Connexion

BANGOR BEAGLES



Arena Capacity - Ticket Price
Attendance - %

Arena NameDog Pound
Level 1: 6000 - $100 - 5,915 - 98.59%
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 - 1,959 - 97.94%
Farm Level 2: 1000 - $15 - 982 - 98.19%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,915 - 99.53%
Average Income per Game$1,261,536
Year to Date Revenue$52,984,500
Farm
Home Games Left0
Average Attendance - %2,941 - 98.02%
Average Income per Game$83,284
Year to Date Revenue$3,497,945

Expense

Pro Players Total Salaries$37,287,096
Farm Players Total Salaries$2,440,871
Coaches Total Salaries$2,276,000
Luxury Taxe Total$677,554
Special Salary Cap Value$0
Pro Year To Date Expenses$35,056,154
Farm Year To Date Expenses$3,654,324
Pro Salary Cap To Date$33,956,142
Farm Salary Cap To Date$2,485,884

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$246,071
Pro Estimated Expenses$0
Farm Remaining Season Days1
Farm Expenses Per Days$23,037
Farm Estimated Expenses$23,037
Estimated Season Expenses$23,037
Season Salary Cap$39,727,967
Estimate Under Maximum Salary Cap of $45,000,000$5,272,033
Estimate Over Minimum Salary Cap of $15,000,000 $24,727,967
Current Bank Account$377,754,522
Projected Bank Account$377,731,485

Pro Players Salaries

Matt Duchene $3,395,490 (4)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Alex Ovechkin $2,736,300 (6)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Evgeni Malkin $2,420,000 (3)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Filip Forsberg $2,310,350 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Tyler Seguin $2,292,000 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jeff Skinner $2,126,993 (6)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Zach Werenski $2,053,750 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Ryan McDonagh $1,957,500 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Sam Reinhart $1,950,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Mackenzie Blackwood $1,950,000 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Keith Yandle $1,525,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Shayne Gostisbehere $1,500,000 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
P.K. Subban $1,325,000 (2)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Roope Hintz $1,312,500 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Leland Irving $1,290,938 (2)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Vladislav Namestnikov $1,193,400 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Tyler Johnson $1,176,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jonathan Blum $1,159,375 (2)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Derrick Pouliot $937,500 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Kaapo Kakko $750,000 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jordan Kyrou $700,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Denis Gurianov $675,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Pavel Buchnevich $550,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Total Pro Players23
Salary Commitment
Year 12 : $37,287,096
Year 13 : $35,124,596
Year 14 : $28,279,883
Year 15 : $20,427,383
Salary Average Commitment
Year 12 : $640,000
Year 13 : $520,000
Year 14 : $400,000
Year 15 : $280,000
Salary Cap with 1 Way Contract
Year 12 : $37,287,096
Year 13 : $35,124,596
Year 14 : $28,279,883
Year 15 : $20,427,383

Farm Players Salaries

Evgeny Dadonov $139,596 (1)
Salary Remaining : $889
Salary Average : $106,400
Salary Average Remaining : $678
Nikita Filatov $125,700 (1)
Salary Remaining : $801
Salary Average : $4,000
Salary Average Remaining : $25
Dmitrij Jaskin $106,500 (4)
Salary Remaining : $678
Salary Average : $4,000
Salary Average Remaining : $25
J.T. Miller $91,875 (1)
Salary Remaining : $585
Salary Average : $4,000
Salary Average Remaining : $25
Matthew Savoie $90,000 (3)
Salary Remaining : $573
Salary Average : $4,000
Salary Average Remaining : $25
Ondrej Kase $85,100 (3)
Salary Remaining : $542
Salary Average : $4,000
Salary Average Remaining : $25
Miles Wood $84,000 (3)
Salary Remaining : $535
Salary Average : $4,000
Salary Average Remaining : $25
Sebastian Cossa $80,000 (2)
Salary Remaining : $510
Salary Average : $4,000
Salary Average Remaining : $25
Filip Bystedt $80,000 (3)
Salary Remaining : $510
Salary Average : $4,000
Salary Average Remaining : $25
Kyle Capobianco $78,100 (2)
Salary Remaining : $497
Salary Average : $4,000
Salary Average Remaining : $25
Michael Hutchinson $78,000 (1)
Salary Remaining : $497
Salary Average : $4,000
Salary Average Remaining : $25
Emil Bemström $78,000 (2)
Salary Remaining : $497
Salary Average : $4,000
Salary Average Remaining : $25
Dylan Cozens $77,500 (5)
Salary Remaining : $494
Salary Average : $4,000
Salary Average Remaining : $25
Victor Söderström $75,000 (5)
Salary Remaining : $478
Salary Average : $4,000
Salary Average Remaining : $25
Anton Lundell $75,000 (1)
Salary Remaining : $478
Salary Average : $4,000
Salary Average Remaining : $25
Ville Heinola $75,000 (5)
Salary Remaining : $478
Salary Average : $4,000
Salary Average Remaining : $25
Ty Smith $75,000 (4)
Salary Remaining : $478
Salary Average : $4,000
Salary Average Remaining : $25
Scott Wedgewood $75,000 (4)
Salary Remaining : $478
Salary Average : $4,000
Salary Average Remaining : $25
Jamie Drysdale $75,000 (1)
Salary Remaining : $478
Salary Average : $4,000
Salary Average Remaining : $25
Alec Regula $71,500 (1)
Salary Remaining : $455
Salary Average : $4,000
Salary Average Remaining : $25
Zach Ostapchuk $70,000 (2)
Salary Remaining : $446
Salary Average : $4,000
Salary Average Remaining : $25
Logan Stankoven $70,000 (2)
Salary Remaining : $446
Salary Average : $4,000
Salary Average Remaining : $25
Jonatan Berggren $70,000 (3)
Salary Remaining : $446
Salary Average : $4,000
Salary Average Remaining : $25
William Wallinder $65,000 (1)
Salary Remaining : $414
Salary Average : $4,000
Salary Average Remaining : $25
Benoit-Olivier Groulx $65,000 (1)
Salary Remaining : $414
Salary Average : $4,000
Salary Average Remaining : $25
Jack Thompson $60,000 (2)
Salary Remaining : $382
Salary Average : $4,000
Salary Average Remaining : $25
Alex Beaucage $60,000 (2)
Salary Remaining : $382
Salary Average : $4,000
Salary Average Remaining : $25
Jesse Ylönen $60,000 (2)
Salary Remaining : $382
Salary Average : $4,000
Salary Average Remaining : $25
Samu Salminen $55,000 (2)
Salary Remaining : $350
Salary Average : $4,000
Salary Average Remaining : $25
Colby Robak $50,000 (1)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
Nikita Alexandrov $50,000 (3)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
Devon Levi $50,000 (1)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
Total Farm Players32
Salary Commitment
Year 12 : $2,440,871
Year 13 : $1,554,200
Year 14 : $943,100
Year 15 : $484,000
Salary Average Commitment
Year 12 : $230,400
Year 13 : $84,000
Year 14 : $48,000
Year 15 : $24,000

BROOKLYN BLAZERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameBarclays Center
Level 1: 6000 - $100 - 5,833 - 97.22%
Level 2: 5000 - $60 - 5,000 - 100.00%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $25 - 3,998 - 99.96%
Luxury : 1000 - $200 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,969 - 98.47%
Farm Level 2: 1000 - $15 - 992 - 99.23%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,831 - 99.06%
Average Income per Game$1,253,249
Year to Date Revenue$52,636,475
Farm
Home Games Left0
Average Attendance - %2,962 - 98.73%
Average Income per Game$83,816
Year to Date Revenue$3,520,265

Expense

Pro Players Total Salaries$34,709,946
Farm Players Total Salaries$2,682,450
Coaches Total Salaries$2,232,000
Luxury Taxe Total$631,857
Special Salary Cap Value$0
Pro Year To Date Expenses$32,800,296
Farm Year To Date Expenses$3,806,469
Pro Salary Cap To Date$31,671,466
Farm Salary Cap To Date$2,681,696

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$229,551
Pro Estimated Expenses$0
Farm Remaining Season Days1
Farm Expenses Per Days$24,296
Farm Estimated Expenses$24,296
Estimated Season Expenses$24,296
Season Salary Cap$37,392,396
Estimate Under Maximum Salary Cap of $45,000,000$7,607,604
Estimate Over Minimum Salary Cap of $15,000,000 $22,392,396
Current Bank Account$357,387,446
Projected Bank Account$357,363,150

Pro Players Salaries

Seth Jones $3,020,625 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Morgan Rielly $2,857,031 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jacob Trouba $2,382,656 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Konstantin Barulin $2,161,465 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Aaron Ekblad $2,053,750 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Max Domi $2,025,000 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Miikka Salomaki $1,937,500 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
John Gibson $1,886,719 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Nikolay Goldobin $1,875,000 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Alexander Radulov $1,769,500 (4)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Jake DeBrusk $1,687,500 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Ryan Murray $1,548,450 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Cody Hodgson $1,411,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
John Tavares $1,400,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Brayden Point $1,275,000 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Kevin Shattenkirk $1,093,750 (1)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Dominik Masin $1,050,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Brendan Lemieux $1,025,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Laurent Dauphin $825,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jayce Hawryluk $825,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Luke Adam $600,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Total Pro Players21
Salary Commitment
Year 12 : $34,709,946
Year 13 : $31,966,196
Year 14 : $22,232,781
Year 15 : $20,832,781
Salary Average Commitment
Year 12 : $760,000
Year 13 : $680,000
Year 14 : $400,000
Year 15 : $360,000
Salary Cap with 1 Way Contract
Year 12 : $34,709,946
Year 13 : $31,966,196
Year 14 : $22,232,781
Year 15 : $20,832,781

Farm Players Salaries

Nicklas Jensen $193,750 (1)
Salary Remaining : $1,234
Salary Average : $155,000
Salary Average Remaining : $987
Mattias Tedenby $145,000 (3)
Salary Remaining : $924
Salary Average : $4,000
Salary Average Remaining : $25
Evgeny Svechnikov $113,300 (2)
Salary Remaining : $722
Salary Average : $4,000
Salary Average Remaining : $25
Matt Hackett $110,000 (1)
Salary Remaining : $701
Salary Average : $4,000
Salary Average Remaining : $25
Luca Sbisa $103,000 (2)
Salary Remaining : $656
Salary Average : $4,000
Salary Average Remaining : $25
Mirco Mueller $100,000 (1)
Salary Remaining : $637
Salary Average : $4,000
Salary Average Remaining : $25
Ian Cole $91,000 (2)
Salary Remaining : $580
Salary Average : $4,000
Salary Average Remaining : $25
Marco Kasper $90,000 (3)
Salary Remaining : $573
Salary Average : $4,000
Salary Average Remaining : $25
Christian Fischer $89,000 (2)
Salary Remaining : $567
Salary Average : $4,000
Salary Average Remaining : $25
Ryan Donato $85,000 (1)
Salary Remaining : $541
Salary Average : $4,000
Salary Average Remaining : $25
Kirill Marchenko $84,500 (1)
Salary Remaining : $538
Salary Average : $4,000
Salary Average Remaining : $25
Ryan White $82,900 (2)
Salary Remaining : $528
Salary Average : $4,000
Salary Average Remaining : $25
Matt Boldy $80,000 (3)
Salary Remaining : $510
Salary Average : $4,000
Salary Average Remaining : $25
Jeremy Lauzon $80,000 (3)
Salary Remaining : $510
Salary Average : $4,000
Salary Average Remaining : $25
Corson Ceulemans $80,000 (2)
Salary Remaining : $510
Salary Average : $4,000
Salary Average Remaining : $25
Rasmus Sandin $75,000 (2)
Salary Remaining : $478
Salary Average : $4,000
Salary Average Remaining : $25
Zach Dean $70,000 (2)
Salary Remaining : $446
Salary Average : $4,000
Salary Average Remaining : $25
Nathan Bastian $65,000 (2)
Salary Remaining : $414
Salary Average : $4,000
Salary Average Remaining : $25
Tobias Björnfot $65,000 (3)
Salary Remaining : $414
Salary Average : $4,000
Salary Average Remaining : $25
Andrew Peeke $65,000 (2)
Salary Remaining : $414
Salary Average : $4,000
Salary Average Remaining : $25
Joseph Woll $65,000 (2)
Salary Remaining : $414
Salary Average : $4,000
Salary Average Remaining : $25
Cross Hanas $60,000 (1)
Salary Remaining : $382
Salary Average : $4,000
Salary Average Remaining : $25
Matt Corrente $60,000 (1)
Salary Remaining : $382
Salary Average : $4,000
Salary Average Remaining : $25
Alexander Campbell $60,000 (3)
Salary Remaining : $382
Salary Average : $4,000
Salary Average Remaining : $25
Dmitri Buchelnikov $60,000 (3)
Salary Remaining : $382
Salary Average : $4,000
Salary Average Remaining : $25
Gage Goncalves $55,000 (1)
Salary Remaining : $350
Salary Average : $4,000
Salary Average Remaining : $25
Carter Mazur $55,000 (2)
Salary Remaining : $350
Salary Average : $4,000
Salary Average Remaining : $25
Jakub Málek $50,000 (2)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
Scott Timmins $50,000 (1)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
Dana Tyrell $50,000 (1)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
Nick Palmieri $50,000 (1)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
Brandon Sutter $50,000 (1)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
Aleksanteri Kaskimaki $50,000 (3)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
Cameron Abney $50,000 (1)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
Dennis Persson $50,000 (1)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
Total Farm Players35
Salary Commitment
Year 12 : $2,682,450
Year 13 : $1,634,200
Year 14 : $630,000
Year 15 : $0
Salary Average Commitment
Year 12 : $291,000
Year 13 : $84,000
Year 14 : $32,000
Year 15 : $0

CALGARY COWBOYS



Arena Capacity - Ticket Price
Attendance - %

Arena NameJCI Center
Level 1: 7500 - $90 - 6,475 - 86.34%
Level 2: 6500 - $65 - 5,365 - 82.54%
Level 3: 3500 - $33 - 2,569 - 73.39%
Level 4: 4500 - $25 - 4,325 - 96.11%
Luxury : 2500 - $225 - 1,028 - 41.12%
Total Capacity :24500
Farm
Farm Level 1: 3500 - $32 - 3,436 - 98.17%
Farm Level 2: 2500 - $15 - 2,488 - 99.51%
Farm Total Capacity :6000

Income

Home Games Left0
Average Attendance - %19,762 - 80.66%
Average Income per Game$1,355,683
Year to Date Revenue$56,938,669
Farm
Home Games Left0
Average Attendance - %5,924 - 98.73%
Average Income per Game$147,261
Year to Date Revenue$6,184,956

Expense

Pro Players Total Salaries$35,371,003
Farm Players Total Salaries$2,571,200
Coaches Total Salaries$2,828,000
Luxury Taxe Total$646,774
Special Salary Cap Value$0
Pro Year To Date Expenses$33,823,368
Farm Year To Date Expenses$3,997,697
Pro Salary Cap To Date$32,414,376
Farm Salary Cap To Date$2,587,740

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$235,769
Pro Estimated Expenses$0
Farm Remaining Season Days1
Farm Expenses Per Days$25,415
Farm Estimated Expenses$25,415
Estimated Season Expenses$25,415
Season Salary Cap$37,942,203
Estimate Under Maximum Salary Cap of $45,000,000$7,057,797
Estimate Over Minimum Salary Cap of $15,000,000 $22,942,203
Current Bank Account$344,679,381
Projected Bank Account$344,653,966

Pro Players Salaries

Brendan Gallagher $2,489,939 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
William Nylander $2,252,500 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Stephen Weiss $2,234,375 (4)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Elias Lindholm $2,200,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Sean Monahan $1,975,000 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Michael Frolik $1,960,750 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Nathan MacKinnon $1,939,063 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Timo Meier $1,937,500 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Shea Weber $1,669,500 (6)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Tyler Myers $1,565,438 (6)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Michael McCarron $1,518,750 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Zach Bogosian $1,498,500 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
T.J. Galiardi $1,476,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Ondrej Pavelec $1,441,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
John Carlson $1,275,000 (3)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Adin Hill $1,250,000 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Travis Zajac $1,237,688 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Rasmus Andersson $1,190,000 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Kyle Cumiskey $930,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Brady Calla $880,000 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Nicolas Hague $875,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Cale Makar $800,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Dillon Dube $775,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Total Pro Players23
Salary Commitment
Year 12 : $35,371,003
Year 13 : $29,463,003
Year 14 : $25,974,315
Year 15 : $19,383,315
Salary Average Commitment
Year 12 : $760,000
Year 13 : $600,000
Year 14 : $480,000
Year 15 : $320,000
Salary Cap with 1 Way Contract
Year 12 : $35,371,003
Year 13 : $29,463,003
Year 14 : $25,974,315
Year 15 : $19,383,315

Farm Players Salaries

Glenn Gawdin $95,000 (1)
Salary Remaining : $605
Salary Average : $4,000
Salary Average Remaining : $25
Lucas Johansen $93,000 (1)
Salary Remaining : $592
Salary Average : $4,000
Salary Average Remaining : $25
Connor Ingram $91,000 (6)
Salary Remaining : $580
Salary Average : $4,000
Salary Average Remaining : $25
Owen Beck $90,000 (3)
Salary Remaining : $573
Salary Average : $4,000
Salary Average Remaining : $25
Lane Hutson $90,000 (3)
Salary Remaining : $573
Salary Average : $4,000
Salary Average Remaining : $25
Cal Petersen $87,300 (3)
Salary Remaining : $556
Salary Average : $4,000
Salary Average Remaining : $25
Tim Stützle $85,000 (1)
Salary Remaining : $541
Salary Average : $4,000
Salary Average Remaining : $25
Grigori Denisenko $85,000 (2)
Salary Remaining : $541
Salary Average : $4,000
Salary Average Remaining : $25
Matthew Coronato $80,000 (2)
Salary Remaining : $510
Salary Average : $4,000
Salary Average Remaining : $25
Linus Högberg $78,000 (1)
Salary Remaining : $497
Salary Average : $4,000
Salary Average Remaining : $25
Cole Caufield $75,000 (5)
Salary Remaining : $478
Salary Average : $4,000
Salary Average Remaining : $25
Cale Fleury $75,000 (3)
Salary Remaining : $478
Salary Average : $4,000
Salary Average Remaining : $25
Jaret Anderson-Dolan $75,000 (3)
Salary Remaining : $478
Salary Average : $4,000
Salary Average Remaining : $25
Cole Perfetti $75,000 (1)
Salary Remaining : $478
Salary Average : $4,000
Salary Average Remaining : $25
Alexander Holtz $75,000 (1)
Salary Remaining : $478
Salary Average : $4,000
Salary Average Remaining : $25
Ryan Merkley $75,000 (2)
Salary Remaining : $478
Salary Average : $4,000
Salary Average Remaining : $25
Noah Warren $70,000 (3)
Salary Remaining : $446
Salary Average : $4,000
Salary Average Remaining : $25
David Goyette $70,000 (3)
Salary Remaining : $446
Salary Average : $4,000
Salary Average Remaining : $25
Frederic Allard $65,000 (1)
Salary Remaining : $414
Salary Average : $4,000
Salary Average Remaining : $25
Jeremie Poirier $65,000 (1)
Salary Remaining : $414
Salary Average : $4,000
Salary Average Remaining : $25
Jakub Lauko $65,000 (2)
Salary Remaining : $414
Salary Average : $4,000
Salary Average Remaining : $25
Adam Beckman $65,000 (5)
Salary Remaining : $414
Salary Average : $4,000
Salary Average Remaining : $25
Hunter Smith $61,900 (1)
Salary Remaining : $394
Salary Average : $4,000
Salary Average Remaining : $25
Rafael Harvey-Pinard $60,000 (1)
Salary Remaining : $382
Salary Average : $4,000
Salary Average Remaining : $25
Jakub Dobes $60,000 (3)
Salary Remaining : $382
Salary Average : $4,000
Salary Average Remaining : $25
Josh Brook $60,000 (3)
Salary Remaining : $382
Salary Average : $4,000
Salary Average Remaining : $25
Patrik Puistola $60,000 (3)
Salary Remaining : $382
Salary Average : $4,000
Salary Average Remaining : $25
Calen Addison $60,000 (4)
Salary Remaining : $382
Salary Average : $4,000
Salary Average Remaining : $25
Evan Cormier $60,000 (2)
Salary Remaining : $382
Salary Average : $4,000
Salary Average Remaining : $25
Brett Lernout $60,000 (1)
Salary Remaining : $382
Salary Average : $4,000
Salary Average Remaining : $25
Jayden Struble $55,000 (4)
Salary Remaining : $350
Salary Average : $4,000
Salary Average Remaining : $25
Daniil Gushchin $55,000 (1)
Salary Remaining : $350
Salary Average : $4,000
Salary Average Remaining : $25
Cole Schwindt $55,000 (5)
Salary Remaining : $350
Salary Average : $4,000
Salary Average Remaining : $25
Zachary Lauzon $50,000 (1)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
Alexei Lipanov $50,000 (1)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
Adam Ruzicka $50,000 (1)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
Arseni Sergeyev $50,000 (3)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
Total Farm Players37
Salary Commitment
Year 12 : $2,571,200
Year 13 : $1,553,300
Year 14 : $1,188,300
Year 15 : $401,000
Salary Average Commitment
Year 12 : $148,000
Year 13 : $88,000
Year 14 : $68,000
Year 15 : $24,000

CAPE BRETON CELTS



Arena Capacity - Ticket Price
Attendance - %

Arena NameFenian Forum
Level 1: 6000 - $100 - 5,898 - 98.30%
Level 2: 5000 - $60 - 4,998 - 99.97%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $25 - 3,999 - 99.98%
Luxury : 1000 - $200 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,972 - 98.61%
Farm Level 2: 1000 - $15 - 993 - 99.33%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,895 - 99.42%
Average Income per Game$1,259,668
Year to Date Revenue$52,906,045
Farm
Home Games Left0
Average Attendance - %2,965 - 98.85%
Average Income per Game$83,926
Year to Date Revenue$3,524,890

Expense

Pro Players Total Salaries$38,171,758
Farm Players Total Salaries$2,249,400
Coaches Total Salaries$3,406,400
Luxury Taxe Total$658,688
Special Salary Cap Value$0
Pro Year To Date Expenses$35,915,033
Farm Year To Date Expenses$4,031,956
Pro Salary Cap To Date$33,012,849
Farm Salary Cap To Date$2,206,632

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$258,518
Pro Estimated Expenses$0
Farm Remaining Season Days1
Farm Expenses Per Days$22,285
Farm Estimated Expenses$22,285
Estimated Season Expenses$22,285
Season Salary Cap$40,421,158
Estimate Under Maximum Salary Cap of $45,000,000$4,578,842
Estimate Over Minimum Salary Cap of $15,000,000 $25,421,158
Current Bank Account$406,411,816
Projected Bank Account$406,389,531

Pro Players Salaries

Kris Letang $2,950,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Ryan O'Reilly $2,892,500 (3)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Cam Ward $2,508,545 (1)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Mitch Marner $2,500,000 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Tomas Hertl $2,419,500 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jake Gardiner $2,325,000 (4)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Evander Kane $2,325,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Luke Kunin $2,000,000 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Sebastian Aho $1,937,500 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Rasmus Ristolainen $1,875,000 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Juuse Saros $1,755,000 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Joel Armia $1,566,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Nicklas Backstrom $1,437,500 (1)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Dmitry Kulikov $1,365,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Kris Russell $1,272,000 (3)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Nick Leddy $1,259,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Ty Rattie $1,218,713 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Scott Laughton $1,163,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Tony DeAngelo $937,500 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Zemi Girgensons $840,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Martin Nečas $825,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Morgan Frost $800,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Total Pro Players22
Salary Commitment
Year 12 : $38,171,758
Year 13 : $29,317,000
Year 14 : $25,255,000
Year 15 : $14,812,000
Salary Average Commitment
Year 12 : $680,000
Year 13 : $560,000
Year 14 : $400,000
Year 15 : $240,000
Salary Cap with 1 Way Contract
Year 12 : $38,171,758
Year 13 : $29,317,000
Year 14 : $25,255,000
Year 15 : $14,812,000

Farm Players Salaries

Phil Grubauer $150,000 (1)
Salary Remaining : $955
Salary Average : $4,000
Salary Average Remaining : $25
Viktor Arvidsson $118,900 (1)
Salary Remaining : $757
Salary Average : $4,000
Salary Average Remaining : $25
Lian Bichsel $90,000 (3)
Salary Remaining : $573
Salary Average : $4,000
Salary Average Remaining : $25
Josh Mahura $84,500 (1)
Salary Remaining : $538
Salary Average : $4,000
Salary Average Remaining : $25
Rasmus Asplund $84,500 (2)
Salary Remaining : $538
Salary Average : $4,000
Salary Average Remaining : $25
Brennan Othmann $80,000 (2)
Salary Remaining : $510
Salary Average : $4,000
Salary Average Remaining : $25
Luca Del Bel Belluz $80,000 (3)
Salary Remaining : $510
Salary Average : $4,000
Salary Average Remaining : $25
Alex Newhook $77,500 (5)
Salary Remaining : $494
Salary Average : $4,000
Salary Average Remaining : $25
Rasmus Kupari $75,000 (2)
Salary Remaining : $478
Salary Average : $4,000
Salary Average Remaining : $25
Thomas Harley $75,000 (4)
Salary Remaining : $478
Salary Average : $4,000
Salary Average Remaining : $25
JJ Peterka $75,000 (1)
Salary Remaining : $478
Salary Average : $4,000
Salary Average Remaining : $25
Philippe Myers $71,500 (2)
Salary Remaining : $455
Salary Average : $4,000
Salary Average Remaining : $25
Scott Morrow $70,000 (2)
Salary Remaining : $446
Salary Average : $4,000
Salary Average Remaining : $25
Nicolas Meloche $70,000 (4)
Salary Remaining : $446
Salary Average : $4,000
Salary Average Remaining : $25
Rieger Lorenz $70,000 (3)
Salary Remaining : $446
Salary Average : $4,000
Salary Average Remaining : $25
Alexandre Texier $67,500 (2)
Salary Remaining : $430
Salary Average : $4,000
Salary Average Remaining : $25
Conor Garland $65,000 (2)
Salary Remaining : $414
Salary Average : $4,000
Salary Average Remaining : $25
Helge Grans $65,000 (1)
Salary Remaining : $414
Salary Average : $4,000
Salary Average Remaining : $25
Raphael Lavoie $65,000 (3)
Salary Remaining : $414
Salary Average : $4,000
Salary Average Remaining : $25
Luke Evangelista $60,000 (1)
Salary Remaining : $382
Salary Average : $4,000
Salary Average Remaining : $25
Shai Buium $60,000 (2)
Salary Remaining : $382
Salary Average : $4,000
Salary Average Remaining : $25
Jamieson Rees $60,000 (3)
Salary Remaining : $382
Salary Average : $4,000
Salary Average Remaining : $25
Bryce McConnell-Barker $60,000 (3)
Salary Remaining : $382
Salary Average : $4,000
Salary Average Remaining : $25
Martin Fehérváry $60,000 (2)
Salary Remaining : $382
Salary Average : $4,000
Salary Average Remaining : $25
Samuel Helenius $55,000 (2)
Salary Remaining : $350
Salary Average : $4,000
Salary Average Remaining : $25
Sean Farrell $55,000 (1)
Salary Remaining : $350
Salary Average : $4,000
Salary Average Remaining : $25
Martin Chromiak $55,000 (1)
Salary Remaining : $350
Salary Average : $4,000
Salary Average Remaining : $25
Joe Vrbetic $50,000 (2)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
Erik Portillo $50,000 (3)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
Antonio Stranges $50,000 (1)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
Justus Annunen $50,000 (3)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
Mats Lindgren $50,000 (3)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
Total Farm Players32
Salary Commitment
Year 12 : $2,249,400
Year 13 : $1,536,000
Year 14 : $797,500
Year 15 : $222,500
Salary Average Commitment
Year 12 : $128,000
Year 13 : $92,000
Year 14 : $48,000
Year 15 : $12,000

CAPE FEAR PROWLERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameAtlantic Arena
Level 1: 6000 - $100 - 5,899 - 98.31%
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 - 1,944 - 97.20%
Farm Level 2: 1000 - $15 - 988 - 98.83%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,899 - 99.44%
Average Income per Game$1,259,876
Year to Date Revenue$52,914,800
Farm
Home Games Left0
Average Attendance - %2,932 - 97.74%
Average Income per Game$82,862
Year to Date Revenue$3,480,190

Expense

Pro Players Total Salaries$40,638,343
Farm Players Total Salaries$2,542,250
Coaches Total Salaries$2,100,000
Luxury Taxe Total$747,226
Special Salary Cap Value$0
Pro Year To Date Expenses$38,240,259
Farm Year To Date Expenses$3,817,116
Pro Salary Cap To Date$37,440,291
Farm Salary Cap To Date$2,525,436

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$265,630
Pro Estimated Expenses$0
Farm Remaining Season Days1
Farm Expenses Per Days$24,473
Farm Estimated Expenses$24,473
Estimated Season Expenses$24,473
Season Salary Cap$43,180,593
Estimate Under Maximum Salary Cap of $45,000,000$1,819,407
Estimate Over Minimum Salary Cap of $15,000,000 $28,180,593
Current Bank Account$402,009,499
Projected Bank Account$401,985,026

Pro Players Salaries

Patrick Sharp $3,631,313 (4)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Ryan Nugent-Hopkins $2,591,094 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Phil Kessel $2,584,780 (5)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Marc-Andre Fleury $2,446,625 (6)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Tage Thompson $2,437,500 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Sam Bennett $2,385,000 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Ivan Provorov $2,100,000 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jesper Bratt $2,088,750 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jonathan Drouin $2,000,000 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Travis Sanheim $1,987,500 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Rob Fabbri $1,679,000 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Adam Larsson $1,671,000 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jacob Josefson $1,656,250 (1)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Marcus Johansson $1,600,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Antti Raanta $1,562,500 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jonathan Toews $1,537,500 (2)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Alec Martinez $1,460,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Anton Stralman $1,432,031 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Adrian Kempe $1,262,500 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jonas Brodin $1,000,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jesperi Kotkaniemi $775,000 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Moritz Seider $750,000 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Total Pro Players22
Salary Commitment
Year 12 : $40,638,343
Year 13 : $35,819,593
Year 14 : $32,822,093
Year 15 : $30,559,593
Salary Average Commitment
Year 12 : $680,000
Year 13 : $600,000
Year 14 : $560,000
Year 15 : $480,000
Salary Cap with 1 Way Contract
Year 12 : $40,638,343
Year 13 : $35,819,593
Year 14 : $32,822,093
Year 15 : $30,559,593

Farm Players Salaries

Cody Ceci $162,500 (1)
Salary Remaining : $1,035
Salary Average : $4,000
Salary Average Remaining : $25
Frederik Andersen $149,000 (2)
Salary Remaining : $949
Salary Average : $4,000
Salary Average Remaining : $25
Marcus Pettersson $110,100 (3)
Salary Remaining : $701
Salary Average : $4,000
Salary Average Remaining : $25
Bryan Little $104,000 (1)
Salary Remaining : $662
Salary Average : $4,000
Salary Average Remaining : $25
Esa Lindell $100,000 (2)
Salary Remaining : $637
Salary Average : $4,000
Salary Average Remaining : $25
Christian Dvorak $93,750 (1)
Salary Remaining : $597
Salary Average : $4,000
Salary Average Remaining : $25
Warren Foegele $90,750 (3)
Salary Remaining : $578
Salary Average : $4,000
Salary Average Remaining : $25
Kevin Korchinski $90,000 (3)
Salary Remaining : $573
Salary Average : $4,000
Salary Average Remaining : $25
Jiří Kulich $90,000 (3)
Salary Remaining : $573
Salary Average : $4,000
Salary Average Remaining : $25
Spencer Foo $87,750 (2)
Salary Remaining : $559
Salary Average : $4,000
Salary Average Remaining : $25
Drake Batherson $87,500 (3)
Salary Remaining : $557
Salary Average : $4,000
Salary Average Remaining : $25
Filip Gustavsson $86,900 (3)
Salary Remaining : $554
Salary Average : $4,000
Salary Average Remaining : $25
Wyatt Johnston $80,000 (2)
Salary Remaining : $510
Salary Average : $4,000
Salary Average Remaining : $25
Simon Edvinsson $80,000 (2)
Salary Remaining : $510
Salary Average : $4,000
Salary Average Remaining : $25
Liam Öhgren $80,000 (3)
Salary Remaining : $510
Salary Average : $4,000
Salary Average Remaining : $25
Jagger Firkus $80,000 (3)
Salary Remaining : $510
Salary Average : $4,000
Salary Average Remaining : $25
Tristan Luneau $80,000 (3)
Salary Remaining : $510
Salary Average : $4,000
Salary Average Remaining : $25
Vladislav Kamenev $80,000 (1)
Salary Remaining : $510
Salary Average : $4,000
Salary Average Remaining : $25
Henri Jokiharju $75,000 (3)
Salary Remaining : $478
Salary Average : $4,000
Salary Average Remaining : $25
Marco Rossi $75,000 (1)
Salary Remaining : $478
Salary Average : $4,000
Salary Average Remaining : $25
Philip Broberg $75,000 (5)
Salary Remaining : $478
Salary Average : $4,000
Salary Average Remaining : $25
Jack Quinn $75,000 (1)
Salary Remaining : $478
Salary Average : $4,000
Salary Average Remaining : $25
Sam Steel $75,000 (2)
Salary Remaining : $478
Salary Average : $4,000
Salary Average Remaining : $25
Devante Smith-Pelly $65,000 (1)
Salary Remaining : $414
Salary Average : $4,000
Salary Average Remaining : $25
Taylor Raddysh $65,000 (1)
Salary Remaining : $414
Salary Average : $4,000
Salary Average Remaining : $25
Mattias Samuelsson $65,000 (2)
Salary Remaining : $414
Salary Average : $4,000
Salary Average Remaining : $25
Ukko-Pekka Luukkonen $60,000 (1)
Salary Remaining : $382
Salary Average : $4,000
Salary Average Remaining : $25
Roby Järventie $60,000 (1)
Salary Remaining : $382
Salary Average : $4,000
Salary Average Remaining : $25
Topi Niemelä $60,000 (1)
Salary Remaining : $382
Salary Average : $4,000
Salary Average Remaining : $25
Riley Kidney $60,000 (2)
Salary Remaining : $382
Salary Average : $4,000
Salary Average Remaining : $25
Total Farm Players30
Salary Commitment
Year 12 : $2,542,250
Year 13 : $1,642,000
Year 14 : $945,250
Year 15 : $75,000
Salary Average Commitment
Year 12 : $120,000
Year 13 : $76,000
Year 14 : $44,000
Year 15 : $4,000

CHICAGO CRUSHERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Death Trap
Level 1: 7000 - $100 - 6,184 - 88.35%
Level 2: 6000 - $70 - 4,291 - 71.51%
Level 3: 3000 - $40 - 2,454 - 81.82%
Level 4: 5000 - $30 - 4,240 - 84.79%
Luxury : 2000 - $175 - 1,347 - 67.33%
Total Capacity :23000
Farm
Farm Level 1: 3000 - $50 - 1,863 - 62.09%
Farm Level 2: 2000 - $30 - 1,121 - 56.06%
Farm Total Capacity :5000

Income

Home Games Left0
Average Attendance - %18,516 - 80.50%
Average Income per Game$1,379,803
Year to Date Revenue$57,951,710
Farm
Home Games Left0
Average Attendance - %2,984 - 59.68%
Average Income per Game$126,768
Year to Date Revenue$5,324,270

Expense

Pro Players Total Salaries$34,429,093
Farm Players Total Salaries$2,142,300
Coaches Total Salaries$2,975,000
Luxury Taxe Total$647,017
Special Salary Cap Value$0
Pro Year To Date Expenses$34,403,542
Farm Year To Date Expenses$3,109,902
Pro Salary Cap To Date$32,428,508
Farm Salary Cap To Date$2,116,212

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$233,360
Pro Estimated Expenses$0
Farm Remaining Season Days1
Farm Expenses Per Days$20,015
Farm Estimated Expenses$20,015
Estimated Season Expenses$20,015
Season Salary Cap$36,571,393
Estimate Under Maximum Salary Cap of $45,000,000$8,428,607
Estimate Over Minimum Salary Cap of $15,000,000 $21,571,393
Current Bank Account$412,805,750
Projected Bank Account$412,785,735

Pro Players Salaries

Kelly Guard $4,062,593 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Alex DeBrincat $2,139,750 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jack Eichel $2,125,000 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Alexander Wennberg $1,962,500 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Nick Foligno $1,957,500 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Rickard Rakell $1,905,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jakub Vrana $1,900,000 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Alexander Edler $1,875,000 (3)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Boone Jenner $1,841,250 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
David Pastrnak $1,667,500 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Noah Hanifin $1,312,500 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jake Guentzel $1,162,500 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Matt Taormina $1,056,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Connor Murphy $1,042,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Peter Mueller $900,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Ville Husso $870,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jakob Chychrun $825,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Eric Comrie $812,500 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Mikael Backlund $812,500 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Juuso Välimäki $800,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Anthony Cirelli $750,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
John Marino $650,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
William Carrier $500,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Bobby Sanguinetti $500,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Nick Cousins $500,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Nicolas Deschamps $500,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Total Pro Players26
Salary Commitment
Year 12 : $34,429,093
Year 13 : $29,603,093
Year 14 : $20,753,000
Year 15 : $12,906,000
Salary Average Commitment
Year 12 : $1,000,000
Year 13 : $720,000
Year 14 : $560,000
Year 15 : $320,000
Salary Cap with 1 Way Contract
Year 12 : $34,429,093
Year 13 : $29,603,093
Year 14 : $20,753,000
Year 15 : $12,906,000

Farm Players Salaries

Korbinian Holzer $120,000 (1)
Salary Remaining : $764
Salary Average : $4,000
Salary Average Remaining : $25
Gustav Olofsson $120,000 (1)
Salary Remaining : $764
Salary Average : $4,000
Salary Average Remaining : $25
Andrew Mangiapane $105,000 (6)
Salary Remaining : $669
Salary Average : $4,000
Salary Average Remaining : $25
Brady Skjei $93,400 (3)
Salary Remaining : $595
Salary Average : $4,000
Salary Average Remaining : $25
Charlie Coyle $93,000 (5)
Salary Remaining : $592
Salary Average : $4,000
Salary Average Remaining : $25
Ilya Sorokin $92,500 (2)
Salary Remaining : $589
Salary Average : $4,000
Salary Average Remaining : $25
Ben Smith $90,000 (1)
Salary Remaining : $573
Salary Average : $4,000
Salary Average Remaining : $25
Brandon Montour $89,500 (5)
Salary Remaining : $570
Salary Average : $4,000
Salary Average Remaining : $25
Torey Krug $88,000 (4)
Salary Remaining : $561
Salary Average : $4,000
Salary Average Remaining : $25
Mike Matheson $81,100 (5)
Salary Remaining : $517
Salary Average : $4,000
Salary Average Remaining : $25
Seamus Casey $80,000 (3)
Salary Remaining : $510
Salary Average : $4,000
Salary Average Remaining : $25
Matthew Poitras $80,000 (3)
Salary Remaining : $510
Salary Average : $4,000
Salary Average Remaining : $25
Connor Zary $77,500 (1)
Salary Remaining : $494
Salary Average : $4,000
Salary Average Remaining : $25
Martin Frk $75,600 (1)
Salary Remaining : $482
Salary Average : $4,000
Salary Average Remaining : $25
Jakob Pelletier $75,000 (5)
Salary Remaining : $478
Salary Average : $4,000
Salary Average Remaining : $25
Steve Mason $70,400 (1)
Salary Remaining : $448
Salary Average : $4,000
Salary Average Remaining : $25
Adam Sýkora $70,000 (3)
Salary Remaining : $446
Salary Average : $4,000
Salary Average Remaining : $25
Chris Tanev $66,300 (1)
Salary Remaining : $422
Salary Average : $4,000
Salary Average Remaining : $25
Nils Lundkvist $65,000 (3)
Salary Remaining : $414
Salary Average : $4,000
Salary Average Remaining : $25
David Farrance $55,000 (3)
Salary Remaining : $350
Salary Average : $4,000
Salary Average Remaining : $25
Justin Ertel $55,000 (2)
Salary Remaining : $350
Salary Average : $4,000
Salary Average Remaining : $25
Morgan Geekie $50,000 (1)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
Mathias Emilio Pettersen $50,000 (3)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
Ryder Korczak $50,000 (2)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
AJ Greer $50,000 (1)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
Mitchell Stephens $50,000 (1)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
Roman Schmidt $50,000 (2)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
Riley Sheahan $50,000 (1)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
Casey Nelson $50,000 (1)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
Total Farm Players29
Salary Commitment
Year 12 : $2,142,300
Year 13 : $1,272,500
Year 14 : $1,025,000
Year 15 : $531,600
Salary Average Commitment
Year 12 : $116,000
Year 13 : $68,000
Year 14 : $52,000
Year 15 : $24,000

COLORADO WOLVES



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Den
Level 1: 6000 - $100 - 5,855 - 97.58%
Level 2: 5000 - $70 - 4,389 - 87.78%
Level 3: 2000 - $50 - 1,819 - 90.96%
Level 4: 4000 - $30 - 3,994 - 99.85%
Luxury : 1000 - $250 - 927 - 92.72%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,962 - 98.12%
Farm Level 2: 1000 - $25 - 663 - 66.34%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,984 - 94.35%
Average Income per Game$1,335,265
Year to Date Revenue$56,081,130
Farm
Home Games Left0
Average Attendance - %2,626 - 87.53%
Average Income per Game$85,270
Year to Date Revenue$3,581,330

Expense

Pro Players Total Salaries$24,666,594
Farm Players Total Salaries$2,892,214
Coaches Total Salaries$1,870,000
Luxury Taxe Total$450,526
Special Salary Cap Value$0
Pro Year To Date Expenses$23,474,229
Farm Year To Date Expenses$3,894,466
Pro Salary Cap To Date$22,604,227
Farm Salary Cap To Date$2,900,862

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$163,696
Pro Estimated Expenses$0
Farm Remaining Season Days1
Farm Expenses Per Days$24,791
Farm Estimated Expenses$24,791
Estimated Season Expenses$24,791
Season Salary Cap$27,558,808
Estimate Under Maximum Salary Cap of $45,000,000$17,441,192
Estimate Over Minimum Salary Cap of $15,000,000 $12,558,808
Current Bank Account$465,193,826
Projected Bank Account$465,169,035

Pro Players Salaries

Kyle Connor $2,162,500 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Travis Konecny $1,946,250 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Nick Schmaltz $1,888,750 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Matt Murray $1,709,844 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Brandon Saad $1,625,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jesse Joensuu $1,581,250 (3)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Carl Gunnarsson $1,485,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Dougie Hamilton $1,359,375 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Tom Wilson $1,184,625 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Samu Perhonen $1,119,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jordan Schmaltz $1,060,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Dante Fabbro $1,012,500 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Emile Poirier $1,000,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jesse Puljujarvi $950,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Troy Terry $850,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Yakov Trenin $787,500 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Kailer Yamamoto $775,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Wade Allison $770,000 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Brandon Carlo $750,000 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Erik Cernak $650,000 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Total Pro Players20
Salary Commitment
Year 12 : $24,666,594
Year 13 : $24,666,594
Year 14 : $20,031,594
Year 15 : $13,036,719
Salary Average Commitment
Year 12 : $760,000
Year 13 : $760,000
Year 14 : $600,000
Year 15 : $400,000
Salary Cap with 1 Way Contract
Year 12 : $24,666,594
Year 13 : $24,666,594
Year 14 : $20,031,594
Year 15 : $13,036,719

Farm Players Salaries

Michal Neuvirth $127,464 (2)
Salary Remaining : $812
Salary Average : $4,000
Salary Average Remaining : $25
Matt Puempel $95,000 (3)
Salary Remaining : $605
Salary Average : $4,000
Salary Average Remaining : $25
Sam Morin $93,750 (3)
Salary Remaining : $597
Salary Average : $4,000
Salary Average Remaining : $25
David Jiříček $90,000 (3)
Salary Remaining : $573
Salary Average : $4,000
Salary Average Remaining : $25
Brett Howden $90,000 (2)
Salary Remaining : $573
Salary Average : $4,000
Salary Average Remaining : $25
Keith Aulie $88,900 (1)
Salary Remaining : $566
Salary Average : $4,000
Salary Average Remaining : $25
Damon Severson $80,000 (3)
Salary Remaining : $510
Salary Average : $4,000
Salary Average Remaining : $25
Brad Lambert $80,000 (3)
Salary Remaining : $510
Salary Average : $4,000
Salary Average Remaining : $25
Carson Lambos $80,000 (2)
Salary Remaining : $510
Salary Average : $4,000
Salary Average Remaining : $25
Martin Kaut $77,500 (4)
Salary Remaining : $494
Salary Average : $4,000
Salary Average Remaining : $25
Jon Kalinski $77,100 (1)
Salary Remaining : $491
Salary Average : $4,000
Salary Average Remaining : $25
Linus Omark $75,800 (1)
Salary Remaining : $483
Salary Average : $4,000
Salary Average Remaining : $25
Yaroslav Askarov $75,000 (1)
Salary Remaining : $478
Salary Average : $4,000
Salary Average Remaining : $25
Jay O'Brien $72,500 (4)
Salary Remaining : $462
Salary Average : $4,000
Salary Average Remaining : $25
Conner Bleackley $71,300 (1)
Salary Remaining : $454
Salary Average : $4,000
Salary Average Remaining : $25
Artem Duda $70,000 (3)
Salary Remaining : $446
Salary Average : $4,000
Salary Average Remaining : $25
Zachary L'Heureux $70,000 (2)
Salary Remaining : $446
Salary Average : $4,000
Salary Average Remaining : $25
Jonathan Tychonick $67,900 (1)
Salary Remaining : $432
Salary Average : $4,000
Salary Average Remaining : $25
Filip Johansson $65,000 (1)
Salary Remaining : $414
Salary Average : $4,000
Salary Average Remaining : $25
Cliff Pu $65,000 (2)
Salary Remaining : $414
Salary Average : $4,000
Salary Average Remaining : $25
Jake Neighbours $65,000 (1)
Salary Remaining : $414
Salary Average : $4,000
Salary Average Remaining : $25
Nick Merkley $65,000 (1)
Salary Remaining : $414
Salary Average : $4,000
Salary Average Remaining : $25
Jacob Bernard-Docker $65,000 (4)
Salary Remaining : $414
Salary Average : $4,000
Salary Average Remaining : $25
Ryan Suzuki $65,000 (5)
Salary Remaining : $414
Salary Average : $4,000
Salary Average Remaining : $25
Brayden Tracey $65,000 (1)
Salary Remaining : $414
Salary Average : $4,000
Salary Average Remaining : $25
Antti Tuomisto $65,000 (1)
Salary Remaining : $414
Salary Average : $4,000
Salary Average Remaining : $25
Kirill Ustimenko $65,000 (3)
Salary Remaining : $414
Salary Average : $4,000
Salary Average Remaining : $25
Kasper Bjorkqvist $65,000 (2)
Salary Remaining : $414
Salary Average : $4,000
Salary Average Remaining : $25
Tyler Kleven $60,000 (1)
Salary Remaining : $382
Salary Average : $4,000
Salary Average Remaining : $25
William Strömgren $60,000 (2)
Salary Remaining : $382
Salary Average : $4,000
Salary Average Remaining : $25
Ryan O'Rourke $60,000 (1)
Salary Remaining : $382
Salary Average : $4,000
Salary Average Remaining : $25
Thomas Bordeleau $60,000 (1)
Salary Remaining : $382
Salary Average : $4,000
Salary Average Remaining : $25
Danila Klimovich $60,000 (2)
Salary Remaining : $382
Salary Average : $4,000
Salary Average Remaining : $25
Oliver Kapanen $55,000 (2)
Salary Remaining : $350
Salary Average : $4,000
Salary Average Remaining : $25
Drew Helleson $55,000 (1)
Salary Remaining : $350
Salary Average : $4,000
Salary Average Remaining : $25
Robin Kovacs $50,000 (2)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
Lance Bouma $50,000 (2)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
Dmitri Voronkov $50,000 (1)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
Matt Grzelcyk $50,000 (1)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
Dmitri Kuzmin $50,000 (2)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
Samuel Knazko $50,000 (1)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
Alexander Perevalov $50,000 (3)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
Total Farm Players42
Salary Commitment
Year 12 : $2,892,214
Year 13 : $1,726,214
Year 14 : $903,750
Year 15 : $280,000
Salary Average Commitment
Year 12 : $168,000
Year 13 : $96,000
Year 14 : $48,000
Year 15 : $16,000

COQUITLAM KNIGHTS



Arena Capacity - Ticket Price
Attendance - %

Arena NameCoquitlam Oakridge Hockey Arena
Level 1: 6000 - $100 - 5,804 - 96.73%
Level 2: 5000 - $65 - 4,925 - 98.50%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $30 - 3,951 - 98.76%
Luxury : 1000 - $225 - 959 - 95.94%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $40 - 1,520 - 76.00%
Farm Level 2: 1000 - $20 - 811 - 81.07%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,639 - 97.99%
Average Income per Game$1,314,874
Year to Date Revenue$55,224,690
Farm
Home Games Left0
Average Attendance - %2,331 - 77.69%
Average Income per Game$77,013
Year to Date Revenue$3,234,540

Expense

Pro Players Total Salaries$26,365,000
Farm Players Total Salaries$2,171,500
Coaches Total Salaries$2,602,600
Luxury Taxe Total$485,863
Special Salary Cap Value$0
Pro Year To Date Expenses$26,143,319
Farm Year To Date Expenses$2,986,249
Pro Salary Cap To Date$24,370,149
Farm Salary Cap To Date$2,162,113

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$180,373
Pro Estimated Expenses$0
Farm Remaining Season Days1
Farm Expenses Per Days$19,114
Farm Estimated Expenses$19,114
Estimated Season Expenses$19,114
Season Salary Cap$28,536,500
Estimate Under Maximum Salary Cap of $45,000,000$16,463,500
Estimate Over Minimum Salary Cap of $15,000,000 $13,536,500
Current Bank Account$368,997,618
Projected Bank Account$368,978,504

Pro Players Salaries

Mark Scheifele $2,724,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Andrew Cogliano $2,500,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Nikolaj Ehlers $2,277,500 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Brady Tkachuk $2,250,000 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Brett Pesce $1,523,750 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Sebastian Collberg $1,283,750 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Travis Hamonic $1,166,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Charlie McAvoy $1,125,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Ivan Barbashev $1,012,500 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Tristan Jarry $1,007,500 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Kevin Hayes $1,000,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Karl Alzner $965,000 (5)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Sven Baertschi $880,000 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Brandon Gormley $850,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Pierre-Luc Dubois $800,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Sam Kurker $800,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jack Roslovic $750,000 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Carl Dahlstrom $650,000 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Emil Heineman $600,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Matt Clark $600,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Joacim Eriksson $600,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Shawn Matthias $500,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Gabriel Bourque $500,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Total Pro Players23
Salary Commitment
Year 12 : $26,365,000
Year 13 : $23,915,000
Year 14 : $14,316,500
Year 15 : $10,580,000
Salary Average Commitment
Year 12 : $880,000
Year 13 : $720,000
Year 14 : $360,000
Year 15 : $280,000
Salary Cap with 1 Way Contract
Year 12 : $26,365,000
Year 13 : $23,915,000
Year 14 : $14,316,500
Year 15 : $10,580,000

Farm Players Salaries

Lawson Crouse $115,000 (2)
Salary Remaining : $732
Salary Average : $4,000
Salary Average Remaining : $25
Derek Forbort $101,900 (1)
Salary Remaining : $649
Salary Average : $4,000
Salary Average Remaining : $25
Lias Andersson $98,000 (6)
Salary Remaining : $624
Salary Average : $4,000
Salary Average Remaining : $25
Pyotr Kochetkov $94,100 (5)
Salary Remaining : $599
Salary Average : $4,000
Salary Average Remaining : $25
Shane Wright $90,000 (3)
Salary Remaining : $573
Salary Average : $4,000
Salary Average Remaining : $25
Nathan Gaucher $80,000 (3)
Salary Remaining : $510
Salary Average : $4,000
Salary Average Remaining : $25
Cole Sillinger $80,000 (2)
Salary Remaining : $510
Salary Average : $4,000
Salary Average Remaining : $25
Josh Norris $77,500 (3)
Salary Remaining : $494
Salary Average : $4,000
Salary Average Remaining : $25
Justin Barron $75,000 (1)
Salary Remaining : $478
Salary Average : $4,000
Salary Average Remaining : $25
Julien Gauthier $75,000 (2)
Salary Remaining : $478
Salary Average : $4,000
Salary Average Remaining : $25
Sam Poulin $75,000 (1)
Salary Remaining : $478
Salary Average : $4,000
Salary Average Remaining : $25
Yan Kuznetsov $75,000 (1)
Salary Remaining : $478
Salary Average : $4,000
Salary Average Remaining : $25
Christian Kyrou $70,000 (3)
Salary Remaining : $446
Salary Average : $4,000
Salary Average Remaining : $25
Fabian Lysell $70,000 (2)
Salary Remaining : $446
Salary Average : $4,000
Salary Average Remaining : $25
Emil Andrae $65,000 (1)
Salary Remaining : $414
Salary Average : $4,000
Salary Average Remaining : $25
Ryan Lindgren $65,000 (2)
Salary Remaining : $414
Salary Average : $4,000
Salary Average Remaining : $25
Alexandar Georgiev $65,000 (2)
Salary Remaining : $414
Salary Average : $4,000
Salary Average Remaining : $25
Josh Doan $60,000 (2)
Salary Remaining : $382
Salary Average : $4,000
Salary Average Remaining : $25
Filip Nordberg $60,000 (3)
Salary Remaining : $382
Salary Average : $4,000
Salary Average Remaining : $25
Ty Nelson $60,000 (3)
Salary Remaining : $382
Salary Average : $4,000
Salary Average Remaining : $25
Tyler Brennan $60,000 (3)
Salary Remaining : $382
Salary Average : $4,000
Salary Average Remaining : $25
Ayrton Martino $55,000 (2)
Salary Remaining : $350
Salary Average : $4,000
Salary Average Remaining : $25
Ty Dellandrea $55,000 (2)
Salary Remaining : $350
Salary Average : $4,000
Salary Average Remaining : $25
Leevi Merilainen $50,000 (1)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
Devin Kaplan $50,000 (3)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
Sami Niku $50,000 (1)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
Andreas Engqvist $50,000 (1)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
Dillon Heatherington $50,000 (1)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
Riley Tufte $50,000 (1)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
Jeremy Price $50,000 (1)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
Ryan Sproul $50,000 (1)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
Lucas Lessio $50,000 (1)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
Total Farm Players32
Salary Commitment
Year 12 : $2,171,500
Year 13 : $1,379,600
Year 14 : $739,600
Year 15 : $192,100
Salary Average Commitment
Year 12 : $128,000
Year 13 : $76,000
Year 14 : $40,000
Year 15 : $8,000

DETROIT RED WINGS



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Joe
Level 1: 6000 - $125 - 5,033 - 83.88%
Level 2: 5000 - $75 - 4,503 - 90.07%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $30 - 4,000 - 99.99%
Luxury : 1000 - $250 - 970 - 97.02%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,971 - 98.54%
Farm Level 2: 1000 - $15 - 997 - 99.71%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,506 - 91.70%
Average Income per Game$1,294,860
Year to Date Revenue$54,384,125
Farm
Home Games Left0
Average Attendance - %2,968 - 98.93%
Average Income per Game$83,934
Year to Date Revenue$3,525,210

Expense

Pro Players Total Salaries$31,198,249
Farm Players Total Salaries$3,175,100
Coaches Total Salaries$2,555,300
Luxury Taxe Total$599,694
Special Salary Cap Value$0
Pro Year To Date Expenses$31,615,909
Farm Year To Date Expenses$3,856,310
Pro Salary Cap To Date$30,061,619
Farm Salary Cap To Date$2,861,758

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$209,952
Pro Estimated Expenses$0
Farm Remaining Season Days1
Farm Expenses Per Days$26,599
Farm Estimated Expenses$26,599
Estimated Season Expenses$26,599
Season Salary Cap$34,373,349
Estimate Under Maximum Salary Cap of $45,000,000$10,626,651
Estimate Over Minimum Salary Cap of $15,000,000 $19,373,349
Current Bank Account$204,968,018
Projected Bank Account$204,941,419

Pro Players Salaries

Daniel Sedin $3,039,213 (3)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Taylor Hall $2,388,750 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Artem Anisimov $2,310,798 (5)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Henrik Sedin $2,050,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jonathan Quick $1,837,275 (4)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Kasperi Kapanen $1,800,000 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Stefan Della Rovere $1,762,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jason Zucker $1,391,250 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Mikhail Grigorenko $1,296,338 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Stefan Legein $1,250,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jared Spurgeon $1,249,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Casey Mittelstadt $1,150,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Michael Stone $1,121,875 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Madison Bowey $1,056,250 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Julius Honka $1,007,500 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Nikita Scherbak $1,005,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Boo Nieves $1,000,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Michael Dal Colle $1,000,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Tyler Wotherspoon $933,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Mark Pysyk $900,000 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jake Oettinger $650,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Matthew Stienburg $500,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Joni Jurmo $500,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Total Pro Players23
Salary Commitment
Year 12 : $31,198,249
Year 13 : $29,448,249
Year 14 : $24,131,249
Year 15 : $13,046,286
Salary Average Commitment
Year 12 : $800,000
Year 13 : $720,000
Year 14 : $560,000
Year 15 : $240,000
Salary Cap with 1 Way Contract
Year 12 : $31,198,249
Year 13 : $29,448,249
Year 14 : $24,131,249
Year 15 : $13,046,286

Farm Players Salaries

Alex Formenton $937,500 (5)
Salary Remaining : $5,971
Salary Average : $40,000
Salary Average Remaining : $255
Felix Sandstrom $200,000 (5)
Salary Remaining : $1,274
Salary Average : $4,000
Salary Average Remaining : $25
Dylan McIlrath $95,100 (4)
Salary Remaining : $606
Salary Average : $4,000
Salary Average Remaining : $25
Jakub Zboril $81,250 (2)
Salary Remaining : $518
Salary Average : $4,000
Salary Average Remaining : $25
Max Jones $81,250 (2)
Salary Remaining : $518
Salary Average : $4,000
Salary Average Remaining : $25
Xavier Bourgault $80,000 (2)
Salary Remaining : $510
Salary Average : $4,000
Salary Average Remaining : $25
Reid Schaefer $80,000 (3)
Salary Remaining : $510
Salary Average : $4,000
Salary Average Remaining : $25
Kieffer Bellows $77,500 (2)
Salary Remaining : $494
Salary Average : $4,000
Salary Average Remaining : $25
Dylan Holloway $75,000 (1)
Salary Remaining : $478
Salary Average : $4,000
Salary Average Remaining : $25
Elias Salomonsson $70,000 (3)
Salary Remaining : $446
Salary Average : $4,000
Salary Average Remaining : $25
Mattias Hävelid $70,000 (3)
Salary Remaining : $446
Salary Average : $4,000
Salary Average Remaining : $25
Ryker Evans $70,000 (2)
Salary Remaining : $446
Salary Average : $4,000
Salary Average Remaining : $25
Noel Gunler $67,500 (1)
Salary Remaining : $430
Salary Average : $4,000
Salary Average Remaining : $25
Ian McCoshen $65,000 (1)
Salary Remaining : $414
Salary Average : $4,000
Salary Average Remaining : $25
Ryan Johnson $65,000 (3)
Salary Remaining : $414
Salary Average : $4,000
Salary Average Remaining : $25
Nicholas Robertson $65,000 (4)
Salary Remaining : $414
Salary Average : $4,000
Salary Average Remaining : $25
Aleksi Heponiemi $65,000 (3)
Salary Remaining : $414
Salary Average : $4,000
Salary Average Remaining : $25
Mads Sogaard $65,000 (4)
Salary Remaining : $414
Salary Average : $4,000
Salary Average Remaining : $25
Patrik Hamrla $60,000 (2)
Salary Remaining : $382
Salary Average : $4,000
Salary Average Remaining : $25
Dillion Hamaliuk $60,000 (3)
Salary Remaining : $382
Salary Average : $4,000
Salary Average Remaining : $25
Alexei Protas $60,000 (3)
Salary Remaining : $382
Salary Average : $4,000
Salary Average Remaining : $25
Matt Robertson $60,000 (3)
Salary Remaining : $382
Salary Average : $4,000
Salary Average Remaining : $25
William Cuylle $60,000 (1)
Salary Remaining : $382
Salary Average : $4,000
Salary Average Remaining : $25
Joel Blomqvist $60,000 (1)
Salary Remaining : $382
Salary Average : $4,000
Salary Average Remaining : $25
Alexander Volkov $60,000 (1)
Salary Remaining : $382
Salary Average : $4,000
Salary Average Remaining : $25
Paul Ludwinski $60,000 (3)
Salary Remaining : $382
Salary Average : $4,000
Salary Average Remaining : $25
Nick Bjugstad $60,000 (1)
Salary Remaining : $382
Salary Average : $4,000
Salary Average Remaining : $25
Filip Westerlund $60,000 (1)
Salary Remaining : $382
Salary Average : $4,000
Salary Average Remaining : $25
Jan Bednář $55,000 (1)
Salary Remaining : $350
Salary Average : $4,000
Salary Average Remaining : $25
Tristan Broz $55,000 (2)
Salary Remaining : $350
Salary Average : $4,000
Salary Average Remaining : $25
Isaac Ratcliffe $55,000 (2)
Salary Remaining : $350
Salary Average : $4,000
Salary Average Remaining : $25
Zayde Wisdom $50,000 (2)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
Ludwig Persson $50,000 (3)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
Total Farm Players33
Salary Commitment
Year 12 : $3,175,100
Year 13 : $1,768,850
Year 14 : $1,158,850
Year 15 : $518,850
Salary Average Commitment
Year 12 : $168,000
Year 13 : $96,000
Year 14 : $60,000
Year 15 : $20,000

EDMONTON BUSCHWACKERS



Arena Capacity - Ticket Price
Attendance - %

Arena Name99 Park
Level 1: 6000 - $100 - 5,947 - 99.12%
Level 2: 5000 - $60 - 4,999 - 99.99%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $25 - 4,000 - 100.00%
Luxury : 1000 - $200 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,958 - 97.91%
Farm Level 2: 1000 - $15 - 997 - 99.69%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,947 - 99.70%
Average Income per Game$1,264,696
Year to Date Revenue$53,117,220
Farm
Home Games Left0
Average Attendance - %2,955 - 98.51%
Average Income per Game$83,494
Year to Date Revenue$3,506,745

Expense

Pro Players Total Salaries$28,979,124
Farm Players Total Salaries$2,748,000
Coaches Total Salaries$2,426,000
Luxury Taxe Total$589,483
Special Salary Cap Value$0
Pro Year To Date Expenses$30,677,683
Farm Year To Date Expenses$3,919,607
Pro Salary Cap To Date$29,553,703
Farm Salary Cap To Date$2,625,899

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$192,969
Pro Estimated Expenses$0
Farm Remaining Season Days1
Farm Expenses Per Days$25,796
Farm Estimated Expenses$25,796
Estimated Season Expenses$25,796
Season Salary Cap$31,727,124
Estimate Under Maximum Salary Cap of $45,000,000$13,272,876
Estimate Over Minimum Salary Cap of $15,000,000 $16,727,124
Current Bank Account$427,610,105
Projected Bank Account$427,584,309

Pro Players Salaries

Cam Fowler $2,857,031 (5)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Kyle Turris $2,379,688 (3)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Wayne Simmonds $1,958,780 (1)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Zach Boychuk $1,908,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Tanner Pearson $1,881,250 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Matthew Tkachuk $1,840,625 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Auston Matthews $1,822,500 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Kaspars Daugavins $1,575,000 (2)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Karri Ramo $1,449,000 (1)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Marc Staal $1,410,000 (4)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Dale Mitchell $1,100,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Darnell Nurse $975,000 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Carter Hart $937,500 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Luke Schenn $900,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Frederik Gauthier $877,500 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Chris Stewart $850,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Filip Chytil $800,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Mikhail Sergachev $775,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Conor Timmins $750,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Marc-Olivier Roy $660,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jake Allen $650,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Stefan Elliott $622,250 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Total Pro Players22
Salary Commitment
Year 12 : $28,979,124
Year 13 : $24,721,344
Year 14 : $19,251,594
Year 15 : $10,786,406
Salary Average Commitment
Year 12 : $640,000
Year 13 : $600,000
Year 14 : $400,000
Year 15 : $160,000
Salary Cap with 1 Way Contract
Year 12 : $28,979,124
Year 13 : $24,721,344
Year 14 : $19,251,594
Year 15 : $10,786,406

Farm Players Salaries

Joel Broda $148,000 (3)
Salary Remaining : $943
Salary Average : $4,000
Salary Average Remaining : $25
Zach Budish $140,000 (5)
Salary Remaining : $892
Salary Average : $4,000
Salary Average Remaining : $25
Max Friberg $127,500 (5)
Salary Remaining : $812
Salary Average : $4,000
Salary Average Remaining : $25
Jujhar Khaira $121,000 (4)
Salary Remaining : $771
Salary Average : $4,000
Salary Average Remaining : $25
Anthony Stolarz $102,500 (2)
Salary Remaining : $653
Salary Average : $4,000
Salary Average Remaining : $25
Xavier Ouellet $100,000 (2)
Salary Remaining : $637
Salary Average : $4,000
Salary Average Remaining : $25
Quinton Howden $95,000 (1)
Salary Remaining : $605
Salary Average : $4,000
Salary Average Remaining : $25
Theo Ruth $94,000 (2)
Salary Remaining : $599
Salary Average : $4,000
Salary Average Remaining : $25
Brock McGinn $91,000 (3)
Salary Remaining : $580
Salary Average : $4,000
Salary Average Remaining : $25
Liam Foudy $80,000 (3)
Salary Remaining : $510
Salary Average : $4,000
Salary Average Remaining : $25
Topias Leinonen $80,000 (3)
Salary Remaining : $510
Salary Average : $4,000
Salary Average Remaining : $25
Tyler Boucher $80,000 (2)
Salary Remaining : $510
Salary Average : $4,000
Salary Average Remaining : $25
Keegan Lowe $80,000 (3)
Salary Remaining : $510
Salary Average : $4,000
Salary Average Remaining : $25
Ryan Chesley $70,000 (3)
Salary Remaining : $446
Salary Average : $4,000
Salary Average Remaining : $25
Niklas Kokko $70,000 (3)
Salary Remaining : $446
Salary Average : $4,000
Salary Average Remaining : $25
Daniil Chayka $70,000 (2)
Salary Remaining : $446
Salary Average : $4,000
Salary Average Remaining : $25
Ville Pokka $67,500 (2)
Salary Remaining : $430
Salary Average : $4,000
Salary Average Remaining : $25
Milan Lucic $66,200 (2)
Salary Remaining : $422
Salary Average : $4,000
Salary Average Remaining : $25
Samuel Fagemo $65,300 (5)
Salary Remaining : $416
Salary Average : $4,000
Salary Average Remaining : $25
Janne Kuokkanen $65,000 (1)
Salary Remaining : $414
Salary Average : $4,000
Salary Average Remaining : $25
Matthew Cairns $65,000 (1)
Salary Remaining : $414
Salary Average : $4,000
Salary Average Remaining : $25
Boris Katchouk $65,000 (2)
Salary Remaining : $414
Salary Average : $4,000
Salary Average Remaining : $25
Andreas Englund $65,000 (1)
Salary Remaining : $414
Salary Average : $4,000
Salary Average Remaining : $25
Caleb Jones $65,000 (4)
Salary Remaining : $414
Salary Average : $4,000
Salary Average Remaining : $25
Yannick Weber $65,000 (1)
Salary Remaining : $414
Salary Average : $4,000
Salary Average Remaining : $25
Roni Hirvonen $60,000 (1)
Salary Remaining : $382
Salary Average : $4,000
Salary Average Remaining : $25
Jackson Lacombe $60,000 (1)
Salary Remaining : $382
Salary Average : $4,000
Salary Average Remaining : $25
Theodor Niederbach $60,000 (1)
Salary Remaining : $382
Salary Average : $4,000
Salary Average Remaining : $25
Elias Nils Pettersson $60,000 (3)
Salary Remaining : $382
Salary Average : $4,000
Salary Average Remaining : $25
Jack Finley $55,000 (1)
Salary Remaining : $350
Salary Average : $4,000
Salary Average Remaining : $25
Olivier Rodrigue $55,000 (2)
Salary Remaining : $350
Salary Average : $4,000
Salary Average Remaining : $25
Oliver Johansson $55,000 (2)
Salary Remaining : $350
Salary Average : $4,000
Salary Average Remaining : $25
Ryan McLeod $55,000 (1)
Salary Remaining : $350
Salary Average : $4,000
Salary Average Remaining : $25
Anton Johansson $50,000 (3)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
Quinn Olson $50,000 (3)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
Brett Berard $50,000 (2)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
Total Farm Players36
Salary Commitment
Year 12 : $2,748,000
Year 13 : $2,103,000
Year 14 : $1,297,800
Year 15 : $518,800
Salary Average Commitment
Year 12 : $144,000
Year 13 : $104,000
Year 14 : $60,000
Year 15 : $20,000

HALIFAX HIGHLANDERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameHalf Moon House
Level 1: 6200 - $111 - 5,598 - 90.29%
Level 2: 5200 - $78 - 4,087 - 78.60%
Level 3: 2200 - $51 - 1,751 - 79.59%
Level 4: 4200 - $35 - 3,357 - 79.92%
Luxury : 1200 - $239 - 1,061 - 88.39%
Total Capacity :19000
Farm
Farm Level 1: 2000 - $59 - 1,123 - 56.15%
Farm Level 2: 1000 - $58 - 419 - 41.92%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %15,854 - 83.44%
Average Income per Game$1,363,078
Year to Date Revenue$57,249,280
Farm
Home Games Left0
Average Attendance - %1,542 - 51.41%
Average Income per Game$83,901
Year to Date Revenue$3,523,824

Expense

Pro Players Total Salaries$35,458,823
Farm Players Total Salaries$2,892,696
Coaches Total Salaries$1,800,000
Luxury Taxe Total$643,952
Special Salary Cap Value$0
Pro Year To Date Expenses$33,276,491
Farm Year To Date Expenses$3,650,273
Pro Salary Cap To Date$32,276,508
Farm Salary Cap To Date$2,855,350

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$233,710
Pro Estimated Expenses$0
Farm Remaining Season Days1
Farm Expenses Per Days$23,520
Farm Estimated Expenses$23,520
Estimated Season Expenses$23,520
Season Salary Cap$38,351,519
Estimate Under Maximum Salary Cap of $45,000,000$6,648,481
Estimate Over Minimum Salary Cap of $15,000,000 $23,351,519
Current Bank Account$478,916,266
Projected Bank Account$478,892,746

Pro Players Salaries

Sidney Crosby $3,408,485 (6)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Connor McDavid $2,988,750 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jared Cowen $2,625,000 (3)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Kari Lehtonen $2,094,000 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Wojtek Wolski $1,910,000 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Claude Giroux $1,902,750 (4)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Andrei Svechnikov $1,875,000 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Leon Draisaitl $1,875,000 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Nathan Horton $1,810,000 (4)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Mike Green $1,602,588 (2)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Jacob Markstrom $1,590,000 (2)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Nikita Zadorov $1,337,500 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Valeri Nichushkin $1,201,250 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Nick Ross $1,200,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Matthew Spencer $1,110,000 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Seth Ambroz $1,110,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jay Rosehill $817,500 (2)
-Salary Remaining : $0
-Salary Average : $654,000
-Salary Average Remaining : $0
Arber Xhekaj $800,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Michael Rasmussen $775,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Zac Rinaldo $750,000 (2)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Rasmus Dahlin $750,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Keven Veilleux $676,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Shane Bowers $650,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Radko Gudas $600,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Total Pro Players24
Salary Commitment
Year 12 : $35,458,823
Year 13 : $35,458,823
Year 14 : $26,897,485
Year 15 : $18,973,985
Salary Average Commitment
Year 12 : $1,294,000
Year 13 : $1,294,000
Year 14 : $480,000
Year 15 : $240,000
Salary Cap with 1 Way Contract
Year 12 : $35,458,823
Year 13 : $35,458,823
Year 14 : $26,897,485
Year 15 : $18,973,985

Farm Players Salaries

David Aebischer $295,896 (1)
Salary Remaining : $1,885
Salary Average : $0
Salary Average Remaining : $0
Ales Hemsky $169,325 (4)
Salary Remaining : $1,079
Salary Average : $4,000
Salary Average Remaining : $25
Roman Tesliuk $124,000 (5)
Salary Remaining : $790
Salary Average : $4,000
Salary Average Remaining : $25
Joe Colborne $122,500 (3)
Salary Remaining : $780
Salary Average : $4,000
Salary Average Remaining : $25
Nikita Tryamkin $112,900 (3)
Salary Remaining : $719
Salary Average : $4,000
Salary Average Remaining : $25
David Van Der Gulik $112,500 (5)
Salary Remaining : $717
Salary Average : $4,000
Salary Average Remaining : $25
Masi Marjamaki $106,250 (5)
Salary Remaining : $677
Salary Average : $4,000
Salary Average Remaining : $25
Theo Peckham $103,400 (3)
Salary Remaining : $659
Salary Average : $4,000
Salary Average Remaining : $25
Libor Hajek $99,900 (5)
Salary Remaining : $636
Salary Average : $4,000
Salary Average Remaining : $25
Mason McDonald $97,500 (5)
Salary Remaining : $621
Salary Average : $4,000
Salary Average Remaining : $25
Ryan Hartman $90,625 (4)
Salary Remaining : $577
Salary Average : $4,000
Salary Average Remaining : $25
Joakim Kemell $90,000 (3)
Salary Remaining : $573
Salary Average : $4,000
Salary Average Remaining : $25
Cutter Gauthier $90,000 (3)
Salary Remaining : $573
Salary Average : $4,000
Salary Average Remaining : $25
Jack Studnicka $86,400 (3)
Salary Remaining : $550
Salary Average : $4,000
Salary Average Remaining : $25
Tyson Barrie $86,000 (5)
Salary Remaining : $548
Salary Average : $4,000
Salary Average Remaining : $25
Cody Glass $85,000 (3)
Salary Remaining : $541
Salary Average : $4,000
Salary Average Remaining : $25
Sami Vatanen $82,500 (3)
Salary Remaining : $525
Salary Average : $4,000
Salary Average Remaining : $25
Veini Vehviläinen $78,000 (4)
Salary Remaining : $497
Salary Average : $4,000
Salary Average Remaining : $25
Tyson Foerster $65,000 (1)
Salary Remaining : $414
Salary Average : $4,000
Salary Average Remaining : $25
Dylan Gambrell $65,000 (2)
Salary Remaining : $414
Salary Average : $4,000
Salary Average Remaining : $25
Eetu Tuulola $60,000 (3)
Salary Remaining : $382
Salary Average : $4,000
Salary Average Remaining : $25
Otto Salin $60,000 (3)
Salary Remaining : $382
Salary Average : $4,000
Salary Average Remaining : $25
Jiri Tlusty $60,000 (1)
Salary Remaining : $382
Salary Average : $4,000
Salary Average Remaining : $25
Prokhor Poltapov $60,000 (2)
Salary Remaining : $382
Salary Average : $4,000
Salary Average Remaining : $25
Jonathan Kovacevic $60,000 (3)
Salary Remaining : $382
Salary Average : $4,000
Salary Average Remaining : $25
Mikko Kokkonen $60,000 (3)
Salary Remaining : $382
Salary Average : $4,000
Salary Average Remaining : $25
Olof Lindbom $60,000 (3)
Salary Remaining : $382
Salary Average : $4,000
Salary Average Remaining : $25
Tristan Lennox $55,000 (2)
Salary Remaining : $350
Salary Average : $4,000
Salary Average Remaining : $25
Lukas Parik $55,000 (3)
Salary Remaining : $350
Salary Average : $4,000
Salary Average Remaining : $25
Colin Wilson $50,000 (2)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
Damien Giroux $50,000 (1)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
Ben McCartney $50,000 (1)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
Taige Harding $50,000 (2)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
Total Farm Players33
Salary Commitment
Year 12 : $2,892,696
Year 13 : $2,371,800
Year 14 : $2,091,800
Year 15 : $964,100
Salary Average Commitment
Year 12 : $128,000
Year 13 : $112,000
Year 14 : $92,000
Year 15 : $36,000

HAWAII TYPHOON



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Lagoon
Level 1: 7000 - $100 - 6,155 - 87.92%
Level 2: 6000 - $60 - 5,340 - 89.01%
Level 3: 3000 - $35 - 2,505 - 83.51%
Level 4: 5000 - $25 - 4,286 - 85.71%
Luxury : 2000 - $200 - 1,261 - 63.03%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $35 - 1,967 - 98.35%
Farm Level 2: 1000 - $15 - 993 - 99.29%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %19,546 - 84.98%
Average Income per Game$1,382,815
Year to Date Revenue$58,078,230
Farm
Home Games Left0
Average Attendance - %2,960 - 98.67%
Average Income per Game$83,741
Year to Date Revenue$3,517,105

Expense

Pro Players Total Salaries$35,979,482
Farm Players Total Salaries$2,582,244
Coaches Total Salaries$1,800,000
Luxury Taxe Total$711,009
Special Salary Cap Value$0
Pro Year To Date Expenses$36,626,997
Farm Year To Date Expenses$3,235,116
Pro Salary Cap To Date$35,626,954
Farm Salary Cap To Date$2,440,224

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$237,048
Pro Estimated Expenses$0
Farm Remaining Season Days1
Farm Expenses Per Days$21,543
Farm Estimated Expenses$21,543
Estimated Season Expenses$21,543
Season Salary Cap$38,561,726
Estimate Under Maximum Salary Cap of $45,000,000$6,438,274
Estimate Over Minimum Salary Cap of $15,000,000 $23,561,726
Current Bank Account$419,739,380
Projected Bank Account$419,717,837

Pro Players Salaries

Oscar Moller $2,796,750 (1)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Johnny Gaudreau $2,714,748 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Drayson Bowman $2,687,765 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Matt Lashoff $2,489,469 (2)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Alexander Burmistrov $2,386,150 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Joe Ryan $1,627,500 (1)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Brendan Mikkelson $1,600,000 (3)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
David Backes $1,569,100 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Scott Glennie $1,503,125 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jordan Eberle $1,486,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jamie Oleksiak $1,224,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jamie McGinn $1,204,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Oscar Klefbom $1,125,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Dylan Olsen $1,040,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Michael Del Zotto $1,040,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Nicolas Petan $1,014,000 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Robin Lehner $1,000,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jonathan Bernier $984,375 (2)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Marko Dano $978,750 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jhonas Enroth $930,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Owen Tippett $875,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jason Dickinson $843,750 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jake McCabe $810,000 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Matty Beniers $800,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Seth Jarvis $750,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Samuel Ersson $500,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Total Pro Players26
Salary Commitment
Year 12 : $35,979,482
Year 13 : $20,878,217
Year 14 : $9,581,498
Year 15 : $5,382,498
Salary Average Commitment
Year 12 : $840,000
Year 13 : $560,000
Year 14 : $280,000
Year 15 : $160,000
Salary Cap with 1 Way Contract
Year 12 : $35,979,482
Year 13 : $20,878,217
Year 14 : $9,581,498
Year 15 : $5,382,498

Farm Players Salaries

Tomas Jurco $157,944 (1)
Salary Remaining : $1,006
Salary Average : $4,000
Salary Average Remaining : $25
Logan Cooley $90,000 (3)
Salary Remaining : $573
Salary Average : $4,000
Salary Average Remaining : $25
Gustav Nyquist $88,900 (2)
Salary Remaining : $566
Salary Average : $4,000
Salary Average Remaining : $25
Robert Bortuzzo $88,600 (2)
Salary Remaining : $564
Salary Average : $4,000
Salary Average Remaining : $25
Patrice Cormier $86,800 (2)
Salary Remaining : $553
Salary Average : $4,000
Salary Average Remaining : $25
T.J. Brodie $85,900 (2)
Salary Remaining : $547
Salary Average : $4,000
Salary Average Remaining : $25
Ryan Poehling $85,000 (3)
Salary Remaining : $541
Salary Average : $4,000
Salary Average Remaining : $25
Eddie Lack $84,900 (2)
Salary Remaining : $541
Salary Average : $4,000
Salary Average Remaining : $25
Connor McMichael $82,500 (5)
Salary Remaining : $525
Salary Average : $4,000
Salary Average Remaining : $25
Brandt Clarke $80,000 (2)
Salary Remaining : $510
Salary Average : $4,000
Salary Average Remaining : $25
Ivan Miroshnichenko $80,000 (3)
Salary Remaining : $510
Salary Average : $4,000
Salary Average Remaining : $25
Dylan Guenther $80,000 (2)
Salary Remaining : $510
Salary Average : $4,000
Salary Average Remaining : $25
Kevin Bahl $71,500 (3)
Salary Remaining : $455
Salary Average : $4,000
Salary Average Remaining : $25
Sam Montembeault $70,200 (3)
Salary Remaining : $447
Salary Average : $4,000
Salary Average Remaining : $25
Jesper Boqvist $70,000 (1)
Salary Remaining : $446
Salary Average : $4,000
Salary Average Remaining : $25
Matthew Knies $70,000 (2)
Salary Remaining : $446
Salary Average : $4,000
Salary Average Remaining : $25
Lukas Reichel $65,000 (1)
Salary Remaining : $414
Salary Average : $4,000
Salary Average Remaining : $25
Akil Thomas $65,000 (4)
Salary Remaining : $414
Salary Average : $4,000
Salary Average Remaining : $25
Vitek Vanecek $65,000 (2)
Salary Remaining : $414
Salary Average : $4,000
Salary Average Remaining : $25
Philip Tomasino $65,000 (3)
Salary Remaining : $414
Salary Average : $4,000
Salary Average Remaining : $25
Jan Jenik $65,000 (3)
Salary Remaining : $414
Salary Average : $4,000
Salary Average Remaining : $25
Jett Woo $65,000 (3)
Salary Remaining : $414
Salary Average : $4,000
Salary Average Remaining : $25
Jack Drury $60,000 (3)
Salary Remaining : $382
Salary Average : $4,000
Salary Average Remaining : $25
Colton Point $60,000 (1)
Salary Remaining : $382
Salary Average : $4,000
Salary Average Remaining : $25
Calle Odelius $60,000 (3)
Salary Remaining : $382
Salary Average : $4,000
Salary Average Remaining : $25
Alex Vlasic $60,000 (3)
Salary Remaining : $382
Salary Average : $4,000
Salary Average Remaining : $25
Joel Hofer $55,000 (5)
Salary Remaining : $350
Salary Average : $4,000
Salary Average Remaining : $25
Luke Prokop $55,000 (1)
Salary Remaining : $350
Salary Average : $4,000
Salary Average Remaining : $25
Andrei Altybarmakyan $55,000 (1)
Salary Remaining : $350
Salary Average : $4,000
Salary Average Remaining : $25
Cameron Whynot $55,000 (2)
Salary Remaining : $350
Salary Average : $4,000
Salary Average Remaining : $25
Haakon Hänelt $55,000 (2)
Salary Remaining : $350
Salary Average : $4,000
Salary Average Remaining : $25
Juuso Pärssinen $55,000 (1)
Salary Remaining : $350
Salary Average : $4,000
Salary Average Remaining : $25
Mikhail Abramov $50,000 (1)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
Mike Weber $50,000 (1)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
Cal Clutterbuck $50,000 (1)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
Ty Voit $50,000 (2)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
Brycen Martin $50,000 (1)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
Total Farm Players37
Salary Commitment
Year 12 : $2,582,244
Year 13 : $1,864,300
Year 14 : $974,200
Year 15 : $202,500
Salary Average Commitment
Year 12 : $148,000
Year 13 : $104,000
Year 14 : $56,000
Year 15 : $12,000

LAS CRUCES SPURS



Arena Capacity - Ticket Price
Attendance - %

Arena NameNew Mexico Place
Level 1: 7500 - $102 - 5,448 - 72.64%
Level 2: 6500 - $63 - 5,547 - 85.34%
Level 3: 3500 - $35 - 2,605 - 74.41%
Level 4: 4500 - $27 - 4,313 - 95.86%
Luxury : 2500 - $240 - 1,017 - 40.68%
Total Capacity :24500
Farm
Farm Level 1: 3500 - $37 - 3,195 - 91.30%
Farm Level 2: 2500 - $16 - 2,469 - 98.77%
Farm Total Capacity :6000

Income

Home Games Left0
Average Attendance - %18,930 - 77.27%
Average Income per Game$1,356,870
Year to Date Revenue$56,988,537
Farm
Home Games Left0
Average Attendance - %5,665 - 94.41%
Average Income per Game$157,738
Year to Date Revenue$6,625,013

Expense

Pro Players Total Salaries$35,578,713
Farm Players Total Salaries$2,228,961
Coaches Total Salaries$3,997,000
Luxury Taxe Total$640,261
Special Salary Cap Value$0
Pro Year To Date Expenses$33,191,931
Farm Year To Date Expenses$3,884,523
Pro Salary Cap To Date$32,091,935
Farm Salary Cap To Date$2,299,719

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$235,120
Pro Estimated Expenses$0
Farm Remaining Season Days1
Farm Expenses Per Days$24,356
Farm Estimated Expenses$24,356
Estimated Season Expenses$24,356
Season Salary Cap$37,807,674
Estimate Under Maximum Salary Cap of $45,000,000$7,192,326
Estimate Over Minimum Salary Cap of $15,000,000 $22,807,674
Current Bank Account$399,768,001
Projected Bank Account$399,743,645

Pro Players Salaries

Pekka Rinne $2,902,126 (3)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Teuvo Teravainen $2,761,500 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Patrick Kane $2,638,807 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Erik Johnson $2,246,875 (4)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Joel Eriksson Ek $2,000,000 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Alex Pietrangelo $1,980,990 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Sean Couturier $1,950,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Noah Juulsen $1,875,000 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Viktor Tikhonov $1,850,002 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Will Karlsson $1,650,000 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Ben Bishop $1,575,788 (2)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Kevin Fiala $1,550,000 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Anton Rodin $1,233,375 (10)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Brent Burns $1,181,250 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Curtis Lazar $1,080,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Mark Jankowski $1,000,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Matt Smaby $960,000 (3)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Thomas Chabot $942,500 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Logan Couture $937,500 (2)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Tomas Tatar $870,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Colten Teubert $868,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Oliver Wahlstrom $775,000 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Miro Heiskanen $750,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Total Pro Players23
Salary Commitment
Year 12 : $35,578,713
Year 13 : $32,416,473
Year 14 : $22,212,683
Year 15 : $16,730,557
Salary Average Commitment
Year 12 : $720,000
Year 13 : $640,000
Year 14 : $400,000
Year 15 : $320,000
Salary Cap with 1 Way Contract
Year 12 : $35,578,713
Year 13 : $32,416,473
Year 14 : $22,212,683
Year 15 : $16,730,557

Farm Players Salaries

Zac Dalpe $109,900 (1)
Salary Remaining : $700
Salary Average : $4,000
Salary Average Remaining : $25
Brad Malone $107,600 (1)
Salary Remaining : $685
Salary Average : $4,000
Salary Average Remaining : $25
Michael Grabner $100,011 (1)
Salary Remaining : $637
Salary Average : $4,000
Salary Average Remaining : $25
Filip Mešár $90,000 (3)
Salary Remaining : $573
Salary Average : $4,000
Salary Average Remaining : $25
Zachary Fucale $89,800 (2)
Salary Remaining : $572
Salary Average : $4,000
Salary Average Remaining : $25
Victor Mete $85,000 (3)
Salary Remaining : $541
Salary Average : $4,000
Salary Average Remaining : $25
Dave Bolland $84,400 (1)
Salary Remaining : $538
Salary Average : $4,000
Salary Average Remaining : $25
Jesper Wallstedt $80,000 (2)
Salary Remaining : $510
Salary Average : $4,000
Salary Average Remaining : $25
Jani Nyman $80,000 (3)
Salary Remaining : $510
Salary Average : $4,000
Salary Average Remaining : $25
Quinton Byfield $77,500 (1)
Salary Remaining : $494
Salary Average : $4,000
Salary Average Remaining : $25
Cal Foote $75,000 (3)
Salary Remaining : $478
Salary Average : $4,000
Salary Average Remaining : $25
Ilya Fedotov $70,000 (2)
Salary Remaining : $446
Salary Average : $4,000
Salary Average Remaining : $25
Nils Höglander $65,000 (5)
Salary Remaining : $414
Salary Average : $4,000
Salary Average Remaining : $25
Alexander Romanov $65,000 (4)
Salary Remaining : $414
Salary Average : $4,000
Salary Average Remaining : $25
Daniel Sprong $65,000 (2)
Salary Remaining : $414
Salary Average : $4,000
Salary Average Remaining : $25
Sean Durzi $65,000 (2)
Salary Remaining : $414
Salary Average : $4,000
Salary Average Remaining : $25
Linus Lindström $65,000 (1)
Salary Remaining : $414
Salary Average : $4,000
Salary Average Remaining : $25
Cameron Hillis $63,500 (3)
Salary Remaining : $404
Salary Average : $4,000
Salary Average Remaining : $25
Luke Green $63,250 (2)
Salary Remaining : $403
Salary Average : $4,000
Salary Average Remaining : $25
Alexey Toropchenko $60,500 (2)
Salary Remaining : $385
Salary Average : $4,000
Salary Average Remaining : $25
Michael Fischer $60,000 (3)
Salary Remaining : $382
Salary Average : $4,000
Salary Average Remaining : $25
Jack Peart $60,000 (2)
Salary Remaining : $382
Salary Average : $4,000
Salary Average Remaining : $25
Sam Stange $60,000 (1)
Salary Remaining : $382
Salary Average : $4,000
Salary Average Remaining : $25
Pavel Dorofeyev $60,000 (5)
Salary Remaining : $382
Salary Average : $4,000
Salary Average Remaining : $25
Michael DiPietro $60,000 (1)
Salary Remaining : $382
Salary Average : $4,000
Salary Average Remaining : $25
Stuart Skinner $57,500 (2)
Salary Remaining : $366
Salary Average : $4,000
Salary Average Remaining : $25
Kasper Simontaival $55,000 (1)
Salary Remaining : $350
Salary Average : $4,000
Salary Average Remaining : $25
Mattias Norlinder $55,000 (3)
Salary Remaining : $350
Salary Average : $4,000
Salary Average Remaining : $25
Chad Krys $50,000 (1)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
Artyom Galimov $50,000 (3)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
Bill Arnold $50,000 (1)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
Dylan Garand $50,000 (2)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
Total Farm Players32
Salary Commitment
Year 12 : $2,228,961
Year 13 : $1,409,550
Year 14 : $748,500
Year 15 : $190,000
Salary Average Commitment
Year 12 : $128,000
Year 13 : $84,000
Year 14 : $44,000
Year 15 : $12,000

MANHATTAN ISLANDERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameBossydome
Level 1: 6000 - $100 - 5,857 - 97.62%
Level 2: 5000 - $60 - 4,996 - 99.92%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $25 - 4,000 - 100.00%
Luxury : 1000 - $200 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,970 - 98.52%
Farm Level 2: 1000 - $15 - 993 - 99.26%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,853 - 99.18%
Average Income per Game$1,255,487
Year to Date Revenue$52,730,465
Farm
Home Games Left0
Average Attendance - %2,963 - 98.77%
Average Income per Game$83,854
Year to Date Revenue$3,521,850

Expense

Pro Players Total Salaries$31,969,603
Farm Players Total Salaries$2,992,500
Coaches Total Salaries$3,008,000
Luxury Taxe Total$563,412
Special Salary Cap Value$0
Pro Year To Date Expenses$30,057,187
Farm Year To Date Expenses$4,154,084
Pro Salary Cap To Date$28,249,147
Farm Salary Cap To Date$2,961,776

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$216,523
Pro Estimated Expenses$0
Farm Remaining Season Days1
Farm Expenses Per Days$26,704
Farm Estimated Expenses$26,704
Estimated Season Expenses$26,704
Season Salary Cap$34,962,103
Estimate Under Maximum Salary Cap of $45,000,000$10,037,897
Estimate Over Minimum Salary Cap of $15,000,000 $19,962,103
Current Bank Account$350,550,463
Projected Bank Account$350,523,759

Pro Players Salaries

Gabriel Landeskog $2,673,750 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Mathew Barzal $2,625,000 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Andre Burakovsky $2,411,500 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Anthony Beauvillier $2,325,000 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Denis Malgin $2,000,228 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Erik Karlsson $1,770,000 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Oliver Ekman-Larsson $1,676,000 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jack Hughes $1,669,000 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Thatcher Demko $1,664,000 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jordan Schroeder $1,642,000 (2)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Malcolm Subban $1,632,000 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Nail Yakupov $1,619,625 (6)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Mikko Koskinen $1,601,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Evgeny Kuznetsov $1,028,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Josh Bailey $912,500 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Ryan Pulock $910,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Adam Erne $910,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Isak Rosén $800,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Thomas Hickey $800,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Filip Hronek $650,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Ethan Bear $650,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Total Pro Players21
Salary Commitment
Year 12 : $31,969,603
Year 13 : $28,540,603
Year 14 : $25,448,603
Year 15 : $20,065,875
Salary Average Commitment
Year 12 : $760,000
Year 13 : $640,000
Year 14 : $560,000
Year 15 : $360,000
Salary Cap with 1 Way Contract
Year 12 : $31,969,603
Year 13 : $28,540,603
Year 14 : $25,448,603
Year 15 : $20,065,875

Farm Players Salaries

Magnus Hellberg $110,000 (2)
Salary Remaining : $701
Salary Average : $4,000
Salary Average Remaining : $25
Juraj Slafkovský $90,000 (3)
Salary Remaining : $573
Salary Average : $4,000
Salary Average Remaining : $25
Frank Nazar $90,000 (3)
Salary Remaining : $573
Salary Average : $4,000
Salary Average Remaining : $25
Isac Lundeström $80,000 (2)
Salary Remaining : $510
Salary Average : $4,000
Salary Average Remaining : $25
Griffin Reinhart $80,000 (1)
Salary Remaining : $510
Salary Average : $4,000
Salary Average Remaining : $25
Filip Zadina $80,000 (2)
Salary Remaining : $510
Salary Average : $4,000
Salary Average Remaining : $25
Noah Östlund $80,000 (3)
Salary Remaining : $510
Salary Average : $4,000
Salary Average Remaining : $25
William Eklund $80,000 (2)
Salary Remaining : $510
Salary Average : $4,000
Salary Average Remaining : $25
Sam Rinzel $80,000 (3)
Salary Remaining : $510
Salary Average : $4,000
Salary Average Remaining : $25
Dylan James $80,000 (3)
Salary Remaining : $510
Salary Average : $4,000
Salary Average Remaining : $25
Owen Power $80,000 (2)
Salary Remaining : $510
Salary Average : $4,000
Salary Average Remaining : $25
Spencer Knight $77,500 (5)
Salary Remaining : $494
Salary Average : $4,000
Salary Average Remaining : $25
Jan Myšák $75,000 (1)
Salary Remaining : $478
Salary Average : $4,000
Salary Average Remaining : $25
Alex Turcotte $75,000 (3)
Salary Remaining : $478
Salary Average : $4,000
Salary Average Remaining : $25
Olli Juolevi $75,000 (2)
Salary Remaining : $478
Salary Average : $4,000
Salary Average Remaining : $25
Logan Mailloux $70,000 (2)
Salary Remaining : $446
Salary Average : $4,000
Salary Average Remaining : $25
Fedor Svechkov $70,000 (2)
Salary Remaining : $446
Salary Average : $4,000
Salary Average Remaining : $25
Oskar Pettersson $70,000 (3)
Salary Remaining : $446
Salary Average : $4,000
Salary Average Remaining : $25
Sam Colangelo $65,000 (1)
Salary Remaining : $414
Salary Average : $4,000
Salary Average Remaining : $25
Alexander Alexeyev $65,000 (2)
Salary Remaining : $414
Salary Average : $4,000
Salary Average Remaining : $25
Dominik Bokk $65,000 (2)
Salary Remaining : $414
Salary Average : $4,000
Salary Average Remaining : $25
Joe Veleno $65,000 (2)
Salary Remaining : $414
Salary Average : $4,000
Salary Average Remaining : $25
Rodion Amirov $65,000 (1)
Salary Remaining : $414
Salary Average : $4,000
Salary Average Remaining : $25
Mavrik Bourque $65,000 (1)
Salary Remaining : $414
Salary Average : $4,000
Salary Average Remaining : $25
Aleksi Saarela $65,000 (2)
Salary Remaining : $414
Salary Average : $4,000
Salary Average Remaining : $25
Alexei Kolosov $60,000 (2)
Salary Remaining : $382
Salary Average : $4,000
Salary Average Remaining : $25
Mason Beaupit $60,000 (3)
Salary Remaining : $382
Salary Average : $4,000
Salary Average Remaining : $25
Jonah Gadjovich $60,000 (1)
Salary Remaining : $382
Salary Average : $4,000
Salary Average Remaining : $25
Gustav Lindstrom $60,000 (1)
Salary Remaining : $382
Salary Average : $4,000
Salary Average Remaining : $25
Vladi Firstov $60,000 (3)
Salary Remaining : $382
Salary Average : $4,000
Salary Average Remaining : $25
Benjamin Gaudreau $60,000 (2)
Salary Remaining : $382
Salary Average : $4,000
Salary Average Remaining : $25
Timothy Liljegren $60,000 (1)
Salary Remaining : $382
Salary Average : $4,000
Salary Average Remaining : $25
Jack Rathbone $60,000 (1)
Salary Remaining : $382
Salary Average : $4,000
Salary Average Remaining : $25
Samuel Bolduc $55,000 (3)
Salary Remaining : $350
Salary Average : $4,000
Salary Average Remaining : $25
Drew Commesso $55,000 (1)
Salary Remaining : $350
Salary Average : $4,000
Salary Average Remaining : $25
Artyom Grushnikov $55,000 (2)
Salary Remaining : $350
Salary Average : $4,000
Salary Average Remaining : $25
Anttoni Honka $50,000 (3)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
Danny Zhilkin $50,000 (3)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
Tyson Hinds $50,000 (2)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
Gabriel Carlsson $50,000 (1)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
Cole Huckins $50,000 (2)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
Jordan Spence $50,000 (3)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
Ty Smilanic $50,000 (1)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
Alexander Suzdalev $50,000 (3)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
Reilly Walsh $50,000 (1)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
Total Farm Players45
Salary Commitment
Year 12 : $2,992,500
Year 13 : $2,197,500
Year 14 : $1,017,500
Year 15 : $77,500
Salary Average Commitment
Year 12 : $180,000
Year 13 : $128,000
Year 14 : $60,000
Year 15 : $4,000

NEWTON NIGHTMARES

NEWTON NIGHTMARES is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameNEWTON SPORTS PALACE
Level 1: 6000 - $90 - 5,990 - 99.83%
Level 2: 5000 - $70 - 4,414 - 88.28%
Level 3: 2000 - $45 - 1,940 - 97.01%
Level 4: 4000 - $30 - 3,993 - 99.81%
Luxury : 1000 - $150 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 2,000 - 99.99%
Farm Level 2: 1000 - $15 - 997 - 99.69%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,336 - 96.31%
Average Income per Game$1,205,131
Year to Date Revenue$50,615,495
Farm
Home Games Left0
Average Attendance - %2,997 - 99.89%
Average Income per Game$64,949
Year to Date Revenue$2,727,845

Expense

Pro Players Total Salaries$41,981,243
Farm Players Total Salaries$3,199,139
Coaches Total Salaries$2,700,000
Luxury Taxe Total$768,376
Special Salary Cap Value$0
Pro Year To Date Expenses$40,047,311
Farm Year To Date Expenses$4,220,257
Pro Salary Cap To Date$38,497,300
Farm Salary Cap To Date$3,077,563

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$279,046
Pro Estimated Expenses$0
Farm Remaining Season Days1
Farm Expenses Per Days$27,702
Farm Estimated Expenses$27,702
Estimated Season Expenses$27,702
Season Salary Cap$45,180,382
Estimate Under Maximum Salary Cap of $45,000,000-$180,382
Estimate Over Minimum Salary Cap of $15,000,000 $30,180,382
Current Bank Account$263,605,893
Projected Bank Account$263,578,191

Pro Players Salaries

Joe Thornton $3,734,110 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Brett Carson $3,229,875 (1)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Kevin Poulin $2,928,764 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Dany Heatley $2,816,133 (1)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Ryan Johansen $2,371,875 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Tom Sestito $2,328,090 (4)
-Salary Remaining : $0
-Salary Average : $1,090,000
-Salary Average Remaining : $0
Nicolas Corbeil $2,304,534 (3)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Pavel Zacha $2,187,500 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Brock Boeser $2,100,000 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Braden Holtby $1,924,375 (4)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Jordan Caron $1,894,237 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jake Virtanen $1,856,250 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Max Warn $1,641,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Trevor Byrne $1,630,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Brian Lee $1,487,500 (3)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Roman Polak $1,408,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Mika Zibanejad $1,317,500 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Josh Jacobs $1,044,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jacob de la Rose $877,500 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Pierre-Olivier Joseph $750,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Adam Boqvist $750,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Dennis Cholowski $750,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Eetu Luostarinen $650,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Total Pro Players23
Salary Commitment
Year 12 : $41,981,243
Year 13 : $31,933,360
Year 14 : $23,659,123
Year 15 : $13,324,979
Salary Average Commitment
Year 12 : $1,770,000
Year 13 : $1,690,000
Year 14 : $1,410,000
Year 15 : $1,250,000
Salary Cap with 1 Way Contract
Year 12 : $41,981,243
Year 13 : $31,933,360
Year 14 : $23,659,123
Year 15 : $13,324,979

Farm Players Salaries

Semyon Varlamov $289,250 (2)
Salary Remaining : $1,842
Salary Average : $4,000
Salary Average Remaining : $25
Jeff Tambellini $243,064 (1)
Salary Remaining : $1,548
Salary Average : $4,000
Salary Average Remaining : $25
Maxim Mayorov $127,500 (1)
Salary Remaining : $812
Salary Average : $4,000
Salary Average Remaining : $25
Jakub Kindl $118,200 (1)
Salary Remaining : $753
Salary Average : $4,000
Salary Average Remaining : $25
Robby Dee $116,600 (2)
Salary Remaining : $743
Salary Average : $4,000
Salary Average Remaining : $25
Joshua Ho-Sang $113,900 (1)
Salary Remaining : $725
Salary Average : $4,000
Salary Average Remaining : $25
Jack Hillen $109,500 (1)
Salary Remaining : $697
Salary Average : $4,000
Salary Average Remaining : $25
Mikkel Boedker $106,250 (1)
Salary Remaining : $677
Salary Average : $4,000
Salary Average Remaining : $25
Taylor Chorney $102,900 (3)
Salary Remaining : $655
Salary Average : $4,000
Salary Average Remaining : $25
Dmytro Timashov $98,200 (1)
Salary Remaining : $625
Salary Average : $4,000
Salary Average Remaining : $25
Keaton Ellerby $96,875 (1)
Salary Remaining : $617
Salary Average : $0
Salary Average Remaining : $0
Dylan Sikura $92,500 (3)
Salary Remaining : $589
Salary Average : $4,000
Salary Average Remaining : $25
Maveric Lamoureux $80,000 (3)
Salary Remaining : $510
Salary Average : $4,000
Salary Average Remaining : $25
Charles Hudon $79,400 (1)
Salary Remaining : $506
Salary Average : $4,000
Salary Average Remaining : $25
JJ Moser $70,000 (2)
Salary Remaining : $446
Salary Average : $4,000
Salary Average Remaining : $25
Simon Holmström $65,000 (3)
Salary Remaining : $414
Salary Average : $4,000
Salary Average Remaining : $25
Brendan Brisson $65,000 (1)
Salary Remaining : $414
Salary Average : $4,000
Salary Average Remaining : $25
Daniel Torgersson $65,000 (1)
Salary Remaining : $414
Salary Average : $4,000
Salary Average Remaining : $25
Nick Caamano $65,000 (2)
Salary Remaining : $414
Salary Average : $4,000
Salary Average Remaining : $25
Donovan Sebrango $60,000 (1)
Salary Remaining : $382
Salary Average : $4,000
Salary Average Remaining : $25
Albert Johansson $60,000 (3)
Salary Remaining : $382
Salary Average : $4,000
Salary Average Remaining : $25
Miko Matikka $60,000 (3)
Salary Remaining : $382
Salary Average : $4,000
Salary Average Remaining : $25
Sean Behrens $60,000 (2)
Salary Remaining : $382
Salary Average : $4,000
Salary Average Remaining : $25
Liam Hawel $60,000 (1)
Salary Remaining : $382
Salary Average : $4,000
Salary Average Remaining : $25
Matias Maccelli $60,000 (3)
Salary Remaining : $382
Salary Average : $4,000
Salary Average Remaining : $25
Adam Werner $60,000 (1)
Salary Remaining : $382
Salary Average : $4,000
Salary Average Remaining : $25
Tyler Angle $55,000 (1)
Salary Remaining : $350
Salary Average : $4,000
Salary Average Remaining : $25
Wyatt Kaiser $55,000 (1)
Salary Remaining : $350
Salary Average : $4,000
Salary Average Remaining : $25
Artemi Kniazev $55,000 (3)
Salary Remaining : $350
Salary Average : $4,000
Salary Average Remaining : $25
Benjamin Roger $55,000 (2)
Salary Remaining : $350
Salary Average : $4,000
Salary Average Remaining : $25
Semyon Der-Arguchintsev $55,000 (3)
Salary Remaining : $350
Salary Average : $4,000
Salary Average Remaining : $25
Mason Millman $50,000 (1)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
Brody Lamb $50,000 (2)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
Nico Daws $50,000 (1)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
Landon Slaggert $50,000 (1)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
Blake Murray $50,000 (1)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
John Ludvig $50,000 (3)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
Ostap Safin $50,000 (1)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
Elmer Söderblom $50,000 (2)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
Total Farm Players39
Salary Commitment
Year 12 : $3,199,139
Year 13 : $1,436,250
Year 14 : $680,400
Year 15 : $0
Salary Average Commitment
Year 12 : $152,000
Year 13 : $72,000
Year 14 : $40,000
Year 15 : $0

NORTH VAN ROCKERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameHouse of Flames
Level 1: 7500 - $100 - 6,215 - 82.86%
Level 2: 6500 - $60 - 5,519 - 84.90%
Level 3: 5500 - $30 - 2,651 - 48.21%
Level 4: 5000 - $28 - 4,379 - 87.58%
Luxury : 1500 - $200 - 1,291 - 86.06%
Total Capacity :26000
Farm
Farm Level 1: 3500 - $40 - 2,677 - 76.48%
Farm Level 2: 2500 - $30 - 1,401 - 56.03%
Farm Total Capacity :6000

Income

Home Games Left0
Average Attendance - %20,055 - 77.13%
Average Income per Game$1,412,939
Year to Date Revenue$59,343,428
Farm
Home Games Left0
Average Attendance - %4,078 - 67.96%
Average Income per Game$149,094
Year to Date Revenue$6,261,960

Expense

Pro Players Total Salaries$27,290,263
Farm Players Total Salaries$2,996,325
Coaches Total Salaries$2,907,000
Luxury Taxe Total$501,320
Special Salary Cap Value$0
Pro Year To Date Expenses$26,306,179
Farm Year To Date Expenses$4,682,014
Pro Salary Cap To Date$25,146,196
Farm Salary Cap To Date$2,946,122

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$182,373
Pro Estimated Expenses$0
Farm Remaining Season Days1
Farm Expenses Per Days$30,212
Farm Estimated Expenses$30,212
Estimated Season Expenses$30,212
Season Salary Cap$30,286,588
Estimate Under Maximum Salary Cap of $45,000,000$14,713,412
Estimate Over Minimum Salary Cap of $15,000,000 $15,286,588
Current Bank Account$406,980,413
Projected Bank Account$406,950,201

Pro Players Salaries

Ilya Samsonov $2,250,000 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Sam Gagner $2,183,750 (5)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
John Quenneville $2,053,750 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Markus Granlund $1,875,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Marc-Edouard Vlasic $1,712,500 (2)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Oscar Dansk $1,625,000 (2)
-Salary Remaining : $0
-Salary Average : $650,000
-Salary Average Remaining : $0
Logan Stanley $1,612,500 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Patrick Davis $1,585,938 (2)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Calvin De Haan $1,393,750 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Mikael Granlund $1,359,375 (3)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Matt Calvert $1,246,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Peter Holland $1,107,075 (4)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
AJ Thelen $1,087,500 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Patrick Sieloff $1,015,625 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Roland McKeown $1,000,000 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Kevin Labanc $950,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Sonny Milano $906,250 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Pontus Aberg $776,250 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Nick Suzuki $775,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Joel Farabee $775,000 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Total Pro Players20
Salary Commitment
Year 12 : $27,290,263
Year 13 : $26,514,013
Year 14 : $17,678,075
Year 15 : $14,297,700
Salary Average Commitment
Year 12 : $1,210,000
Year 13 : $1,170,000
Year 14 : $400,000
Year 15 : $320,000
Salary Cap with 1 Way Contract
Year 12 : $27,290,263
Year 13 : $26,514,013
Year 14 : $17,678,075
Year 15 : $14,297,700

Farm Players Salaries

Nicklas Bergfors $222,375 (3)
Salary Remaining : $1,416
Salary Average : $0
Salary Average Remaining : $0
Joel Edmundson $143,750 (1)
Salary Remaining : $916
Salary Average : $4,000
Salary Average Remaining : $25
Kyle Clifford $129,400 (4)
Salary Remaining : $824
Salary Average : $4,000
Salary Average Remaining : $25
Cam Barker $125,000 (1)
Salary Remaining : $796
Salary Average : $4,000
Salary Average Remaining : $25
Rutger McGroarty $90,000 (3)
Salary Remaining : $573
Salary Average : $4,000
Salary Average Remaining : $25
Riku Helenius $89,600 (1)
Salary Remaining : $571
Salary Average : $4,000
Salary Average Remaining : $25
Henrik Borgström $80,000 (2)
Salary Remaining : $510
Salary Average : $4,000
Salary Average Remaining : $25
Chaz Lucius $80,000 (2)
Salary Remaining : $510
Salary Average : $4,000
Salary Average Remaining : $25
Fraser Minten $80,000 (3)
Salary Remaining : $510
Salary Average : $4,000
Salary Average Remaining : $25
Alex Chiasson $80,000 (1)
Salary Remaining : $510
Salary Average : $4,000
Salary Average Remaining : $25
Ruslan Iskhakov $78,000 (2)
Salary Remaining : $497
Salary Average : $4,000
Salary Average Remaining : $25
Vladislav Kolyachonok $76,900 (3)
Salary Remaining : $490
Salary Average : $4,000
Salary Average Remaining : $25
Shakir Mukhamadullin $75,000 (1)
Salary Remaining : $478
Salary Average : $4,000
Salary Average Remaining : $25
Cam York $75,000 (5)
Salary Remaining : $478
Salary Average : $4,000
Salary Average Remaining : $25
Nolan Allan $70,000 (2)
Salary Remaining : $446
Salary Average : $4,000
Salary Average Remaining : $25
Hunter Haight $70,000 (3)
Salary Remaining : $446
Salary Average : $4,000
Salary Average Remaining : $25
Roope Laavainen $67,800 (1)
Salary Remaining : $432
Salary Average : $4,000
Salary Average Remaining : $25
Ozzy Wiesblatt $65,000 (1)
Salary Remaining : $414
Salary Average : $4,000
Salary Average Remaining : $25
Tyler Benson $65,000 (2)
Salary Remaining : $414
Salary Average : $4,000
Salary Average Remaining : $25
Keegan Kolesar $65,000 (2)
Salary Remaining : $414
Salary Average : $4,000
Salary Average Remaining : $25
Jean-Christophe Beaudin $65,000 (2)
Salary Remaining : $414
Salary Average : $4,000
Salary Average Remaining : $25
Bobby Brink $65,000 (5)
Salary Remaining : $414
Salary Average : $4,000
Salary Average Remaining : $25
Markus Niemelainen $65,000 (2)
Salary Remaining : $414
Salary Average : $4,000
Salary Average Remaining : $25
Sean Day $65,000 (2)
Salary Remaining : $414
Salary Average : $4,000
Salary Average Remaining : $25
Olle Eriksson Ek $65,000 (3)
Salary Remaining : $414
Salary Average : $4,000
Salary Average Remaining : $25
Ty Emberson $63,500 (1)
Salary Remaining : $404
Salary Average : $4,000
Salary Average Remaining : $25
Jack D Hughes $60,000 (3)
Salary Remaining : $382
Salary Average : $4,000
Salary Average Remaining : $25
Tristen Robins $60,000 (1)
Salary Remaining : $382
Salary Average : $4,000
Salary Average Remaining : $25
Ryan Murphy $60,000 (2)
Salary Remaining : $382
Salary Average : $4,000
Salary Average Remaining : $25
Albin Grewe $60,000 (1)
Salary Remaining : $382
Salary Average : $4,000
Salary Average Remaining : $25
Samu Tuomaala $60,000 (2)
Salary Remaining : $382
Salary Average : $4,000
Salary Average Remaining : $25
Alex Stalock $60,000 (2)
Salary Remaining : $382
Salary Average : $4,000
Salary Average Remaining : $25
Lucas Ciona $60,000 (3)
Salary Remaining : $382
Salary Average : $4,000
Salary Average Remaining : $25
Ian Moore $55,000 (1)
Salary Remaining : $350
Salary Average : $4,000
Salary Average Remaining : $25
Jayden Grubbe $55,000 (2)
Salary Remaining : $350
Salary Average : $4,000
Salary Average Remaining : $25
Jackson Hallum $50,000 (1)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
Gianni Fairbrother $50,000 (1)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
Tomas Hamara $50,000 (3)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
Justin Bailey $50,000 (2)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
Dmitri Kostenko $50,000 (2)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
Total Farm Players40
Salary Commitment
Year 12 : $2,996,325
Year 13 : $2,011,675
Year 14 : $1,043,675
Year 15 : $269,400
Salary Average Commitment
Year 12 : $156,000
Year 13 : $104,000
Year 14 : $44,000
Year 15 : $12,000

PENSACOLA BADGERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameNO FEAR Center
Level 1: 6000 - $105 - 5,156 - 85.93%
Level 2: 5000 - $95 - 3,275 - 65.51%
Level 3: 2000 - $85 - 1,119 - 55.95%
Level 4: 4000 - $70 - 1,718 - 42.95%
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 Left0
Average Attendance - %12,268 - 68.15%
Average Income per Game$1,217,854
Year to Date Revenue$51,149,885
Farm
Home Games Left0
Average Attendance - %3,000 - 100.00%
Average Income per Game$40,000
Year to Date Revenue$1,680,000

Expense

Pro Players Total Salaries$38,416,363
Farm Players Total Salaries$3,100,725
Coaches Total Salaries$2,973,000
Luxury Taxe Total$564,299
Special Salary Cap Value$0
Pro Year To Date Expenses$29,116,586
Farm Year To Date Expenses$3,400,267
Pro Salary Cap To Date$28,293,591
Farm Salary Cap To Date$2,505,987

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$251,534
Pro Estimated Expenses$0
Farm Remaining Season Days1
Farm Expenses Per Days$25,482
Farm Estimated Expenses$25,482
Estimated Season Expenses$25,482
Season Salary Cap$41,517,088
Estimate Under Maximum Salary Cap of $45,000,000$3,482,912
Estimate Over Minimum Salary Cap of $15,000,000 $26,517,088
Current Bank Account$352,351,897
Projected Bank Account$352,326,415

Pro Players Salaries

Ryan Strome $12,576,000 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Andrei Vasilevski $2,782,500 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jonathan Huberdeau $2,453,238 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Patrik Berglund $2,200,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Phillip Danault $1,897,500 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Hampus Lindholm $1,771,875 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Bo Horvat $1,711,250 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Brayden Schenn $1,276,000 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Bryce Swan $1,123,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Quinn Hughes $1,050,000 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Elias Pettersson $962,500 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Daniel Vladar $907,500 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jack Johnson $880,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Mason McTavish $825,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Kirby Dach $800,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Braden Schneider $750,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Kaiden Guhle $750,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Lucas Raymond $750,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Vince Dunn $700,000 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Ridly Greig $650,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Nikita Chibrikov $600,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Adam Raska $500,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Frédéric Brunet $500,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Total Pro Players23
Salary Commitment
Year 12 : $38,416,363
Year 13 : $32,563,125
Year 14 : $29,135,125
Year 15 : $22,961,375
Salary Average Commitment
Year 12 : $920,000
Year 13 : $680,000
Year 14 : $520,000
Year 15 : $320,000
Salary Cap with 1 Way Contract
Year 12 : $38,416,363
Year 13 : $32,563,125
Year 14 : $29,135,125
Year 15 : $22,961,375

Farm Players Salaries

Olen Zellweger $700,000 (2)
Salary Remaining : $4,459
Salary Average : $40,000
Salary Average Remaining : $255
Cory Emmerton $260,975 (1)
Salary Remaining : $1,662
Salary Average : $4,000
Salary Average Remaining : $25
Julius Bergman $156,000 (1)
Salary Remaining : $994
Salary Average : $4,000
Salary Average Remaining : $25
John-Michael Liles $132,800 (1)
Salary Remaining : $846
Salary Average : $4,000
Salary Average Remaining : $25
Emerson Etem $113,650 (1)
Salary Remaining : $724
Salary Average : $4,000
Salary Average Remaining : $25
Konstantin Zakharov $113,600 (1)
Salary Remaining : $724
Salary Average : $4,000
Salary Average Remaining : $25
Maxim Trunev $110,000 (2)
Salary Remaining : $701
Salary Average : $4,000
Salary Average Remaining : $25
Chris Butler $98,300 (2)
Salary Remaining : $626
Salary Average : $4,000
Salary Average Remaining : $25
Michael Funk $92,700 (2)
Salary Remaining : $590
Salary Average : $4,000
Salary Average Remaining : $25
Brett Leason $76,800 (3)
Salary Remaining : $489
Salary Average : $4,000
Salary Average Remaining : $25
Jon Gillies $75,000 (1)
Salary Remaining : $478
Salary Average : $4,000
Salary Average Remaining : $25
David Spacek $70,000 (3)
Salary Remaining : $446
Salary Average : $4,000
Salary Average Remaining : $25
Jordan Dumais $70,000 (3)
Salary Remaining : $446
Salary Average : $4,000
Salary Average Remaining : $25
Aatu Räty $70,000 (2)
Salary Remaining : $446
Salary Average : $4,000
Salary Average Remaining : $25
Gavin Hayes $70,000 (3)
Salary Remaining : $446
Salary Average : $4,000
Salary Average Remaining : $25
Tyler Parsons $67,500 (2)
Salary Remaining : $430
Salary Average : $4,000
Salary Average Remaining : $25
Nolan Foote $65,000 (3)
Salary Remaining : $414
Salary Average : $4,000
Salary Average Remaining : $25
Michal Teplý $60,000 (3)
Salary Remaining : $382
Salary Average : $4,000
Salary Average Remaining : $25
Adam Engström $60,000 (3)
Salary Remaining : $382
Salary Average : $4,000
Salary Average Remaining : $25
Marat Khusnutdinov $60,000 (1)
Salary Remaining : $382
Salary Average : $4,000
Salary Average Remaining : $25
Karel Vejmelka $59,400 (3)
Salary Remaining : $378
Salary Average : $4,000
Salary Average Remaining : $25
Reece Newkirk $55,000 (1)
Salary Remaining : $350
Salary Average : $4,000
Salary Average Remaining : $25
Lucas Elvenes $55,000 (3)
Salary Remaining : $350
Salary Average : $4,000
Salary Average Remaining : $25
Joshua Roy $55,000 (2)
Salary Remaining : $350
Salary Average : $4,000
Salary Average Remaining : $25
Austin Wagner $50,000 (1)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
Ryan Winterton $50,000 (2)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
Alex Plante $50,000 (2)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
Leigh Salters $50,000 (2)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
Ryan Schnell $50,000 (2)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
Cruz Lucius $50,000 (3)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
Craig Smith $50,000 (1)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
Adam Courchaine $4,000 (1)
Salary Remaining : $25
Salary Average : $4,000
Salary Average Remaining : $25
Total Farm Players32
Salary Commitment
Year 12 : $3,100,725
Year 13 : $1,399,700
Year 14 : $636,200
Year 15 : $0
Salary Average Commitment
Year 12 : $164,000
Year 13 : $84,000
Year 14 : $40,000
Year 15 : $0

PHILADELPHIA MADMEN



Arena Capacity - Ticket Price
Attendance - %

Arena NameBroadstreet Arena
Level 1: 6000 - $109 - 5,413 - 90.21%
Level 2: 5000 - $78 - 4,313 - 86.25%
Level 3: 2000 - $56 - 1,780 - 89.02%
Level 4: 4000 - $32 - 3,291 - 82.28%
Luxury : 1000 - $249 - 967 - 96.66%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $55 - 1,119 - 55.97%
Farm Level 2: 1000 - $24 - 576 - 57.60%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %15,763 - 87.57%
Average Income per Game$1,301,217
Year to Date Revenue$54,651,098
Farm
Home Games Left0
Average Attendance - %1,695 - 56.51%
Average Income per Game$81,251
Year to Date Revenue$3,412,521

Expense

Pro Players Total Salaries$34,613,192
Farm Players Total Salaries$2,645,772
Coaches Total Salaries$2,911,000
Luxury Taxe Total$643,761
Special Salary Cap Value$0
Pro Year To Date Expenses$34,004,015
Farm Year To Date Expenses$3,961,528
Pro Salary Cap To Date$32,266,708
Farm Salary Cap To Date$2,559,528

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$231,495
Pro Estimated Expenses$0
Farm Remaining Season Days1
Farm Expenses Per Days$25,839
Farm Estimated Expenses$25,839
Estimated Season Expenses$25,839
Season Salary Cap$37,258,964
Estimate Under Maximum Salary Cap of $45,000,000$7,741,036
Estimate Over Minimum Salary Cap of $15,000,000 $22,258,964
Current Bank Account$353,303,482
Projected Bank Account$353,277,643

Pro Players Salaries

Anze Kopitar $2,884,500 (5)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Magnus Paajarvi $2,731,250 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Steven Stamkos $2,617,675 (6)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Alex Galchenyuk $2,240,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Ryan Ellis $2,237,500 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Mikko Rantanen $2,170,000 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Nikita Kucherov $2,050,000 (4)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Dennis Wideman $1,849,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Carey Price $1,824,000 (5)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Brandon Kozun $1,600,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Alexander Khokhlachev $1,547,438 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Kirill Tulupov $1,278,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Max Pacioretty $1,212,891 (6)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Brayden McNabb $1,200,000 (4)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Adam Fox $1,137,500 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Brett Sonne $1,122,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Eric Tangradi $946,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Matt Beleskey $800,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
German Rubtsov $750,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Deryk Engelland $683,438 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Luke Gazdic $632,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Lukáš Dostál $600,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Dale Weise $500,000 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Total Pro Players23
Salary Commitment
Year 12 : $34,613,192
Year 13 : $34,613,192
Year 14 : $26,555,192
Year 15 : $22,796,192
Salary Average Commitment
Year 12 : $680,000
Year 13 : $680,000
Year 14 : $400,000
Year 15 : $280,000
Salary Cap with 1 Way Contract
Year 12 : $34,613,192
Year 13 : $34,613,192
Year 14 : $26,555,192
Year 15 : $22,796,192

Farm Players Salaries

Beau Bennett $212,500 (5)
Salary Remaining : $1,354
Salary Average : $4,000
Salary Average Remaining : $25
Kyle Beach $203,602 (4)
Salary Remaining : $1,297
Salary Average : $4,000
Salary Average Remaining : $25
James Neal $152,214 (1)
Salary Remaining : $970
Salary Average : $4,000
Salary Average Remaining : $25
Bruno Gervais $125,000 (6)
Salary Remaining : $796
Salary Average : $4,000
Salary Average Remaining : $25
Vincent Trocheck $107,500 (2)
Salary Remaining : $685
Salary Average : $4,000
Salary Average Remaining : $25
Jordan Binnington $100,000 (2)
Salary Remaining : $637
Salary Average : $4,000
Salary Average Remaining : $25
Bill Sweatt $92,800 (1)
Salary Remaining : $591
Salary Average : $4,000
Salary Average Remaining : $25
Conor Geekie $90,000 (3)
Salary Remaining : $573
Salary Average : $4,000
Salary Average Remaining : $25
Denton Mateychuk $90,000 (3)
Salary Remaining : $573
Salary Average : $4,000
Salary Average Remaining : $25
Jonathan Lekkerimäki $90,000 (3)
Salary Remaining : $573
Salary Average : $4,000
Salary Average Remaining : $25
Luca Caputi $87,656 (1)
Salary Remaining : $558
Salary Average : $4,000
Salary Average Remaining : $25
Morgan Klimchuk $84,500 (3)
Salary Remaining : $538
Salary Average : $4,000
Salary Average Remaining : $25
Zack Bolduc $80,000 (2)
Salary Remaining : $510
Salary Average : $4,000
Salary Average Remaining : $25
Michael McLeod $77,500 (2)
Salary Remaining : $494
Salary Average : $4,000
Salary Average Remaining : $25
Ryan MacInnis $77,500 (4)
Salary Remaining : $494
Salary Average : $4,000
Salary Average Remaining : $25
Aleksi Heimosalmi $70,000 (2)
Salary Remaining : $446
Salary Average : $4,000
Salary Average Remaining : $25
Marcus Hogberg $65,000 (2)
Salary Remaining : $414
Salary Average : $4,000
Salary Average Remaining : $25
Lassi Thomson $65,000 (3)
Salary Remaining : $414
Salary Average : $4,000
Salary Average Remaining : $25
Malte Setkov $65,000 (4)
Salary Remaining : $414
Salary Average : $4,000
Salary Average Remaining : $25
Sasha Pastujov $60,000 (2)
Salary Remaining : $382
Salary Average : $4,000
Salary Average Remaining : $25
Luke Tuch $60,000 (1)
Salary Remaining : $382
Salary Average : $4,000
Salary Average Remaining : $25
Taylor Cammarata $60,000 (1)
Salary Remaining : $382
Salary Average : $4,000
Salary Average Remaining : $25
Ilya Konovalov $60,000 (5)
Salary Remaining : $382
Salary Average : $4,000
Salary Average Remaining : $25
Egor Zamula $60,000 (1)
Salary Remaining : $382
Salary Average : $4,000
Salary Average Remaining : $25
Alexander Nikishin $55,000 (1)
Salary Remaining : $350
Salary Average : $4,000
Salary Average Remaining : $25
David Gustafsson $55,000 (1)
Salary Remaining : $350
Salary Average : $4,000
Salary Average Remaining : $25
Jacob Moverare $50,000 (1)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
Vinzenz Rohrer $50,000 (3)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
Nikita Okhotiuk $50,000 (3)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
Aidan Hreschuk $50,000 (2)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
Justin Schultz $50,000 (1)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
Isaak Phillips $50,000 (2)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
Total Farm Players32
Salary Commitment
Year 12 : $2,645,772
Year 13 : $1,923,102
Year 14 : $1,263,102
Year 15 : $743,602
Salary Average Commitment
Year 12 : $128,000
Year 13 : $88,000
Year 14 : $52,000
Year 15 : $24,000

PINCHER CREEK PREDATORS



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Jungle
Level 1: 7000 - $100 - 6,309 - 90.13%
Level 2: 6000 - $70 - 4,387 - 73.12%
Level 3: 3000 - $40 - 2,560 - 85.32%
Level 4: 5000 - $30 - 4,306 - 86.11%
Luxury : 2000 - $175 - 1,381 - 69.03%
Total Capacity :23000
Farm
Farm Level 1: 3000 - $50 - 1,857 - 61.90%
Farm Level 2: 2000 - $30 - 1,106 - 55.31%
Farm Total Capacity :5000

Income

Home Games Left0
Average Attendance - %18,942 - 82.36%
Average Income per Game$1,411,193
Year to Date Revenue$59,270,110
Farm
Home Games Left0
Average Attendance - %2,963 - 59.26%
Average Income per Game$126,030
Year to Date Revenue$5,293,280

Expense

Pro Players Total Salaries$35,898,891
Farm Players Total Salaries$2,152,950
Coaches Total Salaries$2,570,000
Luxury Taxe Total$720,486
Special Salary Cap Value$0
Pro Year To Date Expenses$37,111,846
Farm Year To Date Expenses$3,754,532
Pro Salary Cap To Date$36,102,860
Farm Salary Cap To Date$2,203,482

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$236,589
Pro Estimated Expenses$0
Farm Remaining Season Days1
Farm Expenses Per Days$23,656
Farm Estimated Expenses$23,656
Estimated Season Expenses$23,656
Season Salary Cap$38,051,841
Estimate Under Maximum Salary Cap of $45,000,000$6,948,159
Estimate Over Minimum Salary Cap of $15,000,000 $23,051,841
Current Bank Account$342,266,001
Projected Bank Account$342,242,345

Pro Players Salaries

Drew Doughty $2,622,375 (2)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Victor Hedman $2,484,375 (3)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Vladimir Tarasenko $2,465,887 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Aleksander Barkov $2,349,906 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Tuukka Rask $2,111,385 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Clayton Keller $1,992,575 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jared McCann $1,875,000 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Nico Hischier $1,775,000 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jason Demers $1,663,513 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Mark Stone $1,584,700 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Tyler Toffoli $1,569,750 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Mathew Dumba $1,418,125 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jack Campbell $1,265,625 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Patrik Laine $1,200,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Nino Niederreiter $1,025,675 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jaden Schwartz $1,000,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Nick Ritchie $937,500 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Victor Rask $935,500 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Eric Staal $918,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jordan Staal $879,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Stefan Noesen $835,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Oliver Kylington $805,000 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Oliver Bjorkstrand $775,000 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jake Bean $750,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Mario Ferraro $660,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Total Pro Players25
Salary Commitment
Year 12 : $35,898,891
Year 13 : $29,943,378
Year 14 : $25,371,003
Year 15 : $20,531,003
Salary Average Commitment
Year 12 : $920,000
Year 13 : $680,000
Year 14 : $600,000
Year 15 : $520,000
Salary Cap with 1 Way Contract
Year 12 : $35,898,891
Year 13 : $29,943,378
Year 14 : $25,371,003
Year 15 : $20,531,003

Farm Players Salaries

Sven Andrighetto $205,000 (1)
Salary Remaining : $1,306
Salary Average : $4,000
Salary Average Remaining : $25
Brad Marchand $156,300 (1)
Salary Remaining : $996
Salary Average : $4,000
Salary Average Remaining : $25
Brendan Smith $120,000 (1)
Salary Remaining : $764
Salary Average : $4,000
Salary Average Remaining : $25
Mathieu Perreault $108,250 (1)
Salary Remaining : $689
Salary Average : $4,000
Salary Average Remaining : $25
Lee Sweatt $104,000 (1)
Salary Remaining : $662
Salary Average : $4,000
Salary Average Remaining : $25
Jakob Silfverberg $101,800 (1)
Salary Remaining : $648
Salary Average : $4,000
Salary Average Remaining : $25
Cody Goloubef $87,200 (1)
Salary Remaining : $555
Salary Average : $4,000
Salary Average Remaining : $25
Anthony Duclair $75,000 (3)
Salary Remaining : $478
Salary Average : $4,000
Salary Average Remaining : $25
Ivan Zhigalov $70,000 (3)
Salary Remaining : $446
Salary Average : $4,000
Salary Average Remaining : $25
Oskar Olausson $70,000 (2)
Salary Remaining : $446
Salary Average : $4,000
Salary Average Remaining : $25
Matthew Phillips $67,500 (2)
Salary Remaining : $430
Salary Average : $4,000
Salary Average Remaining : $25
Petr Mrazek $67,500 (2)
Salary Remaining : $430
Salary Average : $4,000
Salary Average Remaining : $25
Trent Frederic $65,400 (3)
Salary Remaining : $417
Salary Average : $4,000
Salary Average Remaining : $25
John Beecher $65,000 (3)
Salary Remaining : $414
Salary Average : $4,000
Salary Average Remaining : $25
Brock Faber $65,000 (1)
Salary Remaining : $414
Salary Average : $4,000
Salary Average Remaining : $25
Mason Lohrei $65,000 (1)
Salary Remaining : $414
Salary Average : $4,000
Salary Average Remaining : $25
Dustin Wolf $60,000 (5)
Salary Remaining : $382
Salary Average : $4,000
Salary Average Remaining : $25
Ville Koivunen $60,000 (2)
Salary Remaining : $382
Salary Average : $4,000
Salary Average Remaining : $25
MacKenzie Entwistle $60,000 (1)
Salary Remaining : $382
Salary Average : $4,000
Salary Average Remaining : $25
Ryan Graves $60,000 (2)
Salary Remaining : $382
Salary Average : $4,000
Salary Average Remaining : $25
Jarred Tinordi $60,000 (1)
Salary Remaining : $382
Salary Average : $4,000
Salary Average Remaining : $25
Eemil Viro $55,000 (1)
Salary Remaining : $350
Salary Average : $4,000
Salary Average Remaining : $25
Brandon Coe $55,000 (2)
Salary Remaining : $350
Salary Average : $4,000
Salary Average Remaining : $25
Justin Sourdif $50,000 (2)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
Patrick Maroon $50,000 (1)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
Lucas Edmonds $50,000 (3)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
Ryan Ufko $50,000 (3)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
Jeff Petry $50,000 (1)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
Total Farm Players28
Salary Commitment
Year 12 : $2,152,950
Year 13 : $865,400
Year 14 : $435,400
Year 15 : $60,000
Salary Average Commitment
Year 12 : $112,000
Year 13 : $56,000
Year 14 : $28,000
Year 15 : $4,000

SAN JOSE BLASPHEMERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameBrimstone Palace
Level 1: 7000 - $100 - 6,226 - 88.94%
Level 2: 6000 - $60 - 5,458 - 90.97%
Level 3: 3000 - $35 - 2,554 - 85.15%
Level 4: 5000 - $25 - 4,456 - 89.13%
Luxury : 2000 - $200 - 1,275 - 63.73%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $35 - 1,959 - 97.93%
Farm Level 2: 1000 - $15 - 980 - 98.03%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %19,969 - 86.82%
Average Income per Game$1,405,784
Year to Date Revenue$59,042,910
Farm
Home Games Left0
Average Attendance - %2,939 - 97.97%
Average Income per Game$83,259
Year to Date Revenue$3,496,870

Expense

Pro Players Total Salaries$33,103,240
Farm Players Total Salaries$2,195,500
Coaches Total Salaries$1,900,000
Luxury Taxe Total$629,315
Special Salary Cap Value$0
Pro Year To Date Expenses$32,545,404
Farm Year To Date Expenses$3,534,241
Pro Salary Cap To Date$31,545,405
Farm Salary Cap To Date$2,639,954

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$218,611
Pro Estimated Expenses$0
Farm Remaining Season Days1
Farm Expenses Per Days$19,717
Farm Estimated Expenses$19,717
Estimated Season Expenses$19,717
Season Salary Cap$35,298,740
Estimate Under Maximum Salary Cap of $45,000,000$9,701,260
Estimate Over Minimum Salary Cap of $15,000,000 $20,298,740
Current Bank Account$443,937,590
Projected Bank Account$443,917,873

Pro Players Salaries

Jamie Benn $2,468,475 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Dylan Larkin $2,220,000 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Igor Shesterkin $1,935,000 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Connor Hellebuyck $1,875,000 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jakub Voracek $1,743,125 (3)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Colin White $1,722,500 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Valentin Zykov $1,650,000 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Shea Theodore $1,565,000 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
John Klingberg $1,417,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Zack Kassian $1,407,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Martin Jones $1,300,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jeremy Swayman $1,139,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Joe Morrow $1,100,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Artturi Lehkonen $1,072,500 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Johannes Salmonsson $1,027,390 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Tyson Jost $925,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Kirill Kaprizov $925,000 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Kerby Rychel $891,250 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Nolan Patrick $800,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Scott Perunovich $780,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Evan Bouchard $750,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Peyton Krebs $750,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Bowen Byram $750,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Alexis Lafrenière $750,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Erik Brännström $750,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jacob Larsson $715,000 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Dawson Mercer $675,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Total Pro Players27
Salary Commitment
Year 12 : $33,103,240
Year 13 : $27,109,875
Year 14 : $24,304,875
Year 15 : $13,498,750
Salary Average Commitment
Year 12 : $1,040,000
Year 13 : $840,000
Year 14 : $720,000
Year 15 : $360,000
Salary Cap with 1 Way Contract
Year 12 : $33,103,240
Year 13 : $27,109,875
Year 14 : $24,304,875
Year 15 : $13,498,750

Farm Players Salaries

Dalton Thrower $94,400 (2)
Salary Remaining : $601
Salary Average : $4,000
Salary Average Remaining : $25
Will Butcher $90,500 (4)
Salary Remaining : $576
Salary Average : $4,000
Salary Average Remaining : $25
Šimon Nemec $90,000 (3)
Salary Remaining : $573
Salary Average : $4,000
Salary Average Remaining : $25
J.T. Compher $86,600 (1)
Salary Remaining : $552
Salary Average : $4,000
Salary Average Remaining : $25
Simon Despres $82,500 (1)
Salary Remaining : $525
Salary Average : $4,000
Salary Average Remaining : $25
Kent Johnson $82,500 (2)
Salary Remaining : $525
Salary Average : $4,000
Salary Average Remaining : $25
Danila Yurov $80,000 (3)
Salary Remaining : $510
Salary Average : $4,000
Salary Average Remaining : $25
John Hayden $74,400 (1)
Salary Remaining : $474
Salary Average : $4,000
Salary Average Remaining : $25
Aleksandr Kisakov $70,000 (2)
Salary Remaining : $446
Salary Average : $4,000
Salary Average Remaining : $25
Arthur Kaliyev $70,000 (3)
Salary Remaining : $446
Salary Average : $4,000
Salary Average Remaining : $25
Chase Stillman $70,000 (2)
Salary Remaining : $446
Salary Average : $4,000
Salary Average Remaining : $25
Gleb Trikozov $70,000 (3)
Salary Remaining : $446
Salary Average : $4,000
Salary Average Remaining : $25
Mike Anderson $65,000 (2)
Salary Remaining : $414
Salary Average : $4,000
Salary Average Remaining : $25
Egor Afanasyev $65,000 (3)
Salary Remaining : $414
Salary Average : $4,000
Salary Average Remaining : $25
Stelio Mattheos $65,000 (2)
Salary Remaining : $414
Salary Average : $4,000
Salary Average Remaining : $25
Hendrix Lapierre $65,000 (1)
Salary Remaining : $414
Salary Average : $4,000
Salary Average Remaining : $25
Evan Fitzpatrick $65,000 (2)
Salary Remaining : $414
Salary Average : $4,000
Salary Average Remaining : $25
Ivan Morozov $65,000 (1)
Salary Remaining : $414
Salary Average : $4,000
Salary Average Remaining : $25
Jordan Harris $62,500 (2)
Salary Remaining : $398
Salary Average : $4,000
Salary Average Remaining : $25
Philipp Kurashev $62,100 (2)
Salary Remaining : $396
Salary Average : $4,000
Salary Average Remaining : $25
Daemon Hunt $60,000 (1)
Salary Remaining : $382
Salary Average : $4,000
Salary Average Remaining : $25
George Fegaras $60,000 (3)
Salary Remaining : $382
Salary Average : $4,000
Salary Average Remaining : $25
Jean-Luc Foudy $60,000 (1)
Salary Remaining : $382
Salary Average : $4,000
Salary Average Remaining : $25
Evan Nause $60,000 (2)
Salary Remaining : $382
Salary Average : $4,000
Salary Average Remaining : $25
Max Gildon $60,000 (1)
Salary Remaining : $382
Salary Average : $4,000
Salary Average Remaining : $25
Philip Svedebäck $55,000 (2)
Salary Remaining : $350
Salary Average : $4,000
Salary Average Remaining : $25
Egor Sokolov $55,000 (1)
Salary Remaining : $350
Salary Average : $4,000
Salary Average Remaining : $25
Jakub Škarek $55,000 (2)
Salary Remaining : $350
Salary Average : $4,000
Salary Average Remaining : $25
Rhett Pitlick $55,000 (1)
Salary Remaining : $350
Salary Average : $4,000
Salary Average Remaining : $25
Zachary Jones $50,000 (3)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
Samuel Savoie $50,000 (3)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
Zion Nybeck $50,000 (1)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
Josh Bloom $50,000 (2)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
Total Farm Players33
Salary Commitment
Year 12 : $2,195,500
Year 13 : $1,482,000
Year 14 : $625,500
Year 15 : $90,500
Salary Average Commitment
Year 12 : $132,000
Year 13 : $88,000
Year 14 : $36,000
Year 15 : $4,000

SYRACUSE BULLDOGS

SYRACUSE BULLDOGS is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameMemorial Auditorium
Level 1: 6000 - $105 - 5,047 - 84.11%
Level 2: 5000 - $95 - 3,160 - 63.20%
Level 3: 2000 - $85 - 1,081 - 54.04%
Level 4: 4000 - $75 - 1,642 - 41.05%
Luxury : 1000 - $150 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $20 - 2,000 - 100.00%
Farm Level 2: 1000 - $15 - 999 - 99.92%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %11,930 - 66.28%
Average Income per Game$1,195,124
Year to Date Revenue$50,195,195
Farm
Home Games Left0
Average Attendance - %2,999 - 99.97%
Average Income per Game$54,988
Year to Date Revenue$2,309,490

Expense

Pro Players Total Salaries$26,163,219
Farm Players Total Salaries$4,243,130
Coaches Total Salaries$4,508,000
Luxury Taxe Total$565,340
Special Salary Cap Value$0
Pro Year To Date Expenses$29,177,112
Farm Year To Date Expenses$4,065,044
Pro Salary Cap To Date$28,344,592
Farm Salary Cap To Date$2,872,714

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$188,918
Pro Estimated Expenses$0
Farm Remaining Season Days1
Farm Expenses Per Days$34,670
Farm Estimated Expenses$34,670
Estimated Season Expenses$34,670
Season Salary Cap$30,406,349
Estimate Under Maximum Salary Cap of $45,000,000$14,593,651
Estimate Over Minimum Salary Cap of $15,000,000 $15,406,349
Current Bank Account$345,216,880
Projected Bank Account$345,182,210

Pro Players Salaries

Thomas Greiss $2,670,469 (3)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Dylan Strome $2,065,000 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Louis Leblanc $1,682,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Olli Maatta $1,625,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Henrik Samuelsson $1,571,250 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Alex Tuch $1,334,000 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Calvin Pickard $1,300,000 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Dominic Turgeon $1,300,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Adam Henrique $1,272,500 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jordan Greenway $1,250,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Niko Snellman $1,241,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Brandon McMillan $1,106,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Reilly Smith $995,500 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
K'Andre Miller $937,500 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jeremy Morin $863,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Urho Vaakanainen $750,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Max Comtois $750,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Noah Dobson $750,000 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Kaedan Korczak $600,000 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Stanislav Svozil $600,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Lane MacDermid $500,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Connor Hall $500,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
James Malatesta $500,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Total Pro Players23
Salary Commitment
Year 12 : $26,163,219
Year 13 : $23,863,219
Year 14 : $20,659,219
Year 15 : $10,825,750
Salary Average Commitment
Year 12 : $880,000
Year 13 : $760,000
Year 14 : $600,000
Year 15 : $360,000
Salary Cap with 1 Way Contract
Year 12 : $26,163,219
Year 13 : $23,863,219
Year 14 : $20,659,219
Year 15 : $10,825,750

Farm Players Salaries

Trevor Zegras $800,000 (5)
Salary Remaining : $5,096
Salary Average : $40,000
Salary Average Remaining : $255
Barrett Hayton $775,000 (3)
Salary Remaining : $4,936
Salary Average : $40,000
Salary Average Remaining : $255
Andrei Loktionov $220,000 (2)
Salary Remaining : $1,401
Salary Average : $4,000
Salary Average Remaining : $25
Oskar Lindblom $212,500 (2)
Salary Remaining : $1,354
Salary Average : $4,000
Salary Average Remaining : $25
Matt Nieto $140,000 (2)
Salary Remaining : $892
Salary Average : $4,000
Salary Average Remaining : $25
Nathan Beaulieu $140,000 (2)
Salary Remaining : $892
Salary Average : $4,000
Salary Average Remaining : $25
Alexander Sulzer $134,480 (6)
Salary Remaining : $857
Salary Average : $4,000
Salary Average Remaining : $25
Brett Ritchie $122,750 (2)
Salary Remaining : $782
Salary Average : $4,000
Salary Average Remaining : $25
Ondrej Palat $117,000 (2)
Salary Remaining : $745
Salary Average : $4,000
Salary Average Remaining : $25
Slater Koekkoek $115,100 (3)
Salary Remaining : $733
Salary Average : $4,000
Salary Average Remaining : $25
David Musil $102,500 (3)
Salary Remaining : $653
Salary Average : $4,000
Salary Average Remaining : $25
Pavel Mintyukov $90,000 (3)
Salary Remaining : $573
Salary Average : $4,000
Salary Average Remaining : $25
Owen Pickering $80,000 (3)
Salary Remaining : $510
Salary Average : $4,000
Salary Average Remaining : $25
Cayden Primeau $75,000 (3)
Salary Remaining : $478
Salary Average : $4,000
Salary Average Remaining : $25
Julian Lutz $70,000 (3)
Salary Remaining : $446
Salary Average : $4,000
Salary Average Remaining : $25
Sergei Ivanov $70,000 (3)
Salary Remaining : $446
Salary Average : $4,000
Salary Average Remaining : $25
Colton Dach $70,000 (2)
Salary Remaining : $446
Salary Average : $4,000
Salary Average Remaining : $25
Ryan Greene $70,000 (3)
Salary Remaining : $446
Salary Average : $4,000
Salary Average Remaining : $25
Yegor Chinakhov $65,000 (1)
Salary Remaining : $414
Salary Average : $4,000
Salary Average Remaining : $25
Vasily Ponomarev $65,000 (1)
Salary Remaining : $414
Salary Average : $4,000
Salary Average Remaining : $25
Viktor Neuchev $60,000 (3)
Salary Remaining : $382
Salary Average : $4,000
Salary Average Remaining : $25
Vincent Iorio $60,000 (2)
Salary Remaining : $382
Salary Average : $4,000
Salary Average Remaining : $25
Kirill Maksimov $60,000 (3)
Salary Remaining : $382
Salary Average : $4,000
Salary Average Remaining : $25
Matyas Sapovaliv $60,000 (3)
Salary Remaining : $382
Salary Average : $4,000
Salary Average Remaining : $25
Kaapo Kahkonen $58,800 (3)
Salary Remaining : $375
Salary Average : $4,000
Salary Average Remaining : $25
Arvid Söderblom $55,000 (1)
Salary Remaining : $350
Salary Average : $4,000
Salary Average Remaining : $25
Michael Benning $55,000 (1)
Salary Remaining : $350
Salary Average : $4,000
Salary Average Remaining : $25
Tuukka Tieksola $50,000 (1)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
Matt Seminoff $50,000 (3)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
Nicolas Roy $50,000 (1)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
Kirill Dolzhenkov $50,000 (3)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
Matt Martin $50,000 (1)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
Linden Vey $50,000 (1)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
Total Farm Players33
Salary Commitment
Year 12 : $4,243,130
Year 13 : $2,385,630
Year 14 : $1,303,380
Year 15 : $214,480
Salary Average Commitment
Year 12 : $204,000
Year 13 : $100,000
Year 14 : $68,000
Year 15 : $8,000

VANCOUVER MILLIONAIRES



Arena Capacity - Ticket Price
Attendance - %

Arena NamePacific Coliseum
Level 1: 6000 - $100 - 5,872 - 97.87%
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 - 1,939 - 96.97%
Farm Level 2: 1000 - $15 - 996 - 99.63%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,872 - 99.29%
Average Income per Game$1,257,190
Year to Date Revenue$52,801,980
Farm
Home Games Left0
Average Attendance - %2,936 - 97.86%
Average Income per Game$82,823
Year to Date Revenue$3,478,565

Expense

Pro Players Total Salaries$32,579,959
Farm Players Total Salaries$2,243,600
Coaches Total Salaries$2,630,000
Luxury Taxe Total$613,964
Special Salary Cap Value$0
Pro Year To Date Expenses$32,537,415
Farm Year To Date Expenses$3,065,664
Pro Salary Cap To Date$30,777,423
Farm Salary Cap To Date$2,201,139

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$220,128
Pro Estimated Expenses$0
Farm Remaining Season Days1
Farm Expenses Per Days$19,832
Farm Estimated Expenses$19,832
Estimated Season Expenses$19,832
Season Salary Cap$34,823,559
Estimate Under Maximum Salary Cap of $45,000,000$10,176,441
Estimate Over Minimum Salary Cap of $15,000,000 $19,823,559
Current Bank Account$196,437,373
Projected Bank Account$196,417,541

Pro Players Salaries

Sergei Bobrovsky $3,449,508 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Tyler Ennis $3,200,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Thomas Vanek $2,649,750 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Landon Ferraro $2,008,125 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Samuel Girard $1,950,000 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Lars Eller $1,507,188 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Alex Nedeljkovic $1,406,250 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Matt Halischuk $1,397,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Anthony Mantha $1,358,250 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Colton Parayko $1,328,125 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Derek Stepan $1,262,950 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Bobby Ryan $1,257,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Hunter Shinkaruk $1,084,750 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Adam Clendening $1,067,313 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Haydn Fleury $1,046,250 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Josh Morrissey $975,000 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Robert Thomas $925,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Logan Brown $862,500 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Eamon McAdam $840,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jason Robertson $800,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Travis Dermott $780,000 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Alexander Nylander $775,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Micheal Ferland $650,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Total Pro Players23
Salary Commitment
Year 12 : $32,579,959
Year 13 : $26,360,313
Year 14 : $21,481,313
Year 15 : $8,369,188
Salary Average Commitment
Year 12 : $920,000
Year 13 : $800,000
Year 14 : $600,000
Year 15 : $280,000
Salary Cap with 1 Way Contract
Year 12 : $32,579,959
Year 13 : $26,360,313
Year 14 : $21,481,313
Year 15 : $8,369,188

Farm Players Salaries

Laurent Brossoit $138,000 (4)
Salary Remaining : $879
Salary Average : $4,000
Salary Average Remaining : $25
Klim Kostin $91,900 (3)
Salary Remaining : $585
Salary Average : $4,000
Salary Average Remaining : $25
Artemi Panarin $91,000 (1)
Salary Remaining : $580
Salary Average : $4,000
Salary Average Remaining : $25
Jimmy Snuggerud $90,000 (3)
Salary Remaining : $573
Salary Average : $4,000
Salary Average Remaining : $25
Dylan Samberg $84,000 (1)
Salary Remaining : $535
Salary Average : $4,000
Salary Average Remaining : $25
Joonas Korpisalo $81,700 (1)
Salary Remaining : $520
Salary Average : $4,000
Salary Average Remaining : $25
Eeli Tolvanen $80,000 (3)
Salary Remaining : $510
Salary Average : $4,000
Salary Average Remaining : $25
Isaac Howard $80,000 (3)
Salary Remaining : $510
Salary Average : $4,000
Salary Average Remaining : $25
Luke Hughes $80,000 (2)
Salary Remaining : $510
Salary Average : $4,000
Salary Average Remaining : $25
Vitali Kravtsov $75,000 (2)
Salary Remaining : $478
Salary Average : $4,000
Salary Average Remaining : $25
Vasily Podkolzin $75,000 (4)
Salary Remaining : $478
Salary Average : $4,000
Salary Average Remaining : $25
Jake Sanderson $75,000 (1)
Salary Remaining : $478
Salary Average : $4,000
Salary Average Remaining : $25
Ian Mitchell $74,500 (1)
Salary Remaining : $475
Salary Average : $4,000
Salary Average Remaining : $25
Mackie Samoskevich $70,000 (2)
Salary Remaining : $446
Salary Average : $4,000
Salary Average Remaining : $25
Cameron Lund $70,000 (3)
Salary Remaining : $446
Salary Average : $4,000
Salary Average Remaining : $25
Gabriel Vilardi $67,500 (3)
Salary Remaining : $430
Salary Average : $4,000
Salary Average Remaining : $25
Jacob Perreault $65,000 (1)
Salary Remaining : $414
Salary Average : $4,000
Salary Average Remaining : $25
Shane Pinto $65,000 (3)
Salary Remaining : $414
Salary Average : $4,000
Salary Average Remaining : $25
Nicolas Beaudin $65,000 (2)
Salary Remaining : $414
Salary Average : $4,000
Salary Average Remaining : $25
Kale Clague $65,000 (1)
Salary Remaining : $414
Salary Average : $4,000
Salary Average Remaining : $25
Francesco Pinelli $60,000 (2)
Salary Remaining : $382
Salary Average : $4,000
Salary Average Remaining : $25
Lukas Cormier $60,000 (1)
Salary Remaining : $382
Salary Average : $4,000
Salary Average Remaining : $25
Michael Buchinger $60,000 (3)
Salary Remaining : $382
Salary Average : $4,000
Salary Average Remaining : $25
Simon Robertsson $60,000 (2)
Salary Remaining : $382
Salary Average : $4,000
Salary Average Remaining : $25
Hugo Alnefelt $60,000 (3)
Salary Remaining : $382
Salary Average : $4,000
Salary Average Remaining : $25
Carter Savoie $55,000 (1)
Salary Remaining : $350
Salary Average : $4,000
Salary Average Remaining : $25
Anton Olsson $55,000 (2)
Salary Remaining : $350
Salary Average : $4,000
Salary Average Remaining : $25
Topi Ronni $50,000 (3)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
Daniil Misyul $50,000 (1)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
Nick Moldenhauer $50,000 (3)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
Lukas Svejkovsky $50,000 (1)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
Lucas Forsell $50,000 (2)
Salary Remaining : $318
Salary Average : $4,000
Salary Average Remaining : $25
Total Farm Players32
Salary Commitment
Year 12 : $2,243,600
Year 13 : $1,492,400
Year 14 : $977,400
Year 15 : $213,000
Salary Average Commitment
Year 12 : $128,000
Year 13 : $84,000
Year 14 : $52,000
Year 15 : $8,000

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of $45,000,000
Available Cap Space

Over Minimum of
$15,000,000

Farm Salary Cap

Under Maximum of
$3,200,000

Pro Players

Farm Players

Total Players

BANGOR BEAGLES $377,754,522 $39,727,967 $5,272,033 $24,727,967 $2,440,871 $759,129 233255
BROOKLYN BLAZERS $357,387,446 $37,392,396 $7,607,604 $22,392,396 $2,682,450 $517,550 213556
CALGARY COWBOYS $344,679,381 $37,942,203 $7,057,797 $22,942,203 $2,571,200 $628,800 233760
CAPE BRETON CELTS $406,411,816 $40,421,158 $4,578,842 $25,421,158 $2,249,400 $950,600 223254
CAPE FEAR PROWLERS $402,009,499 $43,180,593 $1,819,407 $28,180,593 $2,542,250 $657,750 223052
CHICAGO CRUSHERS $412,805,750 $36,571,393 $8,428,607 $21,571,393 $2,142,300 $1,057,700 262955
COLORADO WOLVES $465,193,826 $27,558,808 $17,441,192 $12,558,808 $2,892,214 $307,786 204262
COQUITLAM KNIGHTS $368,997,618 $28,536,500 $16,463,500 $13,536,500 $2,171,500 $1,028,500 233255
DETROIT RED WINGS $204,968,018 $34,373,349 $10,626,651 $19,373,349 $3,175,100 $24,900 233356
EDMONTON BUSCHWACKERS $427,610,105 $31,727,124 $13,272,876 $16,727,124 $2,748,000 $452,000 223658
HALIFAX HIGHLANDERS $478,916,266 $38,351,519 $6,648,481 $23,351,519 $2,892,696 $307,304 243357
HAWAII TYPHOON $419,739,380 $38,561,726 $6,438,274 $23,561,726 $2,582,244 $617,756 263763
LAS CRUCES SPURS $399,768,001 $37,807,674 $7,192,326 $22,807,674 $2,228,961 $971,039 233255
MANHATTAN ISLANDERS $350,550,463 $34,962,103 $10,037,897 $19,962,103 $2,992,500 $207,500 214566
NEWTON NIGHTMARES $263,605,893 $45,180,382 -$180,382 $30,180,382 $3,199,139 $861 233962
NORTH VAN ROCKERS $406,980,413 $30,286,588 $14,713,412 $15,286,588 $2,996,325 $203,675 204060
PENSACOLA BADGERS $352,351,897 $41,517,088 $3,482,912 $26,517,088 $3,100,725 $99,275 233255
PHILADELPHIA MADMEN $353,303,482 $37,258,964 $7,741,036 $22,258,964 $2,645,772 $554,228 233255
PINCHER CREEK PREDATORS $342,266,001 $38,051,841 $6,948,159 $23,051,841 $2,152,950 $1,047,050 252853
SAN JOSE BLASPHEMERS $443,937,590 $35,298,740 $9,701,260 $20,298,740 $2,195,500 $1,004,500 273360
SYRACUSE BULLDOGS $345,216,880 $30,406,349 $14,593,651 $15,406,349 $4,243,130 -$1,043,130 233356
VANCOUVER MILLIONAIRES $196,437,373 $34,823,559 $10,176,441 $19,823,559 $2,243,600 $956,400 233255