Login

BANGOR BEAGLES



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$27,193,376
Farm Players Total Salaries$2,160,450
Coaches Total Salaries$2,276,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days155
Pro Expenses Per Days$182,538
Pro Estimated Expenses$28,293,390
Farm Remaining Season Days143
Farm Expenses Per Days$23,332
Farm Estimated Expenses$3,336,476
Estimated Season Expenses$31,629,866
Season Salary Cap$29,148,826
Estimate Under Maximum Salary Cap of $39,000,000$9,851,174
Estimate Over Minimum Salary Cap of $14,000,000 $15,148,826
Current Bank Account$311,312,869
Projected Bank Account$279,683,003

Pro Players Salaries

Matt Duchene $2,490,178 (3)
-Salary Remaining : $2,490,178
-Salary Average : $0
-Salary Average Remaining : $0
Tyler Seguin $2,092,000 (2)
-Salary Remaining : $2,092,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Tyler Johnson $1,919,925 (2)
-Salary Remaining : $1,919,925
-Salary Average : $400,000
-Salary Average Remaining : $400,000
Sam Reinhart $1,875,000 (5)
-Salary Remaining : $1,875,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Alex Ovechkin $1,804,500 (3)
-Salary Remaining : $1,804,500
-Salary Average : $0
-Salary Average Remaining : $0
Evgeny Dadonov $1,345,960 (3)
-Salary Remaining : $1,345,960
-Salary Average : $1,064,000
-Salary Average Remaining : $1,064,000
P.K. Subban $1,325,000 (4)
-Salary Remaining : $1,325,000
-Salary Average : $0
-Salary Average Remaining : $0
Leland Irving $1,290,938 (4)
-Salary Remaining : $1,290,938
-Salary Average : $0
-Salary Average Remaining : $0
Jonathan Blum $1,159,375 (4)
-Salary Remaining : $1,159,375
-Salary Average : $0
-Salary Average Remaining : $0
Andy Rogers $1,060,000 (2)
-Salary Remaining : $1,060,000
-Salary Average : $0
-Salary Average Remaining : $0
Shayne Gostisbehere $1,000,000 (2)
-Salary Remaining : $1,000,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Derrick Pouliot $937,500 (3)
-Salary Remaining : $937,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Vladislav Namestnikov $918,000 (1)
-Salary Remaining : $918,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Jack Eichel $850,000 (3)
-Salary Remaining : $850,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Jakob Chychrun $825,000 (5)
-Salary Remaining : $825,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Dmitrij Jaskin $800,000 (1)
-Salary Remaining : $800,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Valeri Nichushkin $775,000 (1)
-Salary Remaining : $775,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Nico Hischier $750,000 (5)
-Salary Remaining : $750,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Andrei Svechnikov $750,000 (1)
-Salary Remaining : $750,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Rasmus Dahlin $750,000 (1)
-Salary Remaining : $750,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Jason Dickinson $675,000 (1)
-Salary Remaining : $675,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Mackenzie Blackwood $650,000 (3)
-Salary Remaining : $650,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Marcus Johansson $600,000 (1)
-Salary Remaining : $600,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Pavel Buchnevich $550,000 (3)
-Salary Remaining : $550,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Total Pro Players24
Salary Commitment
Year 10 : $27,193,376
Year 11 : $21,925,376
Year 12 : $15,853,451
Year 13 : $7,225,313
Salary Average Commitment
Year 10 : $2,104,000
Year 11 : $1,824,000
Year 12 : $1,344,000
Year 13 : $120,000
Salary Cap with 1 Way Contract
Year 10 : $27,193,376
Year 11 : $21,925,376
Year 12 : $15,853,451
Year 13 : $7,225,313

Farm Players Salaries

Nikita Filatov $116,075 (1)
Salary Remaining : $116,075
Salary Average : $4,000
Salary Average Remaining : $4,000
J.T. Miller $89,375 (3)
Salary Remaining : $89,375
Salary Average : $4,000
Salary Average Remaining : $4,000
Miikka Salomaki $80,000 (2)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Patrik Berglund $80,000 (1)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Ondrej Kase $80,000 (2)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Torey Krug $80,000 (1)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Anthony Cirelli $75,000 (5)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Liam Foudy $75,000 (1)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Ty Smith $75,000 (1)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Conor Timmins $75,000 (5)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Victor Söderström $75,000 (2)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Anton Lundell (Out of Payroll) $75,000 (3)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Dylan Cozens $75,000 (2)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jared McIsaac $65,000 (1)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Nolan Foote $65,000 (2)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Tyson Foerster (Out of Payroll) $65,000 (3)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
William Wallinder (Out of Payroll) $65,000 (3)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Kristian Vesalainen $60,000 (2)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Scott Wedgewood $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Ian Scott $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Alex Beaucage $60,000 (2)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Emil Bemström $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jesse Ylönen $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Benoit-Olivier Groulx $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Miles Wood $60,000 (2)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Michael Hutchinson $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
David Gustafsson $55,000 (1)
Salary Remaining : $55,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Alec Regula $55,000 (1)
Salary Remaining : $55,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Kyle Capobianco $50,000 (2)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Colby Robak $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Brandon Montour $50,000 (2)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Nikita Alexandrov $50,000 (2)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Total Farm Players32
Salary Commitment
Year 10 : $2,160,450
Year 11 : $1,149,375
Year 12 : $444,375
Year 13 : $150,000
Salary Average Commitment
Year 10 : $128,000
Year 11 : $68,000
Year 12 : $24,000
Year 13 : $8,000

BROOKLYN BLAZERS



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$29,308,150
Farm Players Total Salaries$1,687,500
Coaches Total Salaries$1,829,400
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days155
Pro Expenses Per Days$195,536
Pro Estimated Expenses$30,308,080
Farm Remaining Season Days143
Farm Expenses Per Days$17,601
Farm Estimated Expenses$2,516,943
Estimated Season Expenses$32,825,023
Season Salary Cap$30,740,650
Estimate Under Maximum Salary Cap of $39,000,000$8,259,350
Estimate Over Minimum Salary Cap of $14,000,000 $16,740,650
Current Bank Account$295,997,332
Projected Bank Account$263,172,309

Pro Players Salaries

Jonathan Huberdeau $2,453,238 (3)
-Salary Remaining : $2,453,238
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Cody Hodgson $2,340,650 (2)
-Salary Remaining : $2,340,650
-Salary Average : $0
-Salary Average Remaining : $0
Magnus Paajarvi $2,185,000 (3)
-Salary Remaining : $2,185,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Stephen Weiss $2,034,375 (2)
-Salary Remaining : $2,034,375
-Salary Average : $0
-Salary Average Remaining : $0
Nicklas Jensen $1,937,500 (3)
-Salary Remaining : $1,937,500
-Salary Average : $1,550,000
-Salary Average Remaining : $1,550,000
Ryan Murray $1,548,450 (4)
-Salary Remaining : $1,548,450
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Evan Oberg $1,484,437 (2)
-Salary Remaining : $1,484,437
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Nikita Zadorov $1,337,500 (5)
-Salary Remaining : $1,337,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Travis Hamonic $1,250,000 (2)
-Salary Remaining : $1,250,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Paul Stastny $1,249,000 (1)
-Salary Remaining : $1,249,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Alexander Radulov $1,163,000 (1)
-Salary Remaining : $1,163,000
-Salary Average : $0
-Salary Average Remaining : $0
Brendan Lemieux $1,025,000 (4)
-Salary Remaining : $1,025,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Jack Campbell $1,012,500 (2)
-Salary Remaining : $1,012,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Mirco Mueller $1,000,000 (3)
-Salary Remaining : $1,000,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Malcolm Subban $1,000,000 (2)
-Salary Remaining : $1,000,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Kevin Hayes $1,000,000 (4)
-Salary Remaining : $1,000,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Nikolay Goldobin $937,500 (3)
-Salary Remaining : $937,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Luca Sbisa $900,000 (1)
-Salary Remaining : $900,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Max Domi $800,000 (1)
-Salary Remaining : $800,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Sven Baertschi $800,000 (3)
-Salary Remaining : $800,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Aaron Ekblad $775,000 (2)
-Salary Remaining : $775,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Matt Corrente $600,000 (3)
-Salary Remaining : $600,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Brayden Point $475,000 (2)
-Salary Remaining : $475,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Total Pro Players23
Salary Commitment
Year 10 : $29,308,150
Year 11 : $25,196,150
Year 12 : $14,824,188
Year 13 : $4,910,950
Salary Average Commitment
Year 10 : $2,310,000
Year 11 : $2,190,000
Year 12 : $1,950,000
Year 13 : $160,000
Salary Cap with 1 Way Contract
Year 10 : $29,308,150
Year 11 : $25,196,150
Year 12 : $14,824,188
Year 13 : $4,910,950

Farm Players Salaries

Evgeny Svechnikov $90,000 (2)
Salary Remaining : $90,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jayce Hawryluk $80,000 (3)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Ryan Donato $80,000 (3)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Laurent Dauphin $80,000 (3)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jeremy Lauzon $80,000 (5)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Yan Kuznetsov (Out of Payroll) $75,000 (3)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Matthew Boldy $75,000 (2)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Rasmus Sandin $75,000 (1)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Cody Glass $75,000 (5)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Christian Fischer $67,500 (1)
Salary Remaining : $67,500
Salary Average : $4,000
Salary Average Remaining : $4,000
Andrew Peeke $65,000 (4)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Tobias Björnfot $65,000 (2)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Nathan Bastian $65,000 (4)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Brock Faber (Out of Payroll) $65,000 (3)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Joseph Woll $65,000 (4)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Max Gildon $65,000 (1)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Kirill Marchenko $65,000 (1)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Cam Dineen $65,000 (2)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Cross Hanas (Out of Payroll) $60,000 (3)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Alexander Campbell $60,000 (2)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Kody Clark $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Gage Goncalves (Out of Payroll) $55,000 (3)
Salary Remaining : $55,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Graeme Clarke $55,000 (2)
Salary Remaining : $55,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Dmitry Semykin $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Aaron Huglen $50,000 (2)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Total Farm Players25
Salary Commitment
Year 10 : $1,687,500
Year 11 : $1,305,000
Year 12 : $845,000
Year 13 : $350,000
Salary Average Commitment
Year 10 : $100,000
Year 11 : $76,000
Year 12 : $48,000
Year 13 : $20,000

CALGARY COWBOYS



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$27,922,895
Farm Players Total Salaries$2,042,500
Coaches Total Salaries$2,980,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days155
Pro Expenses Per Days$190,219
Pro Estimated Expenses$29,483,945
Farm Remaining Season Days143
Farm Expenses Per Days$24,206
Farm Estimated Expenses$3,461,458
Estimated Season Expenses$32,945,403
Season Salary Cap$29,835,395
Estimate Under Maximum Salary Cap of $39,000,000$9,164,605
Estimate Over Minimum Salary Cap of $14,000,000 $15,835,395
Current Bank Account$263,811,711
Projected Bank Account$230,866,308

Pro Players Salaries

Brendan Gallagher $2,213,581 (2)
-Salary Remaining : $2,213,581
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Pierre-Marc Bouchard $2,171,812 (2)
-Salary Remaining : $2,171,812
-Salary Average : $0
-Salary Average Remaining : $0
Eric Staal $1,812,500 (2)
-Salary Remaining : $1,812,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Kyle Cumiskey $1,604,063 (2)
-Salary Remaining : $1,604,063
-Salary Average : $0
-Salary Average Remaining : $0
John Gibson $1,509,375 (3)
-Salary Remaining : $1,509,375
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Nathan MacKinnon $1,298,750 (4)
-Salary Remaining : $1,298,750
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Alec Martinez $1,280,813 (2)
-Salary Remaining : $1,280,813
-Salary Average : $0
-Salary Average Remaining : $0
John Carlson $1,275,000 (5)
-Salary Remaining : $1,275,000
-Salary Average : $0
-Salary Average Remaining : $0
Ondrej Pavelec $1,250,500 (2)
-Salary Remaining : $1,250,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Mark Stone $1,219,000 (1)
-Salary Remaining : $1,219,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Shea Weber $1,192,500 (4)
-Salary Remaining : $1,192,500
-Salary Average : $0
-Salary Average Remaining : $0
Dillon Heatherington $1,000,000 (1)
-Salary Remaining : $1,000,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Tyson Barrie $900,001 (1)
-Salary Remaining : $900,001
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Brady Calla $800,000 (3)
-Salary Remaining : $800,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Jonathan Drouin $800,000 (1)
-Salary Remaining : $800,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Cale Makar $800,000 (5)
-Salary Remaining : $800,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Max Friberg $800,000 (1)
-Salary Remaining : $800,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Zach Werenski $775,000 (3)
-Salary Remaining : $775,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Sean Monahan $770,000 (1)
-Salary Remaining : $770,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Timo Meier $750,000 (2)
-Salary Remaining : $750,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Brett Howden $750,000 (4)
-Salary Remaining : $750,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Frederic Allard $650,000 (2)
-Salary Remaining : $650,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Brad Richardson $600,000 (1)
-Salary Remaining : $600,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Slater Koekkoek $600,000 (2)
-Salary Remaining : $600,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
T.J. Brodie $600,000 (1)
-Salary Remaining : $600,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Zachary Lauzon $500,000 (3)
-Salary Remaining : $500,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Total Pro Players26
Salary Commitment
Year 10 : $27,922,895
Year 11 : $21,233,894
Year 12 : $8,900,625
Year 13 : $5,316,250
Salary Average Commitment
Year 10 : $840,000
Year 11 : $520,000
Year 12 : $280,000
Year 13 : $120,000
Salary Cap with 1 Way Contract
Year 10 : $27,922,895
Year 11 : $21,233,894
Year 12 : $8,900,625
Year 13 : $5,316,250

Farm Players Salaries

Michael McCarron $112,500 (1)
Salary Remaining : $112,500
Salary Average : $4,000
Salary Average Remaining : $4,000
Jordan Greenway $105,000 (2)
Salary Remaining : $105,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Victor Rask $85,000 (3)
Salary Remaining : $85,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Ryan Merkley $75,000 (1)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jaret Anderson-Dolan $75,000 (5)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Cole Perfetti (Out of Payroll) $75,000 (3)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Cole Caufield $75,000 (2)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Lucas Johansen $75,000 (2)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Owen Tippett $75,000 (5)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Grigori Denisenko $75,000 (1)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Cale Fleury $75,000 (5)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Ryan Poehling $75,000 (5)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Nicholas Robertson $65,000 (2)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Cal Petersen $65,000 (2)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jakub Lauko $65,000 (1)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Connor Ingram $65,000 (3)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Martins Dzierkals $65,000 (2)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Josh Brook $60,000 (5)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Evan Cormier $60,000 (4)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Patrik Puistola $60,000 (2)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Pavel Dorofeyev $60,000 (2)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Linus Högberg $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Peter Mueller $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Hunter Smith $60,000 (2)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Brett Lernout $60,000 (3)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Daniil Gushchin (Out of Payroll) $55,000 (3)
Salary Remaining : $55,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Evan Barratt $55,000 (1)
Salary Remaining : $55,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Alexei Lipanov $50,000 (3)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Alexei Toropchenko $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Adin Hill $50,000 (2)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Total Farm Players30
Salary Commitment
Year 10 : $2,042,500
Year 11 : $1,490,000
Year 12 : $810,000
Year 13 : $420,000
Salary Average Commitment
Year 10 : $120,000
Year 11 : $88,000
Year 12 : $48,000
Year 13 : $24,000

CAPE BRETON CELTS



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$25,591,869
Farm Players Total Salaries$2,108,700
Coaches Total Salaries$5,465,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days155
Pro Expenses Per Days$186,451
Pro Estimated Expenses$28,899,905
Farm Remaining Season Days143
Farm Expenses Per Days$29,830
Farm Estimated Expenses$4,265,690
Estimated Season Expenses$33,165,595
Season Salary Cap$27,340,569
Estimate Under Maximum Salary Cap of $39,000,000$11,659,431
Estimate Over Minimum Salary Cap of $14,000,000 $13,340,569
Current Bank Account$346,152,632
Projected Bank Account$312,987,037

Pro Players Salaries

Ryan O'Reilly $2,767,500 (5)
-Salary Remaining : $2,767,500
-Salary Average : $0
-Salary Average Remaining : $0
Evander Kane $2,325,000 (3)
-Salary Remaining : $2,325,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Tomas Hertl $1,991,250 (3)
-Salary Remaining : $1,991,250
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Cam Ward $1,730,031 (1)
-Salary Remaining : $1,730,031
-Salary Average : $0
-Salary Average Remaining : $0
Nicklas Backstrom $1,437,500 (3)
-Salary Remaining : $1,437,500
-Salary Average : $0
-Salary Average Remaining : $0
Joel Armia $1,305,000 (2)
-Salary Remaining : $1,305,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Ty Rattie $1,218,713 (3)
-Salary Remaining : $1,218,713
-Salary Average : $40,000
-Salary Average Remaining : $40,000
T.J. Hensick $1,196,250 (1)
-Salary Remaining : $1,196,250
-Salary Average : $0
-Salary Average Remaining : $0
Lars Eller $1,159,375 (1)
-Salary Remaining : $1,159,375
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Connor Murphy $1,087,500 (2)
-Salary Remaining : $1,087,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Kris Russell $1,060,000 (2)
-Salary Remaining : $1,060,000
-Salary Average : $0
-Salary Average Remaining : $0
Jake Gardiner $1,000,000 (2)
-Salary Remaining : $1,000,000
-Salary Average : $0
-Salary Average Remaining : $0
Nick Leddy $937,500 (2)
-Salary Remaining : $937,500
-Salary Average : $0
-Salary Average Remaining : $0
Tony DeAngelo $937,500 (5)
-Salary Remaining : $937,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Tom Wilson $911,250 (1)
-Salary Remaining : $911,250
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Juuse Saros $877,500 (1)
-Salary Remaining : $877,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Mitch Marner $825,000 (3)
-Salary Remaining : $825,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Jannik Hansen $825,000 (2)
-Salary Remaining : $825,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Sebastian Aho $750,000 (3)
-Salary Remaining : $750,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Rasmus Ristolainen $750,000 (1)
-Salary Remaining : $750,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Scott Laughton $500,000 (2)
-Salary Remaining : $500,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Total Pro Players21
Salary Commitment
Year 10 : $25,591,869
Year 11 : $18,967,463
Year 12 : $12,252,463
Year 13 : $3,705,000
Salary Average Commitment
Year 10 : $560,000
Year 11 : $400,000
Year 12 : $240,000
Year 13 : $40,000
Salary Cap with 1 Way Contract
Year 10 : $25,591,869
Year 11 : $18,967,463
Year 12 : $12,252,463
Year 13 : $3,705,000

Farm Players Salaries

Laurent Brossoit $126,000 (3)
Salary Remaining : $126,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Luke Kunin $82,500 (4)
Salary Remaining : $82,500
Salary Average : $4,000
Salary Average Remaining : $4,000
Alex Newhook $75,000 (2)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Thomas Harley $75,000 (2)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
John-Jason Peterka (Out of Payroll) $75,000 (3)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Rasmus Kupari $75,000 (1)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Morgan Frost $75,000 (4)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Martin Nečas $75,000 (5)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Mike Matheson $72,700 (1)
Salary Remaining : $72,700
Salary Average : $4,000
Salary Average Remaining : $4,000
Jaroslav Halak $67,500 (1)
Salary Remaining : $67,500
Salary Average : $4,000
Salary Average Remaining : $4,000
Josh Mahura $65,000 (1)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Rasmus Asplund $65,000 (1)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Helge Grans (Out of Payroll) $65,000 (3)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Raphael Lavoie $65,000 (2)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Alexandre Texier $65,000 (4)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Bode Wilde $65,000 (1)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jamieson Rees $60,000 (2)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Luke Evangelista (Out of Payroll) $60,000 (3)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Martin Fehérváry $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Blake McLaughlin $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
William Bitten $55,000 (1)
Salary Remaining : $55,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Robin Salo $55,000 (1)
Salary Remaining : $55,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Martin Chromiak (Out of Payroll) $55,000 (3)
Salary Remaining : $55,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Simon Lundmark $55,000 (2)
Salary Remaining : $55,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Sean Farrell (Out of Payroll) $55,000 (3)
Salary Remaining : $55,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Philippe Myers $55,000 (1)
Salary Remaining : $55,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Conor Garland $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Nicolas Meloche $50,000 (2)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Justus Annunen $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Antonio Stranges (Out of Payroll) $50,000 (3)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Erik Portillo $50,000 (2)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Allan McShane $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Dominic Turgeon $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Total Farm Players33
Salary Commitment
Year 10 : $2,108,700
Year 11 : $1,213,500
Year 12 : $783,500
Year 13 : $297,500
Salary Average Commitment
Year 10 : $132,000
Year 11 : $72,000
Year 12 : $44,000
Year 13 : $16,000

CAPE FEAR PROWLERS



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$27,961,406
Farm Players Total Salaries$2,272,250
Coaches Total Salaries$2,100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days155
Pro Expenses Per Days$185,557
Pro Estimated Expenses$28,761,335
Farm Remaining Season Days143
Farm Expenses Per Days$24,981
Farm Estimated Expenses$3,572,283
Estimated Season Expenses$32,333,618
Season Salary Cap$30,038,656
Estimate Under Maximum Salary Cap of $39,000,000$8,961,344
Estimate Over Minimum Salary Cap of $14,000,000 $16,038,656
Current Bank Account$346,116,384
Projected Bank Account$313,782,766

Pro Players Salaries

Victor Hedman $2,484,375 (5)
-Salary Remaining : $2,484,375
-Salary Average : $0
-Salary Average Remaining : $0
Patrick Sharp $2,478,750 (2)
-Salary Remaining : $2,478,750
-Salary Average : $0
-Salary Average Remaining : $0
Ryan Nugent-Hopkins $2,228,125 (3)
-Salary Remaining : $2,228,125
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Marc-Andre Fleury $2,102,500 (3)
-Salary Remaining : $2,102,500
-Salary Average : $0
-Salary Average Remaining : $0
Adam Larsson $1,875,000 (2)
-Salary Remaining : $1,875,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Jacob Josefson $1,631,250 (3)
-Salary Remaining : $1,631,250
-Salary Average : $0
-Salary Average Remaining : $0
Brandon Saad $1,625,000 (4)
-Salary Remaining : $1,625,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Jonathan Toews $1,537,500 (4)
-Salary Remaining : $1,537,500
-Salary Average : $0
-Salary Average Remaining : $0
Jeff Skinner $1,494,281 (3)
-Salary Remaining : $1,494,281
-Salary Average : $0
-Salary Average Remaining : $0
Jared Spurgeon $1,250,625 (2)
-Salary Remaining : $1,250,625
-Salary Average : $0
-Salary Average Remaining : $0
Frederik Andersen $1,233,375 (2)
-Salary Remaining : $1,233,375
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Anton Stralman $1,145,625 (1)
-Salary Remaining : $1,145,625
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Sam Bennett $900,000 (2)
-Salary Remaining : $900,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Nino Niederreiter $875,000 (3)
-Salary Remaining : $875,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Andrej Sekera $800,000 (1)
-Salary Remaining : $800,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Bryan Little $800,000 (1)
-Salary Remaining : $800,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Travis Sanheim $750,000 (2)
-Salary Remaining : $750,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Jakub Vrana $750,000 (1)
-Salary Remaining : $750,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Jake McCabe $675,000 (3)
-Salary Remaining : $675,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Spencer Foo $675,000 (1)
-Salary Remaining : $675,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Jesper Bratt $650,000 (4)
-Salary Remaining : $650,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Total Pro Players21
Salary Commitment
Year 10 : $27,961,406
Year 11 : $23,790,781
Year 12 : $15,303,031
Year 13 : $6,296,875
Salary Average Commitment
Year 10 : $560,000
Year 11 : $360,000
Year 12 : $200,000
Year 13 : $80,000
Salary Cap with 1 Way Contract
Year 10 : $27,961,406
Year 11 : $23,790,781
Year 12 : $15,303,031
Year 13 : $6,296,875

Farm Players Salaries

Antti Raanta $156,250 (3)
Salary Remaining : $156,250
Salary Average : $4,000
Salary Average Remaining : $4,000
Esa Lindell $100,000 (4)
Salary Remaining : $100,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Brandon Kozun $100,000 (2)
Salary Remaining : $100,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Warren Foegele $90,750 (5)
Salary Remaining : $90,750
Salary Average : $4,000
Salary Average Remaining : $4,000
Christian Dvorak $83,750 (3)
Salary Remaining : $83,750
Salary Average : $4,000
Salary Average Remaining : $4,000
Drake Batherson $82,500 (5)
Salary Remaining : $82,500
Salary Average : $4,000
Salary Average Remaining : $4,000
Vladislav Kamenev $80,000 (3)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jesperi Kotkaniemi $77,500 (1)
Salary Remaining : $77,500
Salary Average : $4,000
Salary Average Remaining : $4,000
Philip Broberg $75,000 (2)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Tage Thompson $75,000 (3)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Sam Steel $75,000 (4)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Moritz Seider $75,000 (2)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Marco Rossi (Out of Payroll) $75,000 (3)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Henri Jokiharju $75,000 (5)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Chris Tierney $71,500 (2)
Salary Remaining : $71,500
Salary Average : $4,000
Salary Average Remaining : $4,000
Felix Sandstrom $65,000 (2)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Adam Beckman $65,000 (2)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Adam Fox $65,000 (4)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Taylor Raddysh $65,000 (3)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Parker Wotherspoon $65,000 (2)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Ukko-Pekka Luukkonen $60,000 (3)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Topi Niemelä (Out of Payroll) $60,000 (3)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Roby Järventie (Out of Payroll) $60,000 (3)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Calen Addison $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Gabriel Fortier $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Cody Ceci $60,000 (2)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Filip Gustavsson $55,000 (2)
Salary Remaining : $55,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Nikolai Kulemin $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Chris Bigras $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Devante Smith-Pelly $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Marcus Pettersson $50,000 (2)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Hudson Fasching $40,000 (1)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Total Farm Players32
Salary Commitment
Year 10 : $2,272,250
Year 11 : $1,884,750
Year 12 : $1,203,250
Year 13 : $488,250
Salary Average Commitment
Year 10 : $128,000
Year 11 : $100,000
Year 12 : $60,000
Year 13 : $24,000

CHICAGO CRUSHERS



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$27,265,639
Farm Players Total Salaries$2,107,600
Coaches Total Salaries$2,975,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days155
Pro Expenses Per Days$188,649
Pro Estimated Expenses$29,240,595
Farm Remaining Season Days143
Farm Expenses Per Days$21,731
Farm Estimated Expenses$3,107,533
Estimated Season Expenses$32,348,128
Season Salary Cap$29,058,239
Estimate Under Maximum Salary Cap of $39,000,000$9,941,761
Estimate Over Minimum Salary Cap of $14,000,000 $15,058,239
Current Bank Account$302,221,407
Projected Bank Account$269,873,279

Pro Players Salaries

Drew Doughty $2,622,375 (4)
-Salary Remaining : $2,622,375
-Salary Average : $0
-Salary Average Remaining : $0
Anze Kopitar $2,524,500 (2)
-Salary Remaining : $2,524,500
-Salary Average : $0
-Salary Average Remaining : $0
Johnny Gaudreau $2,237,900 (3)
-Salary Remaining : $2,237,900
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Elias Lindholm $2,175,000 (5)
-Salary Remaining : $2,175,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Ryan Ellis $1,987,500 (2)
-Salary Remaining : $1,987,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
David Pastrnak $1,592,500 (4)
-Salary Remaining : $1,592,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Andrew Ladd $1,223,989 (2)
-Salary Remaining : $1,223,989
-Salary Average : $40,000
-Salary Average Remaining : $40,000
David Krejci $1,125,000 (2)
-Salary Remaining : $1,125,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Matt Murray $1,103,125 (3)
-Salary Remaining : $1,103,125
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Ben Bishop $1,086,750 (1)
-Salary Remaining : $1,086,750
-Salary Average : $0
-Salary Average Remaining : $0
Robin Lehner $1,000,000 (4)
-Salary Remaining : $1,000,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Drew Stafford $987,000 (1)
-Salary Remaining : $987,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Zach Bogosian $925,000 (1)
-Salary Remaining : $925,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Nikolaj Ehlers $825,000 (2)
-Salary Remaining : $825,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Josh Morrissey $750,000 (1)
-Salary Remaining : $750,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Noah Hanifin $750,000 (3)
-Salary Remaining : $750,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Ryan Wilson $700,000 (1)
-Salary Remaining : $700,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Matt Nieto $700,000 (1)
-Salary Remaining : $700,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Will Karlsson $625,000 (2)
-Salary Remaining : $625,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Mikael Backlund $625,000 (1)
-Salary Remaining : $625,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Ben Smith $600,000 (1)
-Salary Remaining : $600,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Nick Cousins $600,000 (1)
-Salary Remaining : $600,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Gilbert Brule $500,000 (1)
-Salary Remaining : $500,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Total Pro Players23
Salary Commitment
Year 10 : $27,265,639
Year 11 : $19,791,889
Year 12 : $11,480,900
Year 13 : $7,389,875
Salary Average Commitment
Year 10 : $800,000
Year 11 : $440,000
Year 12 : $240,000
Year 13 : $120,000
Salary Cap with 1 Way Contract
Year 10 : $27,265,639
Year 11 : $19,791,889
Year 12 : $11,480,900
Year 13 : $7,389,875

Farm Players Salaries

Jordan Binnington $100,000 (4)
Salary Remaining : $100,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Glenn Gawdin $95,000 (3)
Salary Remaining : $95,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Martin Frk $75,600 (3)
Salary Remaining : $75,600
Salary Average : $4,000
Salary Average Remaining : $4,000
Jake Bean $75,000 (4)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Connor Zary (Out of Payroll) $75,000 (3)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Oliver Wahlstrom $75,000 (1)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Christian Folin $71,700 (1)
Salary Remaining : $71,700
Salary Average : $4,000
Salary Average Remaining : $4,000
Brady Skjei $70,000 (1)
Salary Remaining : $70,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Chris Tanev $66,300 (3)
Salary Remaining : $66,300
Salary Average : $4,000
Salary Average Remaining : $4,000
Jeremie Poirier (Out of Payroll) $65,000 (3)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Mavrik Bourque (Out of Payroll) $65,000 (3)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jordan Kyrou $65,000 (4)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Rasmus Andersson $65,000 (2)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Dillon Dube $65,000 (4)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Andrew Mangiapane $65,000 (3)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Nils Lundkvist $65,000 (1)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Tyler Parsons $65,000 (4)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Akil Thomas $65,000 (1)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Ryan O'Rourke (Out of Payroll) $60,000 (3)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Charlie Coyle $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jayden Struble $55,000 (2)
Salary Remaining : $55,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Joel Hofer $55,000 (2)
Salary Remaining : $55,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Dmitri Zavgorodny $55,000 (2)
Salary Remaining : $55,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Andrew Nielsen $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Mathias Emilio Pettersen $50,000 (2)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Kevin Porter $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
William Carrier $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Oliver Bjorkstrand $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Nick Holden $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Tim Kennedy $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
John Farinacci $50,000 (2)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Landon Slaggert (Out of Payroll) $50,000 (3)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Nick Shore $44,000 (2)
Salary Remaining : $44,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Linus Soderstrom $40,000 (2)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Total Farm Players34
Salary Commitment
Year 10 : $2,107,600
Year 11 : $1,400,900
Year 12 : $986,900
Year 13 : $370,000
Salary Average Commitment
Year 10 : $136,000
Year 11 : $88,000
Year 12 : $56,000
Year 13 : $20,000

COLORADO WOLVES



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Den
Level 1: 6000 - $100 - 0 - 0.00%
Level 2: 5000 - $70 - 0 - 0.00%
Level 3: 2000 - $50 - 0 - 0.00%
Level 4: 4000 - $30 - 0 - 0.00%
Luxury : 1000 - $250 - 0 - 0.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $25 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$18,390,597
Farm Players Total Salaries$2,452,811
Coaches Total Salaries$2,132,000
Luxury Taxe Total$0
Special Salary Cap Value$421,850
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days155
Pro Expenses Per Days$125,952
Pro Estimated Expenses$19,522,560
Farm Remaining Season Days143
Farm Expenses Per Days$24,146
Farm Estimated Expenses$3,452,878
Estimated Season Expenses$22,975,438
Season Salary Cap$20,955,258
Estimate Under Maximum Salary Cap of $39,000,000$18,044,742
Estimate Over Minimum Salary Cap of $14,000,000 $6,955,258
Current Bank Account$365,793,865
Projected Bank Account$342,818,427

Pro Players Salaries

Milan Michalek $1,571,875 (1)
-Salary Remaining : $1,571,875
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Pavel Vorobiev $1,527,222 (1)
-Salary Remaining : $1,527,222
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Jesse Joensuu $1,437,500 (3)
-Salary Remaining : $1,437,500
-Salary Average : $0
-Salary Average Remaining : $0
Samu Perhonen $1,119,000 (5)
-Salary Remaining : $1,119,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Jordan Schmaltz $1,060,000 (4)
-Salary Remaining : $1,060,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Emile Poirier $1,000,000 (4)
-Salary Remaining : $1,000,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Jesse Puljujarvi $950,000 (4)
-Salary Remaining : $950,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Sam Morin $937,500 (5)
-Salary Remaining : $937,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Nick Ritchie $937,500 (5)
-Salary Remaining : $937,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Brandon Gormley $850,000 (3)
-Salary Remaining : $850,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Anthony Duclair $750,000 (5)
-Salary Remaining : $750,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Michael Rasmussen $750,000 (5)
-Salary Remaining : $750,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Dante Fabbro $750,000 (4)
-Salary Remaining : $750,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Ivan Provorov $750,000 (3)
-Salary Remaining : $750,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Mikhail Sergachev $750,000 (4)
-Salary Remaining : $750,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Travis Konecny $725,000 (3)
-Salary Remaining : $725,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Nick Schmaltz $675,000 (2)
-Salary Remaining : $675,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Denis Gurianov $675,000 (3)
-Salary Remaining : $675,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Eric Comrie $650,000 (1)
-Salary Remaining : $650,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Yakov Trenin $525,000 (1)
-Salary Remaining : $525,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Total Pro Players20
Salary Commitment
Year 10 : $18,390,597
Year 11 : $14,116,500
Year 12 : $13,441,500
Year 13 : $9,004,000
Salary Average Commitment
Year 10 : $760,000
Year 11 : $600,000
Year 12 : $560,000
Year 13 : $400,000
Salary Cap with 1 Way Contract
Year 10 : $18,390,597
Year 11 : $14,116,500
Year 12 : $13,441,500
Year 13 : $9,004,000

Farm Players Salaries

Dan Fritsche $156,250 (4)
Salary Remaining : $156,250
Salary Average : $4,000
Salary Average Remaining : $4,000
Scott Glennie $145,313 (4)
Salary Remaining : $145,313
Salary Average : $4,000
Salary Average Remaining : $4,000
Carl Gunnarsson $135,000 (3)
Salary Remaining : $135,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Michal Neuvirth $98,049 (1)
Salary Remaining : $98,049
Salary Average : $4,000
Salary Average Remaining : $4,000
Matt Puempel $80,000 (5)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Damon Severson $80,000 (5)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Kailer Yamamoto $75,000 (5)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Martin Kaut $75,000 (1)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Yaroslav Askarov (Out of Payroll) $75,000 (3)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jay O'Brien $70,000 (1)
Salary Remaining : $70,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Keith Aulie $68,200 (1)
Salary Remaining : $68,200
Salary Average : $4,000
Salary Average Remaining : $4,000
Jacob Bernard-Docker $65,000 (1)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Kirill Ustimenko $65,000 (5)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Ryan Suzuki $65,000 (2)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Brayden Tracey $65,000 (2)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Nick Merkley $65,000 (3)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Filip Johansson $65,000 (1)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Kasper Bjorkqvist $65,000 (4)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jake Neighbours (Out of Payroll) $65,000 (3)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Cliff Pu $65,000 (4)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Conner Bleackley $65,000 (2)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jackson Lacombe $60,000 (2)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Antti Tuomisto $60,000 (2)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Tyler Kleven (Out of Payroll) $60,000 (3)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jonathan Tychonick $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Thomas Bordeleau (Out of Payroll) $60,000 (3)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Drew Helleson $55,000 (2)
Salary Remaining : $55,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Erik Cernak $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Lance Bouma $50,000 (4)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Robin Kovacs $50,000 (4)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Dmitri Voronkov $50,000 (2)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Samuel Knazko (Out of Payroll) $50,000 (3)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Matt Grzelcyk $50,000 (3)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Linus Omark $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jon Kalinski $40,000 (2)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Total Farm Players35
Salary Commitment
Year 10 : $2,452,811
Year 11 : $1,851,562
Year 12 : $1,391,562
Year 13 : $831,562
Salary Average Commitment
Year 10 : $140,000
Year 11 : $104,000
Year 12 : $72,000
Year 13 : $40,000

COQUITLAM KNIGHTS



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$28,145,262
Farm Players Total Salaries$1,631,500
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days155
Pro Expenses Per Days$181,582
Pro Estimated Expenses$28,145,210
Farm Remaining Season Days143
Farm Expenses Per Days$21,899
Farm Estimated Expenses$3,131,557
Estimated Season Expenses$31,276,767
Season Salary Cap$29,526,762
Estimate Under Maximum Salary Cap of $39,000,000$9,473,238
Estimate Over Minimum Salary Cap of $14,000,000 $15,526,762
Current Bank Account$291,527,988
Projected Bank Account$260,251,221

Pro Players Salaries

Victor Uchevatov $2,409,412 (1)
-Salary Remaining : $2,409,412
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Andrew Cogliano $2,328,750 (2)
-Salary Remaining : $2,328,750
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Taylor Hall $2,153,750 (2)
-Salary Remaining : $2,153,750
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Matt D'Agostini $1,750,000 (1)
-Salary Remaining : $1,750,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Kris Letang $1,475,000 (3)
-Salary Remaining : $1,475,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Andrej Meszaros $1,400,000 (1)
-Salary Remaining : $1,400,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Cory Schneider $1,288,850 (2)
-Salary Remaining : $1,288,850
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Brett Pesce $1,219,000 (3)
-Salary Remaining : $1,219,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Charlie McAvoy $1,125,000 (4)
-Salary Remaining : $1,125,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Ivan Barbashev $1,012,500 (5)
-Salary Remaining : $1,012,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Tristan Jarry $1,007,500 (4)
-Salary Remaining : $1,007,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Andrei Loktionov $1,000,500 (1)
-Salary Remaining : $1,000,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Jaden Schwartz $1,000,000 (3)
-Salary Remaining : $1,000,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Sebastian Collberg $987,500 (2)
-Salary Remaining : $987,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Jamie Oleksiak $937,500 (2)
-Salary Remaining : $937,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Steve Downie $800,000 (4)
-Salary Remaining : $800,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Ryan O'Marra $800,000 (2)
-Salary Remaining : $800,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Sam Kurker $800,000 (4)
-Salary Remaining : $800,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Kevin Fiala $775,000 (2)
-Salary Remaining : $775,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Pierre-Luc Dubois $750,000 (4)
-Salary Remaining : $750,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Jake DeBrusk $675,000 (3)
-Salary Remaining : $675,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Alex Tuch $650,000 (2)
-Salary Remaining : $650,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Matt Clark $600,000 (4)
-Salary Remaining : $600,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Denis Bodrov $600,000 (1)
-Salary Remaining : $600,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Luke Adam $600,000 (4)
-Salary Remaining : $600,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Total Pro Players25
Salary Commitment
Year 10 : $28,145,262
Year 11 : $20,985,350
Year 12 : $11,064,000
Year 13 : $6,695,000
Salary Average Commitment
Year 10 : $1,000,000
Year 11 : $800,000
Year 12 : $480,000
Year 13 : $320,000
Salary Cap with 1 Way Contract
Year 10 : $28,145,262
Year 11 : $20,985,350
Year 12 : $11,064,000
Year 13 : $6,695,000

Farm Players Salaries

Dominik Masin $88,000 (2)
Salary Remaining : $88,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Derek Forbort $87,500 (2)
Salary Remaining : $87,500
Salary Average : $4,000
Salary Average Remaining : $4,000
Brady Tkachuk $75,000 (1)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Lawson Crouse $75,000 (1)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Justin Barron (Out of Payroll) $75,000 (3)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Julien Gauthier $75,000 (4)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Samuel Poulin $75,000 (2)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Josh Norris $75,000 (5)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Mario Ferraro $66,000 (3)
Salary Remaining : $66,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Ilya Nikolaev $65,000 (2)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Serron Noel $65,000 (1)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jacob Larsson $65,000 (3)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Lias Andersson $65,000 (3)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Ryan Lindgren $65,000 (4)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Emil Andrae (Out of Payroll) $65,000 (3)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Matt Villalta $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Emil Heineman (Out of Payroll) $60,000 (3)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Maxim Cajkovic $60,000 (2)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Maksim Zhukov $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Layton Ahac $55,000 (2)
Salary Remaining : $55,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jordan Harris $55,000 (1)
Salary Remaining : $55,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Leevi Merilainen (Out of Payroll) $50,000 (3)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jack Roslovic $50,000 (2)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Joey Keane $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Yegor Spiridonov $50,000 (2)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Total Farm Players25
Salary Commitment
Year 10 : $1,631,500
Year 11 : $1,191,500
Year 12 : $661,000
Year 13 : $215,000
Salary Average Commitment
Year 10 : $100,000
Year 11 : $72,000
Year 12 : $40,000
Year 13 : $12,000

DETROIT RED WINGS



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$29,540,715
Farm Players Total Salaries$2,334,300
Coaches Total Salaries$2,555,300
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days155
Pro Expenses Per Days$200,613
Pro Estimated Expenses$31,095,015
Farm Remaining Season Days143
Farm Expenses Per Days$23,324
Farm Estimated Expenses$3,335,332
Estimated Season Expenses$34,430,347
Season Salary Cap$31,510,015
Estimate Under Maximum Salary Cap of $39,000,000$7,489,985
Estimate Over Minimum Salary Cap of $14,000,000 $17,510,015
Current Bank Account$133,799,493
Projected Bank Account$99,369,146

Pro Players Salaries

Andrew Raycroft $4,607,774 (2)
-Salary Remaining : $4,607,774
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Pascal Leclaire $2,365,686 (2)
-Salary Remaining : $2,365,686
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Jarome Iginla $2,364,780 (1)
-Salary Remaining : $2,364,780
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Phil Kessel $2,324,800 (2)
-Salary Remaining : $2,324,800
-Salary Average : $0
-Salary Average Remaining : $0
Jordan Caron $1,894,237 (4)
-Salary Remaining : $1,894,237
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Stefan Della Rovere $1,762,000 (4)
-Salary Remaining : $1,762,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Artem Anisimov $1,563,563 (3)
-Salary Remaining : $1,563,563
-Salary Average : $0
-Salary Average Remaining : $0
Keith Yandle $1,525,000 (5)
-Salary Remaining : $1,525,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
T.J. Galiardi $1,476,000 (4)
-Salary Remaining : $1,476,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Stefan Legein $1,250,000 (3)
-Salary Remaining : $1,250,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Patric Hornqvist $1,000,000 (3)
-Salary Remaining : $1,000,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Boo Nieves $1,000,000 (5)
-Salary Remaining : $1,000,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Doug Rogers $1,000,000 (2)
-Salary Remaining : $1,000,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Michael Dal Colle $1,000,000 (5)
-Salary Remaining : $1,000,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Jacob Trouba $934,375 (3)
-Salary Remaining : $934,375
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Michael Stone $897,500 (3)
-Salary Remaining : $897,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Julius Honka $775,000 (1)
-Salary Remaining : $775,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Rob Fabbri $700,000 (2)
-Salary Remaining : $700,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Mark Pysyk $600,000 (2)
-Salary Remaining : $600,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Carl Dahlstrom $500,000 (1)
-Salary Remaining : $500,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Total Pro Players20
Salary Commitment
Year 10 : $29,540,715
Year 11 : $25,900,935
Year 12 : $14,302,675
Year 13 : $8,657,237
Salary Average Commitment
Year 10 : $720,000
Year 11 : $600,000
Year 12 : $400,000
Year 13 : $240,000
Salary Cap with 1 Way Contract
Year 10 : $29,540,715
Year 11 : $25,900,935
Year 12 : $14,302,675
Year 13 : $8,657,237

Farm Players Salaries

Jason Zucker $103,800 (4)
Salary Remaining : $103,800
Salary Average : $4,000
Salary Average Remaining : $4,000
James Reimer $103,750 (3)
Salary Remaining : $103,750
Salary Average : $4,000
Salary Average Remaining : $4,000
Kyle Chipchura $100,000 (1)
Salary Remaining : $100,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Alexei Cherepanov $100,000 (1)
Salary Remaining : $100,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Nikita Scherbak $98,000 (4)
Salary Remaining : $98,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Casey Mittelstadt $92,500 (5)
Salary Remaining : $92,500
Salary Average : $4,000
Salary Average Remaining : $4,000
Nicolas Hague $87,500 (5)
Salary Remaining : $87,500
Salary Average : $4,000
Salary Average Remaining : $4,000
Jakub Zboril $81,250 (4)
Salary Remaining : $81,250
Salary Average : $4,000
Salary Average Remaining : $4,000
Max Jones $81,250 (4)
Salary Remaining : $81,250
Salary Average : $4,000
Salary Average Remaining : $4,000
Madison Bowey $81,250 (1)
Salary Remaining : $81,250
Salary Average : $4,000
Salary Average Remaining : $4,000
Dylan Holloway (Out of Payroll) $75,000 (3)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Brendan Perlini $75,000 (2)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Kieffer Bellows $75,000 (4)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Aleksi Heponiemi $65,000 (5)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Noel Gunler (Out of Payroll) $65,000 (3)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Ian McCoshen $65,000 (1)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Mads Sogaard $65,000 (2)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jake Oettinger $65,000 (5)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
William Cuylle (Out of Payroll) $60,000 (3)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Matt Robertson $60,000 (2)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Kaedan Korczak $60,000 (2)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Filip Westerlund $60,000 (3)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Alexander Volkov $60,000 (3)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Aliaksei Protas $60,000 (2)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Nick Bjugstad $60,000 (3)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jacob Ragnarsson $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Joel Blomqvist (Out of Payroll) $60,000 (3)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Dillion Hamaliuk $55,000 (2)
Salary Remaining : $55,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Seth Barton $55,000 (1)
Salary Remaining : $55,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jan Bednář (Out of Payroll) $55,000 (3)
Salary Remaining : $55,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Joni Jurmo (Out of Payroll) $50,000 (3)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Matthew Stienburg $50,000 (2)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Xavier Bernard $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Total Farm Players33
Salary Commitment
Year 10 : $2,334,300
Year 11 : $1,823,050
Year 12 : $1,398,050
Year 13 : $749,300
Salary Average Commitment
Year 10 : $132,000
Year 11 : $104,000
Year 12 : $76,000
Year 13 : $36,000

EDMONTON BUSCHWACKERS



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$26,155,293
Farm Players Total Salaries$1,994,750
Coaches Total Salaries$2,426,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days155
Pro Expenses Per Days$175,995
Pro Estimated Expenses$27,279,225
Farm Remaining Season Days143
Farm Expenses Per Days$23,054
Farm Estimated Expenses$3,296,722
Estimated Season Expenses$30,575,947
Season Salary Cap$27,845,043
Estimate Under Maximum Salary Cap of $39,000,000$11,154,957
Estimate Over Minimum Salary Cap of $14,000,000 $13,845,043
Current Bank Account$342,068,509
Projected Bank Account$311,492,562

Pro Players Salaries

Kyle Turris $2,379,688 (5)
-Salary Remaining : $2,379,688
-Salary Average : $0
-Salary Average Remaining : $0
Pavel Datsyuk $2,301,200 (3)
-Salary Remaining : $2,301,200
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Cam Fowler $2,285,625 (3)
-Salary Remaining : $2,285,625
-Salary Average : $0
-Salary Average Remaining : $0
Wayne Simmonds $1,958,780 (3)
-Salary Remaining : $1,958,780
-Salary Average : $0
-Salary Average Remaining : $0
Filip Forsberg $1,650,250 (4)
-Salary Remaining : $1,650,250
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Alex Goligoski $1,400,000 (3)
-Salary Remaining : $1,400,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Kaspars Daugavins $1,375,000 (2)
-Salary Remaining : $1,375,000
-Salary Average : $0
-Salary Average Remaining : $0
Maxim Mayorov $1,250,000 (3)
-Salary Remaining : $1,250,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Jonathan Quick $1,113,500 (2)
-Salary Remaining : $1,113,500
-Salary Average : $0
-Salary Average Remaining : $0
Kevin Shattenkirk $1,093,750 (3)
-Salary Remaining : $1,093,750
-Salary Average : $0
-Salary Average Remaining : $0
Marc Staal $1,060,000 (2)
-Salary Remaining : $1,060,000
-Salary Average : $0
-Salary Average Remaining : $0
Dale Mitchell $1,027,500 (1)
-Salary Remaining : $1,027,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Kyle Connor $825,000 (3)
-Salary Remaining : $825,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Leon Draisaitl $825,000 (2)
-Salary Remaining : $825,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Kasperi Kapanen $775,000 (2)
-Salary Remaining : $775,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Darnell Nurse $750,000 (1)
-Salary Remaining : $750,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Frederik Gauthier $675,000 (1)
-Salary Remaining : $675,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Marc-Olivier Roy $660,000 (4)
-Salary Remaining : $660,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Boris Katchouk $650,000 (4)
-Salary Remaining : $650,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Matt Nickerson $600,000 (1)
-Salary Remaining : $600,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Jake Allen $500,000 (1)
-Salary Remaining : $500,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Brandon Carlo $500,000 (1)
-Salary Remaining : $500,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Milan Lucic $500,000 (2)
-Salary Remaining : $500,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Total Pro Players23
Salary Commitment
Year 10 : $26,155,293
Year 11 : $22,102,793
Year 12 : $16,454,293
Year 13 : $5,339,938
Salary Average Commitment
Year 10 : $640,000
Year 11 : $400,000
Year 12 : $280,000
Year 13 : $120,000
Salary Cap with 1 Way Contract
Year 10 : $26,155,293
Year 11 : $22,102,793
Year 12 : $16,454,293
Year 13 : $5,339,938

Farm Players Salaries

Joel Broda $105,500 (5)
Salary Remaining : $105,500
Salary Average : $4,000
Salary Average Remaining : $4,000
Xavier Ouellet $100,000 (4)
Salary Remaining : $100,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Anthony Stolarz $100,000 (4)
Salary Remaining : $100,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Chris Stewart $82,500 (3)
Salary Remaining : $82,500
Salary Average : $4,000
Salary Average Remaining : $4,000
Keegan Lowe $80,000 (5)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jujhar Khaira $80,000 (2)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Trent Frederic $75,000 (2)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jack Quinn (Out of Payroll) $75,000 (3)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Ville Pokka $67,500 (4)
Salary Remaining : $67,500
Salary Average : $4,000
Salary Average Remaining : $4,000
Lukas Reichel (Out of Payroll) $65,000 (3)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Matthew Cairns $65,000 (3)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Lassi Thomson $65,000 (2)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Janne Kuokkanen $65,000 (3)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Samuel Fagemo $65,000 (2)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Philip Gogulla $63,000 (1)
Salary Remaining : $63,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Stefan Elliott $62,500 (1)
Salary Remaining : $62,500
Salary Average : $4,000
Salary Average Remaining : $4,000
Cameron Abney $62,500 (1)
Salary Remaining : $62,500
Salary Average : $0
Salary Average Remaining : $0
Roni Hirvonen (Out of Payroll) $60,000 (3)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Lauri Korpikoski $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Ilya Konovalov $60,000 (2)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Michael Del Zotto $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Adam Ginning $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Theo Ruth $56,250 (2)
Salary Remaining : $56,250
Salary Average : $4,000
Salary Average Remaining : $4,000
Jack Finley (Out of Payroll) $55,000 (3)
Salary Remaining : $55,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Olivier Rodrigue $55,000 (1)
Salary Remaining : $55,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Matt Kassian $50,000 (2)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Caleb Jones $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Quinn Olson $50,000 (2)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Nico Gross $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Nico Daws (Out of Payroll) $50,000 (3)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Total Farm Players30
Salary Commitment
Year 10 : $1,994,750
Year 11 : $1,471,750
Year 12 : $970,500
Year 13 : $453,000
Salary Average Commitment
Year 10 : $116,000
Year 11 : $84,000
Year 12 : $52,000
Year 13 : $20,000

HALIFAX HIGHLANDERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameHalf Moon House
Level 1: 6200 - $100 - 0 - 0.00%
Level 2: 5200 - $62 - 0 - 0.00%
Level 3: 2200 - $36 - 0 - 0.00%
Level 4: 4200 - $25 - 0 - 0.00%
Luxury : 1200 - $210 - 0 - 0.00%
Total Capacity :19000
Farm
Farm Level 1: 2000 - $42 - 0 - 0.00%
Farm Level 2: 1000 - $22 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$32,918,447
Farm Players Total Salaries$1,977,460
Coaches Total Salaries$2,249,400
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days155
Pro Expenses Per Days$218,829
Pro Estimated Expenses$33,918,495
Farm Remaining Season Days143
Farm Expenses Per Days$22,565
Farm Estimated Expenses$3,226,795
Estimated Season Expenses$37,145,290
Season Salary Cap$34,705,907
Estimate Under Maximum Salary Cap of $39,000,000$4,294,093
Estimate Over Minimum Salary Cap of $14,000,000 $20,705,907
Current Bank Account$377,238,721
Projected Bank Account$340,093,431

Pro Players Salaries

Aleksey Morozov $3,540,510 (1)
-Salary Remaining : $3,540,510
-Salary Average : $40,000
-Salary Average Remaining : $40,000
David Aebischer $2,958,962 (3)
-Salary Remaining : $2,958,962
-Salary Average : $0
-Salary Average Remaining : $0
Oscar Moller $2,771,750 (3)
-Salary Remaining : $2,771,750
-Salary Average : $0
-Salary Average Remaining : $0
Jared Cowen $2,625,000 (5)
-Salary Remaining : $2,625,000
-Salary Average : $0
-Salary Average Remaining : $0
Connor McDavid $2,300,000 (3)
-Salary Remaining : $2,300,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Evgeni Malkin $2,295,000 (5)
-Salary Remaining : $2,295,000
-Salary Average : $0
-Salary Average Remaining : $0
Morgan Rielly $2,285,625 (3)
-Salary Remaining : $2,285,625
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Matt Taormina $1,911,600 (2)
-Salary Remaining : $1,911,600
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Jacob Markstrom $1,590,000 (4)
-Salary Remaining : $1,590,000
-Salary Average : $0
-Salary Average Remaining : $0
Claude Giroux $1,295,000 (2)
-Salary Remaining : $1,295,000
-Salary Average : $0
-Salary Average Remaining : $0
Adrian Kempe $1,237,500 (5)
-Salary Remaining : $1,237,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Auston Matthews $1,150,000 (4)
-Salary Remaining : $1,150,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Oscar Klefbom $1,125,000 (4)
-Salary Remaining : $1,125,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Theo Peckham $1,034,000 (5)
-Salary Remaining : $1,034,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Nathan Horton $905,000 (1)
-Salary Remaining : $905,000
-Salary Average : $0
-Salary Average Remaining : $0
Jay Rosehill $817,500 (4)
-Salary Remaining : $817,500
-Salary Average : $654,000
-Salary Average Remaining : $654,000
Zac Rinaldo $750,000 (4)
-Salary Remaining : $750,000
-Salary Average : $0
-Salary Average Remaining : $0
Kaapo Kakko $750,000 (2)
-Salary Remaining : $750,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Keven Veilleux $676,000 (5)
-Salary Remaining : $676,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Ronnie Attard $500,000 (2)
-Salary Remaining : $500,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
B.J. Crombeen $400,000 (2)
-Salary Remaining : $400,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Total Pro Players21
Salary Commitment
Year 10 : $32,918,447
Year 11 : $28,472,937
Year 12 : $23,616,337
Year 13 : $13,300,000
Salary Average Commitment
Year 10 : $1,134,000
Year 11 : $1,094,000
Year 12 : $934,000
Year 13 : $854,000
Salary Cap with 1 Way Contract
Year 10 : $32,918,447
Year 11 : $28,472,937
Year 12 : $23,616,337
Year 13 : $13,300,000

Farm Players Salaries

Ales Hemsky $133,460 (1)
Salary Remaining : $133,460
Salary Average : $4,000
Salary Average Remaining : $4,000
Masi Marjamaki $80,000 (3)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Sami Vatanen $80,000 (5)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jamie Drysdale (Out of Payroll) $75,000 (3)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Mason McDonald $75,000 (2)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
David Van Der Gulik $75,000 (2)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Roman Tesliuk $69,000 (2)
Salary Remaining : $69,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Daniel Torgersson (Out of Payroll) $65,000 (3)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Mattias Samuelsson $65,000 (1)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Ryan Johnson $65,000 (2)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Dylan Gambrell $65,000 (4)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Ryan Hartman $65,000 (1)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Shane Bowers $65,000 (4)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Alex Formenton $65,000 (3)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jiri Tlusty $60,000 (3)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jake Leschyshyn $60,000 (5)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jonathan Kovacevic $60,000 (5)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Matt Niskanen $60,000 (2)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Mikko Kokkonen $60,000 (2)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Ben Holmstrom $60,000 (2)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Seth Ambroz $60,000 (2)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Veini Vehviläinen $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Libor Hajek $55,000 (2)
Salary Remaining : $55,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Eetu Tuulola $55,000 (1)
Salary Remaining : $55,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Lukas Parik $55,000 (2)
Salary Remaining : $55,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Fabian Zetterlund $50,000 (3)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Colin Wilson $50,000 (4)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Damien Giroux (Out of Payroll) $50,000 (3)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Rob Schremp $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Ben McCartney $50,000 (3)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Guillaume Latendresse $40,000 (2)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Total Farm Players31
Salary Commitment
Year 10 : $1,977,460
Year 11 : $1,549,000
Year 12 : $875,000
Year 13 : $380,000
Salary Average Commitment
Year 10 : $124,000
Year 11 : $100,000
Year 12 : $56,000
Year 13 : $24,000

HAWAII TYPHOON



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$26,192,950
Farm Players Total Salaries$1,907,000
Coaches Total Salaries$2,825,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days155
Pro Expenses Per Days$180,116
Pro Estimated Expenses$27,917,980
Farm Remaining Season Days143
Farm Expenses Per Days$21,028
Farm Estimated Expenses$3,007,004
Estimated Season Expenses$30,924,984
Season Salary Cap$27,844,950
Estimate Under Maximum Salary Cap of $39,000,000$11,155,050
Estimate Over Minimum Salary Cap of $14,000,000 $13,844,950
Current Bank Account$344,440,228
Projected Bank Account$313,515,244

Pro Players Salaries

Sidney Crosby $2,576,788 (3)
-Salary Remaining : $2,576,788
-Salary Average : $0
-Salary Average Remaining : $0
Alexander Burmistrov $2,361,150 (3)
-Salary Remaining : $2,361,150
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Alex Galchenyuk $2,240,000 (4)
-Salary Remaining : $2,240,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Matt Lashoff $1,991,575 (2)
-Salary Remaining : $1,991,575
-Salary Average : $0
-Salary Average Remaining : $0
Drayson Bowman $1,990,937 (1)
-Salary Remaining : $1,990,937
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Stanislav Chistov $1,878,750 (1)
-Salary Remaining : $1,878,750
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Kari Lehtonen $1,693,000 (2)
-Salary Remaining : $1,693,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Joe Ryan $1,627,500 (3)
-Salary Remaining : $1,627,500
-Salary Average : $0
-Salary Average Remaining : $0
David Backes $1,207,000 (1)
-Salary Remaining : $1,207,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Brendan Mikkelson $1,000,000 (2)
-Salary Remaining : $1,000,000
-Salary Average : $0
-Salary Average Remaining : $0
Viktor Tikhonov $1,000,000 (2)
-Salary Remaining : $1,000,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Igor Shesterkin $900,000 (4)
-Salary Remaining : $900,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Mark Fayne $825,000 (1)
-Salary Remaining : $825,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
William Nylander $825,000 (2)
-Salary Remaining : $825,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Jamie McGinn $800,000 (2)
-Salary Remaining : $800,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Pontus Aberg $776,250 (3)
-Salary Remaining : $776,250
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Roope Hintz $750,000 (3)
-Salary Remaining : $750,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Mikko Rantanen $750,000 (3)
-Salary Remaining : $750,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Dion Phaneuf $500,000 (1)
-Salary Remaining : $500,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Ondrej Nemec $500,000 (1)
-Salary Remaining : $500,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Total Pro Players20
Salary Commitment
Year 10 : $26,192,950
Year 11 : $19,291,263
Year 12 : $11,981,688
Year 13 : $3,140,000
Salary Average Commitment
Year 10 : $640,000
Year 11 : $400,000
Year 12 : $240,000
Year 13 : $80,000
Salary Cap with 1 Way Contract
Year 10 : $26,192,950
Year 11 : $19,291,263
Year 12 : $11,981,688
Year 13 : $3,140,000

Farm Players Salaries

Jhonas Enroth $150,000 (2)
Salary Remaining : $150,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Corey Perry $100,000 (1)
Salary Remaining : $100,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Brandon McMillan $100,000 (2)
Salary Remaining : $100,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Eddie Lack $79,500 (2)
Salary Remaining : $79,500
Salary Average : $4,000
Salary Average Remaining : $4,000
Seth Jarvis (Out of Payroll) $75,000 (3)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Barrett Hayton $75,000 (1)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Kirby Dach $75,000 (2)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Wade Allison $67,500 (2)
Salary Remaining : $67,500
Salary Average : $4,000
Salary Average Remaining : $4,000
Philip Tomasino $65,000 (2)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Mason Lohrei (Out of Payroll) $65,000 (3)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jesper Boqvist $65,000 (3)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jett Woo $65,000 (1)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Marko Dano $65,000 (1)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Colton Point $60,000 (3)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Alex Vlasic $60,000 (2)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jack Drury $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Michael DiPietro (Out of Payroll) $60,000 (3)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Andrei Altybarmakyan $55,000 (3)
Salary Remaining : $55,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Luke Prokop (Out of Payroll) $55,000 (3)
Salary Remaining : $55,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Cole Schwindt $55,000 (2)
Salary Remaining : $55,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Kevin Bahl $55,000 (1)
Salary Remaining : $55,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Mikhail Abramov $50,000 (3)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Anton Karlsson $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Vitek Vanecek $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Filip Chlapik $50,000 (2)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jack Studnicka $50,000 (2)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
J.T. Compher $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Gustav Olofsson $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jack Glover $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Total Farm Players29
Salary Commitment
Year 10 : $1,907,000
Year 11 : $1,237,000
Year 12 : $485,000
Year 13 : $0
Salary Average Commitment
Year 10 : $116,000
Year 11 : $72,000
Year 12 : $32,000
Year 13 : $0

LAS CRUCES SPURS



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$28,785,863
Farm Players Total Salaries$1,562,100
Coaches Total Salaries$4,144,400
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days155
Pro Expenses Per Days$192,812
Pro Estimated Expenses$29,885,860
Farm Remaining Season Days143
Farm Expenses Per Days$23,108
Farm Estimated Expenses$3,304,444
Estimated Season Expenses$33,190,304
Season Salary Cap$30,157,963
Estimate Under Maximum Salary Cap of $39,000,000$8,842,037
Estimate Over Minimum Salary Cap of $14,000,000 $16,157,963
Current Bank Account$302,437,993
Projected Bank Account$269,247,689

Pro Players Salaries

Pekka Rinne $2,418,438 (2)
-Salary Remaining : $2,418,438
-Salary Average : $0
-Salary Average Remaining : $0
Sean Couturier $1,925,000 (4)
-Salary Remaining : $1,925,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Teuvo Teravainen $1,797,500 (4)
-Salary Remaining : $1,797,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Erik Johnson $1,797,500 (2)
-Salary Remaining : $1,797,500
-Salary Average : $0
-Salary Average Remaining : $0
Alex Pietrangelo $1,650,825 (1)
-Salary Remaining : $1,650,825
-Salary Average : $0
-Salary Average Remaining : $0
Boone Jenner $1,606,250 (3)
-Salary Remaining : $1,606,250
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Brad Marchand $1,468,475 (2)
-Salary Remaining : $1,468,475
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Tyler Myers $1,423,125 (3)
-Salary Remaining : $1,423,125
-Salary Average : $0
-Salary Average Remaining : $0
Brent Burns $1,181,250 (3)
-Salary Remaining : $1,181,250
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Jake Guentzel $1,162,500 (4)
-Salary Remaining : $1,162,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Mark Jankowski $1,000,000 (4)
-Salary Remaining : $1,000,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Thomas Chabot $942,500 (4)
-Salary Remaining : $942,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Logan Couture $937,500 (4)
-Salary Remaining : $937,500
-Salary Average : $0
-Salary Average Remaining : $0
Zachary Fucale $800,000 (2)
-Salary Remaining : $800,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Brad Malone $800,000 (1)
-Salary Remaining : $800,000
-Salary Average : $0
-Salary Average Remaining : $0
Martin Hanzal $800,000 (2)
-Salary Remaining : $800,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Michael Grabner $800,000 (1)
-Salary Remaining : $800,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Curtis Lazar $800,000 (1)
-Salary Remaining : $800,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Martin Jones $800,000 (2)
-Salary Remaining : $800,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Matt Smaby $800,000 (2)
-Salary Remaining : $800,000
-Salary Average : $0
-Salary Average Remaining : $0
Maxim Trunev $800,000 (1)
-Salary Remaining : $800,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Joel Eriksson Ek $775,000 (3)
-Salary Remaining : $775,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Dylan McIlrath $700,000 (1)
-Salary Remaining : $700,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Dalton Thrower $600,000 (2)
-Salary Remaining : $600,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Mike Santorelli $500,000 (1)
-Salary Remaining : $500,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Chad Krys $500,000 (3)
-Salary Remaining : $500,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Total Pro Players26
Salary Commitment
Year 10 : $28,785,863
Year 11 : $22,735,038
Year 12 : $13,250,625
Year 13 : $7,765,000
Salary Average Commitment
Year 10 : $760,000
Year 11 : $560,000
Year 12 : $360,000
Year 13 : $200,000
Salary Cap with 1 Way Contract
Year 10 : $28,785,863
Year 11 : $22,735,038
Year 12 : $13,250,625
Year 13 : $7,765,000

Farm Players Salaries

Victor Mete $82,500 (5)
Salary Remaining : $82,500
Salary Average : $4,000
Salary Average Remaining : $4,000
Dave Bolland $80,000 (1)
Salary Remaining : $80,000
Salary Average : $0
Salary Average Remaining : $0
Anton Rodin $80,000 (1)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Quinton Byfield (Out of Payroll) $75,000 (3)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Miro Heiskanen $75,000 (5)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Noah Juulsen $75,000 (3)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jakob Pelletier $75,000 (2)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Cal Foote $75,000 (5)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Tomas Tatar $70,000 (2)
Salary Remaining : $70,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Alexander Romanov $65,000 (1)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Linus Lindström $65,000 (3)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Nils Höglander $65,000 (2)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Sean Durzi $65,000 (1)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Bill Arnold $64,600 (1)
Salary Remaining : $64,600
Salary Average : $4,000
Salary Average Remaining : $4,000
Sam Stange (Out of Payroll) $60,000 (3)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Phil Grubauer $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Ilya Sorokin $60,000 (2)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Mattias Norlinder $55,000 (2)
Salary Remaining : $55,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Kasper Simontaival (Out of Payroll) $55,000 (3)
Salary Remaining : $55,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Luke Green $55,000 (1)
Salary Remaining : $55,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Cameron Hillis $55,000 (2)
Salary Remaining : $55,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Daniel Sprong $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Wouter Peeters $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Alexandar Georgiev $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Total Farm Players24
Salary Commitment
Year 10 : $1,562,100
Year 11 : $942,500
Year 12 : $562,500
Year 13 : $232,500
Salary Average Commitment
Year 10 : $92,000
Year 11 : $56,000
Year 12 : $32,000
Year 13 : $12,000

MANHATTAN ISLANDERS



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$26,739,950
Farm Players Total Salaries$2,786,500
Coaches Total Salaries$1,808,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days155
Pro Expenses Per Days$184,180
Pro Estimated Expenses$28,547,900
Farm Remaining Season Days143
Farm Expenses Per Days$19,486
Farm Estimated Expenses$2,786,498
Estimated Season Expenses$31,334,398
Season Salary Cap$28,896,450
Estimate Under Maximum Salary Cap of $39,000,000$10,103,550
Estimate Over Minimum Salary Cap of $14,000,000 $14,896,450
Current Bank Account$291,735,724
Projected Bank Account$260,401,326

Pro Players Salaries

Luke Schenn $2,700,000 (1)
-Salary Remaining : $2,700,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Gabriel Landeskog $2,012,500 (1)
-Salary Remaining : $2,012,500
-Salary Average : $0
-Salary Average Remaining : $0
Mikko Koskinen $1,925,000 (2)
-Salary Remaining : $1,925,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Oliver Ekman-Larsson $1,875,000 (2)
-Salary Remaining : $1,875,000
-Salary Average : $0
-Salary Average Remaining : $0
Andre Burakovsky $1,722,500 (4)
-Salary Remaining : $1,722,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Jordan Schroeder $1,617,000 (4)
-Salary Remaining : $1,617,000
-Salary Average : $0
-Salary Average Remaining : $0
Jordan Eberle $1,486,000 (4)
-Salary Remaining : $1,486,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
John Tavares $1,400,000 (5)
-Salary Remaining : $1,400,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Blake Wheeler $1,380,000 (3)
-Salary Remaining : $1,380,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Tyler Toffoli $1,207,500 (1)
-Salary Remaining : $1,207,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Johnny Boychuk $1,043,950 (1)
-Salary Remaining : $1,043,950
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Evgeny Kuznetsov $1,028,000 (3)
-Salary Remaining : $1,028,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Jonas Brodin $1,000,000 (5)
-Salary Remaining : $1,000,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Eric Nystrom $900,000 (1)
-Salary Remaining : $900,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Magnus Hellberg $880,000 (1)
-Salary Remaining : $880,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Josh Bailey $812,500 (1)
-Salary Remaining : $812,500
-Salary Average : $0
-Salary Average Remaining : $0
Griffin Reinhart $800,000 (3)
-Salary Remaining : $800,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Thomas Hickey $800,000 (3)
-Salary Remaining : $800,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Anthony Beauvillier $750,000 (3)
-Salary Remaining : $750,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Mathew Barzal $750,000 (3)
-Salary Remaining : $750,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Erik Karlsson $650,000 (1)
-Salary Remaining : $650,000
-Salary Average : $0
-Salary Average Remaining : $0
Total Pro Players21
Salary Commitment
Year 10 : $26,739,950
Year 11 : $16,533,500
Year 12 : $12,733,500
Year 13 : $7,225,500
Salary Average Commitment
Year 10 : $640,000
Year 11 : $440,000
Year 12 : $400,000
Year 13 : $160,000
Salary Cap with 1 Way Contract
Year 10 : $26,739,950
Year 11 : $16,533,500
Year 12 : $12,733,500
Year 13 : $7,225,500

Farm Players Salaries

Denis Malgin $86,500 (2)
Salary Remaining : $86,500
Salary Average : $4,000
Salary Average Remaining : $4,000
Isac Lundeström $77,500 (1)
Salary Remaining : $77,500
Salary Average : $4,000
Salary Average Remaining : $4,000
Jack Hughes $75,000 (2)
Salary Remaining : $75,000
Salary Average : $75,000
Salary Average Remaining : $75,000
Spencer Knight $75,000 (2)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Lucas Raymond (Out of Payroll) $75,000 (3)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Olli Juolevi $75,000 (4)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Filip Zadina $75,000 (1)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Braden Schneider (Out of Payroll) $75,000 (3)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Kirill Kabanov $72,500 (1)
Salary Remaining : $72,500
Salary Average : $4,000
Salary Average Remaining : $4,000
Adam Erne $70,000 (1)
Salary Remaining : $70,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Thatcher Demko $67,500 (2)
Salary Remaining : $67,500
Salary Average : $4,000
Salary Average Remaining : $4,000
Simon Holmström $65,000 (2)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Carl Grundström $65,000 (4)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Vitalii Abramov $65,000 (4)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Rodion Amirov (Out of Payroll) $65,000 (3)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Dominik Bokk $65,000 (1)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Yegor Chinakhov (Out of Payroll) $65,000 (3)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Ridly Greig (Out of Payroll) $65,000 (3)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Yegor Korshkov $65,000 (4)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Sam Colangelo (Out of Payroll) $65,000 (3)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Ty Dellandrea $65,000 (1)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Calle Jarnkrok $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Marat Khusnutdinov (Out of Payroll) $60,000 (3)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jack Rathbone $60,000 (3)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Timothy Liljegren $60,000 (3)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jonatan Berggren $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Gustav Lindstrom $60,000 (3)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jonah Gadjovich $60,000 (3)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Gustav Nyquist $59,000 (1)
Salary Remaining : $59,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jacob Olofsson $55,000 (1)
Salary Remaining : $55,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Calle Clang (Out of Payroll) $55,000 (3)
Salary Remaining : $55,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Drew Commesso (Out of Payroll) $55,000 (3)
Salary Remaining : $55,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Samuel Bolduc $55,000 (2)
Salary Remaining : $55,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Niklas Nordgren $55,000 (1)
Salary Remaining : $55,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Filip Hållander $55,000 (1)
Salary Remaining : $55,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Matt Martin $53,500 (1)
Salary Remaining : $53,500
Salary Average : $4,000
Salary Average Remaining : $4,000
Reilly Walsh $50,000 (3)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Aleksi Saarela $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Gabriel Carlsson $50,000 (3)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Kole Lind $50,000 (3)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Anttoni Honka $50,000 (2)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Ethan Bear $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Oskari Laaksonen $50,000 (3)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Riley Damiani $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Ty Smilanic (Out of Payroll) $50,000 (3)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Total Farm Players45
Salary Commitment
Year 10 : $2,786,500
Year 11 : $1,814,000
Year 12 : $1,340,000
Year 13 : $270,000
Salary Average Commitment
Year 10 : $251,000
Year 11 : $187,000
Year 12 : $88,000
Year 13 : $16,000

NEWTON NIGHTMARES



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$29,958,926
Farm Players Total Salaries$1,768,850
Coaches Total Salaries$2,700,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days155
Pro Expenses Per Days$203,283
Pro Estimated Expenses$31,508,865
Farm Remaining Season Days143
Farm Expenses Per Days$20,412
Farm Estimated Expenses$2,918,916
Estimated Season Expenses$34,427,781
Season Salary Cap$31,422,776
Estimate Under Maximum Salary Cap of $39,000,000$7,577,224
Estimate Over Minimum Salary Cap of $14,000,000 $17,422,776
Current Bank Account$209,543,383
Projected Bank Account$175,115,602

Pro Players Salaries

Joe Thornton $2,847,288 (2)
-Salary Remaining : $2,847,288
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Semyon Varlamov $2,225,000 (1)
-Salary Remaining : $2,225,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Kevin Poulin $2,076,563 (4)
-Salary Remaining : $2,076,563
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Phillip Danault $1,650,000 (3)
-Salary Remaining : $1,650,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Dennis Wideman $1,616,000 (2)
-Salary Remaining : $1,616,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
David Legwand $1,496,325 (1)
-Salary Remaining : $1,496,325
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Trevor Byrne $1,476,000 (1)
-Salary Remaining : $1,476,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Jakub Kindl $1,400,000 (2)
-Salary Remaining : $1,400,000
-Salary Average : $0
-Salary Average Remaining : $0
Michal Vondrka $1,389,000 (1)
-Salary Remaining : $1,389,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Zach Boychuk $1,385,000 (1)
-Salary Remaining : $1,385,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Jeff Tambellini $1,206,000 (1)
-Salary Remaining : $1,206,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
John-Michael Liles $1,173,000 (1)
-Salary Remaining : $1,173,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Rick Nash $1,000,000 (1)
-Salary Remaining : $1,000,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Keaton Ellerby $968,750 (3)
-Salary Remaining : $968,750
-Salary Average : $0
-Salary Average Remaining : $0
Dylan Sikura $875,000 (5)
-Salary Remaining : $875,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Pavel Zacha $825,000 (1)
-Salary Remaining : $825,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Brock Boeser $800,000 (3)
-Salary Remaining : $800,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Alexander Wennberg $775,000 (1)
-Salary Remaining : $775,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Jake Virtanen $775,000 (2)
-Salary Remaining : $775,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Urho Vaakanainen $750,000 (5)
-Salary Remaining : $750,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Eetu Luostarinen $650,000 (5)
-Salary Remaining : $650,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Dmytro Timashov $600,000 (1)
-Salary Remaining : $600,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Josh Jacobs $500,000 (2)
-Salary Remaining : $500,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Sergei Zborovskiy $500,000 (1)
-Salary Remaining : $500,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Adam Ruzicka $500,000 (3)
-Salary Remaining : $500,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Kevin Stenlund $500,000 (1)
-Salary Remaining : $500,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Total Pro Players26
Salary Commitment
Year 10 : $29,958,926
Year 11 : $15,408,601
Year 12 : $8,270,313
Year 13 : $4,351,563
Salary Average Commitment
Year 10 : $960,000
Year 11 : $440,000
Year 12 : $280,000
Year 13 : $160,000
Salary Cap with 1 Way Contract
Year 10 : $29,958,926
Year 11 : $15,408,601
Year 12 : $8,270,313
Year 13 : $4,351,563

Farm Players Salaries

Taylor Chorney $105,700 (2)
Salary Remaining : $105,700
Salary Average : $4,000
Salary Average Remaining : $4,000
Mikkel Boedker $91,250 (3)
Salary Remaining : $91,250
Salary Average : $4,000
Salary Average Remaining : $4,000
Charles Hudon $79,400 (3)
Salary Remaining : $79,400
Salary Average : $4,000
Salary Average Remaining : $4,000
Kaiden Guhle (Out of Payroll) $75,000 (3)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Dennis Cholowski $75,000 (4)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Adam Boqvist $75,000 (1)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Filip Chytil $75,000 (5)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jon Gillies $75,000 (3)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Albin Eriksson $65,000 (1)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Vasily Ponomarev (Out of Payroll) $65,000 (3)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
John Beecher $65,000 (2)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Oliver Kylington $65,000 (3)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Alex Lintuniemi $62,500 (2)
Salary Remaining : $62,500
Salary Average : $4,000
Salary Average Remaining : $4,000
MacKenzie Entwistle $60,000 (3)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Albert Johansson $60,000 (2)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Matias Maccelli $60,000 (2)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Donovan Sebrango (Out of Payroll) $60,000 (3)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Liam Hawel $60,000 (3)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Michael Benning (Out of Payroll) $55,000 (3)
Salary Remaining : $55,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Ostap Safin $50,000 (3)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Petr Kalus $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Blake Murray (Out of Payroll) $50,000 (3)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Tyler Wotherspoon $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jeremy Morin $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jonas Siegenthaler $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Eamon McAdam $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Zachary Émond $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Ryan Collins $40,000 (2)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Total Farm Players28
Salary Commitment
Year 10 : $1,768,850
Year 11 : $1,328,850
Year 12 : $935,650
Year 13 : $150,000
Salary Average Commitment
Year 10 : $112,000
Year 11 : $80,000
Year 12 : $56,000
Year 13 : $8,000

NORTH VAN ROCKERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameHouse of Flames
Level 1: 7500 - $100 - 0 - 0.00%
Level 2: 6500 - $60 - 0 - 0.00%
Level 3: 5500 - $30 - 0 - 0.00%
Level 4: 5000 - $28 - 0 - 0.00%
Luxury : 1500 - $200 - 0 - 0.00%
Total Capacity :26000
Farm
Farm Level 1: 3500 - $40 - 0 - 0.00%
Farm Level 2: 2500 - $30 - 0 - 0.00%
Farm Total Capacity :6000

Income

Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$22,093,000
Farm Players Total Salaries$2,216,250
Coaches Total Salaries$2,907,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days155
Pro Expenses Per Days$150,019
Pro Estimated Expenses$23,252,945
Farm Remaining Season Days143
Farm Expenses Per Days$27,715
Farm Estimated Expenses$3,963,245
Estimated Season Expenses$27,216,190
Season Salary Cap$24,004,250
Estimate Under Maximum Salary Cap of $39,000,000$14,995,750
Estimate Over Minimum Salary Cap of $14,000,000 $10,004,250
Current Bank Account$299,357,823
Projected Bank Account$272,141,633

Pro Players Salaries

Markus Granlund $1,875,000 (4)
-Salary Remaining : $1,875,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Nicklas Bergfors $1,853,125 (2)
-Salary Remaining : $1,853,125
-Salary Average : $0
-Salary Average Remaining : $0
Marc-Edouard Vlasic $1,687,500 (4)
-Salary Remaining : $1,687,500
-Salary Average : $0
-Salary Average Remaining : $0
Oscar Dansk $1,625,000 (4)
-Salary Remaining : $1,625,000
-Salary Average : $650,000
-Salary Average Remaining : $650,000
Mikael Granlund $1,359,375 (5)
-Salary Remaining : $1,359,375
-Salary Average : $0
-Salary Average Remaining : $0
Nail Yakupov $1,319,625 (3)
-Salary Remaining : $1,319,625
-Salary Average : $0
-Salary Average Remaining : $0
Travis Zajac $1,237,688 (4)
-Salary Remaining : $1,237,688
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Sam Gagner $1,197,500 (2)
-Salary Remaining : $1,197,500
-Salary Average : $0
-Salary Average Remaining : $0
Calvin De Haan $1,115,000 (3)
-Salary Remaining : $1,115,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Nigel Dawes $1,103,437 (1)
-Salary Remaining : $1,103,437
-Salary Average : $882,750
-Salary Average Remaining : $882,750
Patrick Davis $1,093,750 (1)
-Salary Remaining : $1,093,750
-Salary Average : $0
-Salary Average Remaining : $0
Patrick Sieloff $812,500 (3)
-Salary Remaining : $812,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Kevin Labanc $800,000 (4)
-Salary Remaining : $800,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
John Quenneville $775,000 (2)
-Salary Remaining : $775,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Peter Holland $763,500 (2)
-Salary Remaining : $763,500
-Salary Average : $0
-Salary Average Remaining : $0
Ilya Samsonov $750,000 (3)
-Salary Remaining : $750,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Logan Stanley $750,000 (4)
-Salary Remaining : $750,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
AJ Thelen $750,000 (1)
-Salary Remaining : $750,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Sonny Milano $725,000 (1)
-Salary Remaining : $725,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Roland McKeown $500,000 (2)
-Salary Remaining : $500,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Total Pro Players20
Salary Commitment
Year 10 : $22,093,000
Year 11 : $18,420,813
Year 12 : $13,331,688
Year 13 : $9,334,563
Salary Average Commitment
Year 10 : $1,972,750
Year 11 : $1,010,000
Year 12 : $930,000
Year 13 : $810,000
Salary Cap with 1 Way Contract
Year 10 : $22,093,000
Year 11 : $18,420,813
Year 12 : $13,331,688
Year 13 : $9,334,563

Farm Players Salaries

Joel Edmundson $143,750 (3)
Salary Remaining : $143,750
Salary Average : $4,000
Salary Average Remaining : $4,000
Cam Barker $125,000 (3)
Salary Remaining : $125,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Loui Eriksson $100,000 (2)
Salary Remaining : $100,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Kyle Clifford $100,000 (2)
Salary Remaining : $100,000
Salary Average : $0
Salary Average Remaining : $0
Riku Helenius $90,000 (2)
Salary Remaining : $90,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Mike Brown $80,000 (1)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Henrik Borgström $75,000 (4)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Joel Farabee $75,000 (1)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Nick Suzuki $75,000 (5)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Cam York $75,000 (2)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Shakir Mukhamadullin (Out of Payroll) $75,000 (3)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Alex Chiasson $67,500 (3)
Salary Remaining : $67,500
Salary Average : $4,000
Salary Average Remaining : $4,000
Tyler Benson $65,000 (4)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Keegan Kolesar $65,000 (4)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jean-Christophe Beaudin $65,000 (4)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Bobby Brink $65,000 (2)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Sean Day $65,000 (4)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Ozzy Wiesblatt (Out of Payroll) $65,000 (3)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Markus Niemelainen $65,000 (4)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Olle Eriksson Ek $65,000 (5)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Tristen Robins (Out of Payroll) $60,000 (3)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Alex Stalock $60,000 (4)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Albin Grewe $60,000 (2)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Ruslan Iskhakov $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Ryan Murphy $60,000 (4)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Ian Moore (Out of Payroll) $55,000 (3)
Salary Remaining : $55,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Ty Emberson $55,000 (1)
Salary Remaining : $55,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Vladislav Kolyachonok $55,000 (2)
Salary Remaining : $55,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jackson Hallum (Out of Payroll) $50,000 (3)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Gianni Fairbrother $50,000 (2)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Roope Laavainen $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Total Farm Players31
Salary Commitment
Year 10 : $2,216,250
Year 11 : $1,896,250
Year 12 : $1,301,250
Year 13 : $660,000
Salary Average Commitment
Year 10 : $120,000
Year 11 : $100,000
Year 12 : $72,000
Year 13 : $40,000

PENSACOLA BADGERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameNO FEAR Center
Level 1: 6000 - $85 - 0 - 0.00%
Level 2: 5000 - $80 - 0 - 0.00%
Level 3: 2000 - $75 - 0 - 0.00%
Level 4: 4000 - $70 - 0 - 0.00%
Luxury : 1000 - $125 - 0 - 0.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $9 - 0 - 0.00%
Farm Level 2: 1000 - $8 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$30,605,995
Farm Players Total Salaries$1,808,675
Coaches Total Salaries$2,147,600
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days155
Pro Expenses Per Days$203,249
Pro Estimated Expenses$31,503,595
Farm Remaining Season Days143
Farm Expenses Per Days$21,389
Farm Estimated Expenses$3,058,627
Estimated Season Expenses$34,562,222
Season Salary Cap$32,204,670
Estimate Under Maximum Salary Cap of $39,000,000$6,795,330
Estimate Over Minimum Salary Cap of $14,000,000 $18,204,670
Current Bank Account$280,438,818
Projected Bank Account$245,876,596

Pro Players Salaries

Dany Heatley $2,726,133 (3)
-Salary Remaining : $2,726,133
-Salary Average : $0
-Salary Average Remaining : $0
Brett Carson $2,392,500 (2)
-Salary Remaining : $2,392,500
-Salary Average : $0
-Salary Average Remaining : $0
Ryan Johansen $2,371,875 (3)
-Salary Remaining : $2,371,875
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Vladimir Tarasenko $2,236,250 (2)
-Salary Remaining : $2,236,250
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Andrei Vasilevski $1,987,500 (4)
-Salary Remaining : $1,987,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Nick Foligno $1,957,500 (4)
-Salary Remaining : $1,957,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Nicolas Corbeil $1,899,612 (2)
-Salary Remaining : $1,899,612
-Salary Average : $0
-Salary Average Remaining : $0
Bo Horvat $1,586,250 (5)
-Salary Remaining : $1,586,250
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Braden Holtby $1,509,375 (3)
-Salary Remaining : $1,509,375
-Salary Average : $0
-Salary Average Remaining : $0
Max Warn $1,325,000 (1)
-Salary Remaining : $1,325,000
-Salary Average : $0
-Salary Average Remaining : $0
Roman Polak $1,208,000 (2)
-Salary Remaining : $1,208,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Patrik Laine $1,125,000 (4)
-Salary Remaining : $1,125,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Bryce Swan $1,043,000 (2)
-Salary Remaining : $1,043,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Hampus Lindholm $1,012,500 (2)
-Salary Remaining : $1,012,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Sami Niku $1,000,000 (5)
-Salary Remaining : $1,000,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Jack Hillen $973,000 (1)
-Salary Remaining : $973,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Elias Pettersson $937,500 (5)
-Salary Remaining : $937,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Jack Johnson $865,000 (2)
-Salary Remaining : $865,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Quinn Hughes $750,000 (1)
-Salary Remaining : $750,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Joshua Ho-Sang $700,000 (2)
-Salary Remaining : $700,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Kenndal McArdle $500,000 (1)
-Salary Remaining : $500,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Vince Dunn $500,000 (3)
-Salary Remaining : $500,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Total Pro Players22
Salary Commitment
Year 10 : $30,605,995
Year 11 : $27,057,995
Year 12 : $15,701,133
Year 13 : $8,593,750
Salary Average Commitment
Year 10 : $680,000
Year 11 : $560,000
Year 12 : $320,000
Year 13 : $240,000
Salary Cap with 1 Way Contract
Year 10 : $30,605,995
Year 11 : $27,057,995
Year 12 : $15,701,133
Year 13 : $8,593,750

Farm Players Salaries

Cory Emmerton $198,575 (3)
Salary Remaining : $198,575
Salary Average : $4,000
Salary Average Remaining : $4,000
Ryan Strome $102,300 (3)
Salary Remaining : $102,300
Salary Average : $4,000
Salary Average Remaining : $4,000
Scottie Upshall $91,200 (1)
Salary Remaining : $91,200
Salary Average : $4,000
Salary Average Remaining : $4,000
Ryan White $90,500 (2)
Salary Remaining : $90,500
Salary Average : $4,000
Salary Average Remaining : $4,000
Michael Funk $87,000 (2)
Salary Remaining : $87,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Konstantin Zakharov $84,600 (2)
Salary Remaining : $84,600
Salary Average : $4,000
Salary Average Remaining : $4,000
Sergei Kostitsyn $84,600 (2)
Salary Remaining : $84,600
Salary Average : $4,000
Salary Average Remaining : $4,000
Chris Butler $79,900 (2)
Salary Remaining : $79,900
Salary Average : $4,000
Salary Average Remaining : $4,000
Filip Hronek $65,000 (4)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jan Jenik $65,000 (2)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Nicolas Petan $65,000 (1)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Vladi Firstov $60,000 (2)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Artemi Kniazev $55,000 (2)
Salary Remaining : $55,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Lucas Elvenes $55,000 (5)
Salary Remaining : $55,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Tyler Angle (Out of Payroll) $55,000 (3)
Salary Remaining : $55,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Semyon Der-Arguchintsev $55,000 (2)
Salary Remaining : $55,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Alexander Khovanov $55,000 (1)
Salary Remaining : $55,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Alexander Chmelevski $55,000 (1)
Salary Remaining : $55,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Reece Newkirk (Out of Payroll) $55,000 (3)
Salary Remaining : $55,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Mason Millman (Out of Payroll) $50,000 (3)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Ivan Prosvetov $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Adam Raska (Out of Payroll) $50,000 (3)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Daniel Vladar $50,000 (3)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Michal Teplý $50,000 (2)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Zach Budish $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Casey Nelson $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Total Farm Players26
Salary Commitment
Year 10 : $1,808,675
Year 11 : $1,392,475
Year 12 : $680,875
Year 13 : $120,000
Salary Average Commitment
Year 10 : $104,000
Year 11 : $76,000
Year 12 : $36,000
Year 13 : $8,000

PHILADELPHIA MADMEN



Arena Capacity - Ticket Price
Attendance - %

Arena NameBroadstreet Arena
Level 1: 6000 - $105 - 0 - 0.00%
Level 2: 5000 - $62 - 0 - 0.00%
Level 3: 2000 - $36 - 0 - 0.00%
Level 4: 4000 - $25 - 0 - 0.00%
Luxury : 1000 - $210 - 0 - 0.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $24 - 0 - 0.00%
Farm Level 2: 1000 - $12 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$27,124,428
Farm Players Total Salaries$2,149,748
Coaches Total Salaries$2,519,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days155
Pro Expenses Per Days$186,906
Pro Estimated Expenses$28,970,430
Farm Remaining Season Days143
Farm Expenses Per Days$19,739
Farm Estimated Expenses$2,822,677
Estimated Season Expenses$31,793,107
Season Salary Cap$29,019,176
Estimate Under Maximum Salary Cap of $39,000,000$9,980,824
Estimate Over Minimum Salary Cap of $14,000,000 $15,019,176
Current Bank Account$276,234,464
Projected Bank Account$244,441,357

Pro Players Salaries

T.J. Oshie $2,616,409 (2)
-Salary Remaining : $2,616,409
-Salary Average : $0
-Salary Average Remaining : $0
Brandon Dubinsky $2,537,500 (5)
-Salary Remaining : $2,537,500
-Salary Average : $0
-Salary Average Remaining : $0
Steven Stamkos $1,895,500 (4)
-Salary Remaining : $1,895,500
-Salary Average : $0
-Salary Average Remaining : $0
Jean-Sebastien Giguere $1,533,000 (2)
-Salary Remaining : $1,533,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
James Neal $1,497,144 (3)
-Salary Remaining : $1,497,144
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Carey Price $1,495,000 (3)
-Salary Remaining : $1,495,000
-Salary Average : $0
-Salary Average Remaining : $0
Brian Lee $1,462,500 (5)
-Salary Remaining : $1,462,500
-Salary Average : $0
-Salary Average Remaining : $0
Karri Ramo $1,449,000 (3)
-Salary Remaining : $1,449,000
-Salary Average : $0
-Salary Average Remaining : $0
Jakub Voracek $1,394,500 (2)
-Salary Remaining : $1,394,500
-Salary Average : $0
-Salary Average Remaining : $0
Clayton Keller $1,187,500 (4)
-Salary Remaining : $1,187,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Brett Sonne $1,122,000 (4)
-Salary Remaining : $1,122,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Alexander Khokhlachev $1,071,250 (1)
-Salary Remaining : $1,071,250
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Kirill Tulupov $1,025,000 (2)
-Salary Remaining : $1,025,000
-Salary Average : $0
-Salary Average Remaining : $0
Brayden McNabb $1,000,000 (2)
-Salary Remaining : $1,000,000
-Salary Average : $0
-Salary Average Remaining : $0
Jonathan Bernier $984,375 (4)
-Salary Remaining : $984,375
-Salary Average : $0
-Salary Average Remaining : $0
Matt Beleskey $800,000 (4)
-Salary Remaining : $800,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Haydn Fleury $775,000 (1)
-Salary Remaining : $775,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Connor McMichael $750,000 (2)
-Salary Remaining : $750,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
German Rubtsov $750,000 (4)
-Salary Remaining : $750,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Luke Gazdic $632,000 (5)
-Salary Remaining : $632,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Adam McQuaid $600,000 (1)
-Salary Remaining : $600,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Deryk Engelland $546,750 (1)
-Salary Remaining : $546,750
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Total Pro Players22
Salary Commitment
Year 10 : $27,124,428
Year 11 : $24,131,428
Year 12 : $15,812,519
Year 13 : $11,371,375
Salary Average Commitment
Year 10 : $480,000
Year 11 : $320,000
Year 12 : $240,000
Year 13 : $200,000
Salary Cap with 1 Way Contract
Year 10 : $27,124,428
Year 11 : $24,131,428
Year 12 : $15,812,519
Year 13 : $11,371,375

Farm Players Salaries

Kyle Beach $185,093 (1)
Salary Remaining : $185,093
Salary Average : $4,000
Salary Average Remaining : $4,000
Lauri Tukonen $112,500 (1)
Salary Remaining : $112,500
Salary Average : $4,000
Salary Average Remaining : $4,000
Bruno Gervais $100,000 (3)
Salary Remaining : $100,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Vincent Trocheck $92,500 (5)
Salary Remaining : $92,500
Salary Average : $4,000
Salary Average Remaining : $4,000
Ville Husso $87,000 (3)
Salary Remaining : $87,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Luca Caputi $85,156 (3)
Salary Remaining : $85,156
Salary Average : $4,000
Salary Average Remaining : $4,000
Ville Heinola $75,000 (2)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Pierre-Olivier Joseph $75,000 (5)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Alexander Holtz (Out of Payroll) $75,000 (3)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Michael McLeod $75,000 (4)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Mats Zuccarello $70,000 (1)
Salary Remaining : $70,000
Salary Average : $4,000
Salary Average Remaining : $4,000
John McFarland $70,000 (1)
Salary Remaining : $70,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Ryan MacInnis $67,500 (2)
Salary Remaining : $67,500
Salary Average : $4,000
Salary Average Remaining : $4,000
Morgan Klimchuk $65,000 (1)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Pyotr Kochetkov $65,000 (2)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Brendan Brisson (Out of Payroll) $65,000 (3)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Karl Henriksson $60,000 (2)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Luke Tuch (Out of Payroll) $60,000 (3)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Lukáš Dostál $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Taylor Cammarata $60,000 (3)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Alexander Nikishin (Out of Payroll) $55,000 (3)
Salary Remaining : $55,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Nathan Légaré $55,000 (2)
Salary Remaining : $55,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Axel Andersson $55,000 (1)
Salary Remaining : $55,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Nikita Okhotyuk $50,000 (2)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Marcus Hogberg $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jacob Moverare $50,000 (3)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Devin Setoguchi $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Nils Backstrom $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Malte Setkov $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Remi Elie $40,000 (1)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Tyler Bertuzzi $40,000 (2)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Total Farm Players31
Salary Commitment
Year 10 : $2,149,748
Year 11 : $1,292,156
Year 12 : $879,656
Year 13 : $242,500
Salary Average Commitment
Year 10 : $124,000
Year 11 : $76,000
Year 12 : $48,000
Year 13 : $12,000

PINCHER CREEK PREDATORS



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$25,787,353
Farm Players Total Salaries$1,908,500
Coaches Total Salaries$2,418,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days155
Pro Expenses Per Days$175,460
Pro Estimated Expenses$27,196,300
Farm Remaining Season Days143
Farm Expenses Per Days$20,402
Farm Estimated Expenses$2,917,486
Estimated Season Expenses$30,113,786
Season Salary Cap$27,275,853
Estimate Under Maximum Salary Cap of $39,000,000$11,724,147
Estimate Over Minimum Salary Cap of $14,000,000 $13,275,853
Current Bank Account$254,605,098
Projected Bank Account$224,491,312

Pro Players Salaries

Seth Jones $2,212,500 (4)
-Salary Remaining : $2,212,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Michael Frolik $1,960,750 (3)
-Salary Remaining : $1,960,750
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Aleksander Barkov $1,620,625 (3)
-Salary Remaining : $1,620,625
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Ryan McDonagh $1,450,000 (2)
-Salary Remaining : $1,450,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Mathew Dumba $1,418,125 (5)
-Salary Remaining : $1,418,125
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Tuukka Rask $1,407,590 (2)
-Salary Remaining : $1,407,590
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Matt Calvert $1,250,000 (2)
-Salary Remaining : $1,250,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Matthew Tkachuk $1,162,500 (4)
-Salary Remaining : $1,162,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Calvin Pickard $1,000,000 (1)
-Salary Remaining : $1,000,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Eric Tangradi $1,000,000 (1)
-Salary Remaining : $1,000,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Max Pacioretty $970,313 (3)
-Salary Remaining : $970,313
-Salary Average : $0
-Salary Average Remaining : $0
Brayden Schenn $937,500 (2)
-Salary Remaining : $937,500
-Salary Average : $0
-Salary Average Remaining : $0
Dustin Boyd $915,000 (1)
-Salary Remaining : $915,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Jordan Staal $879,000 (3)
-Salary Remaining : $879,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
John Klingberg $873,450 (2)
-Salary Remaining : $873,450
-Salary Average : $647,000
-Salary Average Remaining : $647,000
Karl Alzner $825,000 (3)
-Salary Remaining : $825,000
-Salary Average : $0
-Salary Average Remaining : $0
Ryan Pulock $750,000 (1)
-Salary Remaining : $750,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Ondrej Palat $705,000 (2)
-Salary Remaining : $705,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Craig Smith $700,000 (1)
-Salary Remaining : $700,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Alex DeBrincat $650,000 (4)
-Salary Remaining : $650,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Colten Teubert $600,000 (1)
-Salary Remaining : $600,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Stefan Matteau $500,000 (2)
-Salary Remaining : $500,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
David Perron $500,000 (2)
-Salary Remaining : $500,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Gabriel Bourque $500,000 (1)
-Salary Remaining : $500,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Mattias Ekholm $500,000 (2)
-Salary Remaining : $500,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Jeff Schultz $500,000 (1)
-Salary Remaining : $500,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Total Pro Players26
Salary Commitment
Year 10 : $25,787,353
Year 11 : $19,822,353
Year 12 : $11,698,813
Year 13 : $5,443,125
Salary Average Commitment
Year 10 : $1,527,000
Year 11 : $1,207,000
Year 12 : $280,000
Year 13 : $160,000
Salary Cap with 1 Way Contract
Year 10 : $25,787,353
Year 11 : $19,822,353
Year 12 : $11,698,813
Year 13 : $5,443,125

Farm Players Salaries

Carter Hart $93,750 (4)
Salary Remaining : $93,750
Salary Average : $4,000
Salary Average Remaining : $4,000
Mathieu Perreault $83,250 (3)
Salary Remaining : $83,250
Salary Average : $4,000
Salary Average Remaining : $4,000
Brett Ritchie $82,500 (1)
Salary Remaining : $82,500
Salary Average : $4,000
Salary Average Remaining : $4,000
Noah Dobson $75,000 (1)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Alex Turcotte $75,000 (2)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Juuso Välimäki $75,000 (5)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Tyson Jost $75,000 (4)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Tim Stützle (Out of Payroll) $75,000 (3)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Riley Sheahan $70,000 (1)
Salary Remaining : $70,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Ian Cole $70,000 (1)
Salary Remaining : $70,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jeff Petry $69,000 (1)
Salary Remaining : $69,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Brett Connolly $67,500 (1)
Salary Remaining : $67,500
Salary Average : $4,000
Salary Average Remaining : $4,000
Petr Mrazek $67,500 (4)
Salary Remaining : $67,500
Salary Average : $4,000
Salary Average Remaining : $4,000
Joe Veleno $65,000 (1)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Dawson Mercer (Out of Payroll) $65,000 (3)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Matthew Phillips $65,000 (4)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Nick Caamano $65,000 (4)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Theodor Niederbach (Out of Payroll) $60,000 (3)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Dustin Wolf $60,000 (2)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Brett Leason $60,000 (2)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Scott Walford $60,000 (3)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Scott Perunovich $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Egor Zamula (Out of Payroll) $60,000 (3)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Eemil Viro (Out of Payroll) $55,000 (3)
Salary Remaining : $55,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Wyatt Kaiser (Out of Payroll) $55,000 (3)
Salary Remaining : $55,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Nick Palmieri $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Yannick Weber $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Ryan Gropp $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Devon Levi (Out of Payroll) $50,000 (3)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Total Farm Players29
Salary Commitment
Year 10 : $1,908,500
Year 11 : $1,199,500
Year 12 : $1,004,500
Year 13 : $441,250
Salary Average Commitment
Year 10 : $116,000
Year 11 : $72,000
Year 12 : $60,000
Year 13 : $24,000

SAN JOSE BLASPHEMERS



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$25,925,684
Farm Players Total Salaries$2,365,600
Coaches Total Salaries$1,900,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days155
Pro Expenses Per Days$173,714
Pro Estimated Expenses$26,925,670
Farm Remaining Season Days143
Farm Expenses Per Days$22,836
Farm Estimated Expenses$3,265,548
Estimated Season Expenses$30,191,218
Season Salary Cap$27,926,284
Estimate Under Maximum Salary Cap of $39,000,000$11,073,716
Estimate Over Minimum Salary Cap of $14,000,000 $13,926,284
Current Bank Account$356,281,094
Projected Bank Account$326,089,876

Pro Players Salaries

Kelly Guard $2,493,659 (1)
-Salary Remaining : $2,493,659
-Salary Average : $0
-Salary Average Remaining : $0
Maxim Lapierre $2,452,725 (1)
-Salary Remaining : $2,452,725
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Patrick Kane $2,376,188 (2)
-Salary Remaining : $2,376,188
-Salary Average : $0
-Salary Average Remaining : $0
Mark Scheifele $2,245,000 (2)
-Salary Remaining : $2,245,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Jamie Benn $1,828,500 (1)
-Salary Remaining : $1,828,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Zack Kassian $1,792,712 (2)
-Salary Remaining : $1,792,712
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Nathan Gerbe $1,304,100 (2)
-Salary Remaining : $1,304,100
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Alexandre Picard $1,125,000 (1)
-Salary Remaining : $1,125,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Joe Morrow $1,100,000 (4)
-Salary Remaining : $1,100,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Dougie Hamilton $1,087,500 (2)
-Salary Remaining : $1,087,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Valentin Zykov $1,050,000 (2)
-Salary Remaining : $1,050,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Artturi Lehkonen $825,000 (1)
-Salary Remaining : $825,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Simon Despres $825,000 (3)
-Salary Remaining : $825,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Dylan Larkin $800,000 (2)
-Salary Remaining : $800,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Nick Ross $800,000 (1)
-Salary Remaining : $800,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Johannes Salmonsson $790,300 (1)
-Salary Remaining : $790,300
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Shea Theodore $780,000 (2)
-Salary Remaining : $780,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Connor Hellebuyck $750,000 (3)
-Salary Remaining : $750,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Jared McCann $750,000 (2)
-Salary Remaining : $750,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Evan Bouchard $750,000 (1)
-Salary Remaining : $750,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Total Pro Players20
Salary Commitment
Year 10 : $25,925,684
Year 11 : $14,860,500
Year 12 : $2,675,000
Year 13 : $1,100,000
Salary Average Commitment
Year 10 : $720,000
Year 11 : $440,000
Year 12 : $120,000
Year 13 : $40,000
Salary Cap with 1 Way Contract
Year 10 : $25,925,684
Year 11 : $14,860,500
Year 12 : $2,675,000
Year 13 : $1,100,000

Farm Players Salaries

Carl Soderberg $125,600 (1)
Salary Remaining : $125,600
Salary Average : $4,000
Salary Average Remaining : $4,000
Elvis Merzlikins $125,000 (2)
Salary Remaining : $125,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Zack Stortini $100,000 (1)
Salary Remaining : $100,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Will Butcher $82,500 (3)
Salary Remaining : $82,500
Salary Average : $4,000
Salary Average Remaining : $4,000
Nolan Patrick $80,000 (5)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Anders Lindback $80,000 (1)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Tyler Ennis $80,000 (1)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Erik Brännström $75,000 (5)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Peyton Krebs $75,000 (2)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Logan Brown $75,000 (2)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Bowen Byram $75,000 (2)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Alexis Lafrenière (Out of Payroll) $75,000 (3)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Kerby Rychel $72,500 (1)
Salary Remaining : $72,500
Salary Average : $4,000
Salary Average Remaining : $4,000
John Hayden $70,000 (2)
Salary Remaining : $70,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Tyler Madden $65,000 (1)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Hendrix Lapierre (Out of Payroll) $65,000 (3)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jakob Forsbacka-Karlsson $65,000 (2)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Evan Fitzpatrick $65,000 (4)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Arthur Kaliyev $65,000 (2)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Egor Afanasyev $65,000 (2)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Daemon Hunt (Out of Payroll) $60,000 (3)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Kirill Kaprizov $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jean-Luc Foudy (Out of Payroll) $60,000 (3)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Egor Sokolov (Out of Payroll) $55,000 (3)
Salary Remaining : $55,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jeremy Swayman $55,000 (2)
Salary Remaining : $55,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jakub Škarek $55,000 (1)
Salary Remaining : $55,000
Salary Average : $4,000
Salary Average Remaining : $4,000
John Marino $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
AJ Greer $50,000 (2)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Zachary Jones $50,000 (2)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Stelio Mattheos $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Zion Nybeck (Out of Payroll) $50,000 (3)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Mike Anderson $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Ivan Morozov $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Philipp Kurashev $50,000 (2)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Oskar Lindblom $40,000 (1)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Total Farm Players35
Salary Commitment
Year 10 : $2,365,600
Year 11 : $1,487,500
Year 12 : $667,500
Year 13 : $220,000
Salary Average Commitment
Year 10 : $140,000
Year 11 : $88,000
Year 12 : $40,000
Year 13 : $12,000

SYRACUSE BULLDOGS



Arena Capacity - Ticket Price
Attendance - %

Arena NameMemorial Auditorium
Level 1: 6000 - $80 - 0 - 0.00%
Level 2: 5000 - $75 - 0 - 0.00%
Level 3: 2000 - $70 - 0 - 0.00%
Level 4: 4000 - $65 - 0 - 0.00%
Luxury : 1000 - $165 - 0 - 0.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $9 - 0 - 0.00%
Farm Level 2: 1000 - $8 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$33,017,016
Farm Players Total Salaries$1,708,844
Coaches Total Salaries$2,023,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days155
Pro Expenses Per Days$218,323
Pro Estimated Expenses$33,840,065
Farm Remaining Season Days143
Farm Expenses Per Days$20,342
Farm Estimated Expenses$2,908,906
Estimated Season Expenses$36,748,971
Season Salary Cap$34,490,860
Estimate Under Maximum Salary Cap of $39,000,000$4,509,140
Estimate Over Minimum Salary Cap of $14,000,000 $20,490,860
Current Bank Account$262,883,807
Projected Bank Account$226,134,836

Pro Players Salaries

Daniel Sedin $3,014,213 (5)
-Salary Remaining : $3,014,213
-Salary Average : $0
-Salary Average Remaining : $0
Tyler Kennedy $2,412,500 (1)
-Salary Remaining : $2,412,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Konstantin Barulin $2,136,465 (4)
-Salary Remaining : $2,136,465
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Robby Dee $2,075,175 (1)
-Salary Remaining : $2,075,175
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Henrik Sedin $2,025,000 (4)
-Salary Remaining : $2,025,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Rickard Rakell $1,905,000 (5)
-Salary Remaining : $1,905,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Olli Maatta $1,625,000 (5)
-Salary Remaining : $1,625,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Mike Green $1,602,588 (4)
-Salary Remaining : $1,602,588
-Salary Average : $0
-Salary Average Remaining : $0
Alexander Edler $1,562,500 (2)
-Salary Remaining : $1,562,500
-Salary Average : $0
-Salary Average Remaining : $0
Wojtek Wolski $1,528,000 (3)
-Salary Remaining : $1,528,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Tom Sestito $1,504,200 (1)
-Salary Remaining : $1,504,200
-Salary Average : $1,090,000
-Salary Average Remaining : $1,090,000
Mika Zibanejad $1,317,500 (4)
-Salary Remaining : $1,317,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Nikita Kucherov $1,300,000 (2)
-Salary Remaining : $1,300,000
-Salary Average : $0
-Salary Average Remaining : $0
Niko Snellman $1,258,000 (2)
-Salary Remaining : $1,258,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Thomas Greiss $1,161,875 (2)
-Salary Remaining : $1,161,875
-Salary Average : $0
-Salary Average Remaining : $0
Louis Leblanc $1,110,000 (2)
-Salary Remaining : $1,110,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Alexander Sulzer $1,079,000 (1)
-Salary Remaining : $1,079,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Henrik Samuelsson $1,025,000 (2)
-Salary Remaining : $1,025,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Dylan Strome $800,000 (3)
-Salary Remaining : $800,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Nikita Tryamkin $750,000 (2)
-Salary Remaining : $750,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Jacob de la Rose $675,000 (1)
-Salary Remaining : $675,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Dmitri Samorukov $650,000 (1)
-Salary Remaining : $650,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Brett Pollock $500,000 (1)
-Salary Remaining : $500,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Total Pro Players23
Salary Commitment
Year 10 : $33,017,016
Year 11 : $24,121,141
Year 12 : $15,953,766
Year 13 : $13,625,766
Salary Average Commitment
Year 10 : $1,770,000
Year 11 : $440,000
Year 12 : $280,000
Year 13 : $200,000
Salary Cap with 1 Way Contract
Year 10 : $33,017,016
Year 11 : $24,121,141
Year 12 : $15,953,766
Year 13 : $13,625,766

Farm Players Salaries

Troy Terry $82,500 (5)
Salary Remaining : $82,500
Salary Average : $4,000
Salary Average Remaining : $4,000
Adam Henrique $80,000 (1)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Lee Sweatt $80,000 (1)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Max Comtois $75,000 (5)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
K'Andre Miller $75,000 (1)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Trevor Zegras $75,000 (2)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jan Myšák (Out of Payroll) $75,000 (3)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Cayden Primeau $75,000 (5)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Joacim Eriksson $70,000 (1)
Salary Remaining : $70,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Alexander Alexeyev $65,000 (1)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Braydon Coburn $64,844 (1)
Salary Remaining : $64,844
Salary Average : $0
Salary Average Remaining : $0
Kirill Maksimov $60,000 (5)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Reilly Smith $57,500 (1)
Salary Remaining : $57,500
Salary Average : $4,000
Salary Average Remaining : $4,000
David Farrance $55,000 (2)
Salary Remaining : $55,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Ivan Chekhovich $55,000 (1)
Salary Remaining : $55,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Arvid Söderblom (Out of Payroll) $55,000 (3)
Salary Remaining : $55,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Rhett Pitlick (Out of Payroll) $55,000 (3)
Salary Remaining : $55,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Olof Lindbom $55,000 (1)
Salary Remaining : $55,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Juuso Pärssinen $55,000 (3)
Salary Remaining : $55,000
Salary Average : $4,000
Salary Average Remaining : $4,000
John Ludvig $50,000 (2)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jordan Spence $50,000 (2)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Aarne Talvitie $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Quinton Howden $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Vili Saarijarvi $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Julius Nattinen $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Tuukka Tieksola (Out of Payroll) $50,000 (3)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Brett Kulak $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Maxim Letunov $44,000 (2)
Salary Remaining : $44,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Total Farm Players28
Salary Commitment
Year 10 : $1,708,844
Year 11 : $856,500
Year 12 : $582,500
Year 13 : $292,500
Salary Average Commitment
Year 10 : $108,000
Year 11 : $56,000
Year 12 : $36,000
Year 13 : $16,000

VANCOUVER MILLIONAIRES



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$27,529,432
Farm Players Total Salaries$1,988,500
Coaches Total Salaries$2,630,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days155
Pro Expenses Per Days$188,964
Pro Estimated Expenses$29,289,420
Farm Remaining Season Days143
Farm Expenses Per Days$19,990
Farm Estimated Expenses$2,858,570
Estimated Season Expenses$32,147,990
Season Salary Cap$29,212,932
Estimate Under Maximum Salary Cap of $39,000,000$9,787,068
Estimate Over Minimum Salary Cap of $14,000,000 $15,212,932
Current Bank Account$132,965,968
Projected Bank Account$100,817,978

Pro Players Salaries

Sergei Bobrovsky $2,653,469 (2)
-Salary Remaining : $2,653,469
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Thomas Vanek $2,108,125 (2)
-Salary Remaining : $2,108,125
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Bobby Ryan $1,942,275 (1)
-Salary Remaining : $1,942,275
-Salary Average : $0
-Salary Average Remaining : $0
Landon Ferraro $1,487,500 (2)
-Salary Remaining : $1,487,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Tanner Pearson $1,480,000 (3)
-Salary Remaining : $1,480,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Anthony Mantha $1,308,250 (5)
-Salary Remaining : $1,308,250
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Jason Demers $1,279,625 (1)
-Salary Remaining : $1,279,625
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Matt Halischuk $1,264,000 (2)
-Salary Remaining : $1,264,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Steve Bernier $1,214,000 (1)
-Salary Remaining : $1,214,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Nathan Beaulieu $1,200,000 (2)
-Salary Remaining : $1,200,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Mikhail Grigorenko $1,127,250 (3)
-Salary Remaining : $1,127,250
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Alex Nedeljkovic $1,125,000 (1)
-Salary Remaining : $1,125,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Colton Parayko $1,078,125 (3)
-Salary Remaining : $1,078,125
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Dmitry Kulikov $1,050,000 (1)
-Salary Remaining : $1,050,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Derek Stepan $971,500 (1)
-Salary Remaining : $971,500
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Adam Clendening $970,313 (3)
-Salary Remaining : $970,313
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Beau Bennett $945,000 (2)
-Salary Remaining : $945,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Zemi Girgensons $840,000 (4)
-Salary Remaining : $840,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Dylan Olsen $800,000 (1)
-Salary Remaining : $800,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Hunter Shinkaruk $785,000 (1)
-Salary Remaining : $785,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Josh Gorges $750,000 (2)
-Salary Remaining : $750,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Samuel Girard $650,000 (4)
-Salary Remaining : $650,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Micheal Ferland $500,000 (1)
-Salary Remaining : $500,000
-Salary Average : $40,000
-Salary Average Remaining : $40,000
Total Pro Players23
Salary Commitment
Year 10 : $27,529,432
Year 11 : $17,862,032
Year 12 : $7,453,938
Year 13 : $2,798,250
Salary Average Commitment
Year 10 : $880,000
Year 11 : $560,000
Year 12 : $280,000
Year 13 : $120,000
Salary Cap with 1 Way Contract
Year 10 : $27,529,432
Year 11 : $17,862,032
Year 12 : $7,453,938
Year 13 : $2,798,250

Farm Players Salaries

Viktor Arvidsson $100,000 (2)
Salary Remaining : $100,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Dylan Samberg $84,000 (3)
Salary Remaining : $84,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Joonas Korpisalo $80,000 (2)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jason Robertson $80,000 (4)
Salary Remaining : $80,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Alexander Nylander $75,000 (4)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Vasily Podkolzin $75,000 (2)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Vitali Kravtsov $75,000 (1)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Robert Thomas $75,000 (5)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Eeli Tolvanen $75,000 (5)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jake Sanderson (Out of Payroll) $75,000 (3)
Salary Remaining : $75,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Ian Mitchell $74,500 (3)
Salary Remaining : $74,500
Salary Average : $4,000
Salary Average Remaining : $4,000
Artemi Panarin $70,000 (1)
Salary Remaining : $70,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Gabriel Vilardi $65,000 (5)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jacob Perreault (Out of Payroll) $65,000 (3)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Colin White $65,000 (3)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Travis Dermott $65,000 (2)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Kale Clague $65,000 (3)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Shane Pinto $65,000 (2)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Nicolas Beaudin $65,000 (1)
Salary Remaining : $65,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Lukas Cormier (Out of Payroll) $60,000 (3)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Hugo Alnefelt $60,000 (2)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Klim Kostin $60,000 (2)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Jake Wise $60,000 (1)
Salary Remaining : $60,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Ryan McLeod $55,000 (1)
Salary Remaining : $55,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Carter Savoie (Out of Payroll) $55,000 (3)
Salary Remaining : $55,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Robert Mastrosimone $55,000 (2)
Salary Remaining : $55,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Daniil Misyul $50,000 (2)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Lukas Svejkovsky (Out of Payroll) $50,000 (3)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Slava Demin $50,000 (1)
Salary Remaining : $50,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Sam Montembeault $40,000 (1)
Salary Remaining : $40,000
Salary Average : $4,000
Salary Average Remaining : $4,000
Total Farm Players30
Salary Commitment
Year 10 : $1,988,500
Year 11 : $1,573,500
Year 12 : $963,500
Year 13 : $370,000
Salary Average Commitment
Year 10 : $120,000
Year 11 : $92,000
Year 12 : $56,000
Year 13 : $20,000

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

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

Over Minimum of
$14,000,000

Farm Salary Cap

Under Maximum of
$2,800,000

Pro Players

Farm Players

Total Players

BANGOR BEAGLES $311,312,869 $29,148,826 $9,851,174 $15,148,826 $1,955,450 $844,550 243256
BROOKLYN BLAZERS $295,997,332 $30,740,650 $8,259,350 $16,740,650 $1,432,500 $1,367,500 232548
CALGARY COWBOYS $263,811,711 $29,835,395 $9,164,605 $15,835,395 $1,912,500 $887,500 263056
CAPE BRETON CELTS $346,152,632 $27,340,569 $11,659,431 $13,340,569 $1,748,700 $1,051,300 213354
CAPE FEAR PROWLERS $346,116,384 $30,038,656 $8,961,344 $16,038,656 $2,077,250 $722,750 213253
CHICAGO CRUSHERS $302,221,407 $29,058,239 $9,941,761 $15,058,239 $1,792,600 $1,007,400 233457
COLORADO WOLVES $365,793,865 $20,955,258 $18,044,742 $6,955,258 $2,142,811 $657,189 203555
COQUITLAM KNIGHTS $291,527,988 $29,526,762 $9,473,238 $15,526,762 $1,381,500 $1,418,500 252550
DETROIT RED WINGS $133,799,493 $31,510,015 $7,489,985 $17,510,015 $1,969,300 $830,700 203353
EDMONTON BUSCHWACKERS $342,068,509 $27,845,043 $11,154,957 $13,845,043 $1,689,750 $1,110,250 233053
HALIFAX HIGHLANDERS $377,238,721 $34,705,907 $4,294,093 $20,705,907 $1,787,460 $1,012,540 213152
HAWAII TYPHOON $344,440,228 $27,844,950 $11,155,050 $13,844,950 $1,652,000 $1,148,000 202949
LAS CRUCES SPURS $302,437,993 $30,157,963 $8,842,037 $16,157,963 $1,372,100 $1,427,900 262450
MANHATTAN ISLANDERS $291,735,724 $28,896,450 $10,103,550 $14,896,450 $2,156,500 $643,500 214566
NEWTON NIGHTMARES $209,543,383 $31,422,776 $7,577,224 $17,422,776 $1,463,850 $1,336,150 262854
NORTH VAN ROCKERS $299,357,823 $24,004,250 $14,995,750 $10,004,250 $1,911,250 $888,750 203151
PENSACOLA BADGERS $280,438,818 $32,204,670 $6,795,330 $18,204,670 $1,598,675 $1,201,325 222648
PHILADELPHIA MADMEN $276,234,464 $29,019,176 $9,980,824 $15,019,176 $1,894,748 $905,252 223153
PINCHER CREEK PREDATORS $254,605,098 $27,275,853 $11,724,147 $13,275,853 $1,488,500 $1,311,500 262955
SAN JOSE BLASPHEMERS $356,281,094 $27,926,284 $11,073,716 $13,926,284 $2,000,600 $799,400 203555
SYRACUSE BULLDOGS $262,883,807 $34,490,860 $4,509,140 $20,490,860 $1,473,844 $1,326,156 232851
VANCOUVER MILLIONAIRES $132,965,968 $29,212,932 $9,787,068 $15,212,932 $1,683,500 $1,116,500 233053