konstantin Barulin $1,424,310 (1)
-Salary Remaining : $569,724
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Nikita Kucherov $1,300,000 (4)
-Salary Remaining : $520,000
-Salary Average : $0
-Salary Average Remaining : $0
Thomas Greiss $1,161,875 (4)
-Salary Remaining : $464,750
-Salary Average : $0
-Salary Average Remaining : $0
Louis Leblanc $1,110,000 (4)
-Salary Remaining : $444,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Derek Roy $1,025,000 (1)
-Salary Remaining : $410,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Jack Hillen $973,000 (3)
-Salary Remaining : $389,200
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Mikkel Boedker $912,500 (5)
-Salary Remaining : $365,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Nino Niederreiter $875,000 (5)
-Salary Remaining : $350,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Mika Zibanejad $850,000 (2)
-Salary Remaining : $340,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Wojtek Wolski $842,500 (2)
-Salary Remaining : $337,000
-Salary Average : $0
-Salary Average Remaining : $0
Alexander Sulzer $840,000 (1)
-Salary Remaining : $336,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Nick Schmaltz $675,000 (4)
-Salary Remaining : $270,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Olli Maatta $650,000 (2)
-Salary Remaining : $260,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Braydon Coburn $648,437 (3)
-Salary Remaining : $259,375
-Salary Average : $0
-Salary Average Remaining : $0
Mike Green $604,750 (1)
-Salary Remaining : $241,900
-Salary Average : $0
-Salary Average Remaining : $0
Total Pro Players20
Salary Commitment
Year 8 : $22,887,141
Year 9 : $18,993,081
Year 10 : $11,235,187
Year 11 : $6,034,375
Salary Average Commitment
Year 8 : $1,610,000
Year 9 : $1,490,000
Year 10 : $1,330,000
Year 11 : $160,000
Salary Cap with 1 Way Contract
Year 8 : $22,887,141
Year 9 : $18,993,081
Year 10 : $11,235,187
Year 11 : $6,034,375

Farm Players Salaries

Tyler Kennedy $185,500 (2)
Salary Remaining : $78,038
Salary Average : $4,000
Salary Average Remaining : $1,683
Henrik Samuelsson $162,500 (1)
Salary Remaining : $68,362
Salary Average : $4,000
Salary Average Remaining : $1,683
Cody Goloubef $150,000 (1)
Salary Remaining : $63,103
Salary Average : $4,000
Salary Average Remaining : $1,683
Marc-Antoine Pouliot $144,625 (1)
Salary Remaining : $60,842
Salary Average : $115,700
Salary Average Remaining : $48,674
Joseph Pearce $138,472 (1)
Salary Remaining : $58,254
Salary Average : $115,393
Salary Average Remaining : $48,545
Lee Sweatt $80,800 (1)
Salary Remaining : $33,992
Salary Average : $4,000
Salary Average Remaining : $1,683
Isac Lundeström $75,000 (3)
Salary Remaining : $31,552
Salary Average : $4,000
Salary Average Remaining : $1,683
Jon Gillies $75,000 (5)
Salary Remaining : $31,552
Salary Average : $4,000
Salary Average Remaining : $1,683
Adam Henrique $72,000 (1)
Salary Remaining : $30,290
Salary Average : $4,000
Salary Average Remaining : $1,683
Filip Johansson $65,000 (3)
Salary Remaining : $27,345
Salary Average : $4,000
Salary Average Remaining : $1,683
Victor Mete $65,000 (2)
Salary Remaining : $27,345
Salary Average : $4,000
Salary Average Remaining : $1,683
Dmitri Samorukov $65,000 (3)
Salary Remaining : $27,345
Salary Average : $4,000
Salary Average Remaining : $1,683
Adam Erne $65,000 (3)
Salary Remaining : $27,345
Salary Average : $4,000
Salary Average Remaining : $1,683
Quinton Howden $62,000 (2)
Salary Remaining : $26,083
Salary Average : $4,000
Salary Average Remaining : $1,683
Reilly Smith $55,000 (3)
Salary Remaining : $23,138
Salary Average : $4,000
Salary Average Remaining : $1,683
Niklas Nordgren $55,000 (3)
Salary Remaining : $23,138
Salary Average : $4,000
Salary Average Remaining : $1,683
Ivan Chekhovich $55,000 (3)
Salary Remaining : $23,138
Salary Average : $4,000
Salary Average Remaining : $1,683
Tyson Jost $50,000 (1)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Ethan Bear $50,000 (3)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Vitalii Abramov $50,000 (1)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Brett Kulak $50,000 (3)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Robert Bortuzzo $50,000 (1)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Aarne Talvitie $50,000 (3)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Vili Saarijarvi $50,000 (3)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Maxime Comtois $45,000 (2)
Salary Remaining : $18,931
Salary Average : $4,000
Salary Average Remaining : $1,683
Cayden Primeau $45,000 (2)
Salary Remaining : $18,931
Salary Average : $4,000
Salary Average Remaining : $1,683
Maxim Letunov $44,000 (4)
Salary Remaining : $18,510
Salary Average : $4,000
Salary Average Remaining : $1,683
Ostap Safin $40,000 (2)
Salary Remaining : $16,828
Salary Average : $4,000
Salary Average Remaining : $1,683
Kirill Maksimov $40,000 (2)
Salary Remaining : $16,828
Salary Average : $4,000
Salary Average Remaining : $1,683
Nicholas Caamano $30,000 (1)
Salary Remaining : $12,621
Salary Average : $4,000
Salary Average Remaining : $1,683
Dmitri Sokolov $30,000 (1)
Salary Remaining : $12,621
Salary Average : $4,000
Salary Average Remaining : $1,683
Total Farm Players31
Salary Commitment
Year 8 : $2,194,897
Year 9 : $1,236,500
Year 10 : $754,000
Year 11 : $119,000
Salary Average Commitment
Year 8 : $347,093
Year 9 : $80,000
Year 10 : $52,000
Year 11 : $8,000

VANCOUVER MILLIONAIRES



Arena Capacity - Ticket Price
Attendance - %

Arena NamePacific Coliseum
Level 1: 6000 - $100 - 5,040 - 84.00%
Level 2: 5000 - $60 - 4,976 - 99.53%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $25 - 3,977 - 99.41%
Luxury : 1000 - $200 - 997 - 99.67%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,677 - 83.84%
Farm Level 2: 1000 - $15 - 991 - 99.13%
Farm Total Capacity :3000

Income

Home Games Left15
Average Attendance - %16,990 - 94.39%
Average Income per Game$1,171,370
Year to Date Revenue$31,626,990
Farm
Home Games Left17
Average Attendance - %2,668 - 88.94%
Average Income per Game$73,560
Year to Date Revenue$1,839,000

Expense

Pro Players Total Salaries$24,626,620
Farm Players Total Salaries$1,724,500
Coaches Total Salaries$1,220,000
Luxury Taxe Total$300,915
Special Salary Cap Value$0
Pro Year To Date Expenses$16,078,513
Farm Year To Date Expenses$1,270,671
Pro Salary Cap To Date$15,087,649
Farm Salary Cap To Date$998,399

Estimate

Pro Estimated Season Revenue$17,570,550
Farm Estimated Season Revenue$1,250,520
Pro Remaining Season Days56
Pro Expenses Per Days$181,262
Pro Estimated Expenses$10,150,672
Farm Remaining Season Days61
Farm Expenses Per Days$15,134
Farm Estimated Expenses$923,174
Estimated Season Expenses$11,073,846
Season Salary Cap$26,351,120
Estimate Under Maximum Salary Cap of $37,000,000$10,648,880
Estimate Over Minimum Salary Cap of $13,000,000 $13,351,120
Current Bank Account$94,560,732
Projected Bank Account$102,307,956

Pro Players Salaries

Sergei Bobrovsky $2,628,469 (4)
-Salary Remaining : $1,051,388
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Thomas Vanek $2,033,125 (4)
-Salary Remaining : $813,250
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Tomas Jurco $1,500,000 (2)
-Salary Remaining : $600,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Landon Ferraro $1,462,500 (4)
-Salary Remaining : $585,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Steve Bernier $1,283,250 (2)
-Salary Remaining : $513,300
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Ty Rattie $1,218,713 (5)
-Salary Remaining : $487,485
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Dylan Olsen $1,187,500 (1)
-Salary Remaining : $475,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Lars Eller $1,159,375 (3)
-Salary Remaining : $463,750
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Matt Hackett $1,120,000 (2)
-Salary Remaining : $448,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Colton Parayko $1,078,125 (5)
-Salary Remaining : $431,250
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Dmitry Kulikov $1,050,000 (3)
-Salary Remaining : $420,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Matt Halischuk $1,031,250 (2)
-Salary Remaining : $412,500
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Derek Stepan $971,500 (3)
-Salary Remaining : $388,600
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Adam Clendening $970,313 (5)
-Salary Remaining : $388,125
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Nick Leddy $937,500 (4)
-Salary Remaining : $375,000
-Salary Average : $0
-Salary Average Remaining : $0
Tanner Pearson $925,000 (2)
-Salary Remaining : $370,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Mikhail Grigorenko $810,000 (2)
-Salary Remaining : $324,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Anthony Mantha $810,000 (3)
-Salary Remaining : $324,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Nathan Beaulieu $750,000 (1)
-Salary Remaining : $300,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Beau Bennett $700,000 (2)
-Salary Remaining : $280,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Micheal Ferland $500,000 (3)
-Salary Remaining : $200,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Josh Gorges $500,000 (1)
-Salary Remaining : $200,000
-Salary Average : $40,000
-Salary Average Remaining : $16,000
Total Pro Players22
Salary Commitment
Year 8 : $24,626,620
Year 9 : $22,189,120
Year 10 : $14,819,620
Year 11 : $10,328,745
Salary Average Commitment
Year 8 : $840,000
Year 9 : $720,000
Year 10 : $440,000
Year 11 : $240,000
Salary Cap with 1 Way Contract
Year 8 : $24,626,620
Year 9 : $22,189,120
Year 10 : $14,819,620
Year 11 : $10,328,745

Farm Players Salaries

Hunter Shinkaruk $78,500 (3)
Salary Remaining : $33,024
Salary Average : $4,000
Salary Average Remaining : $1,683
Alex Nedeljkovic $75,000 (1)
Salary Remaining : $31,552
Salary Average : $4,000
Salary Average Remaining : $1,683
Eeli Tolvanen $75,000 (2)
Salary Remaining : $31,552
Salary Average : $4,000
Salary Average Remaining : $1,683
Robert Thomas $75,000 (2)
Salary Remaining : $31,552
Salary Average : $4,000
Salary Average Remaining : $1,683
Alexander Nylander $75,000 (1)
Salary Remaining : $31,552
Salary Average : $4,000
Salary Average Remaining : $1,683
Vitali Kravtsov $75,000 (3)
Salary Remaining : $31,552
Salary Average : $4,000
Salary Average Remaining : $1,683
Gabriel Vilardi $75,000 (2)
Salary Remaining : $31,552
Salary Average : $4,000
Salary Average Remaining : $1,683
Artemi Panarin $70,000 (3)
Salary Remaining : $29,448
Salary Average : $4,000
Salary Average Remaining : $1,683
Travis Dermott $65,000 (4)
Salary Remaining : $27,345
Salary Average : $4,000
Salary Average Remaining : $1,683
Ian Mitchell $65,000 (2)
Salary Remaining : $27,345
Salary Average : $4,000
Salary Average Remaining : $1,683
Klim Kostin $65,000 (2)
Salary Remaining : $27,345
Salary Average : $4,000
Salary Average Remaining : $1,683
Nicolas Beaudin $65,000 (3)
Salary Remaining : $27,345
Salary Average : $4,000
Salary Average Remaining : $1,683
Dylan Samberg $65,000 (2)
Salary Remaining : $27,345
Salary Average : $4,000
Salary Average Remaining : $1,683
Colin White $65,000 (5)
Salary Remaining : $27,345
Salary Average : $4,000
Salary Average Remaining : $1,683
Jakob Silfverberg $62,500 (1)
Salary Remaining : $26,293
Salary Average : $4,000
Salary Average Remaining : $1,683
Joonas Korpisalo $60,000 (2)
Salary Remaining : $25,241
Salary Average : $4,000
Salary Average Remaining : $1,683
Jake Wise $60,000 (3)
Salary Remaining : $25,241
Salary Average : $4,000
Salary Average Remaining : $1,683
Martin Fehérváry $60,000 (3)
Salary Remaining : $25,241
Salary Average : $4,000
Salary Average Remaining : $1,683
Ryan McLeod $55,000 (3)
Salary Remaining : $23,138
Salary Average : $4,000
Salary Average Remaining : $1,683
Zemi Girgensons $53,500 (2)
Salary Remaining : $22,507
Salary Average : $4,000
Salary Average Remaining : $1,683
Ryan Munce $50,000 (1)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Samuel Girard $50,000 (1)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Justus Annunen $50,000 (3)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Slava Demin $50,000 (3)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Kale Clague $50,000 (1)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Jason Robertson $50,000 (2)
Salary Remaining : $21,034
Salary Average : $4,000
Salary Average Remaining : $1,683
Grant Mismash $45,000 (2)
Salary Remaining : $18,931
Salary Average : $4,000
Salary Average Remaining : $1,683
Cameron Crotty $40,000 (2)
Salary Remaining : $16,828
Salary Average : $4,000
Salary Average Remaining : $1,683
Total Farm Players28
Salary Commitment
Year 8 : $1,724,500
Year 9 : $1,362,000
Year 10 : $693,500
Year 11 : $130,000
Salary Average Commitment
Year 8 : $112,000
Year 9 : $88,000
Year 10 : $44,000
Year 11 : $8,000

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

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

Over Minimum of
$13,000,000

Farm Salary Cap

Under Maximum of
$2,600,000

Pro Players

Farm Players

Total Players

BANGOR BEAGLES $264,481,948 $28,876,900 $8,123,100 $15,876,900 $2,617,234 -$17,234 233356
BROOKLYN BLAZERS $266,464,924 $30,338,924 $6,661,076 $17,338,924 $1,740,500 $859,500 222951
CALGARY COWBOYS $261,632,851 $28,564,044 $8,435,956 $15,564,044 $1,984,500 $615,500 223456
CAPE BRETON CELTS $303,819,656 $27,255,985 $9,744,015 $14,255,985 $1,686,875 $913,125 222850
CAPE FEAR PROWLERS $296,865,660 $28,896,228 $8,103,772 $15,896,228 $2,343,990 $256,010 223557
CHICAGO CRUSHERS $265,085,904 $24,126,324 $12,873,676 $11,126,324 $1,896,000 $704,000 233154
COLORADO WOLVES $325,918,493 $29,702,150 $7,297,850 $16,702,150 $2,830,700 -$230,700 213051
COQUITLAM KNIGHTS $259,974,823 $30,678,200 $6,321,800 $17,678,200 $1,668,000 $932,000 222850
DETROIT RED WINGS $95,896,448 $29,654,509 $7,345,491 $16,654,509 $2,084,385 $515,615 203353
EDMONTON BUSCHWACKERS $308,710,754 $24,853,772 $12,146,228 $11,853,772 $1,720,750 $879,250 223052
HALIFAX HIGHLANDERS $312,032,152 $28,859,831 $8,140,169 $15,859,831 $2,300,606 $299,394 213455
HAWAII TYPHOON $315,954,462 $35,060,916 $1,939,084 $22,060,916 $2,115,950 $484,050 242953
LAS CRUCES SPURS $302,952,297 $30,201,680 $6,798,320 $17,201,680 $2,274,309 $325,691 253055
MANHATTAN ISLANDERS $265,451,692 $25,582,894 $11,417,106 $12,582,894 $2,448,257 $151,743 213253
NEWTON NIGHTMARES $169,866,240 $33,988,000 $3,012,000 $20,988,000 $2,680,000 -$80,000 243155
NORTH VAN ROCKERS $241,477,432 $25,424,703 $11,575,297 $12,424,703 $2,199,750 $400,250 203151
PENSACOLA BADGERS $248,552,882 $33,532,493 $3,467,507 $20,532,493 $2,207,425 $392,575 232851
PHILADELPHIA MADMEN $231,861,598 $23,118,481 $13,881,519 $10,118,481 $2,087,781 $512,219 243458
PINCHER CREEK PREDATORS $220,959,638 $25,658,839 $11,341,161 $12,658,839 $1,812,600 $787,400 243054
SAN JOSE BLASPHEMERS $315,304,597 $34,092,252 $2,907,748 $21,092,252 $2,485,218 $114,782 243761
SYRACUSE BULLDOGS $227,488,413 $25,082,038 $11,917,962 $12,082,038 $2,194,897 $405,103 203151
VANCOUVER MILLIONAIRES $94,560,732 $26,351,120 $10,648,880 $13,351,120 $1,724,500 $875,500 222850