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 - 5,945 - 99.09%
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 - 1,745 - 87.27%
Farm Level 2: 1000 - $15 - 999 - 99.90%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %17,945 - 99.70%
Average Income per Game$1,264,543
Year to Date Revenue$44,259,000
Farm
Home Games Left9
Average Attendance - %2,744 - 91.48%
Average Income per Game$76,074
Year to Date Revenue$2,510,455

Expense

Pro Players Total Salaries$43,291,719
Farm Players Total Salaries$2,880,850
Coaches Total Salaries$2,276,000
Luxury Taxe Total$690,123
Special Salary Cap Value$0
Pro Year To Date Expenses$35,444,381
Farm Year To Date Expenses$3,130,519
Pro Salary Cap To Date$34,565,832
Farm Salary Cap To Date$2,221,807

Estimate

Pro Estimated Season Revenue$8,851,800
Farm Estimated Season Revenue$684,670
Pro Remaining Season Days30
Pro Expenses Per Days$297,931
Pro Estimated Expenses$8,937,930
Farm Remaining Season Days35
Farm Expenses Per Days$26,343
Farm Estimated Expenses$922,005
Estimated Season Expenses$9,859,935
Season Salary Cap$46,172,569
Estimate Under Maximum Salary Cap of $55,000,000$8,827,431
Estimate Over Minimum Salary Cap of $20,000,000 $26,172,569
Current Bank Account$421,153,885
Projected Bank Account$420,830,420

Pro Players Salaries

Leland Irving $3,872,814 (2)
-Salary Remaining : $779,761
-Salary Average : $0
-Salary Average Remaining : $0
Jonathan Blum $3,652,015 (4)
-Salary Remaining : $735,305
-Salary Average : $0
-Salary Average Remaining : $0
Matt Duchene $3,395,490 (2)
-Salary Remaining : $683,656
-Salary Average : $0
-Salary Average Remaining : $0
Evgeni Malkin $3,267,000 (5)
-Salary Remaining : $657,785
-Salary Average : $0
-Salary Average Remaining : $0
Alex Ovechkin $2,761,300 (4)
-Salary Remaining : $555,966
-Salary Average : $0
-Salary Average Remaining : $0
P.K. Subban $2,500,000 (2)
-Salary Remaining : $503,356
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Filip Forsberg $2,460,350 (3)
-Salary Remaining : $495,372
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Tyler Seguin $2,292,000 (3)
-Salary Remaining : $461,477
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Jordan Kyrou $2,175,000 (5)
-Salary Remaining : $437,919
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Zach Werenski $2,053,750 (3)
-Salary Remaining : $413,507
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Mackenzie Blackwood $1,950,000 (4)
-Salary Remaining : $392,617
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Sam Reinhart $1,950,000 (1)
-Salary Remaining : $392,617
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Keith Yandle $1,525,000 (1)
-Salary Remaining : $307,047
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Shayne Gostisbehere $1,500,000 (3)
-Salary Remaining : $302,013
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Alex Tuch $1,334,000 (3)
-Salary Remaining : $268,591
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Vladislav Namestnikov $1,200,000 (1)
-Salary Remaining : $241,611
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Nikita Filatov $1,200,000 (1)
-Salary Remaining : $241,611
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Ryan Donato $978,000 (2)
-Salary Remaining : $196,913
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Anton Lundell $900,000 (4)
-Salary Remaining : $181,208
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Jamie Drysdale $800,000 (4)
-Salary Remaining : $161,074
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Dylan Cozens $775,000 (3)
-Salary Remaining : $156,040
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Kaapo Kakko $750,000 (3)
-Salary Remaining : $151,007
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Total Pro Players22
Salary Commitment
Year 14 : $43,291,719
Year 15 : $37,416,719
Year 16 : $26,670,415
Year 17 : $15,505,315
Salary Average Commitment
Year 14 : $680,000
Year 15 : $520,000
Year 16 : $440,000
Year 17 : $160,000
Salary Cap with 1 Way Contract
Year 14 : $43,291,719
Year 15 : $37,416,719
Year 16 : $26,670,415
Year 17 : $15,505,315

Farm Players Salaries

J.T. Miller $137,700 (2)
Salary Remaining : $31,295
Salary Average : $4,000
Salary Average Remaining : $909
Roope Hintz $131,250 (2)
Salary Remaining : $29,830
Salary Average : $4,000
Salary Average Remaining : $909
Evgeny Dadonov $130,300 (1)
Salary Remaining : $29,614
Salary Average : $4,000
Salary Average Remaining : $909
Emil Bemström $120,000 (3)
Salary Remaining : $27,273
Salary Average : $4,000
Salary Average Remaining : $909
Derrick Pouliot $120,000 (2)
Salary Remaining : $27,273
Salary Average : $4,000
Salary Average Remaining : $909
Dmitrij Jaskin $106,500 (2)
Salary Remaining : $24,205
Salary Average : $4,000
Salary Average Remaining : $909
Dylan Holloway $92,500 (4)
Salary Remaining : $21,023
Salary Average : $4,000
Salary Average Remaining : $909
Hunter Brzustewicz $90,000 (2)
Salary Remaining : $20,455
Salary Average : $4,000
Salary Average Remaining : $909
Matvei Michkov $90,000 (2)
Salary Remaining : $20,455
Salary Average : $4,000
Salary Average Remaining : $909
Ryker Evans $90,000 (5)
Salary Remaining : $20,455
Salary Average : $4,000
Salary Average Remaining : $909
Konsta Helenius $90,000 (3)
Salary Remaining : $20,455
Salary Average : $4,000
Salary Average Remaining : $909
Sebastian Cossa $90,000 (5)
Salary Remaining : $20,455
Salary Average : $4,000
Salary Average Remaining : $909
Ondrej Kase $85,100 (1)
Salary Remaining : $19,341
Salary Average : $4,000
Salary Average Remaining : $909
Miles Wood $84,000 (1)
Salary Remaining : $19,091
Salary Average : $4,000
Salary Average Remaining : $909
Matvei Gridin $80,000 (3)
Salary Remaining : $18,182
Salary Average : $4,000
Salary Average Remaining : $909
Filip Bystedt $80,000 (1)
Salary Remaining : $18,182
Salary Average : $4,000
Salary Average Remaining : $909
Andrew Cristall $80,000 (2)
Salary Remaining : $18,182
Salary Average : $4,000
Salary Average Remaining : $909
Riley Heidt $80,000 (2)
Salary Remaining : $18,182
Salary Average : $4,000
Salary Average Remaining : $909
Zach Ostapchuk $80,000 (5)
Salary Remaining : $18,182
Salary Average : $4,000
Salary Average Remaining : $909
Logan Stankoven $80,000 (5)
Salary Remaining : $18,182
Salary Average : $4,000
Salary Average Remaining : $909
Alec Regula $78,500 (1)
Salary Remaining : $17,841
Salary Average : $4,000
Salary Average Remaining : $909
Ville Heinola $75,000 (3)
Salary Remaining : $17,045
Salary Average : $4,000
Salary Average Remaining : $909
Victor Söderström $75,000 (3)
Salary Remaining : $17,045
Salary Average : $4,000
Salary Average Remaining : $909
Scott Wedgewood $75,000 (2)
Salary Remaining : $17,045
Salary Average : $4,000
Salary Average Remaining : $909
Harrison Brunicke $70,000 (3)
Salary Remaining : $15,909
Salary Average : $4,000
Salary Average Remaining : $909
Josh Doan $70,000 (5)
Salary Remaining : $15,909
Salary Average : $4,000
Salary Average Remaining : $909
Michael Hrabal $70,000 (2)
Salary Remaining : $15,909
Salary Average : $4,000
Salary Average Remaining : $909
William Wallinder $70,000 (3)
Salary Remaining : $15,909
Salary Average : $4,000
Salary Average Remaining : $909
Jonatan Berggren $70,000 (1)
Salary Remaining : $15,909
Salary Average : $4,000
Salary Average Remaining : $909
Colby Robak $60,000 (1)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Samu Salminen $60,000 (3)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Jack Thompson $60,000 (3)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Aliaksei Protas $60,000 (1)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Nikita Alexandrov $50,000 (1)
Salary Remaining : $11,364
Salary Average : $4,000
Salary Average Remaining : $909
Total Farm Players34
Salary Commitment
Year 14 : $2,880,850
Year 15 : $2,182,950
Year 16 : $1,202,500
Year 17 : $502,500
Salary Average Commitment
Year 14 : $136,000
Year 15 : $100,000
Year 16 : $60,000
Year 17 : $24,000

BROOKLYN BLAZERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameBarclays Center
Level 1: 6500 - $100 - 6,247 - 96.11%
Level 2: 5500 - $60 - 5,483 - 99.69%
Level 3: 2500 - $35 - 2,498 - 99.91%
Level 4: 4000 - $25 - 4,000 - 100.00%
Luxury : 1000 - $200 - 1,000 - 100.00%
Total Capacity :19500
Farm
Farm Level 1: 2000 - $35 - 1,774 - 88.70%
Farm Level 2: 1000 - $15 - 999 - 99.90%
Farm Total Capacity :3000

Income

Home Games Left8
Average Attendance - %19,228 - 98.60%
Average Income per Game$1,341,115
Year to Date Revenue$45,597,900
Farm
Home Games Left10
Average Attendance - %2,773 - 92.44%
Average Income per Game$77,078
Year to Date Revenue$2,466,490

Expense

Pro Players Total Salaries$35,158,877
Farm Players Total Salaries$2,544,000
Coaches Total Salaries$3,210,000
Luxury Taxe Total$595,808
Special Salary Cap Value$0
Pro Year To Date Expenses$31,130,941
Farm Year To Date Expenses$3,006,477
Pro Salary Cap To Date$29,849,339
Farm Salary Cap To Date$1,904,895

Estimate

Pro Estimated Season Revenue$10,728,918
Farm Estimated Season Revenue$770,778
Pro Remaining Season Days30
Pro Expenses Per Days$247,778
Pro Estimated Expenses$7,433,340
Farm Remaining Season Days35
Farm Expenses Per Days$25,935
Farm Estimated Expenses$907,725
Estimated Season Expenses$8,341,065
Season Salary Cap$37,702,877
Estimate Under Maximum Salary Cap of $55,000,000$17,297,123
Estimate Over Minimum Salary Cap of $20,000,000 $17,702,877
Current Bank Account$377,871,513
Projected Bank Account$381,030,144

Pro Players Salaries

Brandon Saad $2,437,500 (5)
-Salary Remaining : $490,772
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Matt Boldy $2,200,000 (5)
-Salary Remaining : $442,953
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Ryan Murray $2,090,408 (5)
-Salary Remaining : $420,888
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Aaron Ekblad $2,053,750 (2)
-Salary Remaining : $413,507
-Salary Average : $40,000
-Salary Average Remaining : $8,054
John Gibson $1,886,719 (3)
-Salary Remaining : $379,876
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Nikolay Goldobin $1,875,000 (4)
-Salary Remaining : $377,517
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Alexander Radulov $1,794,500 (2)
-Salary Remaining : $361,309
-Salary Average : $0
-Salary Average Remaining : $0
Rob Fabbri $1,704,000 (3)
-Salary Remaining : $343,087
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Jake DeBrusk $1,687,500 (4)
-Salary Remaining : $339,765
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Malcolm Subban $1,632,000 (2)
-Salary Remaining : $328,591
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Dominik Masin $1,472,000 (5)
-Salary Remaining : $296,376
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Mattias Tedenby $1,450,000 (1)
-Salary Remaining : $291,946
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Ivan Barbashev $1,417,500 (5)
-Salary Remaining : $285,403
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Brayden Point $1,307,000 (2)
-Salary Remaining : $263,154
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Andrew Cogliano $1,200,000 (1)
-Salary Remaining : $241,611
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Joseph Woll $1,200,000 (2)
-Salary Remaining : $241,611
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Kevin Shattenkirk $1,200,000 (1)
-Salary Remaining : $241,611
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Luke Adam $1,200,000 (2)
-Salary Remaining : $241,611
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Miikka Salomaki $1,200,000 (4)
-Salary Remaining : $241,611
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Sven Baertschi $930,000 (4)
-Salary Remaining : $187,248
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Laurent Dauphin $921,000 (2)
-Salary Remaining : $185,436
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Connor Zary $900,000 (4)
-Salary Remaining : $181,208
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Brandon Gormley $750,000 (2)
-Salary Remaining : $151,007
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Carl Dahlstrom $650,000 (2)
-Salary Remaining : $130,872
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Total Pro Players24
Salary Commitment
Year 14 : $35,158,877
Year 15 : $31,308,877
Year 16 : $19,800,627
Year 17 : $16,209,908
Salary Average Commitment
Year 14 : $920,000
Year 15 : $800,000
Year 16 : $480,000
Year 17 : $400,000
Salary Cap with 1 Way Contract
Year 14 : $35,158,877
Year 15 : $31,308,877
Year 16 : $19,800,627
Year 17 : $16,209,908

Farm Players Salaries

Calvin Pickard $130,000 (2)
Salary Remaining : $29,545
Salary Average : $4,000
Salary Average Remaining : $909
Nathan Bastian $120,000 (3)
Salary Remaining : $27,273
Salary Average : $4,000
Salary Average Remaining : $909
Dmitry Kulikov $120,000 (2)
Salary Remaining : $27,273
Salary Average : $4,000
Salary Average Remaining : $909
Evgeny Svechnikov $120,000 (3)
Salary Remaining : $27,273
Salary Average : $4,000
Salary Average Remaining : $909
Marco Kasper $92,500 (1)
Salary Remaining : $21,023
Salary Average : $4,000
Salary Average Remaining : $909
Beckett Sennecke $90,000 (3)
Salary Remaining : $20,455
Salary Average : $4,000
Salary Average Remaining : $909
David Jiříček $90,000 (1)
Salary Remaining : $20,455
Salary Average : $4,000
Salary Average Remaining : $909
Corson Ceulemans $90,000 (3)
Salary Remaining : $20,455
Salary Average : $4,000
Salary Average Remaining : $909
Will Smith $90,000 (2)
Salary Remaining : $20,455
Salary Average : $4,000
Salary Average Remaining : $909
Mirco Mueller $89,000 (2)
Salary Remaining : $20,227
Salary Average : $4,000
Salary Average Remaining : $909
Kirill Marchenko $87,500 (2)
Salary Remaining : $19,886
Salary Average : $4,000
Salary Average Remaining : $909
Jeremy Lauzon $80,000 (1)
Salary Remaining : $18,182
Salary Average : $4,000
Salary Average Remaining : $909
Brad Lambert $80,000 (1)
Salary Remaining : $18,182
Salary Average : $4,000
Salary Average Remaining : $909
Brayden Yager $80,000 (2)
Salary Remaining : $18,182
Salary Average : $4,000
Salary Average Remaining : $909
Charlie Stramel $80,000 (2)
Salary Remaining : $18,182
Salary Average : $4,000
Salary Average Remaining : $909
Ridly Greig $80,000 (4)
Salary Remaining : $18,182
Salary Average : $4,000
Salary Average Remaining : $909
Owen Pickering $80,000 (1)
Salary Remaining : $18,182
Salary Average : $4,000
Salary Average Remaining : $909
Igor Chernyshov $80,000 (3)
Salary Remaining : $18,182
Salary Average : $4,000
Salary Average Remaining : $909
Ryan Winterton $70,000 (3)
Salary Remaining : $15,909
Salary Average : $4,000
Salary Average Remaining : $909
Felix Nilsson $70,000 (2)
Salary Remaining : $15,909
Salary Average : $4,000
Salary Average Remaining : $909
Nathan Villeneuve $70,000 (3)
Salary Remaining : $15,909
Salary Average : $4,000
Salary Average Remaining : $909
Eemil Vinni $65,000 (3)
Salary Remaining : $14,773
Salary Average : $4,000
Salary Average Remaining : $909
John Mustard $65,000 (3)
Salary Remaining : $14,773
Salary Average : $4,000
Salary Average Remaining : $909
Tobias Björnfot $65,000 (1)
Salary Remaining : $14,773
Salary Average : $4,000
Salary Average Remaining : $909
Alexander Campbell $60,000 (1)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Tyler Thorpe $60,000 (3)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Dmitri Buchelnikov $60,000 (1)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Ian Cole $60,000 (1)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Noel Nordh $60,000 (2)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Jakub Málek $60,000 (3)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Charles Hudon $50,000 (1)
Salary Remaining : $11,364
Salary Average : $4,000
Salary Average Remaining : $909
Mathias Emilio Pettersen $50,000 (1)
Salary Remaining : $11,364
Salary Average : $4,000
Salary Average Remaining : $909
Total Farm Players32
Salary Commitment
Year 14 : $2,544,000
Year 15 : $1,776,500
Year 16 : $970,000
Year 17 : $80,000
Salary Average Commitment
Year 14 : $128,000
Year 15 : $84,000
Year 16 : $48,000
Year 17 : $4,000

CALGARY COWBOYS



Arena Capacity - Ticket Price
Attendance - %

Arena NameJCI Center
Level 1: 7500 - $90 - 6,945 - 92.60%
Level 2: 6500 - $65 - 5,773 - 88.82%
Level 3: 3500 - $33 - 2,729 - 77.96%
Level 4: 4500 - $25 - 4,464 - 99.20%
Luxury : 2500 - $225 - 1,145 - 45.79%
Total Capacity :24500
Farm
Farm Level 1: 3500 - $32 - 3,495 - 99.87%
Farm Level 2: 2500 - $15 - 2,500 - 99.98%
Farm Total Capacity :6000

Income

Home Games Left7
Average Attendance - %21,056 - 85.94%
Average Income per Game$1,459,527
Year to Date Revenue$51,083,442
Farm
Home Games Left9
Average Attendance - %5,995 - 99.92%
Average Income per Game$149,346
Year to Date Revenue$4,928,428

Expense

Pro Players Total Salaries$39,746,872
Farm Players Total Salaries$2,707,400
Coaches Total Salaries$2,970,000
Luxury Taxe Total$633,423
Special Salary Cap Value$0
Pro Year To Date Expenses$32,857,041
Farm Year To Date Expenses$3,287,548
Pro Salary Cap To Date$31,731,770
Farm Salary Cap To Date$2,081,298

Estimate

Pro Estimated Season Revenue$10,216,688
Farm Estimated Season Revenue$1,344,117
Pro Remaining Season Days30
Pro Expenses Per Days$276,214
Pro Estimated Expenses$8,286,420
Farm Remaining Season Days35
Farm Expenses Per Days$27,717
Farm Estimated Expenses$970,095
Estimated Season Expenses$9,256,515
Season Salary Cap$42,454,272
Estimate Under Maximum Salary Cap of $55,000,000$12,545,728
Estimate Over Minimum Salary Cap of $20,000,000 $22,454,272
Current Bank Account$400,369,314
Projected Bank Account$402,673,604

Pro Players Salaries

Drew Doughty $3,540,172 (5)
-Salary Remaining : $712,786
-Salary Average : $0
-Salary Average Remaining : $0
T.J. Galiardi $2,583,000 (4)
-Salary Remaining : $520,067
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Travis Zajac $2,537,260 (3)
-Salary Remaining : $510,858
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Brendan Gallagher $2,489,939 (2)
-Salary Remaining : $501,330
-Salary Average : $40,000
-Salary Average Remaining : $8,054
William Nylander $2,252,500 (2)
-Salary Remaining : $453,523
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Stephen Weiss $2,234,375 (2)
-Salary Remaining : $449,874
-Salary Average : $0
-Salary Average Remaining : $0
Nathan MacKinnon $2,064,063 (3)
-Salary Remaining : $415,583
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Sean Monahan $1,975,000 (2)
-Salary Remaining : $397,651
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Timo Meier $1,937,500 (3)
-Salary Remaining : $390,101
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Noah Juulsen $1,875,000 (4)
-Salary Remaining : $377,517
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Jordan Eberle $1,857,500 (5)
-Salary Remaining : $373,993
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Shea Weber $1,669,500 (4)
-Salary Remaining : $336,141
-Salary Average : $0
-Salary Average Remaining : $0
Tyler Myers $1,565,438 (4)
-Salary Remaining : $315,189
-Salary Average : $0
-Salary Average Remaining : $0
Glenn Gawdin $1,297,000 (2)
-Salary Remaining : $261,141
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Jack Campbell $1,265,625 (3)
-Salary Remaining : $254,824
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Adin Hill $1,250,000 (3)
-Salary Remaining : $251,678
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Zach Bogosian $1,043,000 (1)
-Salary Remaining : $210,000
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Brady Calla $880,000 (2)
-Salary Remaining : $177,181
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Nicolas Hague $875,000 (1)
-Salary Remaining : $176,174
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Oliver Kylington $805,000 (4)
-Salary Remaining : $162,081
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Cole Perfetti $800,000 (2)
-Salary Remaining : $161,074
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Cale Makar $800,000 (1)
-Salary Remaining : $161,074
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Tim Stützle $800,000 (2)
-Salary Remaining : $161,074
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Cole Caufield $750,000 (3)
-Salary Remaining : $151,007
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Josh Brook $600,000 (1)
-Salary Remaining : $120,805
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Total Pro Players25
Salary Commitment
Year 14 : $39,746,872
Year 15 : $36,428,872
Year 16 : $23,700,058
Year 17 : $13,895,610
Salary Average Commitment
Year 14 : $840,000
Year 15 : $680,000
Year 16 : $400,000
Year 17 : $160,000
Salary Cap with 1 Way Contract
Year 14 : $39,746,872
Year 15 : $36,428,872
Year 16 : $23,700,058
Year 17 : $13,895,610

Farm Players Salaries

Grigori Denisenko $120,000 (3)
Salary Remaining : $27,273
Salary Average : $4,000
Salary Average Remaining : $909
Rafael Harvey-Pinard $94,000 (2)
Salary Remaining : $21,364
Salary Average : $4,000
Salary Average Remaining : $909
Connor Ingram $91,000 (4)
Salary Remaining : $20,682
Salary Average : $4,000
Salary Average Remaining : $909
Lucas Johansen $90,900 (1)
Salary Remaining : $20,659
Salary Average : $4,000
Salary Average Remaining : $909
Tij Iginla $90,000 (3)
Salary Remaining : $20,455
Salary Average : $4,000
Salary Average Remaining : $909
Dmitriy Simashev $90,000 (2)
Salary Remaining : $20,455
Salary Average : $4,000
Salary Average Remaining : $909
Alexander Holtz $90,000 (2)
Salary Remaining : $20,455
Salary Average : $4,000
Salary Average Remaining : $909
Owen Beck $90,000 (1)
Salary Remaining : $20,455
Salary Average : $4,000
Salary Average Remaining : $909
Lane Hutson $90,000 (1)
Salary Remaining : $20,455
Salary Average : $4,000
Salary Average Remaining : $909
Cal Petersen $87,300 (1)
Salary Remaining : $19,841
Salary Average : $4,000
Salary Average Remaining : $909
Jaret Anderson-Dolan $85,000 (1)
Salary Remaining : $19,318
Salary Average : $4,000
Salary Average Remaining : $909
Adam Ruzicka $80,600 (2)
Salary Remaining : $18,318
Salary Average : $4,000
Salary Average Remaining : $909
Matthew Poitras $80,000 (1)
Salary Remaining : $18,182
Salary Average : $4,000
Salary Average Remaining : $909
Jacob Battaglia $80,000 (3)
Salary Remaining : $18,182
Salary Average : $4,000
Salary Average Remaining : $909
Andrew Basha $80,000 (3)
Salary Remaining : $18,182
Salary Average : $4,000
Salary Average Remaining : $909
Cale Fleury $75,000 (1)
Salary Remaining : $17,045
Salary Average : $4,000
Salary Average Remaining : $909
Matt Coronato $72,500 (5)
Salary Remaining : $16,477
Salary Average : $4,000
Salary Average Remaining : $909
Zachary Lauzon $71,100 (1)
Salary Remaining : $16,159
Salary Average : $4,000
Salary Average Remaining : $909
Jeremie Poirier $70,000 (2)
Salary Remaining : $15,909
Salary Average : $4,000
Salary Average Remaining : $909
Jesse Pulkkinen $70,000 (3)
Salary Remaining : $15,909
Salary Average : $4,000
Salary Average Remaining : $909
Étienne Morin $70,000 (2)
Salary Remaining : $15,909
Salary Average : $4,000
Salary Average Remaining : $909
Ryan Merkley $70,000 (3)
Salary Remaining : $15,909
Salary Average : $4,000
Salary Average Remaining : $909
Aatos Koivu $65,000 (3)
Salary Remaining : $14,773
Salary Average : $4,000
Salary Average Remaining : $909
Adam Beckman $65,000 (3)
Salary Remaining : $14,773
Salary Average : $4,000
Salary Average Remaining : $909
Daniil Gushchin $60,000 (2)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Patrik Puistola $60,000 (1)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Brandon Coe $60,000 (2)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Alexei Lipanov $60,000 (2)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Calen Addison $60,000 (2)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Jakub Lauko $60,000 (3)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Owen Protz $60,000 (3)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Jakub Dobes $60,000 (1)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Jayden Struble $55,000 (2)
Salary Remaining : $12,500
Salary Average : $4,000
Salary Average Remaining : $909
Cole Schwindt $55,000 (3)
Salary Remaining : $12,500
Salary Average : $4,000
Salary Average Remaining : $909
Hunter Smith $50,000 (2)
Salary Remaining : $11,364
Salary Average : $4,000
Salary Average Remaining : $909
Dennis Hildeby $50,000 (2)
Salary Remaining : $11,364
Salary Average : $4,000
Salary Average Remaining : $909
Arseni Sergeyev $50,000 (1)
Salary Remaining : $11,364
Salary Average : $4,000
Salary Average Remaining : $909
Total Farm Players37
Salary Commitment
Year 14 : $2,707,400
Year 15 : $1,868,100
Year 16 : $978,500
Year 17 : $163,500
Salary Average Commitment
Year 14 : $148,000
Year 15 : $104,000
Year 16 : $52,000
Year 17 : $8,000

CAPE BRETON CELTS



Arena Capacity - Ticket Price
Attendance - %

Arena NameFenian Forum
Level 1: 6000 - $100 - 5,945 - 99.09%
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 - 1,748 - 87.39%
Farm Level 2: 1000 - $15 - 998 - 99.78%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %17,945 - 99.70%
Average Income per Game$1,264,543
Year to Date Revenue$44,259,000
Farm
Home Games Left9
Average Attendance - %2,746 - 91.52%
Average Income per Game$76,143
Year to Date Revenue$2,512,735

Expense

Pro Players Total Salaries$36,964,438
Farm Players Total Salaries$2,300,000
Coaches Total Salaries$1,884,000
Luxury Taxe Total$603,358
Special Salary Cap Value$0
Pro Year To Date Expenses$31,105,327
Farm Year To Date Expenses$2,440,111
Pro Salary Cap To Date$30,226,817
Farm Salary Cap To Date$1,834,289

Estimate

Pro Estimated Season Revenue$8,851,800
Farm Estimated Season Revenue$685,291
Pro Remaining Season Days30
Pro Expenses Per Days$255,466
Pro Estimated Expenses$7,663,980
Farm Remaining Season Days35
Farm Expenses Per Days$20,026
Farm Estimated Expenses$700,910
Estimated Season Expenses$8,364,890
Season Salary Cap$39,264,438
Estimate Under Maximum Salary Cap of $55,000,000$15,735,562
Estimate Over Minimum Salary Cap of $20,000,000 $19,264,438
Current Bank Account$443,051,713
Projected Bank Account$444,223,914

Pro Players Salaries

Kris Letang $2,950,000 (1)
-Salary Remaining : $593,960
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Ryan O'Reilly $2,942,500 (1)
-Salary Remaining : $592,450
-Salary Average : $0
-Salary Average Remaining : $0
Mitch Marner $2,575,000 (4)
-Salary Remaining : $518,456
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Brendan Lemieux $2,562,500 (3)
-Salary Remaining : $515,940
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Jake Gardiner $2,325,000 (2)
-Salary Remaining : $468,121
-Salary Average : $0
-Salary Average Remaining : $0
Luke Kunin $2,100,000 (4)
-Salary Remaining : $422,819
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Sergei Bobrovsky $2,082,000 (1)
-Salary Remaining : $419,195
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Sebastian Aho $1,937,500 (4)
-Salary Remaining : $390,101
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Rasmus Ristolainen $1,875,000 (2)
-Salary Remaining : $377,517
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Juuse Saros $1,755,000 (2)
-Salary Remaining : $353,356
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Evander Kane $1,715,000 (1)
-Salary Remaining : $345,302
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Nicklas Backstrom $1,666,000 (2)
-Salary Remaining : $335,436
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Joel Armia $1,566,000 (1)
-Salary Remaining : $315,302
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Alexander Khokhlachev $1,547,438 (2)
-Salary Remaining : $311,565
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Ty Rattie $1,258,000 (1)
-Salary Remaining : $253,289
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Nick Leddy $1,200,000 (1)
-Salary Remaining : $241,611
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Alexandre Texier $995,000 (4)
-Salary Remaining : $200,336
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Logan Brown $862,500 (2)
-Salary Remaining : $173,658
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Josh Norris $775,000 (1)
-Salary Remaining : $156,040
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Alex Newhook $775,000 (3)
-Salary Remaining : $156,040
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Evan Bouchard $750,000 (1)
-Salary Remaining : $151,007
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Thomas Harley $750,000 (2)
-Salary Remaining : $151,007
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Total Pro Players22
Salary Commitment
Year 14 : $36,964,438
Year 15 : $21,725,938
Year 16 : $10,945,000
Year 17 : $7,607,500
Salary Average Commitment
Year 14 : $800,000
Year 15 : $480,000
Year 16 : $240,000
Year 17 : $160,000
Salary Cap with 1 Way Contract
Year 14 : $36,964,438
Year 15 : $21,725,938
Year 16 : $10,945,000
Year 17 : $7,607,500

Farm Players Salaries

Rasmus Kupari $125,000 (4)
Salary Remaining : $28,409
Salary Average : $4,000
Salary Average Remaining : $909
Martin Fehérváry $120,000 (3)
Salary Remaining : $27,273
Salary Average : $4,000
Salary Average Remaining : $909
Gage Goncalves $95,000 (1)
Salary Remaining : $21,591
Salary Average : $4,000
Salary Average Remaining : $909
Lian Bichsel $90,000 (1)
Salary Remaining : $20,455
Salary Average : $4,000
Salary Average Remaining : $909
Axel Sandin Pellikka $90,000 (2)
Salary Remaining : $20,455
Salary Average : $4,000
Salary Average Remaining : $909
Brennan Othmann $90,000 (5)
Salary Remaining : $20,455
Salary Average : $4,000
Salary Average Remaining : $909
Anton Silayev $90,000 (3)
Salary Remaining : $20,455
Salary Average : $4,000
Salary Average Remaining : $909
Scott Morrow $80,000 (4)
Salary Remaining : $18,182
Salary Average : $4,000
Salary Average Remaining : $909
Teddy Stiga $80,000 (3)
Salary Remaining : $18,182
Salary Average : $4,000
Salary Average Remaining : $909
JJ Peterka $80,000 (4)
Salary Remaining : $18,182
Salary Average : $4,000
Salary Average Remaining : $909
Luca Del Bel Belluz $80,000 (1)
Salary Remaining : $18,182
Salary Average : $4,000
Salary Average Remaining : $909
Eduard Šalé $80,000 (2)
Salary Remaining : $18,182
Salary Average : $4,000
Salary Average Remaining : $909
Rieger Lorenz $70,000 (1)
Salary Remaining : $15,909
Salary Average : $4,000
Salary Average Remaining : $909
Brodie Ziemer $70,000 (3)
Salary Remaining : $15,909
Salary Average : $4,000
Salary Average Remaining : $909
Oscar Fisker Mølgaard $70,000 (2)
Salary Remaining : $15,909
Salary Average : $4,000
Salary Average Remaining : $909
Luke Evangelista $70,000 (3)
Salary Remaining : $15,909
Salary Average : $4,000
Salary Average Remaining : $909
Samuel Helenius $70,000 (1)
Salary Remaining : $15,909
Salary Average : $4,000
Salary Average Remaining : $909
Nicolas Meloche $70,000 (2)
Salary Remaining : $15,909
Salary Average : $4,000
Salary Average Remaining : $909
Raphael Lavoie $65,000 (1)
Salary Remaining : $14,773
Salary Average : $4,000
Salary Average Remaining : $909
Blake Montgomery $65,000 (3)
Salary Remaining : $14,773
Salary Average : $4,000
Salary Average Remaining : $909
Quinton Burns $60,000 (2)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Jamieson Rees $60,000 (1)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Marcus Gidlöf $60,000 (3)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Helge Grans $60,000 (1)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Bryce McConnell-Barker $60,000 (1)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Sean Farrell $50,000 (2)
Salary Remaining : $11,364
Salary Average : $4,000
Salary Average Remaining : $909
Juha Jatkola $50,000 (2)
Salary Remaining : $11,364
Salary Average : $4,000
Salary Average Remaining : $909
Justus Annunen $50,000 (1)
Salary Remaining : $11,364
Salary Average : $4,000
Salary Average Remaining : $909
Mathieu Cataford $50,000 (2)
Salary Remaining : $11,364
Salary Average : $4,000
Salary Average Remaining : $909
Mats Lindgren $50,000 (1)
Salary Remaining : $11,364
Salary Average : $4,000
Salary Average Remaining : $909
Erik Portillo $50,000 (1)
Salary Remaining : $11,364
Salary Average : $4,000
Salary Average Remaining : $909
Martin Chromiak $50,000 (1)
Salary Remaining : $11,364
Salary Average : $4,000
Salary Average Remaining : $909
Total Farm Players32
Salary Commitment
Year 14 : $2,300,000
Year 15 : $1,450,000
Year 16 : $930,000
Year 17 : $375,000
Salary Average Commitment
Year 14 : $128,000
Year 15 : $76,000
Year 16 : $44,000
Year 17 : $16,000

CAPE FEAR PROWLERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameAtlantic Arena
Level 1: 6000 - $100 - 5,921 - 98.69%
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 - 1,796 - 89.80%
Farm Level 2: 1000 - $15 - 999 - 99.95%
Farm Total Capacity :3000

Income

Home Games Left8
Average Attendance - %17,921 - 99.56%
Average Income per Game$1,262,138
Year to Date Revenue$42,912,700
Farm
Home Games Left9
Average Attendance - %2,795 - 93.18%
Average Income per Game$77,852
Year to Date Revenue$2,569,110

Expense

Pro Players Total Salaries$47,682,636
Farm Players Total Salaries$2,944,325
Coaches Total Salaries$2,600,000
Luxury Taxe Total$756,050
Special Salary Cap Value$0
Pro Year To Date Expenses$38,901,337
Farm Year To Date Expenses$3,237,108
Pro Salary Cap To Date$37,863,093
Farm Salary Cap To Date$2,232,538

Estimate

Pro Estimated Season Revenue$10,097,106
Farm Estimated Season Revenue$700,666
Pro Remaining Season Days30
Pro Expenses Per Days$328,743
Pro Estimated Expenses$9,862,290
Farm Remaining Season Days35
Farm Expenses Per Days$27,561
Farm Estimated Expenses$964,635
Estimated Season Expenses$10,826,925
Season Salary Cap$50,626,961
Estimate Under Maximum Salary Cap of $55,000,000$4,373,039
Estimate Over Minimum Salary Cap of $20,000,000 $30,626,961
Current Bank Account$432,558,710
Projected Bank Account$432,529,557

Pro Players Salaries

Jonathan Toews $3,843,750 (2)
-Salary Remaining : $773,909
-Salary Average : $0
-Salary Average Remaining : $0
Patrick Sharp $3,631,313 (2)
-Salary Remaining : $731,137
-Salary Average : $0
-Salary Average Remaining : $0
Victor Hedman $3,353,906 (5)
-Salary Remaining : $675,283
-Salary Average : $0
-Salary Average Remaining : $0
Elias Lindholm $3,080,000 (5)
-Salary Remaining : $620,134
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Sean Couturier $2,962,500 (5)
-Salary Remaining : $596,477
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Ryan Nugent-Hopkins $2,591,094 (4)
-Salary Remaining : $521,697
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Phil Kessel $2,584,780 (3)
-Salary Remaining : $520,426
-Salary Average : $0
-Salary Average Remaining : $0
Tage Thompson $2,512,500 (4)
-Salary Remaining : $505,872
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Vladimir Tarasenko $2,465,887 (2)
-Salary Remaining : $496,487
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Marc-Andre Fleury $2,446,625 (4)
-Salary Remaining : $492,609
-Salary Average : $0
-Salary Average Remaining : $0
Alex DeBrincat $2,314,750 (4)
-Salary Remaining : $466,057
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Jonathan Drouin $2,000,000 (2)
-Salary Remaining : $402,685
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Dennis Wideman $1,849,000 (1)
-Salary Remaining : $372,282
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Rasmus Sandin $1,775,000 (5)
-Salary Remaining : $357,383
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Adam Larsson $1,671,000 (2)
-Salary Remaining : $336,443
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Mathieu Perreault $1,606,000 (4)
-Salary Remaining : $323,356
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Anton Stralman $1,432,031 (2)
-Salary Remaining : $288,328
-Salary Average : $40,000
-Salary Average Remaining : $8,054
John Carlson $1,275,000 (1)
-Salary Remaining : $256,711
-Salary Average : $0
-Salary Average Remaining : $0
Mattias Samuelsson $1,200,000 (5)
-Salary Remaining : $241,611
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Jack Quinn $825,000 (4)
-Salary Remaining : $166,107
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Eric Comrie $812,500 (2)
-Salary Remaining : $163,591
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Bryan Little $800,000 (1)
-Salary Remaining : $161,074
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Marcus Johansson $650,000 (1)
-Salary Remaining : $130,872
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Total Pro Players23
Salary Commitment
Year 14 : $47,682,636
Year 15 : $43,108,636
Year 16 : $27,252,155
Year 17 : $24,667,375
Salary Average Commitment
Year 14 : $680,000
Year 15 : $560,000
Year 16 : $360,000
Year 17 : $360,000
Salary Cap with 1 Way Contract
Year 14 : $47,682,636
Year 15 : $43,108,636
Year 16 : $27,252,155
Year 17 : $24,667,375

Farm Players Salaries

Frederik Andersen $201,150 (2)
Salary Remaining : $45,716
Salary Average : $4,000
Salary Average Remaining : $909
Christian Dvorak $133,300 (2)
Salary Remaining : $30,295
Salary Average : $4,000
Salary Average Remaining : $909
Spencer Foo $120,000 (1)
Salary Remaining : $27,273
Salary Average : $4,000
Salary Average Remaining : $909
Marcus Pettersson $110,100 (1)
Salary Remaining : $25,023
Salary Average : $4,000
Salary Average Remaining : $909
Sam Steel $104,625 (4)
Salary Remaining : $23,778
Salary Average : $4,000
Salary Average Remaining : $909
Jonas Brodin $100,000 (1)
Salary Remaining : $22,727
Salary Average : $4,000
Salary Average Remaining : $909
Wyatt Johnston $92,500 (5)
Salary Remaining : $21,023
Salary Average : $4,000
Salary Average Remaining : $909
Warren Foegele $90,750 (1)
Salary Remaining : $20,625
Salary Average : $4,000
Salary Average Remaining : $909
David Reinbacher $90,000 (2)
Salary Remaining : $20,455
Salary Average : $4,000
Salary Average Remaining : $909
Kevin Korchinski $90,000 (1)
Salary Remaining : $20,455
Salary Average : $4,000
Salary Average Remaining : $909
Pavel Mintyukov $90,000 (1)
Salary Remaining : $20,455
Salary Average : $4,000
Salary Average Remaining : $909
Liam Greentree $90,000 (3)
Salary Remaining : $20,455
Salary Average : $4,000
Salary Average Remaining : $909
Jiří Kulich $90,000 (1)
Salary Remaining : $20,455
Salary Average : $4,000
Salary Average Remaining : $909
Leo Carlsson $90,000 (2)
Salary Remaining : $20,455
Salary Average : $4,000
Salary Average Remaining : $909
Henry Mews $90,000 (3)
Salary Remaining : $20,455
Salary Average : $4,000
Salary Average Remaining : $909
Filip Gustavsson $86,900 (1)
Salary Remaining : $19,750
Salary Average : $4,000
Salary Average Remaining : $909
Marco Rossi $85,000 (4)
Salary Remaining : $19,318
Salary Average : $4,000
Salary Average Remaining : $909
Oskar Olausson $80,000 (5)
Salary Remaining : $18,182
Salary Average : $4,000
Salary Average Remaining : $909
Tristan Luneau $80,000 (1)
Salary Remaining : $18,182
Salary Average : $4,000
Salary Average Remaining : $909
Trevor Connelly $80,000 (3)
Salary Remaining : $18,182
Salary Average : $4,000
Salary Average Remaining : $909
Liam Öhgren $80,000 (1)
Salary Remaining : $18,182
Salary Average : $4,000
Salary Average Remaining : $909
Ville Koivunen $80,000 (5)
Salary Remaining : $18,182
Salary Average : $4,000
Salary Average Remaining : $909
Jagger Firkus $80,000 (1)
Salary Remaining : $18,182
Salary Average : $4,000
Salary Average Remaining : $909
Ukko-Pekka Luukkonen $80,000 (2)
Salary Remaining : $18,182
Salary Average : $4,000
Salary Average Remaining : $909
Carson Rehkopf $80,000 (2)
Salary Remaining : $18,182
Salary Average : $4,000
Salary Average Remaining : $909
Leo Sahlin Wallenius $70,000 (3)
Salary Remaining : $15,909
Salary Average : $4,000
Salary Average Remaining : $909
Colton Dach $70,000 (5)
Salary Remaining : $15,909
Salary Average : $4,000
Salary Average Remaining : $909
Riley Kidney $70,000 (2)
Salary Remaining : $15,909
Salary Average : $4,000
Salary Average Remaining : $909
Vladislav Kamenev $60,000 (2)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Cody Ceci $60,000 (2)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Roby Järventie $60,000 (3)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Topi Niemelä $60,000 (3)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Brandon Svoboda $50,000 (2)
Salary Remaining : $11,364
Salary Average : $4,000
Salary Average Remaining : $909
Zac Jones $50,000 (1)
Salary Remaining : $11,364
Salary Average : $4,000
Salary Average Remaining : $909
Total Farm Players34
Salary Commitment
Year 14 : $2,944,325
Year 15 : $1,876,575
Year 16 : $962,125
Year 17 : $512,125
Salary Average Commitment
Year 14 : $136,000
Year 15 : $88,000
Year 16 : $48,000
Year 17 : $24,000

CHICAGO CRUSHERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Death Trap
Level 1: 7000 - $100 - 6,491 - 92.73%
Level 2: 6000 - $70 - 4,625 - 77.09%
Level 3: 3000 - $40 - 2,709 - 90.29%
Level 4: 5000 - $30 - 4,672 - 93.43%
Luxury : 2000 - $175 - 1,535 - 76.73%
Total Capacity :23000
Farm
Farm Level 1: 3000 - $50 - 1,863 - 62.10%
Farm Level 2: 2000 - $30 - 1,063 - 53.13%
Farm Total Capacity :5000

Income

Home Games Left8
Average Attendance - %20,032 - 87.09%
Average Income per Game$1,489,971
Year to Date Revenue$50,659,015
Farm
Home Games Left9
Average Attendance - %2,926 - 58.52%
Average Income per Game$125,035
Year to Date Revenue$4,126,140

Expense

Pro Players Total Salaries$33,921,719
Farm Players Total Salaries$2,745,750
Coaches Total Salaries$2,975,000
Luxury Taxe Total$506,399
Special Salary Cap Value$0
Pro Year To Date Expenses$26,955,991
Farm Year To Date Expenses$3,055,275
Pro Salary Cap To Date$25,378,644
Farm Salary Cap To Date$2,282,536

Estimate

Pro Estimated Season Revenue$11,919,768
Farm Estimated Season Revenue$1,125,311
Pro Remaining Season Days30
Pro Expenses Per Days$240,918
Pro Estimated Expenses$7,227,540
Farm Remaining Season Days35
Farm Expenses Per Days$24,323
Farm Estimated Expenses$851,305
Estimated Season Expenses$8,078,845
Season Salary Cap$36,667,469
Estimate Under Maximum Salary Cap of $55,000,000$18,332,531
Estimate Over Minimum Salary Cap of $20,000,000 $16,667,469
Current Bank Account$463,298,881
Projected Bank Account$468,265,115

Pro Players Salaries

Thomas Greiss $2,670,469 (1)
-Salary Remaining : $537,678
-Salary Average : $0
-Salary Average Remaining : $0
Joel Farabee $2,668,750 (5)
-Salary Remaining : $537,332
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Jared Cowen $2,625,000 (1)
-Salary Remaining : $528,523
-Salary Average : $0
-Salary Average Remaining : $0
David Pastrnak $2,500,000 (5)
-Salary Remaining : $503,356
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Mikko Rantanen $2,245,000 (2)
-Salary Remaining : $452,013
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Jack Eichel $2,225,000 (3)
-Salary Remaining : $447,987
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Alexander Wennberg $2,012,500 (2)
-Salary Remaining : $405,201
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Rickard Rakell $1,905,000 (1)
-Salary Remaining : $383,557
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Boone Jenner $1,891,250 (4)
-Salary Remaining : $380,789
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Alexander Edler $1,875,000 (1)
-Salary Remaining : $377,517
-Salary Average : $0
-Salary Average Remaining : $0
Jake Guentzel $1,685,625 (3)
-Salary Remaining : $339,388
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Will Karlsson $1,650,000 (3)
-Salary Remaining : $332,215
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Mathew Dumba $1,418,125 (1)
-Salary Remaining : $285,529
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Morgan Frost $1,400,000 (5)
-Salary Remaining : $281,879
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Adrian Kempe $1,262,500 (1)
-Salary Remaining : $254,195
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Adam Fox $1,137,500 (3)
-Salary Remaining : $229,027
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Anthony Cirelli $750,000 (1)
-Salary Remaining : $151,007
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Brandon Carlo $750,000 (2)
-Salary Remaining : $151,007
-Salary Average : $40,000
-Salary Average Remaining : $8,054
John Marino $650,000 (1)
-Salary Remaining : $130,872
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Dustin Wolf $600,000 (3)
-Salary Remaining : $120,805
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Total Pro Players20
Salary Commitment
Year 14 : $33,921,719
Year 15 : $20,765,625
Year 16 : $15,758,125
Year 17 : $8,460,000
Salary Average Commitment
Year 14 : $680,000
Year 15 : $480,000
Year 16 : $360,000
Year 17 : $160,000
Salary Cap with 1 Way Contract
Year 14 : $33,921,719
Year 15 : $20,765,625
Year 16 : $15,758,125
Year 17 : $8,460,000

Farm Players Salaries

Keegan Kolesar $177,500 (1)
Salary Remaining : $40,341
Salary Average : $4,000
Salary Average Remaining : $909
Rasmus Asplund $177,500 (1)
Salary Remaining : $40,341
Salary Average : $4,000
Salary Average Remaining : $909
Olli Maatta $162,500 (1)
Salary Remaining : $36,932
Salary Average : $4,000
Salary Average Remaining : $909
Ilya Sorokin $120,000 (5)
Salary Remaining : $27,273
Salary Average : $4,000
Salary Average Remaining : $909
Connor Murphy $104,200 (1)
Salary Remaining : $23,682
Salary Average : $4,000
Salary Average Remaining : $909
Brady Skjei $93,400 (1)
Salary Remaining : $21,227
Salary Average : $4,000
Salary Average Remaining : $909
Charlie Coyle $93,000 (3)
Salary Remaining : $21,136
Salary Average : $4,000
Salary Average Remaining : $909
Brandon Montour $89,500 (3)
Salary Remaining : $20,341
Salary Average : $4,000
Salary Average Remaining : $909
Tomas Tatar $87,000 (1)
Salary Remaining : $19,773
Salary Average : $4,000
Salary Average Remaining : $909
Mikael Backlund $81,250 (2)
Salary Remaining : $18,466
Salary Average : $4,000
Salary Average Remaining : $909
Oliver Bjorkstrand $80,000 (2)
Salary Remaining : $18,182
Salary Average : $4,000
Salary Average Remaining : $909
Ville Husso $75,000 (1)
Salary Remaining : $17,045
Salary Average : $4,000
Salary Average Remaining : $909
Kevin Bahl $71,500 (1)
Salary Remaining : $16,250
Salary Average : $4,000
Salary Average Remaining : $909
Egor Sokolov $70,900 (1)
Salary Remaining : $16,114
Salary Average : $4,000
Salary Average Remaining : $909
Nils Lundkvist $65,000 (1)
Salary Remaining : $14,773
Salary Average : $4,000
Salary Average Remaining : $909
Dylan MacKinnon $62,500 (2)
Salary Remaining : $14,205
Salary Average : $4,000
Salary Average Remaining : $909
AJ Greer $60,000 (1)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Josh Mahura $60,000 (2)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Chris Tanev $60,000 (1)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Mitchell Stephens $60,000 (1)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Matthew Phillips $60,000 (1)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Martin Frk $60,000 (1)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Ivan Prosvetov $60,000 (1)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
William Strömgren $60,000 (3)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Noel Fransén $60,000 (3)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Morgan Geekie $60,000 (1)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Gustav Olofsson $60,000 (1)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Justin Ertel $60,000 (3)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
William Carrier $60,000 (1)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Ondrej Becher $60,000 (3)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Roman Schmidt $60,000 (3)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Riley Sheahan $60,000 (1)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Matt Nieto $60,000 (1)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
J.T. Compher $60,000 (1)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
David Farrance $55,000 (1)
Salary Remaining : $12,500
Salary Average : $4,000
Salary Average Remaining : $909
Total Farm Players35
Salary Commitment
Year 14 : $2,745,750
Year 15 : $886,250
Year 16 : $602,500
Year 17 : $120,000
Salary Average Commitment
Year 14 : $140,000
Year 15 : $48,000
Year 16 : $32,000
Year 17 : $4,000

COLORADO WOLVES



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Den
Level 1: 6000 - $120 - 4,848 - 80.81%
Level 2: 5000 - $70 - 4,637 - 92.74%
Level 3: 2000 - $50 - 1,888 - 94.41%
Level 4: 4000 - $40 - 3,073 - 76.81%
Luxury : 1000 - $300 - 869 - 86.94%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,715 - 85.74%
Farm Level 2: 1000 - $25 - 641 - 64.08%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %15,315 - 85.09%
Average Income per Game$1,384,520
Year to Date Revenue$48,458,190
Farm
Home Games Left9
Average Attendance - %2,356 - 78.52%
Average Income per Game$76,038
Year to Date Revenue$2,509,245

Expense

Pro Players Total Salaries$25,869,719
Farm Players Total Salaries$2,300,450
Coaches Total Salaries$2,612,400
Luxury Taxe Total$408,726
Special Salary Cap Value$0
Pro Year To Date Expenses$21,191,588
Farm Year To Date Expenses$3,269,683
Pro Salary Cap To Date$20,496,747
Farm Salary Cap To Date$1,923,273

Estimate

Pro Estimated Season Revenue$9,691,638
Farm Estimated Season Revenue$684,340
Pro Remaining Season Days30
Pro Expenses Per Days$179,461
Pro Estimated Expenses$5,383,830
Farm Remaining Season Days35
Farm Expenses Per Days$26,252
Farm Estimated Expenses$918,820
Estimated Season Expenses$6,302,650
Season Salary Cap$28,170,169
Estimate Under Maximum Salary Cap of $55,000,000$26,829,831
Estimate Over Minimum Salary Cap of $20,000,000 $8,170,169
Current Bank Account$525,549,375
Projected Bank Account$529,622,703

Pro Players Salaries

Kyle Connor $2,262,500 (4)
-Salary Remaining : $455,537
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Nick Schmaltz $1,988,750 (2)
-Salary Remaining : $400,419
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Travis Konecny $1,946,250 (4)
-Salary Remaining : $391,862
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Matt Murray $1,709,844 (2)
-Salary Remaining : $344,264
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Shea Theodore $1,565,000 (2)
-Salary Remaining : $315,101
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Carl Gunnarsson $1,485,000 (1)
-Salary Remaining : $298,993
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Dougie Hamilton $1,359,375 (3)
-Salary Remaining : $273,700
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Jordan Schmaltz $1,219,000 (4)
-Salary Remaining : $245,436
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Jesse Puljujarvi $1,213,500 (5)
-Salary Remaining : $244,329
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Alex Galchenyuk $1,200,000 (5)
-Salary Remaining : $241,611
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Samu Perhonen $1,119,000 (1)
-Salary Remaining : $225,302
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Emile Poirier $1,100,000 (5)
-Salary Remaining : $221,477
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Kailer Yamamoto $1,046,250 (5)
-Salary Remaining : $210,654
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Nick Ritchie $962,500 (1)
-Salary Remaining : $193,792
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Yakov Trenin $938,500 (2)
-Salary Remaining : $188,960
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Victor Rask $935,500 (4)
-Salary Remaining : $188,356
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Jason Dickinson $843,750 (2)
-Salary Remaining : $169,883
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Connor McMichael $825,000 (3)
-Salary Remaining : $166,107
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Olen Zellweger $800,000 (5)
-Salary Remaining : $161,074
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Mason Lohrei $700,000 (4)
-Salary Remaining : $140,940
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Jacob Bernard-Docker $650,000 (2)
-Salary Remaining : $130,872
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Total Pro Players21
Salary Commitment
Year 14 : $25,869,719
Year 15 : $22,303,219
Year 16 : $14,607,375
Year 17 : $12,423,000
Salary Average Commitment
Year 14 : $840,000
Year 15 : $720,000
Year 16 : $480,000
Year 17 : $400,000
Salary Cap with 1 Way Contract
Year 14 : $25,869,719
Year 15 : $22,303,219
Year 16 : $14,607,375
Year 17 : $12,423,000

Farm Players Salaries

Matt Puempel $100,000 (1)
Salary Remaining : $22,727
Salary Average : $4,000
Salary Average Remaining : $909
Sam Morin $93,750 (1)
Salary Remaining : $21,307
Salary Average : $4,000
Salary Average Remaining : $909
Carter Yakemchuk $90,000 (3)
Salary Remaining : $20,455
Salary Average : $4,000
Salary Average Remaining : $909
Oliver Bonk $90,000 (2)
Salary Remaining : $20,455
Salary Average : $4,000
Salary Average Remaining : $909
Zack Bolduc $90,000 (5)
Salary Remaining : $20,455
Salary Average : $4,000
Salary Average Remaining : $909
Carson Lambos $90,000 (5)
Salary Remaining : $20,455
Salary Average : $4,000
Salary Average Remaining : $909
Brayden Tracey $82,100 (1)
Salary Remaining : $18,659
Salary Average : $4,000
Salary Average Remaining : $909
Zachary L'Heureux $80,000 (2)
Salary Remaining : $18,182
Salary Average : $4,000
Salary Average Remaining : $909
Yaroslav Askarov $80,000 (4)
Salary Remaining : $18,182
Salary Average : $4,000
Salary Average Remaining : $909
Cole Beaudoin $80,000 (3)
Salary Remaining : $18,182
Salary Average : $4,000
Salary Average Remaining : $909
Calum Ritchie $80,000 (2)
Salary Remaining : $18,182
Salary Average : $4,000
Salary Average Remaining : $909
Damon Severson $80,000 (1)
Salary Remaining : $18,182
Salary Average : $4,000
Salary Average Remaining : $909
Martin Kaut $77,500 (2)
Salary Remaining : $17,614
Salary Average : $4,000
Salary Average Remaining : $909
Jay O'Brien $75,000 (2)
Salary Remaining : $17,045
Salary Average : $4,000
Salary Average Remaining : $909
Antti Tuomisto $72,400 (1)
Salary Remaining : $16,455
Salary Average : $4,000
Salary Average Remaining : $909
Filip Johansson $72,200 (1)
Salary Remaining : $16,409
Salary Average : $4,000
Salary Average Remaining : $909
Carter George $70,000 (3)
Salary Remaining : $15,909
Salary Average : $4,000
Salary Average Remaining : $909
Julius Miettinen $70,000 (3)
Salary Remaining : $15,909
Salary Average : $4,000
Salary Average Remaining : $909
Martin Mišiak $70,000 (2)
Salary Remaining : $15,909
Salary Average : $4,000
Salary Average Remaining : $909
Tyler Kleven $70,000 (2)
Salary Remaining : $15,909
Salary Average : $4,000
Salary Average Remaining : $909
Artem Duda $70,000 (1)
Salary Remaining : $15,909
Salary Average : $4,000
Salary Average Remaining : $909
Ryan O'Rourke $70,000 (2)
Salary Remaining : $15,909
Salary Average : $4,000
Salary Average Remaining : $909
Ethan Gauthier $70,000 (2)
Salary Remaining : $15,909
Salary Average : $4,000
Salary Average Remaining : $909
Ryan Suzuki $67,500 (3)
Salary Remaining : $15,341
Salary Average : $4,000
Salary Average Remaining : $909
Erik Cernak $65,000 (2)
Salary Remaining : $14,773
Salary Average : $4,000
Salary Average Remaining : $909
Kirill Ustimenko $65,000 (1)
Salary Remaining : $14,773
Salary Average : $4,000
Salary Average Remaining : $909
William Whitelaw $60,000 (2)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Christopher Pelosi $60,000 (3)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Dmitri Kuzmin $60,000 (1)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Alexander Perevalov $50,000 (1)
Salary Remaining : $11,364
Salary Average : $4,000
Salary Average Remaining : $909
Konnor Smith $50,000 (2)
Salary Remaining : $11,364
Salary Average : $4,000
Salary Average Remaining : $909
Total Farm Players31
Salary Commitment
Year 14 : $2,300,450
Year 15 : $1,555,000
Year 16 : $697,500
Year 17 : $260,000
Salary Average Commitment
Year 14 : $124,000
Year 15 : $84,000
Year 16 : $36,000
Year 17 : $12,000

COQUITLAM KNIGHTS



Arena Capacity - Ticket Price
Attendance - %

Arena NameCoquitlam Oakridge Hockey Arena
Level 1: 6000 - $100 - 5,891 - 98.18%
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 - 1,554 - 77.68%
Farm Level 2: 1000 - $20 - 788 - 78.82%
Farm Total Capacity :3000

Income

Home Games Left8
Average Attendance - %17,891 - 99.39%
Average Income per Game$1,339,059
Year to Date Revenue$45,528,000
Farm
Home Games Left10
Average Attendance - %2,342 - 78.06%
Average Income per Game$77,912
Year to Date Revenue$2,493,180

Expense

Pro Players Total Salaries$32,889,375
Farm Players Total Salaries$2,252,750
Coaches Total Salaries$2,349,400
Luxury Taxe Total$492,014
Special Salary Cap Value$0
Pro Year To Date Expenses$25,657,096
Farm Year To Date Expenses$2,784,733
Pro Salary Cap To Date$24,659,273
Farm Salary Cap To Date$1,941,929

Estimate

Pro Estimated Season Revenue$10,712,471
Farm Estimated Season Revenue$779,119
Pro Remaining Season Days30
Pro Expenses Per Days$229,119
Pro Estimated Expenses$6,873,570
Farm Remaining Season Days35
Farm Expenses Per Days$21,771
Farm Estimated Expenses$761,985
Estimated Season Expenses$7,635,555
Season Salary Cap$35,142,125
Estimate Under Maximum Salary Cap of $55,000,000$19,857,875
Estimate Over Minimum Salary Cap of $20,000,000 $15,142,125
Current Bank Account$417,494,978
Projected Bank Account$421,351,013

Pro Players Salaries

Seth Jones $3,020,625 (4)
-Salary Remaining : $608,180
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Alec Martinez $2,500,000 (3)
-Salary Remaining : $503,356
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Pierre-Luc Dubois $2,475,000 (5)
-Salary Remaining : $498,322
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Tomas Hertl $2,444,500 (2)
-Salary Remaining : $492,181
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Nikolaj Ehlers $2,277,500 (2)
-Salary Remaining : $458,557
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Brady Tkachuk $2,275,000 (4)
-Salary Remaining : $458,054
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Tristan Jarry $1,863,875 (5)
-Salary Remaining : $375,277
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Kasperi Kapanen $1,825,000 (2)
-Salary Remaining : $367,450
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Nikita Zadorov $1,805,625 (5)
-Salary Remaining : $363,549
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Charlie McAvoy $1,687,500 (5)
-Salary Remaining : $339,765
-Salary Average : $40,000
-Salary Average Remaining : $8,054
John Klingberg $1,417,000 (1)
-Salary Remaining : $285,302
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Sebastian Collberg $1,283,750 (2)
-Salary Remaining : $258,473
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Sam Kurker $1,200,000 (3)
-Salary Remaining : $241,611
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Travis Hamonic $1,200,000 (3)
-Salary Remaining : $241,611
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Jayce Hawryluk $1,078,000 (2)
-Salary Remaining : $217,047
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Lias Andersson $980,000 (4)
-Salary Remaining : $197,315
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Karl Alzner $965,000 (3)
-Salary Remaining : $194,295
-Salary Average : $0
-Salary Average Remaining : $0
Pyotr Kochetkov $941,000 (3)
-Salary Remaining : $189,463
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Connor Bedard $900,000 (2)
-Salary Remaining : $181,208
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Jack Roslovic $750,000 (3)
-Salary Remaining : $151,007
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Total Pro Players20
Salary Commitment
Year 14 : $32,889,375
Year 15 : $31,472,375
Year 16 : $21,663,625
Year 17 : $14,107,625
Salary Average Commitment
Year 14 : $760,000
Year 15 : $720,000
Year 16 : $480,000
Year 17 : $280,000
Salary Cap with 1 Way Contract
Year 14 : $32,889,375
Year 15 : $31,472,375
Year 16 : $21,663,625
Year 17 : $14,107,625

Farm Players Salaries

Ty Dellandrea $122,500 (3)
Salary Remaining : $27,841
Salary Average : $4,000
Salary Average Remaining : $909
Nicklas Jensen $112,800 (2)
Salary Remaining : $25,636
Salary Average : $4,000
Salary Average Remaining : $909
Phil Grubauer $100,000 (1)
Salary Remaining : $22,727
Salary Average : $4,000
Salary Average Remaining : $909
Derek Forbort $91,750 (2)
Salary Remaining : $20,852
Salary Average : $4,000
Salary Average Remaining : $909
Gabriel Bourque $90,700 (2)
Salary Remaining : $20,614
Salary Average : $4,000
Salary Average Remaining : $909
Shane Wright $90,000 (1)
Salary Remaining : $20,455
Salary Average : $4,000
Salary Average Remaining : $909
Cole Sillinger $90,000 (3)
Salary Remaining : $20,455
Salary Average : $4,000
Salary Average Remaining : $909
Fabian Lysell $90,000 (2)
Salary Remaining : $20,455
Salary Average : $4,000
Salary Average Remaining : $909
Berkly Catton $90,000 (3)
Salary Remaining : $20,455
Salary Average : $4,000
Salary Average Remaining : $909
Justin Barron $80,000 (2)
Salary Remaining : $18,182
Salary Average : $4,000
Salary Average Remaining : $909
Dean Letourneau $80,000 (3)
Salary Remaining : $18,182
Salary Average : $4,000
Salary Average Remaining : $909
Nathan Gaucher $80,000 (1)
Salary Remaining : $18,182
Salary Average : $4,000
Salary Average Remaining : $909
Anton Wahlberg $70,000 (2)
Salary Remaining : $15,909
Salary Average : $4,000
Salary Average Remaining : $909
Matt Clark $70,000 (3)
Salary Remaining : $15,909
Salary Average : $4,000
Salary Average Remaining : $909
Sam Poulin $70,000 (1)
Salary Remaining : $15,909
Salary Average : $4,000
Salary Average Remaining : $909
Christian Kyrou $70,000 (1)
Salary Remaining : $15,909
Salary Average : $4,000
Salary Average Remaining : $909
Emil Andrae $70,000 (2)
Salary Remaining : $15,909
Salary Average : $4,000
Salary Average Remaining : $909
Ethan Procyszyn $70,000 (3)
Salary Remaining : $15,909
Salary Average : $4,000
Salary Average Remaining : $909
Emil Heineman $70,000 (2)
Salary Remaining : $15,909
Salary Average : $4,000
Salary Average Remaining : $909
Adam Jecho $65,000 (3)
Salary Remaining : $14,773
Salary Average : $4,000
Salary Average Remaining : $909
Dillon Heatherington $60,000 (2)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Tyler Brennan $60,000 (1)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Yan Kuznetsov $60,000 (2)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Jack Pridham $60,000 (3)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Leevi Merilainen $60,000 (2)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Filip Nordberg $60,000 (1)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Ty Nelson $60,000 (1)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Nick Lardis $60,000 (2)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Devin Kaplan $50,000 (1)
Salary Remaining : $11,364
Salary Average : $4,000
Salary Average Remaining : $909
Juraj Pekarcik $50,000 (2)
Salary Remaining : $11,364
Salary Average : $4,000
Salary Average Remaining : $909
Total Farm Players30
Salary Commitment
Year 14 : $2,252,750
Year 15 : $1,612,750
Year 16 : $647,500
Year 17 : $0
Salary Average Commitment
Year 14 : $120,000
Year 15 : $84,000
Year 16 : $32,000
Year 17 : $0

DETROIT RED WINGS



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Joe
Level 1: 6000 - $125 - 4,557 - 75.95%
Level 2: 5000 - $75 - 4,156 - 83.12%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $30 - 4,000 - 100.00%
Luxury : 1000 - $250 - 966 - 96.56%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,746 - 87.28%
Farm Level 2: 1000 - $15 - 999 - 99.85%
Farm Total Capacity :3000

Income

Home Games Left8
Average Attendance - %15,679 - 87.10%
Average Income per Game$1,322,726
Year to Date Revenue$44,972,700
Farm
Home Games Left9
Average Attendance - %2,744 - 91.47%
Average Income per Game$76,075
Year to Date Revenue$2,510,490

Expense

Pro Players Total Salaries$34,077,480
Farm Players Total Salaries$3,127,750
Coaches Total Salaries$2,001,000
Luxury Taxe Total$492,077
Special Salary Cap Value$0
Pro Year To Date Expenses$25,678,419
Farm Year To Date Expenses$2,768,026
Pro Salary Cap To Date$24,664,036
Farm Salary Cap To Date$1,994,526

Estimate

Pro Estimated Season Revenue$10,581,812
Farm Estimated Season Revenue$684,679
Pro Remaining Season Days30
Pro Expenses Per Days$235,419
Pro Estimated Expenses$7,062,570
Farm Remaining Season Days35
Farm Expenses Per Days$26,810
Farm Estimated Expenses$938,350
Estimated Season Expenses$8,000,920
Season Salary Cap$37,205,230
Estimate Under Maximum Salary Cap of $55,000,000$17,794,770
Estimate Over Minimum Salary Cap of $20,000,000 $17,205,230
Current Bank Account$252,486,885
Projected Bank Account$255,752,456

Pro Players Salaries

Anze Kopitar $2,909,500 (3)
-Salary Remaining : $585,805
-Salary Average : $0
-Salary Average Remaining : $0
Morgan Rielly $2,857,031 (4)
-Salary Remaining : $575,241
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Konstantin Barulin $2,500,000 (1)
-Salary Remaining : $503,356
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Jason Robertson $2,400,000 (5)
-Salary Remaining : $483,221
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Taylor Hall $2,388,750 (3)
-Salary Remaining : $480,956
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Artem Anisimov $2,360,798 (3)
-Salary Remaining : $475,328
-Salary Average : $0
-Salary Average Remaining : $0
Carey Price $1,824,000 (3)
-Salary Remaining : $367,248
-Salary Average : $0
-Salary Average Remaining : $0
Nail Yakupov $1,619,625 (4)
-Salary Remaining : $326,099
-Salary Average : $0
-Salary Average Remaining : $0
Jason Zucker $1,391,250 (3)
-Salary Remaining : $280,117
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Nikita Scherbak $1,356,750 (5)
-Salary Remaining : $273,171
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Noah Hanifin $1,312,500 (2)
-Salary Remaining : $264,262
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Mikhail Grigorenko $1,296,338 (4)
-Salary Remaining : $261,008
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Michael Stone $1,121,875 (3)
-Salary Remaining : $225,881
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Adam Clendening $1,067,313 (2)
-Salary Remaining : $214,895
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Madison Bowey $1,056,250 (1)
-Salary Remaining : $212,668
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Julius Honka $1,007,500 (1)
-Salary Remaining : $202,852
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Boo Nieves $1,000,000 (1)
-Salary Remaining : $201,342
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Michael Dal Colle $1,000,000 (1)
-Salary Remaining : $201,342
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Tyler Wotherspoon $933,000 (1)
-Salary Remaining : $187,852
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Owen Tippett $875,000 (1)
-Salary Remaining : $176,174
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Nick Bjugstad $600,000 (1)
-Salary Remaining : $120,805
-Salary Average : $40,000
-Salary Average Remaining : $8,054
A. J. Spellacy $600,000 (3)
-Salary Remaining : $120,805
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Max Jones $600,000 (3)
-Salary Remaining : $120,805
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Total Pro Players23
Salary Commitment
Year 14 : $34,077,480
Year 15 : $25,105,730
Year 16 : $22,725,917
Year 17 : $9,529,744
Salary Average Commitment
Year 14 : $760,000
Year 15 : $440,000
Year 16 : $360,000
Year 17 : $160,000
Salary Cap with 1 Way Contract
Year 14 : $34,077,480
Year 15 : $25,105,730
Year 16 : $22,725,917
Year 17 : $9,529,744

Farm Players Salaries

Mads Sogaard $650,000 (2)
Salary Remaining : $147,727
Salary Average : $40,000
Salary Average Remaining : $9,091
Felix Sandstrom $200,000 (3)
Salary Remaining : $45,455
Salary Average : $4,000
Salary Average Remaining : $909
Ian McCoshen $119,700 (3)
Salary Remaining : $27,205
Salary Average : $4,000
Salary Average Remaining : $909
Kieffer Bellows $108,500 (3)
Salary Remaining : $24,659
Salary Average : $4,000
Salary Average Remaining : $909
Dylan McIlrath $95,100 (2)
Salary Remaining : $21,614
Salary Average : $4,000
Salary Average Remaining : $909
Alex Formenton $93,750 (3)
Salary Remaining : $21,307
Salary Average : $4,000
Salary Average Remaining : $909
Nate Danielson $90,000 (2)
Salary Remaining : $20,455
Salary Average : $4,000
Salary Average Remaining : $909
Oliver Moore $90,000 (2)
Salary Remaining : $20,455
Salary Average : $4,000
Salary Average Remaining : $909
Alexander Volkov $88,200 (3)
Salary Remaining : $20,045
Salary Average : $4,000
Salary Average Remaining : $909
Patrik Hamrla $80,000 (4)
Salary Remaining : $18,182
Salary Average : $4,000
Salary Average Remaining : $909
Marek Vanacker $80,000 (3)
Salary Remaining : $18,182
Salary Average : $4,000
Salary Average Remaining : $909
Reid Schaefer $80,000 (1)
Salary Remaining : $18,182
Salary Average : $4,000
Salary Average Remaining : $909
Xavier Bourgault $80,000 (5)
Salary Remaining : $18,182
Salary Average : $4,000
Salary Average Remaining : $909
Egor Zamula $77,500 (4)
Salary Remaining : $17,614
Salary Average : $4,000
Salary Average Remaining : $909
Noel Gunler $70,000 (2)
Salary Remaining : $15,909
Salary Average : $4,000
Salary Average Remaining : $909
Tanner Howe $70,000 (3)
Salary Remaining : $15,909
Salary Average : $4,000
Salary Average Remaining : $909
Elias Salomonsson $70,000 (1)
Salary Remaining : $15,909
Salary Average : $4,000
Salary Average Remaining : $909
Mattias Hävelid $70,000 (1)
Salary Remaining : $15,909
Salary Average : $4,000
Salary Average Remaining : $909
Will Skahan $65,000 (3)
Salary Remaining : $14,773
Salary Average : $4,000
Salary Average Remaining : $909
Aleksi Heponiemi $65,000 (1)
Salary Remaining : $14,773
Salary Average : $4,000
Salary Average Remaining : $909
Philip Tomasino $65,000 (1)
Salary Remaining : $14,773
Salary Average : $4,000
Salary Average Remaining : $909
Nicholas Robertson $65,000 (2)
Salary Remaining : $14,773
Salary Average : $4,000
Salary Average Remaining : $909
Ryan Johnson $65,000 (1)
Salary Remaining : $14,773
Salary Average : $4,000
Salary Average Remaining : $909
Paul Ludwinski $60,000 (1)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Noah Dower Nilsson $60,000 (2)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Matt Robertson $60,000 (1)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Dillion Hamaliuk $60,000 (1)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Zayde Wisdom $60,000 (4)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Jakub Zboril $60,000 (4)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Hoyt Stanley $60,000 (2)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Joel Blomqvist $60,000 (2)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Joni Jurmo $60,000 (3)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Ludwig Persson $50,000 (1)
Salary Remaining : $11,364
Salary Average : $4,000
Salary Average Remaining : $909
Total Farm Players33
Salary Commitment
Year 14 : $3,127,750
Year 15 : $1,897,750
Year 16 : $1,242,650
Year 17 : $357,500
Salary Average Commitment
Year 14 : $168,000
Year 15 : $92,000
Year 16 : $56,000
Year 17 : $20,000

EDMONTON BUSCHWACKERS



Arena Capacity - Ticket Price
Attendance - %

Arena Name99 Park
Level 1: 6000 - $100 - 5,852 - 97.53%
Level 2: 5000 - $60 - 5,000 - 100.00%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $25 - 3,998 - 99.95%
Luxury : 1000 - $200 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,702 - 85.08%
Farm Level 2: 1000 - $15 - 996 - 99.60%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %17,850 - 99.16%
Average Income per Game$1,255,116
Year to Date Revenue$43,929,050
Farm
Home Games Left9
Average Attendance - %2,698 - 89.92%
Average Income per Game$74,500
Year to Date Revenue$2,458,495

Expense

Pro Players Total Salaries$32,977,141
Farm Players Total Salaries$3,082,000
Coaches Total Salaries$2,426,000
Luxury Taxe Total$520,414
Special Salary Cap Value$0
Pro Year To Date Expenses$26,977,134
Farm Year To Date Expenses$3,363,229
Pro Salary Cap To Date$26,079,482
Farm Salary Cap To Date$2,357,091

Estimate

Pro Estimated Season Revenue$8,785,810
Farm Estimated Season Revenue$670,499
Pro Remaining Season Days30
Pro Expenses Per Days$228,867
Pro Estimated Expenses$6,866,010
Farm Remaining Season Days35
Farm Expenses Per Days$28,468
Farm Estimated Expenses$996,380
Estimated Season Expenses$7,862,390
Season Salary Cap$36,059,141
Estimate Under Maximum Salary Cap of $55,000,000$18,940,859
Estimate Over Minimum Salary Cap of $20,000,000 $16,059,141
Current Bank Account$480,930,688
Projected Bank Account$482,524,607

Pro Players Salaries

Kyle Turris $3,926,485 (5)
-Salary Remaining : $790,567
-Salary Average : $0
-Salary Average Remaining : $0
Cam Fowler $2,857,031 (3)
-Salary Remaining : $575,241
-Salary Average : $0
-Salary Average Remaining : $0
Carter Hart $2,812,500 (4)
-Salary Remaining : $566,275
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Mikhail Sergachev $2,712,500 (5)
-Salary Remaining : $546,141
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Tyler Johnson $2,000,000 (1)
-Salary Remaining : $402,685
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Zach Boychuk $1,958,000 (1)
-Salary Remaining : $394,228
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Auston Matthews $1,947,500 (3)
-Salary Remaining : $392,114
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Matthew Tkachuk $1,865,625 (2)
-Salary Remaining : $375,629
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Joel Broda $1,480,000 (1)
-Salary Remaining : $297,987
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Marc Staal $1,410,000 (2)
-Salary Remaining : $283,893
-Salary Average : $0
-Salary Average Remaining : $0
Jujhar Khaira $1,210,000 (2)
-Salary Remaining : $243,624
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Stefan Elliott $1,200,000 (5)
-Salary Remaining : $241,611
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Darnell Nurse $975,000 (2)
-Salary Remaining : $196,309
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Frederik Gauthier $877,500 (1)
-Salary Remaining : $176,678
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Filip Chytil $800,000 (1)
-Salary Remaining : $161,074
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Devante Smith-Pelly $800,000 (2)
-Salary Remaining : $161,074
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Barrett Hayton $775,000 (1)
-Salary Remaining : $156,040
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Wade Allison $770,000 (3)
-Salary Remaining : $155,034
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Conor Timmins $750,000 (1)
-Salary Remaining : $151,007
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Simon Holmström $650,000 (1)
-Salary Remaining : $130,872
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Marc-Olivier Roy $600,000 (3)
-Salary Remaining : $120,805
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Olivier Rodrigue $600,000 (3)
-Salary Remaining : $120,805
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Total Pro Players22
Salary Commitment
Year 14 : $32,977,141
Year 15 : $23,686,641
Year 16 : $17,426,016
Year 17 : $10,651,485
Salary Average Commitment
Year 14 : $760,000
Year 15 : $440,000
Year 16 : $280,000
Year 17 : $120,000
Salary Cap with 1 Way Contract
Year 14 : $32,977,141
Year 15 : $23,686,641
Year 16 : $17,426,016
Year 17 : $10,651,485

Farm Players Salaries

Ryan Murphy $200,000 (4)
Salary Remaining : $45,455
Salary Average : $4,000
Salary Average Remaining : $909
Anthony Stolarz $142,500 (5)
Salary Remaining : $32,386
Salary Average : $4,000
Salary Average Remaining : $909
Zach Budish $140,000 (3)
Salary Remaining : $31,818
Salary Average : $4,000
Salary Average Remaining : $909
Max Friberg $127,500 (3)
Salary Remaining : $28,977
Salary Average : $4,000
Salary Average Remaining : $909
Alexandar Georgiev $120,000 (2)
Salary Remaining : $27,273
Salary Average : $4,000
Salary Average Remaining : $909
Xavier Ouellet $120,000 (5)
Salary Remaining : $27,273
Salary Average : $4,000
Salary Average Remaining : $909
Ryan McLeod $94,300 (4)
Salary Remaining : $21,432
Salary Average : $4,000
Salary Average Remaining : $909
Quinton Howden $92,800 (1)
Salary Remaining : $21,091
Salary Average : $4,000
Salary Average Remaining : $909
Brock McGinn $91,000 (1)
Salary Remaining : $20,682
Salary Average : $4,000
Salary Average Remaining : $909
Tyler Boucher $90,000 (5)
Salary Remaining : $20,455
Salary Average : $4,000
Salary Average Remaining : $909
Artyom Levshunov $90,000 (3)
Salary Remaining : $20,455
Salary Average : $4,000
Salary Average Remaining : $909
Topias Leinonen $80,000 (1)
Salary Remaining : $18,182
Salary Average : $4,000
Salary Average Remaining : $909
Keegan Lowe $80,000 (1)
Salary Remaining : $18,182
Salary Average : $4,000
Salary Average Remaining : $909
Ilya Protas $80,000 (3)
Salary Remaining : $18,182
Salary Average : $4,000
Salary Average Remaining : $909
Otto Stenberg $80,000 (2)
Salary Remaining : $18,182
Salary Average : $4,000
Salary Average Remaining : $909
Liam Foudy $80,000 (1)
Salary Remaining : $18,182
Salary Average : $4,000
Salary Average Remaining : $909
Niklas Kokko $70,000 (1)
Salary Remaining : $15,909
Salary Average : $4,000
Salary Average Remaining : $909
Andrew Gibson $70,000 (2)
Salary Remaining : $15,909
Salary Average : $4,000
Salary Average Remaining : $909
Ryan Chesley $70,000 (1)
Salary Remaining : $15,909
Salary Average : $4,000
Salary Average Remaining : $909
Lucas Pettersson $70,000 (3)
Salary Remaining : $15,909
Salary Average : $4,000
Salary Average Remaining : $909
Theodor Niederbach $70,000 (2)
Salary Remaining : $15,909
Salary Average : $4,000
Salary Average Remaining : $909
Daniil Chayka $70,000 (3)
Salary Remaining : $15,909
Salary Average : $4,000
Salary Average Remaining : $909
Rasmus Kumpulainen $70,000 (2)
Salary Remaining : $15,909
Salary Average : $4,000
Salary Average Remaining : $909
Roni Hirvonen $68,600 (4)
Salary Remaining : $15,591
Salary Average : $4,000
Salary Average Remaining : $909
Samuel Fagemo $65,300 (3)
Salary Remaining : $14,841
Salary Average : $4,000
Salary Average Remaining : $909
Maxim Massé $65,000 (3)
Salary Remaining : $14,773
Salary Average : $4,000
Salary Average Remaining : $909
Caleb Jones $65,000 (2)
Salary Remaining : $14,773
Salary Average : $4,000
Salary Average Remaining : $909
Jack Finley $60,000 (3)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Ville Pokka $60,000 (5)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Yegor Zavragin $60,000 (2)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Elias Nils Pettersson $60,000 (1)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Oliver Johansson $60,000 (3)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Brett Berard $60,000 (3)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Melvin Fernström $60,000 (3)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Quinn Olson $50,000 (1)
Salary Remaining : $11,364
Salary Average : $4,000
Salary Average Remaining : $909
Drew Fortescue $50,000 (2)
Salary Remaining : $11,364
Salary Average : $4,000
Salary Average Remaining : $909
Conner Bleackley $50,000 (2)
Salary Remaining : $11,364
Salary Average : $4,000
Salary Average Remaining : $909
Anton Johansson $50,000 (1)
Salary Remaining : $11,364
Salary Average : $4,000
Salary Average Remaining : $909
Total Farm Players38
Salary Commitment
Year 14 : $3,082,000
Year 15 : $2,358,200
Year 16 : $1,723,200
Year 17 : $775,400
Salary Average Commitment
Year 14 : $152,000
Year 15 : $112,000
Year 16 : $76,000
Year 17 : $28,000

HALIFAX HIGHLANDERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameHalf Moon House
Level 1: 6700 - $99 - 6,507 - 97.12%
Level 2: 5700 - $68 - 5,007 - 87.83%
Level 3: 2200 - $48 - 2,053 - 93.30%
Level 4: 4200 - $32 - 3,848 - 91.61%
Luxury : 1700 - $195 - 1,498 - 88.10%
Total Capacity :20500
Farm
Farm Level 1: 2000 - $35 - 1,830 - 91.50%
Farm Level 2: 1000 - $18 - 902 - 90.16%
Farm Total Capacity :3000

Income

Home Games Left8
Average Attendance - %18,912 - 92.25%
Average Income per Game$1,493,699
Year to Date Revenue$50,785,782
Farm
Home Games Left9
Average Attendance - %2,732 - 91.05%
Average Income per Game$75,276
Year to Date Revenue$2,484,115

Expense

Pro Players Total Salaries$36,002,610
Farm Players Total Salaries$3,027,800
Coaches Total Salaries$2,308,000
Luxury Taxe Total$564,671
Special Salary Cap Value$0
Pro Year To Date Expenses$29,092,473
Farm Year To Date Expenses$3,331,555
Pro Salary Cap To Date$28,293,797
Farm Salary Cap To Date$2,320,804

Estimate

Pro Estimated Season Revenue$11,949,596
Farm Estimated Season Revenue$677,486
Pro Remaining Season Days30
Pro Expenses Per Days$248,340
Pro Estimated Expenses$7,450,200
Farm Remaining Season Days35
Farm Expenses Per Days$28,155
Farm Estimated Expenses$985,425
Estimated Season Expenses$8,435,625
Season Salary Cap$39,030,410
Estimate Under Maximum Salary Cap of $55,000,000$15,969,590
Estimate Over Minimum Salary Cap of $20,000,000 $19,030,410
Current Bank Account$558,239,028
Projected Bank Account$562,430,485

Pro Players Salaries

Sidney Crosby $3,483,485 (4)
-Salary Remaining : $701,373
-Salary Average : $0
-Salary Average Remaining : $0
Jacob Markstrom $3,230,000 (5)
-Salary Remaining : $650,336
-Salary Average : $0
-Salary Average Remaining : $0
Connor McDavid $3,163,750 (3)
-Salary Remaining : $636,997
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Mike Green $2,500,000 (5)
-Salary Remaining : $503,356
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Rasmus Dahlin $2,325,000 (5)
-Salary Remaining : $468,121
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Kari Lehtonen $2,094,000 (3)
-Salary Remaining : $421,611
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Wojtek Wolski $1,910,000 (4)
-Salary Remaining : $384,564
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Leon Draisaitl $1,875,000 (3)
-Salary Remaining : $377,517
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Andrei Svechnikov $1,875,000 (4)
-Salary Remaining : $377,517
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Nathan Horton $1,810,000 (2)
-Salary Remaining : $364,430
-Salary Average : $0
-Salary Average Remaining : $0
Jacob Josefson $1,802,000 (2)
-Salary Remaining : $362,819
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Brett Pesce $1,523,750 (4)
-Salary Remaining : $306,795
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Tom Wilson $1,184,625 (1)
-Salary Remaining : $238,515
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Elias Pettersson $962,500 (1)
-Salary Remaining : $193,792
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Zac Rinaldo $937,500 (5)
-Salary Remaining : $188,758
-Salary Average : $0
-Salary Average Remaining : $0
Arber Xhekaj $800,000 (1)
-Salary Remaining : $161,074
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Kirby Dach $800,000 (1)
-Salary Remaining : $161,074
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Moritz Seider $750,000 (3)
-Salary Remaining : $151,007
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Keven Veilleux $676,000 (1)
-Salary Remaining : $136,107
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Jay Rosehill $600,000 (4)
-Salary Remaining : $120,805
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Matt Rempe $600,000 (2)
-Salary Remaining : $120,805
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Radko Gudas $600,000 (1)
-Salary Remaining : $120,805
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Adam Klapka $500,000 (2)
-Salary Remaining : $100,671
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Total Pro Players23
Salary Commitment
Year 14 : $36,002,610
Year 15 : $30,979,485
Year 16 : $26,267,485
Year 17 : $18,384,735
Salary Average Commitment
Year 14 : $760,000
Year 15 : $520,000
Year 16 : $400,000
Year 17 : $240,000
Salary Cap with 1 Way Contract
Year 14 : $36,002,610
Year 15 : $30,979,485
Year 16 : $26,267,485
Year 17 : $18,384,735

Farm Players Salaries

Ales Hemsky $181,825 (2)
Salary Remaining : $41,324
Salary Average : $4,000
Salary Average Remaining : $909
Joe Colborne $125,000 (1)
Salary Remaining : $28,409
Salary Average : $4,000
Salary Average Remaining : $909
Roman Tesliuk $124,000 (3)
Salary Remaining : $28,182
Salary Average : $4,000
Salary Average Remaining : $909
Valeri Nichushkin $120,000 (5)
Salary Remaining : $27,273
Salary Average : $4,000
Salary Average Remaining : $909
David Van Der Gulik $117,500 (3)
Salary Remaining : $26,705
Salary Average : $4,000
Salary Average Remaining : $909
Nikita Tryamkin $112,900 (1)
Salary Remaining : $25,659
Salary Average : $4,000
Salary Average Remaining : $909
Masi Marjamaki $111,250 (3)
Salary Remaining : $25,284
Salary Average : $4,000
Salary Average Remaining : $909
Seth Ambroz $111,000 (1)
Salary Remaining : $25,227
Salary Average : $4,000
Salary Average Remaining : $909
Theo Peckham $103,400 (1)
Salary Remaining : $23,500
Salary Average : $4,000
Salary Average Remaining : $909
Libor Hajek $99,900 (3)
Salary Remaining : $22,705
Salary Average : $4,000
Salary Average Remaining : $909
Mason McDonald $97,500 (3)
Salary Remaining : $22,159
Salary Average : $4,000
Salary Average Remaining : $909
Ryan Hartman $90,625 (2)
Salary Remaining : $20,597
Salary Average : $4,000
Salary Average Remaining : $909
Terik Parascak $90,000 (3)
Salary Remaining : $20,455
Salary Average : $4,000
Salary Average Remaining : $909
Joakim Kemell $90,000 (1)
Salary Remaining : $20,455
Salary Average : $4,000
Salary Average Remaining : $909
Cutter Gauthier $90,000 (1)
Salary Remaining : $20,455
Salary Average : $4,000
Salary Average Remaining : $909
Jack Studnicka $86,400 (1)
Salary Remaining : $19,636
Salary Average : $4,000
Salary Average Remaining : $909
Tyson Barrie $86,000 (3)
Salary Remaining : $19,545
Salary Average : $4,000
Salary Average Remaining : $909
Sami Vatanen $82,500 (1)
Salary Remaining : $18,750
Salary Average : $4,000
Salary Average Remaining : $909
Alfons Freij $80,000 (3)
Salary Remaining : $18,182
Salary Average : $4,000
Salary Average Remaining : $909
Prokhor Poltapov $80,000 (5)
Salary Remaining : $18,182
Salary Average : $4,000
Salary Average Remaining : $909
Seamus Casey $80,000 (1)
Salary Remaining : $18,182
Salary Average : $4,000
Salary Average Remaining : $909
Veini Vehviläinen $78,000 (2)
Salary Remaining : $17,727
Salary Average : $4,000
Salary Average Remaining : $909
Jack Berglund $70,000 (3)
Salary Remaining : $15,909
Salary Average : $4,000
Salary Average Remaining : $909
Adam Sýkora $70,000 (1)
Salary Remaining : $15,909
Salary Average : $4,000
Salary Average Remaining : $909
Quentin Miller $65,000 (3)
Salary Remaining : $14,773
Salary Average : $4,000
Salary Average Remaining : $909
Eetu Tuulola $60,000 (1)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Otto Salin $60,000 (1)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Tristan Bertucci $60,000 (2)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Tristan Lennox $60,000 (5)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Jonathan Kovacevic $60,000 (1)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Mikko Kokkonen $60,000 (1)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Miroslav Satan Jr $60,000 (3)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Olof Lindbom $60,000 (1)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Lukas Parik $55,000 (1)
Salary Remaining : $12,500
Salary Average : $4,000
Salary Average Remaining : $909
Jack Sparkes $50,000 (2)
Salary Remaining : $11,364
Salary Average : $4,000
Salary Average Remaining : $909
Total Farm Players35
Salary Commitment
Year 14 : $3,027,800
Year 15 : $1,721,600
Year 16 : $1,261,150
Year 17 : $260,000
Salary Average Commitment
Year 14 : $140,000
Year 15 : $76,000
Year 16 : $56,000
Year 17 : $12,000

HAWAII TYPHOON



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Lagoon
Level 1: 7000 - $100 - 6,252 - 89.31%
Level 2: 6000 - $60 - 5,702 - 95.03%
Level 3: 3000 - $35 - 2,691 - 89.72%
Level 4: 5000 - $25 - 4,620 - 92.39%
Luxury : 2000 - $200 - 1,425 - 71.24%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $35 - 1,759 - 87.97%
Farm Level 2: 1000 - $15 - 999 - 99.94%
Farm Total Capacity :3000

Income

Home Games Left8
Average Attendance - %20,689 - 89.95%
Average Income per Game$1,461,939
Year to Date Revenue$49,705,920
Farm
Home Games Left10
Average Attendance - %2,759 - 91.96%
Average Income per Game$76,567
Year to Date Revenue$2,450,130

Expense

Pro Players Total Salaries$34,192,604
Farm Players Total Salaries$3,472,031
Coaches Total Salaries$2,895,000
Luxury Taxe Total$532,929
Special Salary Cap Value$0
Pro Year To Date Expenses$27,979,110
Farm Year To Date Expenses$3,504,809
Pro Salary Cap To Date$26,705,250
Farm Salary Cap To Date$2,500,239

Estimate

Pro Estimated Season Revenue$11,695,511
Farm Estimated Season Revenue$765,666
Pro Remaining Season Days30
Pro Expenses Per Days$240,185
Pro Estimated Expenses$7,205,550
Farm Remaining Season Days35
Farm Expenses Per Days$30,987
Farm Estimated Expenses$1,084,545
Estimated Season Expenses$8,290,095
Season Salary Cap$37,664,635
Estimate Under Maximum Salary Cap of $55,000,000$17,335,365
Estimate Over Minimum Salary Cap of $20,000,000 $17,664,635
Current Bank Account$470,877,884
Projected Bank Account$475,048,966

Pro Players Salaries

Oscar Moller $2,118,000 (2)
-Salary Remaining : $426,443
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Tuukka Rask $2,111,385 (3)
-Salary Remaining : $425,111
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Drayson Bowman $2,110,000 (2)
-Salary Remaining : $424,832
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Ivan Provorov $2,100,000 (3)
-Salary Remaining : $422,819
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Jonathan Bernier $2,017,969 (3)
-Salary Remaining : $406,302
-Salary Average : $0
-Salary Average Remaining : $0
Alexander Burmistrov $2,000,000 (2)
-Salary Remaining : $402,685
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Denis Gurianov $1,628,000 (3)
-Salary Remaining : $327,785
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Logan Stanley $1,612,500 (4)
-Salary Remaining : $324,664
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Ryan Poehling $1,487,500 (5)
-Salary Remaining : $299,497
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Oscar Klefbom $1,406,250 (5)
-Salary Remaining : $283,138
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Jesper Boqvist $1,353,000 (1)
-Salary Remaining : $272,416
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Jamie Oleksiak $1,224,000 (1)
-Salary Remaining : $246,443
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Vitek Vanecek $1,200,000 (2)
-Salary Remaining : $241,611
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Jamie McGinn $1,200,000 (1)
-Salary Remaining : $241,611
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Scott Glennie $1,200,000 (2)
-Salary Remaining : $241,611
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Andrew Mangiapane $1,050,000 (4)
-Salary Remaining : $211,409
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Nicolas Petan $1,014,000 (2)
-Salary Remaining : $204,161
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Matty Beniers $950,000 (5)
-Salary Remaining : $191,275
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Brandt Clarke $900,000 (5)
-Salary Remaining : $181,208
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Dylan Guenther $900,000 (5)
-Salary Remaining : $181,208
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Logan Cooley $900,000 (1)
-Salary Remaining : $181,208
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Jake McCabe $810,000 (2)
-Salary Remaining : $163,087
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Trevor Zegras $800,000 (3)
-Salary Remaining : $161,074
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Seth Jarvis $800,000 (4)
-Salary Remaining : $161,074
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Dylan Olsen $700,000 (2)
-Salary Remaining : $140,940
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Josh Jacobs $600,000 (1)
-Salary Remaining : $120,805
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Total Pro Players26
Salary Commitment
Year 14 : $34,192,604
Year 15 : $28,915,604
Year 16 : $17,763,604
Year 17 : $9,106,250
Salary Average Commitment
Year 14 : $1,000,000
Year 15 : $800,000
Year 16 : $480,000
Year 17 : $320,000
Salary Cap with 1 Way Contract
Year 14 : $34,192,604
Year 15 : $28,915,604
Year 16 : $17,763,604
Year 17 : $9,106,250

Farm Players Salaries

Adam Fantilli $900,000 (2)
Salary Remaining : $204,545
Salary Average : $40,000
Salary Average Remaining : $9,091
Marko Dano $134,631 (3)
Salary Remaining : $30,598
Salary Average : $4,000
Salary Average Remaining : $909
Matt Savoie $90,000 (1)
Salary Remaining : $20,455
Salary Average : $4,000
Salary Average Remaining : $909
Matthew Wood $90,000 (2)
Salary Remaining : $20,455
Salary Average : $4,000
Salary Average Remaining : $909
Macklin Celebrini $90,000 (3)
Salary Remaining : $20,455
Salary Average : $4,000
Salary Average Remaining : $909
Juuso Pärssinen $89,700 (1)
Salary Remaining : $20,386
Salary Average : $4,000
Salary Average Remaining : $909
Lukas Reichel $87,500 (4)
Salary Remaining : $19,886
Salary Average : $4,000
Salary Average Remaining : $909
Theo Lindstein $80,000 (2)
Salary Remaining : $18,182
Salary Average : $4,000
Salary Average Remaining : $909
Quentin Musty $80,000 (2)
Salary Remaining : $18,182
Salary Average : $4,000
Salary Average Remaining : $909
Matthew Knies $80,000 (5)
Salary Remaining : $18,182
Salary Average : $4,000
Salary Average Remaining : $909
Tarin Smith $80,000 (3)
Salary Remaining : $18,182
Salary Average : $4,000
Salary Average Remaining : $909
Ivan Miroshnichenko $80,000 (1)
Salary Remaining : $18,182
Salary Average : $4,000
Salary Average Remaining : $909
Sam Montembeault $70,200 (1)
Salary Remaining : $15,955
Salary Average : $4,000
Salary Average Remaining : $909
Ryder Ritchie $70,000 (3)
Salary Remaining : $15,909
Salary Average : $4,000
Salary Average Remaining : $909
Cameron Whynot $70,000 (5)
Salary Remaining : $15,909
Salary Average : $4,000
Salary Average Remaining : $909
Michael Del Zotto $70,000 (2)
Salary Remaining : $15,909
Salary Average : $4,000
Salary Average Remaining : $909
Ryan Greene $70,000 (1)
Salary Remaining : $15,909
Salary Average : $4,000
Salary Average Remaining : $909
Jett Woo $65,000 (1)
Salary Remaining : $14,773
Salary Average : $4,000
Salary Average Remaining : $909
Akil Thomas $65,000 (2)
Salary Remaining : $14,773
Salary Average : $4,000
Salary Average Remaining : $909
Jan Jenik $65,000 (1)
Salary Remaining : $14,773
Salary Average : $4,000
Salary Average Remaining : $909
Matvei Shuravin $65,000 (3)
Salary Remaining : $14,773
Salary Average : $4,000
Salary Average Remaining : $909
Luke Misa $65,000 (3)
Salary Remaining : $14,773
Salary Average : $4,000
Salary Average Remaining : $909
Beau Akey $60,000 (2)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Julius Bergman $60,000 (1)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Jeremy Morin $60,000 (1)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Calle Odelius $60,000 (1)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Patrice Cormier $60,000 (2)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Jack Drury $60,000 (1)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Haakon Hänelt $60,000 (5)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Ty Voit $60,000 (5)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Tomas Jurco $60,000 (1)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Devon Levi $60,000 (4)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
T.J. Brodie $60,000 (1)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Joel Hofer $55,000 (3)
Salary Remaining : $12,500
Salary Average : $4,000
Salary Average Remaining : $909
Samuel Ersson $50,000 (1)
Salary Remaining : $11,364
Salary Average : $4,000
Salary Average Remaining : $909
Mikhail Abramov $50,000 (1)
Salary Remaining : $11,364
Salary Average : $4,000
Salary Average Remaining : $909
Cam Squires $50,000 (2)
Salary Remaining : $11,364
Salary Average : $4,000
Salary Average Remaining : $909
Luke Prokop $50,000 (4)
Salary Remaining : $11,364
Salary Average : $4,000
Salary Average Remaining : $909
Total Farm Players38
Salary Commitment
Year 14 : $3,472,031
Year 15 : $1,672,131
Year 16 : $1,027,131
Year 17 : $467,500
Salary Average Commitment
Year 14 : $188,000
Year 15 : $92,000
Year 16 : $56,000
Year 17 : $28,000

LAS CRUCES SPURS



Arena Capacity - Ticket Price
Attendance - %

Arena NameNew Mexico Place
Level 1: 7500 - $102 - 5,655 - 75.40%
Level 2: 6500 - $63 - 5,659 - 87.06%
Level 3: 3500 - $35 - 2,763 - 78.94%
Level 4: 4500 - $27 - 4,443 - 98.73%
Luxury : 2500 - $240 - 1,064 - 42.57%
Total Capacity :24500
Farm
Farm Level 1: 3500 - $37 - 2,843 - 81.22%
Farm Level 2: 2500 - $16 - 2,478 - 99.13%
Farm Total Capacity :6000

Income

Home Games Left7
Average Attendance - %19,584 - 79.93%
Average Income per Game$1,405,404
Year to Date Revenue$49,189,146
Farm
Home Games Left9
Average Attendance - %5,321 - 88.69%
Average Income per Game$144,837
Year to Date Revenue$4,779,620

Expense

Pro Players Total Salaries$34,571,126
Farm Players Total Salaries$2,622,500
Coaches Total Salaries$4,619,000
Luxury Taxe Total$580,252
Special Salary Cap Value$0
Pro Year To Date Expenses$29,999,871
Farm Year To Date Expenses$3,692,295
Pro Salary Cap To Date$29,073,456
Farm Salary Cap To Date$2,025,508

Estimate

Pro Estimated Season Revenue$9,837,829
Farm Estimated Season Revenue$1,303,533
Pro Remaining Season Days30
Pro Expenses Per Days$239,806
Pro Estimated Expenses$7,194,180
Farm Remaining Season Days35
Farm Expenses Per Days$31,036
Farm Estimated Expenses$1,086,260
Estimated Season Expenses$8,280,440
Season Salary Cap$37,193,626
Estimate Under Maximum Salary Cap of $55,000,000$17,806,374
Estimate Over Minimum Salary Cap of $20,000,000 $17,193,626
Current Bank Account$461,850,615
Projected Bank Account$464,711,537

Pro Players Salaries

Pekka Rinne $2,902,126 (1)
-Salary Remaining : $584,321
-Salary Average : $0
-Salary Average Remaining : $0
Teuvo Teravainen $2,811,500 (4)
-Salary Remaining : $566,074
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Stuart Skinner $2,500,000 (5)
-Salary Remaining : $503,356
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Ben Bishop $2,500,000 (3)
-Salary Remaining : $503,356
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Thomas Chabot $2,356,250 (5)
-Salary Remaining : $474,413
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Erik Johnson $2,246,875 (2)
-Salary Remaining : $452,391
-Salary Average : $0
-Salary Average Remaining : $0
Joel Eriksson Ek $2,000,000 (4)
-Salary Remaining : $402,685
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Jared McCann $1,900,000 (3)
-Salary Remaining : $382,550
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Mark Jankowski $1,500,000 (5)
-Salary Remaining : $302,013
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Anton Rodin $1,233,375 (5)
-Salary Remaining : $248,331
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Dillon Dube $1,200,000 (5)
-Salary Remaining : $241,611
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Logan Couture $1,200,000 (3)
-Salary Remaining : $241,611
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Brett Howden $1,150,000 (5)
-Salary Remaining : $231,544
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Alex Pietrangelo $981,000 (1)
-Salary Remaining : $197,517
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Matt Smaby $960,000 (1)
-Salary Remaining : $193,289
-Salary Average : $0
-Salary Average Remaining : $0
Quinton Byfield $900,000 (3)
-Salary Remaining : $181,208
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Torey Krug $880,000 (2)
-Salary Remaining : $177,181
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Drake Batherson $875,000 (1)
-Salary Remaining : $176,174
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Victor Mete $875,000 (1)
-Salary Remaining : $176,174
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Jake Neighbours $825,000 (4)
-Salary Remaining : $166,107
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Oliver Wahlstrom $775,000 (2)
-Salary Remaining : $156,040
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Cal Foote $750,000 (1)
-Salary Remaining : $151,007
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Alexander Romanov $650,000 (2)
-Salary Remaining : $130,872
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Curtis Lazar $600,000 (1)
-Salary Remaining : $120,805
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Total Pro Players24
Salary Commitment
Year 14 : $34,571,126
Year 15 : $26,628,000
Year 16 : $22,076,125
Year 17 : $15,576,125
Salary Average Commitment
Year 14 : $840,000
Year 15 : $640,000
Year 16 : $520,000
Year 17 : $360,000
Salary Cap with 1 Way Contract
Year 14 : $34,571,126
Year 15 : $26,628,000
Year 16 : $22,076,125
Year 17 : $15,576,125

Farm Players Salaries

Daniel Sprong $122,500 (4)
Salary Remaining : $27,841
Salary Average : $4,000
Salary Average Remaining : $909
Zachary Fucale $120,000 (2)
Salary Remaining : $27,273
Salary Average : $4,000
Salary Average Remaining : $909
Viktor Tikhonov $120,000 (2)
Salary Remaining : $27,273
Salary Average : $4,000
Salary Average Remaining : $909
Sean Durzi $120,000 (3)
Salary Remaining : $27,273
Salary Average : $4,000
Salary Average Remaining : $909
Brad Malone $110,000 (2)
Salary Remaining : $25,000
Salary Average : $4,000
Salary Average Remaining : $909
Samuel Honzek $90,000 (2)
Salary Remaining : $20,455
Salary Average : $4,000
Salary Average Remaining : $909
Filip Mesar $90,000 (1)
Salary Remaining : $20,455
Salary Average : $4,000
Salary Average Remaining : $909
Michael Grabner $87,000 (1)
Salary Remaining : $19,773
Salary Average : $4,000
Salary Average Remaining : $909
Florian Xhekaj $80,000 (2)
Salary Remaining : $18,182
Salary Average : $4,000
Salary Average Remaining : $909
Jani Nyman $80,000 (1)
Salary Remaining : $18,182
Salary Average : $4,000
Salary Average Remaining : $909
Jesper Wallstedt $80,000 (5)
Salary Remaining : $18,182
Salary Average : $4,000
Salary Average Remaining : $909
Alexey Toropchenko $80,000 (5)
Salary Remaining : $18,182
Salary Average : $4,000
Salary Average Remaining : $909
Leon Muggli $80,000 (3)
Salary Remaining : $18,182
Salary Average : $4,000
Salary Average Remaining : $909
Tanner Molendyk $80,000 (2)
Salary Remaining : $18,182
Salary Average : $4,000
Salary Average Remaining : $909
Logan Sawyer $70,000 (3)
Salary Remaining : $15,909
Salary Average : $4,000
Salary Average Remaining : $909
Brock Faber $70,000 (4)
Salary Remaining : $15,909
Salary Average : $4,000
Salary Average Remaining : $909
Noah Warren $70,000 (1)
Salary Remaining : $15,909
Salary Average : $4,000
Salary Average Remaining : $909
Caden Price $70,000 (2)
Salary Remaining : $15,909
Salary Average : $4,000
Salary Average Remaining : $909
William Zellers $65,000 (3)
Salary Remaining : $14,773
Salary Average : $4,000
Salary Average Remaining : $909
Nils Höglander $65,000 (3)
Salary Remaining : $14,773
Salary Average : $4,000
Salary Average Remaining : $909
Cameron Hillis $63,500 (1)
Salary Remaining : $14,432
Salary Average : $4,000
Salary Average Remaining : $909
Kasper Simontaival $60,000 (2)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Ilya Fedotov $60,000 (5)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Dylan Garand $60,000 (5)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Michael Fischer $60,000 (1)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Jack Peart $60,000 (5)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Pavel Dorofeyev $60,000 (3)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Oliver Kapanen $60,000 (2)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Hiroki Gojsic $60,000 (3)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Michael DiPietro $60,000 (2)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Sam Stange $60,000 (2)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Mattias Norlinder $55,000 (1)
Salary Remaining : $12,500
Salary Average : $4,000
Salary Average Remaining : $909
Bill Arnold $54,500 (2)
Salary Remaining : $12,386
Salary Average : $4,000
Salary Average Remaining : $909
Tanner Ludtke $50,000 (2)
Salary Remaining : $11,364
Salary Average : $4,000
Salary Average Remaining : $909
Artyom Galimov $50,000 (1)
Salary Remaining : $11,364
Salary Average : $4,000
Salary Average Remaining : $909
Total Farm Players35
Salary Commitment
Year 14 : $2,622,500
Year 15 : $2,067,000
Year 16 : $1,052,500
Year 17 : $532,500
Salary Average Commitment
Year 14 : $140,000
Year 15 : $108,000
Year 16 : $56,000
Year 17 : $28,000

MANHATTAN ISLANDERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameBossydome
Level 1: 6000 - $100 - 5,923 - 98.72%
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 - 1,697 - 84.85%
Farm Level 2: 1000 - $15 - 991 - 99.13%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %17,923 - 99.57%
Average Income per Game$1,262,331
Year to Date Revenue$44,181,600
Farm
Home Games Left9
Average Attendance - %2,688 - 89.61%
Average Income per Game$74,266
Year to Date Revenue$2,450,765

Expense

Pro Players Total Salaries$34,083,028
Farm Players Total Salaries$3,016,575
Coaches Total Salaries$2,973,200
Luxury Taxe Total$571,696
Special Salary Cap Value$0
Pro Year To Date Expenses$30,060,290
Farm Year To Date Expenses$3,299,733
Pro Salary Cap To Date$28,644,116
Farm Salary Cap To Date$2,372,485

Estimate

Pro Estimated Season Revenue$8,836,320
Farm Estimated Season Revenue$668,390
Pro Remaining Season Days30
Pro Expenses Per Days$240,646
Pro Estimated Expenses$7,219,380
Farm Remaining Season Days35
Farm Expenses Per Days$27,380
Farm Estimated Expenses$958,300
Estimated Season Expenses$8,177,680
Season Salary Cap$37,099,603
Estimate Under Maximum Salary Cap of $55,000,000$17,900,397
Estimate Over Minimum Salary Cap of $20,000,000 $17,099,603
Current Bank Account$380,650,399
Projected Bank Account$381,977,429

Pro Players Salaries

Jack Hughes $3,955,250 (5)
-Salary Remaining : $796,359
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Mathew Barzal $2,800,000 (4)
-Salary Remaining : $563,758
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Jordan Schroeder $2,709,300 (2)
-Salary Remaining : $545,497
-Salary Average : $0
-Salary Average Remaining : $0
Gabriel Landeskog $2,673,750 (2)
-Salary Remaining : $538,339
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Andre Burakovsky $2,436,500 (4)
-Salary Remaining : $490,570
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Anthony Beauvillier $2,325,000 (4)
-Salary Remaining : $468,121
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Denis Malgin $2,000,228 (1)
-Salary Remaining : $402,730
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Erik Karlsson $1,770,000 (3)
-Salary Remaining : $356,376
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Oliver Ekman-Larsson $1,676,000 (2)
-Salary Remaining : $337,450
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Thatcher Demko $1,664,000 (3)
-Salary Remaining : $335,034
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Thomas Hickey $1,253,000 (4)
-Salary Remaining : $252,282
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Filip Zadina $1,200,000 (5)
-Salary Remaining : $241,611
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Owen Power $1,200,000 (5)
-Salary Remaining : $241,611
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Ryan Pulock $910,000 (1)
-Salary Remaining : $183,221
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Adam Erne $910,000 (1)
-Salary Remaining : $183,221
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Juraj Slafkovský $900,000 (1)
-Salary Remaining : $181,208
-Salary Average : $40,000
-Salary Average Remaining : $8,054
William Eklund $900,000 (5)
-Salary Remaining : $181,208
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Alex Turcotte $825,000 (1)
-Salary Remaining : $166,107
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Spencer Knight $775,000 (3)
-Salary Remaining : $156,040
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Olli Juolevi $600,000 (3)
-Salary Remaining : $120,805
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Filip Hronek $600,000 (3)
-Salary Remaining : $120,805
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Total Pro Players21
Salary Commitment
Year 14 : $34,083,028
Year 15 : $28,537,800
Year 16 : $21,478,750
Year 17 : $16,069,750
Salary Average Commitment
Year 14 : $800,000
Year 15 : $600,000
Year 16 : $520,000
Year 17 : $320,000
Salary Cap with 1 Way Contract
Year 14 : $34,083,028
Year 15 : $28,537,800
Year 16 : $21,478,750
Year 17 : $16,069,750

Farm Players Salaries

Magnus Hellberg $143,000 (3)
Salary Remaining : $32,500
Salary Average : $4,000
Salary Average Remaining : $909
Isac Lundeström $120,000 (5)
Salary Remaining : $27,273
Salary Average : $4,000
Salary Average Remaining : $909
Evgeny Kuznetsov $97,100 (4)
Salary Remaining : $22,068
Salary Average : $4,000
Salary Average Remaining : $909
Frank Nazar $90,000 (1)
Salary Remaining : $20,455
Salary Average : $4,000
Salary Average Remaining : $909
Colby Barlow $90,000 (2)
Salary Remaining : $20,455
Salary Average : $4,000
Salary Average Remaining : $909
Isak Rosén $90,000 (5)
Salary Remaining : $20,455
Salary Average : $4,000
Salary Average Remaining : $909
Fedor Svechkov $90,000 (5)
Salary Remaining : $20,455
Salary Average : $4,000
Salary Average Remaining : $909
Ivan Demidov $90,000 (3)
Salary Remaining : $20,455
Salary Average : $4,000
Salary Average Remaining : $909
Griffin Reinhart $88,300 (2)
Salary Remaining : $20,068
Salary Average : $4,000
Salary Average Remaining : $909
Maxim Štrbák $80,000 (2)
Salary Remaining : $18,182
Salary Average : $4,000
Salary Average Remaining : $909
Noah Östlund $80,000 (1)
Salary Remaining : $18,182
Salary Average : $4,000
Salary Average Remaining : $909
Mavrik Bourque $80,000 (4)
Salary Remaining : $18,182
Salary Average : $4,000
Salary Average Remaining : $909
Dylan James $80,000 (1)
Salary Remaining : $18,182
Salary Average : $4,000
Salary Average Remaining : $909
Sacha Boisvert $80,000 (3)
Salary Remaining : $18,182
Salary Average : $4,000
Salary Average Remaining : $909
Logan Mailloux $80,000 (5)
Salary Remaining : $18,182
Salary Average : $4,000
Salary Average Remaining : $909
Rodion Amirov $80,000 (3)
Salary Remaining : $18,182
Salary Average : $4,000
Salary Average Remaining : $909
Sam Rinzel $80,000 (1)
Salary Remaining : $18,182
Salary Average : $4,000
Salary Average Remaining : $909
Timothy Liljegren $71,675 (4)
Salary Remaining : $16,290
Salary Average : $4,000
Salary Average Remaining : $909
Sam Colangelo $70,000 (4)
Salary Remaining : $15,909
Salary Average : $4,000
Salary Average Remaining : $909
Ben Danford $70,000 (3)
Salary Remaining : $15,909
Salary Average : $4,000
Salary Average Remaining : $909
Oskar Pettersson $70,000 (1)
Salary Remaining : $15,909
Salary Average : $4,000
Salary Average Remaining : $909
Artyom Grushnikov $70,000 (3)
Salary Remaining : $15,909
Salary Average : $4,000
Salary Average Remaining : $909
Aram Minnetian $70,000 (2)
Salary Remaining : $15,909
Salary Average : $4,000
Salary Average Remaining : $909
Gabriel Carlsson $66,500 (3)
Salary Remaining : $15,114
Salary Average : $4,000
Salary Average Remaining : $909
Ethan Bear $65,000 (1)
Salary Remaining : $14,773
Salary Average : $4,000
Salary Average Remaining : $909
Max Plante $65,000 (3)
Salary Remaining : $14,773
Salary Average : $4,000
Salary Average Remaining : $909
Mason Beaupit $60,000 (1)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Alexei Kolosov $60,000 (3)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Joe Veleno $60,000 (3)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Cole Huckins $60,000 (3)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Tyson Hinds $60,000 (3)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Jan Myšák $60,000 (2)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Benjamin Gaudreau $60,000 (4)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Aleksi Saarela $60,000 (5)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Spencer Gill $60,000 (3)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Gustav Lindstrom $60,000 (2)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Carey Terrance $60,000 (2)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Jordan Spence $50,000 (1)
Salary Remaining : $11,364
Salary Average : $4,000
Salary Average Remaining : $909
Alexander Suzdalev $50,000 (1)
Salary Remaining : $11,364
Salary Average : $4,000
Salary Average Remaining : $909
Danny Zhilkin $50,000 (1)
Salary Remaining : $11,364
Salary Average : $4,000
Salary Average Remaining : $909
Gavin McCarthy $50,000 (2)
Salary Remaining : $11,364
Salary Average : $4,000
Salary Average Remaining : $909
Total Farm Players41
Salary Commitment
Year 14 : $3,016,575
Year 15 : $2,341,575
Year 16 : $1,783,275
Year 17 : $818,775
Salary Average Commitment
Year 14 : $164,000
Year 15 : $124,000
Year 16 : $92,000
Year 17 : $40,000

NEWTON NIGHTMARES



Arena Capacity - Ticket Price
Attendance - %

Arena NameNEWTON SPORTS PALACE
Level 1: 6000 - $90 - 6,000 - 100.00%
Level 2: 5000 - $70 - 4,563 - 91.27%
Level 3: 2000 - $45 - 1,991 - 99.54%
Level 4: 4000 - $30 - 4,000 - 100.00%
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 - 999 - 99.87%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %17,554 - 97.52%
Average Income per Game$1,219,017
Year to Date Revenue$42,665,580
Farm
Home Games Left9
Average Attendance - %2,999 - 99.96%
Average Income per Game$64,980
Year to Date Revenue$2,144,340

Expense

Pro Players Total Salaries$40,436,783
Farm Players Total Salaries$2,895,600
Coaches Total Salaries$2,700,000
Luxury Taxe Total$620,432
Special Salary Cap Value$0
Pro Year To Date Expenses$32,318,387
Farm Year To Date Expenses$3,401,915
Pro Salary Cap To Date$31,080,455
Farm Salary Cap To Date$2,513,285

Estimate

Pro Estimated Season Revenue$8,533,116
Farm Estimated Season Revenue$584,820
Pro Remaining Season Days30
Pro Expenses Per Days$281,790
Pro Estimated Expenses$8,453,700
Farm Remaining Season Days35
Farm Expenses Per Days$26,270
Farm Estimated Expenses$919,450
Estimated Season Expenses$9,373,150
Season Salary Cap$43,332,383
Estimate Under Maximum Salary Cap of $55,000,000$11,667,617
Estimate Over Minimum Salary Cap of $20,000,000 $23,332,383
Current Bank Account$292,246,072
Projected Bank Account$291,990,858

Pro Players Salaries

Pontus Aberg $3,500,000 (1)
-Salary Remaining : $704,698
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Brian Lee $3,346,875 (5)
-Salary Remaining : $673,867
-Salary Average : $0
-Salary Average Remaining : $0
Kevin Poulin $2,928,764 (4)
-Salary Remaining : $589,684
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Jordan Caron $2,771,644 (3)
-Salary Remaining : $558,049
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Adam Boqvist $2,500,000 (5)
-Salary Remaining : $503,356
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Pavel Zacha $2,237,500 (4)
-Salary Remaining : $450,503
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Brock Boeser $2,150,000 (3)
-Salary Remaining : $432,886
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Max Domi $2,025,000 (2)
-Salary Remaining : $407,718
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Braden Holtby $1,924,375 (2)
-Salary Remaining : $387,458
-Salary Average : $0
-Salary Average Remaining : $0
Phillip Danault $1,922,500 (4)
-Salary Remaining : $387,081
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Mika Zibanejad $1,910,375 (3)
-Salary Remaining : $384,639
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Jake Virtanen $1,881,250 (3)
-Salary Remaining : $378,775
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Adam Henrique $1,272,500 (4)
-Salary Remaining : $256,208
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Mikkel Boedker $1,184,000 (2)
-Salary Remaining : $238,389
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Slater Koekkoek $1,151,000 (1)
-Salary Remaining : $231,745
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Brandon McMillan $1,106,000 (1)
-Salary Remaining : $222,685
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Viktor Arvidsson $1,000,000 (4)
-Salary Remaining : $201,342
-Salary Average : $40,000
-Salary Average Remaining : $8,054
MacKenzie Entwistle $975,000 (2)
-Salary Remaining : $196,309
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Maveric Lamoureux $800,000 (1)
-Salary Remaining : $161,074
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Pierre-Olivier Joseph $750,000 (1)
-Salary Remaining : $151,007
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Jackson Lacombe $700,000 (4)
-Salary Remaining : $140,940
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Daniel Torgersson $700,000 (3)
-Salary Remaining : $140,940
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Wyatt Kaiser $600,000 (3)
-Salary Remaining : $120,805
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Alex Vlasic $600,000 (1)
-Salary Remaining : $120,805
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Mason Millman $500,000 (3)
-Salary Remaining : $100,671
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Total Pro Players25
Salary Commitment
Year 14 : $40,436,783
Year 15 : $32,529,783
Year 16 : $26,421,408
Year 17 : $15,908,139
Salary Average Commitment
Year 14 : $920,000
Year 15 : $680,000
Year 16 : $560,000
Year 17 : $280,000
Salary Cap with 1 Way Contract
Year 14 : $40,436,783
Year 15 : $32,529,783
Year 16 : $26,421,408
Year 17 : $15,908,139

Farm Players Salaries

Ryan Johansen $132,500 (2)
Salary Remaining : $30,114
Salary Average : $4,000
Salary Average Remaining : $909
Joshua Ho-Sang $113,400 (4)
Salary Remaining : $25,773
Salary Average : $4,000
Salary Average Remaining : $909
Maxim Mayorov $112,500 (2)
Salary Remaining : $25,568
Salary Average : $4,000
Salary Average Remaining : $909
Dmytro Timashov $107,500 (2)
Salary Remaining : $24,432
Salary Average : $4,000
Salary Average Remaining : $909
Taylor Chorney $102,900 (1)
Salary Remaining : $23,386
Salary Average : $4,000
Salary Average Remaining : $909
Michael Hage $90,000 (3)
Salary Remaining : $20,455
Salary Average : $4,000
Salary Average Remaining : $909
Nolan Patrick $85,000 (1)
Salary Remaining : $19,318
Salary Average : $4,000
Salary Average Remaining : $909
Brendan Brisson $80,000 (3)
Salary Remaining : $18,182
Salary Average : $4,000
Salary Average Remaining : $909
Sam O'Reilly $80,000 (3)
Salary Remaining : $18,182
Salary Average : $4,000
Salary Average Remaining : $909
Max Comtois $80,000 (1)
Salary Remaining : $18,182
Salary Average : $4,000
Salary Average Remaining : $909
Brett Leason $76,800 (1)
Salary Remaining : $17,455
Salary Average : $4,000
Salary Average Remaining : $909
Michael Hutchinson $75,000 (1)
Salary Remaining : $17,045
Salary Average : $4,000
Salary Average Remaining : $909
Jakob Pelletier $75,000 (3)
Salary Remaining : $17,045
Salary Average : $4,000
Salary Average Remaining : $909
Kalan Lind $70,000 (2)
Salary Remaining : $15,909
Salary Average : $4,000
Salary Average Remaining : $909
Benjamin Roger $70,000 (3)
Salary Remaining : $15,909
Salary Average : $4,000
Salary Average Remaining : $909
Nikita Chibrikov $70,000 (3)
Salary Remaining : $15,909
Salary Average : $4,000
Salary Average Remaining : $909
Sergei Ivanov $70,000 (1)
Salary Remaining : $15,909
Salary Average : $4,000
Salary Average Remaining : $909
Vasily Ponomarev $70,000 (4)
Salary Remaining : $15,909
Salary Average : $4,000
Salary Average Remaining : $909
Gabriel Eliasson $70,000 (3)
Salary Remaining : $15,909
Salary Average : $4,000
Salary Average Remaining : $909
David Spacek $70,000 (1)
Salary Remaining : $15,909
Salary Average : $4,000
Salary Average Remaining : $909
Isaiah George $65,000 (3)
Salary Remaining : $14,773
Salary Average : $4,000
Salary Average Remaining : $909
Luca Pinelli $60,000 (2)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Brody Lamb $60,000 (4)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Nico Daws $60,000 (3)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Landon Slaggert $60,000 (3)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Will Cuylle $60,000 (4)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Albert Johansson $60,000 (1)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Victor Mancini $60,000 (2)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Vojtech Hradec $60,000 (3)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Sean Behrens $60,000 (3)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Tomas Lavoie $60,000 (3)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Michael Funk $60,000 (1)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Joshua Roy $60,000 (3)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Artemi Kniazev $55,000 (1)
Salary Remaining : $12,500
Salary Average : $4,000
Salary Average Remaining : $909
Semyon Der-Arguchintsev $55,000 (1)
Salary Remaining : $12,500
Salary Average : $4,000
Salary Average Remaining : $909
John Ludvig $50,000 (1)
Salary Remaining : $11,364
Salary Average : $4,000
Salary Average Remaining : $909
Lucas Edmonds $50,000 (1)
Salary Remaining : $11,364
Salary Average : $4,000
Salary Average Remaining : $909
Cruz Lucius $50,000 (1)
Salary Remaining : $11,364
Salary Average : $4,000
Salary Average Remaining : $909
Kirill Dolzhenkov $50,000 (1)
Salary Remaining : $11,364
Salary Average : $4,000
Salary Average Remaining : $909
Tyler Angle $50,000 (3)
Salary Remaining : $11,364
Salary Average : $4,000
Salary Average Remaining : $909
Frédéric Brunet $50,000 (1)
Salary Remaining : $11,364
Salary Average : $4,000
Salary Average Remaining : $909
Total Farm Players41
Salary Commitment
Year 14 : $2,895,600
Year 15 : $1,855,900
Year 16 : $1,313,400
Year 17 : $303,400
Salary Average Commitment
Year 14 : $164,000
Year 15 : $100,000
Year 16 : $76,000
Year 17 : $16,000

NORTH VAN ROCKERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameHouse of Flames
Level 1: 7500 - $100 - 6,668 - 88.90%
Level 2: 6500 - $60 - 5,861 - 90.16%
Level 3: 5500 - $30 - 2,878 - 52.33%
Level 4: 5000 - $28 - 4,587 - 91.73%
Luxury : 1500 - $200 - 1,456 - 97.06%
Total Capacity :26000
Farm
Farm Level 1: 3500 - $35 - 3,179 - 90.83%
Farm Level 2: 2500 - $25 - 1,637 - 65.47%
Farm Total Capacity :6000

Income

Home Games Left7
Average Attendance - %21,449 - 82.50%
Average Income per Game$1,524,337
Year to Date Revenue$53,351,790
Farm
Home Games Left10
Average Attendance - %4,816 - 80.26%
Average Income per Game$152,187
Year to Date Revenue$4,869,975

Expense

Pro Players Total Salaries$34,399,450
Farm Players Total Salaries$2,490,400
Coaches Total Salaries$2,747,000
Luxury Taxe Total$537,814
Special Salary Cap Value$0
Pro Year To Date Expenses$27,747,815
Farm Year To Date Expenses$3,223,875
Pro Salary Cap To Date$26,949,206
Farm Salary Cap To Date$1,873,925

Estimate

Pro Estimated Season Revenue$10,670,358
Farm Estimated Season Revenue$1,521,867
Pro Remaining Season Days30
Pro Expenses Per Days$237,580
Pro Estimated Expenses$7,127,400
Farm Remaining Season Days35
Farm Expenses Per Days$27,516
Farm Estimated Expenses$963,060
Estimated Season Expenses$8,090,460
Season Salary Cap$36,889,850
Estimate Under Maximum Salary Cap of $55,000,000$18,110,150
Estimate Over Minimum Salary Cap of $20,000,000 $16,889,850
Current Bank Account$494,816,749
Projected Bank Account$498,918,514

Pro Players Salaries

Marc-Edouard Vlasic $3,909,375 (2)
-Salary Remaining : $787,122
-Salary Average : $0
-Salary Average Remaining : $0
Kevin Labanc $2,925,000 (5)
-Salary Remaining : $588,926
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Nick Suzuki $2,681,250 (5)
-Salary Remaining : $539,849
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Oscar Dansk $2,500,000 (5)
-Salary Remaining : $503,356
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Markus Granlund $2,343,750 (5)
-Salary Remaining : $471,896
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Ilya Samsonov $2,250,000 (4)
-Salary Remaining : $453,020
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Sam Gagner $2,233,750 (2)
-Salary Remaining : $449,748
-Salary Average : $0
-Salary Average Remaining : $0
John Quenneville $2,088,750 (2)
-Salary Remaining : $420,554
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Alex Chiasson $1,371,000 (4)
-Salary Remaining : $276,040
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Mikael Granlund $1,359,375 (1)
-Salary Remaining : $273,700
-Salary Average : $0
-Salary Average Remaining : $0
Kyle Clifford $1,344,000 (1)
-Salary Remaining : $270,604
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Jake Bean $1,237,500 (5)
-Salary Remaining : $249,161
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Henrik Borgström $1,200,000 (5)
-Salary Remaining : $241,611
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Patrick Davis $1,200,000 (3)
-Salary Remaining : $241,611
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Peter Holland $1,107,075 (2)
-Salary Remaining : $222,901
-Salary Average : $0
-Salary Average Remaining : $0
Joel Edmundson $1,033,000 (4)
-Salary Remaining : $207,987
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Patrick Sieloff $1,015,625 (4)
-Salary Remaining : $204,488
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Roland McKeown $1,000,000 (3)
-Salary Remaining : $201,342
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Cody Glass $850,000 (1)
-Salary Remaining : $171,141
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Cam York $750,000 (3)
-Salary Remaining : $151,007
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Total Pro Players20
Salary Commitment
Year 14 : $34,399,450
Year 15 : $30,846,075
Year 16 : $21,507,125
Year 17 : $18,557,125
Salary Average Commitment
Year 14 : $640,000
Year 15 : $560,000
Year 16 : $520,000
Year 17 : $400,000
Salary Cap with 1 Way Contract
Year 14 : $34,399,450
Year 15 : $30,846,075
Year 16 : $21,507,125
Year 17 : $18,557,125

Farm Players Salaries

Calvin De Haan $139,375 (4)
Salary Remaining : $31,676
Salary Average : $4,000
Salary Average Remaining : $909
Sonny Milano $128,125 (2)
Salary Remaining : $29,119
Salary Average : $4,000
Salary Average Remaining : $909
Philippe Myers $101,000 (1)
Salary Remaining : $22,955
Salary Average : $4,000
Salary Average Remaining : $909
Nico Myatovic $90,000 (2)
Salary Remaining : $20,455
Salary Average : $4,000
Salary Average Remaining : $909
Yegor Surin $90,000 (3)
Salary Remaining : $20,455
Salary Average : $4,000
Salary Average Remaining : $909
Chaz Lucius $90,000 (5)
Salary Remaining : $20,455
Salary Average : $4,000
Salary Average Remaining : $909
Micheal Ferland $80,000 (1)
Salary Remaining : $18,182
Salary Average : $4,000
Salary Average Remaining : $909
Nolan Allan $80,000 (5)
Salary Remaining : $18,182
Salary Average : $4,000
Salary Average Remaining : $909
Shakir Mukhamadullin $80,000 (4)
Salary Remaining : $18,182
Salary Average : $4,000
Salary Average Remaining : $909
Emil Hemming $80,000 (3)
Salary Remaining : $18,182
Salary Average : $4,000
Salary Average Remaining : $909
Fraser Minten $80,000 (1)
Salary Remaining : $18,182
Salary Average : $4,000
Salary Average Remaining : $909
Charlie Elick $80,000 (3)
Salary Remaining : $18,182
Salary Average : $4,000
Salary Average Remaining : $909
Brady Cleveland $80,000 (2)
Salary Remaining : $18,182
Salary Average : $4,000
Salary Average Remaining : $909
Zach Dean $80,000 (5)
Salary Remaining : $18,182
Salary Average : $4,000
Salary Average Remaining : $909
Vladislav Kolyachonok $76,900 (1)
Salary Remaining : $17,477
Salary Average : $4,000
Salary Average Remaining : $909
Danny Nelson $70,000 (2)
Salary Remaining : $15,909
Salary Average : $4,000
Salary Average Remaining : $909
Julian Lutz $70,000 (1)
Salary Remaining : $15,909
Salary Average : $4,000
Salary Average Remaining : $909
Colin Ralph $70,000 (3)
Salary Remaining : $15,909
Salary Average : $4,000
Salary Average Remaining : $909
Hunter Haight $70,000 (1)
Salary Remaining : $15,909
Salary Average : $4,000
Salary Average Remaining : $909
Samu Tuomaala $70,000 (2)
Salary Remaining : $15,909
Salary Average : $4,000
Salary Average Remaining : $909
Melker Thelin $65,000 (3)
Salary Remaining : $14,773
Salary Average : $4,000
Salary Average Remaining : $909
Olle Eriksson Ek $65,000 (1)
Salary Remaining : $14,773
Salary Average : $4,000
Salary Average Remaining : $909
Bobby Brink $65,000 (3)
Salary Remaining : $14,773
Salary Average : $4,000
Salary Average Remaining : $909
Zach Nehring $60,000 (3)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Brendan Perlini $60,000 (1)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Jackson Hallum $60,000 (1)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Jack D Hughes $60,000 (1)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Jesse Kiiskinen $60,000 (2)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Ian Moore $60,000 (1)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Lucas Ciona $60,000 (1)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Ozzy Wiesblatt $60,000 (1)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Tomas Hamara $50,000 (1)
Salary Remaining : $11,364
Salary Average : $4,000
Salary Average Remaining : $909
Hunter Jones $50,000 (2)
Salary Remaining : $11,364
Salary Average : $4,000
Salary Average Remaining : $909
Rutger McGroarty $10,000 (1)
Salary Remaining : $2,273
Salary Average : $4,000
Salary Average Remaining : $909
Total Farm Players34
Salary Commitment
Year 14 : $2,490,400
Year 15 : $1,527,500
Year 16 : $979,375
Year 17 : $469,375
Salary Average Commitment
Year 14 : $136,000
Year 15 : $76,000
Year 16 : $48,000
Year 17 : $20,000

PENSACOLA BADGERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameNO FEAR Center
Level 1: 6000 - $105 - 5,457 - 90.95%
Level 2: 5000 - $95 - 3,424 - 68.48%
Level 3: 2000 - $85 - 1,171 - 58.56%
Level 4: 4000 - $70 - 1,882 - 47.05%
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 Left8
Average Attendance - %12,934 - 71.86%
Average Income per Game$1,279,581
Year to Date Revenue$43,505,760
Farm
Home Games Left9
Average Attendance - %3,000 - 100.00%
Average Income per Game$40,000
Year to Date Revenue$1,320,000

Expense

Pro Players Total Salaries$39,197,186
Farm Players Total Salaries$3,399,570
Coaches Total Salaries$3,075,000
Luxury Taxe Total$559,445
Special Salary Cap Value$0
Pro Year To Date Expenses$28,790,663
Farm Year To Date Expenses$3,150,559
Pro Salary Cap To Date$28,031,950
Farm Salary Cap To Date$2,474,406

Estimate

Pro Estimated Season Revenue$10,236,649
Farm Estimated Season Revenue$360,000
Pro Remaining Season Days30
Pro Expenses Per Days$269,444
Pro Estimated Expenses$8,083,320
Farm Remaining Season Days35
Farm Expenses Per Days$27,757
Farm Estimated Expenses$971,495
Estimated Season Expenses$9,054,815
Season Salary Cap$42,596,756
Estimate Under Maximum Salary Cap of $55,000,000$12,403,244
Estimate Over Minimum Salary Cap of $20,000,000 $22,596,756
Current Bank Account$397,360,049
Projected Bank Account$398,901,883

Pro Players Salaries

Bo Horvat $3,190,813 (5)
-Salary Remaining : $642,446
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Jonathan Huberdeau $3,066,548 (2)
-Salary Remaining : $617,426
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Quinn Hughes $2,887,500 (6)
-Salary Remaining : $581,376
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Andrei Vasilevski $2,807,500 (4)
-Salary Remaining : $565,268
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Kris Russell $2,607,600 (4)
-Salary Remaining : $525,020
-Salary Average : $0
-Salary Average Remaining : $0
Ryan Strome $2,576,000 (4)
-Salary Remaining : $518,658
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Cory Emmerton $2,337,500 (2)
-Salary Remaining : $470,638
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Nikita Kucherov $2,050,000 (2)
-Salary Remaining : $412,752
-Salary Average : $0
-Salary Average Remaining : $0
Dany Heatley $2,025,000 (2)
-Salary Remaining : $407,718
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Michael Rasmussen $1,937,500 (6)
-Salary Remaining : $390,101
-Salary Average : $40,000
-Salary Average Remaining : $8,054
John-Michael Liles $1,725,000 (1)
-Salary Remaining : $347,315
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Jeff Tambellini $1,672,000 (4)
-Salary Remaining : $336,644
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Bryce Swan $1,544,725 (6)
-Salary Remaining : $311,018
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Brayden Schenn $1,276,000 (3)
-Salary Remaining : $256,913
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Brayden McNabb $1,200,000 (2)
-Salary Remaining : $241,611
-Salary Average : $0
-Salary Average Remaining : $0
Lucas Raymond $925,000 (4)
-Salary Remaining : $186,242
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Daniel Vladar $907,500 (3)
-Salary Remaining : $182,718
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Braden Schneider $900,000 (4)
-Salary Remaining : $181,208
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Mason McTavish $900,000 (5)
-Salary Remaining : $181,208
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Mike Matheson $811,000 (3)
-Salary Remaining : $163,289
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Vince Dunn $700,000 (4)
-Salary Remaining : $140,940
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Adam Raska $600,000 (2)
-Salary Remaining : $120,805
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Lucas Elvenes $550,000 (1)
-Salary Remaining : $110,738
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Total Pro Players23
Salary Commitment
Year 14 : $39,197,186
Year 15 : $36,922,186
Year 16 : $25,643,138
Year 17 : $22,648,638
Salary Average Commitment
Year 14 : $800,000
Year 15 : $720,000
Year 16 : $560,000
Year 17 : $440,000
Salary Cap with 1 Way Contract
Year 14 : $39,197,186
Year 15 : $36,922,186
Year 16 : $25,643,138
Year 17 : $22,648,638

Farm Players Salaries

Kaiden Guhle $900,000 (4)
Salary Remaining : $204,545
Salary Average : $40,000
Salary Average Remaining : $9,091
Patrik Berglund $220,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $909
Chris Butler $122,875 (1)
Salary Remaining : $27,926
Salary Average : $4,000
Salary Average Remaining : $909
JJ Moser $120,000 (3)
Salary Remaining : $27,273
Salary Average : $4,000
Salary Average Remaining : $909
Emerson Etem $113,920 (3)
Salary Remaining : $25,891
Salary Average : $4,000
Salary Average Remaining : $909
Dylan Sikura $92,500 (1)
Salary Remaining : $21,023
Salary Average : $4,000
Salary Average Remaining : $909
Tom Willander $90,000 (2)
Salary Remaining : $20,455
Salary Average : $4,000
Salary Average Remaining : $909
Stian Solberg $90,000 (3)
Salary Remaining : $20,455
Salary Average : $4,000
Salary Average Remaining : $909
Tyler Parsons $84,375 (2)
Salary Remaining : $19,176
Salary Average : $4,000
Salary Average Remaining : $909
Gracyn Sawchyn $80,000 (2)
Salary Remaining : $18,182
Salary Average : $4,000
Salary Average Remaining : $909
Daniil But $80,000 (2)
Salary Remaining : $18,182
Salary Average : $4,000
Salary Average Remaining : $909
E. J. Emery $80,000 (3)
Salary Remaining : $18,182
Salary Average : $4,000
Salary Average Remaining : $909
Aatu Räty $80,000 (5)
Salary Remaining : $18,182
Salary Average : $4,000
Salary Average Remaining : $909
Konstantin Zakharov $77,500 (1)
Salary Remaining : $17,614
Salary Average : $4,000
Salary Average Remaining : $909
Jordan Dumais $70,000 (1)
Salary Remaining : $15,909
Salary Average : $4,000
Salary Average Remaining : $909
Marat Khusnutdinov $70,000 (4)
Salary Remaining : $15,909
Salary Average : $4,000
Salary Average Remaining : $909
Gavin Hayes $70,000 (1)
Salary Remaining : $15,909
Salary Average : $4,000
Salary Average Remaining : $909
Sergei Murashov $70,000 (3)
Salary Remaining : $15,909
Salary Average : $4,000
Salary Average Remaining : $909
Nolan Foote $65,000 (1)
Salary Remaining : $14,773
Salary Average : $4,000
Salary Average Remaining : $909
Reece Newkirk $64,000 (1)
Salary Remaining : $14,545
Salary Average : $4,000
Salary Average Remaining : $909
Hampton Slukynsky $60,000 (2)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Anthony Romani $60,000 (3)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Andrew Peeke $60,000 (1)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Adam Engström $60,000 (1)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Christian Fischer $60,000 (1)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Emmitt Finnie $60,000 (3)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Julien Gauthier $60,000 (1)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Rodwin Dionicio $60,000 (2)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
David Gustafsson $60,000 (1)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Michal Teplý $60,000 (1)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Karel Vejmelka $59,400 (1)
Salary Remaining : $13,500
Salary Average : $4,000
Salary Average Remaining : $909
Aleksanteri Kaskimaki $50,000 (1)
Salary Remaining : $11,364
Salary Average : $4,000
Salary Average Remaining : $909
Ryan Ufko $50,000 (1)
Salary Remaining : $11,364
Salary Average : $4,000
Salary Average Remaining : $909
Total Farm Players33
Salary Commitment
Year 14 : $3,399,570
Year 15 : $1,288,295
Year 16 : $833,920
Year 17 : $240,000
Salary Average Commitment
Year 14 : $168,000
Year 15 : $64,000
Year 16 : $40,000
Year 17 : $12,000

PHILADELPHIA MADMEN



Arena Capacity - Ticket Price
Attendance - %

Arena NameBroadstreet Arena
Level 1: 6500 - $89 - 6,364 - 97.90%
Level 2: 5500 - $56 - 5,377 - 97.76%
Level 3: 2000 - $49 - 1,883 - 94.16%
Level 4: 4000 - $35 - 3,559 - 88.97%
Luxury : 1500 - $210 - 1,201 - 80.05%
Total Capacity :19500
Farm
Farm Level 1: 2000 - $35 - 1,813 - 90.63%
Farm Level 2: 1000 - $18 - 898 - 89.84%
Farm Total Capacity :3000

Income

Home Games Left8
Average Attendance - %18,383 - 94.27%
Average Income per Game$1,353,403
Year to Date Revenue$46,015,711
Farm
Home Games Left10
Average Attendance - %2,711 - 90.37%
Average Income per Game$74,126
Year to Date Revenue$2,372,026

Expense

Pro Players Total Salaries$29,076,067
Farm Players Total Salaries$3,143,727
Coaches Total Salaries$2,911,000
Luxury Taxe Total$464,107
Special Salary Cap Value$0
Pro Year To Date Expenses$24,463,082
Farm Year To Date Expenses$3,519,249
Pro Salary Cap To Date$23,265,095
Farm Salary Cap To Date$2,428,919

Estimate

Pro Estimated Season Revenue$10,827,226
Farm Estimated Season Revenue$741,258
Pro Remaining Season Days30
Pro Expenses Per Days$205,209
Pro Estimated Expenses$6,156,270
Farm Remaining Season Days35
Farm Expenses Per Days$29,576
Farm Estimated Expenses$1,035,160
Estimated Season Expenses$7,191,430
Season Salary Cap$32,219,794
Estimate Under Maximum Salary Cap of $55,000,000$22,780,206
Estimate Over Minimum Salary Cap of $20,000,000 $12,219,794
Current Bank Account$408,946,218
Projected Bank Account$413,323,272

Pro Players Salaries

Steven Stamkos $2,617,675 (4)
-Salary Remaining : $527,049
-Salary Average : $0
-Salary Average Remaining : $0
Jake Oettinger $2,275,000 (5)
-Salary Remaining : $458,054
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Anthony Mantha $2,241,113 (5)
-Salary Remaining : $451,231
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Ryan Ellis $2,237,500 (3)
-Salary Remaining : $450,503
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Jakub Vrana $1,950,000 (2)
-Salary Remaining : $392,617
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Hampus Lindholm $1,771,875 (2)
-Salary Remaining : $356,753
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Clayton Keller $1,442,575 (4)
-Salary Remaining : $290,451
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Kirill Tulupov $1,278,000 (1)
-Salary Remaining : $257,315
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Max Pacioretty $1,212,891 (4)
-Salary Remaining : $244,206
-Salary Average : $0
-Salary Average Remaining : $0
Brett Sonne $1,200,000 (5)
-Salary Remaining : $241,611
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Zemi Girgensons $1,134,000 (2)
-Salary Remaining : $228,322
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Dalibor Dvorský $900,000 (2)
-Salary Remaining : $181,208
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Zach Benson $900,000 (2)
-Salary Remaining : $181,208
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Denton Mateychuk $900,000 (1)
-Salary Remaining : $181,208
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Yegor Chinakhov $900,000 (4)
-Salary Remaining : $181,208
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Lukas Dostal $900,000 (5)
-Salary Remaining : $181,208
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Aleksi Heimosalmi $700,000 (4)
-Salary Remaining : $140,940
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Deryk Engelland $683,438 (2)
-Salary Remaining : $137,605
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Luke Gazdic $632,000 (1)
-Salary Remaining : $127,248
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Kaedan Korczak $600,000 (3)
-Salary Remaining : $120,805
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Aidan Hreschuk $600,000 (3)
-Salary Remaining : $120,805
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Koehn Ziemmer $500,000 (2)
-Salary Remaining : $100,671
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Dale Weise $500,000 (3)
-Salary Remaining : $100,671
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Nikita Okhotiuk $500,000 (1)
-Salary Remaining : $100,671
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Beckett Hendrickson $500,000 (2)
-Salary Remaining : $100,671
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Total Pro Players25
Salary Commitment
Year 14 : $29,076,067
Year 15 : $25,766,067
Year 16 : $17,426,754
Year 17 : $13,489,254
Salary Average Commitment
Year 14 : $920,000
Year 15 : $760,000
Year 16 : $440,000
Year 17 : $280,000
Salary Cap with 1 Way Contract
Year 14 : $29,076,067
Year 15 : $25,766,067
Year 16 : $17,426,754
Year 17 : $13,489,254

Farm Players Salaries

Magnus Paajarvi $275,625 (4)
Salary Remaining : $62,642
Salary Average : $4,000
Salary Average Remaining : $909
Kyle Beach $218,602 (2)
Salary Remaining : $49,682
Salary Average : $4,000
Salary Average Remaining : $909
Beau Bennett $212,500 (3)
Salary Remaining : $48,295
Salary Average : $4,000
Salary Average Remaining : $909
Jordan Binnington $150,000 (4)
Salary Remaining : $34,091
Salary Average : $4,000
Salary Average Remaining : $909
Vincent Trocheck $135,000 (5)
Salary Remaining : $30,682
Salary Average : $4,000
Salary Average Remaining : $909
Marcus Hogberg $130,000 (5)
Salary Remaining : $29,545
Salary Average : $4,000
Salary Average Remaining : $909
Bruno Gervais $125,000 (4)
Salary Remaining : $28,409
Salary Average : $4,000
Salary Average Remaining : $909
Michael McLeod $120,000 (5)
Salary Remaining : $27,273
Salary Average : $4,000
Salary Average Remaining : $909
Luca Caputi $110,000 (4)
Salary Remaining : $25,000
Salary Average : $4,000
Salary Average Remaining : $909
Cayden Lindstrom $90,000 (3)
Salary Remaining : $20,455
Salary Average : $4,000
Salary Average Remaining : $909
Jett Luchanko $90,000 (3)
Salary Remaining : $20,455
Salary Average : $4,000
Salary Average Remaining : $909
Michael Brandsegg-Nygård $90,000 (3)
Salary Remaining : $20,455
Salary Average : $4,000
Salary Average Remaining : $909
Conor Geekie $90,000 (1)
Salary Remaining : $20,455
Salary Average : $4,000
Salary Average Remaining : $909
Jonathan Lekkerimäki $90,000 (1)
Salary Remaining : $20,455
Salary Average : $4,000
Salary Average Remaining : $909
Morgan Klimchuk $84,500 (1)
Salary Remaining : $19,205
Salary Average : $4,000
Salary Average Remaining : $909
David Edstrom $80,000 (2)
Salary Remaining : $18,182
Salary Average : $4,000
Salary Average Remaining : $909
Cole Hutson $80,000 (3)
Salary Remaining : $18,182
Salary Average : $4,000
Salary Average Remaining : $909
Taylor Cammarata $80,000 (2)
Salary Remaining : $18,182
Salary Average : $4,000
Salary Average Remaining : $909
Ryan MacInnis $77,500 (2)
Salary Remaining : $17,614
Salary Average : $4,000
Salary Average Remaining : $909
Alexander Nikishin $70,000 (4)
Salary Remaining : $15,909
Salary Average : $4,000
Salary Average Remaining : $909
Lukas Fischer $70,000 (3)
Salary Remaining : $15,909
Salary Average : $4,000
Salary Average Remaining : $909
Carson Bjarnason $70,000 (2)
Salary Remaining : $15,909
Salary Average : $4,000
Salary Average Remaining : $909
Kamil Bednarik $65,000 (3)
Salary Remaining : $14,773
Salary Average : $4,000
Salary Average Remaining : $909
Lassi Thomson $65,000 (1)
Salary Remaining : $14,773
Salary Average : $4,000
Salary Average Remaining : $909
Malte Setkov $65,000 (2)
Salary Remaining : $14,773
Salary Average : $4,000
Salary Average Remaining : $909
Jakub Dvořák $60,000 (2)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Cameron Abney $60,000 (1)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Jeremy Price $60,000 (1)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Isaak Phillips $60,000 (3)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Ilya Konovalov $60,000 (3)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Greg Nemisz $60,000 (1)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Vinzenz Rohrer $50,000 (1)
Salary Remaining : $11,364
Salary Average : $4,000
Salary Average Remaining : $909
Total Farm Players32
Salary Commitment
Year 14 : $3,143,727
Year 15 : $2,584,227
Year 16 : $1,933,125
Year 17 : $1,115,625
Salary Average Commitment
Year 14 : $128,000
Year 15 : $96,000
Year 16 : $68,000
Year 17 : $32,000

PINCHER CREEK PREDATORS



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Jungle
Level 1: 7000 - $100 - 6,548 - 93.54%
Level 2: 6000 - $70 - 4,683 - 78.05%
Level 3: 3000 - $40 - 2,756 - 91.88%
Level 4: 5000 - $30 - 4,591 - 91.81%
Luxury : 2000 - $175 - 1,551 - 77.56%
Total Capacity :23000
Farm
Farm Level 1: 3000 - $50 - 1,853 - 61.76%
Farm Level 2: 2000 - $30 - 1,084 - 54.22%
Farm Total Capacity :5000

Income

Home Games Left7
Average Attendance - %20,129 - 87.52%
Average Income per Game$1,501,995
Year to Date Revenue$52,569,830
Farm
Home Games Left9
Average Attendance - %2,937 - 58.74%
Average Income per Game$125,170
Year to Date Revenue$4,130,620

Expense

Pro Players Total Salaries$39,637,006
Farm Players Total Salaries$2,883,445
Coaches Total Salaries$2,009,000
Luxury Taxe Total$570,445
Special Salary Cap Value$0
Pro Year To Date Expenses$29,387,467
Farm Year To Date Expenses$3,111,273
Pro Salary Cap To Date$28,581,606
Farm Salary Cap To Date$2,338,537

Estimate

Pro Estimated Season Revenue$10,513,966
Farm Estimated Season Revenue$1,126,533
Pro Remaining Season Days30
Pro Expenses Per Days$272,792
Pro Estimated Expenses$8,183,760
Farm Remaining Season Days35
Farm Expenses Per Days$25,217
Farm Estimated Expenses$882,595
Estimated Season Expenses$9,066,355
Season Salary Cap$42,520,451
Estimate Under Maximum Salary Cap of $55,000,000$12,479,549
Estimate Over Minimum Salary Cap of $20,000,000 $22,520,451
Current Bank Account$413,317,001
Projected Bank Account$415,891,145

Pro Players Salaries

Martin Nečas $2,887,500 (5)
-Salary Remaining : $581,376
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Mark Scheifele $2,724,000 (1)
-Salary Remaining : $548,456
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Patrick Kane $2,638,807 (3)
-Salary Remaining : $531,303
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Jakob Chychrun $2,607,500 (5)
-Salary Remaining : $525,000
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Robin Lehner $2,500,000 (5)
-Salary Remaining : $503,356
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Aleksander Barkov $2,374,906 (2)
-Salary Remaining : $478,169
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Tyson Jost $2,262,500 (5)
-Salary Remaining : $455,537
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Jeff Skinner $2,126,993 (4)
-Salary Remaining : $428,254
-Salary Average : $0
-Salary Average Remaining : $0
Jesper Bratt $2,113,750 (4)
-Salary Remaining : $425,587
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Ryan McDonagh $1,957,500 (1)
-Salary Remaining : $394,128
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Tanner Pearson $1,881,250 (3)
-Salary Remaining : $378,775
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Connor Hellebuyck $1,875,000 (3)
-Salary Remaining : $377,517
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Nico Hischier $1,800,000 (4)
-Salary Remaining : $362,416
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Kevin Fiala $1,575,000 (3)
-Salary Remaining : $317,114
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Colton Parayko $1,328,125 (4)
-Salary Remaining : $267,408
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Matt Calvert $1,246,000 (1)
-Salary Remaining : $250,872
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Brandon Kozun $1,200,000 (5)
-Salary Remaining : $241,611
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Nino Niederreiter $1,025,675 (4)
-Salary Remaining : $206,512
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Dante Fabbro $1,012,500 (4)
-Salary Remaining : $203,859
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Keaton Ellerby $900,000 (2)
-Salary Remaining : $181,208
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Troy Terry $850,000 (1)
-Salary Remaining : $171,141
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Miro Heiskanen $750,000 (1)
-Salary Remaining : $151,007
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Total Pro Players22
Salary Commitment
Year 14 : $39,637,006
Year 15 : $32,109,506
Year 16 : $28,834,600
Year 17 : $20,864,543
Salary Average Commitment
Year 14 : $840,000
Year 15 : $640,000
Year 16 : $560,000
Year 17 : $400,000
Salary Cap with 1 Way Contract
Year 14 : $39,637,006
Year 15 : $32,109,506
Year 16 : $28,834,600
Year 17 : $20,864,543

Farm Players Salaries

Conor Garland $177,500 (1)
Salary Remaining : $40,341
Salary Average : $4,000
Salary Average Remaining : $909
Scott Laughton $175,000 (1)
Salary Remaining : $39,773
Salary Average : $4,000
Salary Average Remaining : $909
Mark Stone $158,470 (2)
Salary Remaining : $36,016
Salary Average : $4,000
Salary Average Remaining : $909
Tyler Toffoli $156,975 (2)
Salary Remaining : $35,676
Salary Average : $4,000
Salary Average Remaining : $909
Jaden Schwartz $120,000 (5)
Salary Remaining : $27,273
Salary Average : $4,000
Salary Average Remaining : $909
Lawson Crouse $120,000 (5)
Salary Remaining : $27,273
Salary Average : $4,000
Salary Average Remaining : $909
Petr Mrazek $120,000 (5)
Salary Remaining : $27,273
Salary Average : $4,000
Salary Average Remaining : $909
Rasmus Andersson $119,000 (3)
Salary Remaining : $27,045
Salary Average : $4,000
Salary Average Remaining : $909
Zayne Parekh $90,000 (3)
Salary Remaining : $20,455
Salary Average : $4,000
Salary Average Remaining : $909
Anthony Duclair $80,000 (1)
Salary Remaining : $18,182
Salary Average : $4,000
Salary Average Remaining : $909
Jacob Larsson $71,500 (3)
Salary Remaining : $16,250
Salary Average : $4,000
Salary Average Remaining : $909
Vincent Iorio $70,000 (5)
Salary Remaining : $15,909
Salary Average : $4,000
Salary Average Remaining : $909
Yegor Sidorov $70,000 (2)
Salary Remaining : $15,909
Salary Average : $4,000
Salary Average Remaining : $909
Ivan Zhigalov $70,000 (1)
Salary Remaining : $15,909
Salary Average : $4,000
Salary Average Remaining : $909
David Goyette $70,000 (1)
Salary Remaining : $15,909
Salary Average : $4,000
Salary Average Remaining : $909
Adam Kleber $70,000 (3)
Salary Remaining : $15,909
Salary Average : $4,000
Salary Average Remaining : $909
Luca Marrelli $65,000 (3)
Salary Remaining : $14,773
Salary Average : $4,000
Salary Average Remaining : $909
John Beecher $65,000 (1)
Salary Remaining : $14,773
Salary Average : $4,000
Salary Average Remaining : $909
Alexander Rykov $65,000 (3)
Salary Remaining : $14,773
Salary Average : $4,000
Salary Average Remaining : $909
Linus Eriksson $65,000 (3)
Salary Remaining : $14,773
Salary Average : $4,000
Salary Average Remaining : $909
Evan Gardner $65,000 (3)
Salary Remaining : $14,773
Salary Average : $4,000
Salary Average Remaining : $909
Elmer Söderblom $60,000 (5)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Dennis Cholowski $60,000 (5)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Jonathan Castagna $60,000 (2)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Ryan Lindgren $60,000 (1)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Coulson Pitre $60,000 (2)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Eemil Viro $60,000 (2)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Andreas Englund $60,000 (1)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Evan Cowley $60,000 (1)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Justin Sourdif $60,000 (5)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Carson Wetsch $60,000 (3)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Stefan Noesen $60,000 (1)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
James Malatesta $60,000 (5)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Vilmer Alriksson $50,000 (2)
Salary Remaining : $11,364
Salary Average : $4,000
Salary Average Remaining : $909
Arvid Söderblom $50,000 (2)
Salary Remaining : $11,364
Salary Average : $4,000
Salary Average Remaining : $909
Total Farm Players35
Salary Commitment
Year 14 : $2,883,445
Year 15 : $2,005,945
Year 16 : $1,340,500
Year 17 : $670,000
Salary Average Commitment
Year 14 : $140,000
Year 15 : $100,000
Year 16 : $68,000
Year 17 : $32,000

SAN JOSE BLASPHEMERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameBrimstone Palace
Level 1: 7000 - $100 - 6,442 - 92.03%
Level 2: 6000 - $60 - 5,740 - 95.66%
Level 3: 3000 - $35 - 2,698 - 89.92%
Level 4: 5000 - $25 - 4,664 - 93.27%
Luxury : 2000 - $200 - 1,482 - 74.09%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $35 - 1,737 - 86.84%
Farm Level 2: 1000 - $15 - 998 - 99.85%
Farm Total Capacity :3000

Income

Home Games Left8
Average Attendance - %21,025 - 91.41%
Average Income per Game$1,495,946
Year to Date Revenue$50,862,155
Farm
Home Games Left9
Average Attendance - %2,735 - 91.17%
Average Income per Game$75,763
Year to Date Revenue$2,500,170

Expense

Pro Players Total Salaries$33,202,031
Farm Players Total Salaries$3,048,712
Coaches Total Salaries$2,551,000
Luxury Taxe Total$543,818
Special Salary Cap Value$0
Pro Year To Date Expenses$28,385,110
Farm Year To Date Expenses$3,152,974
Pro Salary Cap To Date$27,251,873
Farm Salary Cap To Date$2,278,303

Estimate

Pro Estimated Season Revenue$11,967,566
Farm Estimated Season Revenue$681,865
Pro Remaining Season Days30
Pro Expenses Per Days$232,356
Pro Estimated Expenses$6,970,680
Farm Remaining Season Days35
Farm Expenses Per Days$27,147
Farm Estimated Expenses$950,145
Estimated Season Expenses$7,920,825
Season Salary Cap$36,250,743
Estimate Under Maximum Salary Cap of $55,000,000$18,749,257
Estimate Over Minimum Salary Cap of $20,000,000 $16,250,743
Current Bank Account$494,666,213
Projected Bank Account$499,394,819

Pro Players Salaries

Jacob Trouba $2,382,656 (3)
-Salary Remaining : $479,729
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Dylan Larkin $2,270,000 (2)
-Salary Remaining : $457,047
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Jeremy Swayman $1,993,250 (5)
-Salary Remaining : $401,326
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Travis Sanheim $1,987,500 (3)
-Salary Remaining : $400,168
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Igor Shesterkin $1,935,000 (4)
-Salary Remaining : $389,597
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Claude Giroux $1,902,750 (2)
-Salary Remaining : $383,104
-Salary Average : $0
-Salary Average Remaining : $0
Jakub Voracek $1,743,125 (1)
-Salary Remaining : $350,965
-Salary Average : $0
-Salary Average Remaining : $0
Colin White $1,722,500 (3)
-Salary Remaining : $346,812
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Valentin Zykov $1,650,000 (2)
-Salary Remaining : $332,215
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Pavel Buchnevich $1,495,000 (3)
-Salary Remaining : $301,007
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Zack Kassian $1,407,000 (1)
-Salary Remaining : $283,289
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Jamie Benn $1,372,000 (1)
-Salary Remaining : $276,242
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Martin Jones $1,300,000 (1)
-Salary Remaining : $261,745
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Joe Morrow $1,200,000 (2)
-Salary Remaining : $241,611
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Kirill Kaprizov $925,000 (2)
-Salary Remaining : $186,242
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Kent Johnson $900,000 (5)
-Salary Remaining : $181,208
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Kerby Rychel $891,250 (2)
-Salary Remaining : $179,446
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Alexis Lafrenière $825,000 (4)
-Salary Remaining : $166,107
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Juuso Välimäki $800,000 (1)
-Salary Remaining : $161,074
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Dawson Mercer $800,000 (4)
-Salary Remaining : $161,074
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Erik Brännström $750,000 (1)
-Salary Remaining : $151,007
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Peyton Krebs $750,000 (1)
-Salary Remaining : $151,007
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Philip Broberg $750,000 (3)
-Salary Remaining : $151,007
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Bowen Byram $750,000 (1)
-Salary Remaining : $151,007
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Arthur Kaliyev $700,000 (1)
-Salary Remaining : $140,940
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Total Pro Players25
Salary Commitment
Year 14 : $33,202,031
Year 15 : $23,629,906
Year 16 : $14,790,906
Year 17 : $6,453,250
Salary Average Commitment
Year 14 : $920,000
Year 15 : $600,000
Year 16 : $400,000
Year 17 : $200,000
Salary Cap with 1 Way Contract
Year 14 : $33,202,031
Year 15 : $23,629,906
Year 16 : $14,790,906
Year 17 : $6,453,250

Farm Players Salaries

Jon Gillies $122,500 (2)
Salary Remaining : $27,841
Salary Average : $4,000
Salary Average Remaining : $909
Evan Fitzpatrick $120,000 (2)
Salary Remaining : $27,273
Salary Average : $4,000
Salary Average Remaining : $909
Mario Ferraro $112,213 (3)
Salary Remaining : $25,503
Salary Average : $4,000
Salary Average Remaining : $909
Artturi Lehkonen $100,000 (2)
Salary Remaining : $22,727
Salary Average : $4,000
Salary Average Remaining : $909
Simon Despres $100,000 (1)
Salary Remaining : $22,727
Salary Average : $4,000
Salary Average Remaining : $909
Easton Cowan $92,500 (2)
Salary Remaining : $21,023
Salary Average : $4,000
Salary Average Remaining : $909
Will Butcher $90,500 (2)
Salary Remaining : $20,568
Salary Average : $4,000
Salary Average Remaining : $909
Simon Nemec $90,000 (1)
Salary Remaining : $20,455
Salary Average : $4,000
Salary Average Remaining : $909
Cole Eiserman $90,000 (3)
Salary Remaining : $20,455
Salary Average : $4,000
Salary Average Remaining : $909
Hendrix Lapierre $80,000 (4)
Salary Remaining : $18,182
Salary Average : $4,000
Salary Average Remaining : $909
Evan Nause $80,000 (5)
Salary Remaining : $18,182
Salary Average : $4,000
Salary Average Remaining : $909
Danila Yurov $80,000 (1)
Salary Remaining : $18,182
Salary Average : $4,000
Salary Average Remaining : $909
Aleksandr Kisakov $80,000 (5)
Salary Remaining : $18,182
Salary Average : $4,000
Salary Average Remaining : $909
Ilya Nabokov $80,000 (3)
Salary Remaining : $18,182
Salary Average : $4,000
Salary Average Remaining : $909
Chase Stillman $80,000 (5)
Salary Remaining : $18,182
Salary Average : $4,000
Salary Average Remaining : $909
Tyson Foerster $72,500 (4)
Salary Remaining : $16,477
Salary Average : $4,000
Salary Average Remaining : $909
Gleb Trikozov $70,000 (1)
Salary Remaining : $15,909
Salary Average : $4,000
Salary Average Remaining : $909
Dalton Thrower $70,000 (2)
Salary Remaining : $15,909
Salary Average : $4,000
Salary Average Remaining : $909
Luca Cagnoni $70,000 (2)
Salary Remaining : $15,909
Salary Average : $4,000
Salary Average Remaining : $909
Aron Kiviharju $70,000 (3)
Salary Remaining : $15,909
Salary Average : $4,000
Salary Average Remaining : $909
Mikhail Gulyayev $70,000 (2)
Salary Remaining : $15,909
Salary Average : $4,000
Salary Average Remaining : $909
Rhett Pitlick $66,000 (1)
Salary Remaining : $15,000
Salary Average : $4,000
Salary Average Remaining : $909
Egor Afanasyev $65,000 (1)
Salary Remaining : $14,773
Salary Average : $4,000
Salary Average Remaining : $909
Justin Poirer $65,000 (3)
Salary Remaining : $14,773
Salary Average : $4,000
Salary Average Remaining : $909
Daemon Hunt $60,000 (4)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Philip Svedebäck $60,000 (3)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Aydar Suniev $60,000 (2)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Jean-Luc Foudy $60,000 (4)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Javon Moore $60,000 (3)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Jakub Škarek $60,000 (3)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Max Gildon $60,000 (2)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
George Fegaras $60,000 (1)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Zion Nybeck $60,000 (4)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Josh Bloom $60,000 (5)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Ivan Morozov $60,000 (1)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Damian Clara $60,000 (2)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Dominic Turgeon $60,000 (2)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
John Hayden $52,500 (1)
Salary Remaining : $11,932
Salary Average : $4,000
Salary Average Remaining : $909
Thomas Bordeleau $50,000 (2)
Salary Remaining : $11,364
Salary Average : $4,000
Salary Average Remaining : $909
Samuel Savoie $50,000 (1)
Salary Remaining : $11,364
Salary Average : $4,000
Salary Average Remaining : $909
Sawyer Mynio $50,000 (2)
Salary Remaining : $11,364
Salary Average : $4,000
Salary Average Remaining : $909
Yegor Yegorov $50,000 (2)
Salary Remaining : $11,364
Salary Average : $4,000
Salary Average Remaining : $909
Total Farm Players42
Salary Commitment
Year 14 : $3,048,712
Year 15 : $2,355,212
Year 16 : $1,229,712
Year 17 : $632,500
Salary Average Commitment
Year 14 : $168,000
Year 15 : $128,000
Year 16 : $68,000
Year 17 : $36,000

SYRACUSE BULLDOGS



Arena Capacity - Ticket Price
Attendance - %

Arena NameMemorial Auditorium
Level 1: 6000 - $86 - 6,000 - 100.00%
Level 2: 5000 - $85 - 3,833 - 76.66%
Level 3: 2000 - $84 - 1,191 - 59.55%
Level 4: 4000 - $75 - 1,720 - 43.00%
Luxury : 1000 - $200 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $20 - 2,000 - 100.00%
Farm Level 2: 1000 - $15 - 992 - 99.16%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %13,744 - 76.35%
Average Income per Game$1,275,275
Year to Date Revenue$44,634,626
Farm
Home Games Left9
Average Attendance - %2,992 - 99.72%
Average Income per Game$55,549
Year to Date Revenue$1,833,109

Expense

Pro Players Total Salaries$38,360,798
Farm Players Total Salaries$3,358,309
Coaches Total Salaries$2,100,000
Luxury Taxe Total$515,999
Special Salary Cap Value$0
Pro Year To Date Expenses$26,817,018
Farm Year To Date Expenses$3,151,033
Pro Salary Cap To Date$25,858,666
Farm Salary Cap To Date$2,455,576

Estimate

Pro Estimated Season Revenue$8,926,925
Farm Estimated Season Revenue$499,939
Pro Remaining Season Days30
Pro Expenses Per Days$265,509
Pro Estimated Expenses$7,965,270
Farm Remaining Season Days35
Farm Expenses Per Days$27,651
Farm Estimated Expenses$967,785
Estimated Season Expenses$8,933,055
Season Salary Cap$41,719,107
Estimate Under Maximum Salary Cap of $55,000,000$13,280,893
Estimate Over Minimum Salary Cap of $20,000,000 $21,719,107
Current Bank Account$382,445,585
Projected Bank Account$382,939,394

Pro Players Salaries

Patrik Laine $3,750,000 (5)
-Salary Remaining : $755,034
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Nicolas Corbeil $3,331,348 (6)
-Salary Remaining : $670,741
-Salary Average : $0
-Salary Average Remaining : $0
Louis Leblanc $2,560,500 (6)
-Salary Remaining : $515,537
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Max Warn $2,500,000 (2)
-Salary Remaining : $503,356
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Semyon Varlamov $2,500,000 (3)
-Salary Remaining : $503,356
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Sam Bennett $2,435,000 (3)
-Salary Remaining : $490,268
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Dylan Strome $2,115,000 (3)
-Salary Remaining : $425,839
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Noah Dobson $2,062,500 (6)
-Salary Remaining : $415,268
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Cayden Primeau $1,875,000 (6)
-Salary Remaining : $377,517
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Henrik Samuelsson $1,571,250 (4)
-Salary Remaining : $316,359
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Brett Ritchie $1,524,400 (2)
-Salary Remaining : $306,926
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Roman Polak $1,408,000 (1)
-Salary Remaining : $283,490
-Salary Average : $40,000
-Salary Average Remaining : $8,054
John Tavares $1,400,000 (1)
-Salary Remaining : $281,879
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Alexander Sulzer $1,344,800 (4)
-Salary Remaining : $270,765
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Jordan Greenway $1,250,000 (1)
-Salary Remaining : $251,678
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Jacob de la Rose $1,200,000 (3)
-Salary Remaining : $241,611
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Reilly Smith $995,500 (4)
-Salary Remaining : $200,436
-Salary Average : $40,000
-Salary Average Remaining : $8,054
K'Andre Miller $937,500 (2)
-Salary Remaining : $188,758
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Simon Edvinsson $900,000 (5)
-Salary Remaining : $181,208
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Urho Vaakanainen $750,000 (1)
-Salary Remaining : $151,007
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Henri Jokiharju $750,000 (1)
-Salary Remaining : $151,007
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Michael McCarron $600,000 (1)
-Salary Remaining : $120,805
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Kevin Hayes $600,000 (1)
-Salary Remaining : $120,805
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Total Pro Players23
Salary Commitment
Year 14 : $38,360,798
Year 15 : $31,602,798
Year 16 : $26,640,898
Year 17 : $18,390,898
Salary Average Commitment
Year 14 : $880,000
Year 15 : $600,000
Year 16 : $480,000
Year 17 : $320,000
Salary Cap with 1 Way Contract
Year 14 : $38,360,798
Year 15 : $31,602,798
Year 16 : $26,640,898
Year 17 : $18,390,898

Farm Players Salaries

Matias Maccelli $600,000 (1)
Salary Remaining : $136,364
Salary Average : $40,000
Salary Average Remaining : $9,091
Oskar Lindblom $261,000 (2)
Salary Remaining : $59,318
Salary Average : $4,000
Salary Average Remaining : $909
Andrei Loktionov $242,000 (2)
Salary Remaining : $55,000
Salary Average : $4,000
Salary Average Remaining : $909
Tom Sestito $232,809 (2)
Salary Remaining : $52,911
Salary Average : $109,000
Salary Average Remaining : $24,773
Ondrej Palat $120,000 (2)
Salary Remaining : $27,273
Salary Average : $4,000
Salary Average Remaining : $909
David Musil $102,500 (1)
Salary Remaining : $23,295
Salary Average : $4,000
Salary Average Remaining : $909
Ryan Leonard $90,000 (2)
Salary Remaining : $20,455
Salary Average : $4,000
Salary Average Remaining : $909
Sam Dickinson $90,000 (3)
Salary Remaining : $20,455
Salary Average : $4,000
Salary Average Remaining : $909
Trey Augustine $80,000 (2)
Salary Remaining : $18,182
Salary Average : $4,000
Salary Average Remaining : $909
Adam Jiříček $80,000 (3)
Salary Remaining : $18,182
Salary Average : $4,000
Salary Average Remaining : $909
Bradly Nadeau $80,000 (2)
Salary Remaining : $18,182
Salary Average : $4,000
Salary Average Remaining : $909
Lukas Dragicevic $80,000 (2)
Salary Remaining : $18,182
Salary Average : $4,000
Salary Average Remaining : $909
Jacob Fowler $70,000 (2)
Salary Remaining : $15,909
Salary Average : $4,000
Salary Average Remaining : $909
Dominik Badinka $70,000 (3)
Salary Remaining : $15,909
Salary Average : $4,000
Salary Average Remaining : $909
Kasper Halttunen $70,000 (2)
Salary Remaining : $15,909
Salary Average : $4,000
Salary Average Remaining : $909
Roman Kantserov $70,000 (2)
Salary Remaining : $15,909
Salary Average : $4,000
Salary Average Remaining : $909
Lenni Hämeenaho $70,000 (2)
Salary Remaining : $15,909
Salary Average : $4,000
Salary Average Remaining : $909
Stanislav Svozil $70,000 (5)
Salary Remaining : $15,909
Salary Average : $4,000
Salary Average Remaining : $909
Eetu Luostarinen $65,000 (1)
Salary Remaining : $14,773
Salary Average : $4,000
Salary Average Remaining : $909
Heikki Ruohonen $65,000 (3)
Salary Remaining : $14,773
Salary Average : $4,000
Salary Average Remaining : $909
Miko Matikka $60,000 (1)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Matyas Sapovaliv $60,000 (1)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Tomas Mrsic $60,000 (3)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Viktor Neuchev $60,000 (1)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Mike Benning $60,000 (2)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Kirill Maksimov $60,000 (1)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Denver Barkey $60,000 (2)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Ryder Korczak $60,000 (3)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Nathan Beaulieu $60,000 (1)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Chris Driedger $60,000 (1)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Aiden Fink $50,000 (2)
Salary Remaining : $11,364
Salary Average : $4,000
Salary Average Remaining : $909
Tuukka Tieksola $50,000 (2)
Salary Remaining : $11,364
Salary Average : $4,000
Salary Average Remaining : $909
Matt Seminoff $50,000 (1)
Salary Remaining : $11,364
Salary Average : $4,000
Salary Average Remaining : $909
Total Farm Players33
Salary Commitment
Year 14 : $3,358,309
Year 15 : $2,180,809
Year 16 : $495,000
Year 17 : $70,000
Salary Average Commitment
Year 14 : $273,000
Year 15 : $197,000
Year 16 : $28,000
Year 17 : $4,000

VANCOUVER MILLIONAIRES



Arena Capacity - Ticket Price
Attendance - %

Arena NamePacific Coliseum
Level 1: 6000 - $100 - 5,892 - 98.20%
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 - 1,768 - 88.42%
Farm Level 2: 1000 - $15 - 1,000 - 99.99%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %17,892 - 99.40%
Average Income per Game$1,259,180
Year to Date Revenue$44,071,300
Farm
Home Games Left9
Average Attendance - %2,768 - 92.27%
Average Income per Game$76,890
Year to Date Revenue$2,537,360

Expense

Pro Players Total Salaries$35,990,125
Farm Players Total Salaries$2,397,000
Coaches Total Salaries$2,120,000
Luxury Taxe Total$574,703
Special Salary Cap Value$0
Pro Year To Date Expenses$29,489,159
Farm Year To Date Expenses$2,805,031
Pro Salary Cap To Date$28,794,318
Farm Salary Cap To Date$1,839,127

Estimate

Pro Estimated Season Revenue$8,814,260
Farm Estimated Season Revenue$692,007
Pro Remaining Season Days30
Pro Expenses Per Days$247,383
Pro Estimated Expenses$7,421,490
Farm Remaining Season Days35
Farm Expenses Per Days$23,682
Farm Estimated Expenses$828,870
Estimated Season Expenses$8,250,360
Season Salary Cap$38,387,125
Estimate Under Maximum Salary Cap of $55,000,000$16,612,875
Estimate Over Minimum Salary Cap of $20,000,000 $18,387,125
Current Bank Account$234,100,861
Projected Bank Account$235,356,768

Pro Players Salaries

Robert Thomas $3,347,500 (5)
-Salary Remaining : $673,993
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Tyler Ennis $3,200,000 (1)
-Salary Remaining : $644,295
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Alexander Nylander $2,712,500 (4)
-Salary Remaining : $546,141
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Thomas Vanek $2,649,750 (1)
-Salary Remaining : $533,507
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Cam Ward $2,254,000 (1)
-Salary Remaining : $453,826
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Matt Halischuk $2,099,500 (2)
-Salary Remaining : $422,718
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Landon Ferraro $2,008,125 (1)
-Salary Remaining : $404,320
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Samuel Girard $1,950,000 (4)
-Salary Remaining : $392,617
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Artemi Panarin $1,500,000 (1)
-Salary Remaining : $302,013
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Alex Nedeljkovic $1,406,250 (2)
-Salary Remaining : $283,138
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Laurent Brossoit $1,380,000 (2)
-Salary Remaining : $277,852
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Derek Stepan $1,339,000 (2)
-Salary Remaining : $269,597
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Casey Mittelstadt $1,150,000 (1)
-Salary Remaining : $231,544
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Hunter Shinkaruk $1,084,750 (1)
-Salary Remaining : $218,406
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Haydn Fleury $1,046,250 (1)
-Salary Remaining : $210,654
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Josh Morrissey $975,000 (2)
-Salary Remaining : $196,309
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Tony DeAngelo $937,500 (1)
-Salary Remaining : $188,758
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Jake Sanderson $900,000 (4)
-Salary Remaining : $181,208
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Mark Pysyk $900,000 (3)
-Salary Remaining : $181,208
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Eeli Tolvanen $800,000 (1)
-Salary Remaining : $161,074
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Jesperi Kotkaniemi $800,000 (2)
-Salary Remaining : $161,074
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Ty Smith $775,000 (2)
-Salary Remaining : $156,040
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Gabriel Vilardi $775,000 (1)
-Salary Remaining : $156,040
-Salary Average : $40,000
-Salary Average Remaining : $8,054
Total Pro Players23
Salary Commitment
Year 14 : $35,990,125
Year 15 : $18,584,750
Year 16 : $9,810,000
Year 17 : $8,910,000
Salary Average Commitment
Year 14 : $920,000
Year 15 : $480,000
Year 16 : $200,000
Year 17 : $160,000
Salary Cap with 1 Way Contract
Year 14 : $35,990,125
Year 15 : $18,584,750
Year 16 : $9,810,000
Year 17 : $8,910,000

Farm Players Salaries

Dylan Samberg $116,600 (3)
Salary Remaining : $26,500
Salary Average : $4,000
Salary Average Remaining : $909
Ian Mitchell $99,000 (2)
Salary Remaining : $22,500
Salary Average : $4,000
Salary Average Remaining : $909
Mackie Samoskevich $92,500 (4)
Salary Remaining : $21,023
Salary Average : $4,000
Salary Average Remaining : $909
Klim Kostin $91,900 (1)
Salary Remaining : $20,886
Salary Average : $4,000
Salary Average Remaining : $909
Zeev Buium $90,000 (3)
Salary Remaining : $20,455
Salary Average : $4,000
Salary Average Remaining : $909
Luke Hughes $90,000 (5)
Salary Remaining : $20,455
Salary Average : $4,000
Salary Average Remaining : $909
Gabe Perreault $90,000 (2)
Salary Remaining : $20,455
Salary Average : $4,000
Salary Average Remaining : $909
Jimmy Snuggerud $90,000 (1)
Salary Remaining : $20,455
Salary Average : $4,000
Salary Average Remaining : $909
Eamon McAdam $84,000 (1)
Salary Remaining : $19,091
Salary Average : $4,000
Salary Average Remaining : $909
Gavin Brindley $80,000 (2)
Salary Remaining : $18,182
Salary Average : $4,000
Salary Average Remaining : $909
Vasily Podkolzin $80,000 (2)
Salary Remaining : $18,182
Salary Average : $4,000
Salary Average Remaining : $909
Francesco Pinelli $80,000 (1)
Salary Remaining : $18,182
Salary Average : $4,000
Salary Average Remaining : $909
Nikita Artamonov $80,000 (3)
Salary Remaining : $18,182
Salary Average : $4,000
Salary Average Remaining : $909
Adam Gajan $80,000 (2)
Salary Remaining : $18,182
Salary Average : $4,000
Salary Average Remaining : $909
Shane Pinto $80,000 (1)
Salary Remaining : $18,182
Salary Average : $4,000
Salary Average Remaining : $909
Isaac Howard $80,000 (1)
Salary Remaining : $18,182
Salary Average : $4,000
Salary Average Remaining : $909
Travis Dermott $78,000 (2)
Salary Remaining : $17,727
Salary Average : $4,000
Salary Average Remaining : $909
Cam Lund $70,000 (1)
Salary Remaining : $15,909
Salary Average : $4,000
Salary Average Remaining : $909
Mikhail Yegorov $70,000 (3)
Salary Remaining : $15,909
Salary Average : $4,000
Salary Average Remaining : $909
Jacob Perreault $70,000 (2)
Salary Remaining : $15,909
Salary Average : $4,000
Salary Average Remaining : $909
Felix Unger Sörum $70,000 (2)
Salary Remaining : $15,909
Salary Average : $4,000
Salary Average Remaining : $909
Kevin He $65,000 (3)
Salary Remaining : $14,773
Salary Average : $4,000
Salary Average Remaining : $909
Vitali Kravtsov $60,000 (1)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Michael Buchinger $60,000 (1)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Kale Clague $60,000 (1)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Hugo Alnefelt $60,000 (1)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Kieron Walton $60,000 (3)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Lukas Cormier $60,000 (1)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Jayden Perron $60,000 (2)
Salary Remaining : $13,636
Salary Average : $4,000
Salary Average Remaining : $909
Andrew Strathmann $50,000 (2)
Salary Remaining : $11,364
Salary Average : $4,000
Salary Average Remaining : $909
Nick Moldenhauer $50,000 (1)
Salary Remaining : $11,364
Salary Average : $4,000
Salary Average Remaining : $909
Topi Ronni $50,000 (1)
Salary Remaining : $11,364
Salary Average : $4,000
Salary Average Remaining : $909
Total Farm Players32
Salary Commitment
Year 14 : $2,397,000
Year 15 : $1,421,100
Year 16 : $664,100
Year 17 : $182,500
Salary Average Commitment
Year 14 : $128,000
Year 15 : $72,000
Year 16 : $32,000
Year 17 : $8,000

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

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

Over Minimum of
$20,000,000

Farm Salary Cap

Under Maximum of
$3,600,000

Pro Players

Farm Players

Total Players

BANGOR BEAGLES $421,153,885 $46,172,569 $8,827,431 $26,172,569 $2,880,850 $719,150 223456
BROOKLYN BLAZERS $377,871,513 $37,702,877 $17,297,123 $17,702,877 $2,544,000 $1,056,000 243256
CALGARY COWBOYS $400,369,314 $42,454,272 $12,545,728 $22,454,272 $2,707,400 $892,600 253762
CAPE BRETON CELTS $443,051,713 $39,264,438 $15,735,562 $19,264,438 $2,300,000 $1,300,000 223254
CAPE FEAR PROWLERS $432,558,710 $50,626,961 $4,373,039 $30,626,961 $2,944,325 $655,675 233457
CHICAGO CRUSHERS $463,298,881 $36,667,469 $18,332,531 $16,667,469 $2,745,750 $854,250 203555
COLORADO WOLVES $525,549,375 $28,170,169 $26,829,831 $8,170,169 $2,300,450 $1,299,550 213152
COQUITLAM KNIGHTS $417,494,978 $35,142,125 $19,857,875 $15,142,125 $2,252,750 $1,347,250 203050
DETROIT RED WINGS $252,486,885 $37,205,230 $17,794,770 $17,205,230 $3,127,750 $472,250 233356
EDMONTON BUSCHWACKERS $480,930,688 $36,059,141 $18,940,859 $16,059,141 $3,082,000 $518,000 223860
HALIFAX HIGHLANDERS $558,239,028 $39,030,410 $15,969,590 $19,030,410 $3,027,800 $572,200 233558
HAWAII TYPHOON $470,877,884 $37,664,635 $17,335,365 $17,664,635 $3,472,031 $127,969 263864
LAS CRUCES SPURS $461,850,615 $37,193,626 $17,806,374 $17,193,626 $2,622,500 $977,500 243559
MANHATTAN ISLANDERS $380,650,399 $37,099,603 $17,900,397 $17,099,603 $3,016,575 $583,425 214162
NEWTON NIGHTMARES $292,246,072 $43,332,383 $11,667,617 $23,332,383 $2,895,600 $704,400 254166
NORTH VAN ROCKERS $494,816,749 $36,889,850 $18,110,150 $16,889,850 $2,490,400 $1,109,600 203454
PENSACOLA BADGERS $397,360,049 $42,596,756 $12,403,244 $22,596,756 $3,399,570 $200,430 233356
PHILADELPHIA MADMEN $408,946,218 $32,219,794 $22,780,206 $12,219,794 $3,143,727 $456,273 253257
PINCHER CREEK PREDATORS $413,317,001 $42,520,451 $12,479,549 $22,520,451 $2,883,445 $716,555 223557
SAN JOSE BLASPHEMERS $494,666,213 $36,250,743 $18,749,257 $16,250,743 $3,048,712 $551,288 254267
SYRACUSE BULLDOGS $382,445,585 $41,719,107 $13,280,893 $21,719,107 $3,358,309 $241,691 233356
VANCOUVER MILLIONAIRES $234,100,861 $38,387,125 $16,612,875 $18,387,125 $2,397,000 $1,203,000 233255