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

BANGOR BEAGLES



Arena Capacity - Ticket Price
Attendance - %

Arena NameDog Pound
Level 1: 6000 - $100 - 5,991 - 99.85%
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 - 1,778 - 88.88%
Farm Level 2: 1000 - $15 - 996 - 99.57%
Farm Total Capacity :3000

Income

Home Games Left14
Average Attendance - %17,991 - 99.95%
Average Income per Game$1,269,079
Year to Date Revenue$35,534,200
Farm
Home Games Left14
Average Attendance - %2,773 - 92.44%
Average Income per Game$77,149
Year to Date Revenue$2,160,185

Expense

Pro Players Total Salaries$40,068,096
Farm Players Total Salaries$2,686,950
Coaches Total Salaries$2,276,000
Luxury Taxe Total$518,273
Special Salary Cap Value$0
Pro Year To Date Expenses$26,678,456
Farm Year To Date Expenses$2,523,792
Pro Salary Cap To Date$25,964,156
Farm Salary Cap To Date$1,755,129

Estimate

Pro Estimated Season Revenue$17,767,100
Farm Estimated Season Revenue$1,080,092
Pro Remaining Season Days54
Pro Expenses Per Days$267,325
Pro Estimated Expenses$14,435,550
Farm Remaining Season Days53
Farm Expenses Per Days$25,248
Farm Estimated Expenses$1,338,144
Estimated Season Expenses$15,773,694
Season Salary Cap$42,755,046
Estimate Under Maximum Salary Cap of $50,000,000$7,244,954
Estimate Over Minimum Salary Cap of $18,000,000 $24,755,046
Current Bank Account$403,234,508
Projected Bank Account$406,308,006

Pro Players Salaries

Matt Duchene $3,395,490 (3)
-Salary Remaining : $1,190,626
-Salary Average : $0
-Salary Average Remaining : $0
Alex Ovechkin $2,761,300 (5)
-Salary Remaining : $968,248
-Salary Average : $0
-Salary Average Remaining : $0
Evgeni Malkin $2,420,000 (2)
-Salary Remaining : $848,571
-Salary Average : $0
-Salary Average Remaining : $0
Filip Forsberg $2,410,350 (5)
-Salary Remaining : $845,188
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Tyler Seguin $2,292,000 (4)
-Salary Remaining : $803,688
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Jeff Skinner $2,126,993 (5)
-Salary Remaining : $745,829
-Salary Average : $0
-Salary Average Remaining : $0
Zach Werenski $2,053,750 (4)
-Salary Remaining : $720,146
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Ryan McDonagh $1,957,500 (2)
-Salary Remaining : $686,396
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Mackenzie Blackwood $1,950,000 (5)
-Salary Remaining : $683,766
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Sam Reinhart $1,950,000 (2)
-Salary Remaining : $683,766
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Denis Gurianov $1,628,000 (4)
-Salary Remaining : $570,857
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Keith Yandle $1,525,000 (2)
-Salary Remaining : $534,740
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Shayne Gostisbehere $1,500,000 (4)
-Salary Remaining : $525,974
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Pavel Buchnevich $1,495,000 (4)
-Salary Remaining : $524,221
-Salary Average : $40,000
-Salary Average Remaining : $14,026
P.K. Subban $1,325,000 (1)
-Salary Remaining : $464,610
-Salary Average : $0
-Salary Average Remaining : $0
Leland Irving $1,290,938 (1)
-Salary Remaining : $452,667
-Salary Average : $0
-Salary Average Remaining : $0
Derrick Pouliot $1,208,000 (1)
-Salary Remaining : $423,584
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Vladislav Namestnikov $1,193,400 (1)
-Salary Remaining : $418,465
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Tyler Johnson $1,176,000 (1)
-Salary Remaining : $412,364
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Jonathan Blum $1,159,375 (1)
-Salary Remaining : $406,534
-Salary Average : $0
-Salary Average Remaining : $0
Nikita Filatov $1,000,000 (1)
-Salary Remaining : $350,649
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Dylan Cozens $775,000 (4)
-Salary Remaining : $271,753
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Kaapo Kakko $750,000 (4)
-Salary Remaining : $262,987
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Jordan Kyrou $725,000 (1)
-Salary Remaining : $254,221
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Total Pro Players24
Salary Commitment
Year 13 : $40,068,096
Year 14 : $30,990,383
Year 15 : $23,137,883
Year 16 : $19,742,393
Salary Average Commitment
Year 13 : $680,000
Year 14 : $480,000
Year 15 : $360,000
Year 16 : $360,000
Salary Cap with 1 Way Contract
Year 13 : $40,068,096
Year 14 : $30,990,383
Year 15 : $23,137,883
Year 16 : $19,742,393

Farm Players Salaries

J.T. Miller $137,700 (3)
Salary Remaining : $47,700
Salary Average : $4,000
Salary Average Remaining : $1,386
Roope Hintz $131,250 (3)
Salary Remaining : $45,466
Salary Average : $4,000
Salary Average Remaining : $1,386
Evgeny Dadonov $130,300 (2)
Salary Remaining : $45,137
Salary Average : $4,000
Salary Average Remaining : $1,386
Dmitrij Jaskin $106,500 (3)
Salary Remaining : $36,892
Salary Average : $4,000
Salary Average Remaining : $1,386
Hunter Brzustewicz $90,000 (3)
Salary Remaining : $31,176
Salary Average : $4,000
Salary Average Remaining : $1,386
Matt Savoie $90,000 (2)
Salary Remaining : $31,176
Salary Average : $4,000
Salary Average Remaining : $1,386
Matvei Michkov $90,000 (3)
Salary Remaining : $31,176
Salary Average : $4,000
Salary Average Remaining : $1,386
Ondrej Kase $85,100 (2)
Salary Remaining : $29,479
Salary Average : $4,000
Salary Average Remaining : $1,386
Miles Wood $84,000 (2)
Salary Remaining : $29,098
Salary Average : $4,000
Salary Average Remaining : $1,386
Anton Lundell $82,500 (5)
Salary Remaining : $28,578
Salary Average : $4,000
Salary Average Remaining : $1,386
Riley Heidt $80,000 (3)
Salary Remaining : $27,712
Salary Average : $4,000
Salary Average Remaining : $1,386
Jamie Drysdale $80,000 (5)
Salary Remaining : $27,712
Salary Average : $4,000
Salary Average Remaining : $1,386
Sebastian Cossa $80,000 (1)
Salary Remaining : $27,712
Salary Average : $4,000
Salary Average Remaining : $1,386
Filip Bystedt $80,000 (2)
Salary Remaining : $27,712
Salary Average : $4,000
Salary Average Remaining : $1,386
Alec Regula $78,500 (2)
Salary Remaining : $27,193
Salary Average : $4,000
Salary Average Remaining : $1,386
Kyle Capobianco $78,100 (1)
Salary Remaining : $27,054
Salary Average : $4,000
Salary Average Remaining : $1,386
Emil Bemström $78,000 (1)
Salary Remaining : $27,020
Salary Average : $4,000
Salary Average Remaining : $1,386
Victor Söderström $75,000 (4)
Salary Remaining : $25,980
Salary Average : $4,000
Salary Average Remaining : $1,386
Ville Heinola $75,000 (4)
Salary Remaining : $25,980
Salary Average : $4,000
Salary Average Remaining : $1,386
Ty Smith $75,000 (3)
Salary Remaining : $25,980
Salary Average : $4,000
Salary Average Remaining : $1,386
Scott Wedgewood $75,000 (3)
Salary Remaining : $25,980
Salary Average : $4,000
Salary Average Remaining : $1,386
Zach Ostapchuk $70,000 (1)
Salary Remaining : $24,248
Salary Average : $4,000
Salary Average Remaining : $1,386
Logan Stankoven $70,000 (1)
Salary Remaining : $24,248
Salary Average : $4,000
Salary Average Remaining : $1,386
Michael Hrabal $70,000 (3)
Salary Remaining : $24,248
Salary Average : $4,000
Salary Average Remaining : $1,386
William Wallinder $70,000 (4)
Salary Remaining : $24,248
Salary Average : $4,000
Salary Average Remaining : $1,386
Jonatan Berggren $70,000 (2)
Salary Remaining : $24,248
Salary Average : $4,000
Salary Average Remaining : $1,386
Colby Robak $60,000 (1)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Devon Levi $60,000 (5)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Jack Thompson $60,000 (1)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Alex Beaucage $60,000 (1)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Jesse Ylönen $60,000 (1)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Samu Salminen $55,000 (1)
Salary Remaining : $19,052
Salary Average : $4,000
Salary Average Remaining : $1,386
Benoit-Olivier Groulx $50,000 (1)
Salary Remaining : $17,320
Salary Average : $4,000
Salary Average Remaining : $1,386
Nikita Alexandrov $50,000 (2)
Salary Remaining : $17,320
Salary Average : $4,000
Salary Average Remaining : $1,386
Total Farm Players34
Salary Commitment
Year 13 : $2,686,950
Year 14 : $1,965,850
Year 15 : $1,297,950
Year 16 : $442,500
Salary Average Commitment
Year 13 : $136,000
Year 14 : $92,000
Year 15 : $60,000
Year 16 : $24,000

BROOKLYN BLAZERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameBarclays Center
Level 1: 6500 - $100 - 6,163 - 94.81%
Level 2: 5500 - $60 - 5,236 - 95.19%
Level 3: 2500 - $35 - 2,332 - 93.30%
Level 4: 4000 - $25 - 3,989 - 99.72%
Luxury : 1000 - $200 - 1,000 - 100.00%
Total Capacity :19500
Farm
Farm Level 1: 2000 - $35 - 1,735 - 86.75%
Farm Level 2: 1000 - $15 - 979 - 97.93%
Farm Total Capacity :3000

Income

Home Games Left14
Average Attendance - %18,720 - 96.00%
Average Income per Game$1,311,781
Year to Date Revenue$36,729,865
Farm
Home Games Left14
Average Attendance - %2,714 - 90.48%
Average Income per Game$75,416
Year to Date Revenue$2,111,655

Expense

Pro Players Total Salaries$35,492,509
Farm Players Total Salaries$2,705,950
Coaches Total Salaries$2,232,000
Luxury Taxe Total$443,501
Special Salary Cap Value$0
Pro Year To Date Expenses$22,938,496
Farm Year To Date Expenses$2,593,640
Pro Salary Cap To Date$22,224,199
Farm Salary Cap To Date$1,853,780

Estimate

Pro Estimated Season Revenue$18,364,932
Farm Estimated Season Revenue$1,055,828
Pro Remaining Season Days54
Pro Expenses Per Days$237,614
Pro Estimated Expenses$12,831,156
Farm Remaining Season Days53
Farm Expenses Per Days$25,085
Farm Estimated Expenses$1,329,505
Estimated Season Expenses$14,160,661
Season Salary Cap$38,198,459
Estimate Under Maximum Salary Cap of $50,000,000$11,801,541
Estimate Over Minimum Salary Cap of $18,000,000 $20,198,459
Current Bank Account$360,330,042
Projected Bank Account$365,590,141

Pro Players Salaries

Seth Jones $3,020,625 (5)
-Salary Remaining : $1,059,180
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Konstantin Barulin $2,161,465 (1)
-Salary Remaining : $757,916
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Aaron Ekblad $2,053,750 (3)
-Salary Remaining : $720,146
-Salary Average : $40,000
-Salary Average Remaining : $14,026
John Gibson $1,886,719 (4)
-Salary Remaining : $661,577
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Nikolay Goldobin $1,875,000 (5)
-Salary Remaining : $657,468
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Kasperi Kapanen $1,800,000 (3)
-Salary Remaining : $631,169
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Alexander Radulov $1,794,500 (3)
-Salary Remaining : $629,240
-Salary Average : $0
-Salary Average Remaining : $0
Jake DeBrusk $1,687,500 (5)
-Salary Remaining : $591,721
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Rob Fabbri $1,679,000 (4)
-Salary Remaining : $588,740
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Brandon Saad $1,625,000 (1)
-Salary Remaining : $569,805
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Kevin Shattenkirk $1,555,000 (1)
-Salary Remaining : $545,260
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Ryan Murray $1,548,450 (1)
-Salary Remaining : $542,963
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Mattias Tedenby $1,450,000 (2)
-Salary Remaining : $508,442
-Salary Average : $40,000
-Salary Average Remaining : $14,026
John Klingberg $1,417,000 (2)
-Salary Remaining : $496,870
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Cody Hodgson $1,411,000 (1)
-Salary Remaining : $494,766
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Brayden Point $1,275,000 (4)
-Salary Remaining : $447,078
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Adrian Kempe $1,262,500 (2)
-Salary Remaining : $442,695
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Matt Corrente $1,232,000 (1)
-Salary Remaining : $432,000
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Jayce Hawryluk $1,078,000 (3)
-Salary Remaining : $378,000
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Dominik Masin $1,050,000 (1)
-Salary Remaining : $368,182
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Luca Sbisa $1,030,000 (1)
-Salary Remaining : $361,169
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Matt Boldy $800,000 (2)
-Salary Remaining : $280,519
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Ridly Greig $800,000 (5)
-Salary Remaining : $280,519
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Total Pro Players23
Salary Commitment
Year 13 : $35,492,509
Year 14 : $23,879,594
Year 15 : $18,950,094
Year 16 : $12,223,844
Salary Average Commitment
Year 13 : $880,000
Year 14 : $560,000
Year 15 : $400,000
Year 16 : $280,000
Salary Cap with 1 Way Contract
Year 13 : $35,492,509
Year 14 : $23,879,594
Year 15 : $18,950,094
Year 16 : $12,223,844

Farm Players Salaries

Dmitry Kulikov $280,000 (1)
Salary Remaining : $96,993
Salary Average : $4,000
Salary Average Remaining : $1,386
Miikka Salomaki $193,750 (1)
Salary Remaining : $67,116
Salary Average : $4,000
Salary Average Remaining : $1,386
Evgeny Svechnikov $113,300 (1)
Salary Remaining : $39,248
Salary Average : $4,000
Salary Average Remaining : $1,386
Nicklas Jensen $112,800 (3)
Salary Remaining : $39,075
Salary Average : $4,000
Salary Average Remaining : $1,386
Laurent Dauphin $92,100 (3)
Salary Remaining : $31,904
Salary Average : $4,000
Salary Average Remaining : $1,386
Ian Cole $91,000 (1)
Salary Remaining : $31,523
Salary Average : $4,000
Salary Average Remaining : $1,386
Will Smith $90,000 (3)
Salary Remaining : $31,176
Salary Average : $4,000
Salary Average Remaining : $1,386
David Jiříček $90,000 (2)
Salary Remaining : $31,176
Salary Average : $4,000
Salary Average Remaining : $1,386
Marco Kasper $90,000 (2)
Salary Remaining : $31,176
Salary Average : $4,000
Salary Average Remaining : $1,386
Christian Fischer $89,000 (1)
Salary Remaining : $30,830
Salary Average : $4,000
Salary Average Remaining : $1,386
Mirco Mueller $89,000 (3)
Salary Remaining : $30,830
Salary Average : $4,000
Salary Average Remaining : $1,386
Kirill Marchenko $85,000 (3)
Salary Remaining : $29,444
Salary Average : $4,000
Salary Average Remaining : $1,386
Brad Lambert $80,000 (2)
Salary Remaining : $27,712
Salary Average : $4,000
Salary Average Remaining : $1,386
Jeremy Lauzon $80,000 (2)
Salary Remaining : $27,712
Salary Average : $4,000
Salary Average Remaining : $1,386
Corson Ceulemans $80,000 (1)
Salary Remaining : $27,712
Salary Average : $4,000
Salary Average Remaining : $1,386
Owen Pickering $80,000 (2)
Salary Remaining : $27,712
Salary Average : $4,000
Salary Average Remaining : $1,386
Charlie Stramel $80,000 (3)
Salary Remaining : $27,712
Salary Average : $4,000
Salary Average Remaining : $1,386
Phil Grubauer $70,000 (1)
Salary Remaining : $24,248
Salary Average : $4,000
Salary Average Remaining : $1,386
Felix Nilsson $70,000 (3)
Salary Remaining : $24,248
Salary Average : $4,000
Salary Average Remaining : $1,386
Nathan Bastian $65,000 (1)
Salary Remaining : $22,516
Salary Average : $4,000
Salary Average Remaining : $1,386
Tobias Björnfot $65,000 (2)
Salary Remaining : $22,516
Salary Average : $4,000
Salary Average Remaining : $1,386
Andrew Peeke $65,000 (1)
Salary Remaining : $22,516
Salary Average : $4,000
Salary Average Remaining : $1,386
Joseph Woll $65,000 (1)
Salary Remaining : $22,516
Salary Average : $4,000
Salary Average Remaining : $1,386
Dmitri Buchelnikov $60,000 (2)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Noel Nordh $60,000 (3)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Alexander Campbell $60,000 (2)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Luke Adam $60,000 (1)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Jakub Málek $50,000 (1)
Salary Remaining : $17,320
Salary Average : $4,000
Salary Average Remaining : $1,386
Charles Hudon $50,000 (2)
Salary Remaining : $17,320
Salary Average : $4,000
Salary Average Remaining : $1,386
Nate Schnarr $50,000 (1)
Salary Remaining : $17,320
Salary Average : $4,000
Salary Average Remaining : $1,386
Mathias Emilio Pettersen $50,000 (2)
Salary Remaining : $17,320
Salary Average : $4,000
Salary Average Remaining : $1,386
Ryan Winterton $50,000 (1)
Salary Remaining : $17,320
Salary Average : $4,000
Salary Average Remaining : $1,386
Total Farm Players32
Salary Commitment
Year 13 : $2,705,950
Year 14 : $1,383,900
Year 15 : $678,900
Year 16 : $0
Salary Average Commitment
Year 13 : $128,000
Year 14 : $72,000
Year 15 : $32,000
Year 16 : $0

CALGARY COWBOYS



Arena Capacity - Ticket Price
Attendance - %

Arena NameJCI Center
Level 1: 7500 - $90 - 6,521 - 86.95%
Level 2: 6500 - $65 - 5,412 - 83.26%
Level 3: 3500 - $33 - 2,651 - 75.73%
Level 4: 4500 - $25 - 4,428 - 98.39%
Luxury : 2500 - $225 - 1,066 - 42.65%
Total Capacity :24500
Farm
Farm Level 1: 3500 - $32 - 3,423 - 97.79%
Farm Level 2: 2500 - $15 - 2,466 - 98.63%
Farm Total Capacity :6000

Income

Home Games Left13
Average Attendance - %20,078 - 81.95%
Average Income per Game$1,376,743
Year to Date Revenue$39,925,534
Farm
Home Games Left14
Average Attendance - %5,889 - 98.14%
Average Income per Game$146,515
Year to Date Revenue$4,102,431

Expense

Pro Players Total Salaries$33,258,003
Farm Players Total Salaries$2,564,900
Coaches Total Salaries$2,970,000
Luxury Taxe Total$436,105
Special Salary Cap Value$0
Pro Year To Date Expenses$22,770,389
Farm Year To Date Expenses$2,669,835
Pro Salary Cap To Date$21,855,482
Farm Salary Cap To Date$1,649,535

Estimate

Pro Estimated Season Revenue$17,897,653
Farm Estimated Season Revenue$2,051,216
Pro Remaining Season Days54
Pro Expenses Per Days$225,110
Pro Estimated Expenses$12,155,940
Farm Remaining Season Days53
Farm Expenses Per Days$26,967
Farm Estimated Expenses$1,429,251
Estimated Season Expenses$13,585,191
Season Salary Cap$35,822,903
Estimate Under Maximum Salary Cap of $50,000,000$14,177,097
Estimate Over Minimum Salary Cap of $18,000,000 $17,822,903
Current Bank Account$367,497,047
Projected Bank Account$373,860,725

Pro Players Salaries

Brendan Gallagher $2,489,939 (3)
-Salary Remaining : $873,095
-Salary Average : $40,000
-Salary Average Remaining : $14,026
William Nylander $2,252,500 (3)
-Salary Remaining : $789,838
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Stephen Weiss $2,234,375 (3)
-Salary Remaining : $783,482
-Salary Average : $0
-Salary Average Remaining : $0
Elias Lindholm $2,200,000 (2)
-Salary Remaining : $771,429
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Sean Monahan $1,975,000 (3)
-Salary Remaining : $692,532
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Nathan MacKinnon $1,964,063 (4)
-Salary Remaining : $688,697
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Timo Meier $1,937,500 (4)
-Salary Remaining : $679,383
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Noah Juulsen $1,875,000 (5)
-Salary Remaining : $657,468
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Shea Weber $1,669,500 (5)
-Salary Remaining : $585,409
-Salary Average : $0
-Salary Average Remaining : $0
Tyler Myers $1,565,438 (5)
-Salary Remaining : $548,920
-Salary Average : $0
-Salary Average Remaining : $0
T.J. Galiardi $1,476,000 (1)
-Salary Remaining : $517,558
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Ondrej Pavelec $1,441,000 (2)
-Salary Remaining : $505,286
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Glenn Gawdin $1,297,000 (3)
-Salary Remaining : $454,792
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Adin Hill $1,250,000 (4)
-Salary Remaining : $438,312
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Travis Zajac $1,237,688 (1)
-Salary Remaining : $433,994
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Rasmus Andersson $1,190,000 (4)
-Salary Remaining : $417,273
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Zach Bogosian $1,043,000 (2)
-Salary Remaining : $365,727
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Brady Calla $880,000 (3)
-Salary Remaining : $308,571
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Nicolas Hague $875,000 (2)
-Salary Remaining : $306,818
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Oliver Kylington $805,000 (5)
-Salary Remaining : $282,273
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Cale Makar $800,000 (2)
-Salary Remaining : $280,519
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Tim Stützle $800,000 (3)
-Salary Remaining : $280,519
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Total Pro Players22
Salary Commitment
Year 13 : $33,258,003
Year 14 : $30,544,315
Year 15 : $24,185,315
Year 16 : $12,256,501
Salary Average Commitment
Year 13 : $760,000
Year 14 : $680,000
Year 15 : $480,000
Year 16 : $240,000
Salary Cap with 1 Way Contract
Year 13 : $33,258,003
Year 14 : $30,544,315
Year 15 : $24,185,315
Year 16 : $12,256,501

Farm Players Salaries

Rafael Harvey-Pinard $94,000 (3)
Salary Remaining : $32,562
Salary Average : $4,000
Salary Average Remaining : $1,386
Connor Ingram $91,000 (5)
Salary Remaining : $31,523
Salary Average : $4,000
Salary Average Remaining : $1,386
Lucas Johansen $90,900 (2)
Salary Remaining : $31,488
Salary Average : $4,000
Salary Average Remaining : $1,386
Dmitriy Simashev $90,000 (3)
Salary Remaining : $31,176
Salary Average : $4,000
Salary Average Remaining : $1,386
Owen Beck $90,000 (2)
Salary Remaining : $31,176
Salary Average : $4,000
Salary Average Remaining : $1,386
Lane Hutson $90,000 (2)
Salary Remaining : $31,176
Salary Average : $4,000
Salary Average Remaining : $1,386
Cal Petersen $87,300 (2)
Salary Remaining : $30,241
Salary Average : $4,000
Salary Average Remaining : $1,386
Grigori Denisenko $85,000 (1)
Salary Remaining : $29,444
Salary Average : $4,000
Salary Average Remaining : $1,386
Adam Ruzicka $80,600 (3)
Salary Remaining : $27,920
Salary Average : $4,000
Salary Average Remaining : $1,386
Alexander Holtz $80,000 (3)
Salary Remaining : $27,712
Salary Average : $4,000
Salary Average Remaining : $1,386
Cole Perfetti $80,000 (3)
Salary Remaining : $27,712
Salary Average : $4,000
Salary Average Remaining : $1,386
Matt Coronato $80,000 (1)
Salary Remaining : $27,712
Salary Average : $4,000
Salary Average Remaining : $1,386
Gracyn Sawchyn $80,000 (3)
Salary Remaining : $27,712
Salary Average : $4,000
Salary Average Remaining : $1,386
Cole Caufield $75,000 (4)
Salary Remaining : $25,980
Salary Average : $4,000
Salary Average Remaining : $1,386
Jaret Anderson-Dolan $75,000 (2)
Salary Remaining : $25,980
Salary Average : $4,000
Salary Average Remaining : $1,386
Ryan Merkley $75,000 (1)
Salary Remaining : $25,980
Salary Average : $4,000
Salary Average Remaining : $1,386
Cale Fleury $75,000 (2)
Salary Remaining : $25,980
Salary Average : $4,000
Salary Average Remaining : $1,386
Zachary Lauzon $71,100 (2)
Salary Remaining : $24,629
Salary Average : $4,000
Salary Average Remaining : $1,386
Jeremie Poirier $70,000 (3)
Salary Remaining : $24,248
Salary Average : $4,000
Salary Average Remaining : $1,386
Étienne Morin $70,000 (3)
Salary Remaining : $24,248
Salary Average : $4,000
Salary Average Remaining : $1,386
David Goyette $70,000 (2)
Salary Remaining : $24,248
Salary Average : $4,000
Salary Average Remaining : $1,386
Adam Beckman $65,000 (4)
Salary Remaining : $22,516
Salary Average : $4,000
Salary Average Remaining : $1,386
Jakub Lauko $65,000 (1)
Salary Remaining : $22,516
Salary Average : $4,000
Salary Average Remaining : $1,386
Evan Cormier $60,000 (1)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Calen Addison $60,000 (3)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Josh Brook $60,000 (2)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Alexei Lipanov $60,000 (1)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Daniil Gushchin $60,000 (3)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Patrik Puistola $60,000 (2)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Jakub Dobes $60,000 (2)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Jayden Struble $55,000 (3)
Salary Remaining : $19,052
Salary Average : $4,000
Salary Average Remaining : $1,386
Cole Schwindt $55,000 (4)
Salary Remaining : $19,052
Salary Average : $4,000
Salary Average Remaining : $1,386
Brandon Coe $55,000 (1)
Salary Remaining : $19,052
Salary Average : $4,000
Salary Average Remaining : $1,386
Hunter Smith $50,000 (3)
Salary Remaining : $17,320
Salary Average : $4,000
Salary Average Remaining : $1,386
Dennis Hildeby $50,000 (3)
Salary Remaining : $17,320
Salary Average : $4,000
Salary Average Remaining : $1,386
Arseni Sergeyev $50,000 (2)
Salary Remaining : $17,320
Salary Average : $4,000
Salary Average Remaining : $1,386
Total Farm Players36
Salary Commitment
Year 13 : $2,564,900
Year 14 : $2,084,900
Year 15 : $1,205,600
Year 16 : $286,000
Salary Average Commitment
Year 13 : $144,000
Year 14 : $116,000
Year 15 : $68,000
Year 16 : $16,000

CAPE BRETON CELTS



Arena Capacity - Ticket Price
Attendance - %

Arena NameFenian Forum
Level 1: 6000 - $100 - 5,987 - 99.79%
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 - 1,766 - 88.28%
Farm Level 2: 1000 - $15 - 987 - 98.73%
Farm Total Capacity :3000

Income

Home Games Left14
Average Attendance - %17,987 - 99.93%
Average Income per Game$1,268,739
Year to Date Revenue$35,524,700
Farm
Home Games Left14
Average Attendance - %2,753 - 91.76%
Average Income per Game$76,601
Year to Date Revenue$2,144,835

Expense

Pro Players Total Salaries$35,615,500
Farm Players Total Salaries$2,273,500
Coaches Total Salaries$3,257,000
Luxury Taxe Total$462,651
Special Salary Cap Value$0
Pro Year To Date Expenses$24,583,030
Farm Year To Date Expenses$2,217,527
Pro Salary Cap To Date$23,182,381
Farm Salary Cap To Date$1,498,527

Estimate

Pro Estimated Season Revenue$17,762,350
Farm Estimated Season Revenue$1,072,418
Pro Remaining Season Days54
Pro Expenses Per Days$245,276
Pro Estimated Expenses$13,244,904
Farm Remaining Season Days53
Farm Expenses Per Days$22,049
Farm Estimated Expenses$1,168,597
Estimated Season Expenses$14,413,501
Season Salary Cap$37,889,000
Estimate Under Maximum Salary Cap of $50,000,000$12,111,000
Estimate Over Minimum Salary Cap of $18,000,000 $19,889,000
Current Bank Account$424,152,456
Projected Bank Account$428,573,723

Pro Players Salaries

Kris Letang $2,950,000 (2)
-Salary Remaining : $1,034,416
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Ryan O'Reilly $2,892,500 (2)
-Salary Remaining : $1,014,253
-Salary Average : $0
-Salary Average Remaining : $0
Mitch Marner $2,525,000 (5)
-Salary Remaining : $885,390
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Jake Gardiner $2,325,000 (3)
-Salary Remaining : $815,260
-Salary Average : $0
-Salary Average Remaining : $0
Cam Ward $2,254,000 (2)
-Salary Remaining : $790,364
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Luke Kunin $2,025,000 (5)
-Salary Remaining : $710,065
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Sebastian Aho $1,937,500 (5)
-Salary Remaining : $679,383
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Rasmus Ristolainen $1,875,000 (3)
-Salary Remaining : $657,468
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Juuse Saros $1,755,000 (3)
-Salary Remaining : $615,390
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Evander Kane $1,715,000 (2)
-Salary Remaining : $601,364
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Nicklas Backstrom $1,666,000 (3)
-Salary Remaining : $584,182
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Joel Armia $1,566,000 (2)
-Salary Remaining : $549,117
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Kris Russell $1,272,000 (2)
-Salary Remaining : $446,026
-Salary Average : $0
-Salary Average Remaining : $0
Nick Leddy $1,259,000 (1)
-Salary Remaining : $441,468
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Ty Rattie $1,258,000 (2)
-Salary Remaining : $441,117
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Scott Laughton $1,163,000 (1)
-Salary Remaining : $407,805
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Brendan Lemieux $1,025,000 (1)
-Salary Remaining : $359,416
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Tony DeAngelo $937,500 (2)
-Salary Remaining : $328,734
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Zemi Girgensons $840,000 (1)
-Salary Remaining : $294,545
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Martin Nečas $825,000 (2)
-Salary Remaining : $289,286
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Alex Newhook $775,000 (4)
-Salary Remaining : $271,753
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Josh Norris $775,000 (2)
-Salary Remaining : $271,753
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Total Pro Players22
Salary Commitment
Year 13 : $35,615,500
Year 14 : $31,328,500
Year 15 : $14,883,500
Year 16 : $7,262,500
Salary Average Commitment
Year 13 : $760,000
Year 14 : $600,000
Year 15 : $280,000
Year 16 : $160,000
Salary Cap with 1 Way Contract
Year 13 : $35,615,500
Year 14 : $31,328,500
Year 15 : $14,883,500
Year 16 : $7,262,500

Farm Players Salaries

Gage Goncalves $95,000 (2)
Salary Remaining : $32,908
Salary Average : $4,000
Salary Average Remaining : $1,386
Lian Bichsel $90,000 (2)
Salary Remaining : $31,176
Salary Average : $4,000
Salary Average Remaining : $1,386
Axel Sandin Pellikka $90,000 (3)
Salary Remaining : $31,176
Salary Average : $4,000
Salary Average Remaining : $1,386
Rasmus Asplund $84,500 (1)
Salary Remaining : $29,271
Salary Average : $4,000
Salary Average Remaining : $1,386
Brennan Othmann $80,000 (1)
Salary Remaining : $27,712
Salary Average : $4,000
Salary Average Remaining : $1,386
Luca Del Bel Belluz $80,000 (2)
Salary Remaining : $27,712
Salary Average : $4,000
Salary Average Remaining : $1,386
Eduard Šalé $80,000 (3)
Salary Remaining : $27,712
Salary Average : $4,000
Salary Average Remaining : $1,386
JJ Peterka $80,000 (5)
Salary Remaining : $27,712
Salary Average : $4,000
Salary Average Remaining : $1,386
Thomas Harley $75,000 (3)
Salary Remaining : $25,980
Salary Average : $4,000
Salary Average Remaining : $1,386
Rasmus Kupari $75,000 (1)
Salary Remaining : $25,980
Salary Average : $4,000
Salary Average Remaining : $1,386
Philippe Myers $71,500 (1)
Salary Remaining : $24,768
Salary Average : $4,000
Salary Average Remaining : $1,386
Helge Grans $70,000 (1)
Salary Remaining : $24,248
Salary Average : $4,000
Salary Average Remaining : $1,386
Oscar Fisker Mølgaard $70,000 (3)
Salary Remaining : $24,248
Salary Average : $4,000
Salary Average Remaining : $1,386
Luke Evangelista $70,000 (4)
Salary Remaining : $24,248
Salary Average : $4,000
Salary Average Remaining : $1,386
Scott Morrow $70,000 (1)
Salary Remaining : $24,248
Salary Average : $4,000
Salary Average Remaining : $1,386
Rieger Lorenz $70,000 (2)
Salary Remaining : $24,248
Salary Average : $4,000
Salary Average Remaining : $1,386
Nicolas Meloche $70,000 (3)
Salary Remaining : $24,248
Salary Average : $4,000
Salary Average Remaining : $1,386
Alexandre Texier $67,500 (1)
Salary Remaining : $23,382
Salary Average : $4,000
Salary Average Remaining : $1,386
Raphael Lavoie $65,000 (2)
Salary Remaining : $22,516
Salary Average : $4,000
Salary Average Remaining : $1,386
Conor Garland $65,000 (1)
Salary Remaining : $22,516
Salary Average : $4,000
Salary Average Remaining : $1,386
Shai Buium $60,000 (1)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Quinton Burns $60,000 (3)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Bryce McConnell-Barker $60,000 (2)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Martin Fehérváry $60,000 (1)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Jamieson Rees $60,000 (2)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Samuel Helenius $55,000 (1)
Salary Remaining : $19,052
Salary Average : $4,000
Salary Average Remaining : $1,386
Sean Farrell $50,000 (3)
Salary Remaining : $17,320
Salary Average : $4,000
Salary Average Remaining : $1,386
Juha Jatkola $50,000 (3)
Salary Remaining : $17,320
Salary Average : $4,000
Salary Average Remaining : $1,386
Justus Annunen $50,000 (2)
Salary Remaining : $17,320
Salary Average : $4,000
Salary Average Remaining : $1,386
Mathieu Cataford $50,000 (3)
Salary Remaining : $17,320
Salary Average : $4,000
Salary Average Remaining : $1,386
Mats Lindgren $50,000 (2)
Salary Remaining : $17,320
Salary Average : $4,000
Salary Average Remaining : $1,386
Joe Vrbetic $50,000 (1)
Salary Remaining : $17,320
Salary Average : $4,000
Salary Average Remaining : $1,386
Erik Portillo $50,000 (2)
Salary Remaining : $17,320
Salary Average : $4,000
Salary Average Remaining : $1,386
Martin Chromiak $50,000 (2)
Salary Remaining : $17,320
Salary Average : $4,000
Salary Average Remaining : $1,386
Total Farm Players34
Salary Commitment
Year 13 : $2,273,500
Year 14 : $1,465,000
Year 15 : $745,000
Year 16 : $150,000
Salary Average Commitment
Year 13 : $136,000
Year 14 : $88,000
Year 15 : $44,000
Year 16 : $8,000

CAPE FEAR PROWLERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameAtlantic Arena
Level 1: 6000 - $100 - 5,979 - 99.65%
Level 2: 5000 - $60 - 4,996 - 99.92%
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 - 1,773 - 88.65%
Farm Level 2: 1000 - $15 - 987 - 98.74%
Farm Total Capacity :3000

Income

Home Games Left14
Average Attendance - %17,975 - 99.86%
Average Income per Game$1,267,635
Year to Date Revenue$35,493,780
Farm
Home Games Left14
Average Attendance - %2,760 - 92.01%
Average Income per Game$76,868
Year to Date Revenue$2,152,300

Expense

Pro Players Total Salaries$43,260,261
Farm Players Total Salaries$2,647,800
Coaches Total Salaries$2,600,000
Luxury Taxe Total$533,940
Special Salary Cap Value$0
Pro Year To Date Expenses$27,590,716
Farm Year To Date Expenses$2,618,093
Pro Salary Cap To Date$26,746,584
Farm Salary Cap To Date$1,768,418

Estimate

Pro Estimated Season Revenue$17,746,890
Farm Estimated Season Revenue$1,076,150
Pro Remaining Season Days54
Pro Expenses Per Days$289,352
Pro Estimated Expenses$15,625,008
Farm Remaining Season Days53
Farm Expenses Per Days$25,803
Farm Estimated Expenses$1,367,559
Estimated Season Expenses$16,992,567
Season Salary Cap$45,908,061
Estimate Under Maximum Salary Cap of $50,000,000$4,091,939
Estimate Over Minimum Salary Cap of $18,000,000 $27,908,061
Current Bank Account$413,107,527
Projected Bank Account$414,938,000

Pro Players Salaries

Patrick Sharp $3,631,313 (3)
-Salary Remaining : $1,273,318
-Salary Average : $0
-Salary Average Remaining : $0
Ryan Nugent-Hopkins $2,591,094 (5)
-Salary Remaining : $908,565
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Phil Kessel $2,584,780 (4)
-Salary Remaining : $906,351
-Salary Average : $0
-Salary Average Remaining : $0
Victor Hedman $2,484,375 (2)
-Salary Remaining : $871,144
-Salary Average : $0
-Salary Average Remaining : $0
Vladimir Tarasenko $2,465,887 (3)
-Salary Remaining : $864,662
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Tage Thompson $2,462,500 (5)
-Salary Remaining : $863,474
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Marc-Andre Fleury $2,446,625 (5)
-Salary Remaining : $857,907
-Salary Average : $0
-Salary Average Remaining : $0
Aleksander Barkov $2,374,906 (3)
-Salary Remaining : $832,759
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Jesper Bratt $2,113,750 (5)
-Salary Remaining : $741,185
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Jonathan Drouin $2,000,000 (3)
-Salary Remaining : $701,299
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Travis Sanheim $1,987,500 (4)
-Salary Remaining : $696,916
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Connor Hellebuyck $1,875,000 (4)
-Salary Remaining : $657,468
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Dennis Wideman $1,849,000 (2)
-Salary Remaining : $648,351
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Jacob Josefson $1,802,000 (3)
-Salary Remaining : $631,870
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Nico Hischier $1,800,000 (5)
-Salary Remaining : $631,169
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Adam Larsson $1,671,000 (3)
-Salary Remaining : $585,935
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Jonathan Toews $1,537,500 (1)
-Salary Remaining : $539,123
-Salary Average : $0
-Salary Average Remaining : $0
Anton Stralman $1,432,031 (3)
-Salary Remaining : $502,141
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Bryan Little $1,298,000 (1)
-Salary Remaining : $455,143
-Salary Average : $40,000
-Salary Average Remaining : $14,026
John Carlson $1,275,000 (2)
-Salary Remaining : $447,078
-Salary Average : $0
-Salary Average Remaining : $0
Cody Ceci $928,000 (1)
-Salary Remaining : $325,403
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Marcus Johansson $650,000 (2)
-Salary Remaining : $227,922
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Total Pro Players22
Salary Commitment
Year 13 : $43,260,261
Year 14 : $39,496,761
Year 15 : $33,238,386
Year 16 : $17,861,249
Salary Average Commitment
Year 13 : $640,000
Year 14 : $560,000
Year 15 : $480,000
Year 16 : $240,000
Salary Cap with 1 Way Contract
Year 13 : $43,260,261
Year 14 : $39,496,761
Year 15 : $33,238,386
Year 16 : $17,861,249

Farm Players Salaries

Frederik Andersen $149,000 (1)
Salary Remaining : $51,614
Salary Average : $4,000
Salary Average Remaining : $1,386
Christian Dvorak $130,800 (3)
Salary Remaining : $45,310
Salary Average : $4,000
Salary Average Remaining : $1,386
Marcus Pettersson $110,100 (2)
Salary Remaining : $38,139
Salary Average : $4,000
Salary Average Remaining : $1,386
Esa Lindell $100,000 (1)
Salary Remaining : $34,641
Salary Average : $4,000
Salary Average Remaining : $1,386
Jonas Brodin $100,000 (2)
Salary Remaining : $34,641
Salary Average : $4,000
Salary Average Remaining : $1,386
Warren Foegele $90,750 (2)
Salary Remaining : $31,436
Salary Average : $4,000
Salary Average Remaining : $1,386
David Reinbacher $90,000 (3)
Salary Remaining : $31,176
Salary Average : $4,000
Salary Average Remaining : $1,386
Kevin Korchinski $90,000 (2)
Salary Remaining : $31,176
Salary Average : $4,000
Salary Average Remaining : $1,386
Pavel Mintyukov $90,000 (2)
Salary Remaining : $31,176
Salary Average : $4,000
Salary Average Remaining : $1,386
Jiří Kulich $90,000 (2)
Salary Remaining : $31,176
Salary Average : $4,000
Salary Average Remaining : $1,386
Leo Carlsson $90,000 (3)
Salary Remaining : $31,176
Salary Average : $4,000
Salary Average Remaining : $1,386
Spencer Foo $87,750 (1)
Salary Remaining : $30,397
Salary Average : $4,000
Salary Average Remaining : $1,386
Filip Gustavsson $86,900 (2)
Salary Remaining : $30,103
Salary Average : $4,000
Salary Average Remaining : $1,386
Wyatt Johnston $82,500 (1)
Salary Remaining : $28,578
Salary Average : $4,000
Salary Average Remaining : $1,386
Carson Rehkopf $80,000 (3)
Salary Remaining : $27,712
Salary Average : $4,000
Salary Average Remaining : $1,386
Liam Öhgren $80,000 (2)
Salary Remaining : $27,712
Salary Average : $4,000
Salary Average Remaining : $1,386
Jack Quinn $80,000 (5)
Salary Remaining : $27,712
Salary Average : $4,000
Salary Average Remaining : $1,386
Tristan Luneau $80,000 (2)
Salary Remaining : $27,712
Salary Average : $4,000
Salary Average Remaining : $1,386
Ukko-Pekka Luukkonen $80,000 (3)
Salary Remaining : $27,712
Salary Average : $4,000
Salary Average Remaining : $1,386
Marco Rossi $80,000 (5)
Salary Remaining : $27,712
Salary Average : $4,000
Salary Average Remaining : $1,386
Jagger Firkus $80,000 (2)
Salary Remaining : $27,712
Salary Average : $4,000
Salary Average Remaining : $1,386
Sam Steel $75,000 (1)
Salary Remaining : $25,980
Salary Average : $4,000
Salary Average Remaining : $1,386
Colton Dach $70,000 (1)
Salary Remaining : $24,248
Salary Average : $4,000
Salary Average Remaining : $1,386
Oskar Olausson $70,000 (1)
Salary Remaining : $24,248
Salary Average : $4,000
Salary Average Remaining : $1,386
Yegor Sidorov $70,000 (3)
Salary Remaining : $24,248
Salary Average : $4,000
Salary Average Remaining : $1,386
Mattias Samuelsson $65,000 (1)
Salary Remaining : $22,516
Salary Average : $4,000
Salary Average Remaining : $1,386
Vladislav Kamenev $60,000 (3)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Roby Järventie $60,000 (4)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Topi Niemelä $60,000 (4)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Riley Kidney $60,000 (1)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Devante Smith-Pelly $60,000 (1)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Zac Jones $50,000 (2)
Salary Remaining : $17,320
Salary Average : $4,000
Salary Average Remaining : $1,386
Total Farm Players32
Salary Commitment
Year 13 : $2,647,800
Year 14 : $1,828,550
Year 15 : $880,800
Year 16 : $280,000
Salary Average Commitment
Year 13 : $128,000
Year 14 : $88,000
Year 15 : $44,000
Year 16 : $16,000

CHICAGO CRUSHERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Death Trap
Level 1: 7000 - $100 - 6,471 - 92.44%
Level 2: 6000 - $70 - 4,432 - 73.86%
Level 3: 3000 - $40 - 2,588 - 86.27%
Level 4: 5000 - $30 - 4,353 - 87.06%
Luxury : 2000 - $175 - 1,399 - 69.94%
Total Capacity :23000
Farm
Farm Level 1: 3000 - $50 - 1,861 - 62.02%
Farm Level 2: 2000 - $30 - 1,080 - 53.99%
Farm Total Capacity :5000

Income

Home Games Left14
Average Attendance - %19,242 - 83.66%
Average Income per Game$1,436,210
Year to Date Revenue$40,213,880
Farm
Home Games Left13
Average Attendance - %2,940 - 58.80%
Average Income per Game$125,418
Year to Date Revenue$3,637,110

Expense

Pro Players Total Salaries$34,721,968
Farm Players Total Salaries$3,157,700
Coaches Total Salaries$2,975,000
Luxury Taxe Total$461,743
Special Salary Cap Value$0
Pro Year To Date Expenses$24,419,168
Farm Year To Date Expenses$2,563,500
Pro Salary Cap To Date$23,136,697
Farm Salary Cap To Date$1,909,900

Estimate

Pro Estimated Season Revenue$20,106,940
Farm Estimated Season Revenue$1,630,429
Pro Remaining Season Days54
Pro Expenses Per Days$238,292
Pro Estimated Expenses$12,867,768
Farm Remaining Season Days53
Farm Expenses Per Days$27,175
Farm Estimated Expenses$1,440,275
Estimated Season Expenses$14,308,043
Season Salary Cap$37,879,668
Estimate Under Maximum Salary Cap of $50,000,000$12,120,332
Estimate Over Minimum Salary Cap of $18,000,000 $19,879,668
Current Bank Account$429,261,322
Projected Bank Account$436,690,648

Pro Players Salaries

Kelly Guard $4,062,593 (1)
-Salary Remaining : $1,424,546
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Jack Eichel $2,225,000 (4)
-Salary Remaining : $780,195
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Mikko Rantanen $2,220,000 (3)
-Salary Remaining : $778,442
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Lars Eller $2,100,000 (1)
-Salary Remaining : $736,364
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Alexander Wennberg $2,012,500 (3)
-Salary Remaining : $705,682
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Zac Dalpe $2,000,000 (1)
-Salary Remaining : $701,299
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Alexander Edler $1,875,000 (2)
-Salary Remaining : $657,468
-Salary Average : $0
-Salary Average Remaining : $0
Boone Jenner $1,841,250 (5)
-Salary Remaining : $645,633
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Olli Maatta $1,625,000 (2)
-Salary Remaining : $569,805
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Mathew Dumba $1,418,125 (2)
-Salary Remaining : $497,265
-Salary Average : $40,000
-Salary Average Remaining : $14,026
John Tavares $1,400,000 (2)
-Salary Remaining : $490,909
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Alex Tuch $1,334,000 (4)
-Salary Remaining : $467,766
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Antti Raanta $1,198,000 (2)
-Salary Remaining : $420,078
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Connor Murphy $1,042,000 (2)
-Salary Remaining : $365,377
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Ryan Donato $978,000 (3)
-Salary Remaining : $342,935
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Mikael Backlund $812,500 (3)
-Salary Remaining : $284,903
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Morgan Frost $800,000 (1)
-Salary Remaining : $280,519
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Joel Farabee $775,000 (3)
-Salary Remaining : $271,753
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Oliver Bjorkstrand $775,000 (3)
-Salary Remaining : $271,753
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Anthony Cirelli $750,000 (2)
-Salary Remaining : $262,987
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Rasmus Sandin $750,000 (1)
-Salary Remaining : $262,987
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Jake Bean $750,000 (1)
-Salary Remaining : $262,987
-Salary Average : $40,000
-Salary Average Remaining : $14,026
William Carrier $728,000 (1)
-Salary Remaining : $255,273
-Salary Average : $40,000
-Salary Average Remaining : $14,026
John Marino $650,000 (2)
-Salary Remaining : $227,922
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Josh Mahura $600,000 (3)
-Salary Remaining : $210,390
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Total Pro Players25
Salary Commitment
Year 13 : $34,721,968
Year 14 : $23,531,375
Year 15 : $13,573,250
Year 16 : $5,400,250
Salary Average Commitment
Year 13 : $960,000
Year 14 : $680,000
Year 15 : $400,000
Year 16 : $120,000
Salary Cap with 1 Way Contract
Year 13 : $34,721,968
Year 14 : $23,531,375
Year 15 : $13,573,250
Year 16 : $5,400,250

Farm Players Salaries

J.T. Compher $600,000 (2)
Salary Remaining : $207,843
Salary Average : $40,000
Salary Average Remaining : $13,856
Matt Nieto $140,000 (1)
Salary Remaining : $48,497
Salary Average : $4,000
Salary Average Remaining : $1,386
Andrew Mangiapane $105,000 (5)
Salary Remaining : $36,373
Salary Average : $4,000
Salary Average Remaining : $1,386
Brady Skjei $93,400 (2)
Salary Remaining : $32,354
Salary Average : $4,000
Salary Average Remaining : $1,386
Charlie Coyle $93,000 (4)
Salary Remaining : $32,216
Salary Average : $4,000
Salary Average Remaining : $1,386
Ilya Sorokin $92,500 (1)
Salary Remaining : $32,042
Salary Average : $4,000
Salary Average Remaining : $1,386
Connor Zary $90,000 (5)
Salary Remaining : $31,176
Salary Average : $4,000
Salary Average Remaining : $1,386
Brandon Montour $89,500 (4)
Salary Remaining : $31,003
Salary Average : $4,000
Salary Average Remaining : $1,386
Jeremy Morin $86,300 (1)
Salary Remaining : $29,895
Salary Average : $4,000
Salary Average Remaining : $1,386
Mike Matheson $81,100 (4)
Salary Remaining : $28,093
Salary Average : $4,000
Salary Average Remaining : $1,386
Andrew Cristall $80,000 (3)
Salary Remaining : $27,712
Salary Average : $4,000
Salary Average Remaining : $1,386
Ville Husso $75,000 (2)
Salary Remaining : $25,980
Salary Average : $4,000
Salary Average Remaining : $1,386
Morgan Geekie $72,500 (1)
Salary Remaining : $25,114
Salary Average : $4,000
Salary Average Remaining : $1,386
Kevin Bahl $71,500 (2)
Salary Remaining : $24,768
Salary Average : $4,000
Salary Average Remaining : $1,386
Egor Sokolov $70,900 (2)
Salary Remaining : $24,560
Salary Average : $4,000
Salary Average Remaining : $1,386
Nick Cousins $70,100 (1)
Salary Remaining : $24,283
Salary Average : $4,000
Salary Average Remaining : $1,386
Ryan Greene $70,000 (2)
Salary Remaining : $24,248
Salary Average : $4,000
Salary Average Remaining : $1,386
Kalan Lind $70,000 (3)
Salary Remaining : $24,248
Salary Average : $4,000
Salary Average Remaining : $1,386
Chris Tanev $69,800 (1)
Salary Remaining : $24,179
Salary Average : $4,000
Salary Average Remaining : $1,386
Mitchell Stephens $69,600 (1)
Salary Remaining : $24,110
Salary Average : $4,000
Salary Average Remaining : $1,386
Matthew Phillips $67,500 (1)
Salary Remaining : $23,382
Salary Average : $4,000
Salary Average Remaining : $1,386
Nils Lundkvist $65,000 (2)
Salary Remaining : $22,516
Salary Average : $4,000
Salary Average Remaining : $1,386
Martin Frk $60,000 (2)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Dylan MacKinnon $60,000 (3)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Riley Sheahan $60,000 (2)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
AJ Greer $60,000 (2)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Gustav Olofsson $60,000 (2)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Luca Pinelli $60,000 (3)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Dustin Wolf $60,000 (4)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
David Farrance $55,000 (2)
Salary Remaining : $19,052
Salary Average : $4,000
Salary Average Remaining : $1,386
Justin Ertel $55,000 (1)
Salary Remaining : $19,052
Salary Average : $4,000
Salary Average Remaining : $1,386
Carter Mazur $55,000 (1)
Salary Remaining : $19,052
Salary Average : $4,000
Salary Average Remaining : $1,386
Jimmy Vesey $50,000 (1)
Salary Remaining : $17,320
Salary Average : $4,000
Salary Average Remaining : $1,386
Roman Schmidt $50,000 (1)
Salary Remaining : $17,320
Salary Average : $4,000
Salary Average Remaining : $1,386
Aleksanteri Kaskimaki $50,000 (2)
Salary Remaining : $17,320
Salary Average : $4,000
Salary Average Remaining : $1,386
Yegor Yegorov $50,000 (3)
Salary Remaining : $17,320
Salary Average : $4,000
Salary Average Remaining : $1,386
Jarred Tinordi $50,000 (1)
Salary Remaining : $17,320
Salary Average : $4,000
Salary Average Remaining : $1,386
Total Farm Players37
Salary Commitment
Year 13 : $3,157,700
Year 14 : $1,689,400
Year 15 : $838,600
Year 16 : $518,600
Salary Average Commitment
Year 13 : $184,000
Year 14 : $96,000
Year 15 : $44,000
Year 16 : $24,000

COLORADO WOLVES



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Den
Level 1: 6000 - $120 - 4,915 - 81.91%
Level 2: 5000 - $70 - 4,443 - 88.87%
Level 3: 2000 - $50 - 1,819 - 90.97%
Level 4: 4000 - $40 - 3,202 - 80.06%
Luxury : 1000 - $300 - 835 - 83.46%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,797 - 89.85%
Farm Level 2: 1000 - $25 - 641 - 64.14%
Farm Total Capacity :3000

Income

Home Games Left14
Average Attendance - %15,214 - 84.52%
Average Income per Game$1,311,274
Year to Date Revenue$36,715,680
Farm
Home Games Left14
Average Attendance - %2,438 - 81.28%
Average Income per Game$78,926
Year to Date Revenue$2,209,940

Expense

Pro Players Total Salaries$25,743,875
Farm Players Total Salaries$3,286,664
Coaches Total Salaries$2,612,400
Luxury Taxe Total$329,798
Special Salary Cap Value$0
Pro Year To Date Expenses$17,105,246
Farm Year To Date Expenses$3,029,982
Pro Salary Cap To Date$16,540,286
Farm Salary Cap To Date$1,891,172

Estimate

Pro Estimated Season Revenue$18,357,840
Farm Estimated Season Revenue$1,104,970
Pro Remaining Season Days54
Pro Expenses Per Days$172,817
Pro Estimated Expenses$9,332,118
Farm Remaining Season Days53
Farm Expenses Per Days$32,870
Farm Estimated Expenses$1,742,110
Estimated Season Expenses$11,074,228
Season Salary Cap$29,030,539
Estimate Under Maximum Salary Cap of $50,000,000$20,969,461
Estimate Over Minimum Salary Cap of $18,000,000 $11,030,539
Current Bank Account$486,660,386
Projected Bank Account$495,048,968

Pro Players Salaries

Kyle Connor $2,262,500 (5)
-Salary Remaining : $793,344
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Alex Galchenyuk $2,240,000 (1)
-Salary Remaining : $785,455
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Travis Konecny $1,946,250 (5)
-Salary Remaining : $682,451
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Nick Schmaltz $1,888,750 (3)
-Salary Remaining : $662,289
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Oscar Dansk $1,625,000 (1)
-Salary Remaining : $569,805
-Salary Average : $650,000
-Salary Average Remaining : $227,922
Jesse Joensuu $1,581,250 (2)
-Salary Remaining : $554,464
-Salary Average : $0
-Salary Average Remaining : $0
Shea Theodore $1,565,000 (3)
-Salary Remaining : $548,766
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Carl Gunnarsson $1,485,000 (2)
-Salary Remaining : $520,714
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Dougie Hamilton $1,359,375 (4)
-Salary Remaining : $476,664
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Samu Perhonen $1,119,000 (2)
-Salary Remaining : $392,377
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Jordan Schmaltz $1,060,000 (1)
-Salary Remaining : $371,688
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Emile Poirier $1,000,000 (1)
-Salary Remaining : $350,649
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Jesse Puljujarvi $950,000 (1)
-Salary Remaining : $333,117
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Nick Ritchie $937,500 (2)
-Salary Remaining : $328,734
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Victor Rask $935,500 (5)
-Salary Remaining : $328,032
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Jason Dickinson $843,750 (3)
-Salary Remaining : $295,860
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Kailer Yamamoto $775,000 (2)
-Salary Remaining : $271,753
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Wade Allison $770,000 (4)
-Salary Remaining : $270,000
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Brandon Carlo $750,000 (3)
-Salary Remaining : $262,987
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Erik Cernak $650,000 (3)
-Salary Remaining : $227,922
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Total Pro Players20
Salary Commitment
Year 13 : $25,743,875
Year 14 : $18,868,875
Year 15 : $12,971,125
Year 16 : $7,273,625
Salary Average Commitment
Year 13 : $1,370,000
Year 14 : $560,000
Year 15 : $400,000
Year 16 : $200,000
Salary Cap with 1 Way Contract
Year 13 : $25,743,875
Year 14 : $18,868,875
Year 15 : $12,971,125
Year 16 : $7,273,625

Farm Players Salaries

Olen Zellweger $700,000 (1)
Salary Remaining : $242,484
Salary Average : $40,000
Salary Average Remaining : $13,856
Michal Neuvirth $127,464 (1)
Salary Remaining : $44,154
Salary Average : $4,000
Salary Average Remaining : $1,386
Matt Puempel $97,500 (2)
Salary Remaining : $33,775
Salary Average : $4,000
Salary Average Remaining : $1,386
Sam Morin $93,750 (2)
Salary Remaining : $32,475
Salary Average : $4,000
Salary Average Remaining : $1,386
Oliver Bonk $90,000 (3)
Salary Remaining : $31,176
Salary Average : $4,000
Salary Average Remaining : $1,386
Yakov Trenin $88,750 (3)
Salary Remaining : $30,743
Salary Average : $4,000
Salary Average Remaining : $1,386
Jake Neighbours $82,500 (5)
Salary Remaining : $28,578
Salary Average : $4,000
Salary Average Remaining : $1,386
Brayden Tracey $82,100 (2)
Salary Remaining : $28,440
Salary Average : $4,000
Salary Average Remaining : $1,386
Yaroslav Askarov $80,000 (5)
Salary Remaining : $27,712
Salary Average : $4,000
Salary Average Remaining : $1,386
Damon Severson $80,000 (2)
Salary Remaining : $27,712
Salary Average : $4,000
Salary Average Remaining : $1,386
Zack Bolduc $80,000 (1)
Salary Remaining : $27,712
Salary Average : $4,000
Salary Average Remaining : $1,386
Calum Ritchie $80,000 (3)
Salary Remaining : $27,712
Salary Average : $4,000
Salary Average Remaining : $1,386
Carson Lambos $80,000 (1)
Salary Remaining : $27,712
Salary Average : $4,000
Salary Average Remaining : $1,386
Martin Kaut $77,500 (3)
Salary Remaining : $26,846
Salary Average : $4,000
Salary Average Remaining : $1,386
Jay O'Brien $72,500 (3)
Salary Remaining : $25,114
Salary Average : $4,000
Salary Average Remaining : $1,386
Antti Tuomisto $72,400 (2)
Salary Remaining : $25,080
Salary Average : $4,000
Salary Average Remaining : $1,386
Filip Johansson $72,200 (2)
Salary Remaining : $25,010
Salary Average : $4,000
Salary Average Remaining : $1,386
Ethan Gauthier $70,000 (3)
Salary Remaining : $24,248
Salary Average : $4,000
Salary Average Remaining : $1,386
Zachary L'Heureux $70,000 (1)
Salary Remaining : $24,248
Salary Average : $4,000
Salary Average Remaining : $1,386
Ryan O'Rourke $70,000 (3)
Salary Remaining : $24,248
Salary Average : $4,000
Salary Average Remaining : $1,386
Artem Duda $70,000 (2)
Salary Remaining : $24,248
Salary Average : $4,000
Salary Average Remaining : $1,386
Tyler Kleven $70,000 (3)
Salary Remaining : $24,248
Salary Average : $4,000
Salary Average Remaining : $1,386
Martin Mišiak $70,000 (3)
Salary Remaining : $24,248
Salary Average : $4,000
Salary Average Remaining : $1,386
Kirill Ustimenko $65,000 (2)
Salary Remaining : $22,516
Salary Average : $4,000
Salary Average Remaining : $1,386
Kasper Bjorkqvist $65,000 (1)
Salary Remaining : $22,516
Salary Average : $4,000
Salary Average Remaining : $1,386
Ryan Suzuki $65,000 (4)
Salary Remaining : $22,516
Salary Average : $4,000
Salary Average Remaining : $1,386
Jacob Bernard-Docker $65,000 (3)
Salary Remaining : $22,516
Salary Average : $4,000
Salary Average Remaining : $1,386
Cliff Pu $65,000 (1)
Salary Remaining : $22,516
Salary Average : $4,000
Salary Average Remaining : $1,386
William Whitelaw $60,000 (3)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Danila Klimovich $60,000 (1)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
William Strömgren $60,000 (1)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Oliver Kapanen $55,000 (1)
Salary Remaining : $19,052
Salary Average : $4,000
Salary Average Remaining : $1,386
Lance Bouma $50,000 (1)
Salary Remaining : $17,320
Salary Average : $4,000
Salary Average Remaining : $1,386
Robin Kovacs $50,000 (1)
Salary Remaining : $17,320
Salary Average : $4,000
Salary Average Remaining : $1,386
Alexander Perevalov $50,000 (2)
Salary Remaining : $17,320
Salary Average : $4,000
Salary Average Remaining : $1,386
Konnor Smith $50,000 (3)
Salary Remaining : $17,320
Salary Average : $4,000
Salary Average Remaining : $1,386
Dmitri Kuzmin $50,000 (1)
Salary Remaining : $17,320
Salary Average : $4,000
Salary Average Remaining : $1,386
Total Farm Players37
Salary Commitment
Year 13 : $3,286,664
Year 14 : $1,774,200
Year 15 : $1,091,250
Year 16 : $227,500
Salary Average Commitment
Year 13 : $184,000
Year 14 : $96,000
Year 15 : $60,000
Year 16 : $12,000

COQUITLAM KNIGHTS



Arena Capacity - Ticket Price
Attendance - %

Arena NameCoquitlam Oakridge Hockey Arena
Level 1: 6000 - $100 - 6,000 - 100.00%
Level 2: 5000 - $65 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $30 - 4,000 - 100.00%
Luxury : 1000 - $225 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $40 - 1,501 - 75.03%
Farm Level 2: 1000 - $20 - 766 - 76.60%
Farm Total Capacity :3000

Income

Home Games Left14
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,350,000
Year to Date Revenue$37,800,000
Farm
Home Games Left14
Average Attendance - %2,267 - 75.55%
Average Income per Game$75,343
Year to Date Revenue$2,109,600

Expense

Pro Players Total Salaries$27,650,500
Farm Players Total Salaries$2,262,950
Coaches Total Salaries$2,078,800
Luxury Taxe Total$350,392
Special Salary Cap Value$0
Pro Year To Date Expenses$18,380,749
Farm Year To Date Expenses$2,027,573
Pro Salary Cap To Date$17,569,449
Farm Salary Cap To Date$1,485,503

Estimate

Pro Estimated Season Revenue$18,900,000
Farm Estimated Season Revenue$1,054,800
Pro Remaining Season Days54
Pro Expenses Per Days$187,662
Pro Estimated Expenses$10,133,748
Farm Remaining Season Days53
Farm Expenses Per Days$20,211
Farm Estimated Expenses$1,071,183
Estimated Season Expenses$11,204,931
Season Salary Cap$29,913,450
Estimate Under Maximum Salary Cap of $50,000,000$20,086,550
Estimate Over Minimum Salary Cap of $18,000,000 $11,913,450
Current Bank Account$387,945,647
Projected Bank Account$396,695,516

Pro Players Salaries

Mark Scheifele $2,724,000 (2)
-Salary Remaining : $955,169
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Andrew Cogliano $2,500,000 (1)
-Salary Remaining : $876,623
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Tomas Hertl $2,419,500 (4)
-Salary Remaining : $848,396
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Nikolaj Ehlers $2,277,500 (3)
-Salary Remaining : $798,604
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Brady Tkachuk $2,275,000 (5)
-Salary Remaining : $797,727
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Brett Pesce $1,523,750 (5)
-Salary Remaining : $534,302
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Sebastian Collberg $1,283,750 (3)
-Salary Remaining : $450,146
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Travis Hamonic $1,166,000 (1)
-Salary Remaining : $408,857
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Charlie McAvoy $1,125,000 (1)
-Salary Remaining : $394,481
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Ivan Barbashev $1,012,500 (2)
-Salary Remaining : $355,032
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Tristan Jarry $1,007,500 (1)
-Salary Remaining : $353,279
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Kevin Hayes $1,000,000 (1)
-Salary Remaining : $350,649
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Lias Andersson $980,000 (5)
-Salary Remaining : $343,636
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Karl Alzner $965,000 (4)
-Salary Remaining : $338,377
-Salary Average : $0
-Salary Average Remaining : $0
Pyotr Kochetkov $941,000 (4)
-Salary Remaining : $329,961
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Connor Bedard $900,000 (3)
-Salary Remaining : $315,584
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Pierre-Luc Dubois $800,000 (1)
-Salary Remaining : $280,519
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Jack Roslovic $750,000 (4)
-Salary Remaining : $262,987
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Brandon Gormley $750,000 (3)
-Salary Remaining : $262,987
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Carl Dahlstrom $650,000 (3)
-Salary Remaining : $227,922
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Dillon Heatherington $600,000 (3)
-Salary Remaining : $210,390
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Total Pro Players21
Salary Commitment
Year 13 : $27,650,500
Year 14 : $20,052,000
Year 15 : $16,315,500
Year 16 : $9,854,250
Salary Average Commitment
Year 13 : $800,000
Year 14 : $560,000
Year 15 : $480,000
Year 16 : $240,000
Salary Cap with 1 Way Contract
Year 13 : $27,650,500
Year 14 : $20,052,000
Year 15 : $16,315,500
Year 16 : $9,854,250

Farm Players Salaries

Lawson Crouse $115,000 (1)
Salary Remaining : $39,837
Salary Average : $4,000
Salary Average Remaining : $1,386
Sven Baertschi $93,000 (5)
Salary Remaining : $32,216
Salary Average : $4,000
Salary Average Remaining : $1,386
Derek Forbort $91,750 (3)
Salary Remaining : $31,783
Salary Average : $4,000
Salary Average Remaining : $1,386
Gabriel Bourque $90,700 (3)
Salary Remaining : $31,419
Salary Average : $4,000
Salary Average Remaining : $1,386
Shane Wright $90,000 (2)
Salary Remaining : $31,176
Salary Average : $4,000
Salary Average Remaining : $1,386
Cole Sillinger $82,500 (1)
Salary Remaining : $28,578
Salary Average : $4,000
Salary Average Remaining : $1,386
Sam Kurker $80,000 (1)
Salary Remaining : $27,712
Salary Average : $4,000
Salary Average Remaining : $1,386
Nathan Gaucher $80,000 (2)
Salary Remaining : $27,712
Salary Average : $4,000
Salary Average Remaining : $1,386
Justin Barron $80,000 (3)
Salary Remaining : $27,712
Salary Average : $4,000
Salary Average Remaining : $1,386
Brayden Yager $80,000 (3)
Salary Remaining : $27,712
Salary Average : $4,000
Salary Average Remaining : $1,386
Julien Gauthier $75,000 (1)
Salary Remaining : $25,980
Salary Average : $4,000
Salary Average Remaining : $1,386
Sam Poulin $70,000 (2)
Salary Remaining : $24,248
Salary Average : $4,000
Salary Average Remaining : $1,386
Anton Wahlberg $70,000 (3)
Salary Remaining : $24,248
Salary Average : $4,000
Salary Average Remaining : $1,386
Fabian Lysell $70,000 (1)
Salary Remaining : $24,248
Salary Average : $4,000
Salary Average Remaining : $1,386
Emil Heineman $70,000 (3)
Salary Remaining : $24,248
Salary Average : $4,000
Salary Average Remaining : $1,386
Emil Andrae $70,000 (3)
Salary Remaining : $24,248
Salary Average : $4,000
Salary Average Remaining : $1,386
Christian Kyrou $70,000 (2)
Salary Remaining : $24,248
Salary Average : $4,000
Salary Average Remaining : $1,386
Ryan Lindgren $65,000 (1)
Salary Remaining : $22,516
Salary Average : $4,000
Salary Average Remaining : $1,386
Alexandar Georgiev $65,000 (1)
Salary Remaining : $22,516
Salary Average : $4,000
Salary Average Remaining : $1,386
Joacim Eriksson $60,000 (1)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Yan Kuznetsov $60,000 (3)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Josh Doan $60,000 (1)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Nick Lardis $60,000 (3)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Filip Nordberg $60,000 (2)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Ty Nelson $60,000 (2)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Matt Clark $60,000 (1)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Tyler Brennan $60,000 (2)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Leevi Merilainen $60,000 (3)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Ty Dellandrea $60,000 (1)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Ayrton Martino $55,000 (1)
Salary Remaining : $19,052
Salary Average : $4,000
Salary Average Remaining : $1,386
Devin Kaplan $50,000 (2)
Salary Remaining : $17,320
Salary Average : $4,000
Salary Average Remaining : $1,386
Juraj Pekarcik $50,000 (3)
Salary Remaining : $17,320
Salary Average : $4,000
Salary Average Remaining : $1,386
Total Farm Players32
Salary Commitment
Year 13 : $2,262,950
Year 14 : $1,415,450
Year 15 : $875,450
Year 16 : $93,000
Salary Average Commitment
Year 13 : $128,000
Year 14 : $80,000
Year 15 : $48,000
Year 16 : $4,000

DETROIT RED WINGS



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Joe
Level 1: 6000 - $125 - 4,450 - 74.16%
Level 2: 5000 - $75 - 4,082 - 81.64%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $30 - 3,997 - 99.92%
Luxury : 1000 - $250 - 955 - 95.46%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,760 - 88.02%
Farm Level 2: 1000 - $15 - 986 - 98.65%
Farm Total Capacity :3000

Income

Home Games Left14
Average Attendance - %15,483 - 86.02%
Average Income per Game$1,300,891
Year to Date Revenue$36,424,945
Farm
Home Games Left14
Average Attendance - %2,747 - 91.56%
Average Income per Game$76,411
Year to Date Revenue$2,139,500

Expense

Pro Players Total Salaries$33,647,593
Farm Players Total Salaries$2,465,500
Coaches Total Salaries$2,555,300
Luxury Taxe Total$404,237
Special Salary Cap Value$0
Pro Year To Date Expenses$21,271,886
Farm Year To Date Expenses$2,326,226
Pro Salary Cap To Date$20,262,652
Farm Salary Cap To Date$1,671,996

Estimate

Pro Estimated Season Revenue$18,212,472
Farm Estimated Season Revenue$1,069,750
Pro Remaining Season Days54
Pro Expenses Per Days$228,584
Pro Estimated Expenses$12,343,536
Farm Remaining Season Days53
Farm Expenses Per Days$22,657
Farm Estimated Expenses$1,200,821
Estimated Season Expenses$13,544,357
Season Salary Cap$36,113,093
Estimate Under Maximum Salary Cap of $50,000,000$13,886,907
Estimate Over Minimum Salary Cap of $18,000,000 $18,113,093
Current Bank Account$229,014,798
Projected Bank Account$234,752,663

Pro Players Salaries

Daniel Sedin $3,039,213 (2)
-Salary Remaining : $1,065,698
-Salary Average : $0
-Salary Average Remaining : $0
Morgan Rielly $2,857,031 (5)
-Salary Remaining : $1,001,816
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Taylor Hall $2,388,750 (4)
-Salary Remaining : $837,614
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Artem Anisimov $2,310,798 (4)
-Salary Remaining : $810,280
-Salary Average : $0
-Salary Average Remaining : $0
Henrik Sedin $2,050,000 (1)
-Salary Remaining : $718,831
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Jonathan Quick $1,837,275 (3)
-Salary Remaining : $644,239
-Salary Average : $0
-Salary Average Remaining : $0
Stefan Della Rovere $1,762,000 (1)
-Salary Remaining : $617,844
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Jason Zucker $1,391,250 (4)
-Salary Remaining : $487,841
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Noah Hanifin $1,312,500 (3)
-Salary Remaining : $460,227
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Mikhail Grigorenko $1,296,338 (5)
-Salary Remaining : $454,560
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Jared Spurgeon $1,249,000 (2)
-Salary Remaining : $437,961
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Michael Stone $1,121,875 (4)
-Salary Remaining : $393,385
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Adam Clendening $1,067,313 (3)
-Salary Remaining : $374,253
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Madison Bowey $1,056,250 (2)
-Salary Remaining : $370,373
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Julius Honka $1,007,500 (2)
-Salary Remaining : $353,279
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Nikita Scherbak $1,005,000 (1)
-Salary Remaining : $352,403
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Boo Nieves $1,000,000 (2)
-Salary Remaining : $350,649
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Michael Dal Colle $1,000,000 (2)
-Salary Remaining : $350,649
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Tyler Wotherspoon $933,000 (2)
-Salary Remaining : $327,156
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Max Jones $812,500 (1)
-Salary Remaining : $284,903
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Jason Robertson $800,000 (1)
-Salary Remaining : $280,519
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Jake Oettinger $650,000 (2)
-Salary Remaining : $227,922
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Joni Jurmo $600,000 (4)
-Salary Remaining : $210,390
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Dillion Hamaliuk $600,000 (2)
-Salary Remaining : $210,390
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Matthew Stienburg $500,000 (1)
-Salary Remaining : $175,325
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Total Pro Players25
Salary Commitment
Year 13 : $33,647,593
Year 14 : $26,718,093
Year 15 : $16,183,130
Year 16 : $11,966,042
Salary Average Commitment
Year 13 : $880,000
Year 14 : $640,000
Year 15 : $320,000
Year 16 : $240,000
Salary Cap with 1 Way Contract
Year 13 : $33,647,593
Year 14 : $26,718,093
Year 15 : $16,183,130
Year 16 : $11,966,042

Farm Players Salaries

Felix Sandstrom $200,000 (4)
Salary Remaining : $69,281
Salary Average : $4,000
Salary Average Remaining : $1,386
Ian McCoshen $112,200 (4)
Salary Remaining : $38,867
Salary Average : $4,000
Salary Average Remaining : $1,386
Dylan McIlrath $95,100 (3)
Salary Remaining : $32,943
Salary Average : $4,000
Salary Average Remaining : $1,386
Alex Formenton $93,750 (4)
Salary Remaining : $32,475
Salary Average : $4,000
Salary Average Remaining : $1,386
Nate Danielson $90,000 (3)
Salary Remaining : $31,176
Salary Average : $4,000
Salary Average Remaining : $1,386
Oliver Moore $90,000 (3)
Salary Remaining : $31,176
Salary Average : $4,000
Salary Average Remaining : $1,386
Alexander Volkov $88,200 (4)
Salary Remaining : $30,553
Salary Average : $4,000
Salary Average Remaining : $1,386
Jakub Zboril $81,250 (1)
Salary Remaining : $28,145
Salary Average : $4,000
Salary Average Remaining : $1,386
Xavier Bourgault $80,000 (1)
Salary Remaining : $27,712
Salary Average : $4,000
Salary Average Remaining : $1,386
Tanner Molendyk $80,000 (3)
Salary Remaining : $27,712
Salary Average : $4,000
Salary Average Remaining : $1,386
Reid Schaefer $80,000 (2)
Salary Remaining : $27,712
Salary Average : $4,000
Salary Average Remaining : $1,386
Egor Zamula $77,500 (5)
Salary Remaining : $26,846
Salary Average : $4,000
Salary Average Remaining : $1,386
Kieffer Bellows $77,500 (1)
Salary Remaining : $26,846
Salary Average : $4,000
Salary Average Remaining : $1,386
Elias Salomonsson $70,000 (2)
Salary Remaining : $24,248
Salary Average : $4,000
Salary Average Remaining : $1,386
Noel Gunler $70,000 (3)
Salary Remaining : $24,248
Salary Average : $4,000
Salary Average Remaining : $1,386
Mattias Hävelid $70,000 (2)
Salary Remaining : $24,248
Salary Average : $4,000
Salary Average Remaining : $1,386
Ryan Johnson $65,000 (2)
Salary Remaining : $22,516
Salary Average : $4,000
Salary Average Remaining : $1,386
Nicholas Robertson $65,000 (3)
Salary Remaining : $22,516
Salary Average : $4,000
Salary Average Remaining : $1,386
Mads Sogaard $65,000 (3)
Salary Remaining : $22,516
Salary Average : $4,000
Salary Average Remaining : $1,386
Aleksi Heponiemi $65,000 (2)
Salary Remaining : $22,516
Salary Average : $4,000
Salary Average Remaining : $1,386
Matt Robertson $60,000 (2)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Noah Dower Nilsson $60,000 (3)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Will Cuylle $60,000 (5)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Paul Ludwinski $60,000 (2)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Hoyt Stanley $60,000 (3)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Alexei Protas $60,000 (2)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Nick Bjugstad $60,000 (2)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Joel Blomqvist $60,000 (3)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Patrik Hamrla $60,000 (1)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Isaac Ratcliffe $55,000 (1)
Salary Remaining : $19,052
Salary Average : $4,000
Salary Average Remaining : $1,386
Tristan Broz $55,000 (1)
Salary Remaining : $19,052
Salary Average : $4,000
Salary Average Remaining : $1,386
Zayde Wisdom $50,000 (1)
Salary Remaining : $17,320
Salary Average : $4,000
Salary Average Remaining : $1,386
Ludwig Persson $50,000 (2)
Salary Remaining : $17,320
Salary Average : $4,000
Salary Average Remaining : $1,386
Total Farm Players33
Salary Commitment
Year 13 : $2,465,500
Year 14 : $2,006,750
Year 15 : $1,366,750
Year 16 : $631,650
Salary Average Commitment
Year 13 : $132,000
Year 14 : $104,000
Year 15 : $64,000
Year 16 : $24,000

EDMONTON BUSCHWACKERS



Arena Capacity - Ticket Price
Attendance - %

Arena Name99 Park
Level 1: 6000 - $100 - 5,993 - 99.89%
Level 2: 5000 - $60 - 4,999 - 99.99%
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 - 1,732 - 86.61%
Farm Level 2: 1000 - $15 - 980 - 98.01%
Farm Total Capacity :3000

Income

Home Games Left14
Average Attendance - %17,993 - 99.96%
Average Income per Game$1,269,276
Year to Date Revenue$35,539,720
Farm
Home Games Left14
Average Attendance - %2,712 - 90.41%
Average Income per Game$75,328
Year to Date Revenue$2,109,180

Expense

Pro Players Total Salaries$28,333,344
Farm Players Total Salaries$2,389,500
Coaches Total Salaries$2,426,000
Luxury Taxe Total$360,770
Special Salary Cap Value$0
Pro Year To Date Expenses$18,818,416
Farm Year To Date Expenses$2,442,450
Pro Salary Cap To Date$18,088,530
Farm Salary Cap To Date$1,591,480

Estimate

Pro Estimated Season Revenue$17,769,860
Farm Estimated Season Revenue$1,054,590
Pro Remaining Season Days54
Pro Expenses Per Days$191,281
Pro Estimated Expenses$10,329,174
Farm Remaining Season Days53
Farm Expenses Per Days$24,127
Farm Estimated Expenses$1,278,731
Estimated Season Expenses$11,607,905
Season Salary Cap$30,722,844
Estimate Under Maximum Salary Cap of $50,000,000$19,277,156
Estimate Over Minimum Salary Cap of $18,000,000 $12,722,844
Current Bank Account$455,354,899
Projected Bank Account$462,571,444

Pro Players Salaries

Cam Fowler $2,857,031 (4)
-Salary Remaining : $1,001,816
-Salary Average : $0
-Salary Average Remaining : $0
Kyle Turris $2,379,688 (2)
-Salary Remaining : $834,436
-Salary Average : $0
-Salary Average Remaining : $0
Zach Boychuk $1,908,000 (2)
-Salary Remaining : $669,039
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Auston Matthews $1,897,500 (4)
-Salary Remaining : $665,357
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Karri Ramo $1,897,000 (4)
-Salary Remaining : $665,182
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Tanner Pearson $1,881,250 (4)
-Salary Remaining : $659,659
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Matthew Tkachuk $1,865,625 (3)
-Salary Remaining : $654,180
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Joel Broda $1,480,000 (2)
-Salary Remaining : $518,961
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Marc Staal $1,410,000 (3)
-Salary Remaining : $494,416
-Salary Average : $0
-Salary Average Remaining : $0
Jujhar Khaira $1,210,000 (3)
-Salary Remaining : $424,286
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Dale Mitchell $1,100,000 (2)
-Salary Remaining : $385,714
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Darnell Nurse $975,000 (3)
-Salary Remaining : $341,883
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Carter Hart $937,500 (1)
-Salary Remaining : $328,734
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Luke Schenn $900,000 (1)
-Salary Remaining : $315,584
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Frederik Gauthier $877,500 (2)
-Salary Remaining : $307,695
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Filip Chytil $800,000 (2)
-Salary Remaining : $280,519
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Mikhail Sergachev $775,000 (1)
-Salary Remaining : $271,753
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Conor Timmins $750,000 (2)
-Salary Remaining : $262,987
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Marc-Olivier Roy $660,000 (1)
-Salary Remaining : $231,429
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Boris Katchouk $650,000 (1)
-Salary Remaining : $227,922
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Stefan Elliott $622,250 (1)
-Salary Remaining : $218,192
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Conner Bleackley $500,000 (3)
-Salary Remaining : $175,325
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Total Pro Players22
Salary Commitment
Year 13 : $28,333,344
Year 14 : $23,788,594
Year 15 : $14,493,406
Year 16 : $8,532,781
Salary Average Commitment
Year 13 : $760,000
Year 14 : $520,000
Year 15 : $280,000
Year 16 : $120,000
Salary Cap with 1 Way Contract
Year 13 : $28,333,344
Year 14 : $23,788,594
Year 15 : $14,493,406
Year 16 : $8,532,781

Farm Players Salaries

Zach Budish $140,000 (4)
Salary Remaining : $48,497
Salary Average : $4,000
Salary Average Remaining : $1,386
Max Friberg $127,500 (4)
Salary Remaining : $44,167
Salary Average : $4,000
Salary Average Remaining : $1,386
Anthony Stolarz $102,500 (1)
Salary Remaining : $35,507
Salary Average : $4,000
Salary Average Remaining : $1,386
Xavier Ouellet $100,000 (1)
Salary Remaining : $34,641
Salary Average : $4,000
Salary Average Remaining : $1,386
Ryan McLeod $94,300 (5)
Salary Remaining : $32,666
Salary Average : $4,000
Salary Average Remaining : $1,386
Quinton Howden $92,800 (2)
Salary Remaining : $32,146
Salary Average : $4,000
Salary Average Remaining : $1,386
Brock McGinn $91,000 (2)
Salary Remaining : $31,523
Salary Average : $4,000
Salary Average Remaining : $1,386
Topias Leinonen $80,000 (2)
Salary Remaining : $27,712
Salary Average : $4,000
Salary Average Remaining : $1,386
Keegan Lowe $80,000 (2)
Salary Remaining : $27,712
Salary Average : $4,000
Salary Average Remaining : $1,386
Otto Stenberg $80,000 (3)
Salary Remaining : $27,712
Salary Average : $4,000
Salary Average Remaining : $1,386
Liam Foudy $80,000 (2)
Salary Remaining : $27,712
Salary Average : $4,000
Salary Average Remaining : $1,386
Tyler Boucher $80,000 (1)
Salary Remaining : $27,712
Salary Average : $4,000
Salary Average Remaining : $1,386
Jackson Lacombe $70,000 (5)
Salary Remaining : $24,248
Salary Average : $4,000
Salary Average Remaining : $1,386
Daniil Chayka $70,000 (1)
Salary Remaining : $24,248
Salary Average : $4,000
Salary Average Remaining : $1,386
Theodor Niederbach $70,000 (3)
Salary Remaining : $24,248
Salary Average : $4,000
Salary Average Remaining : $1,386
Ryan Chesley $70,000 (2)
Salary Remaining : $24,248
Salary Average : $4,000
Salary Average Remaining : $1,386
Rasmus Kumpulainen $70,000 (3)
Salary Remaining : $24,248
Salary Average : $4,000
Salary Average Remaining : $1,386
Niklas Kokko $70,000 (2)
Salary Remaining : $24,248
Salary Average : $4,000
Salary Average Remaining : $1,386
Roni Hirvonen $68,600 (5)
Salary Remaining : $23,763
Salary Average : $4,000
Salary Average Remaining : $1,386
Ville Pokka $67,500 (1)
Salary Remaining : $23,382
Salary Average : $4,000
Salary Average Remaining : $1,386
Samuel Fagemo $65,300 (4)
Salary Remaining : $22,620
Salary Average : $4,000
Salary Average Remaining : $1,386
Caleb Jones $65,000 (3)
Salary Remaining : $22,516
Salary Average : $4,000
Salary Average Remaining : $1,386
Jake Allen $65,000 (2)
Salary Remaining : $22,516
Salary Average : $4,000
Salary Average Remaining : $1,386
Yegor Zavragin $60,000 (3)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Elias Nils Pettersson $60,000 (2)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Jack Finley $60,000 (4)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Oliver Johansson $55,000 (1)
Salary Remaining : $19,052
Salary Average : $4,000
Salary Average Remaining : $1,386
Olivier Rodrigue $55,000 (1)
Salary Remaining : $19,052
Salary Average : $4,000
Salary Average Remaining : $1,386
Drew Fortescue $50,000 (3)
Salary Remaining : $17,320
Salary Average : $4,000
Salary Average Remaining : $1,386
Anton Johansson $50,000 (2)
Salary Remaining : $17,320
Salary Average : $4,000
Salary Average Remaining : $1,386
Quinn Olson $50,000 (2)
Salary Remaining : $17,320
Salary Average : $4,000
Salary Average Remaining : $1,386
Brett Berard $50,000 (1)
Salary Remaining : $17,320
Salary Average : $4,000
Salary Average Remaining : $1,386
Total Farm Players32
Salary Commitment
Year 13 : $2,389,500
Year 14 : $1,809,500
Year 15 : $1,020,700
Year 16 : $625,700
Salary Average Commitment
Year 13 : $128,000
Year 14 : $96,000
Year 15 : $52,000
Year 16 : $28,000

HALIFAX HIGHLANDERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameHalf Moon House
Level 1: 6700 - $99 - 6,034 - 90.07%
Level 2: 5700 - $65 - 5,243 - 91.99%
Level 3: 2200 - $42 - 2,081 - 94.59%
Level 4: 4200 - $35 - 3,644 - 86.76%
Luxury : 1700 - $169 - 1,386 - 81.54%
Total Capacity :20500
Farm
Farm Level 1: 2000 - $45 - 1,525 - 76.23%
Farm Level 2: 1000 - $22 - 784 - 78.38%
Farm Total Capacity :3000

Income

Home Games Left14
Average Attendance - %18,389 - 89.70%
Average Income per Game$1,410,383
Year to Date Revenue$39,490,725
Farm
Home Games Left15
Average Attendance - %2,308 - 76.94%
Average Income per Game$78,252
Year to Date Revenue$2,112,802

Expense

Pro Players Total Salaries$34,357,198
Farm Players Total Salaries$2,972,925
Coaches Total Salaries$1,800,000
Luxury Taxe Total$437,171
Special Salary Cap Value$0
Pro Year To Date Expenses$22,557,642
Farm Year To Date Expenses$2,446,253
Pro Salary Cap To Date$21,908,284
Farm Salary Cap To Date$1,923,385

Estimate

Pro Estimated Season Revenue$19,745,362
Farm Estimated Season Revenue$1,173,779
Pro Remaining Season Days54
Pro Expenses Per Days$229,592
Pro Estimated Expenses$12,397,968
Farm Remaining Season Days53
Farm Expenses Per Days$24,660
Farm Estimated Expenses$1,306,980
Estimated Season Expenses$13,704,948
Season Salary Cap$37,330,123
Estimate Under Maximum Salary Cap of $50,000,000$12,669,877
Estimate Over Minimum Salary Cap of $18,000,000 $19,330,123
Current Bank Account$509,654,529
Projected Bank Account$516,868,722

Pro Players Salaries

Sidney Crosby $3,483,485 (5)
-Salary Remaining : $1,221,482
-Salary Average : $0
-Salary Average Remaining : $0
Connor McDavid $3,013,750 (4)
-Salary Remaining : $1,056,769
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Jared Cowen $2,625,000 (2)
-Salary Remaining : $920,455
-Salary Average : $0
-Salary Average Remaining : $0
Kari Lehtonen $2,094,000 (4)
-Salary Remaining : $734,260
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Wojtek Wolski $1,910,000 (5)
-Salary Remaining : $669,740
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Claude Giroux $1,902,750 (3)
-Salary Remaining : $667,198
-Salary Average : $0
-Salary Average Remaining : $0
Andrei Svechnikov $1,875,000 (5)
-Salary Remaining : $657,468
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Leon Draisaitl $1,875,000 (4)
-Salary Remaining : $657,468
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Nathan Horton $1,810,000 (3)
-Salary Remaining : $634,675
-Salary Average : $0
-Salary Average Remaining : $0
Mike Green $1,602,588 (1)
-Salary Remaining : $561,946
-Salary Average : $0
-Salary Average Remaining : $0
Jacob Markstrom $1,590,000 (1)
-Salary Remaining : $557,532
-Salary Average : $0
-Salary Average Remaining : $0
Nikita Zadorov $1,337,500 (2)
-Salary Remaining : $468,994
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Tom Wilson $1,184,625 (2)
-Salary Remaining : $415,388
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Matthew Spencer $1,110,000 (3)
-Salary Remaining : $389,221
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Jay Rosehill $817,500 (1)
-Salary Remaining : $286,656
-Salary Average : $654,000
-Salary Average Remaining : $229,325
Arber Xhekaj $800,000 (2)
-Salary Remaining : $280,519
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Rasmus Dahlin $775,000 (1)
-Salary Remaining : $271,753
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Michael Rasmussen $775,000 (2)
-Salary Remaining : $271,753
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Zac Rinaldo $750,000 (1)
-Salary Remaining : $262,987
-Salary Average : $0
-Salary Average Remaining : $0
Keven Veilleux $676,000 (2)
-Salary Remaining : $237,039
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Shane Bowers $650,000 (1)
-Salary Remaining : $227,922
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Matt Rempe $600,000 (3)
-Salary Remaining : $210,390
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Radko Gudas $600,000 (2)
-Salary Remaining : $210,390
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Adam Klapka $500,000 (3)
-Salary Remaining : $175,325
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Total Pro Players24
Salary Commitment
Year 13 : $34,357,198
Year 14 : $28,172,110
Year 15 : $20,173,985
Year 16 : $14,251,235
Salary Average Commitment
Year 13 : $1,294,000
Year 14 : $560,000
Year 15 : $320,000
Year 16 : $200,000
Salary Cap with 1 Way Contract
Year 13 : $34,357,198
Year 14 : $28,172,110
Year 15 : $20,173,985
Year 16 : $14,251,235

Farm Players Salaries

Ales Hemsky $176,825 (3)
Salary Remaining : $61,253
Salary Average : $4,000
Salary Average Remaining : $1,386
Valeri Nichushkin $125,125 (1)
Salary Remaining : $43,344
Salary Average : $4,000
Salary Average Remaining : $1,386
Joe Colborne $125,000 (2)
Salary Remaining : $43,301
Salary Average : $4,000
Salary Average Remaining : $1,386
Roman Tesliuk $124,000 (4)
Salary Remaining : $42,954
Salary Average : $4,000
Salary Average Remaining : $1,386
Nick Ross $120,000 (1)
Salary Remaining : $41,569
Salary Average : $4,000
Salary Average Remaining : $1,386
Nikita Tryamkin $112,900 (2)
Salary Remaining : $39,109
Salary Average : $4,000
Salary Average Remaining : $1,386
David Van Der Gulik $112,500 (4)
Salary Remaining : $38,971
Salary Average : $4,000
Salary Average Remaining : $1,386
Seth Ambroz $111,000 (2)
Salary Remaining : $38,451
Salary Average : $4,000
Salary Average Remaining : $1,386
Masi Marjamaki $106,250 (4)
Salary Remaining : $36,806
Salary Average : $4,000
Salary Average Remaining : $1,386
Theo Peckham $103,400 (2)
Salary Remaining : $35,818
Salary Average : $4,000
Salary Average Remaining : $1,386
Libor Hajek $99,900 (4)
Salary Remaining : $34,606
Salary Average : $4,000
Salary Average Remaining : $1,386
Mason McDonald $97,500 (4)
Salary Remaining : $33,775
Salary Average : $4,000
Salary Average Remaining : $1,386
Ryan Hartman $90,625 (3)
Salary Remaining : $31,393
Salary Average : $4,000
Salary Average Remaining : $1,386
Joakim Kemell $90,000 (2)
Salary Remaining : $31,176
Salary Average : $4,000
Salary Average Remaining : $1,386
Cutter Gauthier $90,000 (2)
Salary Remaining : $31,176
Salary Average : $4,000
Salary Average Remaining : $1,386
Jack Studnicka $86,400 (2)
Salary Remaining : $29,929
Salary Average : $4,000
Salary Average Remaining : $1,386
Tyson Barrie $86,000 (4)
Salary Remaining : $29,791
Salary Average : $4,000
Salary Average Remaining : $1,386
Sami Vatanen $82,500 (2)
Salary Remaining : $28,578
Salary Average : $4,000
Salary Average Remaining : $1,386
Veini Vehviläinen $78,000 (3)
Salary Remaining : $27,020
Salary Average : $4,000
Salary Average Remaining : $1,386
Tyson Foerster $70,000 (5)
Salary Remaining : $24,248
Salary Average : $4,000
Salary Average Remaining : $1,386
Mikhail Gulyayev $70,000 (3)
Salary Remaining : $24,248
Salary Average : $4,000
Salary Average Remaining : $1,386
Adam Sýkora $70,000 (2)
Salary Remaining : $24,248
Salary Average : $4,000
Salary Average Remaining : $1,386
Dylan Gambrell $65,000 (1)
Salary Remaining : $22,516
Salary Average : $4,000
Salary Average Remaining : $1,386
Prokhor Poltapov $60,000 (1)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Tristan Bertucci $60,000 (3)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Eetu Tuulola $60,000 (2)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Otto Salin $60,000 (2)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Jonathan Kovacevic $60,000 (2)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Mikko Kokkonen $60,000 (2)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Olof Lindbom $60,000 (2)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Tristan Lennox $55,000 (1)
Salary Remaining : $19,052
Salary Average : $4,000
Salary Average Remaining : $1,386
Lukas Parik $55,000 (2)
Salary Remaining : $19,052
Salary Average : $4,000
Salary Average Remaining : $1,386
Jack Sparkes $50,000 (3)
Salary Remaining : $17,320
Salary Average : $4,000
Salary Average Remaining : $1,386
Colin Wilson $50,000 (1)
Salary Remaining : $17,320
Salary Average : $4,000
Salary Average Remaining : $1,386
Taige Harding $50,000 (1)
Salary Remaining : $17,320
Salary Average : $4,000
Salary Average Remaining : $1,386
Total Farm Players35
Salary Commitment
Year 13 : $2,972,925
Year 14 : $2,447,800
Year 15 : $1,221,600
Year 16 : $696,150
Salary Average Commitment
Year 13 : $140,000
Year 14 : $112,000
Year 15 : $52,000
Year 16 : $28,000

HAWAII TYPHOON



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Lagoon
Level 1: 7000 - $100 - 6,470 - 92.42%
Level 2: 6000 - $60 - 5,524 - 92.07%
Level 3: 3000 - $35 - 2,515 - 83.84%
Level 4: 5000 - $25 - 4,441 - 88.83%
Luxury : 2000 - $200 - 1,388 - 69.38%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $35 - 1,766 - 88.28%
Farm Level 2: 1000 - $15 - 981 - 98.10%
Farm Total Capacity :3000

Income

Home Games Left14
Average Attendance - %20,338 - 88.42%
Average Income per Game$1,454,964
Year to Date Revenue$40,738,985
Farm
Home Games Left14
Average Attendance - %2,747 - 91.55%
Average Income per Game$76,513
Year to Date Revenue$2,142,350

Expense

Pro Players Total Salaries$26,710,250
Farm Players Total Salaries$2,520,300
Coaches Total Salaries$1,800,000
Luxury Taxe Total$340,581
Special Salary Cap Value$0
Pro Year To Date Expenses$17,727,918
Farm Year To Date Expenses$2,172,402
Pro Salary Cap To Date$17,078,598
Farm Salary Cap To Date$1,649,532

Estimate

Pro Estimated Season Revenue$20,369,492
Farm Estimated Season Revenue$1,071,175
Pro Remaining Season Days54
Pro Expenses Per Days$179,937
Pro Estimated Expenses$9,716,598
Farm Remaining Season Days53
Farm Expenses Per Days$21,701
Farm Estimated Expenses$1,150,153
Estimated Season Expenses$10,866,751
Season Salary Cap$29,230,550
Estimate Under Maximum Salary Cap of $50,000,000$20,769,450
Estimate Over Minimum Salary Cap of $18,000,000 $11,230,550
Current Bank Account$442,371,620
Projected Bank Account$452,945,536

Pro Players Salaries

Oscar Moller $2,118,000 (3)
-Salary Remaining : $742,675
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Drayson Bowman $2,110,000 (3)
-Salary Remaining : $739,870
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Ivan Provorov $2,100,000 (4)
-Salary Remaining : $736,364
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Alexander Burmistrov $2,000,000 (3)
-Salary Remaining : $701,299
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Scott Glennie $1,503,125 (1)
-Salary Remaining : $527,070
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Jamie Oleksiak $1,224,000 (2)
-Salary Remaining : $429,195
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Jamie McGinn $1,188,000 (1)
-Salary Remaining : $416,571
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Oscar Klefbom $1,125,000 (1)
-Salary Remaining : $394,481
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Nicolas Petan $1,014,000 (3)
-Salary Remaining : $355,558
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Robin Lehner $1,000,000 (1)
-Salary Remaining : $350,649
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Jonathan Bernier $984,375 (1)
-Salary Remaining : $345,170
-Salary Average : $0
-Salary Average Remaining : $0
Marko Dano $978,750 (1)
-Salary Remaining : $343,198
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Jhonas Enroth $930,000 (1)
-Salary Remaining : $326,104
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Owen Tippett $875,000 (2)
-Salary Remaining : $306,818
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Drake Batherson $875,000 (2)
-Salary Remaining : $306,818
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Ryan Poehling $850,000 (2)
-Salary Remaining : $298,052
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Connor McMichael $825,000 (4)
-Salary Remaining : $289,286
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Jake McCabe $810,000 (3)
-Salary Remaining : $284,026
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Seth Jarvis $800,000 (5)
-Salary Remaining : $280,519
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Matty Beniers $800,000 (1)
-Salary Remaining : $280,519
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Brandt Clarke $800,000 (1)
-Salary Remaining : $280,519
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Dylan Olsen $700,000 (3)
-Salary Remaining : $245,455
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Alex Vlasic $600,000 (2)
-Salary Remaining : $210,390
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Samuel Ersson $500,000 (2)
-Salary Remaining : $175,325
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Total Pro Players24
Salary Commitment
Year 13 : $26,710,250
Year 14 : $17,401,000
Year 15 : $12,477,000
Year 16 : $3,725,000
Salary Average Commitment
Year 13 : $920,000
Year 14 : $600,000
Year 15 : $360,000
Year 16 : $120,000
Salary Cap with 1 Way Contract
Year 13 : $26,710,250
Year 14 : $17,401,000
Year 15 : $12,477,000
Year 16 : $3,725,000

Farm Players Salaries

Jesper Boqvist $135,300 (2)
Salary Remaining : $46,869
Salary Average : $4,000
Salary Average Remaining : $1,386
Adam Fantilli $90,000 (3)
Salary Remaining : $31,176
Salary Average : $4,000
Salary Average Remaining : $1,386
Logan Cooley $90,000 (2)
Salary Remaining : $31,176
Salary Average : $4,000
Salary Average Remaining : $1,386
Matthew Wood $90,000 (3)
Salary Remaining : $31,176
Salary Average : $4,000
Salary Average Remaining : $1,386
Juuso Pärssinen $89,700 (2)
Salary Remaining : $31,073
Salary Average : $4,000
Salary Average Remaining : $1,386
Gustav Nyquist $88,900 (1)
Salary Remaining : $30,795
Salary Average : $4,000
Salary Average Remaining : $1,386
Robert Bortuzzo $88,600 (1)
Salary Remaining : $30,692
Salary Average : $4,000
Salary Average Remaining : $1,386
Patrice Cormier $86,800 (1)
Salary Remaining : $30,068
Salary Average : $4,000
Salary Average Remaining : $1,386
T.J. Brodie $85,900 (1)
Salary Remaining : $29,756
Salary Average : $4,000
Salary Average Remaining : $1,386
Eddie Lack $84,900 (1)
Salary Remaining : $29,410
Salary Average : $4,000
Salary Average Remaining : $1,386
Dylan Guenther $80,000 (1)
Salary Remaining : $27,712
Salary Average : $4,000
Salary Average Remaining : $1,386
Ivan Miroshnichenko $80,000 (2)
Salary Remaining : $27,712
Salary Average : $4,000
Salary Average Remaining : $1,386
Quentin Musty $80,000 (3)
Salary Remaining : $27,712
Salary Average : $4,000
Salary Average Remaining : $1,386
Lukas Reichel $80,000 (5)
Salary Remaining : $27,712
Salary Average : $4,000
Salary Average Remaining : $1,386
Theo Lindstein $80,000 (3)
Salary Remaining : $27,712
Salary Average : $4,000
Salary Average Remaining : $1,386
Sam Montembeault $70,200 (2)
Salary Remaining : $24,318
Salary Average : $4,000
Salary Average Remaining : $1,386
Michael Del Zotto $70,000 (3)
Salary Remaining : $24,248
Salary Average : $4,000
Salary Average Remaining : $1,386
Matthew Knies $70,000 (1)
Salary Remaining : $24,248
Salary Average : $4,000
Salary Average Remaining : $1,386
Philip Tomasino $65,000 (2)
Salary Remaining : $22,516
Salary Average : $4,000
Salary Average Remaining : $1,386
Akil Thomas $65,000 (3)
Salary Remaining : $22,516
Salary Average : $4,000
Salary Average Remaining : $1,386
Jan Jenik $65,000 (2)
Salary Remaining : $22,516
Salary Average : $4,000
Salary Average Remaining : $1,386
Jett Woo $65,000 (2)
Salary Remaining : $22,516
Salary Average : $4,000
Salary Average Remaining : $1,386
Vitek Vanecek $65,000 (1)
Salary Remaining : $22,516
Salary Average : $4,000
Salary Average Remaining : $1,386
Beau Akey $60,000 (3)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Jack Drury $60,000 (2)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Calle Odelius $60,000 (2)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Tomas Jurco $60,000 (2)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Joel Hofer $55,000 (4)
Salary Remaining : $19,052
Salary Average : $4,000
Salary Average Remaining : $1,386
Haakon Hänelt $55,000 (1)
Salary Remaining : $19,052
Salary Average : $4,000
Salary Average Remaining : $1,386
Cameron Whynot $55,000 (1)
Salary Remaining : $19,052
Salary Average : $4,000
Salary Average Remaining : $1,386
Mikhail Abramov $50,000 (2)
Salary Remaining : $17,320
Salary Average : $4,000
Salary Average Remaining : $1,386
Ty Voit $50,000 (1)
Salary Remaining : $17,320
Salary Average : $4,000
Salary Average Remaining : $1,386
Luke Prokop $50,000 (5)
Salary Remaining : $17,320
Salary Average : $4,000
Salary Average Remaining : $1,386
Julius Bergman $50,000 (1)
Salary Remaining : $17,320
Salary Average : $4,000
Salary Average Remaining : $1,386
Cam Squires $50,000 (3)
Salary Remaining : $17,320
Salary Average : $4,000
Salary Average Remaining : $1,386
Total Farm Players35
Salary Commitment
Year 13 : $2,520,300
Year 14 : $1,660,200
Year 15 : $770,000
Year 16 : $185,000
Salary Average Commitment
Year 13 : $140,000
Year 14 : $92,000
Year 15 : $44,000
Year 16 : $12,000

LAS CRUCES SPURS



Arena Capacity - Ticket Price
Attendance - %

Arena NameNew Mexico Place
Level 1: 7500 - $102 - 5,396 - 71.94%
Level 2: 6500 - $63 - 5,577 - 85.80%
Level 3: 3500 - $35 - 2,627 - 75.06%
Level 4: 4500 - $27 - 4,338 - 96.39%
Luxury : 2500 - $240 - 1,031 - 41.25%
Total Capacity :24500
Farm
Farm Level 1: 3500 - $37 - 2,791 - 79.74%
Farm Level 2: 2500 - $16 - 2,469 - 98.77%
Farm Total Capacity :6000

Income

Home Games Left14
Average Attendance - %18,968 - 77.42%
Average Income per Game$1,358,259
Year to Date Revenue$38,031,239
Farm
Home Games Left14
Average Attendance - %5,260 - 87.67%
Average Income per Game$142,767
Year to Date Revenue$3,997,462

Expense

Pro Players Total Salaries$32,904,473
Farm Players Total Salaries$2,297,850
Coaches Total Salaries$3,997,000
Luxury Taxe Total$426,734
Special Salary Cap Value$0
Pro Year To Date Expenses$22,100,899
Farm Year To Date Expenses$2,534,896
Pro Salary Cap To Date$21,386,599
Farm Salary Cap To Date$1,492,455

Estimate

Pro Estimated Season Revenue$19,015,620
Farm Estimated Season Revenue$1,998,731
Pro Remaining Season Days54
Pro Expenses Per Days$220,808
Pro Estimated Expenses$11,923,632
Farm Remaining Season Days53
Farm Expenses Per Days$25,443
Farm Estimated Expenses$1,348,479
Estimated Season Expenses$13,272,111
Season Salary Cap$35,202,323
Estimate Under Maximum Salary Cap of $50,000,000$14,797,677
Estimate Over Minimum Salary Cap of $18,000,000 $17,202,323
Current Bank Account$432,000,731
Projected Bank Account$439,742,971

Pro Players Salaries

Pekka Rinne $2,902,126 (2)
-Salary Remaining : $1,017,629
-Salary Average : $0
-Salary Average Remaining : $0
Teuvo Teravainen $2,786,500 (5)
-Salary Remaining : $977,084
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Patrick Kane $2,638,807 (4)
-Salary Remaining : $925,296
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Erik Johnson $2,246,875 (3)
-Salary Remaining : $787,865
-Salary Average : $0
-Salary Average Remaining : $0
Joel Eriksson Ek $2,000,000 (5)
-Salary Remaining : $701,299
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Sean Couturier $1,975,000 (1)
-Salary Remaining : $692,532
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Viktor Tikhonov $1,850,002 (1)
-Salary Remaining : $648,702
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Will Karlsson $1,650,000 (4)
-Salary Remaining : $578,571
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Ben Bishop $1,575,788 (1)
-Salary Remaining : $552,549
-Salary Average : $0
-Salary Average Remaining : $0
Kevin Fiala $1,575,000 (4)
-Salary Remaining : $552,273
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Anton Rodin $1,233,375 (6)
-Salary Remaining : $432,482
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Curtis Lazar $1,080,000 (1)
-Salary Remaining : $378,701
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Mark Jankowski $1,000,000 (1)
-Salary Remaining : $350,649
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Alex Pietrangelo $981,000 (2)
-Salary Remaining : $343,987
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Matt Smaby $960,000 (2)
-Salary Remaining : $336,623
-Salary Average : $0
-Salary Average Remaining : $0
Thomas Chabot $942,500 (1)
-Salary Remaining : $330,487
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Logan Couture $937,500 (1)
-Salary Remaining : $328,734
-Salary Average : $0
-Salary Average Remaining : $0
Tomas Tatar $870,000 (2)
-Salary Remaining : $305,065
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Oliver Wahlstrom $775,000 (3)
-Salary Remaining : $271,753
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Dillon Dube $775,000 (1)
-Salary Remaining : $271,753
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Cal Foote $750,000 (2)
-Salary Remaining : $262,987
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Miro Heiskanen $750,000 (2)
-Salary Remaining : $262,987
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Alexander Romanov $650,000 (3)
-Salary Remaining : $227,922
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Total Pro Players23
Salary Commitment
Year 13 : $32,904,473
Year 14 : $22,768,683
Year 15 : $15,555,557
Year 16 : $11,883,682
Salary Average Commitment
Year 13 : $720,000
Year 14 : $480,000
Year 15 : $320,000
Year 16 : $240,000
Salary Cap with 1 Way Contract
Year 13 : $32,904,473
Year 14 : $22,768,683
Year 15 : $15,555,557
Year 16 : $11,883,682

Farm Players Salaries

Brad Malone $110,000 (3)
Salary Remaining : $38,105
Salary Average : $4,000
Salary Average Remaining : $1,386
Samuel Honzek $90,000 (3)
Salary Remaining : $31,176
Salary Average : $4,000
Salary Average Remaining : $1,386
Filip Mešár $90,000 (2)
Salary Remaining : $31,176
Salary Average : $4,000
Salary Average Remaining : $1,386
Zachary Fucale $89,800 (1)
Salary Remaining : $31,107
Salary Average : $4,000
Salary Average Remaining : $1,386
Victor Mete $87,500 (2)
Salary Remaining : $30,310
Salary Average : $4,000
Salary Average Remaining : $1,386
Michael Grabner $87,000 (2)
Salary Remaining : $30,137
Salary Average : $4,000
Salary Average Remaining : $1,386
Colten Teubert $86,800 (1)
Salary Remaining : $30,068
Salary Average : $4,000
Salary Average Remaining : $1,386
Quinton Byfield $85,000 (4)
Salary Remaining : $29,444
Salary Average : $4,000
Salary Average Remaining : $1,386
Jani Nyman $80,000 (2)
Salary Remaining : $27,712
Salary Average : $4,000
Salary Average Remaining : $1,386
Florian Xhekaj $80,000 (3)
Salary Remaining : $27,712
Salary Average : $4,000
Salary Average Remaining : $1,386
Jesper Wallstedt $80,000 (1)
Salary Remaining : $27,712
Salary Average : $4,000
Salary Average Remaining : $1,386
Caden Price $70,000 (3)
Salary Remaining : $24,248
Salary Average : $4,000
Salary Average Remaining : $1,386
Noah Warren $70,000 (2)
Salary Remaining : $24,248
Salary Average : $4,000
Salary Average Remaining : $1,386
Ilya Fedotov $70,000 (1)
Salary Remaining : $24,248
Salary Average : $4,000
Salary Average Remaining : $1,386
Sean Durzi $65,000 (1)
Salary Remaining : $22,516
Salary Average : $4,000
Salary Average Remaining : $1,386
Daniel Sprong $65,000 (1)
Salary Remaining : $22,516
Salary Average : $4,000
Salary Average Remaining : $1,386
Nils Höglander $65,000 (4)
Salary Remaining : $22,516
Salary Average : $4,000
Salary Average Remaining : $1,386
Cameron Hillis $63,500 (2)
Salary Remaining : $21,997
Salary Average : $4,000
Salary Average Remaining : $1,386
Luke Green $63,250 (1)
Salary Remaining : $21,910
Salary Average : $4,000
Salary Average Remaining : $1,386
Alexey Toropchenko $60,500 (1)
Salary Remaining : $20,958
Salary Average : $4,000
Salary Average Remaining : $1,386
Kasper Simontaival $60,000 (3)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Jack Peart $60,000 (1)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Michael Fischer $60,000 (2)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Aydar Suniev $60,000 (3)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Stuart Skinner $60,000 (1)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Sam Stange $60,000 (3)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Pavel Dorofeyev $60,000 (4)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Michael DiPietro $60,000 (1)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Mattias Norlinder $55,000 (2)
Salary Remaining : $19,052
Salary Average : $4,000
Salary Average Remaining : $1,386
Bill Arnold $54,500 (3)
Salary Remaining : $18,879
Salary Average : $4,000
Salary Average Remaining : $1,386
Tanner Ludtke $50,000 (3)
Salary Remaining : $17,320
Salary Average : $4,000
Salary Average Remaining : $1,386
Artyom Galimov $50,000 (2)
Salary Remaining : $17,320
Salary Average : $4,000
Salary Average Remaining : $1,386
Dylan Garand $50,000 (1)
Salary Remaining : $17,320
Salary Average : $4,000
Salary Average Remaining : $1,386
Total Farm Players33
Salary Commitment
Year 13 : $2,297,850
Year 14 : $1,487,500
Year 15 : $844,500
Year 16 : $210,000
Salary Average Commitment
Year 13 : $132,000
Year 14 : $84,000
Year 15 : $48,000
Year 16 : $12,000

MANHATTAN ISLANDERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameBossydome
Level 1: 6000 - $100 - 5,914 - 98.56%
Level 2: 5000 - $60 - 4,985 - 99.69%
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 - 1,767 - 88.33%
Farm Level 2: 1000 - $15 - 992 - 99.22%
Farm Total Capacity :3000

Income

Home Games Left14
Average Attendance - %17,898 - 99.43%
Average Income per Game$1,260,437
Year to Date Revenue$35,292,240
Farm
Home Games Left14
Average Attendance - %2,759 - 91.96%
Average Income per Game$76,713
Year to Date Revenue$2,147,970

Expense

Pro Players Total Salaries$32,389,603
Farm Players Total Salaries$3,028,975
Coaches Total Salaries$2,973,200
Luxury Taxe Total$409,894
Special Salary Cap Value$0
Pro Year To Date Expenses$21,698,208
Farm Year To Date Expenses$2,810,710
Pro Salary Cap To Date$20,546,808
Farm Salary Cap To Date$2,026,410

Estimate

Pro Estimated Season Revenue$17,646,120
Farm Estimated Season Revenue$1,073,985
Pro Remaining Season Days54
Pro Expenses Per Days$221,836
Pro Estimated Expenses$11,979,144
Farm Remaining Season Days53
Farm Expenses Per Days$27,640
Farm Estimated Expenses$1,464,920
Estimated Season Expenses$13,444,064
Season Salary Cap$35,418,578
Estimate Under Maximum Salary Cap of $50,000,000$14,581,422
Estimate Over Minimum Salary Cap of $18,000,000 $17,418,578
Current Bank Account$363,079,545
Projected Bank Account$368,355,586

Pro Players Salaries

Gabriel Landeskog $2,673,750 (3)
-Salary Remaining : $937,549
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Mathew Barzal $2,625,000 (5)
-Salary Remaining : $920,455
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Andre Burakovsky $2,411,500 (5)
-Salary Remaining : $845,591
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Anthony Beauvillier $2,325,000 (5)
-Salary Remaining : $815,260
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Denis Malgin $2,000,228 (2)
-Salary Remaining : $701,379
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Erik Karlsson $1,770,000 (4)
-Salary Remaining : $620,649
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Oliver Ekman-Larsson $1,676,000 (3)
-Salary Remaining : $587,688
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Jack Hughes $1,669,000 (3)
-Salary Remaining : $585,234
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Thatcher Demko $1,664,000 (4)
-Salary Remaining : $583,481
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Jordan Schroeder $1,642,000 (1)
-Salary Remaining : $575,766
-Salary Average : $0
-Salary Average Remaining : $0
Malcolm Subban $1,632,000 (3)
-Salary Remaining : $572,260
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Nail Yakupov $1,619,625 (5)
-Salary Remaining : $567,920
-Salary Average : $0
-Salary Average Remaining : $0
Thomas Hickey $1,253,000 (5)
-Salary Remaining : $439,364
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Evgeny Kuznetsov $971,000 (5)
-Salary Remaining : $340,481
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Josh Bailey $912,500 (2)
-Salary Remaining : $319,968
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Ryan Pulock $910,000 (2)
-Salary Remaining : $319,091
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Adam Erne $910,000 (2)
-Salary Remaining : $319,091
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Filip Zadina $825,000 (1)
-Salary Remaining : $289,286
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Isak Rosén $800,000 (1)
-Salary Remaining : $280,519
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Owen Power $800,000 (1)
-Salary Remaining : $280,519
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Filip Hronek $650,000 (1)
-Salary Remaining : $227,922
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Ethan Bear $650,000 (2)
-Salary Remaining : $227,922
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Total Pro Players22
Salary Commitment
Year 13 : $32,389,603
Year 14 : $27,672,603
Year 15 : $22,289,875
Year 16 : $14,639,125
Salary Average Commitment
Year 13 : $800,000
Year 14 : $640,000
Year 15 : $440,000
Year 16 : $280,000
Salary Cap with 1 Way Contract
Year 13 : $32,389,603
Year 14 : $27,672,603
Year 15 : $22,289,875
Year 16 : $14,639,125

Farm Players Salaries

Magnus Hellberg $110,000 (1)
Salary Remaining : $38,105
Salary Average : $4,000
Salary Average Remaining : $1,386
Colby Barlow $90,000 (3)
Salary Remaining : $31,176
Salary Average : $4,000
Salary Average Remaining : $1,386
Frank Nazar $90,000 (2)
Salary Remaining : $31,176
Salary Average : $4,000
Salary Average Remaining : $1,386
Juraj Slafkovský $90,000 (2)
Salary Remaining : $31,176
Salary Average : $4,000
Salary Average Remaining : $1,386
Griffin Reinhart $88,300 (3)
Salary Remaining : $30,588
Salary Average : $4,000
Salary Average Remaining : $1,386
Maxim Štrbák $80,000 (3)
Salary Remaining : $27,712
Salary Average : $4,000
Salary Average Remaining : $1,386
Rodion Amirov $80,000 (4)
Salary Remaining : $27,712
Salary Average : $4,000
Salary Average Remaining : $1,386
Alex Turcotte $80,000 (2)
Salary Remaining : $27,712
Salary Average : $4,000
Salary Average Remaining : $1,386
Dylan James $80,000 (2)
Salary Remaining : $27,712
Salary Average : $4,000
Salary Average Remaining : $1,386
Sam Rinzel $80,000 (2)
Salary Remaining : $27,712
Salary Average : $4,000
Salary Average Remaining : $1,386
Mavrik Bourque $80,000 (5)
Salary Remaining : $27,712
Salary Average : $4,000
Salary Average Remaining : $1,386
William Eklund $80,000 (1)
Salary Remaining : $27,712
Salary Average : $4,000
Salary Average Remaining : $1,386
Isac Lundeström $80,000 (1)
Salary Remaining : $27,712
Salary Average : $4,000
Salary Average Remaining : $1,386
Noah Östlund $80,000 (2)
Salary Remaining : $27,712
Salary Average : $4,000
Salary Average Remaining : $1,386
Spencer Knight $77,500 (4)
Salary Remaining : $26,846
Salary Average : $4,000
Salary Average Remaining : $1,386
Olli Juolevi $75,000 (1)
Salary Remaining : $25,980
Salary Average : $4,000
Salary Average Remaining : $1,386
Timothy Liljegren $71,675 (5)
Salary Remaining : $24,829
Salary Average : $4,000
Salary Average Remaining : $1,386
Fedor Svechkov $70,000 (1)
Salary Remaining : $24,248
Salary Average : $4,000
Salary Average Remaining : $1,386
Aram Minnetian $70,000 (3)
Salary Remaining : $24,248
Salary Average : $4,000
Salary Average Remaining : $1,386
Oskar Pettersson $70,000 (2)
Salary Remaining : $24,248
Salary Average : $4,000
Salary Average Remaining : $1,386
Logan Mailloux $70,000 (1)
Salary Remaining : $24,248
Salary Average : $4,000
Salary Average Remaining : $1,386
Sam Colangelo $70,000 (5)
Salary Remaining : $24,248
Salary Average : $4,000
Salary Average Remaining : $1,386
Gabriel Carlsson $66,500 (4)
Salary Remaining : $23,036
Salary Average : $4,000
Salary Average Remaining : $1,386
Dominik Bokk $65,000 (1)
Salary Remaining : $22,516
Salary Average : $4,000
Salary Average Remaining : $1,386
Aleksi Saarela $65,000 (1)
Salary Remaining : $22,516
Salary Average : $4,000
Salary Average Remaining : $1,386
Joe Veleno $65,000 (1)
Salary Remaining : $22,516
Salary Average : $4,000
Salary Average Remaining : $1,386
Alexander Alexeyev $65,000 (1)
Salary Remaining : $22,516
Salary Average : $4,000
Salary Average Remaining : $1,386
Alexei Kolosov $60,000 (1)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Mason Beaupit $60,000 (2)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Carey Terrance $60,000 (3)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Jan Myšák $60,000 (3)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Benjamin Gaudreau $60,000 (1)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Ty Smilanic $60,000 (3)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Gustav Lindstrom $60,000 (3)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Vladi Firstov $60,000 (2)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Artyom Grushnikov $55,000 (1)
Salary Remaining : $19,052
Salary Average : $4,000
Salary Average Remaining : $1,386
Samuel Bolduc $55,000 (2)
Salary Remaining : $19,052
Salary Average : $4,000
Salary Average Remaining : $1,386
Jordan Spence $50,000 (2)
Salary Remaining : $17,320
Salary Average : $4,000
Salary Average Remaining : $1,386
Alexander Suzdalev $50,000 (2)
Salary Remaining : $17,320
Salary Average : $4,000
Salary Average Remaining : $1,386
Danny Zhilkin $50,000 (2)
Salary Remaining : $17,320
Salary Average : $4,000
Salary Average Remaining : $1,386
Gavin McCarthy $50,000 (3)
Salary Remaining : $17,320
Salary Average : $4,000
Salary Average Remaining : $1,386
Anttoni Honka $50,000 (2)
Salary Remaining : $17,320
Salary Average : $4,000
Salary Average Remaining : $1,386
Tyson Hinds $50,000 (1)
Salary Remaining : $17,320
Salary Average : $4,000
Salary Average Remaining : $1,386
Cole Huckins $50,000 (1)
Salary Remaining : $17,320
Salary Average : $4,000
Salary Average Remaining : $1,386
Total Farm Players44
Salary Commitment
Year 13 : $3,028,975
Year 14 : $2,008,975
Year 15 : $1,063,975
Year 16 : $445,675
Salary Average Commitment
Year 13 : $176,000
Year 14 : $116,000
Year 15 : $60,000
Year 16 : $24,000

NEWTON NIGHTMARES



Arena Capacity - Ticket Price
Attendance - %

Arena NameNEWTON SPORTS PALACE
Level 1: 6000 - $90 - 5,996 - 99.93%
Level 2: 5000 - $70 - 4,423 - 88.46%
Level 3: 2000 - $45 - 1,956 - 97.78%
Level 4: 4000 - $30 - 3,995 - 99.88%
Luxury : 1000 - $150 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 2,000 - 100.00%
Farm Level 2: 1000 - $15 - 995 - 99.53%
Farm Total Capacity :3000

Income

Home Games Left14
Average Attendance - %17,370 - 96.50%
Average Income per Game$1,207,079
Year to Date Revenue$33,798,225
Farm
Home Games Left14
Average Attendance - %2,995 - 99.84%
Average Income per Game$64,929
Year to Date Revenue$1,818,020

Expense

Pro Players Total Salaries$33,894,236
Farm Players Total Salaries$3,100,250
Coaches Total Salaries$2,700,000
Luxury Taxe Total$454,340
Special Salary Cap Value$0
Pro Year To Date Expenses$23,772,552
Farm Year To Date Expenses$2,797,056
Pro Salary Cap To Date$22,766,052
Farm Salary Cap To Date$2,045,440

Estimate

Pro Estimated Season Revenue$16,899,112
Farm Estimated Season Revenue$909,010
Pro Remaining Season Days54
Pro Expenses Per Days$230,157
Pro Estimated Expenses$12,428,478
Farm Remaining Season Days53
Farm Expenses Per Days$27,779
Farm Estimated Expenses$1,472,287
Estimated Season Expenses$13,900,765
Season Salary Cap$36,994,486
Estimate Under Maximum Salary Cap of $50,000,000$13,005,514
Estimate Over Minimum Salary Cap of $18,000,000 $18,994,486
Current Bank Account$276,471,923
Projected Bank Account$280,379,280

Pro Players Salaries

Joe Thornton $3,759,110 (2)
-Salary Remaining : $1,318,129
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Kevin Poulin $2,928,764 (5)
-Salary Remaining : $1,026,969
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Pavel Zacha $2,237,500 (5)
-Salary Remaining : $784,578
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Brock Boeser $2,125,000 (4)
-Salary Remaining : $745,130
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Dany Heatley $2,000,000 (3)
-Salary Remaining : $701,299
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Braden Holtby $1,924,375 (3)
-Salary Remaining : $674,781
-Salary Average : $0
-Salary Average Remaining : $0
Jordan Caron $1,894,237 (1)
-Salary Remaining : $664,213
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Jake Virtanen $1,881,250 (4)
-Salary Remaining : $659,659
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Max Warn $1,641,000 (1)
-Salary Remaining : $575,416
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Brian Lee $1,487,500 (2)
-Salary Remaining : $521,591
-Salary Average : $0
-Salary Average Remaining : $0
Roman Polak $1,408,000 (2)
-Salary Remaining : $493,714
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Mika Zibanejad $1,317,500 (1)
-Salary Remaining : $461,981
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Jake Guentzel $1,162,500 (1)
-Salary Remaining : $407,630
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Brandon McMillan $1,106,000 (2)
-Salary Remaining : $387,818
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Josh Jacobs $1,044,000 (1)
-Salary Remaining : $366,078
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Jacob de la Rose $877,500 (1)
-Salary Remaining : $307,695
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Max Comtois $750,000 (2)
-Salary Remaining : $262,987
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Pierre-Olivier Joseph $750,000 (2)
-Salary Remaining : $262,987
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Adam Boqvist $750,000 (1)
-Salary Remaining : $262,987
-Salary Average : $40,000
-Salary Average Remaining : $14,026
JJ Moser $700,000 (1)
-Salary Remaining : $245,455
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Eetu Luostarinen $650,000 (2)
-Salary Remaining : $227,922
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Kirill Dolzhenkov $500,000 (2)
-Salary Remaining : $175,325
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Frédéric Brunet $500,000 (2)
-Salary Remaining : $175,325
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Mason Millman $500,000 (4)
-Salary Remaining : $175,325
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Total Pro Players24
Salary Commitment
Year 13 : $33,894,236
Year 14 : $24,507,499
Year 15 : $13,596,889
Year 16 : $9,672,514
Salary Average Commitment
Year 13 : $880,000
Year 14 : $560,000
Year 15 : $240,000
Year 16 : $200,000
Salary Cap with 1 Way Contract
Year 13 : $33,894,236
Year 14 : $24,507,499
Year 15 : $13,596,889
Year 16 : $9,672,514

Farm Players Salaries

Semyon Varlamov $289,250 (1)
Salary Remaining : $100,198
Salary Average : $4,000
Salary Average Remaining : $1,386
Jeff Tambellini $164,700 (5)
Salary Remaining : $57,053
Salary Average : $4,000
Salary Average Remaining : $1,386
Ryan Johansen $132,500 (3)
Salary Remaining : $45,899
Salary Average : $4,000
Salary Average Remaining : $1,386
Robby Dee $116,600 (1)
Salary Remaining : $40,391
Salary Average : $4,000
Salary Average Remaining : $1,386
Joshua Ho-Sang $113,400 (5)
Salary Remaining : $39,282
Salary Average : $4,000
Salary Average Remaining : $1,386
Mikkel Boedker $113,400 (3)
Salary Remaining : $39,282
Salary Average : $4,000
Salary Average Remaining : $1,386
Maxim Mayorov $112,500 (3)
Salary Remaining : $38,971
Salary Average : $4,000
Salary Average Remaining : $1,386
Dmytro Timashov $107,500 (3)
Salary Remaining : $37,239
Salary Average : $4,000
Salary Average Remaining : $1,386
Taylor Chorney $102,900 (2)
Salary Remaining : $35,645
Salary Average : $4,000
Salary Average Remaining : $1,386
Dylan Sikura $92,500 (2)
Salary Remaining : $32,042
Salary Average : $4,000
Salary Average Remaining : $1,386
Keaton Ellerby $90,000 (3)
Salary Remaining : $31,176
Salary Average : $4,000
Salary Average Remaining : $1,386
David Edstrom $80,000 (3)
Salary Remaining : $27,712
Salary Average : $4,000
Salary Average Remaining : $1,386
Daniil But $80,000 (3)
Salary Remaining : $27,712
Salary Average : $4,000
Salary Average Remaining : $1,386
Maveric Lamoureux $80,000 (2)
Salary Remaining : $27,712
Salary Average : $4,000
Salary Average Remaining : $1,386
Matthew Poitras $80,000 (2)
Salary Remaining : $27,712
Salary Average : $4,000
Salary Average Remaining : $1,386
Brendan Brisson $80,000 (4)
Salary Remaining : $27,712
Salary Average : $4,000
Salary Average Remaining : $1,386
Dennis Cholowski $75,000 (1)
Salary Remaining : $25,980
Salary Average : $4,000
Salary Average Remaining : $1,386
Jakob Pelletier $75,000 (4)
Salary Remaining : $25,980
Salary Average : $4,000
Salary Average Remaining : $1,386
Michael Hutchinson $75,000 (2)
Salary Remaining : $25,980
Salary Average : $4,000
Salary Average Remaining : $1,386
Daniel Torgersson $70,000 (4)
Salary Remaining : $24,248
Salary Average : $4,000
Salary Average Remaining : $1,386
Vasily Ponomarev $70,000 (5)
Salary Remaining : $24,248
Salary Average : $4,000
Salary Average Remaining : $1,386
Nick Caamano $65,000 (1)
Salary Remaining : $22,516
Salary Average : $4,000
Salary Average Remaining : $1,386
Nico Daws $60,000 (4)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Miko Matikka $60,000 (2)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Landon Slaggert $60,000 (4)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Albert Johansson $60,000 (2)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Sean Behrens $60,000 (1)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Matias Maccelli $60,000 (2)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Wyatt Kaiser $60,000 (4)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Artemi Kniazev $55,000 (2)
Salary Remaining : $19,052
Salary Average : $4,000
Salary Average Remaining : $1,386
Benjamin Roger $55,000 (1)
Salary Remaining : $19,052
Salary Average : $4,000
Salary Average Remaining : $1,386
Semyon Der-Arguchintsev $55,000 (2)
Salary Remaining : $19,052
Salary Average : $4,000
Salary Average Remaining : $1,386
John Ludvig $50,000 (2)
Salary Remaining : $17,320
Salary Average : $4,000
Salary Average Remaining : $1,386
Tyler Angle $50,000 (4)
Salary Remaining : $17,320
Salary Average : $4,000
Salary Average Remaining : $1,386
Brody Lamb $50,000 (1)
Salary Remaining : $17,320
Salary Average : $4,000
Salary Average Remaining : $1,386
Elmer Söderblom $50,000 (1)
Salary Remaining : $17,320
Salary Average : $4,000
Salary Average Remaining : $1,386
James Malatesta $50,000 (1)
Salary Remaining : $17,320
Salary Average : $4,000
Salary Average Remaining : $1,386
Total Farm Players37
Salary Commitment
Year 13 : $3,100,250
Year 14 : $2,289,400
Year 15 : $1,519,000
Year 16 : $803,100
Salary Average Commitment
Year 13 : $148,000
Year 14 : $112,000
Year 15 : $68,000
Year 16 : $40,000

NORTH VAN ROCKERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameHouse of Flames
Level 1: 7500 - $100 - 6,608 - 88.11%
Level 2: 6500 - $60 - 5,798 - 89.19%
Level 3: 5500 - $30 - 2,722 - 49.48%
Level 4: 5000 - $28 - 4,464 - 89.28%
Luxury : 1500 - $200 - 1,424 - 94.90%
Total Capacity :26000
Farm
Farm Level 1: 3500 - $35 - 2,886 - 82.45%
Farm Level 2: 2500 - $25 - 1,473 - 58.92%
Farm Total Capacity :6000

Income

Home Games Left14
Average Attendance - %21,015 - 80.83%
Average Income per Game$1,500,027
Year to Date Revenue$42,000,764
Farm
Home Games Left14
Average Attendance - %4,359 - 72.65%
Average Income per Game$143,611
Year to Date Revenue$4,021,115

Expense

Pro Players Total Salaries$27,866,982
Farm Players Total Salaries$2,430,388
Coaches Total Salaries$2,907,000
Luxury Taxe Total$362,480
Special Salary Cap Value$0
Pro Year To Date Expenses$18,926,453
Farm Year To Date Expenses$2,735,808
Pro Salary Cap To Date$18,173,200
Farm Salary Cap To Date$1,593,994

Estimate

Pro Estimated Season Revenue$21,000,382
Farm Estimated Season Revenue$2,010,558
Pro Remaining Season Days54
Pro Expenses Per Days$188,487
Pro Estimated Expenses$10,178,298
Farm Remaining Season Days53
Farm Expenses Per Days$27,303
Farm Estimated Expenses$1,447,059
Estimated Season Expenses$11,625,357
Season Salary Cap$30,297,370
Estimate Under Maximum Salary Cap of $50,000,000$19,702,630
Estimate Over Minimum Salary Cap of $18,000,000 $12,297,370
Current Bank Account$436,289,065
Projected Bank Account$447,674,648

Pro Players Salaries

Ilya Samsonov $2,250,000 (5)
-Salary Remaining : $788,961
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Sam Gagner $2,233,750 (3)
-Salary Remaining : $783,263
-Salary Average : $0
-Salary Average Remaining : $0
John Quenneville $2,053,750 (3)
-Salary Remaining : $720,146
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Markus Granlund $1,875,000 (1)
-Salary Remaining : $657,468
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Marc-Edouard Vlasic $1,737,500 (1)
-Salary Remaining : $609,253
-Salary Average : $0
-Salary Average Remaining : $0
Matt Murray $1,709,844 (3)
-Salary Remaining : $599,556
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Patrick Davis $1,585,938 (1)
-Salary Remaining : $556,108
-Salary Average : $0
-Salary Average Remaining : $0
Calvin De Haan $1,393,750 (5)
-Salary Remaining : $488,718
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Alex Chiasson $1,371,000 (5)
-Salary Remaining : $480,740
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Mikael Granlund $1,359,375 (2)
-Salary Remaining : $476,664
-Salary Average : $0
-Salary Average Remaining : $0
Kyle Clifford $1,319,000 (2)
-Salary Remaining : $462,506
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Matt Calvert $1,246,000 (2)
-Salary Remaining : $436,909
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Adam Fox $1,137,500 (4)
-Salary Remaining : $398,864
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Peter Holland $1,107,075 (3)
-Salary Remaining : $388,195
-Salary Average : $0
-Salary Average Remaining : $0
AJ Thelen $1,087,500 (1)
-Salary Remaining : $381,331
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Roland McKeown $1,000,000 (4)
-Salary Remaining : $350,649
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Kevin Labanc $975,000 (1)
-Salary Remaining : $341,883
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Cody Glass $850,000 (2)
-Salary Remaining : $298,052
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Nick Suzuki $825,000 (2)
-Salary Remaining : $289,286
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Cam York $750,000 (4)
-Salary Remaining : $262,987
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Total Pro Players20
Salary Commitment
Year 13 : $27,866,982
Year 14 : $20,606,044
Year 15 : $15,006,669
Year 16 : $7,902,250
Salary Average Commitment
Year 13 : $600,000
Year 14 : $480,000
Year 15 : $320,000
Year 16 : $240,000
Salary Cap with 1 Way Contract
Year 13 : $27,866,982
Year 14 : $20,606,044
Year 15 : $15,006,669
Year 16 : $7,902,250

Farm Players Salaries

Joel Edmundson $103,300 (5)
Salary Remaining : $35,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Patrick Sieloff $101,563 (5)
Salary Remaining : $35,182
Salary Average : $4,000
Salary Average Remaining : $1,386
Sonny Milano $90,625 (3)
Salary Remaining : $31,393
Salary Average : $4,000
Salary Average Remaining : $1,386
Nico Myatovic $90,000 (3)
Salary Remaining : $31,176
Salary Average : $4,000
Salary Average Remaining : $1,386
Rutger McGroarty $90,000 (2)
Salary Remaining : $31,176
Salary Average : $4,000
Salary Average Remaining : $1,386
Fraser Minten $80,000 (2)
Salary Remaining : $27,712
Salary Average : $4,000
Salary Average Remaining : $1,386
Shakir Mukhamadullin $80,000 (5)
Salary Remaining : $27,712
Salary Average : $4,000
Salary Average Remaining : $1,386
Henrik Borgström $80,000 (1)
Salary Remaining : $27,712
Salary Average : $4,000
Salary Average Remaining : $1,386
Brady Cleveland $80,000 (3)
Salary Remaining : $27,712
Salary Average : $4,000
Salary Average Remaining : $1,386
Chaz Lucius $80,000 (1)
Salary Remaining : $27,712
Salary Average : $4,000
Salary Average Remaining : $1,386
Ruslan Iskhakov $78,000 (1)
Salary Remaining : $27,020
Salary Average : $4,000
Salary Average Remaining : $1,386
Vladislav Kolyachonok $76,900 (2)
Salary Remaining : $26,639
Salary Average : $4,000
Salary Average Remaining : $1,386
Hunter Haight $70,000 (2)
Salary Remaining : $24,248
Salary Average : $4,000
Salary Average Remaining : $1,386
Danny Nelson $70,000 (3)
Salary Remaining : $24,248
Salary Average : $4,000
Salary Average Remaining : $1,386
Nolan Allan $70,000 (1)
Salary Remaining : $24,248
Salary Average : $4,000
Salary Average Remaining : $1,386
Tyler Benson $65,000 (1)
Salary Remaining : $22,516
Salary Average : $4,000
Salary Average Remaining : $1,386
Keegan Kolesar $65,000 (1)
Salary Remaining : $22,516
Salary Average : $4,000
Salary Average Remaining : $1,386
Jean-Christophe Beaudin $65,000 (1)
Salary Remaining : $22,516
Salary Average : $4,000
Salary Average Remaining : $1,386
Bobby Brink $65,000 (4)
Salary Remaining : $22,516
Salary Average : $4,000
Salary Average Remaining : $1,386
Olle Eriksson Ek $65,000 (2)
Salary Remaining : $22,516
Salary Average : $4,000
Salary Average Remaining : $1,386
Sean Day $65,000 (1)
Salary Remaining : $22,516
Salary Average : $4,000
Salary Average Remaining : $1,386
Markus Niemelainen $65,000 (1)
Salary Remaining : $22,516
Salary Average : $4,000
Salary Average Remaining : $1,386
Jack D Hughes $60,000 (2)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Lucas Ciona $60,000 (2)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Ian Moore $60,000 (2)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Jesse Kiiskinen $60,000 (3)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Samu Tuomaala $60,000 (1)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Ozzy Wiesblatt $60,000 (2)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Jackson Hallum $60,000 (2)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Ryan Murphy $60,000 (1)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Jayden Grubbe $55,000 (1)
Salary Remaining : $19,052
Salary Average : $4,000
Salary Average Remaining : $1,386
Hunter Jones $50,000 (3)
Salary Remaining : $17,320
Salary Average : $4,000
Salary Average Remaining : $1,386
Tomas Hamara $50,000 (2)
Salary Remaining : $17,320
Salary Average : $4,000
Salary Average Remaining : $1,386
Justin Bailey $50,000 (1)
Salary Remaining : $17,320
Salary Average : $4,000
Salary Average Remaining : $1,386
Dmitri Kostenko $50,000 (1)
Salary Remaining : $17,320
Salary Average : $4,000
Salary Average Remaining : $1,386
Total Farm Players35
Salary Commitment
Year 13 : $2,430,387
Year 14 : $1,522,387
Year 15 : $790,487
Year 16 : $349,862
Salary Average Commitment
Year 13 : $140,000
Year 14 : $84,000
Year 15 : $40,000
Year 16 : $16,000

PENSACOLA BADGERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameNO FEAR Center
Level 1: 6000 - $105 - 5,214 - 86.89%
Level 2: 5000 - $95 - 3,310 - 66.20%
Level 3: 2000 - $85 - 1,130 - 56.48%
Level 4: 4000 - $70 - 1,769 - 44.22%
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 Left14
Average Attendance - %12,422 - 69.01%
Average Income per Game$1,231,698
Year to Date Revenue$34,487,545
Farm
Home Games Left14
Average Attendance - %3,000 - 100.00%
Average Income per Game$40,000
Year to Date Revenue$1,120,000

Expense

Pro Players Total Salaries$32,364,173
Farm Players Total Salaries$3,314,920
Coaches Total Salaries$2,973,000
Luxury Taxe Total$418,718
Special Salary Cap Value$0
Pro Year To Date Expenses$21,521,360
Farm Year To Date Expenses$2,557,472
Pro Salary Cap To Date$20,986,960
Farm Salary Cap To Date$1,969,250

Estimate

Pro Estimated Season Revenue$17,243,772
Farm Estimated Season Revenue$560,000
Pro Remaining Season Days54
Pro Expenses Per Days$215,501
Pro Estimated Expenses$11,637,054
Farm Remaining Season Days53
Farm Expenses Per Days$27,548
Farm Estimated Expenses$1,460,044
Estimated Season Expenses$13,097,098
Season Salary Cap$35,679,093
Estimate Under Maximum Salary Cap of $50,000,000$14,320,907
Estimate Over Minimum Salary Cap of $18,000,000 $17,679,093
Current Bank Account$366,795,721
Projected Bank Account$371,502,395

Pro Players Salaries

Pontus Aberg $3,500,000 (2)
-Salary Remaining : $1,227,273
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Jonathan Huberdeau $3,066,548 (3)
-Salary Remaining : $1,075,283
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Andrei Vasilevski $2,782,500 (5)
-Salary Remaining : $975,682
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Ryan Strome $2,576,000 (5)
-Salary Remaining : $903,273
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Cory Emmerton $2,312,500 (3)
-Salary Remaining : $810,877
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Max Domi $2,025,000 (3)
-Salary Remaining : $710,065
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Phillip Danault $1,897,500 (5)
-Salary Remaining : $665,357
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Hampus Lindholm $1,771,875 (3)
-Salary Remaining : $621,307
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Bo Horvat $1,711,250 (2)
-Salary Remaining : $600,049
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Brayden Schenn $1,276,000 (4)
-Salary Remaining : $447,429
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Quinn Hughes $1,050,000 (3)
-Salary Remaining : $368,182
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Elias Pettersson $962,500 (2)
-Salary Remaining : $337,500
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Daniel Vladar $907,500 (4)
-Salary Remaining : $318,214
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Braden Schneider $900,000 (5)
-Salary Remaining : $315,584
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Kaiden Guhle $900,000 (5)
-Salary Remaining : $315,584
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Mason McTavish $825,000 (1)
-Salary Remaining : $289,286
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Kirby Dach $800,000 (2)
-Salary Remaining : $280,519
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Vince Dunn $700,000 (5)
-Salary Remaining : $245,455
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Nolan Foote $650,000 (2)
-Salary Remaining : $227,922
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Adam Raska $600,000 (3)
-Salary Remaining : $210,390
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Kaedan Korczak $600,000 (4)
-Salary Remaining : $210,390
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Lucas Elvenes $550,000 (2)
-Salary Remaining : $192,857
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Total Pro Players22
Salary Commitment
Year 13 : $32,364,173
Year 14 : $31,539,173
Year 15 : $23,365,423
Year 16 : $12,539,500
Salary Average Commitment
Year 13 : $880,000
Year 14 : $840,000
Year 15 : $600,000
Year 16 : $360,000
Salary Cap with 1 Way Contract
Year 13 : $32,364,173
Year 14 : $31,539,173
Year 15 : $23,365,423
Year 16 : $12,539,500

Farm Players Salaries

Lucas Raymond $925,000 (5)
Salary Remaining : $320,425
Salary Average : $40,000
Salary Average Remaining : $13,856
Patrik Berglund $220,000 (2)
Salary Remaining : $76,209
Salary Average : $4,000
Salary Average Remaining : $1,386
John-Michael Liles $172,500 (2)
Salary Remaining : $59,755
Salary Average : $4,000
Salary Average Remaining : $1,386
Emerson Etem $113,920 (4)
Salary Remaining : $39,462
Salary Average : $4,000
Salary Average Remaining : $1,386
Bryce Swan $112,300 (1)
Salary Remaining : $38,901
Salary Average : $4,000
Salary Average Remaining : $1,386
Chris Butler $98,300 (1)
Salary Remaining : $34,052
Salary Average : $4,000
Salary Average Remaining : $1,386
Michael Funk $92,700 (1)
Salary Remaining : $32,112
Salary Average : $4,000
Salary Average Remaining : $1,386
Zach Benson $90,000 (3)
Salary Remaining : $31,176
Salary Average : $4,000
Salary Average Remaining : $1,386
Konstantin Zakharov $77,500 (2)
Salary Remaining : $26,846
Salary Average : $4,000
Salary Average Remaining : $1,386
Brett Leason $76,800 (2)
Salary Remaining : $26,604
Salary Average : $4,000
Salary Average Remaining : $1,386
David Spacek $70,000 (2)
Salary Remaining : $24,248
Salary Average : $4,000
Salary Average Remaining : $1,386
Mason Lohrei $70,000 (5)
Salary Remaining : $24,248
Salary Average : $4,000
Salary Average Remaining : $1,386
Gavin Hayes $70,000 (2)
Salary Remaining : $24,248
Salary Average : $4,000
Salary Average Remaining : $1,386
Aatu Räty $70,000 (1)
Salary Remaining : $24,248
Salary Average : $4,000
Salary Average Remaining : $1,386
Marat Khusnutdinov $70,000 (5)
Salary Remaining : $24,248
Salary Average : $4,000
Salary Average Remaining : $1,386
Jordan Dumais $70,000 (2)
Salary Remaining : $24,248
Salary Average : $4,000
Salary Average Remaining : $1,386
Sergei Ivanov $70,000 (2)
Salary Remaining : $24,248
Salary Average : $4,000
Salary Average Remaining : $1,386
Tyler Parsons $67,500 (1)
Salary Remaining : $23,382
Salary Average : $4,000
Salary Average Remaining : $1,386
Reece Newkirk $64,000 (2)
Salary Remaining : $22,170
Salary Average : $4,000
Salary Average Remaining : $1,386
Hampton Slukynsky $60,000 (3)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Rodwin Dionicio $60,000 (3)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Adam Engström $60,000 (2)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Nikita Chibrikov $60,000 (1)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Michal Teplý $60,000 (2)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Karel Vejmelka $59,400 (2)
Salary Remaining : $20,576
Salary Average : $4,000
Salary Average Remaining : $1,386
Joshua Roy $55,000 (1)
Salary Remaining : $19,052
Salary Average : $4,000
Salary Average Remaining : $1,386
Jonah Gadjovich $50,000 (1)
Salary Remaining : $17,320
Salary Average : $4,000
Salary Average Remaining : $1,386
Joni Ikonen $50,000 (1)
Salary Remaining : $17,320
Salary Average : $4,000
Salary Average Remaining : $1,386
Scott Walford $50,000 (1)
Salary Remaining : $17,320
Salary Average : $4,000
Salary Average Remaining : $1,386
Ryan Ufko $50,000 (2)
Salary Remaining : $17,320
Salary Average : $4,000
Salary Average Remaining : $1,386
Marian Studenic $50,000 (1)
Salary Remaining : $17,320
Salary Average : $4,000
Salary Average Remaining : $1,386
Filip Westerlund $50,000 (1)
Salary Remaining : $17,320
Salary Average : $4,000
Salary Average Remaining : $1,386
Total Farm Players32
Salary Commitment
Year 13 : $3,314,920
Year 14 : $1,676,620
Year 15 : $556,420
Year 16 : $346,420
Salary Average Commitment
Year 13 : $164,000
Year 14 : $80,000
Year 15 : $28,000
Year 16 : $16,000

PHILADELPHIA MADMEN



Arena Capacity - Ticket Price
Attendance - %

Arena NameBroadstreet Arena
Level 1: 6500 - $99 - 6,139 - 94.45%
Level 2: 5500 - $69 - 4,478 - 81.41%
Level 3: 2000 - $49 - 1,816 - 90.80%
Level 4: 4000 - $34 - 3,419 - 85.48%
Luxury : 1500 - $201 - 1,332 - 88.80%
Total Capacity :19500
Farm
Farm Level 1: 2000 - $30 - 1,798 - 89.92%
Farm Level 2: 1000 - $15 - 844 - 84.42%
Farm Total Capacity :3000

Income

Home Games Left13
Average Attendance - %17,184 - 88.12%
Average Income per Game$1,389,205
Year to Date Revenue$40,286,946
Farm
Home Games Left14
Average Attendance - %2,643 - 88.09%
Average Income per Game$74,453
Year to Date Revenue$2,084,684

Expense

Pro Players Total Salaries$26,990,267
Farm Players Total Salaries$2,927,727
Coaches Total Salaries$2,911,000
Luxury Taxe Total$376,190
Special Salary Cap Value$0
Pro Year To Date Expenses$19,834,159
Farm Year To Date Expenses$2,850,458
Pro Salary Cap To Date$18,860,116
Farm Salary Cap To Date$1,928,231

Estimate

Pro Estimated Season Revenue$18,059,665
Farm Estimated Season Revenue$1,042,342
Pro Remaining Season Days54
Pro Expenses Per Days$185,002
Pro Estimated Expenses$9,990,108
Farm Remaining Season Days53
Farm Expenses Per Days$28,358
Farm Estimated Expenses$1,502,974
Estimated Season Expenses$11,493,082
Season Salary Cap$29,917,994
Estimate Under Maximum Salary Cap of $50,000,000$20,082,006
Estimate Over Minimum Salary Cap of $18,000,000 $11,917,994
Current Bank Account$368,982,385
Projected Bank Account$376,591,310

Pro Players Salaries

Anze Kopitar $2,909,500 (4)
-Salary Remaining : $1,020,214
-Salary Average : $0
-Salary Average Remaining : $0
Steven Stamkos $2,617,675 (5)
-Salary Remaining : $917,886
-Salary Average : $0
-Salary Average Remaining : $0
Ryan Ellis $2,237,500 (4)
-Salary Remaining : $784,578
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Nikita Kucherov $2,050,000 (3)
-Salary Remaining : $718,831
-Salary Average : $0
-Salary Average Remaining : $0
Carey Price $1,824,000 (4)
-Salary Remaining : $639,584
-Salary Average : $0
-Salary Average Remaining : $0
Alexander Khokhlachev $1,547,438 (3)
-Salary Remaining : $542,608
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Anthony Mantha $1,358,250 (2)
-Salary Remaining : $476,269
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Kirill Tulupov $1,278,000 (2)
-Salary Remaining : $448,130
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Clayton Keller $1,267,575 (5)
-Salary Remaining : $444,474
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Max Pacioretty $1,212,891 (5)
-Salary Remaining : $425,299
-Salary Average : $0
-Salary Average Remaining : $0
Brayden McNabb $1,200,000 (3)
-Salary Remaining : $420,779
-Salary Average : $0
-Salary Average Remaining : $0
Brett Sonne $1,122,000 (1)
-Salary Remaining : $393,429
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Yegor Chinakhov $900,000 (5)
-Salary Remaining : $315,584
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Evan Bouchard $750,000 (2)
-Salary Remaining : $262,987
-Salary Average : $40,000
-Salary Average Remaining : $14,026
German Rubtsov $750,000 (1)
-Salary Remaining : $262,987
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Deryk Engelland $683,438 (3)
-Salary Remaining : $239,647
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Marcus Hogberg $650,000 (1)
-Salary Remaining : $227,922
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Luke Gazdic $632,000 (2)
-Salary Remaining : $221,610
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Dale Weise $500,000 (4)
-Salary Remaining : $175,325
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Koehn Ziemmer $500,000 (3)
-Salary Remaining : $175,325
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Beckett Hendrickson $500,000 (3)
-Salary Remaining : $175,325
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Nikita Okhotiuk $500,000 (2)
-Salary Remaining : $175,325
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Total Pro Players22
Salary Commitment
Year 13 : $26,990,267
Year 14 : $24,468,267
Year 15 : $19,950,017
Year 16 : $13,469,141
Salary Average Commitment
Year 13 : $640,000
Year 14 : $520,000
Year 15 : $320,000
Year 16 : $160,000
Salary Cap with 1 Way Contract
Year 13 : $26,990,267
Year 14 : $24,468,267
Year 15 : $19,950,017
Year 16 : $13,469,141

Farm Players Salaries

Magnus Paajarvi $273,125 (5)
Salary Remaining : $94,612
Salary Average : $4,000
Salary Average Remaining : $1,386
Beau Bennett $212,500 (4)
Salary Remaining : $73,611
Salary Average : $4,000
Salary Average Remaining : $1,386
Kyle Beach $203,602 (3)
Salary Remaining : $70,529
Salary Average : $4,000
Salary Average Remaining : $1,386
Bruno Gervais $125,000 (5)
Salary Remaining : $43,301
Salary Average : $4,000
Salary Average Remaining : $1,386
Luca Caputi $107,500 (5)
Salary Remaining : $37,239
Salary Average : $4,000
Salary Average Remaining : $1,386
Vincent Trocheck $107,500 (1)
Salary Remaining : $37,239
Salary Average : $4,000
Salary Average Remaining : $1,386
Matt Hackett $104,400 (2)
Salary Remaining : $36,165
Salary Average : $4,000
Salary Average Remaining : $1,386
Jordan Binnington $100,000 (1)
Salary Remaining : $34,641
Salary Average : $4,000
Salary Average Remaining : $1,386
Eric Tangradi $94,600 (1)
Salary Remaining : $32,770
Salary Average : $4,000
Salary Average Remaining : $1,386
Denton Mateychuk $90,000 (2)
Salary Remaining : $31,176
Salary Average : $4,000
Salary Average Remaining : $1,386
Jonathan Lekkerimäki $90,000 (2)
Salary Remaining : $31,176
Salary Average : $4,000
Salary Average Remaining : $1,386
Dalibor Dvorský $90,000 (3)
Salary Remaining : $31,176
Salary Average : $4,000
Salary Average Remaining : $1,386
Tom Willander $90,000 (3)
Salary Remaining : $31,176
Salary Average : $4,000
Salary Average Remaining : $1,386
Conor Geekie $90,000 (2)
Salary Remaining : $31,176
Salary Average : $4,000
Salary Average Remaining : $1,386
Morgan Klimchuk $84,500 (2)
Salary Remaining : $29,271
Salary Average : $4,000
Salary Average Remaining : $1,386
Taylor Cammarata $80,000 (3)
Salary Remaining : $27,712
Salary Average : $4,000
Salary Average Remaining : $1,386
Ryan MacInnis $77,500 (3)
Salary Remaining : $26,846
Salary Average : $4,000
Salary Average Remaining : $1,386
Michael McLeod $77,500 (1)
Salary Remaining : $26,846
Salary Average : $4,000
Salary Average Remaining : $1,386
Alexander Nikishin $70,000 (5)
Salary Remaining : $24,248
Salary Average : $4,000
Salary Average Remaining : $1,386
Carson Bjarnason $70,000 (3)
Salary Remaining : $24,248
Salary Average : $4,000
Salary Average Remaining : $1,386
Aleksi Heimosalmi $70,000 (1)
Salary Remaining : $24,248
Salary Average : $4,000
Salary Average Remaining : $1,386
Lassi Thomson $65,000 (2)
Salary Remaining : $22,516
Salary Average : $4,000
Salary Average Remaining : $1,386
Malte Setkov $65,000 (3)
Salary Remaining : $22,516
Salary Average : $4,000
Salary Average Remaining : $1,386
Jakub Dvořák $60,000 (3)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Sasha Pastujov $60,000 (1)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Ilya Konovalov $60,000 (4)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Lukáš Dostál $60,000 (1)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Vinzenz Rohrer $50,000 (2)
Salary Remaining : $17,320
Salary Average : $4,000
Salary Average Remaining : $1,386
Aidan Hreschuk $50,000 (1)
Salary Remaining : $17,320
Salary Average : $4,000
Salary Average Remaining : $1,386
Maxim Goncharov $50,000 (1)
Salary Remaining : $17,320
Salary Average : $4,000
Salary Average Remaining : $1,386
Simon Hjalmarsson $50,000 (1)
Salary Remaining : $17,320
Salary Average : $4,000
Salary Average Remaining : $1,386
Isaak Phillips $50,000 (1)
Salary Remaining : $17,320
Salary Average : $4,000
Salary Average Remaining : $1,386
Total Farm Players32
Salary Commitment
Year 13 : $2,927,727
Year 14 : $2,158,127
Year 15 : $1,584,227
Year 16 : $848,125
Salary Average Commitment
Year 13 : $128,000
Year 14 : $84,000
Year 15 : $56,000
Year 16 : $24,000

PINCHER CREEK PREDATORS



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Jungle
Level 1: 7000 - $100 - 6,408 - 91.54%
Level 2: 6000 - $70 - 4,331 - 72.18%
Level 3: 3000 - $40 - 2,529 - 84.29%
Level 4: 5000 - $30 - 4,237 - 84.73%
Luxury : 2000 - $175 - 1,408 - 70.38%
Total Capacity :23000
Farm
Farm Level 1: 3000 - $50 - 1,826 - 60.85%
Farm Level 2: 2000 - $30 - 1,081 - 54.07%
Farm Total Capacity :5000

Income

Home Games Left14
Average Attendance - %18,912 - 82.22%
Average Income per Game$1,418,519
Year to Date Revenue$39,718,545
Farm
Home Games Left14
Average Attendance - %2,907 - 58.14%
Average Income per Game$123,723
Year to Date Revenue$3,464,250

Expense

Pro Players Total Salaries$31,492,760
Farm Players Total Salaries$2,245,400
Coaches Total Salaries$2,009,000
Luxury Taxe Total$413,827
Special Salary Cap Value$0
Pro Year To Date Expenses$21,396,754
Farm Year To Date Expenses$2,050,751
Pro Salary Cap To Date$20,741,571
Farm Salary Cap To Date$1,397,151

Estimate

Pro Estimated Season Revenue$19,859,272
Farm Estimated Season Revenue$1,732,125
Pro Remaining Season Days54
Pro Expenses Per Days$211,050
Pro Estimated Expenses$11,396,700
Farm Remaining Season Days53
Farm Expenses Per Days$21,212
Farm Estimated Expenses$1,124,236
Estimated Season Expenses$12,520,936
Season Salary Cap$33,738,160
Estimate Under Maximum Salary Cap of $50,000,000$16,261,840
Estimate Over Minimum Salary Cap of $18,000,000 $15,738,160
Current Bank Account$365,998,266
Projected Bank Account$375,068,727

Pro Players Salaries

Drew Doughty $2,622,375 (1)
-Salary Remaining : $919,534
-Salary Average : $0
-Salary Average Remaining : $0
Alex DeBrincat $2,139,750 (5)
-Salary Remaining : $750,302
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Tuukka Rask $2,111,385 (4)
-Salary Remaining : $740,356
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Jakub Vrana $1,900,000 (3)
-Salary Remaining : $666,234
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Jared McCann $1,875,000 (4)
-Salary Remaining : $657,468
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Logan Stanley $1,612,500 (5)
-Salary Remaining : $565,422
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Brandon Kozun $1,600,000 (1)
-Salary Remaining : $561,039
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Mark Stone $1,584,700 (3)
-Salary Remaining : $555,674
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Tyler Toffoli $1,569,750 (3)
-Salary Remaining : $550,432
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Jordan Eberle $1,486,000 (1)
-Salary Remaining : $521,065
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Alec Martinez $1,460,000 (1)
-Salary Remaining : $511,948
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Jack Campbell $1,265,625 (4)
-Salary Remaining : $443,791
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Nino Niederreiter $1,025,675 (5)
-Salary Remaining : $359,652
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Dante Fabbro $1,012,500 (5)
-Salary Remaining : $355,032
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Tyson Jost $950,000 (1)
-Salary Remaining : $333,117
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Brett Howden $900,000 (1)
-Salary Remaining : $315,584
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Troy Terry $850,000 (2)
-Salary Remaining : $298,052
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Jakob Chychrun $825,000 (2)
-Salary Remaining : $289,286
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Eric Comrie $812,500 (3)
-Salary Remaining : $284,903
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Trevor Zegras $800,000 (4)
-Salary Remaining : $280,519
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Barrett Hayton $775,000 (2)
-Salary Remaining : $271,753
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Jacob Larsson $715,000 (4)
-Salary Remaining : $250,714
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Cody Goloubef $600,000 (2)
-Salary Remaining : $210,390
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Andreas Englund $500,000 (1)
-Salary Remaining : $175,325
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Stefan Noesen $500,000 (1)
-Salary Remaining : $175,325
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Total Pro Players25
Salary Commitment
Year 13 : $31,492,760
Year 14 : $21,474,385
Year 15 : $18,424,385
Year 16 : $12,557,435
Salary Average Commitment
Year 13 : $960,000
Year 14 : $680,000
Year 15 : $520,000
Year 16 : $360,000
Salary Cap with 1 Way Contract
Year 13 : $31,492,760
Year 14 : $21,474,385
Year 15 : $18,424,385
Year 16 : $12,557,435

Farm Players Salaries

Mathieu Perreault $160,600 (5)
Salary Remaining : $55,633
Salary Average : $4,000
Salary Average Remaining : $1,386
Jaden Schwartz $113,900 (1)
Salary Remaining : $39,456
Salary Average : $4,000
Salary Average Remaining : $1,386
MacKenzie Entwistle $97,500 (3)
Salary Remaining : $33,775
Salary Average : $4,000
Salary Average Remaining : $1,386
Torey Krug $88,000 (3)
Salary Remaining : $30,484
Salary Average : $4,000
Salary Average Remaining : $1,386
Brandon Sutter $85,000 (1)
Salary Remaining : $29,444
Salary Average : $4,000
Salary Average Remaining : $1,386
Dylan Holloway $82,500 (5)
Salary Remaining : $28,578
Salary Average : $4,000
Salary Average Remaining : $1,386
Anthony Duclair $75,000 (2)
Salary Remaining : $25,980
Salary Average : $4,000
Salary Average Remaining : $1,386
Andrew Gibson $70,000 (3)
Salary Remaining : $24,248
Salary Average : $4,000
Salary Average Remaining : $1,386
Brock Faber $70,000 (5)
Salary Remaining : $24,248
Salary Average : $4,000
Salary Average Remaining : $1,386
Zach Dean $70,000 (1)
Salary Remaining : $24,248
Salary Average : $4,000
Salary Average Remaining : $1,386
Ryker Evans $70,000 (1)
Salary Remaining : $24,248
Salary Average : $4,000
Salary Average Remaining : $1,386
Ivan Zhigalov $70,000 (2)
Salary Remaining : $24,248
Salary Average : $4,000
Salary Average Remaining : $1,386
Petr Mrazek $67,500 (1)
Salary Remaining : $23,382
Salary Average : $4,000
Salary Average Remaining : $1,386
Trent Frederic $65,400 (2)
Salary Remaining : $22,655
Salary Average : $4,000
Salary Average Remaining : $1,386
Simon Holmström $65,000 (2)
Salary Remaining : $22,516
Salary Average : $4,000
Salary Average Remaining : $1,386
John Beecher $65,000 (2)
Salary Remaining : $22,516
Salary Average : $4,000
Salary Average Remaining : $1,386
Vincent Iorio $60,000 (1)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Coulson Pitre $60,000 (3)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Jakob Silfverberg $60,000 (2)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Ryan Graves $60,000 (1)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Sven Andrighetto $60,000 (2)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Eemil Viro $60,000 (3)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Jonathan Castagna $60,000 (3)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Ville Koivunen $60,000 (1)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Cruz Lucius $50,000 (2)
Salary Remaining : $17,320
Salary Average : $4,000
Salary Average Remaining : $1,386
Vilmer Alriksson $50,000 (3)
Salary Remaining : $17,320
Salary Average : $4,000
Salary Average Remaining : $1,386
Kristian Vesalainen $50,000 (1)
Salary Remaining : $17,320
Salary Average : $4,000
Salary Average Remaining : $1,386
Brandon Svoboda $50,000 (3)
Salary Remaining : $17,320
Salary Average : $4,000
Salary Average Remaining : $1,386
Lucas Edmonds $50,000 (2)
Salary Remaining : $17,320
Salary Average : $4,000
Salary Average Remaining : $1,386
Dmitry Orlov $50,000 (1)
Salary Remaining : $17,320
Salary Average : $4,000
Salary Average Remaining : $1,386
Arvid Söderblom $50,000 (3)
Salary Remaining : $17,320
Salary Average : $4,000
Salary Average Remaining : $1,386
Brendan Perlini $50,000 (1)
Salary Remaining : $17,320
Salary Average : $4,000
Salary Average Remaining : $1,386
Justin Sourdif $50,000 (1)
Salary Remaining : $17,320
Salary Average : $4,000
Salary Average Remaining : $1,386
Total Farm Players33
Salary Commitment
Year 13 : $2,245,400
Year 14 : $1,459,000
Year 15 : $898,600
Year 16 : $313,100
Salary Average Commitment
Year 13 : $132,000
Year 14 : $84,000
Year 15 : $48,000
Year 16 : $12,000

SAN JOSE BLASPHEMERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameBrimstone Palace
Level 1: 7000 - $100 - 6,360 - 90.85%
Level 2: 6000 - $60 - 5,573 - 92.89%
Level 3: 3000 - $35 - 2,590 - 86.33%
Level 4: 5000 - $25 - 4,380 - 87.61%
Luxury : 2000 - $200 - 1,390 - 69.49%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $35 - 1,720 - 86.01%
Farm Level 2: 1000 - $15 - 976 - 97.63%
Farm Total Capacity :3000

Income

Home Games Left14
Average Attendance - %20,293 - 88.23%
Average Income per Game$1,448,470
Year to Date Revenue$40,557,155
Farm
Home Games Left14
Average Attendance - %2,696 - 89.88%
Average Income per Game$74,850
Year to Date Revenue$2,095,795

Expense

Pro Players Total Salaries$30,785,031
Farm Players Total Salaries$2,673,200
Coaches Total Salaries$2,369,000
Luxury Taxe Total$399,678
Special Salary Cap Value$0
Pro Year To Date Expenses$20,954,680
Farm Year To Date Expenses$2,339,382
Pro Salary Cap To Date$20,033,210
Farm Salary Cap To Date$1,718,482

Estimate

Pro Estimated Season Revenue$20,278,578
Farm Estimated Season Revenue$1,047,898
Pro Remaining Season Days54
Pro Expenses Per Days$209,117
Pro Estimated Expenses$11,292,318
Farm Remaining Season Days53
Farm Expenses Per Days$23,681
Farm Estimated Expenses$1,255,093
Estimated Season Expenses$12,547,411
Season Salary Cap$33,458,231
Estimate Under Maximum Salary Cap of $50,000,000$16,541,769
Estimate Over Minimum Salary Cap of $18,000,000 $15,458,231
Current Bank Account$462,654,238
Projected Bank Account$471,433,303

Pro Players Salaries

Jacob Trouba $2,382,656 (4)
-Salary Remaining : $835,477
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Dylan Larkin $2,220,000 (3)
-Salary Remaining : $778,442
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Igor Shesterkin $1,935,000 (5)
-Salary Remaining : $678,506
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Rickard Rakell $1,905,000 (2)
-Salary Remaining : $667,987
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Jakub Voracek $1,743,125 (2)
-Salary Remaining : $611,226
-Salary Average : $0
-Salary Average Remaining : $0
Colin White $1,722,500 (4)
-Salary Remaining : $603,994
-Salary Average : $40,000
-Salary Average Remaining : $14,026
David Pastrnak $1,667,500 (1)
-Salary Remaining : $584,708
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Valentin Zykov $1,650,000 (3)
-Salary Remaining : $578,571
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Zack Kassian $1,407,000 (2)
-Salary Remaining : $493,364
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Jamie Benn $1,372,000 (2)
-Salary Remaining : $481,091
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Martin Jones $1,300,000 (2)
-Salary Remaining : $455,844
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Jeremy Swayman $1,139,000 (2)
-Salary Remaining : $399,390
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Joe Morrow $1,100,000 (1)
-Salary Remaining : $385,714
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Simon Despres $1,000,000 (2)
-Salary Remaining : $350,649
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Artturi Lehkonen $1,000,000 (3)
-Salary Remaining : $350,649
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Kirill Kaprizov $925,000 (3)
-Salary Remaining : $324,351
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Kerby Rychel $891,250 (3)
-Salary Remaining : $312,516
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Alexis Lafrenière $825,000 (5)
-Salary Remaining : $289,286
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Juuso Välimäki $800,000 (2)
-Salary Remaining : $280,519
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Dawson Mercer $800,000 (5)
-Salary Remaining : $280,519
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Peyton Krebs $750,000 (2)
-Salary Remaining : $262,987
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Moritz Seider $750,000 (4)
-Salary Remaining : $262,987
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Bowen Byram $750,000 (2)
-Salary Remaining : $262,987
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Erik Brännström $750,000 (2)
-Salary Remaining : $262,987
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Total Pro Players24
Salary Commitment
Year 13 : $30,785,031
Year 14 : $28,017,531
Year 15 : $15,101,406
Year 16 : $8,415,156
Salary Average Commitment
Year 13 : $920,000
Year 14 : $840,000
Year 15 : $440,000
Year 16 : $240,000
Salary Cap with 1 Way Contract
Year 13 : $30,785,031
Year 14 : $28,017,531
Year 15 : $15,101,406
Year 16 : $8,415,156

Farm Players Salaries

Dalton Thrower $94,400 (1)
Salary Remaining : $32,701
Salary Average : $4,000
Salary Average Remaining : $1,386
Will Butcher $90,500 (3)
Salary Remaining : $31,350
Salary Average : $4,000
Salary Average Remaining : $1,386
Šimon Nemec $90,000 (2)
Salary Remaining : $31,176
Salary Average : $4,000
Salary Average Remaining : $1,386
Easton Cowan $90,000 (3)
Salary Remaining : $31,176
Salary Average : $4,000
Salary Average Remaining : $1,386
Mario Ferraro $89,700 (1)
Salary Remaining : $31,073
Salary Average : $4,000
Salary Average Remaining : $1,386
Kent Johnson $82,500 (1)
Salary Remaining : $28,578
Salary Average : $4,000
Salary Average Remaining : $1,386
Seamus Casey $80,000 (2)
Salary Remaining : $27,712
Salary Average : $4,000
Salary Average Remaining : $1,386
Hendrix Lapierre $80,000 (5)
Salary Remaining : $27,712
Salary Average : $4,000
Salary Average Remaining : $1,386
Danila Yurov $80,000 (2)
Salary Remaining : $27,712
Salary Average : $4,000
Salary Average Remaining : $1,386
Scott Perunovich $78,000 (1)
Salary Remaining : $27,020
Salary Average : $4,000
Salary Average Remaining : $1,386
Philip Broberg $75,000 (4)
Salary Remaining : $25,980
Salary Average : $4,000
Salary Average Remaining : $1,386
Luca Cagnoni $70,000 (3)
Salary Remaining : $24,248
Salary Average : $4,000
Salary Average Remaining : $1,386
Arthur Kaliyev $70,000 (2)
Salary Remaining : $24,248
Salary Average : $4,000
Salary Average Remaining : $1,386
Chase Stillman $70,000 (1)
Salary Remaining : $24,248
Salary Average : $4,000
Salary Average Remaining : $1,386
Gleb Trikozov $70,000 (2)
Salary Remaining : $24,248
Salary Average : $4,000
Salary Average Remaining : $1,386
Aleksandr Kisakov $70,000 (1)
Salary Remaining : $24,248
Salary Average : $4,000
Salary Average Remaining : $1,386
Rhett Pitlick $66,000 (2)
Salary Remaining : $22,863
Salary Average : $4,000
Salary Average Remaining : $1,386
Stelio Mattheos $65,000 (1)
Salary Remaining : $22,516
Salary Average : $4,000
Salary Average Remaining : $1,386
Egor Afanasyev $65,000 (2)
Salary Remaining : $22,516
Salary Average : $4,000
Salary Average Remaining : $1,386
Evan Fitzpatrick $65,000 (1)
Salary Remaining : $22,516
Salary Average : $4,000
Salary Average Remaining : $1,386
Mike Anderson $65,000 (1)
Salary Remaining : $22,516
Salary Average : $4,000
Salary Average Remaining : $1,386
Jordan Harris $62,500 (1)
Salary Remaining : $21,650
Salary Average : $4,000
Salary Average Remaining : $1,386
Philipp Kurashev $62,100 (1)
Salary Remaining : $21,512
Salary Average : $4,000
Salary Average Remaining : $1,386
Evan Nause $60,000 (1)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Max Gildon $60,000 (3)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Jean-Luc Foudy $60,000 (5)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
George Fegaras $60,000 (2)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Daemon Hunt $60,000 (5)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Damian Clara $60,000 (3)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Zion Nybeck $60,000 (5)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Ivan Morozov $60,000 (2)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Philip Svedebäck $55,000 (1)
Salary Remaining : $19,052
Salary Average : $4,000
Salary Average Remaining : $1,386
Jakub Škarek $55,000 (1)
Salary Remaining : $19,052
Salary Average : $4,000
Salary Average Remaining : $1,386
John Hayden $52,500 (2)
Salary Remaining : $18,186
Salary Average : $4,000
Salary Average Remaining : $1,386
Thomas Bordeleau $50,000 (3)
Salary Remaining : $17,320
Salary Average : $4,000
Salary Average Remaining : $1,386
Samuel Savoie $50,000 (2)
Salary Remaining : $17,320
Salary Average : $4,000
Salary Average Remaining : $1,386
Sawyer Mynio $50,000 (3)
Salary Remaining : $17,320
Salary Average : $4,000
Salary Average Remaining : $1,386
Josh Bloom $50,000 (1)
Salary Remaining : $17,320
Salary Average : $4,000
Salary Average Remaining : $1,386
Jon Gillies $50,000 (1)
Salary Remaining : $17,320
Salary Average : $4,000
Salary Average Remaining : $1,386
Dominic Turgeon $50,000 (1)
Salary Remaining : $17,320
Salary Average : $4,000
Salary Average Remaining : $1,386
Total Farm Players40
Salary Commitment
Year 13 : $2,673,200
Year 14 : $1,549,000
Year 15 : $805,500
Year 16 : $335,000
Salary Average Commitment
Year 13 : $160,000
Year 14 : $92,000
Year 15 : $48,000
Year 16 : $20,000

SYRACUSE BULLDOGS



Arena Capacity - Ticket Price
Attendance - %

Arena NameMemorial Auditorium
Level 1: 6000 - $101 - 5,833 - 97.22%
Level 2: 5000 - $100 - 3,177 - 63.55%
Level 3: 2000 - $90 - 1,048 - 52.40%
Level 4: 4000 - $80 - 1,616 - 40.40%
Luxury : 1000 - $200 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1,986 - 99.32%
Farm Level 2: 1000 - $20 - 761 - 76.09%
Farm Total Capacity :3000

Income

Home Games Left13
Average Attendance - %12,675 - 70.42%
Average Income per Game$1,330,517
Year to Date Revenue$38,585,006
Farm
Home Games Left14
Average Attendance - %2,747 - 91.57%
Average Income per Game$64,876
Year to Date Revenue$1,816,530

Expense

Pro Players Total Salaries$34,221,843
Farm Players Total Salaries$2,318,930
Coaches Total Salaries$4,508,000
Luxury Taxe Total$395,170
Special Salary Cap Value$0
Pro Year To Date Expenses$21,956,627
Farm Year To Date Expenses$2,428,547
Pro Salary Cap To Date$19,808,548
Farm Salary Cap To Date$1,644,230

Estimate

Pro Estimated Season Revenue$17,296,727
Farm Estimated Season Revenue$908,265
Pro Remaining Season Days54
Pro Expenses Per Days$243,700
Pro Estimated Expenses$13,159,800
Farm Remaining Season Days53
Farm Expenses Per Days$23,000
Farm Estimated Expenses$1,219,000
Estimated Season Expenses$14,378,800
Season Salary Cap$36,540,773
Estimate Under Maximum Salary Cap of $50,000,000$13,459,227
Estimate Over Minimum Salary Cap of $18,000,000 $18,540,773
Current Bank Account$360,825,653
Projected Bank Account$364,651,845

Pro Players Salaries

Thomas Greiss $2,670,469 (2)
-Salary Remaining : $936,398
-Salary Average : $0
-Salary Average Remaining : $0
Sam Bennett $2,385,000 (4)
-Salary Remaining : $836,299
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Tom Sestito $2,328,090 (3)
-Salary Remaining : $816,343
-Salary Average : $1,090,000
-Salary Average Remaining : $382,208
Nicolas Corbeil $2,304,534 (2)
-Salary Remaining : $808,083
-Salary Average : $0
-Salary Average Remaining : $0
Dylan Strome $2,065,000 (4)
-Salary Remaining : $724,091
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Michael McCarron $2,000,000 (1)
-Salary Remaining : $701,299
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Louis Leblanc $1,682,000 (2)
-Salary Remaining : $589,792
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Henrik Samuelsson $1,571,250 (5)
-Salary Remaining : $550,958
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Nathan Beaulieu $1,400,000 (1)
-Salary Remaining : $490,909
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Calvin Pickard $1,300,000 (3)
-Salary Remaining : $455,844
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Adam Henrique $1,272,500 (5)
-Salary Remaining : $446,201
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Jordan Greenway $1,250,000 (2)
-Salary Remaining : $438,312
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Patrik Laine $1,225,000 (1)
-Salary Remaining : $429,545
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Slater Koekkoek $1,151,000 (2)
-Salary Remaining : $403,597
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Viktor Arvidsson $1,000,000 (5)
-Salary Remaining : $350,649
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Reilly Smith $995,500 (5)
-Salary Remaining : $349,071
-Salary Average : $40,000
-Salary Average Remaining : $14,026
K'Andre Miller $937,500 (3)
-Salary Remaining : $328,734
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Bradly Nadeau $800,000 (3)
-Salary Remaining : $280,519
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Simon Edvinsson $800,000 (1)
-Salary Remaining : $280,519
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Nolan Patrick $800,000 (2)
-Salary Remaining : $280,519
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Henri Jokiharju $750,000 (2)
-Salary Remaining : $262,987
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Urho Vaakanainen $750,000 (2)
-Salary Remaining : $262,987
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Cayden Primeau $750,000 (2)
-Salary Remaining : $262,987
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Noah Dobson $750,000 (3)
-Salary Remaining : $262,987
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Connor Hall $684,000 (1)
-Salary Remaining : $239,844
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Kirill Maksimov $600,000 (2)
-Salary Remaining : $210,390
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Total Pro Players26
Salary Commitment
Year 13 : $34,221,843
Year 14 : $28,112,843
Year 15 : $15,404,840
Year 16 : $9,289,250
Salary Average Commitment
Year 13 : $2,010,000
Year 14 : $1,810,000
Year 15 : $1,490,000
Year 16 : $240,000
Salary Cap with 1 Way Contract
Year 13 : $34,221,843
Year 14 : $28,112,843
Year 15 : $15,404,840
Year 16 : $9,289,250

Farm Players Salaries

Andrei Loktionov $220,000 (1)
Salary Remaining : $76,209
Salary Average : $4,000
Salary Average Remaining : $1,386
Oskar Lindblom $217,500 (1)
Salary Remaining : $75,343
Salary Average : $4,000
Salary Average Remaining : $1,386
Alexander Sulzer $134,480 (5)
Salary Remaining : $46,585
Salary Average : $4,000
Salary Average Remaining : $1,386
Brett Ritchie $124,950 (1)
Salary Remaining : $43,283
Salary Average : $4,000
Salary Average Remaining : $1,386
Ondrej Palat $119,500 (1)
Salary Remaining : $41,395
Salary Average : $4,000
Salary Average Remaining : $1,386
David Musil $102,500 (2)
Salary Remaining : $35,507
Salary Average : $4,000
Salary Average Remaining : $1,386
Ryan Leonard $90,000 (3)
Salary Remaining : $31,176
Salary Average : $4,000
Salary Average Remaining : $1,386
Trey Augustine $80,000 (3)
Salary Remaining : $27,712
Salary Average : $4,000
Salary Average Remaining : $1,386
Lukas Dragicevic $80,000 (3)
Salary Remaining : $27,712
Salary Average : $4,000
Salary Average Remaining : $1,386
Kasper Halttunen $70,000 (3)
Salary Remaining : $24,248
Salary Average : $4,000
Salary Average Remaining : $1,386
Roman Kantserov $70,000 (3)
Salary Remaining : $24,248
Salary Average : $4,000
Salary Average Remaining : $1,386
Julian Lutz $70,000 (2)
Salary Remaining : $24,248
Salary Average : $4,000
Salary Average Remaining : $1,386
Lenni Hämeenaho $70,000 (3)
Salary Remaining : $24,248
Salary Average : $4,000
Salary Average Remaining : $1,386
Jacob Fowler $70,000 (3)
Salary Remaining : $24,248
Salary Average : $4,000
Salary Average Remaining : $1,386
Mike Benning $60,000 (3)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Matyas Sapovaliv $60,000 (2)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Stanislav Svozil $60,000 (1)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Denver Barkey $60,000 (3)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Viktor Neuchev $60,000 (2)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Harry Young $50,000 (1)
Salary Remaining : $17,320
Salary Average : $4,000
Salary Average Remaining : $1,386
Taylor Raddysh $50,000 (1)
Salary Remaining : $17,320
Salary Average : $4,000
Salary Average Remaining : $1,386
Benjamin Mirageas $50,000 (1)
Salary Remaining : $17,320
Salary Average : $4,000
Salary Average Remaining : $1,386
Sami Niku $50,000 (1)
Salary Remaining : $17,320
Salary Average : $4,000
Salary Average Remaining : $1,386
Aiden Fink $50,000 (3)
Salary Remaining : $17,320
Salary Average : $4,000
Salary Average Remaining : $1,386
Matt Seminoff $50,000 (2)
Salary Remaining : $17,320
Salary Average : $4,000
Salary Average Remaining : $1,386
Tuukka Tieksola $50,000 (3)
Salary Remaining : $17,320
Salary Average : $4,000
Salary Average Remaining : $1,386
Ryder Korczak $50,000 (1)
Salary Remaining : $17,320
Salary Average : $4,000
Salary Average Remaining : $1,386
Jonathan Tychonick $50,000 (1)
Salary Remaining : $17,320
Salary Average : $4,000
Salary Average Remaining : $1,386
Peter Delmas $50,000 (1)
Salary Remaining : $17,320
Salary Average : $4,000
Salary Average Remaining : $1,386
Total Farm Players29
Salary Commitment
Year 13 : $2,318,930
Year 14 : $1,226,980
Year 15 : $884,480
Year 16 : $134,480
Salary Average Commitment
Year 13 : $116,000
Year 14 : $68,000
Year 15 : $48,000
Year 16 : $4,000

VANCOUVER MILLIONAIRES



Arena Capacity - Ticket Price
Attendance - %

Arena NamePacific Coliseum
Level 1: 6000 - $100 - 5,975 - 99.58%
Level 2: 5000 - $60 - 5,000 - 100.00%
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 - 1,789 - 89.44%
Farm Level 2: 1000 - $15 - 988 - 98.75%
Farm Total Capacity :3000

Income

Home Games Left14
Average Attendance - %17,974 - 99.86%
Average Income per Game$1,267,462
Year to Date Revenue$35,488,925
Farm
Home Games Left14
Average Attendance - %2,776 - 92.55%
Average Income per Game$77,424
Year to Date Revenue$2,167,880

Expense

Pro Players Total Salaries$29,841,750
Farm Players Total Salaries$2,481,900
Coaches Total Salaries$2,630,000
Luxury Taxe Total$396,201
Special Salary Cap Value$0
Pro Year To Date Expenses$21,002,611
Farm Year To Date Expenses$2,147,640
Pro Salary Cap To Date$19,859,755
Farm Salary Cap To Date$1,578,995

Estimate

Pro Estimated Season Revenue$17,744,462
Farm Estimated Season Revenue$1,083,940
Pro Remaining Season Days54
Pro Expenses Per Days$205,206
Pro Estimated Expenses$11,081,124
Farm Remaining Season Days53
Farm Expenses Per Days$21,908
Farm Estimated Expenses$1,161,124
Estimated Season Expenses$12,242,248
Season Salary Cap$32,323,650
Estimate Under Maximum Salary Cap of $50,000,000$17,676,350
Estimate Over Minimum Salary Cap of $18,000,000 $14,323,650
Current Bank Account$214,283,599
Projected Bank Account$220,869,753

Pro Players Salaries

Tyler Ennis $3,200,000 (2)
-Salary Remaining : $1,122,078
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Thomas Vanek $2,649,750 (2)
-Salary Remaining : $929,133
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Sergei Bobrovsky $2,082,000 (2)
-Salary Remaining : $730,052
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Landon Ferraro $2,008,125 (2)
-Salary Remaining : $704,148
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Samuel Girard $1,950,000 (5)
-Salary Remaining : $683,766
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Alex Nedeljkovic $1,406,250 (3)
-Salary Remaining : $493,101
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Matt Halischuk $1,397,000 (1)
-Salary Remaining : $489,857
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Colton Parayko $1,328,125 (5)
-Salary Remaining : $465,706
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Bobby Ryan $1,257,000 (1)
-Salary Remaining : $440,766
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Casey Mittelstadt $1,150,000 (2)
-Salary Remaining : $403,247
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Hunter Shinkaruk $1,084,750 (2)
-Salary Remaining : $380,367
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Haydn Fleury $1,046,250 (2)
-Salary Remaining : $366,867
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Artemi Panarin $1,000,000 (1)
-Salary Remaining : $350,649
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Josh Morrissey $975,000 (3)
-Salary Remaining : $341,883
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Robert Thomas $925,000 (2)
-Salary Remaining : $324,351
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Mark Pysyk $900,000 (4)
-Salary Remaining : $315,584
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Logan Brown $862,500 (3)
-Salary Remaining : $302,435
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Eamon McAdam $840,000 (2)
-Salary Remaining : $294,545
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Eeli Tolvanen $800,000 (2)
-Salary Remaining : $280,519
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Travis Dermott $780,000 (3)
-Salary Remaining : $273,506
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Jesperi Kotkaniemi $775,000 (3)
-Salary Remaining : $271,753
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Alexander Nylander $775,000 (1)
-Salary Remaining : $271,753
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Micheal Ferland $650,000 (1)
-Salary Remaining : $227,922
-Salary Average : $40,000
-Salary Average Remaining : $14,026
Total Pro Players23
Salary Commitment
Year 13 : $29,841,750
Year 14 : $24,762,750
Year 15 : $8,976,875
Year 16 : $4,178,125
Salary Average Commitment
Year 13 : $920,000
Year 14 : $720,000
Year 15 : $320,000
Year 16 : $120,000
Salary Cap with 1 Way Contract
Year 13 : $29,841,750
Year 14 : $24,762,750
Year 15 : $8,976,875
Year 16 : $4,178,125

Farm Players Salaries

Laurent Brossoit $138,000 (3)
Salary Remaining : $47,804
Salary Average : $4,000
Salary Average Remaining : $1,386
Derek Stepan $133,900 (3)
Salary Remaining : $46,384
Salary Average : $4,000
Salary Average Remaining : $1,386
Dylan Samberg $116,600 (4)
Salary Remaining : $40,391
Salary Average : $4,000
Salary Average Remaining : $1,386
Ian Mitchell $99,000 (3)
Salary Remaining : $34,294
Salary Average : $4,000
Salary Average Remaining : $1,386
Klim Kostin $91,900 (2)
Salary Remaining : $31,835
Salary Average : $4,000
Salary Average Remaining : $1,386
Jake Sanderson $90,000 (5)
Salary Remaining : $31,176
Salary Average : $4,000
Salary Average Remaining : $1,386
Gabe Perreault $90,000 (3)
Salary Remaining : $31,176
Salary Average : $4,000
Salary Average Remaining : $1,386
Jimmy Snuggerud $90,000 (2)
Salary Remaining : $31,176
Salary Average : $4,000
Salary Average Remaining : $1,386
Isaac Howard $80,000 (2)
Salary Remaining : $27,712
Salary Average : $4,000
Salary Average Remaining : $1,386
Gavin Brindley $80,000 (3)
Salary Remaining : $27,712
Salary Average : $4,000
Salary Average Remaining : $1,386
Luke Hughes $80,000 (1)
Salary Remaining : $27,712
Salary Average : $4,000
Salary Average Remaining : $1,386
Adam Gajan $80,000 (3)
Salary Remaining : $27,712
Salary Average : $4,000
Salary Average Remaining : $1,386
Gabriel Vilardi $77,500 (2)
Salary Remaining : $26,846
Salary Average : $4,000
Salary Average Remaining : $1,386
Vitali Kravtsov $75,000 (1)
Salary Remaining : $25,980
Salary Average : $4,000
Salary Average Remaining : $1,386
Vasily Podkolzin $75,000 (3)
Salary Remaining : $25,980
Salary Average : $4,000
Salary Average Remaining : $1,386
Mackie Samoskevich $70,000 (1)
Salary Remaining : $24,248
Salary Average : $4,000
Salary Average Remaining : $1,386
Cameron Lund $70,000 (2)
Salary Remaining : $24,248
Salary Average : $4,000
Salary Average Remaining : $1,386
Jacob Perreault $70,000 (3)
Salary Remaining : $24,248
Salary Average : $4,000
Salary Average Remaining : $1,386
Felix Unger Sörum $70,000 (3)
Salary Remaining : $24,248
Salary Average : $4,000
Salary Average Remaining : $1,386
Shane Pinto $65,000 (2)
Salary Remaining : $22,516
Salary Average : $4,000
Salary Average Remaining : $1,386
Nicolas Beaudin $65,000 (1)
Salary Remaining : $22,516
Salary Average : $4,000
Salary Average Remaining : $1,386
Kale Clague $60,000 (2)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Hugo Alnefelt $60,000 (2)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Francesco Pinelli $60,000 (1)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Michael Buchinger $60,000 (2)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Simon Robertsson $60,000 (1)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Jayden Perron $60,000 (3)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Lukas Cormier $60,000 (2)
Salary Remaining : $20,784
Salary Average : $4,000
Salary Average Remaining : $1,386
Anton Olsson $55,000 (1)
Salary Remaining : $19,052
Salary Average : $4,000
Salary Average Remaining : $1,386
Topi Ronni $50,000 (2)
Salary Remaining : $17,320
Salary Average : $4,000
Salary Average Remaining : $1,386
Nick Moldenhauer $50,000 (2)
Salary Remaining : $17,320
Salary Average : $4,000
Salary Average Remaining : $1,386
Andrew Strathmann $50,000 (3)
Salary Remaining : $17,320
Salary Average : $4,000
Salary Average Remaining : $1,386
Lucas Forsell $50,000 (1)
Salary Remaining : $17,320
Salary Average : $4,000
Salary Average Remaining : $1,386
Total Farm Players33
Salary Commitment
Year 13 : $2,481,900
Year 14 : $1,966,900
Year 15 : $1,152,500
Year 16 : $206,600
Salary Average Commitment
Year 13 : $132,000
Year 14 : $100,000
Year 15 : $52,000
Year 16 : $8,000

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of $50,000,000
Available Cap Space

Over Minimum of
$18,000,000

Farm Salary Cap

Under Maximum of
$3,400,000

Pro Players

Farm Players

Total Players

BANGOR BEAGLES $403,234,508 $42,755,046 $7,244,954 $24,755,046 $2,686,950 $713,050 243458
BROOKLYN BLAZERS $360,330,042 $38,198,459 $11,801,541 $20,198,459 $2,705,950 $694,050 233255
CALGARY COWBOYS $367,497,047 $35,822,903 $14,177,097 $17,822,903 $2,564,900 $835,100 223658
CAPE BRETON CELTS $424,152,456 $37,889,000 $12,111,000 $19,889,000 $2,273,500 $1,126,500 223456
CAPE FEAR PROWLERS $413,107,527 $45,908,061 $4,091,939 $27,908,061 $2,647,800 $752,200 223254
CHICAGO CRUSHERS $429,261,322 $37,879,668 $12,120,332 $19,879,668 $3,157,700 $242,300 253762
COLORADO WOLVES $486,660,386 $29,030,539 $20,969,461 $11,030,539 $3,286,664 $113,336 203757
COQUITLAM KNIGHTS $387,945,647 $29,913,450 $20,086,550 $11,913,450 $2,262,950 $1,137,050 213253
DETROIT RED WINGS $229,014,798 $36,113,093 $13,886,907 $18,113,093 $2,465,500 $934,500 253358
EDMONTON BUSCHWACKERS $455,354,899 $30,722,844 $19,277,156 $12,722,844 $2,389,500 $1,010,500 223254
HALIFAX HIGHLANDERS $509,654,529 $37,330,123 $12,669,877 $19,330,123 $2,972,925 $427,075 243559
HAWAII TYPHOON $442,371,620 $29,230,550 $20,769,450 $11,230,550 $2,520,300 $879,700 243559
LAS CRUCES SPURS $432,000,731 $35,202,323 $14,797,677 $17,202,323 $2,297,850 $1,102,150 233356
MANHATTAN ISLANDERS $363,079,545 $35,418,578 $14,581,422 $17,418,578 $3,028,975 $371,025 224466
NEWTON NIGHTMARES $276,471,923 $36,994,486 $13,005,514 $18,994,486 $3,100,250 $299,750 243761
NORTH VAN ROCKERS $436,289,065 $30,297,370 $19,702,630 $12,297,370 $2,430,388 $969,612 203555
PENSACOLA BADGERS $366,795,721 $35,679,093 $14,320,907 $17,679,093 $3,314,920 $85,080 223254
PHILADELPHIA MADMEN $368,982,385 $29,917,994 $20,082,006 $11,917,994 $2,927,727 $472,273 223254
PINCHER CREEK PREDATORS $365,998,266 $33,738,160 $16,261,840 $15,738,160 $2,245,400 $1,154,600 253358
SAN JOSE BLASPHEMERS $462,654,238 $33,458,231 $16,541,769 $15,458,231 $2,673,200 $726,800 244064
SYRACUSE BULLDOGS $360,825,653 $36,540,773 $13,459,227 $18,540,773 $2,318,930 $1,081,070 262955
VANCOUVER MILLIONAIRES $214,283,599 $32,323,650 $17,676,350 $14,323,650 $2,481,900 $918,100 233356