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

BANGOR BEAGLES



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$47,726,212
Farm Players Total Salaries$2,515,850
Coaches Total Salaries$2,276,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $55,000,000$0
Estimate Over Minimum Salary Cap of $20,000,000 $0
Current Bank Account$413,649,453
Projected Bank Account$413,649,453

Pro Players Salaries

Leland Irving $3,872,814 (2)
-Salary Remaining : $3,872,814
-Salary Average : $0
-Salary Average Remaining : $0
Jonathan Blum $3,652,015 (4)
-Salary Remaining : $3,652,015
-Salary Average : $0
-Salary Average Remaining : $0
Matt Duchene $3,395,490 (2)
-Salary Remaining : $3,395,490
-Salary Average : $0
-Salary Average Remaining : $0
Evgeni Malkin $3,267,000 (5)
-Salary Remaining : $3,267,000
-Salary Average : $0
-Salary Average Remaining : $0
Alex Ovechkin $2,761,300 (4)
-Salary Remaining : $2,761,300
-Salary Average : $0
-Salary Average Remaining : $0
P.K. Subban $2,500,000 (2)
-Salary Remaining : $2,500,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Filip Forsberg $2,410,350 (4)
-Salary Remaining : $2,410,350
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Tyler Seguin $2,292,000 (3)
-Salary Remaining : $2,292,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Jordan Kyrou $2,175,000 (5)
-Salary Remaining : $2,175,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Jeff Skinner $2,126,993 (4)
-Salary Remaining : $2,126,993
-Salary Average : $0
-Salary Average Remaining : $0
Zach Werenski $2,053,750 (3)
-Salary Remaining : $2,053,750
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Ryan McDonagh $1,957,500 (1)
-Salary Remaining : $1,957,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Mackenzie Blackwood $1,950,000 (4)
-Salary Remaining : $1,950,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Sam Reinhart $1,950,000 (1)
-Salary Remaining : $1,950,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Keith Yandle $1,525,000 (1)
-Salary Remaining : $1,525,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Shayne Gostisbehere $1,500,000 (3)
-Salary Remaining : $1,500,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Alex Tuch $1,334,000 (3)
-Salary Remaining : $1,334,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Vladislav Namestnikov $1,200,000 (1)
-Salary Remaining : $1,200,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Derrick Pouliot $1,200,000 (2)
-Salary Remaining : $1,200,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Nikita Filatov $1,200,000 (1)
-Salary Remaining : $1,200,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Ryan Donato $978,000 (2)
-Salary Remaining : $978,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Anton Lundell $900,000 (4)
-Salary Remaining : $900,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Dylan Cozens $775,000 (3)
-Salary Remaining : $775,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Kaapo Kakko $750,000 (3)
-Salary Remaining : $750,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Total Pro Players24
Salary Commitment
Year 14 : $47,726,212
Year 15 : $39,893,712
Year 16 : $27,947,408
Year 17 : $19,242,658
Salary Average Commitment
Year 14 : $720,000
Year 15 : $520,000
Year 16 : $400,000
Year 17 : $160,000
Salary Cap with 1 Way Contract
Year 14 : $47,726,212
Year 15 : $39,893,712
Year 16 : $27,947,408
Year 17 : $19,242,658

Farm Players Salaries

J.T. Miller $137,700 (2)
Salary Remaining : $137,700
Salary Average : $4,000
Salary Average Remaining : $4,000
Roope Hintz $131,250 (2)
Salary Remaining : $131,250
Salary Average : $4,000
Salary Average Remaining : $4,000
Evgeny Dadonov $130,300 (1)
Salary Remaining : $130,300
Salary Average : $4,000
Salary Average Remaining : $4,000
Emil Bemström $120,000 (3)
Salary Remaining : $120,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Dmitrij Jaskin $106,500 (2)
Salary Remaining : $106,500
Salary Average : $4,000
Salary Average Remaining : $4,000
Matvei Michkov $90,000 (2)
Salary Remaining : $90,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Sebastian Cossa $90,000 (5)
Salary Remaining : $90,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Matt Savoie $90,000 (1)
Salary Remaining : $90,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Hunter Brzustewicz $90,000 (2)
Salary Remaining : $90,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Ondrej Kase $85,100 (1)
Salary Remaining : $85,100
Salary Average : $4,000
Salary Average Remaining : $4,000
Miles Wood $84,000 (1)
Salary Remaining : $84,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Zach Ostapchuk $80,000 (5)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jamie Drysdale $80,000 (4)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Filip Bystedt $80,000 (1)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Andrew Cristall $80,000 (2)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Riley Heidt $80,000 (2)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Logan Stankoven $80,000 (5)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Alec Regula $78,500 (1)
Salary Remaining : $78,500
Salary Average : $4,000
Salary Average Remaining : $4,000
Ty Smith $77,500 (2)
Salary Remaining : $77,500
Salary Average : $4,000
Salary Average Remaining : $4,000
Ville Heinola $75,000 (3)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Victor Söderström $75,000 (3)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Scott Wedgewood $75,000 (2)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Michael Hrabal $70,000 (2)
Salary Remaining : $70,000
Salary Average : $4,000
Salary Average Remaining : $4,000
William Wallinder $70,000 (3)
Salary Remaining : $70,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jonatan Berggren $70,000 (1)
Salary Remaining : $70,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Colby Robak $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Samu Salminen $60,000 (3)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jack Thompson $60,000 (3)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Devon Levi $60,000 (4)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Nikita Alexandrov $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Total Farm Players30
Salary Commitment
Year 14 : $2,515,850
Year 15 : $1,787,950
Year 16 : $850,000
Year 17 : $390,000
Salary Average Commitment
Year 14 : $120,000
Year 15 : $84,000
Year 16 : $44,000
Year 17 : $20,000

BROOKLYN BLAZERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameBarclays Center
Level 1: 6500 - $100 - 0 - 0.00%
Level 2: 5500 - $60 - 0 - 0.00%
Level 3: 2500 - $35 - 0 - 0.00%
Level 4: 4000 - $25 - 0 - 0.00%
Luxury : 1000 - $200 - 0 - 0.00%
Total Capacity :19500
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$36,833,502
Farm Players Total Salaries$2,183,600
Coaches Total Salaries$1,100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $55,000,000$0
Estimate Over Minimum Salary Cap of $20,000,000 $0
Current Bank Account$364,540,349
Projected Bank Account$364,540,349

Pro Players Salaries

Seth Jones $3,020,625 (4)
-Salary Remaining : $3,020,625
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Konstantin Barulin $2,500,000 (1)
-Salary Remaining : $2,500,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Brandon Saad $2,437,500 (5)
-Salary Remaining : $2,437,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Matt Boldy $2,200,000 (5)
-Salary Remaining : $2,200,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Ryan Murray $2,090,408 (5)
-Salary Remaining : $2,090,408
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Aaron Ekblad $2,053,750 (2)
-Salary Remaining : $2,053,750
-Salary Average : $40,000
-Salary Average Remaining : $40,000
John Gibson $1,886,719 (3)
-Salary Remaining : $1,886,719
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Nikolay Goldobin $1,875,000 (4)
-Salary Remaining : $1,875,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Kasperi Kapanen $1,825,000 (2)
-Salary Remaining : $1,825,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Alexander Radulov $1,794,500 (2)
-Salary Remaining : $1,794,500
-Salary Average : $0
-Salary Average Remaining : $0
Rob Fabbri $1,704,000 (3)
-Salary Remaining : $1,704,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Jake DeBrusk $1,687,500 (4)
-Salary Remaining : $1,687,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Dominik Masin $1,472,000 (5)
-Salary Remaining : $1,472,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Mattias Tedenby $1,450,000 (1)
-Salary Remaining : $1,450,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
John Klingberg $1,417,000 (1)
-Salary Remaining : $1,417,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Brayden Point $1,307,000 (2)
-Salary Remaining : $1,307,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Calvin Pickard $1,300,000 (2)
-Salary Remaining : $1,300,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Adrian Kempe $1,262,500 (1)
-Salary Remaining : $1,262,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Kevin Shattenkirk $1,200,000 (1)
-Salary Remaining : $1,200,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Andrew Cogliano $1,200,000 (1)
-Salary Remaining : $1,200,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Carl Dahlstrom $650,000 (2)
-Salary Remaining : $650,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Charles Hudon $500,000 (1)
-Salary Remaining : $500,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Total Pro Players22
Salary Commitment
Year 14 : $36,833,502
Year 15 : $27,304,002
Year 16 : $18,373,752
Year 17 : $14,783,033
Salary Average Commitment
Year 14 : $840,000
Year 15 : $560,000
Year 16 : $360,000
Year 17 : $280,000
Salary Cap with 1 Way Contract
Year 14 : $36,833,502
Year 15 : $27,304,002
Year 16 : $18,373,752
Year 17 : $14,783,033

Farm Players Salaries

Miikka Salomaki $120,000 (4)
Salary Remaining : $120,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Dmitry Kulikov $120,000 (2)
Salary Remaining : $120,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Luke Adam $120,000 (2)
Salary Remaining : $120,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Evgeny Svechnikov $120,000 (3)
Salary Remaining : $120,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Joseph Woll $120,000 (2)
Salary Remaining : $120,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Marco Kasper $92,500 (1)
Salary Remaining : $92,500
Salary Average : $4,000
Salary Average Remaining : $4,000
Laurent Dauphin $92,100 (2)
Salary Remaining : $92,100
Salary Average : $4,000
Salary Average Remaining : $4,000
Will Smith $90,000 (2)
Salary Remaining : $90,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Corson Ceulemans $90,000 (3)
Salary Remaining : $90,000
Salary Average : $4,000
Salary Average Remaining : $4,000
David Jiříček $90,000 (1)
Salary Remaining : $90,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Mirco Mueller $89,000 (2)
Salary Remaining : $89,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Kirill Marchenko $85,000 (2)
Salary Remaining : $85,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Brad Lambert $80,000 (1)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jeremy Lauzon $80,000 (1)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Charlie Stramel $80,000 (2)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Ridly Greig $80,000 (4)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Owen Pickering $80,000 (1)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Felix Nilsson $70,000 (2)
Salary Remaining : $70,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Ryan Winterton $70,000 (3)
Salary Remaining : $70,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Tobias Björnfot $65,000 (1)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jakub Málek $60,000 (3)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Ian Cole $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Noel Nordh $60,000 (2)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Alexander Campbell $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Dmitri Buchelnikov $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Mathias Emilio Pettersen $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Total Farm Players26
Salary Commitment
Year 14 : $2,183,600
Year 15 : $1,466,100
Year 16 : $540,000
Year 17 : $200,000
Salary Average Commitment
Year 14 : $104,000
Year 15 : $64,000
Year 16 : $24,000
Year 17 : $8,000

CALGARY COWBOYS



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$40,269,372
Farm Players Total Salaries$2,219,900
Coaches Total Salaries$2,970,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $55,000,000$0
Estimate Over Minimum Salary Cap of $20,000,000 $0
Current Bank Account$381,135,456
Projected Bank Account$381,135,456

Pro Players Salaries

Drew Doughty $3,540,172 (5)
-Salary Remaining : $3,540,172
-Salary Average : $0
-Salary Average Remaining : $0
Elias Lindholm $3,080,000 (5)
-Salary Remaining : $3,080,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
T.J. Galiardi $2,583,000 (4)
-Salary Remaining : $2,583,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Travis Zajac $2,537,260 (3)
-Salary Remaining : $2,537,260
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Brendan Gallagher $2,489,939 (2)
-Salary Remaining : $2,489,939
-Salary Average : $40,000
-Salary Average Remaining : $40,000
William Nylander $2,252,500 (2)
-Salary Remaining : $2,252,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Stephen Weiss $2,234,375 (2)
-Salary Remaining : $2,234,375
-Salary Average : $0
-Salary Average Remaining : $0
Sean Monahan $1,975,000 (2)
-Salary Remaining : $1,975,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Nathan MacKinnon $1,964,063 (3)
-Salary Remaining : $1,964,063
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Timo Meier $1,937,500 (3)
-Salary Remaining : $1,937,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Noah Juulsen $1,875,000 (4)
-Salary Remaining : $1,875,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Shea Weber $1,669,500 (4)
-Salary Remaining : $1,669,500
-Salary Average : $0
-Salary Average Remaining : $0
Tyler Myers $1,565,438 (4)
-Salary Remaining : $1,565,438
-Salary Average : $0
-Salary Average Remaining : $0
Glenn Gawdin $1,297,000 (2)
-Salary Remaining : $1,297,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Jack Campbell $1,265,625 (3)
-Salary Remaining : $1,265,625
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Adin Hill $1,250,000 (3)
-Salary Remaining : $1,250,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Zach Bogosian $1,043,000 (1)
-Salary Remaining : $1,043,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Brady Calla $880,000 (2)
-Salary Remaining : $880,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Nicolas Hague $875,000 (1)
-Salary Remaining : $875,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Oliver Kylington $805,000 (4)
-Salary Remaining : $805,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Cole Perfetti $800,000 (2)
-Salary Remaining : $800,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Cale Makar $800,000 (1)
-Salary Remaining : $800,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Tim Stützle $800,000 (2)
-Salary Remaining : $800,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Cole Caufield $750,000 (3)
-Salary Remaining : $750,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Total Pro Players24
Salary Commitment
Year 14 : $40,269,372
Year 15 : $37,551,372
Year 16 : $24,822,558
Year 17 : $15,118,110
Salary Average Commitment
Year 14 : $800,000
Year 15 : $680,000
Year 16 : $400,000
Year 17 : $160,000
Salary Cap with 1 Way Contract
Year 14 : $40,269,372
Year 15 : $37,551,372
Year 16 : $24,822,558
Year 17 : $15,118,110

Farm Players Salaries

Grigori Denisenko $120,000 (3)
Salary Remaining : $120,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Rafael Harvey-Pinard $94,000 (2)
Salary Remaining : $94,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Connor Ingram $91,000 (4)
Salary Remaining : $91,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Lucas Johansen $90,900 (1)
Salary Remaining : $90,900
Salary Average : $4,000
Salary Average Remaining : $4,000
Dmitriy Simashev $90,000 (2)
Salary Remaining : $90,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Owen Beck $90,000 (1)
Salary Remaining : $90,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Lane Hutson $90,000 (1)
Salary Remaining : $90,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Cal Petersen $87,300 (1)
Salary Remaining : $87,300
Salary Average : $4,000
Salary Average Remaining : $4,000
Adam Ruzicka $80,600 (2)
Salary Remaining : $80,600
Salary Average : $4,000
Salary Average Remaining : $4,000
Alexander Holtz $80,000 (2)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jaret Anderson-Dolan $75,000 (1)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Cale Fleury $75,000 (1)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Zachary Lauzon $71,100 (1)
Salary Remaining : $71,100
Salary Average : $4,000
Salary Average Remaining : $4,000
Jeremie Poirier $70,000 (2)
Salary Remaining : $70,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Matt Coronato $70,000 (5)
Salary Remaining : $70,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Ryan Merkley $70,000 (3)
Salary Remaining : $70,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Étienne Morin $70,000 (2)
Salary Remaining : $70,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Adam Beckman $65,000 (3)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Daniil Gushchin $60,000 (2)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jakub Dobes $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Patrik Puistola $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Brandon Coe $60,000 (2)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Alexei Lipanov $60,000 (2)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Calen Addison $60,000 (2)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jakub Lauko $60,000 (3)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Josh Brook $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jayden Struble $55,000 (2)
Salary Remaining : $55,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Cole Schwindt $55,000 (3)
Salary Remaining : $55,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Hunter Smith $50,000 (2)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Dennis Hildeby $50,000 (2)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Arseni Sergeyev $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Total Farm Players31
Salary Commitment
Year 14 : $2,219,900
Year 15 : $1,410,600
Year 16 : $531,000
Year 17 : $161,000
Salary Average Commitment
Year 14 : $124,000
Year 15 : $80,000
Year 16 : $28,000
Year 17 : $8,000

CAPE BRETON CELTS



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$39,112,500
Farm Players Total Salaries$2,029,500
Coaches Total Salaries$1,884,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $55,000,000$0
Estimate Over Minimum Salary Cap of $20,000,000 $0
Current Bank Account$430,428,774
Projected Bank Account$430,428,774

Pro Players Salaries

Kris Letang $2,950,000 (1)
-Salary Remaining : $2,950,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Ryan O'Reilly $2,892,500 (1)
-Salary Remaining : $2,892,500
-Salary Average : $0
-Salary Average Remaining : $0
Martin Nečas $2,887,500 (5)
-Salary Remaining : $2,887,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Brendan Lemieux $2,562,500 (3)
-Salary Remaining : $2,562,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Mitch Marner $2,525,000 (4)
-Salary Remaining : $2,525,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Jake Gardiner $2,325,000 (2)
-Salary Remaining : $2,325,000
-Salary Average : $0
-Salary Average Remaining : $0
Cam Ward $2,254,000 (1)
-Salary Remaining : $2,254,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Luke Kunin $2,100,000 (4)
-Salary Remaining : $2,100,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Sebastian Aho $1,937,500 (4)
-Salary Remaining : $1,937,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Rasmus Ristolainen $1,875,000 (2)
-Salary Remaining : $1,875,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Juuse Saros $1,755,000 (2)
-Salary Remaining : $1,755,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Evander Kane $1,715,000 (1)
-Salary Remaining : $1,715,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Nicklas Backstrom $1,666,000 (2)
-Salary Remaining : $1,666,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Joel Armia $1,566,000 (1)
-Salary Remaining : $1,566,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Kris Russell $1,272,000 (1)
-Salary Remaining : $1,272,000
-Salary Average : $0
-Salary Average Remaining : $0
Ty Rattie $1,258,000 (1)
-Salary Remaining : $1,258,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Nick Leddy $1,200,000 (1)
-Salary Remaining : $1,200,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Zemi Girgensons $1,134,000 (2)
-Salary Remaining : $1,134,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Tony DeAngelo $937,500 (1)
-Salary Remaining : $937,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Josh Norris $775,000 (1)
-Salary Remaining : $775,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Alex Newhook $775,000 (3)
-Salary Remaining : $775,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Thomas Harley $750,000 (2)
-Salary Remaining : $750,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Total Pro Players22
Salary Commitment
Year 14 : $39,112,500
Year 15 : $22,292,500
Year 16 : $12,787,500
Year 17 : $9,450,000
Salary Average Commitment
Year 14 : $760,000
Year 15 : $440,000
Year 16 : $240,000
Year 17 : $160,000
Salary Cap with 1 Way Contract
Year 14 : $39,112,500
Year 15 : $22,292,500
Year 16 : $12,787,500
Year 17 : $9,450,000

Farm Players Salaries

Martin Fehérváry $120,000 (3)
Salary Remaining : $120,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Rasmus Kupari $120,000 (4)
Salary Remaining : $120,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Alexandre Texier $99,500 (4)
Salary Remaining : $99,500
Salary Average : $4,000
Salary Average Remaining : $4,000
Gage Goncalves $95,000 (1)
Salary Remaining : $95,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Brennan Othmann $90,000 (5)
Salary Remaining : $90,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Axel Sandin Pellikka $90,000 (2)
Salary Remaining : $90,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Lian Bichsel $90,000 (1)
Salary Remaining : $90,000
Salary Average : $4,000
Salary Average Remaining : $4,000
JJ Peterka $80,000 (4)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Luca Del Bel Belluz $80,000 (1)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Scott Morrow $80,000 (4)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Eduard Šalé $80,000 (2)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Rieger Lorenz $70,000 (1)
Salary Remaining : $70,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Samuel Helenius $70,000 (1)
Salary Remaining : $70,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Oscar Fisker Mølgaard $70,000 (2)
Salary Remaining : $70,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Luke Evangelista $70,000 (3)
Salary Remaining : $70,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Nicolas Meloche $70,000 (2)
Salary Remaining : $70,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Raphael Lavoie $65,000 (1)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Quinton Burns $60,000 (2)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jamieson Rees $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Bryce McConnell-Barker $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Helge Grans $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Sean Farrell $50,000 (2)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Juha Jatkola $50,000 (2)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Justus Annunen $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Mathieu Cataford $50,000 (2)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Mats Lindgren $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Erik Portillo $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Martin Chromiak $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Total Farm Players28
Salary Commitment
Year 14 : $2,029,500
Year 15 : $1,179,500
Year 16 : $659,500
Year 17 : $469,500
Salary Average Commitment
Year 14 : $112,000
Year 15 : $60,000
Year 16 : $28,000
Year 17 : $20,000

CAPE FEAR PROWLERS



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$46,485,042
Farm Players Total Salaries$2,606,825
Coaches Total Salaries$2,600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $55,000,000$0
Estimate Over Minimum Salary Cap of $20,000,000 $0
Current Bank Account$429,971,395
Projected Bank Account$429,971,395

Pro Players Salaries

Jonathan Toews $3,843,750 (2)
-Salary Remaining : $3,843,750
-Salary Average : $0
-Salary Average Remaining : $0
Patrick Sharp $3,631,313 (2)
-Salary Remaining : $3,631,313
-Salary Average : $0
-Salary Average Remaining : $0
Victor Hedman $3,353,906 (5)
-Salary Remaining : $3,353,906
-Salary Average : $0
-Salary Average Remaining : $0
Ryan Nugent-Hopkins $2,591,094 (4)
-Salary Remaining : $2,591,094
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Phil Kessel $2,584,780 (3)
-Salary Remaining : $2,584,780
-Salary Average : $0
-Salary Average Remaining : $0
Tage Thompson $2,512,500 (4)
-Salary Remaining : $2,512,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Vladimir Tarasenko $2,465,887 (2)
-Salary Remaining : $2,465,887
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Marc-Andre Fleury $2,446,625 (4)
-Salary Remaining : $2,446,625
-Salary Average : $0
-Salary Average Remaining : $0
Aleksander Barkov $2,374,906 (2)
-Salary Remaining : $2,374,906
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Jesper Bratt $2,113,750 (4)
-Salary Remaining : $2,113,750
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Jonathan Drouin $2,000,000 (2)
-Salary Remaining : $2,000,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Travis Sanheim $1,987,500 (3)
-Salary Remaining : $1,987,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Connor Hellebuyck $1,875,000 (3)
-Salary Remaining : $1,875,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Dennis Wideman $1,849,000 (1)
-Salary Remaining : $1,849,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Jacob Josefson $1,802,000 (2)
-Salary Remaining : $1,802,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Nico Hischier $1,800,000 (4)
-Salary Remaining : $1,800,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Adam Larsson $1,671,000 (2)
-Salary Remaining : $1,671,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Anton Stralman $1,432,031 (2)
-Salary Remaining : $1,432,031
-Salary Average : $40,000
-Salary Average Remaining : $40,000
John Carlson $1,275,000 (1)
-Salary Remaining : $1,275,000
-Salary Average : $0
-Salary Average Remaining : $0
Jack Quinn $825,000 (4)
-Salary Remaining : $825,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Bryan Little $800,000 (1)
-Salary Remaining : $800,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Marcus Johansson $650,000 (1)
-Salary Remaining : $650,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Cody Ceci $600,000 (2)
-Salary Remaining : $600,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Total Pro Players23
Salary Commitment
Year 14 : $46,485,042
Year 15 : $41,911,042
Year 16 : $22,090,155
Year 17 : $15,642,875
Salary Average Commitment
Year 14 : $680,000
Year 15 : $560,000
Year 16 : $280,000
Year 17 : $200,000
Salary Cap with 1 Way Contract
Year 14 : $46,485,042
Year 15 : $41,911,042
Year 16 : $22,090,155
Year 17 : $15,642,875

Farm Players Salaries

Frederik Andersen $201,150 (2)
Salary Remaining : $201,150
Salary Average : $4,000
Salary Average Remaining : $4,000
Christian Dvorak $133,300 (2)
Salary Remaining : $133,300
Salary Average : $4,000
Salary Average Remaining : $4,000
Mattias Samuelsson $120,000 (5)
Salary Remaining : $120,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Spencer Foo $120,000 (1)
Salary Remaining : $120,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Marcus Pettersson $110,100 (1)
Salary Remaining : $110,100
Salary Average : $4,000
Salary Average Remaining : $4,000
Sam Steel $104,625 (4)
Salary Remaining : $104,625
Salary Average : $4,000
Salary Average Remaining : $4,000
Jonas Brodin $100,000 (1)
Salary Remaining : $100,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Warren Foegele $90,750 (1)
Salary Remaining : $90,750
Salary Average : $4,000
Salary Average Remaining : $4,000
Wyatt Johnston $90,000 (5)
Salary Remaining : $90,000
Salary Average : $4,000
Salary Average Remaining : $4,000
David Reinbacher $90,000 (2)
Salary Remaining : $90,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Kevin Korchinski $90,000 (1)
Salary Remaining : $90,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Pavel Mintyukov $90,000 (1)
Salary Remaining : $90,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jiří Kulich $90,000 (1)
Salary Remaining : $90,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Leo Carlsson $90,000 (2)
Salary Remaining : $90,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Filip Gustavsson $86,900 (1)
Salary Remaining : $86,900
Salary Average : $4,000
Salary Average Remaining : $4,000
Ukko-Pekka Luukkonen $80,000 (2)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Oskar Olausson $80,000 (5)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jagger Firkus $80,000 (1)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Tristan Luneau $80,000 (1)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Liam Öhgren $80,000 (1)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Marco Rossi $80,000 (4)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Carson Rehkopf $80,000 (2)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Yegor Sidorov $70,000 (2)
Salary Remaining : $70,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Colton Dach $70,000 (5)
Salary Remaining : $70,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Riley Kidney $70,000 (2)
Salary Remaining : $70,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Roby Järventie $60,000 (3)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Topi Niemelä $60,000 (3)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Vladislav Kamenev $60,000 (2)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Zac Jones $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Total Farm Players29
Salary Commitment
Year 14 : $2,606,825
Year 15 : $1,539,075
Year 16 : $664,625
Year 17 : $544,625
Salary Average Commitment
Year 14 : $116,000
Year 15 : $68,000
Year 16 : $32,000
Year 17 : $24,000

CHICAGO CRUSHERS



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$32,906,719
Farm Players Total Salaries$1,958,300
Coaches Total Salaries$2,975,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $55,000,000$0
Estimate Over Minimum Salary Cap of $20,000,000 $0
Current Bank Account$439,031,391
Projected Bank Account$439,031,391

Pro Players Salaries

Thomas Greiss $2,670,469 (1)
-Salary Remaining : $2,670,469
-Salary Average : $0
-Salary Average Remaining : $0
Joel Farabee $2,518,750 (5)
-Salary Remaining : $2,518,750
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Jack Eichel $2,225,000 (3)
-Salary Remaining : $2,225,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Mikko Rantanen $2,220,000 (2)
-Salary Remaining : $2,220,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Alexander Wennberg $2,012,500 (2)
-Salary Remaining : $2,012,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Boone Jenner $1,891,250 (4)
-Salary Remaining : $1,891,250
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Alexander Edler $1,875,000 (1)
-Salary Remaining : $1,875,000
-Salary Average : $0
-Salary Average Remaining : $0
Rasmus Sandin $1,775,000 (5)
-Salary Remaining : $1,775,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Jake Guentzel $1,685,625 (3)
-Salary Remaining : $1,685,625
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Denis Gurianov $1,628,000 (3)
-Salary Remaining : $1,628,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Olli Maatta $1,625,000 (1)
-Salary Remaining : $1,625,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Pavel Buchnevich $1,495,000 (3)
-Salary Remaining : $1,495,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Mathew Dumba $1,418,125 (1)
-Salary Remaining : $1,418,125
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Morgan Frost $1,400,000 (5)
-Salary Remaining : $1,400,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Jake Bean $1,237,500 (5)
-Salary Remaining : $1,237,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Connor Murphy $1,042,000 (1)
-Salary Remaining : $1,042,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Mikael Backlund $812,500 (2)
-Salary Remaining : $812,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Oliver Bjorkstrand $775,000 (2)
-Salary Remaining : $775,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Anthony Cirelli $750,000 (1)
-Salary Remaining : $750,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
John Marino $650,000 (1)
-Salary Remaining : $650,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Josh Mahura $600,000 (2)
-Salary Remaining : $600,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
William Carrier $600,000 (1)
-Salary Remaining : $600,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Total Pro Players22
Salary Commitment
Year 14 : $32,906,719
Year 15 : $22,276,125
Year 16 : $15,856,125
Year 17 : $8,822,500
Salary Average Commitment
Year 14 : $800,000
Year 15 : $560,000
Year 16 : $360,000
Year 17 : $200,000
Salary Cap with 1 Way Contract
Year 14 : $32,906,719
Year 15 : $22,276,125
Year 16 : $15,856,125
Year 17 : $8,822,500

Farm Players Salaries

Ilya Sorokin $120,000 (5)
Salary Remaining : $120,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Andrew Mangiapane $105,000 (4)
Salary Remaining : $105,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Brady Skjei $93,400 (1)
Salary Remaining : $93,400
Salary Average : $4,000
Salary Average Remaining : $4,000
Charlie Coyle $93,000 (3)
Salary Remaining : $93,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Connor Zary $90,000 (4)
Salary Remaining : $90,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Brandon Montour $89,500 (3)
Salary Remaining : $89,500
Salary Average : $4,000
Salary Average Remaining : $4,000
Ville Husso $75,000 (1)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Kevin Bahl $71,500 (1)
Salary Remaining : $71,500
Salary Average : $4,000
Salary Average Remaining : $4,000
Egor Sokolov $70,900 (1)
Salary Remaining : $70,900
Salary Average : $4,000
Salary Average Remaining : $4,000
Ryan Greene $70,000 (1)
Salary Remaining : $70,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Mason Lohrei $70,000 (4)
Salary Remaining : $70,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Nils Lundkvist $65,000 (1)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Matthew Phillips $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Mitchell Stephens $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
AJ Greer $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Chris Tanev $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Martin Frk $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Dustin Wolf $60,000 (3)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Dylan MacKinnon $60,000 (2)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Morgan Geekie $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Gustav Olofsson $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Justin Ertel $60,000 (3)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Roman Schmidt $60,000 (3)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Riley Sheahan $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Matt Nieto $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
J.T. Compher $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
David Farrance $55,000 (1)
Salary Remaining : $55,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Yegor Yegorov $50,000 (2)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Total Farm Players28
Salary Commitment
Year 14 : $1,958,300
Year 15 : $857,500
Year 16 : $747,500
Year 17 : $385,000
Salary Average Commitment
Year 14 : $112,000
Year 15 : $44,000
Year 16 : $36,000
Year 17 : $16,000

COLORADO WOLVES



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Den
Level 1: 6000 - $120 - 0 - 0.00%
Level 2: 5000 - $70 - 0 - 0.00%
Level 3: 2000 - $50 - 0 - 0.00%
Level 4: 4000 - $40 - 0 - 0.00%
Luxury : 1000 - $300 - 0 - 0.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $25 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$25,641,375
Farm Players Total Salaries$2,214,200
Coaches Total Salaries$2,612,400
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $55,000,000$0
Estimate Over Minimum Salary Cap of $20,000,000 $0
Current Bank Account$499,451,937
Projected Bank Account$499,451,937

Pro Players Salaries

Oscar Dansk $2,500,000 (5)
-Salary Remaining : $2,500,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Kyle Connor $2,262,500 (4)
-Salary Remaining : $2,262,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Travis Konecny $1,946,250 (4)
-Salary Remaining : $1,946,250
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Nick Schmaltz $1,888,750 (2)
-Salary Remaining : $1,888,750
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Shea Theodore $1,565,000 (2)
-Salary Remaining : $1,565,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Carl Gunnarsson $1,485,000 (1)
-Salary Remaining : $1,485,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Dougie Hamilton $1,359,375 (3)
-Salary Remaining : $1,359,375
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Jordan Schmaltz $1,219,000 (4)
-Salary Remaining : $1,219,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Jesse Puljujarvi $1,213,500 (5)
-Salary Remaining : $1,213,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Alex Galchenyuk $1,200,000 (5)
-Salary Remaining : $1,200,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Samu Perhonen $1,119,000 (1)
-Salary Remaining : $1,119,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Emile Poirier $1,100,000 (5)
-Salary Remaining : $1,100,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Kailer Yamamoto $1,046,250 (5)
-Salary Remaining : $1,046,250
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Nick Ritchie $962,500 (1)
-Salary Remaining : $962,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Victor Rask $935,500 (4)
-Salary Remaining : $935,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Jason Dickinson $843,750 (2)
-Salary Remaining : $843,750
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Connor McMichael $825,000 (3)
-Salary Remaining : $825,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Wade Allison $770,000 (3)
-Salary Remaining : $770,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Brandon Carlo $750,000 (2)
-Salary Remaining : $750,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Erik Cernak $650,000 (2)
-Salary Remaining : $650,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Total Pro Players20
Salary Commitment
Year 14 : $25,641,375
Year 15 : $22,074,875
Year 16 : $16,377,375
Year 17 : $13,423,000
Salary Average Commitment
Year 14 : $800,000
Year 15 : $680,000
Year 16 : $480,000
Year 17 : $360,000
Salary Cap with 1 Way Contract
Year 14 : $25,641,375
Year 15 : $22,074,875
Year 16 : $16,377,375
Year 17 : $13,423,000

Farm Players Salaries

Matt Puempel $97,500 (1)
Salary Remaining : $97,500
Salary Average : $4,000
Salary Average Remaining : $4,000
Sam Morin $93,750 (1)
Salary Remaining : $93,750
Salary Average : $4,000
Salary Average Remaining : $4,000
Oliver Bonk $90,000 (2)
Salary Remaining : $90,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Zack Bolduc $90,000 (5)
Salary Remaining : $90,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Carson Lambos $90,000 (5)
Salary Remaining : $90,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Yakov Trenin $88,750 (2)
Salary Remaining : $88,750
Salary Average : $4,000
Salary Average Remaining : $4,000
Brayden Tracey $82,100 (1)
Salary Remaining : $82,100
Salary Average : $4,000
Salary Average Remaining : $4,000
Damon Severson $80,000 (1)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Calum Ritchie $80,000 (2)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Zachary L'Heureux $80,000 (2)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Yaroslav Askarov $80,000 (4)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Olen Zellweger $80,000 (5)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Martin Kaut $77,500 (2)
Salary Remaining : $77,500
Salary Average : $4,000
Salary Average Remaining : $4,000
Jay O'Brien $75,000 (2)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Antti Tuomisto $72,400 (1)
Salary Remaining : $72,400
Salary Average : $4,000
Salary Average Remaining : $4,000
Filip Johansson $72,200 (1)
Salary Remaining : $72,200
Salary Average : $4,000
Salary Average Remaining : $4,000
Artem Duda $70,000 (1)
Salary Remaining : $70,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Ethan Gauthier $70,000 (2)
Salary Remaining : $70,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Ryan O'Rourke $70,000 (2)
Salary Remaining : $70,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Martin Mišiak $70,000 (2)
Salary Remaining : $70,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Tyler Kleven $70,000 (2)
Salary Remaining : $70,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Ryan Suzuki $65,000 (3)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Kirill Ustimenko $65,000 (1)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jacob Bernard-Docker $65,000 (2)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
William Strömgren $60,000 (3)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Oliver Kapanen $60,000 (2)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Dmitri Kuzmin $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
William Whitelaw $60,000 (2)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Alexander Perevalov $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Konnor Smith $50,000 (2)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Total Farm Players30
Salary Commitment
Year 14 : $2,214,200
Year 15 : $1,471,250
Year 16 : $465,000
Year 17 : $340,000
Salary Average Commitment
Year 14 : $120,000
Year 15 : $80,000
Year 16 : $24,000
Year 17 : $16,000

COQUITLAM KNIGHTS



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$30,586,375
Farm Players Total Salaries$2,138,250
Coaches Total Salaries$1,249,400
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $55,000,000$0
Estimate Over Minimum Salary Cap of $20,000,000 $0
Current Bank Account$398,407,641
Projected Bank Account$398,407,641

Pro Players Salaries

Mark Scheifele $2,724,000 (1)
-Salary Remaining : $2,724,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Alec Martinez $2,500,000 (3)
-Salary Remaining : $2,500,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Tomas Hertl $2,444,500 (2)
-Salary Remaining : $2,444,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Pierre-Luc Dubois $2,425,000 (5)
-Salary Remaining : $2,425,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Nikolaj Ehlers $2,277,500 (2)
-Salary Remaining : $2,277,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Brady Tkachuk $2,275,000 (4)
-Salary Remaining : $2,275,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Tristan Jarry $1,863,875 (5)
-Salary Remaining : $1,863,875
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Charlie McAvoy $1,687,500 (5)
-Salary Remaining : $1,687,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Brett Pesce $1,523,750 (4)
-Salary Remaining : $1,523,750
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Ivan Barbashev $1,417,500 (5)
-Salary Remaining : $1,417,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Sebastian Collberg $1,283,750 (2)
-Salary Remaining : $1,283,750
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Travis Hamonic $1,200,000 (3)
-Salary Remaining : $1,200,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Jayce Hawryluk $1,078,000 (2)
-Salary Remaining : $1,078,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Lias Andersson $980,000 (4)
-Salary Remaining : $980,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Karl Alzner $965,000 (3)
-Salary Remaining : $965,000
-Salary Average : $0
-Salary Average Remaining : $0
Pyotr Kochetkov $941,000 (3)
-Salary Remaining : $941,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Connor Bedard $900,000 (2)
-Salary Remaining : $900,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Jack Roslovic $750,000 (3)
-Salary Remaining : $750,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Brandon Gormley $750,000 (2)
-Salary Remaining : $750,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Dillon Heatherington $600,000 (2)
-Salary Remaining : $600,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Total Pro Players20
Salary Commitment
Year 14 : $30,586,375
Year 15 : $27,862,375
Year 16 : $18,528,625
Year 17 : $12,172,625
Salary Average Commitment
Year 14 : $760,000
Year 15 : $720,000
Year 16 : $440,000
Year 17 : $280,000
Salary Cap with 1 Way Contract
Year 14 : $30,586,375
Year 15 : $27,862,375
Year 16 : $18,528,625
Year 17 : $12,172,625

Farm Players Salaries

Ty Dellandrea $120,000 (3)
Salary Remaining : $120,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Sam Kurker $120,000 (3)
Salary Remaining : $120,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Nathan Bastian $120,000 (3)
Salary Remaining : $120,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Nicklas Jensen $112,800 (2)
Salary Remaining : $112,800
Salary Average : $4,000
Salary Average Remaining : $4,000
Sven Baertschi $93,000 (4)
Salary Remaining : $93,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Derek Forbort $91,750 (2)
Salary Remaining : $91,750
Salary Average : $4,000
Salary Average Remaining : $4,000
Gabriel Bourque $90,700 (2)
Salary Remaining : $90,700
Salary Average : $4,000
Salary Average Remaining : $4,000
Cole Sillinger $90,000 (3)
Salary Remaining : $90,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Fabian Lysell $90,000 (2)
Salary Remaining : $90,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Shane Wright $90,000 (1)
Salary Remaining : $90,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Brayden Yager $80,000 (2)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Justin Barron $80,000 (2)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Nathan Gaucher $80,000 (1)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Anton Wahlberg $70,000 (2)
Salary Remaining : $70,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Christian Kyrou $70,000 (1)
Salary Remaining : $70,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Emil Andrae $70,000 (2)
Salary Remaining : $70,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Emil Heineman $70,000 (2)
Salary Remaining : $70,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Matt Clark $70,000 (3)
Salary Remaining : $70,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Sam Poulin $70,000 (1)
Salary Remaining : $70,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Ty Nelson $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Leevi Merilainen $60,000 (2)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Filip Nordberg $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Yan Kuznetsov $60,000 (2)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Tyler Brennan $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Nick Lardis $60,000 (2)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Juraj Pekarcik $50,000 (2)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Devin Kaplan $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Total Farm Players27
Salary Commitment
Year 14 : $2,138,250
Year 15 : $1,598,250
Year 16 : $613,000
Year 17 : $93,000
Salary Average Commitment
Year 14 : $108,000
Year 15 : $76,000
Year 16 : $24,000
Year 17 : $4,000

DETROIT RED WINGS



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Joe
Level 1: 6000 - $125 - 0 - 0.00%
Level 2: 5000 - $75 - 0 - 0.00%
Level 3: 2000 - $40 - 0 - 0.00%
Level 4: 4000 - $30 - 0 - 0.00%
Luxury : 1000 - $250 - 0 - 0.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$27,449,355
Farm Players Total Salaries$2,262,750
Coaches Total Salaries$2,555,300
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $55,000,000$0
Estimate Over Minimum Salary Cap of $20,000,000 $0
Current Bank Account$233,942,218
Projected Bank Account$233,942,218

Pro Players Salaries

Morgan Rielly $2,857,031 (4)
-Salary Remaining : $2,857,031
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Jason Robertson $2,400,000 (5)
-Salary Remaining : $2,400,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Taylor Hall $2,388,750 (3)
-Salary Remaining : $2,388,750
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Artem Anisimov $2,310,798 (3)
-Salary Remaining : $2,310,798
-Salary Average : $0
-Salary Average Remaining : $0
Jake Oettinger $2,275,000 (5)
-Salary Remaining : $2,275,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Jason Zucker $1,391,250 (3)
-Salary Remaining : $1,391,250
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Nikita Scherbak $1,356,750 (5)
-Salary Remaining : $1,356,750
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Noah Hanifin $1,312,500 (2)
-Salary Remaining : $1,312,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Mikhail Grigorenko $1,296,338 (4)
-Salary Remaining : $1,296,338
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Michael Stone $1,121,875 (3)
-Salary Remaining : $1,121,875
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Adam Clendening $1,067,313 (2)
-Salary Remaining : $1,067,313
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Madison Bowey $1,056,250 (1)
-Salary Remaining : $1,056,250
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Julius Honka $1,007,500 (1)
-Salary Remaining : $1,007,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Boo Nieves $1,000,000 (1)
-Salary Remaining : $1,000,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Michael Dal Colle $1,000,000 (1)
-Salary Remaining : $1,000,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Tyler Wotherspoon $933,000 (1)
-Salary Remaining : $933,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Owen Tippett $875,000 (1)
-Salary Remaining : $875,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Dillion Hamaliuk $600,000 (1)
-Salary Remaining : $600,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Joni Jurmo $600,000 (3)
-Salary Remaining : $600,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Max Jones $600,000 (3)
-Salary Remaining : $600,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Total Pro Players20
Salary Commitment
Year 14 : $27,449,355
Year 15 : $20,977,605
Year 16 : $18,597,792
Year 17 : $10,185,119
Salary Average Commitment
Year 14 : $760,000
Year 15 : $480,000
Year 16 : $400,000
Year 17 : $200,000
Salary Cap with 1 Way Contract
Year 14 : $27,449,355
Year 15 : $20,977,605
Year 16 : $18,597,792
Year 17 : $10,185,119

Farm Players Salaries

Felix Sandstrom $200,000 (3)
Salary Remaining : $200,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Ian McCoshen $114,700 (3)
Salary Remaining : $114,700
Salary Average : $4,000
Salary Average Remaining : $4,000
Kieffer Bellows $108,500 (3)
Salary Remaining : $108,500
Salary Average : $4,000
Salary Average Remaining : $4,000
Dylan McIlrath $95,100 (2)
Salary Remaining : $95,100
Salary Average : $4,000
Salary Average Remaining : $4,000
Alex Formenton $93,750 (3)
Salary Remaining : $93,750
Salary Average : $4,000
Salary Average Remaining : $4,000
Nate Danielson $90,000 (2)
Salary Remaining : $90,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Oliver Moore $90,000 (2)
Salary Remaining : $90,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Alexander Volkov $88,200 (3)
Salary Remaining : $88,200
Salary Average : $4,000
Salary Average Remaining : $4,000
Patrik Hamrla $80,000 (4)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Reid Schaefer $80,000 (1)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Xavier Bourgault $80,000 (5)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Egor Zamula $77,500 (4)
Salary Remaining : $77,500
Salary Average : $4,000
Salary Average Remaining : $4,000
Noel Gunler $70,000 (2)
Salary Remaining : $70,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Elias Salomonsson $70,000 (1)
Salary Remaining : $70,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Mattias Hävelid $70,000 (1)
Salary Remaining : $70,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Ryan Johnson $65,000 (1)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Philip Tomasino $65,000 (1)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Nicholas Robertson $65,000 (2)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Aleksi Heponiemi $65,000 (1)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Mads Sogaard $65,000 (2)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Paul Ludwinski $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Matt Robertson $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Zayde Wisdom $60,000 (4)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Hoyt Stanley $60,000 (2)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jakub Zboril $60,000 (4)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Nick Bjugstad $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Joel Blomqvist $60,000 (2)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Noah Dower Nilsson $60,000 (2)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Ludwig Persson $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Total Farm Players29
Salary Commitment
Year 14 : $2,262,750
Year 15 : $1,617,750
Year 16 : $962,650
Year 17 : $357,500
Salary Average Commitment
Year 14 : $116,000
Year 15 : $76,000
Year 16 : $40,000
Year 17 : $20,000

EDMONTON BUSCHWACKERS



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$29,232,141
Farm Players Total Salaries$2,407,000
Coaches Total Salaries$2,426,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $55,000,000$0
Estimate Over Minimum Salary Cap of $20,000,000 $0
Current Bank Account$465,403,920
Projected Bank Account$465,403,920

Pro Players Salaries

Kyle Turris $3,926,485 (5)
-Salary Remaining : $3,926,485
-Salary Average : $0
-Salary Average Remaining : $0
Cam Fowler $2,857,031 (3)
-Salary Remaining : $2,857,031
-Salary Average : $0
-Salary Average Remaining : $0
Carter Hart $2,812,500 (4)
-Salary Remaining : $2,812,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Mikhail Sergachev $2,712,500 (5)
-Salary Remaining : $2,712,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Auston Matthews $1,922,500 (3)
-Salary Remaining : $1,922,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Zach Boychuk $1,908,000 (1)
-Salary Remaining : $1,908,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Matthew Tkachuk $1,865,625 (2)
-Salary Remaining : $1,865,625
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Joel Broda $1,480,000 (1)
-Salary Remaining : $1,480,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Marc Staal $1,410,000 (2)
-Salary Remaining : $1,410,000
-Salary Average : $0
-Salary Average Remaining : $0
Jujhar Khaira $1,210,000 (2)
-Salary Remaining : $1,210,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Stefan Elliott $1,200,000 (5)
-Salary Remaining : $1,200,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Darnell Nurse $975,000 (2)
-Salary Remaining : $975,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Frederik Gauthier $877,500 (1)
-Salary Remaining : $877,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Filip Chytil $800,000 (1)
-Salary Remaining : $800,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Barrett Hayton $775,000 (1)
-Salary Remaining : $775,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Conor Timmins $750,000 (1)
-Salary Remaining : $750,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Simon Holmström $650,000 (1)
-Salary Remaining : $650,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Marc-Olivier Roy $600,000 (3)
-Salary Remaining : $600,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Conner Bleackley $500,000 (2)
-Salary Remaining : $500,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Total Pro Players19
Salary Commitment
Year 14 : $29,232,141
Year 15 : $21,991,641
Year 16 : $16,031,016
Year 17 : $10,651,485
Salary Average Commitment
Year 14 : $640,000
Year 15 : $360,000
Year 16 : $200,000
Year 17 : $120,000
Salary Cap with 1 Way Contract
Year 14 : $29,232,141
Year 15 : $21,991,641
Year 16 : $16,031,016
Year 17 : $10,651,485

Farm Players Salaries

Anthony Stolarz $142,500 (5)
Salary Remaining : $142,500
Salary Average : $4,000
Salary Average Remaining : $4,000
Zach Budish $140,000 (3)
Salary Remaining : $140,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Max Friberg $127,500 (3)
Salary Remaining : $127,500
Salary Average : $4,000
Salary Average Remaining : $4,000
Xavier Ouellet $120,000 (5)
Salary Remaining : $120,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Ryan McLeod $94,300 (4)
Salary Remaining : $94,300
Salary Average : $4,000
Salary Average Remaining : $4,000
Quinton Howden $92,800 (1)
Salary Remaining : $92,800
Salary Average : $4,000
Salary Average Remaining : $4,000
Brock McGinn $91,000 (1)
Salary Remaining : $91,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Tyler Boucher $90,000 (5)
Salary Remaining : $90,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Topias Leinonen $80,000 (1)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Keegan Lowe $80,000 (1)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Otto Stenberg $80,000 (2)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Liam Foudy $80,000 (1)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Daniil Chayka $70,000 (3)
Salary Remaining : $70,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Theodor Niederbach $70,000 (2)
Salary Remaining : $70,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Ryan Chesley $70,000 (1)
Salary Remaining : $70,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Andrew Gibson $70,000 (2)
Salary Remaining : $70,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Rasmus Kumpulainen $70,000 (2)
Salary Remaining : $70,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Niklas Kokko $70,000 (1)
Salary Remaining : $70,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Roni Hirvonen $68,600 (4)
Salary Remaining : $68,600
Salary Average : $4,000
Salary Average Remaining : $4,000
Samuel Fagemo $65,300 (3)
Salary Remaining : $65,300
Salary Average : $4,000
Salary Average Remaining : $4,000
Caleb Jones $65,000 (2)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Ville Pokka $60,000 (5)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Yegor Zavragin $60,000 (2)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Elias Nils Pettersson $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jack Finley $60,000 (3)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Oliver Johansson $60,000 (3)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Olivier Rodrigue $60,000 (3)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Brett Berard $60,000 (3)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Drew Fortescue $50,000 (2)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Anton Johansson $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Quinn Olson $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Total Farm Players31
Salary Commitment
Year 14 : $2,407,000
Year 15 : $1,683,200
Year 16 : $1,218,200
Year 17 : $575,400
Salary Average Commitment
Year 14 : $124,000
Year 15 : $84,000
Year 16 : $56,000
Year 17 : $24,000

HALIFAX HIGHLANDERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameHalf Moon House
Level 1: 6700 - $129 - 0 - 0.00%
Level 2: 5700 - $99 - 0 - 0.00%
Level 3: 2200 - $50 - 0 - 0.00%
Level 4: 4200 - $40 - 0 - 0.00%
Luxury : 1700 - $288 - 0 - 0.00%
Total Capacity :20500
Farm
Farm Level 1: 2000 - $99 - 0 - 0.00%
Farm Level 2: 1000 - $44 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$35,804,985
Farm Players Total Salaries$2,646,800
Coaches Total Salaries$2,308,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $55,000,000$0
Estimate Over Minimum Salary Cap of $20,000,000 $0
Current Bank Account$537,957,830
Projected Bank Account$537,957,830

Pro Players Salaries

Sidney Crosby $3,483,485 (4)
-Salary Remaining : $3,483,485
-Salary Average : $0
-Salary Average Remaining : $0
Jacob Markstrom $3,180,000 (5)
-Salary Remaining : $3,180,000
-Salary Average : $0
-Salary Average Remaining : $0
Connor McDavid $3,013,750 (3)
-Salary Remaining : $3,013,750
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Mike Green $2,500,000 (5)
-Salary Remaining : $2,500,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
David Pastrnak $2,500,000 (5)
-Salary Remaining : $2,500,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Rasmus Dahlin $2,325,000 (5)
-Salary Remaining : $2,325,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Kari Lehtonen $2,094,000 (3)
-Salary Remaining : $2,094,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Wojtek Wolski $1,910,000 (4)
-Salary Remaining : $1,910,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Leon Draisaitl $1,875,000 (3)
-Salary Remaining : $1,875,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Andrei Svechnikov $1,875,000 (4)
-Salary Remaining : $1,875,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Nathan Horton $1,810,000 (2)
-Salary Remaining : $1,810,000
-Salary Average : $0
-Salary Average Remaining : $0
Nikita Zadorov $1,805,625 (5)
-Salary Remaining : $1,805,625
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Tom Wilson $1,184,625 (1)
-Salary Remaining : $1,184,625
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Seth Ambroz $1,110,000 (1)
-Salary Remaining : $1,110,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Zac Rinaldo $937,500 (5)
-Salary Remaining : $937,500
-Salary Average : $0
-Salary Average Remaining : $0
Arber Xhekaj $800,000 (1)
-Salary Remaining : $800,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Michael Rasmussen $775,000 (1)
-Salary Remaining : $775,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Moritz Seider $750,000 (3)
-Salary Remaining : $750,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Keven Veilleux $676,000 (1)
-Salary Remaining : $676,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Radko Gudas $600,000 (1)
-Salary Remaining : $600,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Jay Rosehill $600,000 (4)
-Salary Remaining : $600,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Total Pro Players21
Salary Commitment
Year 14 : $35,804,985
Year 15 : $30,659,360
Year 16 : $28,849,360
Year 17 : $21,116,610
Salary Average Commitment
Year 14 : $680,000
Year 15 : $440,000
Year 16 : $440,000
Year 17 : $280,000
Salary Cap with 1 Way Contract
Year 14 : $35,804,985
Year 15 : $30,659,360
Year 16 : $28,849,360
Year 17 : $21,116,610

Farm Players Salaries

Ales Hemsky $176,825 (2)
Salary Remaining : $176,825
Salary Average : $4,000
Salary Average Remaining : $4,000
Joe Colborne $125,000 (1)
Salary Remaining : $125,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Roman Tesliuk $124,000 (3)
Salary Remaining : $124,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Valeri Nichushkin $120,000 (5)
Salary Remaining : $120,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Nikita Tryamkin $112,900 (1)
Salary Remaining : $112,900
Salary Average : $4,000
Salary Average Remaining : $4,000
David Van Der Gulik $112,500 (3)
Salary Remaining : $112,500
Salary Average : $4,000
Salary Average Remaining : $4,000
Masi Marjamaki $106,250 (3)
Salary Remaining : $106,250
Salary Average : $4,000
Salary Average Remaining : $4,000
Theo Peckham $103,400 (1)
Salary Remaining : $103,400
Salary Average : $4,000
Salary Average Remaining : $4,000
Libor Hajek $99,900 (3)
Salary Remaining : $99,900
Salary Average : $4,000
Salary Average Remaining : $4,000
Mason McDonald $97,500 (3)
Salary Remaining : $97,500
Salary Average : $4,000
Salary Average Remaining : $4,000
Ryan Hartman $90,625 (2)
Salary Remaining : $90,625
Salary Average : $4,000
Salary Average Remaining : $4,000
Cutter Gauthier $90,000 (1)
Salary Remaining : $90,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Joakim Kemell $90,000 (1)
Salary Remaining : $90,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jack Studnicka $86,400 (1)
Salary Remaining : $86,400
Salary Average : $4,000
Salary Average Remaining : $4,000
Tyson Barrie $86,000 (3)
Salary Remaining : $86,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Sami Vatanen $82,500 (1)
Salary Remaining : $82,500
Salary Average : $4,000
Salary Average Remaining : $4,000
Seamus Casey $80,000 (1)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Prokhor Poltapov $80,000 (5)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Veini Vehviläinen $78,000 (2)
Salary Remaining : $78,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Adam Sýkora $70,000 (1)
Salary Remaining : $70,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Tristan Bertucci $60,000 (2)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Tristan Lennox $60,000 (5)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Otto Salin $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Eetu Tuulola $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Matt Rempe $60,000 (2)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jonathan Kovacevic $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Mikko Kokkonen $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Olof Lindbom $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Lukas Parik $55,000 (1)
Salary Remaining : $55,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jack Sparkes $50,000 (2)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Adam Klapka $50,000 (2)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Total Farm Players31
Salary Commitment
Year 14 : $2,646,800
Year 15 : $1,451,600
Year 16 : $886,150
Year 17 : $260,000
Salary Average Commitment
Year 14 : $124,000
Year 15 : $64,000
Year 16 : $36,000
Year 17 : $12,000

HAWAII TYPHOON



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$31,707,917
Farm Players Total Salaries$2,337,700
Coaches Total Salaries$2,895,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $55,000,000$0
Estimate Over Minimum Salary Cap of $20,000,000 $0
Current Bank Account$450,738,682
Projected Bank Account$450,738,682

Pro Players Salaries

Oscar Moller $2,118,000 (2)
-Salary Remaining : $2,118,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Tuukka Rask $2,111,385 (3)
-Salary Remaining : $2,111,385
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Drayson Bowman $2,110,000 (2)
-Salary Remaining : $2,110,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Ivan Provorov $2,100,000 (3)
-Salary Remaining : $2,100,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Jonathan Bernier $2,017,969 (3)
-Salary Remaining : $2,017,969
-Salary Average : $0
-Salary Average Remaining : $0
Alexander Burmistrov $2,000,000 (2)
-Salary Remaining : $2,000,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Jakub Vrana $1,900,000 (2)
-Salary Remaining : $1,900,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Logan Stanley $1,612,500 (4)
-Salary Remaining : $1,612,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Ryan Poehling $1,487,500 (5)
-Salary Remaining : $1,487,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Oscar Klefbom $1,406,250 (5)
-Salary Remaining : $1,406,250
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Marko Dano $1,321,313 (3)
-Salary Remaining : $1,321,313
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Jamie Oleksiak $1,224,000 (1)
-Salary Remaining : $1,224,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Jamie McGinn $1,200,000 (1)
-Salary Remaining : $1,200,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Scott Glennie $1,200,000 (2)
-Salary Remaining : $1,200,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Nicolas Petan $1,014,000 (2)
-Salary Remaining : $1,014,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Brandt Clarke $900,000 (5)
-Salary Remaining : $900,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Matty Beniers $900,000 (5)
-Salary Remaining : $900,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Drake Batherson $875,000 (1)
-Salary Remaining : $875,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Jake McCabe $810,000 (2)
-Salary Remaining : $810,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Trevor Zegras $800,000 (3)
-Salary Remaining : $800,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Seth Jarvis $800,000 (4)
-Salary Remaining : $800,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Dylan Olsen $700,000 (2)
-Salary Remaining : $700,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Jeremy Morin $600,000 (1)
-Salary Remaining : $600,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Samuel Ersson $500,000 (1)
-Salary Remaining : $500,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Total Pro Players24
Salary Commitment
Year 14 : $31,707,917
Year 15 : $27,308,917
Year 16 : $15,456,917
Year 17 : $7,106,250
Salary Average Commitment
Year 14 : $920,000
Year 15 : $720,000
Year 16 : $400,000
Year 17 : $240,000
Salary Cap with 1 Way Contract
Year 14 : $31,707,917
Year 15 : $27,308,917
Year 16 : $15,456,917
Year 17 : $7,106,250

Farm Players Salaries

Jesper Boqvist $135,300 (1)
Salary Remaining : $135,300
Salary Average : $4,000
Salary Average Remaining : $4,000
Vitek Vanecek $120,000 (2)
Salary Remaining : $120,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Logan Cooley $90,000 (1)
Salary Remaining : $90,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Dylan Guenther $90,000 (5)
Salary Remaining : $90,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Adam Fantilli $90,000 (2)
Salary Remaining : $90,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Matthew Wood $90,000 (2)
Salary Remaining : $90,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Juuso Pärssinen $89,700 (1)
Salary Remaining : $89,700
Salary Average : $4,000
Salary Average Remaining : $4,000
Dylan Holloway $82,500 (4)
Salary Remaining : $82,500
Salary Average : $4,000
Salary Average Remaining : $4,000
Lukas Reichel $80,000 (4)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Matthew Knies $80,000 (5)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Ivan Miroshnichenko $80,000 (1)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Quentin Musty $80,000 (2)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Theo Lindstein $80,000 (2)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Sam Montembeault $70,200 (1)
Salary Remaining : $70,200
Salary Average : $4,000
Salary Average Remaining : $4,000
Cameron Whynot $70,000 (5)
Salary Remaining : $70,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Michael Del Zotto $70,000 (2)
Salary Remaining : $70,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Akil Thomas $65,000 (2)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jan Jenik $65,000 (1)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jett Woo $65,000 (1)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Beau Akey $60,000 (2)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Tomas Jurco $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Ty Voit $60,000 (5)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Patrice Cormier $60,000 (2)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Haakon Hänelt $60,000 (5)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Julius Bergman $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
T.J. Brodie $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jack Drury $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Calle Odelius $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Joel Hofer $55,000 (3)
Salary Remaining : $55,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Mikhail Abramov $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Cam Squires $50,000 (2)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Luke Prokop $50,000 (4)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Total Farm Players32
Salary Commitment
Year 14 : $2,337,700
Year 15 : $1,392,500
Year 16 : $627,500
Year 17 : $572,500
Salary Average Commitment
Year 14 : $128,000
Year 15 : $76,000
Year 16 : $36,000
Year 17 : $32,000

LAS CRUCES SPURS



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$38,812,433
Farm Players Total Salaries$2,252,500
Coaches Total Salaries$4,619,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $55,000,000$0
Estimate Over Minimum Salary Cap of $20,000,000 $0
Current Bank Account$442,154,267
Projected Bank Account$442,154,267

Pro Players Salaries

Sean Couturier $2,962,500 (5)
-Salary Remaining : $2,962,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Pekka Rinne $2,902,126 (1)
-Salary Remaining : $2,902,126
-Salary Average : $0
-Salary Average Remaining : $0
Teuvo Teravainen $2,811,500 (4)
-Salary Remaining : $2,811,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Patrick Kane $2,638,807 (3)
-Salary Remaining : $2,638,807
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Ben Bishop $2,500,000 (3)
-Salary Remaining : $2,500,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Stuart Skinner $2,500,000 (5)
-Salary Remaining : $2,500,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Thomas Chabot $2,356,250 (5)
-Salary Remaining : $2,356,250
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Erik Johnson $2,246,875 (2)
-Salary Remaining : $2,246,875
-Salary Average : $0
-Salary Average Remaining : $0
Joel Eriksson Ek $2,000,000 (4)
-Salary Remaining : $2,000,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Will Karlsson $1,650,000 (3)
-Salary Remaining : $1,650,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Kevin Fiala $1,575,000 (3)
-Salary Remaining : $1,575,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Mark Jankowski $1,500,000 (5)
-Salary Remaining : $1,500,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Anton Rodin $1,233,375 (5)
-Salary Remaining : $1,233,375
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Viktor Tikhonov $1,200,000 (2)
-Salary Remaining : $1,200,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Logan Couture $1,200,000 (3)
-Salary Remaining : $1,200,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Dillon Dube $1,200,000 (5)
-Salary Remaining : $1,200,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Alex Pietrangelo $981,000 (1)
-Salary Remaining : $981,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Matt Smaby $960,000 (1)
-Salary Remaining : $960,000
-Salary Average : $0
-Salary Average Remaining : $0
Tomas Tatar $870,000 (1)
-Salary Remaining : $870,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Oliver Wahlstrom $775,000 (2)
-Salary Remaining : $775,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Cal Foote $750,000 (1)
-Salary Remaining : $750,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Miro Heiskanen $750,000 (1)
-Salary Remaining : $750,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Alexander Romanov $650,000 (2)
-Salary Remaining : $650,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Curtis Lazar $600,000 (1)
-Salary Remaining : $600,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Total Pro Players24
Salary Commitment
Year 14 : $38,812,433
Year 15 : $30,999,307
Year 16 : $26,127,432
Year 17 : $16,563,625
Salary Average Commitment
Year 14 : $840,000
Year 15 : $640,000
Year 16 : $520,000
Year 17 : $320,000
Salary Cap with 1 Way Contract
Year 14 : $38,812,433
Year 15 : $30,999,307
Year 16 : $26,127,432
Year 17 : $16,563,625

Farm Players Salaries

Zachary Fucale $120,000 (2)
Salary Remaining : $120,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Sean Durzi $120,000 (3)
Salary Remaining : $120,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Daniel Sprong $120,000 (4)
Salary Remaining : $120,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Brad Malone $110,000 (2)
Salary Remaining : $110,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Quinton Byfield $90,000 (3)
Salary Remaining : $90,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Filip Mesar $90,000 (1)
Salary Remaining : $90,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Samuel Honzek $90,000 (2)
Salary Remaining : $90,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Victor Mete $87,500 (1)
Salary Remaining : $87,500
Salary Average : $4,000
Salary Average Remaining : $4,000
Michael Grabner $87,000 (1)
Salary Remaining : $87,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jani Nyman $80,000 (1)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jesper Wallstedt $80,000 (5)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Florian Xhekaj $80,000 (2)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Alexey Toropchenko $80,000 (5)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Noah Warren $70,000 (1)
Salary Remaining : $70,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Caden Price $70,000 (2)
Salary Remaining : $70,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Nils Höglander $65,000 (3)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Cameron Hillis $63,500 (1)
Salary Remaining : $63,500
Salary Average : $4,000
Salary Average Remaining : $4,000
Ilya Fedotov $60,000 (5)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Kasper Simontaival $60,000 (2)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Dylan Garand $60,000 (5)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Michael Fischer $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Aydar Suniev $60,000 (2)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Sam Stange $60,000 (2)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Pavel Dorofeyev $60,000 (3)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Michael DiPietro $60,000 (2)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jack Peart $60,000 (5)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Mattias Norlinder $55,000 (1)
Salary Remaining : $55,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Bill Arnold $54,500 (2)
Salary Remaining : $54,500
Salary Average : $4,000
Salary Average Remaining : $4,000
Tanner Ludtke $50,000 (2)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Artyom Galimov $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Total Farm Players30
Salary Commitment
Year 14 : $2,252,500
Year 15 : $1,609,500
Year 16 : $795,000
Year 17 : $460,000
Salary Average Commitment
Year 14 : $120,000
Year 15 : $84,000
Year 16 : $40,000
Year 17 : $24,000

MANHATTAN ISLANDERS



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$37,218,153
Farm Players Total Salaries$2,946,975
Coaches Total Salaries$2,973,200
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $55,000,000$0
Estimate Over Minimum Salary Cap of $20,000,000 $0
Current Bank Account$367,949,752
Projected Bank Account$367,949,752

Pro Players Salaries

Jack Hughes $3,755,250 (5)
-Salary Remaining : $3,755,250
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Jordan Schroeder $2,709,300 (2)
-Salary Remaining : $2,709,300
-Salary Average : $0
-Salary Average Remaining : $0
Mathew Barzal $2,700,000 (4)
-Salary Remaining : $2,700,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Gabriel Landeskog $2,673,750 (2)
-Salary Remaining : $2,673,750
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Andre Burakovsky $2,411,500 (4)
-Salary Remaining : $2,411,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Anthony Beauvillier $2,325,000 (4)
-Salary Remaining : $2,325,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Denis Malgin $2,000,228 (1)
-Salary Remaining : $2,000,228
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Erik Karlsson $1,770,000 (3)
-Salary Remaining : $1,770,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Oliver Ekman-Larsson $1,676,000 (2)
-Salary Remaining : $1,676,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Thatcher Demko $1,664,000 (3)
-Salary Remaining : $1,664,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Malcolm Subban $1,632,000 (2)
-Salary Remaining : $1,632,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Nail Yakupov $1,619,625 (4)
-Salary Remaining : $1,619,625
-Salary Average : $0
-Salary Average Remaining : $0
Thomas Hickey $1,253,000 (4)
-Salary Remaining : $1,253,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Filip Zadina $1,200,000 (5)
-Salary Remaining : $1,200,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Owen Power $1,200,000 (5)
-Salary Remaining : $1,200,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Evgeny Kuznetsov $971,000 (4)
-Salary Remaining : $971,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Josh Bailey $912,500 (1)
-Salary Remaining : $912,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Ryan Pulock $910,000 (1)
-Salary Remaining : $910,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Adam Erne $910,000 (1)
-Salary Remaining : $910,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Isak Rosén $900,000 (5)
-Salary Remaining : $900,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Spencer Knight $775,000 (3)
-Salary Remaining : $775,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Ethan Bear $650,000 (1)
-Salary Remaining : $650,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Filip Hronek $600,000 (3)
-Salary Remaining : $600,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Total Pro Players23
Salary Commitment
Year 14 : $37,218,153
Year 15 : $31,835,425
Year 16 : $23,144,375
Year 17 : $18,335,375
Salary Average Commitment
Year 14 : $840,000
Year 15 : $640,000
Year 16 : $520,000
Year 17 : $360,000
Salary Cap with 1 Way Contract
Year 14 : $37,218,153
Year 15 : $31,835,425
Year 16 : $23,144,375
Year 17 : $18,335,375

Farm Players Salaries

Magnus Hellberg $143,000 (3)
Salary Remaining : $143,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Isac Lundeström $120,000 (5)
Salary Remaining : $120,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Frank Nazar $90,000 (1)
Salary Remaining : $90,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Colby Barlow $90,000 (2)
Salary Remaining : $90,000
Salary Average : $4,000
Salary Average Remaining : $4,000
William Eklund $90,000 (5)
Salary Remaining : $90,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Fedor Svechkov $90,000 (5)
Salary Remaining : $90,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Juraj Slafkovský $90,000 (1)
Salary Remaining : $90,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Griffin Reinhart $88,300 (2)
Salary Remaining : $88,300
Salary Average : $4,000
Salary Average Remaining : $4,000
Alex Turcotte $82,500 (1)
Salary Remaining : $82,500
Salary Average : $4,000
Salary Average Remaining : $4,000
Dylan James $80,000 (1)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Rodion Amirov $80,000 (3)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Sam Rinzel $80,000 (1)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Logan Mailloux $80,000 (5)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Mavrik Bourque $80,000 (4)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Noah Östlund $80,000 (1)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Maxim Štrbák $80,000 (2)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Timothy Liljegren $71,675 (4)
Salary Remaining : $71,675
Salary Average : $4,000
Salary Average Remaining : $4,000
Artyom Grushnikov $70,000 (3)
Salary Remaining : $70,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Aram Minnetian $70,000 (2)
Salary Remaining : $70,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Sam Colangelo $70,000 (4)
Salary Remaining : $70,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Oskar Pettersson $70,000 (1)
Salary Remaining : $70,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Gabriel Carlsson $66,500 (3)
Salary Remaining : $66,500
Salary Average : $4,000
Salary Average Remaining : $4,000
Cole Huckins $60,000 (3)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Mason Beaupit $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Alexei Kolosov $60,000 (3)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Olli Juolevi $60,000 (3)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Joe Veleno $60,000 (3)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jan Myšák $60,000 (2)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Carey Terrance $60,000 (2)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Benjamin Gaudreau $60,000 (4)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Vladi Firstov $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Ty Smilanic $60,000 (2)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Gustav Lindstrom $60,000 (2)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Tyson Hinds $60,000 (3)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Aleksi Saarela $60,000 (5)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Samuel Bolduc $55,000 (1)
Salary Remaining : $55,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Anttoni Honka $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jordan Spence $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Alexander Suzdalev $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Danny Zhilkin $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Gavin McCarthy $50,000 (2)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Total Farm Players41
Salary Commitment
Year 14 : $2,946,975
Year 15 : $1,999,475
Year 16 : $1,381,175
Year 17 : $721,675
Salary Average Commitment
Year 14 : $164,000
Year 15 : $108,000
Year 16 : $72,000
Year 17 : $36,000

NEWTON NIGHTMARES



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$36,684,283
Farm Players Total Salaries$2,579,000
Coaches Total Salaries$2,700,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $55,000,000$0
Estimate Over Minimum Salary Cap of $20,000,000 $0
Current Bank Account$283,776,887
Projected Bank Account$283,776,887

Pro Players Salaries

Brian Lee $3,346,875 (5)
-Salary Remaining : $3,346,875
-Salary Average : $0
-Salary Average Remaining : $0
Kevin Poulin $2,928,764 (4)
-Salary Remaining : $2,928,764
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Jordan Caron $2,746,644 (3)
-Salary Remaining : $2,746,644
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Adam Boqvist $2,500,000 (5)
-Salary Remaining : $2,500,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Pavel Zacha $2,237,500 (4)
-Salary Remaining : $2,237,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Brock Boeser $2,125,000 (3)
-Salary Remaining : $2,125,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Dany Heatley $2,025,000 (2)
-Salary Remaining : $2,025,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Braden Holtby $1,924,375 (2)
-Salary Remaining : $1,924,375
-Salary Average : $0
-Salary Average Remaining : $0
Mika Zibanejad $1,910,375 (3)
-Salary Remaining : $1,910,375
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Jake Virtanen $1,881,250 (3)
-Salary Remaining : $1,881,250
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Jeff Tambellini $1,672,000 (4)
-Salary Remaining : $1,672,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Roman Polak $1,408,000 (1)
-Salary Remaining : $1,408,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Adam Henrique $1,272,500 (4)
-Salary Remaining : $1,272,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Jacob de la Rose $1,200,000 (3)
-Salary Remaining : $1,200,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Brandon McMillan $1,106,000 (1)
-Salary Remaining : $1,106,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Viktor Arvidsson $1,000,000 (4)
-Salary Remaining : $1,000,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Brendan Brisson $800,000 (3)
-Salary Remaining : $800,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Nolan Patrick $800,000 (1)
-Salary Remaining : $800,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Pierre-Olivier Joseph $750,000 (1)
-Salary Remaining : $750,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Max Comtois $750,000 (1)
-Salary Remaining : $750,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Daniel Torgersson $700,000 (3)
-Salary Remaining : $700,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Alex Vlasic $600,000 (1)
-Salary Remaining : $600,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Mason Millman $500,000 (3)
-Salary Remaining : $500,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Frédéric Brunet $500,000 (1)
-Salary Remaining : $500,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Total Pro Players24
Salary Commitment
Year 14 : $36,684,283
Year 15 : $30,770,283
Year 16 : $26,820,908
Year 17 : $14,957,639
Salary Average Commitment
Year 14 : $880,000
Year 15 : $600,000
Year 16 : $560,000
Year 17 : $240,000
Salary Cap with 1 Way Contract
Year 14 : $36,684,283
Year 15 : $30,770,283
Year 16 : $26,820,908
Year 17 : $14,957,639

Farm Players Salaries

Ryan Johansen $132,500 (2)
Salary Remaining : $132,500
Salary Average : $4,000
Salary Average Remaining : $4,000
Mikkel Boedker $113,400 (2)
Salary Remaining : $113,400
Salary Average : $4,000
Salary Average Remaining : $4,000
Joshua Ho-Sang $113,400 (4)
Salary Remaining : $113,400
Salary Average : $4,000
Salary Average Remaining : $4,000
Maxim Mayorov $112,500 (2)
Salary Remaining : $112,500
Salary Average : $4,000
Salary Average Remaining : $4,000
Dmytro Timashov $107,500 (2)
Salary Remaining : $107,500
Salary Average : $4,000
Salary Average Remaining : $4,000
Taylor Chorney $102,900 (1)
Salary Remaining : $102,900
Salary Average : $4,000
Salary Average Remaining : $4,000
MacKenzie Entwistle $97,500 (2)
Salary Remaining : $97,500
Salary Average : $4,000
Salary Average Remaining : $4,000
Dylan Sikura $92,500 (1)
Salary Remaining : $92,500
Salary Average : $4,000
Salary Average Remaining : $4,000
Gracyn Sawchyn $80,000 (2)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Maveric Lamoureux $80,000 (1)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Brett Leason $76,800 (1)
Salary Remaining : $76,800
Salary Average : $4,000
Salary Average Remaining : $4,000
Michael Hutchinson $75,000 (1)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jakob Pelletier $75,000 (3)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Kalan Lind $70,000 (2)
Salary Remaining : $70,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Sergei Ivanov $70,000 (1)
Salary Remaining : $70,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Vasily Ponomarev $70,000 (4)
Salary Remaining : $70,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Benjamin Roger $70,000 (3)
Salary Remaining : $70,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jackson Lacombe $70,000 (4)
Salary Remaining : $70,000
Salary Average : $4,000
Salary Average Remaining : $4,000
David Spacek $70,000 (1)
Salary Remaining : $70,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Brody Lamb $60,000 (4)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Nico Daws $60,000 (3)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Landon Slaggert $60,000 (3)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Will Cuylle $60,000 (4)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Wyatt Kaiser $60,000 (3)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Albert Johansson $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Sean Behrens $60,000 (3)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Michael Funk $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Joshua Roy $60,000 (3)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Artemi Kniazev $55,000 (1)
Salary Remaining : $55,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Semyon Der-Arguchintsev $55,000 (1)
Salary Remaining : $55,000
Salary Average : $4,000
Salary Average Remaining : $4,000
John Ludvig $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Lucas Edmonds $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Cruz Lucius $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Kirill Dolzhenkov $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Tyler Angle $50,000 (3)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Total Farm Players35
Salary Commitment
Year 14 : $2,579,000
Year 15 : $1,581,800
Year 16 : $868,400
Year 17 : $373,400
Salary Average Commitment
Year 14 : $140,000
Year 15 : $80,000
Year 16 : $52,000
Year 17 : $20,000

NORTH VAN ROCKERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameHouse of Flames
Level 1: 7500 - $100 - 0 - 0.00%
Level 2: 6500 - $60 - 0 - 0.00%
Level 3: 5500 - $30 - 0 - 0.00%
Level 4: 5000 - $28 - 0 - 0.00%
Luxury : 1500 - $200 - 0 - 0.00%
Total Capacity :26000
Farm
Farm Level 1: 3500 - $35 - 0 - 0.00%
Farm Level 2: 2500 - $25 - 0 - 0.00%
Farm Total Capacity :6000

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$32,875,419
Farm Players Total Salaries$1,892,388
Coaches Total Salaries$2,747,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $55,000,000$0
Estimate Over Minimum Salary Cap of $20,000,000 $0
Current Bank Account$468,104,488
Projected Bank Account$468,104,488

Pro Players Salaries

Marc-Edouard Vlasic $3,909,375 (2)
-Salary Remaining : $3,909,375
-Salary Average : $0
-Salary Average Remaining : $0
Kevin Labanc $2,925,000 (5)
-Salary Remaining : $2,925,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Nick Suzuki $2,681,250 (5)
-Salary Remaining : $2,681,250
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Markus Granlund $2,343,750 (5)
-Salary Remaining : $2,343,750
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Ilya Samsonov $2,250,000 (4)
-Salary Remaining : $2,250,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Sam Gagner $2,233,750 (2)
-Salary Remaining : $2,233,750
-Salary Average : $0
-Salary Average Remaining : $0
John Quenneville $2,088,750 (2)
-Salary Remaining : $2,088,750
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Matt Murray $1,709,844 (2)
-Salary Remaining : $1,709,844
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Calvin De Haan $1,393,750 (4)
-Salary Remaining : $1,393,750
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Alex Chiasson $1,371,000 (4)
-Salary Remaining : $1,371,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Mikael Granlund $1,359,375 (1)
-Salary Remaining : $1,359,375
-Salary Average : $0
-Salary Average Remaining : $0
Kyle Clifford $1,319,000 (1)
-Salary Remaining : $1,319,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Matt Calvert $1,246,000 (1)
-Salary Remaining : $1,246,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Patrick Davis $1,200,000 (3)
-Salary Remaining : $1,200,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Adam Fox $1,137,500 (3)
-Salary Remaining : $1,137,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Peter Holland $1,107,075 (2)
-Salary Remaining : $1,107,075
-Salary Average : $0
-Salary Average Remaining : $0
Roland McKeown $1,000,000 (3)
-Salary Remaining : $1,000,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Cody Glass $850,000 (1)
-Salary Remaining : $850,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Cam York $750,000 (3)
-Salary Remaining : $750,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Total Pro Players19
Salary Commitment
Year 14 : $32,875,419
Year 15 : $28,101,044
Year 16 : $17,052,250
Year 17 : $12,964,750
Salary Average Commitment
Year 14 : $600,000
Year 15 : $480,000
Year 16 : $400,000
Year 17 : $240,000
Salary Cap with 1 Way Contract
Year 14 : $32,875,419
Year 15 : $28,101,044
Year 16 : $17,052,250
Year 17 : $12,964,750

Farm Players Salaries

Henrik Borgström $120,000 (5)
Salary Remaining : $120,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Joel Edmundson $103,300 (4)
Salary Remaining : $103,300
Salary Average : $4,000
Salary Average Remaining : $4,000
Patrick Sieloff $101,563 (4)
Salary Remaining : $101,563
Salary Average : $4,000
Salary Average Remaining : $4,000
Sonny Milano $100,625 (2)
Salary Remaining : $100,625
Salary Average : $4,000
Salary Average Remaining : $4,000
Nico Myatovic $90,000 (2)
Salary Remaining : $90,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Rutger McGroarty $90,000 (1)
Salary Remaining : $90,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Chaz Lucius $90,000 (5)
Salary Remaining : $90,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Shakir Mukhamadullin $80,000 (4)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Fraser Minten $80,000 (1)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Brady Cleveland $80,000 (2)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Nolan Allan $80,000 (5)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Vladislav Kolyachonok $76,900 (1)
Salary Remaining : $76,900
Salary Average : $4,000
Salary Average Remaining : $4,000
Hunter Haight $70,000 (1)
Salary Remaining : $70,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Danny Nelson $70,000 (2)
Salary Remaining : $70,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Samu Tuomaala $70,000 (2)
Salary Remaining : $70,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Bobby Brink $65,000 (3)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Olle Eriksson Ek $65,000 (1)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jack D Hughes $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Lucas Ciona $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Ian Moore $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jesse Kiiskinen $60,000 (2)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Ozzy Wiesblatt $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jackson Hallum $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Hunter Jones $50,000 (2)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Tomas Hamara $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Total Farm Players25
Salary Commitment
Year 14 : $1,892,387
Year 15 : $1,160,487
Year 16 : $639,862
Year 17 : $574,862
Salary Average Commitment
Year 14 : $100,000
Year 15 : $56,000
Year 16 : $28,000
Year 17 : $24,000

PENSACOLA BADGERS



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$34,992,736
Farm Players Total Salaries$2,108,645
Coaches Total Salaries$3,075,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $55,000,000$0
Estimate Over Minimum Salary Cap of $20,000,000 $0
Current Bank Account$385,034,955
Projected Bank Account$385,034,955

Pro Players Salaries

Pontus Aberg $3,500,000 (1)
-Salary Remaining : $3,500,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Bo Horvat $3,165,813 (5)
-Salary Remaining : $3,165,813
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Jonathan Huberdeau $3,066,548 (2)
-Salary Remaining : $3,066,548
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Andrei Vasilevski $2,782,500 (4)
-Salary Remaining : $2,782,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Ryan Strome $2,576,000 (4)
-Salary Remaining : $2,576,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Cory Emmerton $2,312,500 (2)
-Salary Remaining : $2,312,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Max Domi $2,025,000 (2)
-Salary Remaining : $2,025,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Phillip Danault $1,897,500 (4)
-Salary Remaining : $1,897,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Hampus Lindholm $1,771,875 (2)
-Salary Remaining : $1,771,875
-Salary Average : $40,000
-Salary Average Remaining : $40,000
JJ Moser $1,200,000 (3)
-Salary Remaining : $1,200,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Quinn Hughes $1,050,000 (2)
-Salary Remaining : $1,050,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Elias Pettersson $962,500 (1)
-Salary Remaining : $962,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Lucas Raymond $925,000 (4)
-Salary Remaining : $925,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Daniel Vladar $907,500 (3)
-Salary Remaining : $907,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Mason McTavish $900,000 (5)
-Salary Remaining : $900,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Braden Schneider $900,000 (4)
-Salary Remaining : $900,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Kaiden Guhle $900,000 (4)
-Salary Remaining : $900,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Zach Benson $900,000 (2)
-Salary Remaining : $900,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Kirby Dach $800,000 (1)
-Salary Remaining : $800,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Vince Dunn $700,000 (4)
-Salary Remaining : $700,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Adam Raska $600,000 (2)
-Salary Remaining : $600,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Kaedan Korczak $600,000 (3)
-Salary Remaining : $600,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Lucas Elvenes $550,000 (1)
-Salary Remaining : $550,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Total Pro Players23
Salary Commitment
Year 14 : $34,992,736
Year 15 : $29,180,236
Year 16 : $17,454,313
Year 17 : $14,746,813
Salary Average Commitment
Year 14 : $920,000
Year 15 : $760,000
Year 16 : $480,000
Year 17 : $360,000
Salary Cap with 1 Way Contract
Year 14 : $34,992,736
Year 15 : $29,180,236
Year 16 : $17,454,313
Year 17 : $14,746,813

Farm Players Salaries

Patrik Berglund $220,000 (1)
Salary Remaining : $220,000
Salary Average : $4,000
Salary Average Remaining : $4,000
John-Michael Liles $172,500 (1)
Salary Remaining : $172,500
Salary Average : $4,000
Salary Average Remaining : $4,000
Bryce Swan $140,375 (1)
Salary Remaining : $140,375
Salary Average : $4,000
Salary Average Remaining : $4,000
Brayden Schenn $127,600 (3)
Salary Remaining : $127,600
Salary Average : $4,000
Salary Average Remaining : $4,000
Chris Butler $122,875 (1)
Salary Remaining : $122,875
Salary Average : $4,000
Salary Average Remaining : $4,000
Emerson Etem $113,920 (3)
Salary Remaining : $113,920
Salary Average : $4,000
Salary Average Remaining : $4,000
Tyler Parsons $84,375 (2)
Salary Remaining : $84,375
Salary Average : $4,000
Salary Average Remaining : $4,000
Mike Matheson $81,100 (3)
Salary Remaining : $81,100
Salary Average : $4,000
Salary Average Remaining : $4,000
Aatu Räty $80,000 (5)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Daniil But $80,000 (2)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Konstantin Zakharov $77,500 (1)
Salary Remaining : $77,500
Salary Average : $4,000
Salary Average Remaining : $4,000
Gavin Hayes $70,000 (1)
Salary Remaining : $70,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Marat Khusnutdinov $70,000 (4)
Salary Remaining : $70,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jordan Dumais $70,000 (1)
Salary Remaining : $70,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Nikita Chibrikov $70,000 (3)
Salary Remaining : $70,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Nolan Foote $65,000 (1)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Reece Newkirk $64,000 (1)
Salary Remaining : $64,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Hampton Slukynsky $60,000 (2)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Adam Engström $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Michal Teplý $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Rodwin Dionicio $60,000 (2)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Karel Vejmelka $59,400 (1)
Salary Remaining : $59,400
Salary Average : $4,000
Salary Average Remaining : $4,000
Ryan Ufko $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Aleksanteri Kaskimaki $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Total Farm Players24
Salary Commitment
Year 14 : $2,108,645
Year 15 : $826,995
Year 16 : $542,620
Year 17 : $150,000
Salary Average Commitment
Year 14 : $96,000
Year 15 : $40,000
Year 16 : $24,000
Year 17 : $8,000

PHILADELPHIA MADMEN



Arena Capacity - Ticket Price
Attendance - %

Arena NameBroadstreet Arena
Level 1: 6500 - $129 - 0 - 0.00%
Level 2: 5500 - $99 - 0 - 0.00%
Level 3: 2000 - $69 - 0 - 0.00%
Level 4: 4000 - $39 - 0 - 0.00%
Luxury : 1500 - $325 - 0 - 0.00%
Total Capacity :19500
Farm
Farm Level 1: 2000 - $89 - 0 - 0.00%
Farm Level 2: 1000 - $35 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$28,501,130
Farm Players Total Salaries$2,676,227
Coaches Total Salaries$2,911,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $55,000,000$0
Estimate Over Minimum Salary Cap of $20,000,000 $0
Current Bank Account$389,004,919
Projected Bank Account$389,004,919

Pro Players Salaries

Anze Kopitar $2,909,500 (3)
-Salary Remaining : $2,909,500
-Salary Average : $0
-Salary Average Remaining : $0
Steven Stamkos $2,617,675 (4)
-Salary Remaining : $2,617,675
-Salary Average : $0
-Salary Average Remaining : $0
Anthony Mantha $2,241,113 (5)
-Salary Remaining : $2,241,113
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Ryan Ellis $2,237,500 (3)
-Salary Remaining : $2,237,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Nikita Kucherov $2,050,000 (2)
-Salary Remaining : $2,050,000
-Salary Average : $0
-Salary Average Remaining : $0
Carey Price $1,824,000 (3)
-Salary Remaining : $1,824,000
-Salary Average : $0
-Salary Average Remaining : $0
Alexander Khokhlachev $1,547,438 (2)
-Salary Remaining : $1,547,438
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Clayton Keller $1,317,575 (4)
-Salary Remaining : $1,317,575
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Marcus Hogberg $1,300,000 (5)
-Salary Remaining : $1,300,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Kirill Tulupov $1,278,000 (1)
-Salary Remaining : $1,278,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Max Pacioretty $1,212,891 (4)
-Salary Remaining : $1,212,891
-Salary Average : $0
-Salary Average Remaining : $0
Brayden McNabb $1,200,000 (2)
-Salary Remaining : $1,200,000
-Salary Average : $0
-Salary Average Remaining : $0
Brett Sonne $1,200,000 (5)
-Salary Remaining : $1,200,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Yegor Chinakhov $900,000 (4)
-Salary Remaining : $900,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Evan Bouchard $750,000 (1)
-Salary Remaining : $750,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Deryk Engelland $683,438 (2)
-Salary Remaining : $683,438
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Luke Gazdic $632,000 (1)
-Salary Remaining : $632,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Isaak Phillips $600,000 (3)
-Salary Remaining : $600,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Beckett Hendrickson $500,000 (2)
-Salary Remaining : $500,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Koehn Ziemmer $500,000 (2)
-Salary Remaining : $500,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Dale Weise $500,000 (3)
-Salary Remaining : $500,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Nikita Okhotiuk $500,000 (1)
-Salary Remaining : $500,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Total Pro Players22
Salary Commitment
Year 14 : $28,501,130
Year 15 : $25,341,130
Year 16 : $18,860,254
Year 17 : $10,789,254
Salary Average Commitment
Year 14 : $640,000
Year 15 : $480,000
Year 16 : $320,000
Year 17 : $200,000
Salary Cap with 1 Way Contract
Year 14 : $28,501,130
Year 15 : $25,341,130
Year 16 : $18,860,254
Year 17 : $10,789,254

Farm Players Salaries

Magnus Paajarvi $275,625 (4)
Salary Remaining : $275,625
Salary Average : $4,000
Salary Average Remaining : $4,000
Beau Bennett $212,500 (3)
Salary Remaining : $212,500
Salary Average : $4,000
Salary Average Remaining : $4,000
Kyle Beach $211,102 (2)
Salary Remaining : $211,102
Salary Average : $4,000
Salary Average Remaining : $4,000
Jordan Binnington $150,000 (4)
Salary Remaining : $150,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Bruno Gervais $125,000 (4)
Salary Remaining : $125,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Vincent Trocheck $120,000 (5)
Salary Remaining : $120,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Michael McLeod $120,000 (5)
Salary Remaining : $120,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Luca Caputi $110,000 (4)
Salary Remaining : $110,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Conor Geekie $90,000 (1)
Salary Remaining : $90,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jonathan Lekkerimäki $90,000 (1)
Salary Remaining : $90,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Denton Mateychuk $90,000 (1)
Salary Remaining : $90,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Lukas Dostal $90,000 (5)
Salary Remaining : $90,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Tom Willander $90,000 (2)
Salary Remaining : $90,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Dalibor Dvorský $90,000 (2)
Salary Remaining : $90,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Morgan Klimchuk $84,500 (1)
Salary Remaining : $84,500
Salary Average : $4,000
Salary Average Remaining : $4,000
Taylor Cammarata $80,000 (2)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Ryan MacInnis $77,500 (2)
Salary Remaining : $77,500
Salary Average : $4,000
Salary Average Remaining : $4,000
Alexander Nikishin $70,000 (4)
Salary Remaining : $70,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Aleksi Heimosalmi $70,000 (4)
Salary Remaining : $70,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Carson Bjarnason $70,000 (2)
Salary Remaining : $70,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Lassi Thomson $65,000 (1)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Malte Setkov $65,000 (2)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jakub Dvořák $60,000 (2)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Aidan Hreschuk $60,000 (3)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Ilya Konovalov $60,000 (3)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Vinzenz Rohrer $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Total Farm Players26
Salary Commitment
Year 14 : $2,676,227
Year 15 : $2,206,727
Year 16 : $1,463,125
Year 17 : $1,130,625
Salary Average Commitment
Year 14 : $104,000
Year 15 : $80,000
Year 16 : $48,000
Year 17 : $36,000

PINCHER CREEK PREDATORS



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$30,444,625
Farm Players Total Salaries$2,152,500
Coaches Total Salaries$2,009,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $55,000,000$0
Estimate Over Minimum Salary Cap of $20,000,000 $0
Current Bank Account$389,685,737
Projected Bank Account$389,685,737

Pro Players Salaries

Jakob Chychrun $2,557,500 (5)
-Salary Remaining : $2,557,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Robin Lehner $2,500,000 (5)
-Salary Remaining : $2,500,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Alex DeBrincat $2,214,750 (4)
-Salary Remaining : $2,214,750
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Tyson Jost $2,162,500 (5)
-Salary Remaining : $2,162,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Tanner Pearson $1,881,250 (3)
-Salary Remaining : $1,881,250
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Jared McCann $1,875,000 (3)
-Salary Remaining : $1,875,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Jordan Eberle $1,857,500 (5)
-Salary Remaining : $1,857,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Mathieu Perreault $1,606,000 (4)
-Salary Remaining : $1,606,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Mark Stone $1,584,700 (2)
-Salary Remaining : $1,584,700
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Tyler Toffoli $1,569,750 (2)
-Salary Remaining : $1,569,750
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Brandon Kozun $1,200,000 (5)
-Salary Remaining : $1,200,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Rasmus Andersson $1,190,000 (3)
-Salary Remaining : $1,190,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Brett Howden $1,150,000 (5)
-Salary Remaining : $1,150,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Nino Niederreiter $1,025,675 (4)
-Salary Remaining : $1,025,675
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Dante Fabbro $1,012,500 (4)
-Salary Remaining : $1,012,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Torey Krug $880,000 (2)
-Salary Remaining : $880,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Troy Terry $850,000 (1)
-Salary Remaining : $850,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Eric Comrie $812,500 (2)
-Salary Remaining : $812,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Jacob Larsson $715,000 (3)
-Salary Remaining : $715,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Dennis Cholowski $600,000 (5)
-Salary Remaining : $600,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Andreas Englund $600,000 (1)
-Salary Remaining : $600,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Stefan Noesen $600,000 (1)
-Salary Remaining : $600,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Total Pro Players22
Salary Commitment
Year 14 : $30,444,625
Year 15 : $28,394,625
Year 16 : $23,547,675
Year 17 : $17,886,425
Salary Average Commitment
Year 14 : $880,000
Year 15 : $760,000
Year 16 : $600,000
Year 17 : $440,000
Salary Cap with 1 Way Contract
Year 14 : $30,444,625
Year 15 : $28,394,625
Year 16 : $23,547,675
Year 17 : $17,886,425

Farm Players Salaries

Petr Mrazek $120,000 (5)
Salary Remaining : $120,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Lawson Crouse $120,000 (5)
Salary Remaining : $120,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jaden Schwartz $120,000 (5)
Salary Remaining : $120,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Keaton Ellerby $90,000 (2)
Salary Remaining : $90,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Ryker Evans $90,000 (5)
Salary Remaining : $90,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jake Neighbours $82,500 (4)
Salary Remaining : $82,500
Salary Average : $4,000
Salary Average Remaining : $4,000
Matthew Poitras $80,000 (1)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Tanner Molendyk $80,000 (2)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
David Edstrom $80,000 (2)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Ville Koivunen $80,000 (5)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Zach Dean $80,000 (5)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Anthony Duclair $75,000 (1)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Brock Faber $70,000 (4)
Salary Remaining : $70,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Julian Lutz $70,000 (1)
Salary Remaining : $70,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Josh Doan $70,000 (5)
Salary Remaining : $70,000
Salary Average : $4,000
Salary Average Remaining : $4,000
David Goyette $70,000 (1)
Salary Remaining : $70,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Ivan Zhigalov $70,000 (1)
Salary Remaining : $70,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Vincent Iorio $70,000 (5)
Salary Remaining : $70,000
Salary Average : $4,000
Salary Average Remaining : $4,000
John Beecher $65,000 (1)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Coulson Pitre $60,000 (2)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Eemil Viro $60,000 (2)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jonathan Castagna $60,000 (2)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Justin Sourdif $60,000 (5)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Aliaksei Protas $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Elmer Söderblom $60,000 (5)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
James Malatesta $60,000 (5)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Brandon Svoboda $50,000 (2)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Vilmer Alriksson $50,000 (2)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Arvid Söderblom $50,000 (2)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Total Farm Players29
Salary Commitment
Year 14 : $2,152,500
Year 15 : $1,662,500
Year 16 : $1,082,500
Year 17 : $1,082,500
Salary Average Commitment
Year 14 : $116,000
Year 15 : $88,000
Year 16 : $52,000
Year 17 : $52,000

SAN JOSE BLASPHEMERS



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$33,899,531
Farm Players Total Salaries$2,601,212
Coaches Total Salaries$2,551,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $55,000,000$0
Estimate Over Minimum Salary Cap of $20,000,000 $0
Current Bank Account$473,385,790
Projected Bank Account$473,385,790

Pro Players Salaries

Jared Cowen $2,625,000 (1)
-Salary Remaining : $2,625,000
-Salary Average : $0
-Salary Average Remaining : $0
Jacob Trouba $2,382,656 (3)
-Salary Remaining : $2,382,656
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Dylan Larkin $2,270,000 (2)
-Salary Remaining : $2,270,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Jeremy Swayman $1,993,250 (5)
-Salary Remaining : $1,993,250
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Igor Shesterkin $1,935,000 (4)
-Salary Remaining : $1,935,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Rickard Rakell $1,905,000 (1)
-Salary Remaining : $1,905,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Claude Giroux $1,902,750 (2)
-Salary Remaining : $1,902,750
-Salary Average : $0
-Salary Average Remaining : $0
Jakub Voracek $1,743,125 (1)
-Salary Remaining : $1,743,125
-Salary Average : $0
-Salary Average Remaining : $0
Colin White $1,722,500 (3)
-Salary Remaining : $1,722,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Valentin Zykov $1,650,000 (2)
-Salary Remaining : $1,650,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Zack Kassian $1,407,000 (1)
-Salary Remaining : $1,407,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Jamie Benn $1,372,000 (1)
-Salary Remaining : $1,372,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Martin Jones $1,300,000 (1)
-Salary Remaining : $1,300,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Joe Morrow $1,200,000 (2)
-Salary Remaining : $1,200,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Simon Despres $1,000,000 (1)
-Salary Remaining : $1,000,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Artturi Lehkonen $1,000,000 (2)
-Salary Remaining : $1,000,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Kirill Kaprizov $925,000 (2)
-Salary Remaining : $925,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Kerby Rychel $891,250 (2)
-Salary Remaining : $891,250
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Alexis Lafrenière $825,000 (4)
-Salary Remaining : $825,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Dawson Mercer $800,000 (4)
-Salary Remaining : $800,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Juuso Välimäki $800,000 (1)
-Salary Remaining : $800,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Peyton Krebs $750,000 (1)
-Salary Remaining : $750,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Erik Brännström $750,000 (1)
-Salary Remaining : $750,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Bowen Byram $750,000 (1)
-Salary Remaining : $750,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Total Pro Players24
Salary Commitment
Year 14 : $33,899,531
Year 15 : $19,497,406
Year 16 : $9,658,406
Year 17 : $5,553,250
Salary Average Commitment
Year 14 : $840,000
Year 15 : $480,000
Year 16 : $240,000
Year 17 : $160,000
Salary Cap with 1 Way Contract
Year 14 : $33,899,531
Year 15 : $19,497,406
Year 16 : $9,658,406
Year 17 : $5,553,250

Farm Players Salaries

Jon Gillies $120,000 (2)
Salary Remaining : $120,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Evan Fitzpatrick $120,000 (2)
Salary Remaining : $120,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Mario Ferraro $112,213 (3)
Salary Remaining : $112,213
Salary Average : $4,000
Salary Average Remaining : $4,000
Will Butcher $90,500 (2)
Salary Remaining : $90,500
Salary Average : $4,000
Salary Average Remaining : $4,000
Simon Nemec $90,000 (1)
Salary Remaining : $90,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Kent Johnson $90,000 (5)
Salary Remaining : $90,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Easton Cowan $90,000 (2)
Salary Remaining : $90,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Chase Stillman $80,000 (5)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Danila Yurov $80,000 (1)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Aleksandr Kisakov $80,000 (5)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Evan Nause $80,000 (5)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Hendrix Lapierre $80,000 (4)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Philip Broberg $75,000 (3)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Tyson Foerster $70,000 (4)
Salary Remaining : $70,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Dalton Thrower $70,000 (2)
Salary Remaining : $70,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Luca Cagnoni $70,000 (2)
Salary Remaining : $70,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Mikhail Gulyayev $70,000 (2)
Salary Remaining : $70,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Arthur Kaliyev $70,000 (1)
Salary Remaining : $70,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Gleb Trikozov $70,000 (1)
Salary Remaining : $70,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Rhett Pitlick $66,000 (1)
Salary Remaining : $66,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Egor Afanasyev $65,000 (1)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Philip Svedebäck $60,000 (3)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Daemon Hunt $60,000 (4)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jakub Škarek $60,000 (3)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jean-Luc Foudy $60,000 (4)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Max Gildon $60,000 (2)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
George Fegaras $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Zion Nybeck $60,000 (4)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Josh Bloom $60,000 (5)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Ivan Morozov $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Damian Clara $60,000 (2)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Dominic Turgeon $60,000 (2)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
John Hayden $52,500 (1)
Salary Remaining : $52,500
Salary Average : $4,000
Salary Average Remaining : $4,000
Thomas Bordeleau $50,000 (2)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Samuel Savoie $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Sawyer Mynio $50,000 (2)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Total Farm Players36
Salary Commitment
Year 14 : $2,601,212
Year 15 : $1,937,712
Year 16 : $1,027,212
Year 17 : $720,000
Salary Average Commitment
Year 14 : $144,000
Year 15 : $104,000
Year 16 : $56,000
Year 17 : $40,000

SYRACUSE BULLDOGS



Arena Capacity - Ticket Price
Attendance - %

Arena NameMemorial Auditorium
Level 1: 6000 - $101 - 0 - 0.00%
Level 2: 5000 - $100 - 0 - 0.00%
Level 3: 2000 - $90 - 0 - 0.00%
Level 4: 4000 - $80 - 0 - 0.00%
Luxury : 1000 - $200 - 0 - 0.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $28 - 0 - 0.00%
Farm Level 2: 1000 - $23 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$30,298,374
Farm Players Total Salaries$2,667,070
Coaches Total Salaries$2,100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $55,000,000$0
Estimate Over Minimum Salary Cap of $20,000,000 $0
Current Bank Account$366,461,899
Projected Bank Account$366,461,899

Pro Players Salaries

Patrik Laine $3,700,000 (5)
-Salary Remaining : $3,700,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Semyon Varlamov $2,500,000 (3)
-Salary Remaining : $2,500,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Max Warn $2,500,000 (2)
-Salary Remaining : $2,500,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Sam Bennett $2,385,000 (3)
-Salary Remaining : $2,385,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Nicolas Corbeil $2,329,534 (1)
-Salary Remaining : $2,329,534
-Salary Average : $0
-Salary Average Remaining : $0
Tom Sestito $2,328,090 (2)
-Salary Remaining : $2,328,090
-Salary Average : $1,090,000
-Salary Average Remaining : $1,090,000
Dylan Strome $2,065,000 (3)
-Salary Remaining : $2,065,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Louis Leblanc $1,682,000 (1)
-Salary Remaining : $1,682,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Henrik Samuelsson $1,571,250 (4)
-Salary Remaining : $1,571,250
-Salary Average : $40,000
-Salary Average Remaining : $40,000
John Tavares $1,400,000 (1)
-Salary Remaining : $1,400,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
K'Andre Miller $937,500 (2)
-Salary Remaining : $937,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Ryan Leonard $900,000 (2)
-Salary Remaining : $900,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Simon Edvinsson $900,000 (5)
-Salary Remaining : $900,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Bradly Nadeau $800,000 (2)
-Salary Remaining : $800,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Cayden Primeau $750,000 (1)
-Salary Remaining : $750,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Urho Vaakanainen $750,000 (1)
-Salary Remaining : $750,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Henri Jokiharju $750,000 (1)
-Salary Remaining : $750,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Noah Dobson $750,000 (2)
-Salary Remaining : $750,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Stanislav Svozil $700,000 (5)
-Salary Remaining : $700,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Matias Maccelli $600,000 (1)
-Salary Remaining : $600,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Total Pro Players20
Salary Commitment
Year 14 : $30,298,374
Year 15 : $22,036,840
Year 16 : $13,821,250
Year 17 : $6,871,250
Salary Average Commitment
Year 14 : $1,810,000
Year 15 : $1,570,000
Year 16 : $280,000
Year 17 : $160,000
Salary Cap with 1 Way Contract
Year 14 : $30,298,374
Year 15 : $22,036,840
Year 16 : $13,821,250
Year 17 : $6,871,250

Farm Players Salaries

Oskar Lindblom $261,000 (2)
Salary Remaining : $261,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Andrei Loktionov $242,000 (2)
Salary Remaining : $242,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Brett Ritchie $152,440 (2)
Salary Remaining : $152,440
Salary Average : $4,000
Salary Average Remaining : $4,000
Alexander Sulzer $134,480 (4)
Salary Remaining : $134,480
Salary Average : $4,000
Salary Average Remaining : $4,000
Jordan Greenway $125,000 (1)
Salary Remaining : $125,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Ondrej Palat $120,000 (2)
Salary Remaining : $120,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Slater Koekkoek $115,100 (1)
Salary Remaining : $115,100
Salary Average : $4,000
Salary Average Remaining : $4,000
David Musil $102,500 (1)
Salary Remaining : $102,500
Salary Average : $4,000
Salary Average Remaining : $4,000
Reilly Smith $99,550 (4)
Salary Remaining : $99,550
Salary Average : $4,000
Salary Average Remaining : $4,000
Trey Augustine $80,000 (2)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Lukas Dragicevic $80,000 (2)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Kasper Halttunen $70,000 (2)
Salary Remaining : $70,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Roman Kantserov $70,000 (2)
Salary Remaining : $70,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Lenni Hämeenaho $70,000 (2)
Salary Remaining : $70,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jacob Fowler $70,000 (2)
Salary Remaining : $70,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Eetu Luostarinen $65,000 (1)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Viktor Neuchev $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Mike Benning $60,000 (2)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Michael McCarron $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Matyas Sapovaliv $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Kirill Maksimov $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Denver Barkey $60,000 (2)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Ryder Korczak $60,000 (3)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Kevin Hayes $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Luca Pinelli $60,000 (2)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Nathan Beaulieu $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Miko Matikka $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Aiden Fink $50,000 (2)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Matt Seminoff $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Tuukka Tieksola $50,000 (2)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Total Farm Players30
Salary Commitment
Year 14 : $2,667,070
Year 15 : $1,789,470
Year 16 : $294,030
Year 17 : $234,030
Salary Average Commitment
Year 14 : $120,000
Year 15 : $72,000
Year 16 : $12,000
Year 17 : $8,000

VANCOUVER MILLIONAIRES



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$34,372,250
Farm Players Total Salaries$2,199,400
Coaches Total Salaries$2,120,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $55,000,000$0
Estimate Over Minimum Salary Cap of $20,000,000 $0
Current Bank Account$220,361,094
Projected Bank Account$220,361,094

Pro Players Salaries

Robert Thomas $3,322,500 (5)
-Salary Remaining : $3,322,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Tyler Ennis $3,200,000 (1)
-Salary Remaining : $3,200,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Alexander Nylander $2,712,500 (4)
-Salary Remaining : $2,712,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Thomas Vanek $2,649,750 (1)
-Salary Remaining : $2,649,750
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Matt Halischuk $2,099,500 (2)
-Salary Remaining : $2,099,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Sergei Bobrovsky $2,082,000 (1)
-Salary Remaining : $2,082,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Landon Ferraro $2,008,125 (1)
-Salary Remaining : $2,008,125
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Samuel Girard $1,950,000 (4)
-Salary Remaining : $1,950,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Artemi Panarin $1,500,000 (1)
-Salary Remaining : $1,500,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Alex Nedeljkovic $1,406,250 (2)
-Salary Remaining : $1,406,250
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Colton Parayko $1,328,125 (4)
-Salary Remaining : $1,328,125
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Casey Mittelstadt $1,150,000 (1)
-Salary Remaining : $1,150,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Hunter Shinkaruk $1,084,750 (1)
-Salary Remaining : $1,084,750
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Haydn Fleury $1,046,250 (1)
-Salary Remaining : $1,046,250
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Josh Morrissey $975,000 (2)
-Salary Remaining : $975,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Mark Pysyk $900,000 (3)
-Salary Remaining : $900,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Jake Sanderson $900,000 (4)
-Salary Remaining : $900,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Logan Brown $862,500 (2)
-Salary Remaining : $862,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Eamon McAdam $840,000 (1)
-Salary Remaining : $840,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Eeli Tolvanen $800,000 (1)
-Salary Remaining : $800,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Travis Dermott $780,000 (2)
-Salary Remaining : $780,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Jesperi Kotkaniemi $775,000 (2)
-Salary Remaining : $775,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Total Pro Players22
Salary Commitment
Year 14 : $34,372,250
Year 15 : $18,011,375
Year 16 : $11,113,125
Year 17 : $10,213,125
Salary Average Commitment
Year 14 : $880,000
Year 15 : $480,000
Year 16 : $240,000
Year 17 : $200,000
Salary Cap with 1 Way Contract
Year 14 : $34,372,250
Year 15 : $18,011,375
Year 16 : $11,113,125
Year 17 : $10,213,125

Farm Players Salaries

Laurent Brossoit $138,000 (2)
Salary Remaining : $138,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Derek Stepan $133,900 (2)
Salary Remaining : $133,900
Salary Average : $4,000
Salary Average Remaining : $4,000
Dylan Samberg $116,600 (3)
Salary Remaining : $116,600
Salary Average : $4,000
Salary Average Remaining : $4,000
Ian Mitchell $99,000 (2)
Salary Remaining : $99,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Klim Kostin $91,900 (1)
Salary Remaining : $91,900
Salary Average : $4,000
Salary Average Remaining : $4,000
Gabe Perreault $90,000 (2)
Salary Remaining : $90,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jimmy Snuggerud $90,000 (1)
Salary Remaining : $90,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Mackie Samoskevich $90,000 (4)
Salary Remaining : $90,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Luke Hughes $90,000 (5)
Salary Remaining : $90,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Isaac Howard $80,000 (1)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Francesco Pinelli $80,000 (1)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Adam Gajan $80,000 (2)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Gavin Brindley $80,000 (2)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Gabriel Vilardi $77,500 (1)
Salary Remaining : $77,500
Salary Average : $4,000
Salary Average Remaining : $4,000
Vasily Podkolzin $75,000 (2)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Felix Unger Sörum $70,000 (2)
Salary Remaining : $70,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jacob Perreault $70,000 (2)
Salary Remaining : $70,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Cam Lund $70,000 (1)
Salary Remaining : $70,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Shane Pinto $67,500 (1)
Salary Remaining : $67,500
Salary Average : $4,000
Salary Average Remaining : $4,000
Jayden Perron $60,000 (2)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Kale Clague $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Vitali Kravtsov $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Hugo Alnefelt $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Lukas Cormier $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Michael Buchinger $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Nick Moldenhauer $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Andrew Strathmann $50,000 (2)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Topi Ronni $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Total Farm Players28
Salary Commitment
Year 14 : $2,199,400
Year 15 : $1,242,500
Year 16 : $296,600
Year 17 : $180,000
Salary Average Commitment
Year 14 : $112,000
Year 15 : $56,000
Year 16 : $12,000
Year 17 : $8,000

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

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

Over Minimum of
$20,000,000

Farm Salary Cap

Under Maximum of
$3,600,000

Pro Players

Farm Players

Total Players

BANGOR BEAGLES $413,649,453 $50,242,062 $4,757,938 $30,242,062 $2,515,850 $1,084,150 243054
BROOKLYN BLAZERS $364,540,349 $39,017,102 $15,982,898 $19,017,102 $2,183,600 $1,416,400 222648
CALGARY COWBOYS $381,135,456 $42,489,272 $12,510,728 $22,489,272 $2,219,900 $1,380,100 243155
CAPE BRETON CELTS $430,428,774 $41,142,000 $13,858,000 $21,142,000 $2,029,500 $1,570,500 222850
CAPE FEAR PROWLERS $429,971,395 $49,091,867 $5,908,133 $29,091,867 $2,606,825 $993,175 232952
CHICAGO CRUSHERS $439,031,391 $34,865,019 $20,134,981 $14,865,019 $1,958,300 $1,641,700 222850
COLORADO WOLVES $499,451,937 $27,855,575 $27,144,425 $7,855,575 $2,214,200 $1,385,800 203050
COQUITLAM KNIGHTS $398,407,641 $32,724,625 $22,275,375 $12,724,625 $2,138,250 $1,461,750 202747
DETROIT RED WINGS $233,942,218 $29,712,105 $25,287,895 $9,712,105 $2,262,750 $1,337,250 202949
EDMONTON BUSCHWACKERS $465,403,920 $31,639,141 $23,360,859 $11,639,141 $2,407,000 $1,193,000 193150
HALIFAX HIGHLANDERS $537,957,830 $38,451,785 $16,548,215 $18,451,785 $2,646,800 $953,200 213152
HAWAII TYPHOON $450,738,682 $34,045,617 $20,954,383 $14,045,617 $2,337,700 $1,262,300 243256
LAS CRUCES SPURS $442,154,267 $41,064,933 $13,935,067 $21,064,933 $2,252,500 $1,347,500 243054
MANHATTAN ISLANDERS $367,949,752 $40,165,128 $14,834,872 $20,165,128 $2,946,975 $653,025 234164
NEWTON NIGHTMARES $283,776,887 $39,263,283 $15,736,717 $19,263,283 $2,579,000 $1,021,000 243559
NORTH VAN ROCKERS $468,104,488 $34,767,807 $20,232,193 $14,767,807 $1,892,388 $1,707,612 192544
PENSACOLA BADGERS $385,034,955 $37,101,381 $17,898,619 $17,101,381 $2,108,645 $1,491,355 232447
PHILADELPHIA MADMEN $389,004,919 $31,177,357 $23,822,643 $11,177,357 $2,676,227 $923,773 222648
PINCHER CREEK PREDATORS $389,685,737 $32,597,125 $22,402,875 $12,597,125 $2,152,500 $1,447,500 222951
SAN JOSE BLASPHEMERS $473,385,790 $36,500,743 $18,499,257 $16,500,743 $2,601,212 $998,788 243660
SYRACUSE BULLDOGS $366,461,899 $32,965,444 $22,034,556 $12,965,444 $2,667,070 $932,930 203050
VANCOUVER MILLIONAIRES $220,361,094 $36,571,650 $18,428,350 $16,571,650 $2,199,400 $1,400,600 222850