Login

BANGOR BEAGLES



Arena Capacity - Ticket Price
Attendance - %

Arena NameDog Pound
Level 1: 6000 - $100 - 5,380 - 89.66%
Level 2: 5000 - $60 - 4,997 - 99.94%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $25 - 3,999 - 99.98%
Luxury : 1000 - $200 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,651 - 82.53%
Farm Level 2: 1000 - $15 - 987 - 98.67%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %17,376 - 96.53%
Average Income per Game$1,207,773
Year to Date Revenue$19,324,375
Farm
Home Games Left27
Average Attendance - %2,637 - 87.91%
Average Income per Game$72,574
Year to Date Revenue$1,088,615

Expense

Pro Players Total Salaries$25,122,416
Farm Players Total Salaries$2,370,046
Coaches Total Salaries$2,276,000
Luxury Taxe Total$179,179
Special Salary Cap Value$0
Pro Year To Date Expenses$9,376,186
Farm Year To Date Expenses$1,356,015
Pro Salary Cap To Date$8,985,858
Farm Salary Cap To Date$903,695

Estimate

Pro Estimated Season Revenue$31,402,109
Farm Estimated Season Revenue$1,959,507
Pro Remaining Season Days100
Pro Expenses Per Days$169,177
Pro Estimated Expenses$16,917,700
Farm Remaining Season Days88
Farm Expenses Per Days$24,798
Farm Estimated Expenses$2,182,224
Estimated Season Expenses$19,099,924
Season Salary Cap$27,492,462
Estimate Under Maximum Salary Cap of $39,000,000$11,507,538
Estimate Over Minimum Salary Cap of $14,000,000 $13,492,462
Current Bank Account$320,814,479
Projected Bank Account$335,076,171

Pro Players Salaries

Matt Duchene $2,515,178 (3)
-Salary Remaining : $1,622,695
-Salary Average : $0
-Salary Average Remaining : $0
Tyler Seguin $2,092,000 (2)
-Salary Remaining : $1,349,677
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Tyler Johnson $1,919,925 (2)
-Salary Remaining : $1,238,661
-Salary Average : $400,000
-Salary Average Remaining : $258,065
Sam Reinhart $1,875,000 (5)
-Salary Remaining : $1,209,677
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Alex Ovechkin $1,804,500 (3)
-Salary Remaining : $1,164,194
-Salary Average : $0
-Salary Average Remaining : $0
P.K. Subban $1,325,000 (4)
-Salary Remaining : $854,839
-Salary Average : $0
-Salary Average Remaining : $0
Leland Irving $1,290,938 (4)
-Salary Remaining : $832,863
-Salary Average : $0
-Salary Average Remaining : $0
Jonathan Blum $1,159,375 (4)
-Salary Remaining : $747,984
-Salary Average : $0
-Salary Average Remaining : $0
Andy Rogers $1,060,000 (2)
-Salary Remaining : $683,871
-Salary Average : $0
-Salary Average Remaining : $0
Shayne Gostisbehere $1,000,000 (2)
-Salary Remaining : $645,161
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Derrick Pouliot $937,500 (3)
-Salary Remaining : $604,839
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Vladislav Namestnikov $918,000 (1)
-Salary Remaining : $592,258
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Jack Eichel $850,000 (3)
-Salary Remaining : $548,387
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Jakob Chychrun $825,000 (5)
-Salary Remaining : $532,258
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Dmitrij Jaskin $800,000 (1)
-Salary Remaining : $516,129
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Valeri Nichushkin $775,000 (1)
-Salary Remaining : $500,000
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Andrei Svechnikov $750,000 (1)
-Salary Remaining : $483,871
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Rasmus Dahlin $750,000 (1)
-Salary Remaining : $483,871
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Jason Dickinson $675,000 (1)
-Salary Remaining : $435,484
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Mackenzie Blackwood $650,000 (3)
-Salary Remaining : $419,355
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Marcus Johansson $600,000 (1)
-Salary Remaining : $387,097
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Pavel Buchnevich $550,000 (3)
-Salary Remaining : $354,839
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Total Pro Players22
Salary Commitment
Year 10 : $25,122,416
Year 11 : $19,854,416
Year 12 : $13,782,491
Year 13 : $6,475,313
Salary Average Commitment
Year 10 : $1,000,000
Year 11 : $720,000
Year 12 : $240,000
Year 13 : $80,000
Salary Cap with 1 Way Contract
Year 10 : $25,122,416
Year 11 : $19,854,416
Year 12 : $13,782,491
Year 13 : $6,475,313

Farm Players Salaries

Evgeny Dadonov $134,596 (3)
Salary Remaining : $82,828
Salary Average : $106,400
Salary Average Remaining : $65,477
Nikita Filatov $116,075 (1)
Salary Remaining : $71,431
Salary Average : $4,000
Salary Average Remaining : $2,462
J.T. Miller $89,375 (3)
Salary Remaining : $55,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Torey Krug $80,000 (1)
Salary Remaining : $49,231
Salary Average : $4,000
Salary Average Remaining : $2,462
Miikka Salomaki $80,000 (2)
Salary Remaining : $49,231
Salary Average : $4,000
Salary Average Remaining : $2,462
Ondrej Kase $80,000 (2)
Salary Remaining : $49,231
Salary Average : $4,000
Salary Average Remaining : $2,462
Patrik Berglund $80,000 (1)
Salary Remaining : $49,231
Salary Average : $4,000
Salary Average Remaining : $2,462
Nico Hischier $75,000 (5)
Salary Remaining : $46,154
Salary Average : $4,000
Salary Average Remaining : $2,462
Dylan Cozens $75,000 (2)
Salary Remaining : $46,154
Salary Average : $4,000
Salary Average Remaining : $2,462
Anton Lundell $75,000 (3)
Salary Remaining : $46,154
Salary Average : $4,000
Salary Average Remaining : $2,462
Victor Söderström $75,000 (2)
Salary Remaining : $46,154
Salary Average : $4,000
Salary Average Remaining : $2,462
Anthony Cirelli $75,000 (5)
Salary Remaining : $46,154
Salary Average : $4,000
Salary Average Remaining : $2,462
Ty Smith $75,000 (1)
Salary Remaining : $46,154
Salary Average : $4,000
Salary Average Remaining : $2,462
Liam Foudy $75,000 (1)
Salary Remaining : $46,154
Salary Average : $4,000
Salary Average Remaining : $2,462
Conor Timmins $75,000 (5)
Salary Remaining : $46,154
Salary Average : $4,000
Salary Average Remaining : $2,462
Nolan Foote $65,000 (2)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Tyson Foerster $65,000 (3)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Jared McIsaac $65,000 (1)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
William Wallinder $65,000 (3)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Alex Beaucage $60,000 (2)
Salary Remaining : $36,923
Salary Average : $4,000
Salary Average Remaining : $2,462
Michael Hutchinson $60,000 (1)
Salary Remaining : $36,923
Salary Average : $4,000
Salary Average Remaining : $2,462
Miles Wood $60,000 (2)
Salary Remaining : $36,923
Salary Average : $4,000
Salary Average Remaining : $2,462
Benoit-Olivier Groulx $60,000 (1)
Salary Remaining : $36,923
Salary Average : $4,000
Salary Average Remaining : $2,462
Scott Wedgewood $60,000 (1)
Salary Remaining : $36,923
Salary Average : $4,000
Salary Average Remaining : $2,462
Jesse Ylönen $60,000 (1)
Salary Remaining : $36,923
Salary Average : $4,000
Salary Average Remaining : $2,462
Emil Bemström $60,000 (1)
Salary Remaining : $36,923
Salary Average : $4,000
Salary Average Remaining : $2,462
Kristian Vesalainen $60,000 (2)
Salary Remaining : $36,923
Salary Average : $4,000
Salary Average Remaining : $2,462
Ian Scott $60,000 (1)
Salary Remaining : $36,923
Salary Average : $4,000
Salary Average Remaining : $2,462
David Gustafsson $55,000 (1)
Salary Remaining : $33,846
Salary Average : $4,000
Salary Average Remaining : $2,462
Alec Regula $55,000 (1)
Salary Remaining : $33,846
Salary Average : $4,000
Salary Average Remaining : $2,462
Nikita Alexandrov $50,000 (2)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Kyle Capobianco $50,000 (2)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Brandon Montour $50,000 (2)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Colby Robak $50,000 (1)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Total Farm Players34
Salary Commitment
Year 10 : $2,370,046
Year 11 : $1,358,971
Year 12 : $653,971
Year 13 : $225,000
Salary Average Commitment
Year 10 : $238,400
Year 11 : $178,400
Year 12 : $134,400
Year 13 : $12,000

BROOKLYN BLAZERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameBarclays Center
Level 1: 6000 - $100 - 5,350 - 89.17%
Level 2: 5000 - $60 - 4,996 - 99.91%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $25 - 4,000 - 100.00%
Luxury : 1000 - $200 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,625 - 81.24%
Farm Level 2: 1000 - $15 - 984 - 98.39%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %17,346 - 96.36%
Average Income per Game$1,204,736
Year to Date Revenue$18,071,040
Farm
Home Games Left26
Average Attendance - %2,609 - 86.96%
Average Income per Game$71,630
Year to Date Revenue$1,146,075

Expense

Pro Players Total Salaries$28,808,775
Farm Players Total Salaries$2,067,500
Coaches Total Salaries$1,829,400
Luxury Taxe Total$203,651
Special Salary Cap Value$0
Pro Year To Date Expenses$10,565,625
Farm Year To Date Expenses$1,114,190
Pro Salary Cap To Date$10,210,783
Farm Salary Cap To Date$795,190

Estimate

Pro Estimated Season Revenue$32,527,872
Farm Estimated Season Revenue$1,862,372
Pro Remaining Season Days100
Pro Expenses Per Days$192,315
Pro Estimated Expenses$19,231,500
Farm Remaining Season Days88
Farm Expenses Per Days$20,258
Farm Estimated Expenses$1,782,704
Estimated Season Expenses$21,014,204
Season Salary Cap$30,876,275
Estimate Under Maximum Salary Cap of $39,000,000$8,123,725
Estimate Over Minimum Salary Cap of $14,000,000 $16,876,275
Current Bank Account$303,330,981
Projected Bank Account$316,707,021

Pro Players Salaries

Jonathan Huberdeau $2,453,238 (3)
-Salary Remaining : $1,582,734
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Cody Hodgson $2,340,650 (2)
-Salary Remaining : $1,510,097
-Salary Average : $0
-Salary Average Remaining : $0
Morgan Rielly $2,285,625 (3)
-Salary Remaining : $1,474,597
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Stephen Weiss $2,034,375 (2)
-Salary Remaining : $1,312,500
-Salary Average : $0
-Salary Average Remaining : $0
Nicklas Jensen $1,937,500 (3)
-Salary Remaining : $1,250,000
-Salary Average : $1,550,000
-Salary Average Remaining : $1,000,000
Ryan Murray $1,548,450 (4)
-Salary Remaining : $999,000
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Evan Oberg $1,484,437 (2)
-Salary Remaining : $957,701
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Nikita Zadorov $1,337,500 (5)
-Salary Remaining : $862,903
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Travis Hamonic $1,250,000 (2)
-Salary Remaining : $806,452
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Paul Stastny $1,249,000 (1)
-Salary Remaining : $805,806
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Alexander Radulov $1,163,000 (1)
-Salary Remaining : $750,323
-Salary Average : $0
-Salary Average Remaining : $0
Brendan Lemieux $1,025,000 (4)
-Salary Remaining : $661,290
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Jack Campbell $1,012,500 (2)
-Salary Remaining : $653,226
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Mirco Mueller $1,000,000 (3)
-Salary Remaining : $645,161
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Malcolm Subban $1,000,000 (2)
-Salary Remaining : $645,161
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Kevin Hayes $1,000,000 (4)
-Salary Remaining : $645,161
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Nikolay Goldobin $937,500 (3)
-Salary Remaining : $604,839
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Luca Sbisa $900,000 (1)
-Salary Remaining : $580,645
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Max Domi $800,000 (1)
-Salary Remaining : $516,129
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Sven Baertschi $800,000 (3)
-Salary Remaining : $516,129
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Aaron Ekblad $775,000 (2)
-Salary Remaining : $500,000
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Brayden Point $475,000 (2)
-Salary Remaining : $306,452
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Total Pro Players22
Salary Commitment
Year 10 : $28,808,775
Year 11 : $24,696,775
Year 12 : $14,324,813
Year 13 : $4,910,950
Salary Average Commitment
Year 10 : $2,270,000
Year 11 : $2,150,000
Year 12 : $1,910,000
Year 13 : $160,000
Salary Cap with 1 Way Contract
Year 10 : $28,808,775
Year 11 : $24,696,775
Year 12 : $14,324,813
Year 13 : $4,910,950

Farm Players Salaries

Matt Hackett $110,000 (3)
Salary Remaining : $67,692
Salary Average : $4,000
Salary Average Remaining : $2,462
Mattias Tedenby $110,000 (1)
Salary Remaining : $67,692
Salary Average : $4,000
Salary Average Remaining : $2,462
Evgeny Svechnikov $90,000 (2)
Salary Remaining : $55,385
Salary Average : $4,000
Salary Average Remaining : $2,462
Jayce Hawryluk $80,000 (3)
Salary Remaining : $49,231
Salary Average : $4,000
Salary Average Remaining : $2,462
Laurent Dauphin $80,000 (3)
Salary Remaining : $49,231
Salary Average : $4,000
Salary Average Remaining : $2,462
Jeremy Lauzon $80,000 (5)
Salary Remaining : $49,231
Salary Average : $4,000
Salary Average Remaining : $2,462
Ryan Donato $80,000 (3)
Salary Remaining : $49,231
Salary Average : $4,000
Salary Average Remaining : $2,462
Rasmus Sandin $75,000 (1)
Salary Remaining : $46,154
Salary Average : $4,000
Salary Average Remaining : $2,462
Cody Glass $75,000 (5)
Salary Remaining : $46,154
Salary Average : $4,000
Salary Average Remaining : $2,462
Matthew Boldy $75,000 (2)
Salary Remaining : $46,154
Salary Average : $4,000
Salary Average Remaining : $2,462
Yan Kuznetsov $75,000 (3)
Salary Remaining : $46,154
Salary Average : $4,000
Salary Average Remaining : $2,462
Christian Fischer $67,500 (1)
Salary Remaining : $41,538
Salary Average : $4,000
Salary Average Remaining : $2,462
Max Gildon $65,000 (1)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Cam Dineen $65,000 (2)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Kirill Marchenko $65,000 (1)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Brock Faber $65,000 (3)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Nathan Bastian $65,000 (4)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Tobias Björnfot $65,000 (2)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Andrew Peeke $65,000 (4)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Joseph Woll $65,000 (4)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Alexander Campbell $60,000 (2)
Salary Remaining : $36,923
Salary Average : $4,000
Salary Average Remaining : $2,462
Matt Corrente $60,000 (3)
Salary Remaining : $36,923
Salary Average : $4,000
Salary Average Remaining : $2,462
Cross Hanas $60,000 (3)
Salary Remaining : $36,923
Salary Average : $4,000
Salary Average Remaining : $2,462
Kody Clark $60,000 (1)
Salary Remaining : $36,923
Salary Average : $4,000
Salary Average Remaining : $2,462
Gage Goncalves $55,000 (3)
Salary Remaining : $33,846
Salary Average : $4,000
Salary Average Remaining : $2,462
Graeme Clarke $55,000 (2)
Salary Remaining : $33,846
Salary Average : $4,000
Salary Average Remaining : $2,462
Patrice Cormier $50,000 (1)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Andreas Nodl $50,000 (1)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Aaron Huglen $50,000 (2)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Dmitry Semykin $50,000 (1)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Total Farm Players30
Salary Commitment
Year 10 : $2,067,500
Year 11 : $1,475,000
Year 12 : $1,015,000
Year 13 : $350,000
Salary Average Commitment
Year 10 : $120,000
Year 11 : $84,000
Year 12 : $56,000
Year 13 : $20,000

CALGARY COWBOYS



Arena Capacity - Ticket Price
Attendance - %

Arena NameJCI Center
Level 1: 7500 - $90 - 6,677 - 89.02%
Level 2: 6500 - $65 - 4,985 - 76.69%
Level 3: 3500 - $33 - 2,596 - 74.18%
Level 4: 4500 - $25 - 4,369 - 97.08%
Luxury : 2500 - $225 - 1,029 - 41.15%
Total Capacity :24500
Farm
Farm Level 1: 3500 - $32 - 3,413 - 97.51%
Farm Level 2: 2500 - $15 - 2,474 - 98.96%
Farm Total Capacity :6000

Income

Home Games Left26
Average Attendance - %19,655 - 80.22%
Average Income per Game$1,351,275
Year to Date Revenue$21,620,393
Farm
Home Games Left27
Average Attendance - %5,887 - 98.12%
Average Income per Game$146,327
Year to Date Revenue$2,194,905

Expense

Pro Players Total Salaries$25,949,207
Farm Players Total Salaries$2,090,000
Coaches Total Salaries$2,980,000
Luxury Taxe Total$190,967
Special Salary Cap Value$0
Pro Year To Date Expenses$10,128,955
Farm Year To Date Expenses$1,348,302
Pro Salary Cap To Date$9,575,050
Farm Salary Cap To Date$802,530

Estimate

Pro Estimated Season Revenue$35,133,139
Farm Estimated Season Revenue$3,950,829
Pro Remaining Season Days100
Pro Expenses Per Days$177,485
Pro Estimated Expenses$17,748,500
Farm Remaining Season Days88
Farm Expenses Per Days$24,538
Farm Estimated Expenses$2,159,344
Estimated Season Expenses$19,907,844
Season Salary Cap$28,039,207
Estimate Under Maximum Salary Cap of $39,000,000$10,960,793
Estimate Over Minimum Salary Cap of $14,000,000 $14,039,207
Current Bank Account$275,958,786
Projected Bank Account$295,134,910

Pro Players Salaries

Brendan Gallagher $2,238,581 (2)
-Salary Remaining : $1,444,246
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Pierre-Marc Bouchard $2,171,812 (2)
-Salary Remaining : $1,401,169
-Salary Average : $0
-Salary Average Remaining : $0
Eric Staal $1,812,500 (2)
-Salary Remaining : $1,169,355
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Kyle Cumiskey $1,604,063 (2)
-Salary Remaining : $1,034,879
-Salary Average : $0
-Salary Average Remaining : $0
John Gibson $1,509,375 (3)
-Salary Remaining : $973,790
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Ryan McDonagh $1,450,000 (2)
-Salary Remaining : $935,484
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Nathan MacKinnon $1,348,750 (3)
-Salary Remaining : $870,161
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Alec Martinez $1,280,813 (2)
-Salary Remaining : $826,331
-Salary Average : $0
-Salary Average Remaining : $0
Ondrej Pavelec $1,250,500 (2)
-Salary Remaining : $806,774
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Shea Weber $1,192,500 (4)
-Salary Remaining : $769,355
-Salary Average : $0
-Salary Average Remaining : $0
Michael McCarron $1,125,000 (1)
-Salary Remaining : $725,806
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Jordan Greenway $1,050,000 (2)
-Salary Remaining : $677,419
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Max Pacioretty $970,313 (3)
-Salary Remaining : $626,008
-Salary Average : $0
-Salary Average Remaining : $0
Victor Rask $850,000 (3)
-Salary Remaining : $548,387
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Jonathan Drouin $800,000 (1)
-Salary Remaining : $516,129
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Cale Makar $800,000 (5)
-Salary Remaining : $516,129
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Max Friberg $800,000 (1)
-Salary Remaining : $516,129
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Brady Calla $800,000 (3)
-Salary Remaining : $516,129
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Zach Werenski $775,000 (3)
-Salary Remaining : $500,000
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Sean Monahan $770,000 (1)
-Salary Remaining : $496,774
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Timo Meier $750,000 (2)
-Salary Remaining : $483,871
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Peter Mueller $600,000 (1)
-Salary Remaining : $387,097
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Total Pro Players22
Salary Commitment
Year 10 : $25,949,207
Year 11 : $21,854,207
Year 12 : $8,245,938
Year 13 : $1,992,500
Salary Average Commitment
Year 10 : $680,000
Year 11 : $480,000
Year 12 : $240,000
Year 13 : $40,000
Salary Cap with 1 Way Contract
Year 10 : $25,949,207
Year 11 : $21,854,207
Year 12 : $8,245,938
Year 13 : $1,992,500

Farm Players Salaries

Tyson Barrie $90,000 (1)
Salary Remaining : $55,385
Salary Average : $4,000
Salary Average Remaining : $2,462
Owen Tippett $82,500 (5)
Salary Remaining : $50,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Ryan Poehling $77,500 (5)
Salary Remaining : $47,692
Salary Average : $4,000
Salary Average Remaining : $2,462
Jaret Anderson-Dolan $75,000 (5)
Salary Remaining : $46,154
Salary Average : $4,000
Salary Average Remaining : $2,462
Ryan Merkley $75,000 (1)
Salary Remaining : $46,154
Salary Average : $4,000
Salary Average Remaining : $2,462
Cole Perfetti $75,000 (3)
Salary Remaining : $46,154
Salary Average : $4,000
Salary Average Remaining : $2,462
Cole Caufield $75,000 (2)
Salary Remaining : $46,154
Salary Average : $4,000
Salary Average Remaining : $2,462
Brett Howden $75,000 (4)
Salary Remaining : $46,154
Salary Average : $4,000
Salary Average Remaining : $2,462
Lucas Johansen $75,000 (2)
Salary Remaining : $46,154
Salary Average : $4,000
Salary Average Remaining : $2,462
Cale Fleury $75,000 (5)
Salary Remaining : $46,154
Salary Average : $4,000
Salary Average Remaining : $2,462
Grigori Denisenko $75,000 (1)
Salary Remaining : $46,154
Salary Average : $4,000
Salary Average Remaining : $2,462
Frederic Allard $65,000 (2)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Nicholas Robertson $65,000 (2)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Cal Petersen $65,000 (2)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Martins Dzierkals $65,000 (2)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Jakub Lauko $65,000 (1)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Connor Ingram $65,000 (3)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Slater Koekkoek $60,000 (2)
Salary Remaining : $36,923
Salary Average : $4,000
Salary Average Remaining : $2,462
Evan Cormier $60,000 (4)
Salary Remaining : $36,923
Salary Average : $4,000
Salary Average Remaining : $2,462
Patrik Puistola $60,000 (2)
Salary Remaining : $36,923
Salary Average : $4,000
Salary Average Remaining : $2,462
Brett Lernout $60,000 (3)
Salary Remaining : $36,923
Salary Average : $4,000
Salary Average Remaining : $2,462
Linus Högberg $60,000 (1)
Salary Remaining : $36,923
Salary Average : $4,000
Salary Average Remaining : $2,462
Pavel Dorofeyev $60,000 (2)
Salary Remaining : $36,923
Salary Average : $4,000
Salary Average Remaining : $2,462
Josh Brook $60,000 (5)
Salary Remaining : $36,923
Salary Average : $4,000
Salary Average Remaining : $2,462
Hunter Smith $60,000 (2)
Salary Remaining : $36,923
Salary Average : $4,000
Salary Average Remaining : $2,462
T.J. Brodie $60,000 (1)
Salary Remaining : $36,923
Salary Average : $4,000
Salary Average Remaining : $2,462
Daniil Gushchin $55,000 (3)
Salary Remaining : $33,846
Salary Average : $4,000
Salary Average Remaining : $2,462
Evan Barratt $55,000 (1)
Salary Remaining : $33,846
Salary Average : $4,000
Salary Average Remaining : $2,462
Zachary Lauzon $50,000 (3)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Adin Hill $50,000 (2)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Alexei Lipanov $50,000 (3)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Alexei Toropchenko $50,000 (1)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Total Farm Players32
Salary Commitment
Year 10 : $2,090,000
Year 11 : $1,560,000
Year 12 : $860,000
Year 13 : $505,000
Salary Average Commitment
Year 10 : $128,000
Year 11 : $96,000
Year 12 : $52,000
Year 13 : $28,000

CAPE BRETON CELTS



Arena Capacity - Ticket Price
Attendance - %

Arena NameFenian Forum
Level 1: 6000 - $100 - 5,450 - 90.83%
Level 2: 5000 - $60 - 4,996 - 99.93%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $25 - 4,000 - 100.00%
Luxury : 1000 - $200 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,665 - 83.23%
Farm Level 2: 1000 - $15 - 989 - 98.93%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %17,446 - 96.92%
Average Income per Game$1,214,791
Year to Date Revenue$18,221,860
Farm
Home Games Left26
Average Attendance - %2,654 - 88.46%
Average Income per Game$73,101
Year to Date Revenue$1,169,610

Expense

Pro Players Total Salaries$25,591,869
Farm Players Total Salaries$2,113,700
Coaches Total Salaries$5,465,000
Luxury Taxe Total$181,060
Special Salary Cap Value$0
Pro Year To Date Expenses$10,254,805
Farm Year To Date Expenses$1,641,364
Pro Salary Cap To Date$9,080,995
Farm Salary Cap To Date$811,744

Estimate

Pro Estimated Season Revenue$32,799,348
Farm Estimated Season Revenue$1,900,616
Pro Remaining Season Days100
Pro Expenses Per Days$186,451
Pro Estimated Expenses$18,645,100
Farm Remaining Season Days88
Farm Expenses Per Days$29,865
Farm Estimated Expenses$2,628,120
Estimated Season Expenses$21,273,220
Season Salary Cap$27,705,569
Estimate Under Maximum Salary Cap of $39,000,000$11,294,431
Estimate Over Minimum Salary Cap of $14,000,000 $13,705,569
Current Bank Account$353,466,873
Projected Bank Account$366,893,617

Pro Players Salaries

Ryan O'Reilly $2,767,500 (5)
-Salary Remaining : $1,785,484
-Salary Average : $0
-Salary Average Remaining : $0
Evander Kane $2,325,000 (3)
-Salary Remaining : $1,500,000
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Tomas Hertl $1,991,250 (3)
-Salary Remaining : $1,284,677
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Cam Ward $1,730,031 (1)
-Salary Remaining : $1,116,149
-Salary Average : $0
-Salary Average Remaining : $0
Nicklas Backstrom $1,437,500 (3)
-Salary Remaining : $927,419
-Salary Average : $0
-Salary Average Remaining : $0
Joel Armia $1,305,000 (2)
-Salary Remaining : $841,935
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Ty Rattie $1,218,713 (3)
-Salary Remaining : $786,266
-Salary Average : $40,000
-Salary Average Remaining : $25,806
T.J. Hensick $1,196,250 (1)
-Salary Remaining : $771,774
-Salary Average : $0
-Salary Average Remaining : $0
Lars Eller $1,159,375 (1)
-Salary Remaining : $747,984
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Connor Murphy $1,087,500 (2)
-Salary Remaining : $701,613
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Kris Russell $1,060,000 (2)
-Salary Remaining : $683,871
-Salary Average : $0
-Salary Average Remaining : $0
Jake Gardiner $1,000,000 (2)
-Salary Remaining : $645,161
-Salary Average : $0
-Salary Average Remaining : $0
Nick Leddy $937,500 (2)
-Salary Remaining : $604,839
-Salary Average : $0
-Salary Average Remaining : $0
Tony DeAngelo $937,500 (5)
-Salary Remaining : $604,839
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Tom Wilson $911,250 (1)
-Salary Remaining : $587,903
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Juuse Saros $877,500 (1)
-Salary Remaining : $566,129
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Mitch Marner $825,000 (3)
-Salary Remaining : $532,258
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Jannik Hansen $825,000 (2)
-Salary Remaining : $532,258
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Sebastian Aho $750,000 (3)
-Salary Remaining : $483,871
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Rasmus Ristolainen $750,000 (1)
-Salary Remaining : $483,871
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Scott Laughton $500,000 (2)
-Salary Remaining : $322,581
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Total Pro Players21
Salary Commitment
Year 10 : $25,591,869
Year 11 : $18,967,463
Year 12 : $12,252,463
Year 13 : $3,705,000
Salary Average Commitment
Year 10 : $560,000
Year 11 : $400,000
Year 12 : $240,000
Year 13 : $40,000
Salary Cap with 1 Way Contract
Year 10 : $25,591,869
Year 11 : $18,967,463
Year 12 : $12,252,463
Year 13 : $3,705,000

Farm Players Salaries

Laurent Brossoit $126,000 (3)
Salary Remaining : $77,538
Salary Average : $4,000
Salary Average Remaining : $2,462
Luke Kunin $85,000 (4)
Salary Remaining : $52,308
Salary Average : $4,000
Salary Average Remaining : $2,462
Martin Nečas $77,500 (5)
Salary Remaining : $47,692
Salary Average : $4,000
Salary Average Remaining : $2,462
Alex Newhook $75,000 (2)
Salary Remaining : $46,154
Salary Average : $4,000
Salary Average Remaining : $2,462
Thomas Harley $75,000 (2)
Salary Remaining : $46,154
Salary Average : $4,000
Salary Average Remaining : $2,462
John-Jason Peterka $75,000 (3)
Salary Remaining : $46,154
Salary Average : $4,000
Salary Average Remaining : $2,462
Rasmus Kupari $75,000 (1)
Salary Remaining : $46,154
Salary Average : $4,000
Salary Average Remaining : $2,462
Morgan Frost $75,000 (4)
Salary Remaining : $46,154
Salary Average : $4,000
Salary Average Remaining : $2,462
Mike Matheson $72,700 (1)
Salary Remaining : $44,738
Salary Average : $4,000
Salary Average Remaining : $2,462
Jaroslav Halak $67,500 (1)
Salary Remaining : $41,538
Salary Average : $4,000
Salary Average Remaining : $2,462
Josh Mahura $65,000 (1)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Rasmus Asplund $65,000 (1)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Helge Grans $65,000 (3)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Raphael Lavoie $65,000 (2)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Alexandre Texier $65,000 (4)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Bode Wilde $65,000 (1)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Jamieson Rees $60,000 (2)
Salary Remaining : $36,923
Salary Average : $4,000
Salary Average Remaining : $2,462
Luke Evangelista $60,000 (3)
Salary Remaining : $36,923
Salary Average : $4,000
Salary Average Remaining : $2,462
Martin Fehérváry $60,000 (1)
Salary Remaining : $36,923
Salary Average : $4,000
Salary Average Remaining : $2,462
Blake McLaughlin $60,000 (1)
Salary Remaining : $36,923
Salary Average : $4,000
Salary Average Remaining : $2,462
William Bitten $55,000 (1)
Salary Remaining : $33,846
Salary Average : $4,000
Salary Average Remaining : $2,462
Robin Salo $55,000 (1)
Salary Remaining : $33,846
Salary Average : $4,000
Salary Average Remaining : $2,462
Martin Chromiak $55,000 (3)
Salary Remaining : $33,846
Salary Average : $4,000
Salary Average Remaining : $2,462
Simon Lundmark $55,000 (2)
Salary Remaining : $33,846
Salary Average : $4,000
Salary Average Remaining : $2,462
Sean Farrell $55,000 (3)
Salary Remaining : $33,846
Salary Average : $4,000
Salary Average Remaining : $2,462
Philippe Myers $55,000 (1)
Salary Remaining : $33,846
Salary Average : $4,000
Salary Average Remaining : $2,462
Conor Garland $50,000 (1)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Nicolas Meloche $50,000 (2)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Justus Annunen $50,000 (1)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Antonio Stranges $50,000 (3)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Erik Portillo $50,000 (2)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Allan McShane $50,000 (1)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Dominic Turgeon $50,000 (1)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Total Farm Players33
Salary Commitment
Year 10 : $2,113,700
Year 11 : $1,218,500
Year 12 : $788,500
Year 13 : $302,500
Salary Average Commitment
Year 10 : $132,000
Year 11 : $72,000
Year 12 : $44,000
Year 13 : $16,000

CAPE FEAR PROWLERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameAtlantic Arena
Level 1: 6000 - $100 - 5,349 - 89.16%
Level 2: 5000 - $60 - 5,000 - 100.00%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $25 - 4,000 - 100.00%
Luxury : 1000 - $200 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,622 - 81.10%
Farm Level 2: 1000 - $15 - 989 - 98.86%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %17,349 - 96.39%
Average Income per Game$1,204,938
Year to Date Revenue$19,279,000
Farm
Home Games Left26
Average Attendance - %2,611 - 87.02%
Average Income per Game$71,598
Year to Date Revenue$1,145,575

Expense

Pro Players Total Salaries$29,561,406
Farm Players Total Salaries$2,237,250
Coaches Total Salaries$2,100,000
Luxury Taxe Total$209,217
Special Salary Cap Value$0
Pro Year To Date Expenses$10,773,082
Farm Year To Date Expenses$1,360,515
Pro Salary Cap To Date$10,489,219
Farm Salary Cap To Date$860,518

Estimate

Pro Estimated Season Revenue$31,328,375
Farm Estimated Season Revenue$1,861,559
Pro Remaining Season Days100
Pro Expenses Per Days$195,880
Pro Estimated Expenses$19,588,000
Farm Remaining Season Days88
Farm Expenses Per Days$24,736
Farm Estimated Expenses$2,176,768
Estimated Season Expenses$21,764,768
Season Salary Cap$31,798,656
Estimate Under Maximum Salary Cap of $39,000,000$7,201,344
Estimate Over Minimum Salary Cap of $14,000,000 $17,798,656
Current Bank Account$354,198,145
Projected Bank Account$365,623,311

Pro Players Salaries

Victor Hedman $2,484,375 (5)
-Salary Remaining : $1,602,823
-Salary Average : $0
-Salary Average Remaining : $0
Patrick Sharp $2,478,750 (2)
-Salary Remaining : $1,599,194
-Salary Average : $0
-Salary Average Remaining : $0
Ryan Nugent-Hopkins $2,228,125 (3)
-Salary Remaining : $1,437,500
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Marc-Andre Fleury $2,102,500 (3)
-Salary Remaining : $1,356,452
-Salary Average : $0
-Salary Average Remaining : $0
Adam Larsson $1,875,000 (2)
-Salary Remaining : $1,209,677
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Jacob Josefson $1,631,250 (3)
-Salary Remaining : $1,052,419
-Salary Average : $0
-Salary Average Remaining : $0
Brandon Saad $1,625,000 (4)
-Salary Remaining : $1,048,387
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Jonathan Toews $1,537,500 (4)
-Salary Remaining : $991,935
-Salary Average : $0
-Salary Average Remaining : $0
Jeff Skinner $1,494,281 (3)
-Salary Remaining : $964,052
-Salary Average : $0
-Salary Average Remaining : $0
Jared Spurgeon $1,250,625 (2)
-Salary Remaining : $806,855
-Salary Average : $0
-Salary Average Remaining : $0
Jakob Silfverberg $1,250,000 (1)
-Salary Remaining : $806,452
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Frederik Andersen $1,233,375 (2)
-Salary Remaining : $795,726
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Anton Stralman $1,145,625 (1)
-Salary Remaining : $739,113
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Brandon Kozun $1,000,000 (2)
-Salary Remaining : $645,161
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Sam Bennett $900,000 (2)
-Salary Remaining : $580,645
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Nino Niederreiter $875,000 (3)
-Salary Remaining : $564,516
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Andrej Sekera $800,000 (1)
-Salary Remaining : $516,129
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Bryan Little $800,000 (1)
-Salary Remaining : $516,129
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Travis Sanheim $750,000 (2)
-Salary Remaining : $483,871
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Jakub Vrana $750,000 (1)
-Salary Remaining : $483,871
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Jake McCabe $675,000 (3)
-Salary Remaining : $435,484
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Spencer Foo $675,000 (1)
-Salary Remaining : $435,484
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Total Pro Players22
Salary Commitment
Year 10 : $29,561,406
Year 11 : $24,140,781
Year 12 : $14,653,031
Year 13 : $5,646,875
Salary Average Commitment
Year 10 : $600,000
Year 11 : $360,000
Year 12 : $160,000
Year 13 : $40,000
Salary Cap with 1 Way Contract
Year 10 : $29,561,406
Year 11 : $24,140,781
Year 12 : $14,653,031
Year 13 : $5,646,875

Farm Players Salaries

Antti Raanta $156,250 (3)
Salary Remaining : $96,154
Salary Average : $4,000
Salary Average Remaining : $2,462
Esa Lindell $100,000 (4)
Salary Remaining : $61,538
Salary Average : $4,000
Salary Average Remaining : $2,462
Warren Foegele $90,750 (5)
Salary Remaining : $55,846
Salary Average : $4,000
Salary Average Remaining : $2,462
Christian Dvorak $83,750 (3)
Salary Remaining : $51,538
Salary Average : $4,000
Salary Average Remaining : $2,462
Drake Batherson $82,500 (5)
Salary Remaining : $50,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Vladislav Kamenev $80,000 (3)
Salary Remaining : $49,231
Salary Average : $4,000
Salary Average Remaining : $2,462
Jesperi Kotkaniemi $77,500 (1)
Salary Remaining : $47,692
Salary Average : $4,000
Salary Average Remaining : $2,462
Philip Broberg $75,000 (2)
Salary Remaining : $46,154
Salary Average : $4,000
Salary Average Remaining : $2,462
Tage Thompson $75,000 (3)
Salary Remaining : $46,154
Salary Average : $4,000
Salary Average Remaining : $2,462
Sam Steel $75,000 (4)
Salary Remaining : $46,154
Salary Average : $4,000
Salary Average Remaining : $2,462
Moritz Seider $75,000 (2)
Salary Remaining : $46,154
Salary Average : $4,000
Salary Average Remaining : $2,462
Henri Jokiharju $75,000 (5)
Salary Remaining : $46,154
Salary Average : $4,000
Salary Average Remaining : $2,462
Marco Rossi $75,000 (3)
Salary Remaining : $46,154
Salary Average : $4,000
Salary Average Remaining : $2,462
Chris Tierney $71,500 (2)
Salary Remaining : $44,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Jesper Bratt $65,000 (4)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Taylor Raddysh $65,000 (3)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Parker Wotherspoon $65,000 (2)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Felix Sandstrom $65,000 (2)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Adam Beckman $65,000 (2)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Adam Fox $65,000 (4)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Ukko-Pekka Luukkonen $60,000 (3)
Salary Remaining : $36,923
Salary Average : $4,000
Salary Average Remaining : $2,462
Topi Niemelä $60,000 (3)
Salary Remaining : $36,923
Salary Average : $4,000
Salary Average Remaining : $2,462
Roby Järventie $60,000 (3)
Salary Remaining : $36,923
Salary Average : $4,000
Salary Average Remaining : $2,462
Calen Addison $60,000 (1)
Salary Remaining : $36,923
Salary Average : $4,000
Salary Average Remaining : $2,462
Gabriel Fortier $60,000 (1)
Salary Remaining : $36,923
Salary Average : $4,000
Salary Average Remaining : $2,462
Cody Ceci $60,000 (2)
Salary Remaining : $36,923
Salary Average : $4,000
Salary Average Remaining : $2,462
Filip Gustavsson $55,000 (2)
Salary Remaining : $33,846
Salary Average : $4,000
Salary Average Remaining : $2,462
Nikolai Kulemin $50,000 (1)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Chris Bigras $50,000 (1)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Devante Smith-Pelly $50,000 (1)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Marcus Pettersson $50,000 (2)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Hudson Fasching $40,000 (1)
Salary Remaining : $24,615
Salary Average : $4,000
Salary Average Remaining : $2,462
Total Farm Players32
Salary Commitment
Year 10 : $2,237,250
Year 11 : $1,849,750
Year 12 : $1,268,250
Year 13 : $553,250
Salary Average Commitment
Year 10 : $128,000
Year 11 : $100,000
Year 12 : $64,000
Year 13 : $28,000

CHICAGO CRUSHERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Death Trap
Level 1: 7000 - $100 - 5,359 - 76.55%
Level 2: 6000 - $70 - 4,457 - 74.28%
Level 3: 3000 - $40 - 2,622 - 87.40%
Level 4: 5000 - $30 - 4,469 - 89.37%
Luxury : 2000 - $175 - 1,427 - 71.37%
Total Capacity :23000
Farm
Farm Level 1: 3000 - $50 - 1,801 - 60.02%
Farm Level 2: 2000 - $30 - 1,031 - 51.54%
Farm Total Capacity :5000

Income

Home Games Left26
Average Attendance - %18,334 - 79.71%
Average Income per Game$1,336,598
Year to Date Revenue$21,385,565
Farm
Home Games Left26
Average Attendance - %2,832 - 56.63%
Average Income per Game$120,961
Year to Date Revenue$1,935,370

Expense

Pro Players Total Salaries$29,333,389
Farm Players Total Salaries$2,261,000
Coaches Total Salaries$2,975,000
Luxury Taxe Total$206,529
Special Salary Cap Value$0
Pro Year To Date Expenses$11,054,232
Farm Year To Date Expenses$1,228,974
Pro Salary Cap To Date$10,353,422
Farm Salary Cap To Date$844,359

Estimate

Pro Estimated Season Revenue$34,751,543
Farm Estimated Season Revenue$3,144,976
Pro Remaining Season Days100
Pro Expenses Per Days$201,990
Pro Estimated Expenses$20,199,000
Farm Remaining Season Days88
Farm Expenses Per Days$22,804
Farm Estimated Expenses$2,006,752
Estimated Season Expenses$22,205,752
Season Salary Cap$31,594,389
Estimate Under Maximum Salary Cap of $39,000,000$7,405,611
Estimate Over Minimum Salary Cap of $14,000,000 $17,594,389
Current Bank Account$313,052,606
Projected Bank Account$328,743,373

Pro Players Salaries

Drew Doughty $2,622,375 (4)
-Salary Remaining : $1,691,855
-Salary Average : $0
-Salary Average Remaining : $0
Anze Kopitar $2,524,500 (2)
-Salary Remaining : $1,628,710
-Salary Average : $0
-Salary Average Remaining : $0
Johnny Gaudreau $2,262,900 (3)
-Salary Remaining : $1,459,935
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Elias Lindholm $2,200,000 (5)
-Salary Remaining : $1,419,355
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Ryan Ellis $2,012,500 (2)
-Salary Remaining : $1,298,387
-Salary Average : $40,000
-Salary Average Remaining : $25,806
David Pastrnak $1,592,500 (4)
-Salary Remaining : $1,027,419
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Andrew Ladd $1,223,989 (2)
-Salary Remaining : $789,670
-Salary Average : $40,000
-Salary Average Remaining : $25,806
David Krejci $1,125,000 (2)
-Salary Remaining : $725,806
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Matt Murray $1,103,125 (3)
-Salary Remaining : $711,694
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Robin Lehner $1,000,000 (4)
-Salary Remaining : $645,161
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Drew Stafford $987,000 (1)
-Salary Remaining : $636,774
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Jamie Oleksiak $937,500 (2)
-Salary Remaining : $604,839
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Zach Bogosian $925,000 (1)
-Salary Remaining : $596,774
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Stefan Noesen $850,000 (1)
-Salary Remaining : $548,387
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Nikolaj Ehlers $850,000 (2)
-Salary Remaining : $548,387
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Josh Morrissey $750,000 (1)
-Salary Remaining : $483,871
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Noah Hanifin $750,000 (3)
-Salary Remaining : $483,871
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Christian Folin $717,000 (1)
-Salary Remaining : $462,581
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Ryan Wilson $700,000 (1)
-Salary Remaining : $451,613
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Matt Nieto $700,000 (1)
-Salary Remaining : $451,613
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Andrew Mangiapane $650,000 (3)
-Salary Remaining : $419,355
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Will Karlsson $625,000 (2)
-Salary Remaining : $403,226
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Mikael Backlund $625,000 (1)
-Salary Remaining : $403,226
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Nick Cousins $600,000 (1)
-Salary Remaining : $387,097
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Gilbert Brule $500,000 (1)
-Salary Remaining : $322,581
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Oliver Bjorkstrand $500,000 (1)
-Salary Remaining : $322,581
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Total Pro Players26
Salary Commitment
Year 10 : $29,333,389
Year 11 : $21,479,389
Year 12 : $12,180,900
Year 13 : $7,414,875
Salary Average Commitment
Year 10 : $960,000
Year 11 : $520,000
Year 12 : $280,000
Year 13 : $120,000
Salary Cap with 1 Way Contract
Year 10 : $29,333,389
Year 11 : $21,479,389
Year 12 : $12,180,900
Year 13 : $7,414,875

Farm Players Salaries

Dillon Heatherington $100,000 (1)
Salary Remaining : $61,538
Salary Average : $4,000
Salary Average Remaining : $2,462
Jordan Binnington $100,000 (4)
Salary Remaining : $61,538
Salary Average : $4,000
Salary Average Remaining : $2,462
Sami Niku $100,000 (5)
Salary Remaining : $61,538
Salary Average : $4,000
Salary Average Remaining : $2,462
Glenn Gawdin $95,000 (3)
Salary Remaining : $58,462
Salary Average : $4,000
Salary Average Remaining : $2,462
Brock McGinn $85,100 (2)
Salary Remaining : $52,369
Salary Average : $4,000
Salary Average Remaining : $2,462
Martin Frk $75,600 (3)
Salary Remaining : $46,523
Salary Average : $4,000
Salary Average Remaining : $2,462
Jakob Pelletier $75,000 (2)
Salary Remaining : $46,154
Salary Average : $4,000
Salary Average Remaining : $2,462
Jake Bean $75,000 (4)
Salary Remaining : $46,154
Salary Average : $4,000
Salary Average Remaining : $2,462
Connor Zary $75,000 (3)
Salary Remaining : $46,154
Salary Average : $4,000
Salary Average Remaining : $2,462
Brady Skjei $70,000 (1)
Salary Remaining : $43,077
Salary Average : $4,000
Salary Average Remaining : $2,462
Chris Tanev $66,300 (3)
Salary Remaining : $40,800
Salary Average : $4,000
Salary Average Remaining : $2,462
Akil Thomas $65,000 (1)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Jordan Kyrou $65,000 (4)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Chris Driedger $65,000 (1)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Dillon Dube $65,000 (4)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Jeremie Poirier $65,000 (3)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Rasmus Andersson $65,000 (2)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Nils Lundkvist $65,000 (1)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Jan Jenik $65,000 (2)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Ryan O'Rourke $60,000 (3)
Salary Remaining : $36,923
Salary Average : $4,000
Salary Average Remaining : $2,462
Charlie Coyle $60,000 (1)
Salary Remaining : $36,923
Salary Average : $4,000
Salary Average Remaining : $2,462
Ben Smith $60,000 (1)
Salary Remaining : $36,923
Salary Average : $4,000
Salary Average Remaining : $2,462
Joel Hofer $55,000 (2)
Salary Remaining : $33,846
Salary Average : $4,000
Salary Average Remaining : $2,462
Dmitri Zavgorodny $55,000 (2)
Salary Remaining : $33,846
Salary Average : $4,000
Salary Average Remaining : $2,462
Nick Holden $50,000 (1)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Alexandar Georgiev $50,000 (1)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Andrew Nielsen $50,000 (1)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
John Farinacci $50,000 (2)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Tim Kennedy $50,000 (1)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Kevin Porter $50,000 (1)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Mathias Emilio Pettersen $50,000 (2)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
William Carrier $50,000 (1)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Landon Slaggert $50,000 (3)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Nick Shore $44,000 (2)
Salary Remaining : $27,077
Salary Average : $4,000
Salary Average Remaining : $2,462
Linus Soderstrom $40,000 (2)
Salary Remaining : $24,615
Salary Average : $4,000
Salary Average Remaining : $2,462
Total Farm Players35
Salary Commitment
Year 10 : $2,261,000
Year 11 : $1,476,000
Year 12 : $891,900
Year 13 : $405,000
Salary Average Commitment
Year 10 : $140,000
Year 11 : $88,000
Year 12 : $48,000
Year 13 : $20,000

COLORADO WOLVES



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Den
Level 1: 6000 - $100 - 5,250 - 87.50%
Level 2: 5000 - $70 - 4,204 - 84.08%
Level 3: 2000 - $50 - 1,730 - 86.51%
Level 4: 4000 - $30 - 3,989 - 99.71%
Luxury : 1000 - $250 - 898 - 89.81%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,630 - 81.51%
Farm Level 2: 1000 - $25 - 596 - 59.57%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %16,071 - 89.28%
Average Income per Game$1,249,990
Year to Date Revenue$18,749,850
Farm
Home Games Left27
Average Attendance - %2,226 - 74.20%
Average Income per Game$71,953
Year to Date Revenue$1,079,290

Expense

Pro Players Total Salaries$20,390,597
Farm Players Total Salaries$2,252,811
Coaches Total Salaries$2,132,000
Luxury Taxe Total$135,945
Special Salary Cap Value$421,850
Pro Year To Date Expenses$7,226,239
Farm Year To Date Expenses$1,295,603
Pro Salary Cap To Date$6,824,564
Farm Salary Cap To Date$910,988

Estimate

Pro Estimated Season Revenue$33,749,730
Farm Estimated Season Revenue$1,942,722
Pro Remaining Season Days100
Pro Expenses Per Days$138,855
Pro Estimated Expenses$13,885,500
Farm Remaining Season Days88
Farm Expenses Per Days$22,747
Farm Estimated Expenses$2,001,736
Estimated Season Expenses$15,887,236
Season Salary Cap$23,065,258
Estimate Under Maximum Salary Cap of $39,000,000$15,934,742
Estimate Over Minimum Salary Cap of $14,000,000 $9,065,258
Current Bank Account$376,965,218
Projected Bank Account$396,770,434

Pro Players Salaries

Milan Michalek $1,571,875 (1)
-Salary Remaining : $1,014,113
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Pavel Vorobiev $1,527,222 (1)
-Salary Remaining : $985,305
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Jesse Joensuu $1,437,500 (3)
-Salary Remaining : $927,419
-Salary Average : $0
-Salary Average Remaining : $0
Samu Perhonen $1,119,000 (5)
-Salary Remaining : $721,935
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Jordan Schmaltz $1,060,000 (4)
-Salary Remaining : $683,871
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Emile Poirier $1,000,000 (4)
-Salary Remaining : $645,161
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Jesse Puljujarvi $950,000 (4)
-Salary Remaining : $612,903
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Nick Ritchie $937,500 (5)
-Salary Remaining : $604,839
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Sam Morin $937,500 (5)
-Salary Remaining : $604,839
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Damon Severson $800,000 (5)
-Salary Remaining : $516,129
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Mikhail Sergachev $750,000 (4)
-Salary Remaining : $483,871
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Ivan Provorov $750,000 (3)
-Salary Remaining : $483,871
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Dante Fabbro $750,000 (4)
-Salary Remaining : $483,871
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Anthony Duclair $750,000 (5)
-Salary Remaining : $483,871
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Michael Rasmussen $750,000 (5)
-Salary Remaining : $483,871
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Yaroslav Askarov $750,000 (3)
-Salary Remaining : $483,871
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Travis Konecny $725,000 (3)
-Salary Remaining : $467,742
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Nick Schmaltz $675,000 (2)
-Salary Remaining : $435,484
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Denis Gurianov $675,000 (3)
-Salary Remaining : $435,484
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Jake Neighbours $650,000 (3)
-Salary Remaining : $419,355
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Eric Comrie $650,000 (1)
-Salary Remaining : $419,355
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Filip Johansson $650,000 (1)
-Salary Remaining : $419,355
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Yakov Trenin $525,000 (1)
-Salary Remaining : $338,710
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Total Pro Players23
Salary Commitment
Year 10 : $20,390,597
Year 11 : $15,466,500
Year 12 : $14,791,500
Year 13 : $9,804,000
Salary Average Commitment
Year 10 : $880,000
Year 11 : $680,000
Year 12 : $640,000
Year 13 : $440,000
Salary Cap with 1 Way Contract
Year 10 : $20,390,597
Year 11 : $15,466,500
Year 12 : $14,791,500
Year 13 : $9,804,000

Farm Players Salaries

Dan Fritsche $156,250 (4)
Salary Remaining : $96,154
Salary Average : $4,000
Salary Average Remaining : $2,462
Scott Glennie $145,313 (4)
Salary Remaining : $89,423
Salary Average : $4,000
Salary Average Remaining : $2,462
Carl Gunnarsson $135,000 (3)
Salary Remaining : $83,077
Salary Average : $4,000
Salary Average Remaining : $2,462
Michal Neuvirth $98,049 (1)
Salary Remaining : $60,338
Salary Average : $4,000
Salary Average Remaining : $2,462
Brandon Gormley $85,000 (3)
Salary Remaining : $52,308
Salary Average : $4,000
Salary Average Remaining : $2,462
Matt Puempel $80,000 (5)
Salary Remaining : $49,231
Salary Average : $4,000
Salary Average Remaining : $2,462
Kailer Yamamoto $75,000 (5)
Salary Remaining : $46,154
Salary Average : $4,000
Salary Average Remaining : $2,462
Martin Kaut $75,000 (1)
Salary Remaining : $46,154
Salary Average : $4,000
Salary Average Remaining : $2,462
Jay O'Brien $70,000 (1)
Salary Remaining : $43,077
Salary Average : $4,000
Salary Average Remaining : $2,462
Keith Aulie $68,200 (1)
Salary Remaining : $41,969
Salary Average : $4,000
Salary Average Remaining : $2,462
Kirill Ustimenko $65,000 (5)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Cliff Pu $65,000 (4)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Nick Merkley $65,000 (3)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Conner Bleackley $65,000 (2)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Ryan Suzuki $65,000 (2)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Brayden Tracey $65,000 (2)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Kasper Bjorkqvist $65,000 (4)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Jacob Bernard-Docker $65,000 (1)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Jackson Lacombe $60,000 (2)
Salary Remaining : $36,923
Salary Average : $4,000
Salary Average Remaining : $2,462
Antti Tuomisto $60,000 (2)
Salary Remaining : $36,923
Salary Average : $4,000
Salary Average Remaining : $2,462
Tyler Kleven $60,000 (3)
Salary Remaining : $36,923
Salary Average : $4,000
Salary Average Remaining : $2,462
Thomas Bordeleau $60,000 (3)
Salary Remaining : $36,923
Salary Average : $4,000
Salary Average Remaining : $2,462
Jonathan Tychonick $60,000 (1)
Salary Remaining : $36,923
Salary Average : $4,000
Salary Average Remaining : $2,462
Drew Helleson $55,000 (2)
Salary Remaining : $33,846
Salary Average : $4,000
Salary Average Remaining : $2,462
Lance Bouma $50,000 (4)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Robin Kovacs $50,000 (4)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Samuel Knazko $50,000 (3)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Matt Grzelcyk $50,000 (3)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Erik Cernak $50,000 (1)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Dmitri Voronkov $50,000 (2)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Linus Omark $50,000 (1)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Jon Kalinski $40,000 (2)
Salary Remaining : $24,615
Salary Average : $4,000
Salary Average Remaining : $2,462
Total Farm Players32
Salary Commitment
Year 10 : $2,252,811
Year 11 : $1,716,562
Year 12 : $1,256,562
Year 13 : $751,562
Salary Average Commitment
Year 10 : $128,000
Year 11 : $96,000
Year 12 : $64,000
Year 13 : $36,000

COQUITLAM KNIGHTS



Arena Capacity - Ticket Price
Attendance - %

Arena NameCoquitlam Oakridge Hockey Arena
Level 1: 6000 - $100 - 5,165 - 86.09%
Level 2: 5000 - $65 - 4,712 - 94.25%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $30 - 3,978 - 99.46%
Luxury : 1000 - $225 - 971 - 97.07%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $40 - 1,446 - 72.28%
Farm Level 2: 1000 - $20 - 733 - 73.26%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %16,827 - 93.48%
Average Income per Game$1,240,576
Year to Date Revenue$18,608,640
Farm
Home Games Left27
Average Attendance - %2,178 - 72.61%
Average Income per Game$72,476
Year to Date Revenue$1,087,140

Expense

Pro Players Total Salaries$26,087,762
Farm Players Total Salaries$1,923,500
Coaches Total Salaries$3,273,200
Luxury Taxe Total$184,940
Special Salary Cap Value$0
Pro Year To Date Expenses$9,903,880
Farm Year To Date Expenses$1,316,755
Pro Salary Cap To Date$9,274,680
Farm Salary Cap To Date$739,805

Estimate

Pro Estimated Season Revenue$33,495,552
Farm Estimated Season Revenue$1,956,852
Pro Remaining Season Days100
Pro Expenses Per Days$179,748
Pro Estimated Expenses$17,974,800
Farm Remaining Season Days88
Farm Expenses Per Days$23,941
Farm Estimated Expenses$2,106,808
Estimated Season Expenses$20,081,608
Season Salary Cap$28,011,262
Estimate Under Maximum Salary Cap of $39,000,000$10,988,738
Estimate Over Minimum Salary Cap of $14,000,000 $14,011,262
Current Bank Account$299,818,193
Projected Bank Account$315,188,989

Pro Players Salaries

Victor Uchevatov $2,409,412 (1)
-Salary Remaining : $1,554,459
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Andrew Cogliano $2,328,750 (2)
-Salary Remaining : $1,502,419
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Taylor Hall $2,153,750 (2)
-Salary Remaining : $1,389,516
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Matt D'Agostini $1,750,000 (1)
-Salary Remaining : $1,129,032
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Kris Letang $1,475,000 (3)
-Salary Remaining : $951,613
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Cory Schneider $1,288,850 (2)
-Salary Remaining : $831,516
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Brett Pesce $1,219,000 (3)
-Salary Remaining : $786,452
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Charlie McAvoy $1,125,000 (4)
-Salary Remaining : $725,806
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Ivan Barbashev $1,012,500 (5)
-Salary Remaining : $653,226
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Tristan Jarry $1,007,500 (4)
-Salary Remaining : $650,000
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Andrei Loktionov $1,000,500 (1)
-Salary Remaining : $645,484
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Jaden Schwartz $1,000,000 (3)
-Salary Remaining : $645,161
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Sebastian Collberg $987,500 (2)
-Salary Remaining : $637,097
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Dominik Masin $880,000 (2)
-Salary Remaining : $567,742
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Sam Kurker $800,000 (4)
-Salary Remaining : $516,129
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Steve Downie $800,000 (4)
-Salary Remaining : $516,129
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Martin Jones $800,000 (2)
-Salary Remaining : $516,129
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Kevin Fiala $775,000 (2)
-Salary Remaining : $500,000
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Pierre-Luc Dubois $750,000 (4)
-Salary Remaining : $483,871
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Jake DeBrusk $675,000 (3)
-Salary Remaining : $435,484
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Alex Tuch $650,000 (2)
-Salary Remaining : $419,355
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Luke Adam $600,000 (4)
-Salary Remaining : $387,097
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Matt Clark $600,000 (4)
-Salary Remaining : $387,097
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Total Pro Players23
Salary Commitment
Year 10 : $26,087,762
Year 11 : $20,927,850
Year 12 : $11,064,000
Year 13 : $6,695,000
Salary Average Commitment
Year 10 : $920,000
Year 11 : $800,000
Year 12 : $480,000
Year 13 : $320,000
Salary Cap with 1 Way Contract
Year 10 : $26,087,762
Year 11 : $20,927,850
Year 12 : $11,064,000
Year 13 : $6,695,000

Farm Players Salaries

Andrej Meszaros $140,000 (1)
Salary Remaining : $86,154
Salary Average : $4,000
Salary Average Remaining : $2,462
Derek Forbort $87,500 (2)
Salary Remaining : $53,846
Salary Average : $4,000
Salary Average Remaining : $2,462
Ryan O'Marra $80,000 (2)
Salary Remaining : $49,231
Salary Average : $4,000
Salary Average Remaining : $2,462
Brady Tkachuk $75,000 (1)
Salary Remaining : $46,154
Salary Average : $4,000
Salary Average Remaining : $2,462
Samuel Poulin $75,000 (2)
Salary Remaining : $46,154
Salary Average : $4,000
Salary Average Remaining : $2,462
Josh Norris $75,000 (5)
Salary Remaining : $46,154
Salary Average : $4,000
Salary Average Remaining : $2,462
Julien Gauthier $75,000 (4)
Salary Remaining : $46,154
Salary Average : $4,000
Salary Average Remaining : $2,462
Justin Barron $75,000 (3)
Salary Remaining : $46,154
Salary Average : $4,000
Salary Average Remaining : $2,462
Lawson Crouse $75,000 (1)
Salary Remaining : $46,154
Salary Average : $4,000
Salary Average Remaining : $2,462
Mario Ferraro $66,000 (3)
Salary Remaining : $40,615
Salary Average : $4,000
Salary Average Remaining : $2,462
Jacob Larsson $65,000 (3)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Ryan Lindgren $65,000 (4)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Lias Andersson $65,000 (3)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Ilya Nikolaev $65,000 (2)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Emil Andrae $65,000 (3)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Serron Noel $65,000 (1)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Emil Heineman $60,000 (3)
Salary Remaining : $36,923
Salary Average : $4,000
Salary Average Remaining : $2,462
Maksim Zhukov $60,000 (1)
Salary Remaining : $36,923
Salary Average : $4,000
Salary Average Remaining : $2,462
Maxim Cajkovic $60,000 (2)
Salary Remaining : $36,923
Salary Average : $4,000
Salary Average Remaining : $2,462
Denis Bodrov $60,000 (1)
Salary Remaining : $36,923
Salary Average : $4,000
Salary Average Remaining : $2,462
Matt Villalta $60,000 (1)
Salary Remaining : $36,923
Salary Average : $4,000
Salary Average Remaining : $2,462
Layton Ahac $55,000 (2)
Salary Remaining : $33,846
Salary Average : $4,000
Salary Average Remaining : $2,462
Jordan Harris $55,000 (1)
Salary Remaining : $33,846
Salary Average : $4,000
Salary Average Remaining : $2,462
Mark Olver $50,000 (1)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Leevi Merilainen $50,000 (3)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Blake Comeau $50,000 (1)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Jack Roslovic $50,000 (2)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Joey Keane $50,000 (1)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Yegor Spiridonov $50,000 (2)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Total Farm Players29
Salary Commitment
Year 10 : $1,923,500
Year 11 : $1,183,500
Year 12 : $661,000
Year 13 : $215,000
Salary Average Commitment
Year 10 : $116,000
Year 11 : $72,000
Year 12 : $40,000
Year 13 : $12,000

DETROIT RED WINGS



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Joe
Level 1: 6000 - $100 - 5,328 - 88.79%
Level 2: 5000 - $60 - 5,000 - 100.00%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $25 - 4,000 - 100.00%
Luxury : 1000 - $200 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,648 - 82.39%
Farm Level 2: 1000 - $15 - 979 - 97.90%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %17,328 - 96.26%
Average Income per Game$1,202,763
Year to Date Revenue$19,244,200
Farm
Home Games Left27
Average Attendance - %2,627 - 87.56%
Average Income per Game$72,358
Year to Date Revenue$1,085,370

Expense

Pro Players Total Salaries$30,215,715
Farm Players Total Salaries$2,274,300
Coaches Total Salaries$2,555,300
Luxury Taxe Total$211,641
Special Salary Cap Value$0
Pro Year To Date Expenses$11,160,650
Farm Year To Date Expenses$1,270,640
Pro Salary Cap To Date$10,609,126
Farm Salary Cap To Date$885,640

Estimate

Pro Estimated Season Revenue$31,271,825
Farm Estimated Season Revenue$1,953,666
Pro Remaining Season Days100
Pro Expenses Per Days$204,968
Pro Estimated Expenses$20,496,800
Farm Remaining Season Days88
Farm Expenses Per Days$22,904
Farm Estimated Expenses$2,015,552
Estimated Season Expenses$22,512,352
Season Salary Cap$32,490,015
Estimate Under Maximum Salary Cap of $39,000,000$6,509,985
Estimate Over Minimum Salary Cap of $14,000,000 $18,490,015
Current Bank Account$141,486,132
Projected Bank Account$152,199,271

Pro Players Salaries

Andrew Raycroft $4,607,774 (2)
-Salary Remaining : $2,972,757
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Pascal Leclaire $2,365,686 (2)
-Salary Remaining : $1,526,249
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Jarome Iginla $2,364,780 (1)
-Salary Remaining : $1,525,665
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Phil Kessel $2,324,800 (2)
-Salary Remaining : $1,499,871
-Salary Average : $0
-Salary Average Remaining : $0
Jordan Caron $1,894,237 (4)
-Salary Remaining : $1,222,088
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Stefan Della Rovere $1,762,000 (4)
-Salary Remaining : $1,136,774
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Artem Anisimov $1,638,563 (3)
-Salary Remaining : $1,057,137
-Salary Average : $0
-Salary Average Remaining : $0
Keith Yandle $1,525,000 (5)
-Salary Remaining : $983,871
-Salary Average : $40,000
-Salary Average Remaining : $25,806
T.J. Galiardi $1,476,000 (4)
-Salary Remaining : $952,258
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Stefan Legein $1,250,000 (3)
-Salary Remaining : $806,452
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Boo Nieves $1,000,000 (5)
-Salary Remaining : $645,161
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Doug Rogers $1,000,000 (2)
-Salary Remaining : $645,161
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Patric Hornqvist $1,000,000 (3)
-Salary Remaining : $645,161
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Michael Dal Colle $1,000,000 (5)
-Salary Remaining : $645,161
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Jacob Trouba $934,375 (3)
-Salary Remaining : $602,823
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Michael Stone $897,500 (3)
-Salary Remaining : $579,032
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Julius Honka $775,000 (1)
-Salary Remaining : $500,000
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Rob Fabbri $700,000 (2)
-Salary Remaining : $451,613
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Mark Pysyk $600,000 (2)
-Salary Remaining : $387,097
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Filip Westerlund $600,000 (3)
-Salary Remaining : $387,097
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Carl Dahlstrom $500,000 (1)
-Salary Remaining : $322,581
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Total Pro Players21
Salary Commitment
Year 10 : $30,215,715
Year 11 : $26,575,935
Year 12 : $14,977,675
Year 13 : $8,657,237
Salary Average Commitment
Year 10 : $760,000
Year 11 : $640,000
Year 12 : $440,000
Year 13 : $240,000
Salary Cap with 1 Way Contract
Year 10 : $30,215,715
Year 11 : $26,575,935
Year 12 : $14,977,675
Year 13 : $8,657,237

Farm Players Salaries

Jason Zucker $103,800 (4)
Salary Remaining : $63,877
Salary Average : $4,000
Salary Average Remaining : $2,462
James Reimer $103,750 (3)
Salary Remaining : $63,846
Salary Average : $4,000
Salary Average Remaining : $2,462
Alexei Cherepanov $100,000 (1)
Salary Remaining : $61,538
Salary Average : $4,000
Salary Average Remaining : $2,462
Kyle Chipchura $100,000 (1)
Salary Remaining : $61,538
Salary Average : $4,000
Salary Average Remaining : $2,462
Nikita Scherbak $98,000 (4)
Salary Remaining : $60,308
Salary Average : $4,000
Salary Average Remaining : $2,462
Casey Mittelstadt $92,500 (5)
Salary Remaining : $56,923
Salary Average : $4,000
Salary Average Remaining : $2,462
Nicolas Hague $87,500 (5)
Salary Remaining : $53,846
Salary Average : $4,000
Salary Average Remaining : $2,462
Jakub Zboril $81,250 (4)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Max Jones $81,250 (4)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Madison Bowey $81,250 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Dylan Holloway $75,000 (3)
Salary Remaining : $46,154
Salary Average : $4,000
Salary Average Remaining : $2,462
Brendan Perlini $75,000 (2)
Salary Remaining : $46,154
Salary Average : $4,000
Salary Average Remaining : $2,462
Kieffer Bellows $75,000 (4)
Salary Remaining : $46,154
Salary Average : $4,000
Salary Average Remaining : $2,462
Noel Gunler $65,000 (3)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Aleksi Heponiemi $65,000 (5)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Ian McCoshen $65,000 (1)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Jake Oettinger $65,000 (5)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Mads Sogaard $65,000 (2)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Alexander Volkov $60,000 (3)
Salary Remaining : $36,923
Salary Average : $4,000
Salary Average Remaining : $2,462
Nick Bjugstad $60,000 (3)
Salary Remaining : $36,923
Salary Average : $4,000
Salary Average Remaining : $2,462
Joel Blomqvist $60,000 (3)
Salary Remaining : $36,923
Salary Average : $4,000
Salary Average Remaining : $2,462
Jacob Ragnarsson $60,000 (1)
Salary Remaining : $36,923
Salary Average : $4,000
Salary Average Remaining : $2,462
William Cuylle $60,000 (3)
Salary Remaining : $36,923
Salary Average : $4,000
Salary Average Remaining : $2,462
Aliaksei Protas $60,000 (2)
Salary Remaining : $36,923
Salary Average : $4,000
Salary Average Remaining : $2,462
Kaedan Korczak $60,000 (2)
Salary Remaining : $36,923
Salary Average : $4,000
Salary Average Remaining : $2,462
Matt Robertson $60,000 (2)
Salary Remaining : $36,923
Salary Average : $4,000
Salary Average Remaining : $2,462
Seth Barton $55,000 (1)
Salary Remaining : $33,846
Salary Average : $4,000
Salary Average Remaining : $2,462
Dillion Hamaliuk $55,000 (2)
Salary Remaining : $33,846
Salary Average : $4,000
Salary Average Remaining : $2,462
Jan Bednář $55,000 (3)
Salary Remaining : $33,846
Salary Average : $4,000
Salary Average Remaining : $2,462
Matthew Stienburg $50,000 (2)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Xavier Bernard $50,000 (1)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Joni Jurmo $50,000 (3)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Total Farm Players32
Salary Commitment
Year 10 : $2,274,300
Year 11 : $1,763,050
Year 12 : $1,338,050
Year 13 : $749,300
Salary Average Commitment
Year 10 : $128,000
Year 11 : $100,000
Year 12 : $72,000
Year 13 : $36,000

EDMONTON BUSCHWACKERS



Arena Capacity - Ticket Price
Attendance - %

Arena Name99 Park
Level 1: 6000 - $100 - 5,327 - 88.78%
Level 2: 5000 - $60 - 4,989 - 99.79%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $25 - 3,998 - 99.96%
Luxury : 1000 - $200 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,642 - 82.10%
Farm Level 2: 1000 - $15 - 976 - 97.58%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %17,315 - 96.19%
Average Income per Game$1,202,035
Year to Date Revenue$18,030,520
Farm
Home Games Left26
Average Attendance - %2,618 - 87.26%
Average Income per Game$72,104
Year to Date Revenue$1,153,665

Expense

Pro Players Total Salaries$26,430,293
Farm Players Total Salaries$1,914,750
Coaches Total Salaries$2,426,000
Luxury Taxe Total$182,312
Special Salary Cap Value$0
Pro Year To Date Expenses$9,542,486
Farm Year To Date Expenses$1,269,035
Pro Salary Cap To Date$9,143,642
Farm Salary Cap To Date$768,260

Estimate

Pro Estimated Season Revenue$32,454,936
Farm Estimated Season Revenue$1,874,706
Pro Remaining Season Days100
Pro Expenses Per Days$177,770
Pro Estimated Expenses$17,777,000
Farm Remaining Season Days88
Farm Expenses Per Days$22,495
Farm Estimated Expenses$1,979,560
Estimated Season Expenses$19,756,560
Season Salary Cap$28,345,043
Estimate Under Maximum Salary Cap of $39,000,000$10,654,957
Estimate Over Minimum Salary Cap of $14,000,000 $14,345,043
Current Bank Account$350,258,861
Projected Bank Account$364,831,943

Pro Players Salaries

Kyle Turris $2,379,688 (5)
-Salary Remaining : $1,535,283
-Salary Average : $0
-Salary Average Remaining : $0
Pavel Datsyuk $2,301,200 (3)
-Salary Remaining : $1,484,645
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Cam Fowler $2,285,625 (3)
-Salary Remaining : $1,474,597
-Salary Average : $0
-Salary Average Remaining : $0
Wayne Simmonds $1,958,780 (3)
-Salary Remaining : $1,263,729
-Salary Average : $0
-Salary Average Remaining : $0
Filip Forsberg $1,650,250 (4)
-Salary Remaining : $1,064,677
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Alex Goligoski $1,400,000 (3)
-Salary Remaining : $903,226
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Kaspars Daugavins $1,375,000 (2)
-Salary Remaining : $887,097
-Salary Average : $0
-Salary Average Remaining : $0
Maxim Mayorov $1,250,000 (3)
-Salary Remaining : $806,452
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Jonathan Quick $1,113,500 (2)
-Salary Remaining : $718,387
-Salary Average : $0
-Salary Average Remaining : $0
Kevin Shattenkirk $1,093,750 (3)
-Salary Remaining : $705,645
-Salary Average : $0
-Salary Average Remaining : $0
Marc Staal $1,060,000 (2)
-Salary Remaining : $683,871
-Salary Average : $0
-Salary Average Remaining : $0
Dale Mitchell $1,027,500 (1)
-Salary Remaining : $662,903
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Xavier Ouellet $1,000,000 (4)
-Salary Remaining : $645,161
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Kyle Connor $825,000 (3)
-Salary Remaining : $532,258
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Leon Draisaitl $825,000 (2)
-Salary Remaining : $532,258
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Kasperi Kapanen $775,000 (2)
-Salary Remaining : $500,000
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Frederik Gauthier $675,000 (1)
-Salary Remaining : $435,484
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Marc-Olivier Roy $660,000 (4)
-Salary Remaining : $425,806
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Boris Katchouk $650,000 (4)
-Salary Remaining : $419,355
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Stefan Elliott $625,000 (1)
-Salary Remaining : $403,226
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Jake Allen $500,000 (1)
-Salary Remaining : $322,581
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Milan Lucic $500,000 (2)
-Salary Remaining : $322,581
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Brandon Carlo $500,000 (1)
-Salary Remaining : $322,581
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Total Pro Players23
Salary Commitment
Year 10 : $26,430,293
Year 11 : $23,102,793
Year 12 : $17,454,293
Year 13 : $6,339,938
Salary Average Commitment
Year 10 : $640,000
Year 11 : $440,000
Year 12 : $320,000
Year 13 : $160,000
Salary Cap with 1 Way Contract
Year 10 : $26,430,293
Year 11 : $23,102,793
Year 12 : $17,454,293
Year 13 : $6,339,938

Farm Players Salaries

Joel Broda $110,500 (5)
Salary Remaining : $68,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Anthony Stolarz $100,000 (4)
Salary Remaining : $61,538
Salary Average : $4,000
Salary Average Remaining : $2,462
Chris Stewart $85,000 (3)
Salary Remaining : $52,308
Salary Average : $4,000
Salary Average Remaining : $2,462
Jujhar Khaira $80,000 (2)
Salary Remaining : $49,231
Salary Average : $4,000
Salary Average Remaining : $2,462
Keegan Lowe $80,000 (5)
Salary Remaining : $49,231
Salary Average : $4,000
Salary Average Remaining : $2,462
Trent Frederic $75,000 (2)
Salary Remaining : $46,154
Salary Average : $4,000
Salary Average Remaining : $2,462
Jack Quinn $75,000 (3)
Salary Remaining : $46,154
Salary Average : $4,000
Salary Average Remaining : $2,462
Darnell Nurse $75,000 (1)
Salary Remaining : $46,154
Salary Average : $4,000
Salary Average Remaining : $2,462
Ville Pokka $67,500 (4)
Salary Remaining : $41,538
Salary Average : $4,000
Salary Average Remaining : $2,462
Lassi Thomson $65,000 (2)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Janne Kuokkanen $65,000 (3)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Matthew Cairns $65,000 (3)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Lukas Reichel $65,000 (3)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Samuel Fagemo $65,000 (2)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Philip Gogulla $63,000 (1)
Salary Remaining : $38,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Cameron Abney $62,500 (1)
Salary Remaining : $38,462
Salary Average : $0
Salary Average Remaining : $0
Lauri Korpikoski $60,000 (1)
Salary Remaining : $36,923
Salary Average : $4,000
Salary Average Remaining : $2,462
Ilya Konovalov $60,000 (2)
Salary Remaining : $36,923
Salary Average : $4,000
Salary Average Remaining : $2,462
Adam Ginning $60,000 (1)
Salary Remaining : $36,923
Salary Average : $4,000
Salary Average Remaining : $2,462
Roni Hirvonen $60,000 (3)
Salary Remaining : $36,923
Salary Average : $4,000
Salary Average Remaining : $2,462
Michael Del Zotto $60,000 (1)
Salary Remaining : $36,923
Salary Average : $4,000
Salary Average Remaining : $2,462
Theo Ruth $56,250 (2)
Salary Remaining : $34,615
Salary Average : $4,000
Salary Average Remaining : $2,462
Olivier Rodrigue $55,000 (1)
Salary Remaining : $33,846
Salary Average : $4,000
Salary Average Remaining : $2,462
Jack Finley $55,000 (3)
Salary Remaining : $33,846
Salary Average : $4,000
Salary Average Remaining : $2,462
Nico Daws $50,000 (3)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Matt Kassian $50,000 (2)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Quinn Olson $50,000 (2)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Nico Gross $50,000 (1)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Caleb Jones $50,000 (1)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Total Farm Players29
Salary Commitment
Year 10 : $1,914,750
Year 11 : $1,379,250
Year 12 : $878,000
Year 13 : $358,000
Salary Average Commitment
Year 10 : $112,000
Year 11 : $80,000
Year 12 : $48,000
Year 13 : $16,000

HALIFAX HIGHLANDERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameHalf Moon House
Level 1: 6200 - $85 - 5,327 - 85.92%
Level 2: 5200 - $69 - 5,097 - 98.01%
Level 3: 2200 - $39 - 2,200 - 100.00%
Level 4: 4200 - $29 - 4,182 - 99.57%
Luxury : 1200 - $205 - 1,091 - 90.92%
Total Capacity :19000
Farm
Farm Level 1: 2000 - $42 - 1,396 - 69.80%
Farm Level 2: 1000 - $22 - 710 - 70.99%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %17,897 - 94.19%
Average Income per Game$1,258,831
Year to Date Revenue$18,882,460
Farm
Home Games Left26
Average Attendance - %2,106 - 70.20%
Average Income per Game$74,253
Year to Date Revenue$1,188,052

Expense

Pro Players Total Salaries$33,317,822
Farm Players Total Salaries$2,057,460
Coaches Total Salaries$2,249,400
Luxury Taxe Total$237,413
Special Salary Cap Value$0
Pro Year To Date Expenses$12,253,698
Farm Year To Date Expenses$1,262,892
Pro Salary Cap To Date$11,898,886
Farm Salary Cap To Date$782,357

Estimate

Pro Estimated Season Revenue$33,988,428
Farm Estimated Season Revenue$1,930,584
Pro Remaining Season Days100
Pro Expenses Per Days$221,405
Pro Estimated Expenses$22,140,500
Farm Remaining Season Days88
Farm Expenses Per Days$23,125
Farm Estimated Expenses$2,035,000
Estimated Season Expenses$24,175,500
Season Salary Cap$35,375,282
Estimate Under Maximum Salary Cap of $39,000,000$3,624,718
Estimate Over Minimum Salary Cap of $14,000,000 $21,375,282
Current Bank Account$383,555,230
Projected Bank Account$395,298,742

Pro Players Salaries

Aleksey Morozov $3,540,510 (1)
-Salary Remaining : $2,284,200
-Salary Average : $40,000
-Salary Average Remaining : $25,806
David Aebischer $2,958,962 (3)
-Salary Remaining : $1,909,008
-Salary Average : $0
-Salary Average Remaining : $0
Oscar Moller $2,771,750 (3)
-Salary Remaining : $1,788,226
-Salary Average : $0
-Salary Average Remaining : $0
Jared Cowen $2,625,000 (5)
-Salary Remaining : $1,693,548
-Salary Average : $0
-Salary Average Remaining : $0
Connor McDavid $2,300,000 (3)
-Salary Remaining : $1,483,871
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Evgeni Malkin $2,295,000 (5)
-Salary Remaining : $1,480,645
-Salary Average : $0
-Salary Average Remaining : $0
Magnus Paajarvi $2,185,000 (3)
-Salary Remaining : $1,409,677
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Matt Taormina $1,911,600 (2)
-Salary Remaining : $1,233,290
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Jacob Markstrom $1,590,000 (4)
-Salary Remaining : $1,025,806
-Salary Average : $0
-Salary Average Remaining : $0
Claude Giroux $1,295,000 (2)
-Salary Remaining : $835,484
-Salary Average : $0
-Salary Average Remaining : $0
Adrian Kempe $1,237,500 (5)
-Salary Remaining : $798,387
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Auston Matthews $1,150,000 (4)
-Salary Remaining : $741,935
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Oscar Klefbom $1,125,000 (4)
-Salary Remaining : $725,806
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Theo Peckham $1,034,000 (5)
-Salary Remaining : $667,097
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Nathan Horton $905,000 (1)
-Salary Remaining : $583,871
-Salary Average : $0
-Salary Average Remaining : $0
Jay Rosehill $817,500 (4)
-Salary Remaining : $527,419
-Salary Average : $654,000
-Salary Average Remaining : $421,935
Zac Rinaldo $750,000 (4)
-Salary Remaining : $483,871
-Salary Average : $0
-Salary Average Remaining : $0
Keven Veilleux $676,000 (5)
-Salary Remaining : $436,129
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Shane Bowers $650,000 (4)
-Salary Remaining : $419,355
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Mikko Kokkonen $600,000 (2)
-Salary Remaining : $387,097
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Ronnie Attard $500,000 (2)
-Salary Remaining : $322,581
-Salary Average : $40,000
-Salary Average Remaining : $25,806
B.J. Crombeen $400,000 (2)
-Salary Remaining : $258,065
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Total Pro Players22
Salary Commitment
Year 10 : $33,317,822
Year 11 : $28,872,312
Year 12 : $24,165,712
Year 13 : $13,950,000
Salary Average Commitment
Year 10 : $1,174,000
Year 11 : $1,134,000
Year 12 : $974,000
Year 13 : $894,000
Salary Cap with 1 Way Contract
Year 10 : $33,317,822
Year 11 : $28,872,312
Year 12 : $24,165,712
Year 13 : $13,950,000

Farm Players Salaries

Ales Hemsky $133,460 (1)
Salary Remaining : $82,129
Salary Average : $4,000
Salary Average Remaining : $2,462
Joe Colborne $122,500 (5)
Salary Remaining : $75,385
Salary Average : $4,000
Salary Average Remaining : $2,462
Sami Vatanen $82,500 (5)
Salary Remaining : $50,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Masi Marjamaki $80,000 (3)
Salary Remaining : $49,231
Salary Average : $4,000
Salary Average Remaining : $2,462
David Van Der Gulik $77,500 (2)
Salary Remaining : $47,692
Salary Average : $4,000
Salary Average Remaining : $2,462
Kaapo Kakko $75,000 (2)
Salary Remaining : $46,154
Salary Average : $4,000
Salary Average Remaining : $2,462
Mason McDonald $75,000 (2)
Salary Remaining : $46,154
Salary Average : $4,000
Salary Average Remaining : $2,462
Jamie Drysdale $75,000 (3)
Salary Remaining : $46,154
Salary Average : $4,000
Salary Average Remaining : $2,462
Roman Tesliuk $69,000 (2)
Salary Remaining : $42,462
Salary Average : $4,000
Salary Average Remaining : $2,462
Ryan Hartman $67,500 (1)
Salary Remaining : $41,538
Salary Average : $4,000
Salary Average Remaining : $2,462
Daniel Torgersson $65,000 (3)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Ryan Johnson $65,000 (2)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Dylan Gambrell $65,000 (4)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Alex Formenton $65,000 (3)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Mattias Samuelsson $65,000 (1)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Jake Leschyshyn $60,000 (5)
Salary Remaining : $36,923
Salary Average : $4,000
Salary Average Remaining : $2,462
Ben Holmstrom $60,000 (2)
Salary Remaining : $36,923
Salary Average : $4,000
Salary Average Remaining : $2,462
Veini Vehviläinen $60,000 (1)
Salary Remaining : $36,923
Salary Average : $4,000
Salary Average Remaining : $2,462
Jonathan Kovacevic $60,000 (5)
Salary Remaining : $36,923
Salary Average : $4,000
Salary Average Remaining : $2,462
Matt Niskanen $60,000 (2)
Salary Remaining : $36,923
Salary Average : $4,000
Salary Average Remaining : $2,462
Seth Ambroz $60,000 (2)
Salary Remaining : $36,923
Salary Average : $4,000
Salary Average Remaining : $2,462
Jiri Tlusty $60,000 (3)
Salary Remaining : $36,923
Salary Average : $4,000
Salary Average Remaining : $2,462
Eetu Tuulola $55,000 (1)
Salary Remaining : $33,846
Salary Average : $4,000
Salary Average Remaining : $2,462
Libor Hajek $55,000 (2)
Salary Remaining : $33,846
Salary Average : $4,000
Salary Average Remaining : $2,462
Lukas Parik $55,000 (2)
Salary Remaining : $33,846
Salary Average : $4,000
Salary Average Remaining : $2,462
Fabian Zetterlund $50,000 (3)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Damien Giroux $50,000 (3)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Rob Schremp $50,000 (1)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Ben McCartney $50,000 (3)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Colin Wilson $50,000 (4)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Guillaume Latendresse $40,000 (2)
Salary Remaining : $24,615
Salary Average : $4,000
Salary Average Remaining : $2,462
Total Farm Players31
Salary Commitment
Year 10 : $2,057,460
Year 11 : $1,626,500
Year 12 : $935,000
Year 13 : $440,000
Salary Average Commitment
Year 10 : $124,000
Year 11 : $100,000
Year 12 : $56,000
Year 13 : $24,000

HAWAII TYPHOON



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Lagoon
Level 1: 7000 - $100 - 5,332 - 76.17%
Level 2: 6000 - $60 - 5,466 - 91.10%
Level 3: 3000 - $35 - 2,592 - 86.40%
Level 4: 5000 - $25 - 4,391 - 87.82%
Luxury : 2000 - $200 - 1,122 - 56.11%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $35 - 1,645 - 82.24%
Farm Level 2: 1000 - $15 - 994 - 99.41%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %18,904 - 82.19%
Average Income per Game$1,286,118
Year to Date Revenue$19,291,775
Farm
Home Games Left27
Average Attendance - %2,639 - 87.97%
Average Income per Game$72,482
Year to Date Revenue$1,087,235

Expense

Pro Players Total Salaries$26,242,950
Farm Players Total Salaries$2,428,495
Coaches Total Salaries$2,825,000
Luxury Taxe Total$187,240
Special Salary Cap Value$0
Pro Year To Date Expenses$10,002,176
Farm Year To Date Expenses$1,347,675
Pro Salary Cap To Date$9,390,063
Farm Salary Cap To Date$924,578

Estimate

Pro Estimated Season Revenue$34,725,195
Farm Estimated Season Revenue$1,957,023
Pro Remaining Season Days100
Pro Expenses Per Days$180,438
Pro Estimated Expenses$18,043,800
Farm Remaining Season Days88
Farm Expenses Per Days$24,675
Farm Estimated Expenses$2,171,400
Estimated Season Expenses$20,215,200
Season Salary Cap$28,671,445
Estimate Under Maximum Salary Cap of $39,000,000$10,328,555
Estimate Over Minimum Salary Cap of $14,000,000 $14,671,445
Current Bank Account$353,282,147
Projected Bank Account$369,749,165

Pro Players Salaries

Sidney Crosby $2,601,788 (3)
-Salary Remaining : $1,678,573
-Salary Average : $0
-Salary Average Remaining : $0
Alexander Burmistrov $2,361,150 (3)
-Salary Remaining : $1,523,323
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Alex Galchenyuk $2,240,000 (4)
-Salary Remaining : $1,445,161
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Matt Lashoff $1,991,575 (2)
-Salary Remaining : $1,284,887
-Salary Average : $0
-Salary Average Remaining : $0
Drayson Bowman $1,990,937 (1)
-Salary Remaining : $1,284,475
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Stanislav Chistov $1,878,750 (1)
-Salary Remaining : $1,212,097
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Kari Lehtonen $1,718,000 (2)
-Salary Remaining : $1,108,387
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Joe Ryan $1,627,500 (3)
-Salary Remaining : $1,050,000
-Salary Average : $0
-Salary Average Remaining : $0
David Backes $1,207,000 (1)
-Salary Remaining : $778,710
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Brendan Mikkelson $1,000,000 (2)
-Salary Remaining : $645,161
-Salary Average : $0
-Salary Average Remaining : $0
Viktor Tikhonov $1,000,000 (2)
-Salary Remaining : $645,161
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Igor Shesterkin $900,000 (4)
-Salary Remaining : $580,645
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Mark Fayne $825,000 (1)
-Salary Remaining : $532,258
-Salary Average : $40,000
-Salary Average Remaining : $25,806
William Nylander $825,000 (2)
-Salary Remaining : $532,258
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Jamie McGinn $800,000 (2)
-Salary Remaining : $516,129
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Pontus Aberg $776,250 (3)
-Salary Remaining : $500,806
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Roope Hintz $750,000 (3)
-Salary Remaining : $483,871
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Mikko Rantanen $750,000 (3)
-Salary Remaining : $483,871
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Dion Phaneuf $500,000 (1)
-Salary Remaining : $322,581
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Ondrej Nemec $500,000 (1)
-Salary Remaining : $322,581
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Total Pro Players20
Salary Commitment
Year 10 : $26,242,950
Year 11 : $19,341,263
Year 12 : $12,006,688
Year 13 : $3,140,000
Salary Average Commitment
Year 10 : $640,000
Year 11 : $400,000
Year 12 : $240,000
Year 13 : $80,000
Salary Cap with 1 Way Contract
Year 10 : $26,242,950
Year 11 : $19,341,263
Year 12 : $12,006,688
Year 13 : $3,140,000

Farm Players Salaries

Jhonas Enroth $150,000 (2)
Salary Remaining : $92,308
Salary Average : $4,000
Salary Average Remaining : $2,462
Tomas Jurco $121,495 (1)
Salary Remaining : $74,766
Salary Average : $4,000
Salary Average Remaining : $2,462
Corey Perry $100,000 (1)
Salary Remaining : $61,538
Salary Average : $4,000
Salary Average Remaining : $2,462
Brandon McMillan $100,000 (2)
Salary Remaining : $61,538
Salary Average : $4,000
Salary Average Remaining : $2,462
Eddie Lack $79,500 (2)
Salary Remaining : $48,923
Salary Average : $4,000
Salary Average Remaining : $2,462
Kirby Dach $75,000 (2)
Salary Remaining : $46,154
Salary Average : $4,000
Salary Average Remaining : $2,462
Seth Jarvis $75,000 (3)
Salary Remaining : $46,154
Salary Average : $4,000
Salary Average Remaining : $2,462
Barrett Hayton $75,000 (1)
Salary Remaining : $46,154
Salary Average : $4,000
Salary Average Remaining : $2,462
Wade Allison $67,500 (2)
Salary Remaining : $41,538
Salary Average : $4,000
Salary Average Remaining : $2,462
Marko Dano $65,000 (1)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Philip Tomasino $65,000 (2)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Mason Lohrei $65,000 (3)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Jett Woo $65,000 (1)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Jesper Boqvist $65,000 (3)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Colton Point $60,000 (3)
Salary Remaining : $36,923
Salary Average : $4,000
Salary Average Remaining : $2,462
Jack Drury $60,000 (1)
Salary Remaining : $36,923
Salary Average : $4,000
Salary Average Remaining : $2,462
Alex Vlasic $60,000 (2)
Salary Remaining : $36,923
Salary Average : $4,000
Salary Average Remaining : $2,462
Michael DiPietro $60,000 (3)
Salary Remaining : $36,923
Salary Average : $4,000
Salary Average Remaining : $2,462
Luke Prokop $55,000 (3)
Salary Remaining : $33,846
Salary Average : $4,000
Salary Average Remaining : $2,462
Cole Schwindt $55,000 (2)
Salary Remaining : $33,846
Salary Average : $4,000
Salary Average Remaining : $2,462
Andrei Altybarmakyan $55,000 (3)
Salary Remaining : $33,846
Salary Average : $4,000
Salary Average Remaining : $2,462
Kevin Bahl $55,000 (1)
Salary Remaining : $33,846
Salary Average : $4,000
Salary Average Remaining : $2,462
Filip Chlapik $50,000 (2)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Mikhail Abramov $50,000 (3)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Anton Karlsson $50,000 (1)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Mark Friedman $50,000 (1)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Vitek Vanecek $50,000 (1)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Jack Studnicka $50,000 (2)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Mattias Ritola $50,000 (1)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
David Schlemko $50,000 (1)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Micheal Haley $50,000 (1)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Benn Ferriero $50,000 (1)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
J.T. Compher $50,000 (1)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Mark Fraser $50,000 (1)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Gustav Olofsson $50,000 (1)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Evan Brophey $50,000 (1)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Derek Dorsett $50,000 (1)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Jack Glover $50,000 (1)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Total Farm Players38
Salary Commitment
Year 10 : $2,428,495
Year 11 : $1,237,000
Year 12 : $485,000
Year 13 : $0
Salary Average Commitment
Year 10 : $152,000
Year 11 : $72,000
Year 12 : $32,000
Year 13 : $0

LAS CRUCES SPURS



Arena Capacity - Ticket Price
Attendance - %

Arena NameNew Mexico Place
Level 1: 7500 - $102 - 5,390 - 71.87%
Level 2: 6500 - $63 - 5,529 - 85.06%
Level 3: 3500 - $35 - 2,564 - 73.25%
Level 4: 4500 - $27 - 4,327 - 96.15%
Luxury : 2500 - $240 - 1,009 - 40.34%
Total Capacity :24500
Farm
Farm Level 1: 3500 - $37 - 2,708 - 77.38%
Farm Level 2: 2500 - $16 - 2,419 - 96.77%
Farm Total Capacity :6000

Income

Home Games Left27
Average Attendance - %18,818 - 76.81%
Average Income per Game$1,346,736
Year to Date Revenue$20,201,037
Farm
Home Games Left27
Average Attendance - %5,127 - 85.46%
Average Income per Game$138,909
Year to Date Revenue$2,083,638

Expense

Pro Players Total Salaries$26,722,613
Farm Players Total Salaries$2,148,211
Coaches Total Salaries$4,144,400
Luxury Taxe Total$189,942
Special Salary Cap Value$0
Pro Year To Date Expenses$9,915,128
Farm Year To Date Expenses$1,490,236
Pro Salary Cap To Date$9,524,793
Farm Salary Cap To Date$820,061

Estimate

Pro Estimated Season Revenue$36,361,867
Farm Estimated Season Revenue$3,750,548
Pro Remaining Season Days100
Pro Expenses Per Days$179,501
Pro Estimated Expenses$17,950,100
Farm Remaining Season Days88
Farm Expenses Per Days$27,207
Farm Estimated Expenses$2,394,216
Estimated Season Expenses$20,344,316
Season Salary Cap$28,870,824
Estimate Under Maximum Salary Cap of $39,000,000$10,129,176
Estimate Over Minimum Salary Cap of $14,000,000 $14,870,824
Current Bank Account$313,127,362
Projected Bank Account$332,895,461

Pro Players Salaries

Pekka Rinne $2,418,438 (2)
-Salary Remaining : $1,560,283
-Salary Average : $0
-Salary Average Remaining : $0
Sean Couturier $1,925,000 (4)
-Salary Remaining : $1,241,935
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Teuvo Teravainen $1,822,500 (4)
-Salary Remaining : $1,175,806
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Erik Johnson $1,797,500 (2)
-Salary Remaining : $1,159,677
-Salary Average : $0
-Salary Average Remaining : $0
Boone Jenner $1,681,250 (3)
-Salary Remaining : $1,084,677
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Alex Pietrangelo $1,650,825 (1)
-Salary Remaining : $1,065,048
-Salary Average : $0
-Salary Average Remaining : $0
Brad Marchand $1,468,475 (2)
-Salary Remaining : $947,403
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Tyler Myers $1,423,125 (3)
-Salary Remaining : $918,145
-Salary Average : $0
-Salary Average Remaining : $0
Brent Burns $1,181,250 (3)
-Salary Remaining : $762,097
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Jake Guentzel $1,162,500 (4)
-Salary Remaining : $750,000
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Ben Bishop $1,086,750 (1)
-Salary Remaining : $701,129
-Salary Average : $0
-Salary Average Remaining : $0
Mark Jankowski $1,000,000 (4)
-Salary Remaining : $645,161
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Thomas Chabot $942,500 (4)
-Salary Remaining : $608,065
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Logan Couture $937,500 (4)
-Salary Remaining : $604,839
-Salary Average : $0
-Salary Average Remaining : $0
Martin Hanzal $800,000 (2)
-Salary Remaining : $516,129
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Matt Smaby $800,000 (2)
-Salary Remaining : $516,129
-Salary Average : $0
-Salary Average Remaining : $0
Curtis Lazar $800,000 (1)
-Salary Remaining : $516,129
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Maxim Trunev $800,000 (1)
-Salary Remaining : $516,129
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Brad Malone $800,000 (1)
-Salary Remaining : $516,129
-Salary Average : $0
-Salary Average Remaining : $0
Joel Eriksson Ek $775,000 (3)
-Salary Remaining : $500,000
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Miro Heiskanen $750,000 (5)
-Salary Remaining : $483,871
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Dylan McIlrath $700,000 (1)
-Salary Remaining : $451,613
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Total Pro Players22
Salary Commitment
Year 10 : $26,722,613
Year 11 : $20,885,038
Year 12 : $13,600,625
Year 13 : $8,540,000
Salary Average Commitment
Year 10 : $560,000
Year 11 : $440,000
Year 12 : $360,000
Year 13 : $240,000
Salary Cap with 1 Way Contract
Year 10 : $26,722,613
Year 11 : $20,885,038
Year 12 : $13,600,625
Year 13 : $8,540,000

Farm Players Salaries

Zac Dalpe $111,111 (1)
Salary Remaining : $68,376
Salary Average : $4,000
Salary Average Remaining : $2,462
Sven Andrighetto $111,111 (1)
Salary Remaining : $68,376
Salary Average : $4,000
Salary Average Remaining : $2,462
Kris Versteeg $88,889 (1)
Salary Remaining : $54,701
Salary Average : $4,000
Salary Average Remaining : $2,462
Victor Mete $82,500 (5)
Salary Remaining : $50,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Dave Bolland $80,000 (1)
Salary Remaining : $49,231
Salary Average : $0
Salary Average Remaining : $0
Zachary Fucale $80,000 (2)
Salary Remaining : $49,231
Salary Average : $4,000
Salary Average Remaining : $2,462
Michael Grabner $80,000 (1)
Salary Remaining : $49,231
Salary Average : $4,000
Salary Average Remaining : $2,462
Anton Rodin $80,000 (1)
Salary Remaining : $49,231
Salary Average : $4,000
Salary Average Remaining : $2,462
Brandon Sutter $80,000 (1)
Salary Remaining : $49,231
Salary Average : $4,000
Salary Average Remaining : $2,462
Noah Juulsen $75,000 (3)
Salary Remaining : $46,154
Salary Average : $4,000
Salary Average Remaining : $2,462
Cal Foote $75,000 (5)
Salary Remaining : $46,154
Salary Average : $4,000
Salary Average Remaining : $2,462
Quinton Byfield $75,000 (3)
Salary Remaining : $46,154
Salary Average : $4,000
Salary Average Remaining : $2,462
Oliver Wahlstrom $75,000 (1)
Salary Remaining : $46,154
Salary Average : $4,000
Salary Average Remaining : $2,462
Tomas Tatar $70,000 (2)
Salary Remaining : $43,077
Salary Average : $4,000
Salary Average Remaining : $2,462
Linus Lindström $65,000 (3)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Sean Durzi $65,000 (1)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Nils Höglander $65,000 (2)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Alexander Romanov $65,000 (1)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Bill Arnold $64,600 (1)
Salary Remaining : $39,754
Salary Average : $4,000
Salary Average Remaining : $2,462
Phil Grubauer $60,000 (1)
Salary Remaining : $36,923
Salary Average : $4,000
Salary Average Remaining : $2,462
Sam Stange $60,000 (3)
Salary Remaining : $36,923
Salary Average : $4,000
Salary Average Remaining : $2,462
Ilya Sorokin $60,000 (2)
Salary Remaining : $36,923
Salary Average : $4,000
Salary Average Remaining : $2,462
Dalton Thrower $60,000 (2)
Salary Remaining : $36,923
Salary Average : $4,000
Salary Average Remaining : $2,462
Luke Green $55,000 (1)
Salary Remaining : $33,846
Salary Average : $4,000
Salary Average Remaining : $2,462
Kasper Simontaival $55,000 (3)
Salary Remaining : $33,846
Salary Average : $4,000
Salary Average Remaining : $2,462
Mattias Norlinder $55,000 (2)
Salary Remaining : $33,846
Salary Average : $4,000
Salary Average Remaining : $2,462
Cameron Hillis $55,000 (2)
Salary Remaining : $33,846
Salary Average : $4,000
Salary Average Remaining : $2,462
Chad Krys $50,000 (3)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Mike Santorelli $50,000 (1)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Wouter Peeters $50,000 (1)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Daniel Sprong $50,000 (1)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Total Farm Players31
Salary Commitment
Year 10 : $2,148,211
Year 11 : $982,500
Year 12 : $537,500
Year 13 : $157,500
Salary Average Commitment
Year 10 : $120,000
Year 11 : $60,000
Year 12 : $32,000
Year 13 : $8,000

MANHATTAN ISLANDERS

MANHATTAN ISLANDERS is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameBossydome
Level 1: 6000 - $100 - 5,234 - 87.24%
Level 2: 5000 - $60 - 4,990 - 99.81%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $25 - 3,991 - 99.78%
Luxury : 1000 - $200 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,695 - 84.77%
Farm Level 2: 1000 - $15 - 983 - 98.29%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %17,216 - 95.64%
Average Income per Game$1,192,637
Year to Date Revenue$17,889,560
Farm
Home Games Left27
Average Attendance - %2,678 - 89.27%
Average Income per Game$74,080
Year to Date Revenue$1,111,195

Expense

Pro Players Total Salaries$25,557,450
Farm Players Total Salaries$2,816,500
Coaches Total Salaries$3,008,000
Luxury Taxe Total$188,528
Special Salary Cap Value$0
Pro Year To Date Expenses$10,095,319
Farm Year To Date Expenses$1,522,085
Pro Salary Cap To Date$9,453,777
Farm Salary Cap To Date$1,060,530

Estimate

Pro Estimated Season Revenue$32,201,208
Farm Estimated Season Revenue$2,000,151
Pro Remaining Season Days100
Pro Expenses Per Days$176,551
Pro Estimated Expenses$17,655,100
Farm Remaining Season Days88
Farm Expenses Per Days$28,087
Farm Estimated Expenses$2,471,656
Estimated Season Expenses$20,126,756
Season Salary Cap$28,373,950
Estimate Under Maximum Salary Cap of $39,000,000$10,626,050
Estimate Over Minimum Salary Cap of $14,000,000 $14,373,950
Current Bank Account$298,930,547
Projected Bank Account$313,005,150

Pro Players Salaries

Luke Schenn $2,700,000 (1)
-Salary Remaining : $1,741,935
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Gabriel Landeskog $2,037,500 (1)
-Salary Remaining : $1,314,516
-Salary Average : $0
-Salary Average Remaining : $0
Mikko Koskinen $1,925,000 (2)
-Salary Remaining : $1,241,935
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Oliver Ekman-Larsson $1,875,000 (2)
-Salary Remaining : $1,209,677
-Salary Average : $0
-Salary Average Remaining : $0
Andre Burakovsky $1,722,500 (4)
-Salary Remaining : $1,111,290
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Jordan Schroeder $1,617,000 (4)
-Salary Remaining : $1,043,226
-Salary Average : $0
-Salary Average Remaining : $0
Jordan Eberle $1,486,000 (4)
-Salary Remaining : $958,710
-Salary Average : $40,000
-Salary Average Remaining : $25,806
John Tavares $1,400,000 (5)
-Salary Remaining : $903,226
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Blake Wheeler $1,380,000 (3)
-Salary Remaining : $890,323
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Johnny Boychuk $1,043,950 (1)
-Salary Remaining : $673,516
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Evgeny Kuznetsov $1,028,000 (3)
-Salary Remaining : $663,226
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Jonas Brodin $1,000,000 (5)
-Salary Remaining : $645,161
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Eric Nystrom $900,000 (1)
-Salary Remaining : $580,645
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Magnus Hellberg $880,000 (1)
-Salary Remaining : $567,742
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Josh Bailey $812,500 (1)
-Salary Remaining : $524,194
-Salary Average : $0
-Salary Average Remaining : $0
Griffin Reinhart $800,000 (3)
-Salary Remaining : $516,129
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Thomas Hickey $800,000 (3)
-Salary Remaining : $516,129
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Anthony Beauvillier $750,000 (3)
-Salary Remaining : $483,871
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Mathew Barzal $750,000 (3)
-Salary Remaining : $483,871
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Erik Karlsson $650,000 (1)
-Salary Remaining : $419,355
-Salary Average : $0
-Salary Average Remaining : $0
Total Pro Players20
Salary Commitment
Year 10 : $25,557,450
Year 11 : $16,533,500
Year 12 : $12,733,500
Year 13 : $7,225,500
Salary Average Commitment
Year 10 : $600,000
Year 11 : $440,000
Year 12 : $400,000
Year 13 : $160,000
Salary Cap with 1 Way Contract
Year 10 : $25,557,450
Year 11 : $16,533,500
Year 12 : $12,733,500
Year 13 : $7,225,500

Farm Players Salaries

Denis Malgin $86,500 (2)
Salary Remaining : $53,231
Salary Average : $4,000
Salary Average Remaining : $2,462
Isac Lundeström $77,500 (1)
Salary Remaining : $47,692
Salary Average : $4,000
Salary Average Remaining : $2,462
Jack Hughes $75,000 (2)
Salary Remaining : $46,154
Salary Average : $75,000
Salary Average Remaining : $46,154
Spencer Knight $75,000 (2)
Salary Remaining : $46,154
Salary Average : $4,000
Salary Average Remaining : $2,462
Lucas Raymond $75,000 (3)
Salary Remaining : $46,154
Salary Average : $4,000
Salary Average Remaining : $2,462
Olli Juolevi $75,000 (4)
Salary Remaining : $46,154
Salary Average : $4,000
Salary Average Remaining : $2,462
Jan Myšák $75,000 (3)
Salary Remaining : $46,154
Salary Average : $4,000
Salary Average Remaining : $2,462
Kirill Kabanov $72,500 (1)
Salary Remaining : $44,615
Salary Average : $4,000
Salary Average Remaining : $2,462
Adam Erne $70,000 (1)
Salary Remaining : $43,077
Salary Average : $4,000
Salary Average Remaining : $2,462
Thatcher Demko $67,500 (2)
Salary Remaining : $41,538
Salary Average : $4,000
Salary Average Remaining : $2,462
Ty Dellandrea $65,000 (1)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Rodion Amirov $65,000 (3)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Joe Veleno $65,000 (1)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Filip Hronek $65,000 (4)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Vitalii Abramov $65,000 (4)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Sam Colangelo $65,000 (3)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Carl Grundström $65,000 (4)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Dominik Bokk $65,000 (1)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Yegor Korshkov $65,000 (4)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Simon Holmström $65,000 (2)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Jonatan Berggren $60,000 (1)
Salary Remaining : $36,923
Salary Average : $4,000
Salary Average Remaining : $2,462
Timothy Liljegren $60,000 (3)
Salary Remaining : $36,923
Salary Average : $4,000
Salary Average Remaining : $2,462
Jonah Gadjovich $60,000 (3)
Salary Remaining : $36,923
Salary Average : $4,000
Salary Average Remaining : $2,462
Gustav Lindstrom $60,000 (3)
Salary Remaining : $36,923
Salary Average : $4,000
Salary Average Remaining : $2,462
Calle Jarnkrok $60,000 (1)
Salary Remaining : $36,923
Salary Average : $4,000
Salary Average Remaining : $2,462
Jack Rathbone $60,000 (3)
Salary Remaining : $36,923
Salary Average : $4,000
Salary Average Remaining : $2,462
Marat Khusnutdinov $60,000 (3)
Salary Remaining : $36,923
Salary Average : $4,000
Salary Average Remaining : $2,462
Gustav Nyquist $59,000 (1)
Salary Remaining : $36,308
Salary Average : $4,000
Salary Average Remaining : $2,462
Niklas Nordgren $55,000 (1)
Salary Remaining : $33,846
Salary Average : $4,000
Salary Average Remaining : $2,462
Alexander Chmelevski $55,000 (1)
Salary Remaining : $33,846
Salary Average : $4,000
Salary Average Remaining : $2,462
Drew Commesso $55,000 (3)
Salary Remaining : $33,846
Salary Average : $4,000
Salary Average Remaining : $2,462
Samuel Bolduc $55,000 (2)
Salary Remaining : $33,846
Salary Average : $4,000
Salary Average Remaining : $2,462
Filip Hållander $55,000 (1)
Salary Remaining : $33,846
Salary Average : $4,000
Salary Average Remaining : $2,462
Calle Clang $55,000 (3)
Salary Remaining : $33,846
Salary Average : $4,000
Salary Average Remaining : $2,462
Jacob Olofsson $55,000 (1)
Salary Remaining : $33,846
Salary Average : $4,000
Salary Average Remaining : $2,462
Matt Martin $53,500 (1)
Salary Remaining : $32,923
Salary Average : $4,000
Salary Average Remaining : $2,462
Riley Damiani $50,000 (1)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Aleksi Saarela $50,000 (1)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Ty Smilanic $50,000 (3)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Gabriel Carlsson $50,000 (3)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Kole Lind $50,000 (3)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Reilly Walsh $50,000 (3)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Ethan Bear $50,000 (1)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Jordan Spence $50,000 (2)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Oskari Laaksonen $50,000 (3)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Anttoni Honka $50,000 (2)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Total Farm Players46
Salary Commitment
Year 10 : $2,816,500
Year 11 : $1,799,000
Year 12 : $1,275,000
Year 13 : $335,000
Salary Average Commitment
Year 10 : $255,000
Year 11 : $187,000
Year 12 : $84,000
Year 13 : $20,000

NEWTON NIGHTMARES



Arena Capacity - Ticket Price
Attendance - %

Arena NameNEWTON SPORTS PALACE
Level 1: 6000 - $90 - 5,981 - 99.68%
Level 2: 5000 - $70 - 4,128 - 82.56%
Level 3: 2000 - $45 - 1,884 - 94.18%
Level 4: 4000 - $30 - 3,978 - 99.45%
Luxury : 1000 - $150 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1,972 - 98.59%
Farm Level 2: 1000 - $15 - 988 - 98.79%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %16,970 - 94.28%
Average Income per Game$1,181,336
Year to Date Revenue$18,901,375
Farm
Home Games Left27
Average Attendance - %2,960 - 98.66%
Average Income per Game$64,116
Year to Date Revenue$961,735

Expense

Pro Players Total Salaries$30,422,301
Farm Players Total Salaries$1,948,850
Coaches Total Salaries$2,700,000
Luxury Taxe Total$205,709
Special Salary Cap Value$0
Pro Year To Date Expenses$10,863,883
Farm Year To Date Expenses$1,196,580
Pro Salary Cap To Date$10,313,883
Farm Salary Cap To Date$754,270

Estimate

Pro Estimated Season Revenue$30,714,734
Farm Estimated Season Revenue$1,731,123
Pro Remaining Season Days100
Pro Expenses Per Days$206,273
Pro Estimated Expenses$20,627,300
Farm Remaining Season Days88
Farm Expenses Per Days$21,670
Farm Estimated Expenses$1,906,960
Estimated Season Expenses$22,534,260
Season Salary Cap$32,371,151
Estimate Under Maximum Salary Cap of $39,000,000$6,628,849
Estimate Over Minimum Salary Cap of $14,000,000 $18,371,151
Current Bank Account$217,140,321
Projected Bank Account$227,051,918

Pro Players Salaries

Joe Thornton $2,847,288 (2)
-Salary Remaining : $1,836,960
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Brett Carson $2,392,500 (2)
-Salary Remaining : $1,543,548
-Salary Average : $0
-Salary Average Remaining : $0
Ryan Johansen $2,371,875 (3)
-Salary Remaining : $1,530,242
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Semyon Varlamov $2,225,000 (1)
-Salary Remaining : $1,435,484
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Kevin Poulin $2,076,563 (4)
-Salary Remaining : $1,339,718
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Dennis Wideman $1,616,000 (2)
-Salary Remaining : $1,042,581
-Salary Average : $40,000
-Salary Average Remaining : $25,806
David Legwand $1,496,325 (1)
-Salary Remaining : $965,371
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Jakub Kindl $1,400,000 (2)
-Salary Remaining : $903,226
-Salary Average : $0
-Salary Average Remaining : $0
Michal Vondrka $1,389,000 (1)
-Salary Remaining : $896,129
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Zach Boychuk $1,385,000 (1)
-Salary Remaining : $893,548
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Max Warn $1,325,000 (1)
-Salary Remaining : $854,839
-Salary Average : $0
-Salary Average Remaining : $0
Jeff Tambellini $1,206,000 (1)
-Salary Remaining : $778,065
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Jack Hillen $973,000 (1)
-Salary Remaining : $627,742
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Keaton Ellerby $968,750 (3)
-Salary Remaining : $625,000
-Salary Average : $0
-Salary Average Remaining : $0
Pavel Zacha $825,000 (1)
-Salary Remaining : $532,258
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Filip Chytil $800,000 (5)
-Salary Remaining : $516,129
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Brock Boeser $800,000 (3)
-Salary Remaining : $516,129
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Jake Virtanen $775,000 (2)
-Salary Remaining : $500,000
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Urho Vaakanainen $750,000 (5)
-Salary Remaining : $483,871
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Joshua Ho-Sang $700,000 (2)
-Salary Remaining : $451,613
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Dmytro Timashov $600,000 (1)
-Salary Remaining : $387,097
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Adam Ruzicka $500,000 (3)
-Salary Remaining : $322,581
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Sergei Zborovskiy $500,000 (1)
-Salary Remaining : $322,581
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Kevin Stenlund $500,000 (1)
-Salary Remaining : $322,581
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Total Pro Players24
Salary Commitment
Year 10 : $30,422,301
Year 11 : $17,997,976
Year 12 : $8,267,188
Year 13 : $3,626,563
Salary Average Commitment
Year 10 : $800,000
Year 11 : $400,000
Year 12 : $240,000
Year 13 : $120,000
Salary Cap with 1 Way Contract
Year 10 : $30,422,301
Year 11 : $17,997,976
Year 12 : $8,267,188
Year 13 : $3,626,563

Farm Players Salaries

Taylor Chorney $105,700 (2)
Salary Remaining : $65,046
Salary Average : $4,000
Salary Average Remaining : $2,462
Mikkel Boedker $91,250 (3)
Salary Remaining : $56,154
Salary Average : $4,000
Salary Average Remaining : $2,462
Dylan Sikura $90,000 (5)
Salary Remaining : $55,385
Salary Average : $4,000
Salary Average Remaining : $2,462
Charles Hudon $79,400 (3)
Salary Remaining : $48,862
Salary Average : $4,000
Salary Average Remaining : $2,462
Dennis Cholowski $75,000 (4)
Salary Remaining : $46,154
Salary Average : $4,000
Salary Average Remaining : $2,462
Adam Boqvist $75,000 (1)
Salary Remaining : $46,154
Salary Average : $4,000
Salary Average Remaining : $2,462
Kaiden Guhle $75,000 (3)
Salary Remaining : $46,154
Salary Average : $4,000
Salary Average Remaining : $2,462
Jon Gillies $75,000 (3)
Salary Remaining : $46,154
Salary Average : $4,000
Salary Average Remaining : $2,462
Vasily Ponomarev $65,000 (3)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Eetu Luostarinen $65,000 (5)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Oliver Kylington $65,000 (3)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
John Beecher $65,000 (2)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Albin Eriksson $65,000 (1)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Alex Lintuniemi $62,500 (2)
Salary Remaining : $38,462
Salary Average : $4,000
Salary Average Remaining : $2,462
Albert Johansson $60,000 (2)
Salary Remaining : $36,923
Salary Average : $4,000
Salary Average Remaining : $2,462
Donovan Sebrango $60,000 (3)
Salary Remaining : $36,923
Salary Average : $4,000
Salary Average Remaining : $2,462
Liam Hawel $60,000 (3)
Salary Remaining : $36,923
Salary Average : $4,000
Salary Average Remaining : $2,462
MacKenzie Entwistle $60,000 (3)
Salary Remaining : $36,923
Salary Average : $4,000
Salary Average Remaining : $2,462
Matias Maccelli $60,000 (2)
Salary Remaining : $36,923
Salary Average : $4,000
Salary Average Remaining : $2,462
Michael Benning $55,000 (3)
Salary Remaining : $33,846
Salary Average : $4,000
Salary Average Remaining : $2,462
Petr Kalus $50,000 (1)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Tyler Wotherspoon $50,000 (1)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Mason Millman $50,000 (3)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Blake Murray $50,000 (3)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Ostap Safin $50,000 (3)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Jonas Siegenthaler $50,000 (1)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Jeremy Morin $50,000 (1)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Josh Jacobs $50,000 (2)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Eamon McAdam $50,000 (1)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Zachary Émond $50,000 (1)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Ryan Collins $40,000 (2)
Salary Remaining : $24,615
Salary Average : $4,000
Salary Average Remaining : $2,462
Total Farm Players31
Salary Commitment
Year 10 : $1,948,850
Year 11 : $1,508,850
Year 12 : $1,065,650
Year 13 : $230,000
Salary Average Commitment
Year 10 : $124,000
Year 11 : $92,000
Year 12 : $64,000
Year 13 : $12,000

NORTH VAN ROCKERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameHouse of Flames
Level 1: 7500 - $100 - 5,324 - 70.99%
Level 2: 6500 - $60 - 5,470 - 84.16%
Level 3: 5500 - $30 - 2,640 - 48.00%
Level 4: 5000 - $28 - 4,401 - 88.02%
Luxury : 1500 - $200 - 1,086 - 72.41%
Total Capacity :26000
Farm
Farm Level 1: 3500 - $40 - 2,576 - 73.59%
Farm Level 2: 2500 - $30 - 1,249 - 49.97%
Farm Total Capacity :6000

Income

Home Games Left26
Average Attendance - %18,921 - 72.77%
Average Income per Game$1,280,265
Year to Date Revenue$20,484,232
Farm
Home Games Left27
Average Attendance - %3,825 - 63.75%
Average Income per Game$140,508
Year to Date Revenue$2,107,620

Expense

Pro Players Total Salaries$23,119,938
Farm Players Total Salaries$2,159,094
Coaches Total Salaries$2,907,000
Luxury Taxe Total$156,680
Special Salary Cap Value$0
Pro Year To Date Expenses$8,273,717
Farm Year To Date Expenses$1,539,185
Pro Salary Cap To Date$7,862,098
Farm Salary Cap To Date$867,278

Estimate

Pro Estimated Season Revenue$33,286,877
Farm Estimated Season Revenue$3,793,716
Pro Remaining Season Days100
Pro Expenses Per Days$156,645
Pro Estimated Expenses$15,664,500
Farm Remaining Season Days88
Farm Expenses Per Days$27,315
Farm Estimated Expenses$2,403,720
Estimated Season Expenses$18,068,220
Season Salary Cap$25,279,032
Estimate Under Maximum Salary Cap of $39,000,000$13,720,968
Estimate Over Minimum Salary Cap of $14,000,000 $11,279,032
Current Bank Account$311,980,093
Projected Bank Account$330,992,466

Pro Players Salaries

Markus Granlund $1,875,000 (4)
-Salary Remaining : $1,209,677
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Nicklas Bergfors $1,853,125 (2)
-Salary Remaining : $1,195,565
-Salary Average : $0
-Salary Average Remaining : $0
Marc-Edouard Vlasic $1,687,500 (4)
-Salary Remaining : $1,088,710
-Salary Average : $0
-Salary Average Remaining : $0
Oscar Dansk $1,625,000 (4)
-Salary Remaining : $1,048,387
-Salary Average : $650,000
-Salary Average Remaining : $419,355
Mikael Granlund $1,359,375 (5)
-Salary Remaining : $877,016
-Salary Average : $0
-Salary Average Remaining : $0
Matt Calvert $1,250,000 (2)
-Salary Remaining : $806,452
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Travis Zajac $1,237,688 (4)
-Salary Remaining : $798,508
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Sam Gagner $1,222,500 (2)
-Salary Remaining : $788,710
-Salary Average : $0
-Salary Average Remaining : $0
Calvin De Haan $1,115,000 (3)
-Salary Remaining : $719,355
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Patrick Davis $1,093,750 (1)
-Salary Remaining : $705,645
-Salary Average : $0
-Salary Average Remaining : $0
Patrick Sieloff $812,500 (3)
-Salary Remaining : $524,194
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Kevin Labanc $800,000 (4)
-Salary Remaining : $516,129
-Salary Average : $40,000
-Salary Average Remaining : $25,806
John Quenneville $775,000 (2)
-Salary Remaining : $500,000
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Peter Holland $763,500 (2)
-Salary Remaining : $492,581
-Salary Average : $0
-Salary Average Remaining : $0
Logan Stanley $750,000 (4)
-Salary Remaining : $483,871
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Joel Farabee $750,000 (1)
-Salary Remaining : $483,871
-Salary Average : $40,000
-Salary Average Remaining : $25,806
AJ Thelen $750,000 (1)
-Salary Remaining : $483,871
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Ilya Samsonov $750,000 (3)
-Salary Remaining : $483,871
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Nick Suzuki $750,000 (5)
-Salary Remaining : $483,871
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Sonny Milano $725,000 (1)
-Salary Remaining : $467,742
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Alex Chiasson $675,000 (3)
-Salary Remaining : $435,484
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Roland McKeown $500,000 (2)
-Salary Remaining : $322,581
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Total Pro Players22
Salary Commitment
Year 10 : $23,119,938
Year 11 : $19,801,188
Year 12 : $13,437,063
Year 13 : $10,084,563
Salary Average Commitment
Year 10 : $1,250,000
Year 11 : $1,130,000
Year 12 : $1,010,000
Year 13 : $850,000
Salary Cap with 1 Way Contract
Year 10 : $23,119,938
Year 11 : $19,801,188
Year 12 : $13,437,063
Year 13 : $10,084,563

Farm Players Salaries

Joel Edmundson $143,750 (3)
Salary Remaining : $88,462
Salary Average : $4,000
Salary Average Remaining : $2,462
Cam Barker $125,000 (3)
Salary Remaining : $76,923
Salary Average : $4,000
Salary Average Remaining : $2,462
Nigel Dawes $110,344 (1)
Salary Remaining : $67,904
Salary Average : $88,275
Salary Average Remaining : $54,323
Loui Eriksson $100,000 (2)
Salary Remaining : $61,538
Salary Average : $4,000
Salary Average Remaining : $2,462
Kyle Clifford $100,000 (2)
Salary Remaining : $61,538
Salary Average : $0
Salary Average Remaining : $0
Riku Helenius $90,000 (2)
Salary Remaining : $55,385
Salary Average : $4,000
Salary Average Remaining : $2,462
Mike Brown $80,000 (1)
Salary Remaining : $49,231
Salary Average : $4,000
Salary Average Remaining : $2,462
Shakir Mukhamadullin $75,000 (3)
Salary Remaining : $46,154
Salary Average : $4,000
Salary Average Remaining : $2,462
Cam York $75,000 (2)
Salary Remaining : $46,154
Salary Average : $4,000
Salary Average Remaining : $2,462
Henrik Borgström $75,000 (4)
Salary Remaining : $46,154
Salary Average : $4,000
Salary Average Remaining : $2,462
Sean Day $65,000 (4)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Ozzy Wiesblatt $65,000 (3)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Tyler Benson $65,000 (4)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Keegan Kolesar $65,000 (4)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Jean-Christophe Beaudin $65,000 (4)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Bobby Brink $65,000 (2)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Markus Niemelainen $65,000 (4)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Olle Eriksson Ek $65,000 (5)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Tristen Robins $60,000 (3)
Salary Remaining : $36,923
Salary Average : $4,000
Salary Average Remaining : $2,462
Alex Stalock $60,000 (4)
Salary Remaining : $36,923
Salary Average : $4,000
Salary Average Remaining : $2,462
Albin Grewe $60,000 (2)
Salary Remaining : $36,923
Salary Average : $4,000
Salary Average Remaining : $2,462
Ruslan Iskhakov $60,000 (1)
Salary Remaining : $36,923
Salary Average : $4,000
Salary Average Remaining : $2,462
Ryan Murphy $60,000 (4)
Salary Remaining : $36,923
Salary Average : $4,000
Salary Average Remaining : $2,462
Vladislav Kolyachonok $55,000 (2)
Salary Remaining : $33,846
Salary Average : $4,000
Salary Average Remaining : $2,462
Ty Emberson $55,000 (1)
Salary Remaining : $33,846
Salary Average : $4,000
Salary Average Remaining : $2,462
Ian Moore $55,000 (3)
Salary Remaining : $33,846
Salary Average : $4,000
Salary Average Remaining : $2,462
Jackson Hallum $50,000 (3)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Aaron Gagnon $50,000 (1)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Gianni Fairbrother $50,000 (2)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Roope Laavainen $50,000 (1)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Total Farm Players30
Salary Commitment
Year 10 : $2,159,094
Year 11 : $1,753,750
Year 12 : $1,158,750
Year 13 : $585,000
Salary Average Commitment
Year 10 : $200,275
Year 11 : $92,000
Year 12 : $64,000
Year 13 : $36,000

PENSACOLA BADGERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameNO FEAR Center
Level 1: 6000 - $105 - 5,494 - 91.57%
Level 2: 5000 - $95 - 3,390 - 67.79%
Level 3: 2000 - $85 - 1,138 - 56.88%
Level 4: 4000 - $70 - 1,662 - 41.54%
Luxury : 1000 - $150 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $15 - 2,000 - 100.00%
Farm Level 2: 1000 - $10 - 1,000 - 100.00%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %12,683 - 70.46%
Average Income per Game$1,162,998
Year to Date Revenue$17,444,965
Farm
Home Games Left26
Average Attendance - %3,000 - 100.00%
Average Income per Game$33,875
Year to Date Revenue$542,000

Expense

Pro Players Total Salaries$29,047,620
Farm Players Total Salaries$2,078,975
Coaches Total Salaries$2,147,600
Luxury Taxe Total$212,118
Special Salary Cap Value$0
Pro Year To Date Expenses$10,952,452
Farm Year To Date Expenses$1,300,241
Pro Salary Cap To Date$10,633,947
Farm Salary Cap To Date$819,459

Estimate

Pro Estimated Season Revenue$31,400,937
Farm Estimated Season Revenue$880,750
Pro Remaining Season Days100
Pro Expenses Per Days$193,195
Pro Estimated Expenses$19,319,500
Farm Remaining Season Days88
Farm Expenses Per Days$23,280
Farm Estimated Expenses$2,048,640
Estimated Season Expenses$21,368,140
Season Salary Cap$31,126,595
Estimate Under Maximum Salary Cap of $39,000,000$7,873,405
Estimate Over Minimum Salary Cap of $14,000,000 $17,126,595
Current Bank Account$285,960,972
Projected Bank Account$296,874,519

Pro Players Salaries

Dany Heatley $2,816,133 (3)
-Salary Remaining : $1,816,860
-Salary Average : $0
-Salary Average Remaining : $0
Vladimir Tarasenko $2,236,250 (2)
-Salary Remaining : $1,442,742
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Andrei Vasilevski $1,987,500 (4)
-Salary Remaining : $1,282,258
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Nick Foligno $1,957,500 (4)
-Salary Remaining : $1,262,903
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Nicolas Corbeil $1,899,612 (2)
-Salary Remaining : $1,225,556
-Salary Average : $0
-Salary Average Remaining : $0
Phillip Danault $1,650,000 (3)
-Salary Remaining : $1,064,516
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Bo Horvat $1,586,250 (5)
-Salary Remaining : $1,023,387
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Braden Holtby $1,509,375 (3)
-Salary Remaining : $973,790
-Salary Average : $0
-Salary Average Remaining : $0
Trevor Byrne $1,476,000 (1)
-Salary Remaining : $952,258
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Roman Polak $1,208,000 (2)
-Salary Remaining : $779,355
-Salary Average : $40,000
-Salary Average Remaining : $25,806
John-Michael Liles $1,173,000 (1)
-Salary Remaining : $756,774
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Patrik Laine $1,125,000 (4)
-Salary Remaining : $725,806
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Bryce Swan $1,043,000 (2)
-Salary Remaining : $672,903
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Hampus Lindholm $1,012,500 (2)
-Salary Remaining : $653,226
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Rick Nash $1,000,000 (1)
-Salary Remaining : $645,161
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Elias Pettersson $937,500 (5)
-Salary Remaining : $604,839
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Ryan White $905,000 (2)
-Salary Remaining : $583,871
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Alexander Wennberg $775,000 (1)
-Salary Remaining : $500,000
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Quinn Hughes $750,000 (1)
-Salary Remaining : $483,871
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Zach Budish $500,000 (1)
-Salary Remaining : $322,581
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Daniel Vladar $500,000 (3)
-Salary Remaining : $322,581
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Jordan Pearce $500,000 (1)
-Salary Remaining : $322,581
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Vince Dunn $500,000 (3)
-Salary Remaining : $322,581
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Total Pro Players23
Salary Commitment
Year 10 : $29,047,620
Year 11 : $22,873,620
Year 12 : $14,569,258
Year 13 : $7,593,750
Salary Average Commitment
Year 10 : $800,000
Year 11 : $520,000
Year 12 : $320,000
Year 13 : $200,000
Salary Cap with 1 Way Contract
Year 10 : $29,047,620
Year 11 : $22,873,620
Year 12 : $14,569,258
Year 13 : $7,593,750

Farm Players Salaries

Cory Emmerton $198,575 (3)
Salary Remaining : $122,200
Salary Average : $4,000
Salary Average Remaining : $2,462
Julius Bergman $120,000 (1)
Salary Remaining : $73,846
Salary Average : $4,000
Salary Average Remaining : $2,462
Ryan Strome $102,300 (3)
Salary Remaining : $62,954
Salary Average : $4,000
Salary Average Remaining : $2,462
Michael Funk $87,000 (2)
Salary Remaining : $53,538
Salary Average : $4,000
Salary Average Remaining : $2,462
Jack Johnson $86,500 (2)
Salary Remaining : $53,231
Salary Average : $4,000
Salary Average Remaining : $2,462
Emerson Etem $85,500 (1)
Salary Remaining : $52,615
Salary Average : $4,000
Salary Average Remaining : $2,462
Konstantin Zakharov $84,600 (2)
Salary Remaining : $52,062
Salary Average : $4,000
Salary Average Remaining : $2,462
Sergei Kostitsyn $84,600 (2)
Salary Remaining : $52,062
Salary Average : $4,000
Salary Average Remaining : $2,462
Chris Butler $79,900 (2)
Salary Remaining : $49,169
Salary Average : $4,000
Salary Average Remaining : $2,462
Braden Schneider $75,000 (3)
Salary Remaining : $46,154
Salary Average : $4,000
Salary Average Remaining : $2,462
Nicolas Petan $65,000 (1)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Tyler Parsons $65,000 (4)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Mavrik Bourque $65,000 (3)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Ridly Greig $65,000 (3)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Joonas Lyytinen $60,000 (1)
Salary Remaining : $36,923
Salary Average : $4,000
Salary Average Remaining : $2,462
Vladi Firstov $60,000 (2)
Salary Remaining : $36,923
Salary Average : $4,000
Salary Average Remaining : $2,462
David Desharnais $60,000 (1)
Salary Remaining : $36,923
Salary Average : $4,000
Salary Average Remaining : $2,462
Tyler Angle $55,000 (3)
Salary Remaining : $33,846
Salary Average : $4,000
Salary Average Remaining : $2,462
Lucas Elvenes $55,000 (5)
Salary Remaining : $33,846
Salary Average : $4,000
Salary Average Remaining : $2,462
Jayden Struble $55,000 (2)
Salary Remaining : $33,846
Salary Average : $4,000
Salary Average Remaining : $2,462
Semyon Der-Arguchintsev $55,000 (2)
Salary Remaining : $33,846
Salary Average : $4,000
Salary Average Remaining : $2,462
Alexander Khovanov $55,000 (1)
Salary Remaining : $33,846
Salary Average : $4,000
Salary Average Remaining : $2,462
Reece Newkirk $55,000 (3)
Salary Remaining : $33,846
Salary Average : $4,000
Salary Average Remaining : $2,462
Artemi Kniazev $55,000 (2)
Salary Remaining : $33,846
Salary Average : $4,000
Salary Average Remaining : $2,462
Ivan Prosvetov $50,000 (1)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Adam Raska $50,000 (3)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Kenndal McArdle $50,000 (1)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Michal Teplý $50,000 (2)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Casey Nelson $50,000 (1)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Total Farm Players29
Salary Commitment
Year 10 : $2,078,975
Year 11 : $1,483,475
Year 12 : $785,875
Year 13 : $120,000
Salary Average Commitment
Year 10 : $116,000
Year 11 : $80,000
Year 12 : $40,000
Year 13 : $8,000

PHILADELPHIA MADMEN



Arena Capacity - Ticket Price
Attendance - %

Arena NameBroadstreet Arena
Level 1: 6000 - $105 - 5,088 - 84.80%
Level 2: 5000 - $62 - 4,998 - 99.96%
Level 3: 2000 - $36 - 2,000 - 100.00%
Level 4: 4000 - $25 - 4,000 - 100.00%
Luxury : 1000 - $210 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $24 - 1,996 - 99.79%
Farm Level 2: 1000 - $12 - 996 - 99.58%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %17,086 - 94.92%
Average Income per Game$1,226,090
Year to Date Revenue$19,617,436
Farm
Home Games Left27
Average Attendance - %2,992 - 99.72%
Average Income per Game$59,849
Year to Date Revenue$897,732

Expense

Pro Players Total Salaries$28,001,678
Farm Players Total Salaries$2,102,248
Coaches Total Salaries$2,519,000
Luxury Taxe Total$196,249
Special Salary Cap Value$0
Pro Year To Date Expenses$10,494,966
Farm Year To Date Expenses$1,070,430
Pro Salary Cap To Date$9,839,926
Farm Salary Cap To Date$811,594

Estimate

Pro Estimated Season Revenue$31,878,334
Farm Estimated Season Revenue$1,615,918
Pro Remaining Season Days100
Pro Expenses Per Days$192,566
Pro Estimated Expenses$19,256,600
Farm Remaining Season Days88
Farm Expenses Per Days$19,407
Farm Estimated Expenses$1,707,816
Estimated Season Expenses$20,964,416
Season Salary Cap$30,103,926
Estimate Under Maximum Salary Cap of $39,000,000$8,896,074
Estimate Over Minimum Salary Cap of $14,000,000 $16,103,926
Current Bank Account$284,987,987
Projected Bank Account$297,517,823

Pro Players Salaries

T.J. Oshie $2,641,409 (2)
-Salary Remaining : $1,704,135
-Salary Average : $0
-Salary Average Remaining : $0
Brandon Dubinsky $2,537,500 (5)
-Salary Remaining : $1,637,097
-Salary Average : $0
-Salary Average Remaining : $0
Steven Stamkos $1,895,500 (4)
-Salary Remaining : $1,222,903
-Salary Average : $0
-Salary Average Remaining : $0
Jean-Sebastien Giguere $1,533,000 (2)
-Salary Remaining : $989,032
-Salary Average : $40,000
-Salary Average Remaining : $25,806
James Neal $1,497,144 (3)
-Salary Remaining : $965,899
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Carey Price $1,495,000 (3)
-Salary Remaining : $964,516
-Salary Average : $0
-Salary Average Remaining : $0
Brian Lee $1,462,500 (5)
-Salary Remaining : $943,548
-Salary Average : $0
-Salary Average Remaining : $0
Karri Ramo $1,449,000 (3)
-Salary Remaining : $934,839
-Salary Average : $0
-Salary Average Remaining : $0
Jakub Voracek $1,394,500 (2)
-Salary Remaining : $899,677
-Salary Average : $0
-Salary Average Remaining : $0
Clayton Keller $1,187,500 (4)
-Salary Remaining : $766,129
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Mikhail Grigorenko $1,127,250 (3)
-Salary Remaining : $727,258
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Brett Sonne $1,122,000 (4)
-Salary Remaining : $723,871
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Alexander Khokhlachev $1,071,250 (1)
-Salary Remaining : $691,129
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Kirill Tulupov $1,025,000 (2)
-Salary Remaining : $661,290
-Salary Average : $0
-Salary Average Remaining : $0
Brayden McNabb $1,000,000 (2)
-Salary Remaining : $645,161
-Salary Average : $0
-Salary Average Remaining : $0
Jonathan Bernier $984,375 (4)
-Salary Remaining : $635,081
-Salary Average : $0
-Salary Average Remaining : $0
Matt Beleskey $800,000 (4)
-Salary Remaining : $516,129
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Ville Heinola $750,000 (2)
-Salary Remaining : $483,871
-Salary Average : $40,000
-Salary Average Remaining : $25,806
German Rubtsov $750,000 (4)
-Salary Remaining : $483,871
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Luke Gazdic $632,000 (5)
-Salary Remaining : $407,742
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Adam McQuaid $600,000 (1)
-Salary Remaining : $387,097
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Deryk Engelland $546,750 (1)
-Salary Remaining : $352,742
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Devin Setoguchi $500,000 (1)
-Salary Remaining : $322,581
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Total Pro Players23
Salary Commitment
Year 10 : $28,001,678
Year 11 : $25,283,678
Year 12 : $16,939,769
Year 13 : $11,371,375
Salary Average Commitment
Year 10 : $520,000
Year 11 : $360,000
Year 12 : $280,000
Year 13 : $200,000
Salary Cap with 1 Way Contract
Year 10 : $28,001,678
Year 11 : $25,283,678
Year 12 : $16,939,769
Year 13 : $11,371,375

Farm Players Salaries

Kyle Beach $185,093 (1)
Salary Remaining : $113,903
Salary Average : $4,000
Salary Average Remaining : $2,462
Lauri Tukonen $112,500 (1)
Salary Remaining : $69,231
Salary Average : $4,000
Salary Average Remaining : $2,462
Bruno Gervais $100,000 (3)
Salary Remaining : $61,538
Salary Average : $4,000
Salary Average Remaining : $2,462
Vincent Trocheck $95,000 (5)
Salary Remaining : $58,462
Salary Average : $4,000
Salary Average Remaining : $2,462
Ville Husso $87,000 (3)
Salary Remaining : $53,538
Salary Average : $4,000
Salary Average Remaining : $2,462
Luca Caputi $85,156 (3)
Salary Remaining : $52,404
Salary Average : $4,000
Salary Average Remaining : $2,462
Alexander Holtz $75,000 (3)
Salary Remaining : $46,154
Salary Average : $4,000
Salary Average Remaining : $2,462
Pierre-Olivier Joseph $75,000 (5)
Salary Remaining : $46,154
Salary Average : $4,000
Salary Average Remaining : $2,462
Michael McLeod $75,000 (4)
Salary Remaining : $46,154
Salary Average : $4,000
Salary Average Remaining : $2,462
Connor McMichael $75,000 (2)
Salary Remaining : $46,154
Salary Average : $4,000
Salary Average Remaining : $2,462
Mats Zuccarello $70,000 (1)
Salary Remaining : $43,077
Salary Average : $4,000
Salary Average Remaining : $2,462
John McFarland $70,000 (1)
Salary Remaining : $43,077
Salary Average : $4,000
Salary Average Remaining : $2,462
Ryan MacInnis $67,500 (2)
Salary Remaining : $41,538
Salary Average : $4,000
Salary Average Remaining : $2,462
Brendan Brisson $65,000 (3)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Morgan Klimchuk $65,000 (1)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Pyotr Kochetkov $65,000 (2)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Luke Tuch $60,000 (3)
Salary Remaining : $36,923
Salary Average : $4,000
Salary Average Remaining : $2,462
Karl Henriksson $60,000 (2)
Salary Remaining : $36,923
Salary Average : $4,000
Salary Average Remaining : $2,462
Taylor Cammarata $60,000 (3)
Salary Remaining : $36,923
Salary Average : $4,000
Salary Average Remaining : $2,462
Lukáš Dostál $60,000 (1)
Salary Remaining : $36,923
Salary Average : $4,000
Salary Average Remaining : $2,462
Nathan Légaré $55,000 (2)
Salary Remaining : $33,846
Salary Average : $4,000
Salary Average Remaining : $2,462
Axel Andersson $55,000 (1)
Salary Remaining : $33,846
Salary Average : $4,000
Salary Average Remaining : $2,462
Alexander Nikishin $55,000 (3)
Salary Remaining : $33,846
Salary Average : $4,000
Salary Average Remaining : $2,462
Nikita Okhotiuk $50,000 (2)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Jacob Moverare $50,000 (3)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Marcus Hogberg $50,000 (1)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Nils Backstrom $50,000 (1)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Malte Setkov $50,000 (1)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Remi Elie $40,000 (1)
Salary Remaining : $24,615
Salary Average : $4,000
Salary Average Remaining : $2,462
Tyler Bertuzzi $40,000 (2)
Salary Remaining : $24,615
Salary Average : $4,000
Salary Average Remaining : $2,462
Total Farm Players30
Salary Commitment
Year 10 : $2,102,248
Year 11 : $1,294,656
Year 12 : $882,156
Year 13 : $245,000
Salary Average Commitment
Year 10 : $120,000
Year 11 : $76,000
Year 12 : $48,000
Year 13 : $12,000

PINCHER CREEK PREDATORS



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Jungle
Level 1: 7000 - $100 - 5,496 - 78.51%
Level 2: 6000 - $70 - 4,404 - 73.40%
Level 3: 3000 - $40 - 2,522 - 84.06%
Level 4: 5000 - $30 - 4,426 - 88.52%
Luxury : 2000 - $175 - 1,382 - 69.10%
Total Capacity :23000
Farm
Farm Level 1: 3000 - $50 - 1,810 - 60.34%
Farm Level 2: 2000 - $30 - 1,030 - 51.52%
Farm Total Capacity :5000

Income

Home Games Left27
Average Attendance - %18,229 - 79.26%
Average Income per Game$1,333,337
Year to Date Revenue$20,000,050
Farm
Home Games Left26
Average Attendance - %2,841 - 56.81%
Average Income per Game$121,424
Year to Date Revenue$1,942,780

Expense

Pro Players Total Salaries$26,838,165
Farm Players Total Salaries$2,006,000
Coaches Total Salaries$2,418,000
Luxury Taxe Total$184,438
Special Salary Cap Value$0
Pro Year To Date Expenses$9,749,691
Farm Year To Date Expenses$1,149,960
Pro Salary Cap To Date$9,249,700
Farm Salary Cap To Date$761,880

Estimate

Pro Estimated Season Revenue$36,000,090
Farm Estimated Season Revenue$3,157,018
Pro Remaining Season Days100
Pro Expenses Per Days$182,240
Pro Estimated Expenses$18,224,000
Farm Remaining Season Days88
Farm Expenses Per Days$21,084
Farm Estimated Expenses$1,855,392
Estimated Season Expenses$20,079,392
Season Salary Cap$28,844,165
Estimate Under Maximum Salary Cap of $39,000,000$10,155,835
Estimate Over Minimum Salary Cap of $14,000,000 $14,844,165
Current Bank Account$265,463,839
Projected Bank Account$284,541,555

Pro Players Salaries

Seth Jones $2,212,500 (4)
-Salary Remaining : $1,427,419
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Michael Frolik $1,960,750 (3)
-Salary Remaining : $1,265,000
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Aleksander Barkov $1,620,625 (3)
-Salary Remaining : $1,045,565
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Mathew Dumba $1,418,125 (5)
-Salary Remaining : $914,919
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Tuukka Rask $1,407,590 (2)
-Salary Remaining : $908,123
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Nail Yakupov $1,319,625 (3)
-Salary Remaining : $851,371
-Salary Average : $0
-Salary Average Remaining : $0
John Carlson $1,275,000 (5)
-Salary Remaining : $822,581
-Salary Average : $0
-Salary Average Remaining : $0
Mark Stone $1,219,000 (1)
-Salary Remaining : $786,452
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Tyler Toffoli $1,207,500 (1)
-Salary Remaining : $779,032
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Matthew Tkachuk $1,162,500 (4)
-Salary Remaining : $750,000
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Calvin Pickard $1,000,000 (1)
-Salary Remaining : $645,161
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Eric Tangradi $1,000,000 (1)
-Salary Remaining : $645,161
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Brayden Schenn $937,500 (2)
-Salary Remaining : $604,839
-Salary Average : $0
-Salary Average Remaining : $0
Dustin Boyd $915,000 (1)
-Salary Remaining : $590,323
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Jordan Staal $879,000 (3)
-Salary Remaining : $567,097
-Salary Average : $40,000
-Salary Average Remaining : $25,806
John Klingberg $873,450 (2)
-Salary Remaining : $563,516
-Salary Average : $647,000
-Salary Average Remaining : $417,419
Karl Alzner $825,000 (3)
-Salary Remaining : $532,258
-Salary Average : $0
-Salary Average Remaining : $0
Ryan Pulock $750,000 (1)
-Salary Remaining : $483,871
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Ondrej Palat $705,000 (2)
-Salary Remaining : $454,839
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Craig Smith $700,000 (1)
-Salary Remaining : $451,613
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Alex DeBrincat $650,000 (4)
-Salary Remaining : $419,355
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Colten Teubert $600,000 (1)
-Salary Remaining : $387,097
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Cody Goloubef $600,000 (1)
-Salary Remaining : $387,097
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Brad Richardson $600,000 (1)
-Salary Remaining : $387,097
-Salary Average : $40,000
-Salary Average Remaining : $25,806
David Perron $500,000 (2)
-Salary Remaining : $322,581
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Mattias Ekholm $500,000 (2)
-Salary Remaining : $322,581
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Total Pro Players26
Salary Commitment
Year 10 : $26,838,165
Year 11 : $18,246,665
Year 12 : $13,323,125
Year 13 : $6,718,125
Salary Average Commitment
Year 10 : $1,487,000
Year 11 : $1,087,000
Year 12 : $280,000
Year 13 : $160,000
Salary Cap with 1 Way Contract
Year 10 : $26,838,165
Year 11 : $18,246,665
Year 12 : $13,323,125
Year 13 : $6,718,125

Farm Players Salaries

Carter Hart $93,750 (4)
Salary Remaining : $57,692
Salary Average : $4,000
Salary Average Remaining : $2,462
Mathieu Perreault $88,250 (3)
Salary Remaining : $54,308
Salary Average : $4,000
Salary Average Remaining : $2,462
Brett Ritchie $85,000 (1)
Salary Remaining : $52,308
Salary Average : $4,000
Salary Average Remaining : $2,462
Tyson Jost $77,500 (4)
Salary Remaining : $47,692
Salary Average : $4,000
Salary Average Remaining : $2,462
Juuso Välimäki $77,500 (5)
Salary Remaining : $47,692
Salary Average : $4,000
Salary Average Remaining : $2,462
Noah Dobson $75,000 (1)
Salary Remaining : $46,154
Salary Average : $4,000
Salary Average Remaining : $2,462
Tim Stützle $75,000 (3)
Salary Remaining : $46,154
Salary Average : $4,000
Salary Average Remaining : $2,462
Alex Turcotte $75,000 (2)
Salary Remaining : $46,154
Salary Average : $4,000
Salary Average Remaining : $2,462
Riley Sheahan $70,000 (1)
Salary Remaining : $43,077
Salary Average : $4,000
Salary Average Remaining : $2,462
Ian Cole $70,000 (1)
Salary Remaining : $43,077
Salary Average : $4,000
Salary Average Remaining : $2,462
Jeff Petry $69,000 (1)
Salary Remaining : $42,462
Salary Average : $4,000
Salary Average Remaining : $2,462
Brett Connolly $67,500 (1)
Salary Remaining : $41,538
Salary Average : $4,000
Salary Average Remaining : $2,462
Petr Mrazek $67,500 (4)
Salary Remaining : $41,538
Salary Average : $4,000
Salary Average Remaining : $2,462
Nick Caamano $65,000 (4)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Dawson Mercer $65,000 (3)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Matthew Phillips $65,000 (4)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Theodor Niederbach $60,000 (3)
Salary Remaining : $36,923
Salary Average : $4,000
Salary Average Remaining : $2,462
Dustin Wolf $60,000 (2)
Salary Remaining : $36,923
Salary Average : $4,000
Salary Average Remaining : $2,462
Egor Zamula $60,000 (3)
Salary Remaining : $36,923
Salary Average : $4,000
Salary Average Remaining : $2,462
Brett Leason $60,000 (2)
Salary Remaining : $36,923
Salary Average : $4,000
Salary Average Remaining : $2,462
Scott Walford $60,000 (3)
Salary Remaining : $36,923
Salary Average : $4,000
Salary Average Remaining : $2,462
Scott Perunovich $60,000 (1)
Salary Remaining : $36,923
Salary Average : $4,000
Salary Average Remaining : $2,462
Eemil Viro $55,000 (3)
Salary Remaining : $33,846
Salary Average : $4,000
Salary Average Remaining : $2,462
Wyatt Kaiser $55,000 (3)
Salary Remaining : $33,846
Salary Average : $4,000
Salary Average Remaining : $2,462
Nick Palmieri $50,000 (1)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Jeff Schultz $50,000 (1)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Stefan Matteau $50,000 (2)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Ryan Gropp $50,000 (1)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Gabriel Bourque $50,000 (1)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Devon Levi $50,000 (3)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Yannick Weber $50,000 (1)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Total Farm Players31
Salary Commitment
Year 10 : $2,006,000
Year 11 : $1,259,500
Year 12 : $1,014,500
Year 13 : $446,250
Salary Average Commitment
Year 10 : $124,000
Year 11 : $76,000
Year 12 : $60,000
Year 13 : $24,000

SAN JOSE BLASPHEMERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameBrimstone Palace
Level 1: 7000 - $100 - 5,233 - 74.75%
Level 2: 6000 - $60 - 5,552 - 92.53%
Level 3: 3000 - $35 - 2,548 - 84.93%
Level 4: 5000 - $25 - 4,412 - 88.24%
Luxury : 2000 - $200 - 1,085 - 54.24%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $35 - 1,678 - 83.89%
Farm Level 2: 1000 - $15 - 992 - 99.19%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %18,829 - 81.86%
Average Income per Game$1,272,795
Year to Date Revenue$20,364,715
Farm
Home Games Left27
Average Attendance - %2,670 - 88.99%
Average Income per Game$73,600
Year to Date Revenue$1,103,995

Expense

Pro Players Total Salaries$28,850,685
Farm Players Total Salaries$2,611,012
Coaches Total Salaries$1,900,000
Luxury Taxe Total$203,220
Special Salary Cap Value$0
Pro Year To Date Expenses$10,542,498
Farm Year To Date Expenses$1,354,245
Pro Salary Cap To Date$10,187,645
Farm Salary Cap To Date$1,008,075

Estimate

Pro Estimated Season Revenue$33,092,662
Farm Estimated Season Revenue$1,987,191
Pro Remaining Season Days100
Pro Expenses Per Days$192,585
Pro Estimated Expenses$19,258,500
Farm Remaining Season Days88
Farm Expenses Per Days$24,553
Farm Estimated Expenses$2,160,664
Estimated Season Expenses$21,419,164
Season Salary Cap$31,461,697
Estimate Under Maximum Salary Cap of $39,000,000$7,538,303
Estimate Over Minimum Salary Cap of $14,000,000 $17,461,697
Current Bank Account$365,649,841
Projected Bank Account$379,310,530

Pro Players Salaries

Kelly Guard $2,493,659 (1)
-Salary Remaining : $1,608,812
-Salary Average : $0
-Salary Average Remaining : $0
Maxim Lapierre $2,452,725 (1)
-Salary Remaining : $1,582,403
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Patrick Kane $2,376,188 (2)
-Salary Remaining : $1,533,025
-Salary Average : $0
-Salary Average Remaining : $0
Mark Scheifele $2,245,000 (2)
-Salary Remaining : $1,448,387
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Jamie Benn $1,828,500 (1)
-Salary Remaining : $1,179,677
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Zack Kassian $1,792,712 (2)
-Salary Remaining : $1,156,588
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Nathan Gerbe $1,304,100 (2)
-Salary Remaining : $841,355
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Elvis Merzlikins $1,250,001 (2)
-Salary Remaining : $806,452
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Joe Morrow $1,100,000 (4)
-Salary Remaining : $709,677
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Dougie Hamilton $1,087,500 (2)
-Salary Remaining : $701,613
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Valentin Zykov $1,050,000 (2)
-Salary Remaining : $677,419
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Artturi Lehkonen $825,000 (1)
-Salary Remaining : $532,258
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Simon Despres $825,000 (3)
-Salary Remaining : $532,258
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Anders Lindback $800,000 (1)
-Salary Remaining : $516,129
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Dylan Larkin $800,000 (2)
-Salary Remaining : $516,129
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Nick Ross $800,000 (1)
-Salary Remaining : $516,129
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Nolan Patrick $800,000 (5)
-Salary Remaining : $516,129
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Johannes Salmonsson $790,300 (1)
-Salary Remaining : $509,871
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Shea Theodore $780,000 (2)
-Salary Remaining : $503,226
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Jared McCann $750,000 (2)
-Salary Remaining : $483,871
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Evan Bouchard $750,000 (1)
-Salary Remaining : $483,871
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Connor Hellebuyck $750,000 (3)
-Salary Remaining : $483,871
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Robert Bortuzzo $600,000 (1)
-Salary Remaining : $387,097
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Kirill Kaprizov $600,000 (1)
-Salary Remaining : $387,097
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Total Pro Players24
Salary Commitment
Year 10 : $28,850,685
Year 11 : $16,910,501
Year 12 : $3,475,000
Year 13 : $1,900,000
Salary Average Commitment
Year 10 : $880,000
Year 11 : $520,000
Year 12 : $160,000
Year 13 : $80,000
Salary Cap with 1 Way Contract
Year 10 : $28,850,685
Year 11 : $16,910,501
Year 12 : $3,475,000
Year 13 : $1,900,000

Farm Players Salaries

Carl Soderberg $125,600 (1)
Salary Remaining : $77,292
Salary Average : $4,000
Salary Average Remaining : $2,462
Alexandre Picard $117,500 (1)
Salary Remaining : $72,308
Salary Average : $4,000
Salary Average Remaining : $2,462
Jonas Johansson $112,312 (2)
Salary Remaining : $69,115
Salary Average : $4,000
Salary Average Remaining : $2,462
Tom Fristche $101,000 (1)
Salary Remaining : $62,154
Salary Average : $4,000
Salary Average Remaining : $2,462
Zack Stortini $100,000 (1)
Salary Remaining : $61,538
Salary Average : $4,000
Salary Average Remaining : $2,462
Cody Franson $92,100 (1)
Salary Remaining : $56,677
Salary Average : $4,000
Salary Average Remaining : $2,462
Will Butcher $82,500 (3)
Salary Remaining : $50,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Tyler Ennis $80,000 (1)
Salary Remaining : $49,231
Salary Average : $4,000
Salary Average Remaining : $2,462
Alexis Lafrenière $75,000 (3)
Salary Remaining : $46,154
Salary Average : $4,000
Salary Average Remaining : $2,462
Erik Brännström $75,000 (5)
Salary Remaining : $46,154
Salary Average : $4,000
Salary Average Remaining : $2,462
Peyton Krebs $75,000 (2)
Salary Remaining : $46,154
Salary Average : $4,000
Salary Average Remaining : $2,462
Logan Brown $75,000 (2)
Salary Remaining : $46,154
Salary Average : $4,000
Salary Average Remaining : $2,462
Bowen Byram $75,000 (2)
Salary Remaining : $46,154
Salary Average : $4,000
Salary Average Remaining : $2,462
Kerby Rychel $72,500 (1)
Salary Remaining : $44,615
Salary Average : $4,000
Salary Average Remaining : $2,462
John Hayden $70,000 (2)
Salary Remaining : $43,077
Salary Average : $4,000
Salary Average Remaining : $2,462
Arthur Kaliyev $67,500 (2)
Salary Remaining : $41,538
Salary Average : $4,000
Salary Average Remaining : $2,462
Egor Afanasyev $65,000 (2)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Jakob Forsbacka-Karlsson $65,000 (2)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Tyler Madden $65,000 (1)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Hendrix Lapierre $65,000 (3)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Brandon Halverson $65,000 (1)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Evan Fitzpatrick $65,000 (4)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Jean-Luc Foudy $60,000 (3)
Salary Remaining : $36,923
Salary Average : $4,000
Salary Average Remaining : $2,462
Daemon Hunt $60,000 (3)
Salary Remaining : $36,923
Salary Average : $4,000
Salary Average Remaining : $2,462
Egor Sokolov $55,000 (3)
Salary Remaining : $33,846
Salary Average : $4,000
Salary Average Remaining : $2,462
Jakub Škarek $55,000 (1)
Salary Remaining : $33,846
Salary Average : $4,000
Salary Average Remaining : $2,462
Jeremy Swayman $55,000 (2)
Salary Remaining : $33,846
Salary Average : $4,000
Salary Average Remaining : $2,462
John Marino $50,000 (1)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Stelio Mattheos $50,000 (1)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Zion Nybeck $50,000 (3)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Mike Anderson $50,000 (1)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Mike Weber $50,000 (1)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
AJ Greer $50,000 (2)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Ivan Morozov $50,000 (1)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Philipp Kurashev $50,000 (2)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Zack Phillips $50,000 (1)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Zachary Jones $50,000 (2)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Oskar Lindblom $40,000 (1)
Salary Remaining : $24,615
Salary Average : $4,000
Salary Average Remaining : $2,462
Total Farm Players38
Salary Commitment
Year 10 : $2,611,012
Year 11 : $1,397,312
Year 12 : $587,500
Year 13 : $140,000
Salary Average Commitment
Year 10 : $152,000
Year 11 : $84,000
Year 12 : $36,000
Year 13 : $8,000

SYRACUSE BULLDOGS



Arena Capacity - Ticket Price
Attendance - %

Arena NameMemorial Auditorium
Level 1: 6000 - $105 - 5,665 - 94.42%
Level 2: 5000 - $95 - 3,631 - 72.62%
Level 3: 2000 - $85 - 1,136 - 56.80%
Level 4: 4000 - $75 - 1,705 - 42.63%
Luxury : 1000 - $150 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $20 - 2,000 - 100.00%
Farm Level 2: 1000 - $15 - 990 - 98.98%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %13,137 - 72.99%
Average Income per Game$1,195,622
Year to Date Revenue$17,934,335
Farm
Home Games Left26
Average Attendance - %2,990 - 99.66%
Average Income per Game$43,972
Year to Date Revenue$703,555

Expense

Pro Players Total Salaries$31,941,841
Farm Players Total Salaries$2,192,662
Coaches Total Salaries$2,023,000
Luxury Taxe Total$222,077
Special Salary Cap Value$0
Pro Year To Date Expenses$11,422,560
Farm Year To Date Expenses$1,325,347
Pro Salary Cap To Date$11,130,520
Farm Salary Cap To Date$863,821

Estimate

Pro Estimated Season Revenue$32,281,803
Farm Estimated Season Revenue$1,143,277
Pro Remaining Season Days100
Pro Expenses Per Days$211,386
Pro Estimated Expenses$21,138,600
Farm Remaining Season Days88
Farm Expenses Per Days$23,725
Farm Estimated Expenses$2,087,800
Estimated Season Expenses$23,226,400
Season Salary Cap$34,134,503
Estimate Under Maximum Salary Cap of $39,000,000$4,865,497
Estimate Over Minimum Salary Cap of $14,000,000 $20,134,503
Current Bank Account$268,551,713
Projected Bank Account$278,750,393

Pro Players Salaries

Daniel Sedin $3,014,213 (5)
-Salary Remaining : $1,944,654
-Salary Average : $0
-Salary Average Remaining : $0
Tyler Kennedy $2,412,500 (1)
-Salary Remaining : $1,556,452
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Konstantin Barulin $2,136,465 (4)
-Salary Remaining : $1,378,365
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Henrik Sedin $2,025,000 (4)
-Salary Remaining : $1,306,452
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Rickard Rakell $1,905,000 (5)
-Salary Remaining : $1,229,032
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Olli Maatta $1,625,000 (5)
-Salary Remaining : $1,048,387
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Mike Green $1,602,588 (4)
-Salary Remaining : $1,033,928
-Salary Average : $0
-Salary Average Remaining : $0
Alexander Edler $1,562,500 (2)
-Salary Remaining : $1,008,065
-Salary Average : $0
-Salary Average Remaining : $0
Wojtek Wolski $1,528,000 (3)
-Salary Remaining : $985,806
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Tom Sestito $1,504,200 (1)
-Salary Remaining : $970,452
-Salary Average : $1,090,000
-Salary Average Remaining : $703,226
Mika Zibanejad $1,317,500 (4)
-Salary Remaining : $850,000
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Nikita Kucherov $1,300,000 (2)
-Salary Remaining : $838,710
-Salary Average : $0
-Salary Average Remaining : $0
Niko Snellman $1,258,000 (2)
-Salary Remaining : $811,613
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Thomas Greiss $1,161,875 (2)
-Salary Remaining : $749,597
-Salary Average : $0
-Salary Average Remaining : $0
Louis Leblanc $1,135,000 (2)
-Salary Remaining : $732,258
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Alexander Sulzer $1,079,000 (1)
-Salary Remaining : $696,129
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Dylan Strome $800,000 (3)
-Salary Remaining : $516,129
-Salary Average : $40,000
-Salary Average Remaining : $25,806
K'Andre Miller $750,000 (1)
-Salary Remaining : $483,871
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Cayden Primeau $750,000 (5)
-Salary Remaining : $483,871
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Nikita Tryamkin $750,000 (2)
-Salary Remaining : $483,871
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Jacob de la Rose $675,000 (1)
-Salary Remaining : $435,484
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Kyle Klubertanz $600,000 (1)
-Salary Remaining : $387,097
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Olof Lindbom $550,000 (1)
-Salary Remaining : $354,839
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Frazer McLaren $500,000 (1)
-Salary Remaining : $322,581
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Total Pro Players24
Salary Commitment
Year 10 : $31,941,841
Year 11 : $23,871,141
Year 12 : $16,703,766
Year 13 : $14,375,766
Salary Average Commitment
Year 10 : $1,810,000
Year 11 : $440,000
Year 12 : $320,000
Year 13 : $240,000
Salary Cap with 1 Way Contract
Year 10 : $31,941,841
Year 11 : $23,871,141
Year 12 : $16,703,766
Year 13 : $14,375,766

Farm Players Salaries

Robby Dee $207,518 (1)
Salary Remaining : $127,703
Salary Average : $4,000
Salary Average Remaining : $2,462
David Musil $130,000 (1)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Nicolas Kerdiles $111,300 (1)
Salary Remaining : $68,492
Salary Average : $4,000
Salary Average Remaining : $2,462
Henrik Samuelsson $105,000 (2)
Salary Remaining : $64,615
Salary Average : $4,000
Salary Average Remaining : $2,462
Adam Henrique $82,500 (1)
Salary Remaining : $50,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Troy Terry $82,500 (5)
Salary Remaining : $50,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Lee Sweatt $80,000 (1)
Salary Remaining : $49,231
Salary Average : $4,000
Salary Average Remaining : $2,462
Max Comtois $75,000 (5)
Salary Remaining : $46,154
Salary Average : $4,000
Salary Average Remaining : $2,462
Filip Zadina $75,000 (1)
Salary Remaining : $46,154
Salary Average : $4,000
Salary Average Remaining : $2,462
Trevor Zegras $75,000 (2)
Salary Remaining : $46,154
Salary Average : $4,000
Salary Average Remaining : $2,462
Joacim Eriksson $70,000 (1)
Salary Remaining : $43,077
Salary Average : $4,000
Salary Average Remaining : $2,462
Dmitri Samorukov $65,000 (1)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Alexander Alexeyev $65,000 (1)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Yegor Chinakhov $65,000 (3)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Braydon Coburn $64,844 (1)
Salary Remaining : $39,904
Salary Average : $0
Salary Average Remaining : $0
Kirill Maksimov $60,000 (5)
Salary Remaining : $36,923
Salary Average : $4,000
Salary Average Remaining : $2,462
Reilly Smith $60,000 (1)
Salary Remaining : $36,923
Salary Average : $4,000
Salary Average Remaining : $2,462
Arvid Söderblom $55,000 (3)
Salary Remaining : $33,846
Salary Average : $4,000
Salary Average Remaining : $2,462
David Farrance $55,000 (2)
Salary Remaining : $33,846
Salary Average : $4,000
Salary Average Remaining : $2,462
Ivan Chekhovich $55,000 (1)
Salary Remaining : $33,846
Salary Average : $4,000
Salary Average Remaining : $2,462
Rhett Pitlick $55,000 (3)
Salary Remaining : $33,846
Salary Average : $4,000
Salary Average Remaining : $2,462
Juuso Pärssinen $55,000 (3)
Salary Remaining : $33,846
Salary Average : $4,000
Salary Average Remaining : $2,462
Aarne Talvitie $50,000 (1)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Brett Pollock $50,000 (1)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Vili Saarijarvi $50,000 (1)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Julius Nattinen $50,000 (1)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
John Ludvig $50,000 (2)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Tuukka Tieksola $50,000 (3)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Quinton Howden $50,000 (1)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Brett Kulak $50,000 (1)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Maxim Letunov $44,000 (2)
Salary Remaining : $27,077
Salary Average : $4,000
Salary Average Remaining : $2,462
Total Farm Players31
Salary Commitment
Year 10 : $2,192,662
Year 11 : $826,500
Year 12 : $497,500
Year 13 : $217,500
Salary Average Commitment
Year 10 : $120,000
Year 11 : $52,000
Year 12 : $32,000
Year 13 : $12,000

VANCOUVER MILLIONAIRES



Arena Capacity - Ticket Price
Attendance - %

Arena NamePacific Coliseum
Level 1: 6000 - $100 - 5,302 - 88.37%
Level 2: 5000 - $60 - 4,991 - 99.81%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $25 - 3,999 - 99.97%
Luxury : 1000 - $200 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,628 - 81.38%
Farm Level 2: 1000 - $15 - 982 - 98.23%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %17,291 - 96.06%
Average Income per Game$1,199,597
Year to Date Revenue$19,193,555
Farm
Home Games Left27
Average Attendance - %2,610 - 86.99%
Average Income per Game$71,698
Year to Date Revenue$1,075,465

Expense

Pro Players Total Salaries$27,977,182
Farm Players Total Salaries$1,913,500
Coaches Total Salaries$2,630,000
Luxury Taxe Total$194,803
Special Salary Cap Value$0
Pro Year To Date Expenses$10,392,467
Farm Year To Date Expenses$1,093,675
Pro Salary Cap To Date$9,767,961
Farm Salary Cap To Date$759,055

Estimate

Pro Estimated Season Revenue$31,189,527
Farm Estimated Season Revenue$1,935,837
Pro Remaining Season Days100
Pro Expenses Per Days$191,853
Pro Estimated Expenses$19,185,300
Farm Remaining Season Days88
Farm Expenses Per Days$19,465
Farm Estimated Expenses$1,712,920
Estimated Season Expenses$20,898,220
Season Salary Cap$29,890,682
Estimate Under Maximum Salary Cap of $39,000,000$9,109,318
Estimate Over Minimum Salary Cap of $14,000,000 $15,890,682
Current Bank Account$141,554,043
Projected Bank Account$153,781,187

Pro Players Salaries

Sergei Bobrovsky $2,653,469 (2)
-Salary Remaining : $1,711,915
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Thomas Vanek $2,108,125 (2)
-Salary Remaining : $1,360,081
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Bobby Ryan $1,942,275 (1)
-Salary Remaining : $1,253,081
-Salary Average : $0
-Salary Average Remaining : $0
Tanner Pearson $1,505,000 (3)
-Salary Remaining : $970,968
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Landon Ferraro $1,487,500 (2)
-Salary Remaining : $959,677
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Anthony Mantha $1,333,250 (5)
-Salary Remaining : $860,161
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Jason Demers $1,279,625 (1)
-Salary Remaining : $825,565
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Matt Halischuk $1,264,000 (2)
-Salary Remaining : $815,484
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Steve Bernier $1,214,000 (1)
-Salary Remaining : $783,226
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Nathan Beaulieu $1,200,000 (2)
-Salary Remaining : $774,194
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Alex Nedeljkovic $1,125,000 (1)
-Salary Remaining : $725,806
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Colton Parayko $1,078,125 (3)
-Salary Remaining : $695,565
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Dmitry Kulikov $1,050,000 (1)
-Salary Remaining : $677,419
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Derek Stepan $971,500 (1)
-Salary Remaining : $626,774
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Adam Clendening $970,313 (3)
-Salary Remaining : $626,008
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Beau Bennett $945,000 (2)
-Salary Remaining : $609,677
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Zemi Girgensons $840,000 (4)
-Salary Remaining : $541,935
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Dylan Olsen $800,000 (1)
-Salary Remaining : $516,129
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Hunter Shinkaruk $785,000 (1)
-Salary Remaining : $506,452
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Haydn Fleury $775,000 (1)
-Salary Remaining : $500,000
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Josh Gorges $750,000 (2)
-Salary Remaining : $483,871
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Alexander Nylander $750,000 (4)
-Salary Remaining : $483,871
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Samuel Girard $650,000 (4)
-Salary Remaining : $419,355
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Micheal Ferland $500,000 (1)
-Salary Remaining : $322,581
-Salary Average : $40,000
-Salary Average Remaining : $25,806
Total Pro Players24
Salary Commitment
Year 10 : $27,977,182
Year 11 : $17,534,782
Year 12 : $7,126,688
Year 13 : $3,573,250
Salary Average Commitment
Year 10 : $920,000
Year 11 : $560,000
Year 12 : $280,000
Year 13 : $160,000
Salary Cap with 1 Way Contract
Year 10 : $27,977,182
Year 11 : $17,534,782
Year 12 : $7,126,688
Year 13 : $3,573,250

Farm Players Salaries

Viktor Arvidsson $100,000 (2)
Salary Remaining : $61,538
Salary Average : $4,000
Salary Average Remaining : $2,462
Dylan Samberg $84,000 (3)
Salary Remaining : $51,692
Salary Average : $4,000
Salary Average Remaining : $2,462
Joonas Korpisalo $80,000 (2)
Salary Remaining : $49,231
Salary Average : $4,000
Salary Average Remaining : $2,462
Jason Robertson $80,000 (4)
Salary Remaining : $49,231
Salary Average : $4,000
Salary Average Remaining : $2,462
Vasily Podkolzin $75,000 (2)
Salary Remaining : $46,154
Salary Average : $4,000
Salary Average Remaining : $2,462
Vitali Kravtsov $75,000 (1)
Salary Remaining : $46,154
Salary Average : $4,000
Salary Average Remaining : $2,462
Robert Thomas $75,000 (5)
Salary Remaining : $46,154
Salary Average : $4,000
Salary Average Remaining : $2,462
Eeli Tolvanen $75,000 (5)
Salary Remaining : $46,154
Salary Average : $4,000
Salary Average Remaining : $2,462
Jake Sanderson $75,000 (3)
Salary Remaining : $46,154
Salary Average : $4,000
Salary Average Remaining : $2,462
Ian Mitchell $74,500 (3)
Salary Remaining : $45,846
Salary Average : $4,000
Salary Average Remaining : $2,462
Artemi Panarin $70,000 (1)
Salary Remaining : $43,077
Salary Average : $4,000
Salary Average Remaining : $2,462
Kale Clague $65,000 (3)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Jacob Perreault $65,000 (3)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Colin White $65,000 (3)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Travis Dermott $65,000 (2)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Shane Pinto $65,000 (2)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Gabriel Vilardi $65,000 (5)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Nicolas Beaudin $65,000 (1)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $2,462
Lukas Cormier $60,000 (3)
Salary Remaining : $36,923
Salary Average : $4,000
Salary Average Remaining : $2,462
Hugo Alnefelt $60,000 (2)
Salary Remaining : $36,923
Salary Average : $4,000
Salary Average Remaining : $2,462
Jake Wise $60,000 (1)
Salary Remaining : $36,923
Salary Average : $4,000
Salary Average Remaining : $2,462
Klim Kostin $60,000 (2)
Salary Remaining : $36,923
Salary Average : $4,000
Salary Average Remaining : $2,462
Ryan McLeod $55,000 (1)
Salary Remaining : $33,846
Salary Average : $4,000
Salary Average Remaining : $2,462
Robert Mastrosimone $55,000 (2)
Salary Remaining : $33,846
Salary Average : $4,000
Salary Average Remaining : $2,462
Carter Savoie $55,000 (3)
Salary Remaining : $33,846
Salary Average : $4,000
Salary Average Remaining : $2,462
Daniil Misyul $50,000 (2)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Slava Demin $50,000 (1)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Lukas Svejkovsky $50,000 (3)
Salary Remaining : $30,769
Salary Average : $4,000
Salary Average Remaining : $2,462
Sam Montembeault $40,000 (1)
Salary Remaining : $24,615
Salary Average : $4,000
Salary Average Remaining : $2,462
Total Farm Players29
Salary Commitment
Year 10 : $1,913,500
Year 11 : $1,498,500
Year 12 : $888,500
Year 13 : $295,000
Salary Average Commitment
Year 10 : $116,000
Year 11 : $88,000
Year 12 : $52,000
Year 13 : $16,000

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of $39,000,000
Available Cap Space

Over Minimum of
$14,000,000

Farm Salary Cap

Under Maximum of
$2,800,000

Pro Players

Farm Players

Total Players

BANGOR BEAGLES $320,814,479 $27,492,462 $11,507,538 $13,492,462 $2,370,046 $429,954 223456
BROOKLYN BLAZERS $303,330,981 $30,876,275 $8,123,725 $16,876,275 $2,067,500 $732,500 223052
CALGARY COWBOYS $275,958,786 $28,039,207 $10,960,793 $14,039,207 $2,090,000 $710,000 223254
CAPE BRETON CELTS $353,466,873 $27,705,569 $11,294,431 $13,705,569 $2,113,700 $686,300 213354
CAPE FEAR PROWLERS $354,198,145 $31,798,656 $7,201,344 $17,798,656 $2,237,250 $562,750 223254
CHICAGO CRUSHERS $313,052,606 $31,594,389 $7,405,611 $17,594,389 $2,261,000 $539,000 263561
COLORADO WOLVES $376,965,218 $23,065,258 $15,934,742 $9,065,258 $2,252,811 $547,189 233255
COQUITLAM KNIGHTS $299,818,193 $28,011,262 $10,988,738 $14,011,262 $1,923,500 $876,500 232952
DETROIT RED WINGS $141,486,132 $32,490,015 $6,509,985 $18,490,015 $2,274,300 $525,700 213253
EDMONTON BUSCHWACKERS $350,258,861 $28,345,043 $10,654,957 $14,345,043 $1,914,750 $885,250 232952
HALIFAX HIGHLANDERS $383,555,230 $35,375,282 $3,624,718 $21,375,282 $2,057,460 $742,540 223153
HAWAII TYPHOON $353,282,147 $28,671,445 $10,328,555 $14,671,445 $2,428,495 $371,505 203858
LAS CRUCES SPURS $313,127,362 $28,870,824 $10,129,176 $14,870,824 $2,148,211 $651,789 223153
MANHATTAN ISLANDERS $298,930,547 $28,373,950 $10,626,050 $14,373,950 $2,816,500 -$16,500 204666
NEWTON NIGHTMARES $217,140,321 $32,371,151 $6,628,849 $18,371,151 $1,948,850 $851,150 243155
NORTH VAN ROCKERS $311,980,093 $25,279,032 $13,720,968 $11,279,032 $2,159,094 $640,906 223052
PENSACOLA BADGERS $285,960,972 $31,126,595 $7,873,405 $17,126,595 $2,078,975 $721,025 232952
PHILADELPHIA MADMEN $284,987,987 $30,103,926 $8,896,074 $16,103,926 $2,102,248 $697,752 233053
PINCHER CREEK PREDATORS $265,463,839 $28,844,165 $10,155,835 $14,844,165 $2,006,000 $794,000 263157
SAN JOSE BLASPHEMERS $365,649,841 $31,461,697 $7,538,303 $17,461,697 $2,611,012 $188,988 243862
SYRACUSE BULLDOGS $268,551,713 $34,134,503 $4,865,497 $20,134,503 $2,192,662 $607,338 243155
VANCOUVER MILLIONAIRES $141,554,043 $29,890,682 $9,109,318 $15,890,682 $1,913,500 $886,500 242953