Login

BANGOR BEAGLES



Arena Capacity - Ticket Price
Attendance - %

Arena NameDog Pound
Level 1: 6000 - $100 - 6,000 - 100.00%
Level 2: 5000 - $60 - 5,000 - 100.00%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $25 - 4,000 - 100.00%
Luxury : 1000 - $200 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 2,000 - 100.00%
Farm Level 2: 1000 - $15 - 1,000 - 100.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,270,000
Year to Date Revenue$2,540,000
Farm
Home Games Left0
Average Attendance - %3,000 - 100.00%
Average Income per Game$85,000
Year to Date Revenue$255,000

Expense

Pro Players Total Salaries$34,336,759
Farm Players Total Salaries$2,386,096
Coaches Total Salaries$2,276,000
Luxury Taxe Total$631,650
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
Current Bank Account$360,660,109
Projected Bank Account$360,660,109

Pro Players Salaries

Matt Duchene $3,395,490 (5)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Evgeni Malkin $2,345,000 (4)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Tyler Seguin $2,292,000 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Zach Werenski $2,053,750 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Ryan McDonagh $1,957,500 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Sam Reinhart $1,925,000 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Tyler Johnson $1,919,925 (1)
-Salary Remaining : $0
-Salary Average : $400,000
-Salary Average Remaining : $0
Matt Taormina $1,911,600 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Alex Ovechkin $1,879,500 (2)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Filip Forsberg $1,650,250 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jeff Skinner $1,519,281 (2)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Shayne Gostisbehere $1,500,000 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
P.K. Subban $1,325,000 (3)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Roope Hintz $1,312,500 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Leland Irving $1,290,938 (3)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Vladislav Namestnikov $1,193,400 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jonathan Blum $1,159,375 (3)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Derrick Pouliot $937,500 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
J.T. Miller $893,750 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Denis Gurianov $675,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Mackenzie Blackwood $650,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Pavel Buchnevich $550,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Total Pro Players22
Salary Commitment
Year 11 : $34,336,759
Year 12 : $30,505,234
Year 13 : $23,400,203
Year 14 : $16,781,240
Salary Average Commitment
Year 11 : $960,000
Year 12 : $520,000
Year 13 : $320,000
Year 14 : $240,000
Salary Cap with 1 Way Contract
Year 11 : $34,336,759
Year 12 : $30,505,234
Year 13 : $23,400,203
Year 14 : $16,781,240

Farm Players Salaries

Evgeny Dadonov $139,596 (2)
Salary Remaining : $0
Salary Average : $106,400
Salary Average Remaining : $0
Nikita Filatov $112,500 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Dmitrij Jaskin $106,500 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Sebastian Cossa $80,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Miikka Salomaki $80,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ondrej Kase $80,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Michael Hutchinson $78,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Emil Bemström $78,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Scott Wedgewood $75,000 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jamie Drysdale $75,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Dylan Cozens $75,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Anton Lundell $75,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Victor Söderström $75,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ville Heinola $75,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ty Smith $75,000 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Kaapo Kakko $75,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Alec Regula $71,500 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Logan Stankoven $70,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Zach Ostapchuk $70,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jordan Kyrou $70,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Colby Robak $65,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Benoit-Olivier Groulx $65,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
William Wallinder $65,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Kristian Vesalainen $60,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jesse Ylönen $60,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Miles Wood $60,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Alex Beaucage $60,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jack Thompson $60,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Samu Salminen $55,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ryder Korczak $50,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Kyle Capobianco $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Nikita Alexandrov $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Devon Levi $50,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Total Farm Players33
Salary Commitment
Year 11 : $2,386,096
Year 12 : $1,468,596
Year 13 : $849,500
Year 14 : $256,500
Salary Average Commitment
Year 11 : $234,400
Year 12 : $182,400
Year 13 : $48,000
Year 14 : $12,000

BROOKLYN BLAZERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameBarclays Center
Level 1: 6000 - $100 - 6,000 - 100.00%
Level 2: 5000 - $60 - 5,000 - 100.00%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $25 - 4,000 - 100.00%
Luxury : 1000 - $200 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 2,000 - 100.00%
Farm Level 2: 1000 - $15 - 1,000 - 100.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,270,000
Year to Date Revenue$3,810,000
Farm
Home Games Left0
Average Attendance - %3,000 - 100.00%
Average Income per Game$85,000
Year to Date Revenue$170,000

Expense

Pro Players Total Salaries$32,330,569
Farm Players Total Salaries$2,171,150
Coaches Total Salaries$2,332,000
Luxury Taxe Total$595,167
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
Current Bank Account$338,469,328
Projected Bank Account$338,469,328

Pro Players Salaries

Mark Scheifele $2,724,000 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Cody Hodgson $2,340,650 (1)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Morgan Rielly $2,285,625 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Seth Jones $2,237,500 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Aaron Ekblad $2,053,750 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Max Domi $2,025,000 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Nicklas Jensen $1,937,500 (2)
-Salary Remaining : $0
-Salary Average : $1,550,000
-Salary Average Remaining : $0
John Gibson $1,886,719 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Alexander Radulov $1,769,500 (5)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Ryan Murray $1,548,450 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
John Tavares $1,400,000 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jack Campbell $1,265,625 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Brayden Point $1,250,000 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Kevin Shattenkirk $1,093,750 (2)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Brendan Lemieux $1,025,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Mirco Mueller $1,000,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Nikolay Goldobin $937,500 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jayce Hawryluk $825,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Ryan Donato $800,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Rasmus Sandin $750,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jake DeBrusk $675,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Dennis Persson $500,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Total Pro Players22
Salary Commitment
Year 11 : $32,330,569
Year 12 : $29,489,919
Year 13 : $19,935,544
Year 14 : $14,374,594
Salary Average Commitment
Year 11 : $2,270,000
Year 12 : $2,230,000
Year 13 : $440,000
Year 14 : $280,000
Salary Cap with 1 Way Contract
Year 11 : $32,330,569
Year 12 : $29,489,919
Year 13 : $19,935,544
Year 14 : $14,374,594

Farm Players Salaries

Luca Sbisa $111,700 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Matt Hackett $110,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Evgeny Svechnikov $95,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ian Cole $91,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Dominik Masin $88,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Christian Fischer $87,750 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Brett Pollock $86,900 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
John McFarland $86,900 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Mattias Tedenby $86,900 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Kirill Marchenko $84,500 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Laurent Dauphin $82,500 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jeremy Lauzon $80,000 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Corson Ceulemans $80,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Matt Boldy $75,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Zach Dean $70,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Joseph Woll $65,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Nathan Bastian $65,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Andrew Peeke $65,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Tobias Björnfot $65,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Cross Hanas $60,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Matt Corrente $60,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Alexander Campbell $60,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Gage Goncalves $55,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Graeme Clarke $55,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Carter Mazur $55,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
David Perron $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jakub Málek $50,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Aaron Huglen $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Zack Phillips $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Greg Nemisz $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Total Farm Players30
Salary Commitment
Year 11 : $2,171,150
Year 12 : $1,073,000
Year 13 : $621,000
Year 14 : $80,000
Salary Average Commitment
Year 11 : $120,000
Year 12 : $60,000
Year 13 : $36,000
Year 14 : $4,000

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 - 3,500 - 100.00%
Farm Level 2: 2500 - $15 - 2,500 - 100.00%
Farm Total Capacity :6000

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %6,000 - 100.00%
Average Income per Game$149,500
Year to Date Revenue$897,000

Expense

Pro Players Total Salaries$35,031,815
Farm Players Total Salaries$2,458,000
Coaches Total Salaries$2,828,000
Luxury Taxe Total$661,359
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
Current Bank Account$320,023,595
Projected Bank Account$320,023,595

Pro Players Salaries

Brendan Gallagher $2,489,939 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Stephen Weiss $2,234,375 (5)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Elias Lindholm $2,200,000 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Sean Monahan $1,950,000 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Timo Meier $1,937,500 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Nathan MacKinnon $1,814,063 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Eric Staal $1,812,500 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Brandon Saad $1,625,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Olli Maatta $1,625,000 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Kyle Cumiskey $1,604,063 (1)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Michael McCarron $1,518,750 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Zach Bogosian $1,498,500 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
T.J. Galiardi $1,476,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Tyler Myers $1,423,125 (2)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
John Carlson $1,275,000 (4)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Ondrej Pavelec $1,250,500 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Adin Hill $1,250,000 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Shea Weber $1,192,500 (3)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Max Friberg $1,100,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Victor Rask $850,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Brady Calla $800,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Cale Makar $800,000 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Ondrej Palat $705,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Slater Koekkoek $600,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Total Pro Players24
Salary Commitment
Year 11 : $35,031,815
Year 12 : $27,959,752
Year 13 : $21,869,377
Year 14 : $17,575,877
Salary Average Commitment
Year 11 : $760,000
Year 12 : $560,000
Year 13 : $400,000
Year 14 : $320,000
Salary Cap with 1 Way Contract
Year 11 : $35,031,815
Year 12 : $27,959,752
Year 13 : $21,869,377
Year 14 : $17,575,877

Farm Players Salaries

Glenn Gawdin $95,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Nicolas Hague $87,500 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Owen Tippett $87,500 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Grigori Denisenko $85,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Juuso Välimäki $80,000 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ryan Poehling $80,000 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Matthew Coronato $80,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Linus Högberg $78,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jaret Anderson-Dolan $75,000 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ryan Merkley $75,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Dillon Dube $75,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Cale Fleury $75,000 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Cole Caufield $75,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Cole Perfetti $75,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Alexander Holtz $75,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Tim Stützle $75,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Lucas Johansen $75,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Cal Petersen $65,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Frederic Allard $65,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Martins Dzierkals $65,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jeremie Poirier $65,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jakub Lauko $65,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Connor Ingram $65,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Josh Doan $60,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Evan Cormier $60,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Josh Brook $60,000 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Patrik Puistola $60,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Hunter Smith $60,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Brett Lernout $60,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jayden Struble $55,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Daniil Gushchin $55,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Peter Mueller $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Zachary Lauzon $50,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Alexei Lipanov $50,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Adam Ruzicka $50,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Tyson Barrie $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Total Farm Players36
Salary Commitment
Year 11 : $2,458,000
Year 12 : $1,838,000
Year 13 : $1,045,000
Year 14 : $545,000
Salary Average Commitment
Year 11 : $144,000
Year 12 : $104,000
Year 13 : $56,000
Year 14 : $28,000

CAPE BRETON CELTS



Arena Capacity - Ticket Price
Attendance - %

Arena NameFenian Forum
Level 1: 6000 - $100 - 6,000 - 100.00%
Level 2: 5000 - $60 - 5,000 - 100.00%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $25 - 4,000 - 100.00%
Luxury : 1000 - $200 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,270,000
Year to Date Revenue$5,080,000
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$32,896,883
Farm Players Total Salaries$1,938,000
Coaches Total Salaries$5,465,000
Luxury Taxe Total$639,093
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
Current Bank Account$390,586,558
Projected Bank Account$390,586,558

Pro Players Salaries

Ryan O'Reilly $2,817,500 (4)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Cam Ward $2,508,545 (2)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Tomas Hertl $2,419,500 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Evander Kane $2,325,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jake Gardiner $2,300,000 (5)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Rasmus Ristolainen $1,875,000 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Juuse Saros $1,755,000 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Joel Armia $1,566,000 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Nicklas Backstrom $1,437,500 (2)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Dmitry Kulikov $1,365,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Kris Russell $1,272,000 (4)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Ty Rattie $1,218,713 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Tom Wilson $1,184,625 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
T.J. Hensick $1,100,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Connor Murphy $1,087,500 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Luke Kunin $975,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Nick Leddy $937,500 (1)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Tony DeAngelo $937,500 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Mitch Marner $900,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Zemi Girgensons $840,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jannik Hansen $825,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Sebastian Aho $750,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Scott Laughton $500,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Total Pro Players23
Salary Commitment
Year 11 : $32,896,883
Year 12 : $28,446,883
Year 13 : $17,942,125
Year 14 : $16,127,125
Salary Average Commitment
Year 11 : $680,000
Year 12 : $520,000
Year 13 : $320,000
Year 14 : $240,000
Salary Cap with 1 Way Contract
Year 11 : $32,896,883
Year 12 : $28,446,883
Year 13 : $17,942,125
Year 14 : $16,127,125

Farm Players Salaries

Viktor Arvidsson $100,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Rasmus Asplund $84,500 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Josh Mahura $84,500 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Brennan Othmann $80,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Martin Nečas $80,000 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Morgan Frost $77,500 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Thomas Harley $75,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
JJ Peterka $75,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Rasmus Kupari $75,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Alex Newhook $75,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Philippe Myers $71,500 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Nicolas Meloche $70,000 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Scott Morrow $70,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Helge Grans $65,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Raphael Lavoie $65,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Alexandre Texier $65,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Conor Garland $65,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Luke Evangelista $60,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Shai Buium $60,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Martin Fehérváry $60,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jamieson Rees $60,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Sean Farrell $55,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Martin Chromiak $55,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Simon Lundmark $55,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Samuel Helenius $55,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Antonio Stranges $50,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Erik Portillo $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Joe Vrbetic $50,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Justus Annunen $50,000 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Total Farm Players29
Salary Commitment
Year 11 : $1,938,000
Year 12 : $1,458,000
Year 13 : $1,013,500
Year 14 : $200,000
Salary Average Commitment
Year 11 : $116,000
Year 12 : $88,000
Year 13 : $60,000
Year 14 : $12,000

CAPE FEAR PROWLERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameAtlantic Arena
Level 1: 6000 - $100 - 6,000 - 100.00%
Level 2: 5000 - $60 - 5,000 - 100.00%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $25 - 4,000 - 100.00%
Luxury : 1000 - $200 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 2,000 - 100.00%
Farm Level 2: 1000 - $15 - 1,000 - 100.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,270,000
Year to Date Revenue$2,540,000
Farm
Home Games Left0
Average Attendance - %3,000 - 100.00%
Average Income per Game$85,000
Year to Date Revenue$170,000

Expense

Pro Players Total Salaries$35,861,687
Farm Players Total Salaries$2,322,500
Coaches Total Salaries$2,100,000
Luxury Taxe Total$662,678
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
Current Bank Account$388,419,110
Projected Bank Account$388,419,110

Pro Players Salaries

Patrick Sharp $3,506,313 (5)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Phil Kessel $2,584,780 (6)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Sam Bennett $2,385,000 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Ryan Nugent-Hopkins $2,253,125 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Marc-Andre Fleury $2,127,500 (2)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Ivan Provorov $2,100,000 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jonathan Drouin $2,000,000 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Travis Sanheim $1,987,500 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Adam Larsson $1,875,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jacob Josefson $1,656,250 (2)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Marcus Johansson $1,600,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jonathan Toews $1,537,500 (3)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Anton Stralman $1,432,031 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Alec Martinez $1,280,813 (1)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Adrian Kempe $1,237,500 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Frederik Andersen $1,233,375 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Bryan Little $1,040,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jonas Brodin $1,000,000 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Brandon Kozun $1,000,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Rob Fabbri $700,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jesper Bratt $675,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Andrej Sekera $650,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Total Pro Players22
Salary Commitment
Year 11 : $35,861,687
Year 12 : $29,122,499
Year 13 : $20,445,624
Year 14 : $18,233,124
Salary Average Commitment
Year 11 : $640,000
Year 12 : $440,000
Year 13 : $320,000
Year 14 : $280,000
Salary Cap with 1 Way Contract
Year 11 : $35,861,687
Year 12 : $29,122,499
Year 13 : $20,445,624
Year 14 : $18,233,124

Farm Players Salaries

Antti Raanta $156,250 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Esa Lindell $100,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Christian Dvorak $91,250 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Warren Foegele $90,750 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Spencer Foo $87,750 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Drake Batherson $85,000 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Wyatt Johnston $80,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Vladislav Kamenev $80,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Simon Edvinsson $80,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jesperi Kotkaniemi $77,500 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Tage Thompson $77,500 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Moritz Seider $75,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Henri Jokiharju $75,000 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jack Quinn $75,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Philip Broberg $75,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Marco Rossi $75,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Sam Steel $75,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Chris Tierney $71,500 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Taylor Raddysh $65,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Devante Smith-Pelly $65,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Parker Wotherspoon $65,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Nikolai Kulemin $65,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Felix Sandstrom $65,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Mattias Samuelsson $65,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Roby Järventie $60,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Topi Niemelä $60,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Cody Ceci $60,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ukko-Pekka Luukkonen $60,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Riley Kidney $60,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Filip Gustavsson $55,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Marcus Pettersson $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Total Farm Players31
Salary Commitment
Year 11 : $2,322,500
Year 12 : $1,741,000
Year 13 : $876,000
Year 14 : $328,250
Salary Average Commitment
Year 11 : $124,000
Year 12 : $88,000
Year 13 : $44,000
Year 14 : $16,000

CHICAGO CRUSHERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Death Trap
Level 1: 7000 - $100 - 6,983 - 99.75%
Level 2: 6000 - $70 - 5,949 - 99.15%
Level 3: 3000 - $40 - 2,975 - 99.18%
Level 4: 5000 - $30 - 4,919 - 98.37%
Luxury : 2000 - $175 - 1,662 - 83.08%
Total Capacity :23000
Farm
Farm Level 1: 3000 - $50 - 2,267 - 75.55%
Farm Level 2: 2000 - $30 - 1,345 - 67.23%
Farm Total Capacity :5000

Income

Home Games Left0
Average Attendance - %22,487 - 97.77%
Average Income per Game$1,672,049
Year to Date Revenue$10,032,295
Farm
Home Games Left0
Average Attendance - %3,611 - 72.22%
Average Income per Game$153,660
Year to Date Revenue$307,320

Expense

Pro Players Total Salaries$29,383,558
Farm Players Total Salaries$1,833,500
Coaches Total Salaries$2,975,000
Luxury Taxe Total$534,980
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
Current Bank Account$387,690,230
Projected Bank Account$387,690,230

Pro Players Salaries

Jarome Iginla $3,074,214 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Anze Kopitar $2,859,500 (6)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Nick Foligno $1,957,500 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jakub Vrana $1,900,000 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jared McCann $1,875,000 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Matt Murray $1,709,844 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Will Karlsson $1,625,000 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Noah Hanifin $1,312,500 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Valeri Nichushkin $1,201,250 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Adam Fox $1,137,500 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Robin Lehner $1,000,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Brayden Schenn $937,500 (1)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Torey Krug $880,000 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jakob Chychrun $825,000 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Mikael Backlund $812,500 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Pontus Aberg $776,250 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Anthony Cirelli $750,000 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Alex Tuch $650,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jacob Larsson $650,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Rasmus Andersson $650,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Gilbert Brule $650,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Andrew Mangiapane $650,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Justin Schultz $500,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Nick Cousins $500,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Nicolas Deschamps $500,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Total Pro Players25
Salary Commitment
Year 11 : $29,383,558
Year 12 : $21,921,844
Year 13 : $19,845,594
Year 14 : $15,686,844
Salary Average Commitment
Year 11 : $920,000
Year 12 : $640,000
Year 13 : $520,000
Year 14 : $400,000
Salary Cap with 1 Way Contract
Year 11 : $29,383,558
Year 12 : $21,921,844
Year 13 : $19,845,594
Year 14 : $15,686,844

Farm Players Salaries

Sami Niku $100,000 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jordan Binnington $100,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Brock McGinn $87,600 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Martin Frk $75,600 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Connor Zary $75,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jakob Pelletier $75,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Noah Dobson $75,000 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Chris Tanev $66,300 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Lukas Reichel $65,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Pyotr Kochetkov $65,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Nolan Foote $65,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Zach Budish $65,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Sasha Pastujov $60,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jack Peart $60,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Joel Hofer $55,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
John Farinacci $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Mathias Emilio Pettersen $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jeff Petry $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Chris VandeVelde $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Roman Schmidt $50,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Brandon Montour $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Carter Verhaeghe $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ben Smith $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ryan Graves $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Riley Sheahan $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Charlie Coyle $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Mike Matheson $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Mitchell Stephens $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Steve Mason $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Nick Shore $44,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Total Farm Players30
Salary Commitment
Year 11 : $1,833,500
Year 12 : $726,900
Year 13 : $445,000
Year 14 : $175,000
Salary Average Commitment
Year 11 : $120,000
Year 12 : $40,000
Year 13 : $24,000
Year 14 : $8,000

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 - 2,000 - 100.00%
Farm Level 2: 1000 - $25 - 802 - 80.20%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %2,802 - 93.40%
Average Income per Game$90,050
Year to Date Revenue$540,300

Expense

Pro Players Total Salaries$22,429,781
Farm Players Total Salaries$2,809,124
Coaches Total Salaries$1,870,000
Luxury Taxe Total$430,142
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
Current Bank Account$433,350,587
Projected Bank Account$433,350,587

Pro Players Salaries

Milan Michalek $2,122,031 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Travis Konecny $1,921,250 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Nick Schmaltz $1,788,750 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Scott Glennie $1,503,125 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jesse Joensuu $1,437,500 (2)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Dougie Hamilton $1,359,375 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Samu Perhonen $1,119,000 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jordan Schmaltz $1,060,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Emile Poirier $1,000,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jesse Puljujarvi $950,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Sam Morin $937,500 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Nick Ritchie $937,500 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Brandon Gormley $850,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jason Dickinson $843,750 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Kyle Connor $825,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Eric Comrie $812,500 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Yakov Trenin $787,500 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Michael Rasmussen $775,000 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Brandon Carlo $750,000 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Erik Cernak $650,000 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Total Pro Players20
Salary Commitment
Year 11 : $22,429,781
Year 12 : $22,429,781
Year 13 : $17,195,250
Year 14 : $12,682,125
Salary Average Commitment
Year 11 : $760,000
Year 12 : $760,000
Year 13 : $640,000
Year 14 : $480,000
Salary Cap with 1 Way Contract
Year 11 : $22,429,781
Year 12 : $22,429,781
Year 13 : $17,195,250
Year 14 : $12,682,125

Farm Players Salaries

Carl Gunnarsson $135,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Michal Neuvirth $127,464 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Matt Puempel $95,000 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Keith Aulie $88,660 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Carson Lambos $80,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Damon Severson $80,000 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jonathan Tychonick $78,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Kailer Yamamoto $77,500 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Brett Howden $77,500 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Martin Kaut $77,500 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Dante Fabbro $75,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Yaroslav Askarov $75,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Anthony Duclair $75,000 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jay O'Brien $72,500 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Zachary L'Heureux $70,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Filip Johansson $65,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Cliff Pu $65,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jake Neighbours $65,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Nick Merkley $65,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Conner Bleackley $65,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ryan Suzuki $65,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Brayden Tracey $65,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jacob Bernard-Docker $65,000 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Linus Omark $65,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Kasper Bjorkqvist $65,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Kirill Ustimenko $65,000 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Danila Klimovich $60,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ryan O'Rourke $60,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Antti Tuomisto $60,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Tyler Kleven $60,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jackson Lacombe $60,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Thomas Bordeleau $60,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Drew Helleson $55,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Oliver Kapanen $55,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Robin Kovacs $50,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Dmitri Voronkov $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Lance Bouma $50,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Dmitri Kuzmin $50,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Samuel Knazko $50,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Matt Grzelcyk $50,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jon Kalinski $40,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Total Farm Players41
Salary Commitment
Year 11 : $2,809,124
Year 12 : $2,117,464
Year 13 : $1,432,464
Year 14 : $607,500
Salary Average Commitment
Year 11 : $164,000
Year 12 : $120,000
Year 13 : $80,000
Year 14 : $32,000

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 Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$30,784,031
Farm Players Total Salaries$1,859,444
Coaches Total Salaries$2,602,600
Luxury Taxe Total$493,807
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
Current Bank Account$340,153,819
Projected Bank Account$340,153,819

Pro Players Salaries

Drew Doughty $2,622,375 (3)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Jacob Trouba $2,382,656 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Andrew Cogliano $2,328,750 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Matt D'Agostini $2,275,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Nikolaj Ehlers $2,252,500 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Kevin Fiala $1,550,000 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Sebastian Collberg $1,283,750 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Travis Hamonic $1,250,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Brett Pesce $1,219,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Lawson Crouse $1,125,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Charlie McAvoy $1,125,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Ivan Barbashev $1,012,500 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Tristan Jarry $1,007,500 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Kevin Hayes $1,000,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Derek Forbort $875,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Steve Downie $800,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Sven Baertschi $800,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Pierre-Luc Dubois $800,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Oliver Bjorkstrand $775,000 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Brady Tkachuk $750,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jack Roslovic $750,000 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Alexandar Georgiev $650,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Luke Adam $600,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Layton Ahac $550,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Leevi Merilainen $500,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jordan Subban $500,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Total Pro Players26
Salary Commitment
Year 11 : $30,784,031
Year 12 : $23,005,281
Year 13 : $20,486,281
Year 14 : $10,006,406
Salary Average Commitment
Year 11 : $1,000,000
Year 12 : $760,000
Year 13 : $640,000
Year 14 : $280,000
Salary Cap with 1 Way Contract
Year 11 : $30,784,031
Year 12 : $23,005,281
Year 13 : $20,486,281
Year 14 : $10,006,406

Farm Players Salaries

Evan Oberg $148,444 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Sam Kurker $80,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ryan O'Marra $80,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Martin Jones $80,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Cole Sillinger $80,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Josh Norris $75,000 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Yan Kuznetsov $75,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Samuel Poulin $75,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Julien Gauthier $75,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Justin Barron $75,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Lias Andersson $70,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Fabian Lysell $70,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Mario Ferraro $66,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ilya Nikolaev $65,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Serron Noel $65,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ryan Lindgren $65,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Emil Andrae $65,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Emil Heineman $60,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Joacim Eriksson $60,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Maxim Cajkovic $60,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Matt Clark $60,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ty Dellandrea $55,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ayrton Martino $55,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Yegor Spiridonov $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Gabriel Bourque $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Kirill Kabanov $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Bobby Sanguinetti $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Total Farm Players27
Salary Commitment
Year 11 : $1,859,444
Year 12 : $1,086,000
Year 13 : $675,000
Year 14 : $75,000
Salary Average Commitment
Year 11 : $108,000
Year 12 : $64,000
Year 13 : $40,000
Year 14 : $4,000

DETROIT RED WINGS



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Joe
Level 1: 6000 - $100 - 6,000 - 100.00%
Level 2: 5000 - $60 - 5,000 - 100.00%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $25 - 4,000 - 100.00%
Luxury : 1000 - $200 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,270,000
Year to Date Revenue$10,160,000
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$32,239,097
Farm Players Total Salaries$2,134,925
Coaches Total Salaries$2,555,300
Luxury Taxe Total$678,987
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
Current Bank Account$183,320,178
Projected Bank Account$183,320,178

Pro Players Salaries

Daniel Sedin $3,039,213 (4)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Pascal Leclaire $2,365,686 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Taylor Hall $2,353,750 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Artem Anisimov $2,235,798 (6)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Henrik Sedin $2,025,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jonathan Quick $1,837,275 (5)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Kasperi Kapanen $1,800,000 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Stefan Della Rovere $1,762,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jared Spurgeon $1,250,625 (1)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Stefan Legein $1,250,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Mikhail Grigorenko $1,127,250 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
James Reimer $1,037,500 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Julius Honka $1,007,500 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Doug Rogers $1,000,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Michael Dal Colle $1,000,000 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Boo Nieves $1,000,000 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Benoit Pouliot $950,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Mark Pysyk $900,000 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Michael Stone $897,500 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Alex Formenton $650,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Matt Robertson $600,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Filip Westerlund $600,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Dillion Hamaliuk $550,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Joni Jurmo $500,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Matthew Stienburg $500,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Total Pro Players25
Salary Commitment
Year 11 : $32,239,097
Year 12 : $25,972,786
Year 13 : $18,960,536
Year 14 : $15,173,536
Salary Average Commitment
Year 11 : $840,000
Year 12 : $640,000
Year 13 : $320,000
Year 14 : $240,000
Salary Cap with 1 Way Contract
Year 11 : $32,239,097
Year 12 : $25,972,786
Year 13 : $18,960,536
Year 14 : $15,173,536

Farm Players Salaries

Casey Mittelstadt $115,000 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jason Zucker $111,300 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Madison Bowey $105,625 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Nikita Scherbak $100,500 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jakub Zboril $81,250 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Max Jones $81,250 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Xavier Bourgault $80,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Kieffer Bellows $77,500 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Dylan Holloway $75,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Brendan Perlini $75,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ryker Evans $70,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Noel Gunler $67,500 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Brett Kulak $65,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Colton Sissons $65,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ryan Johnson $65,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Nicholas Robertson $65,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Aleksi Heponiemi $65,000 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ian McCoshen $65,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Mads Sogaard $65,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jake Oettinger $65,000 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Patrik Hamrla $60,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
William Cuylle $60,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Alexander Volkov $60,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Alexei Protas $60,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Nick Bjugstad $60,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Joel Blomqvist $60,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Isaac Ratcliffe $55,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Tristan Broz $55,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jan Bednář $55,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Zayde Wisdom $50,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Total Farm Players30
Salary Commitment
Year 11 : $2,134,925
Year 12 : $1,804,925
Year 13 : $1,172,425
Year 14 : $350,625
Salary Average Commitment
Year 11 : $120,000
Year 12 : $100,000
Year 13 : $60,000
Year 14 : $16,000

EDMONTON BUSCHWACKERS



Arena Capacity - Ticket Price
Attendance - %

Arena Name99 Park
Level 1: 6000 - $100 - 6,000 - 100.00%
Level 2: 5000 - $60 - 5,000 - 100.00%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $25 - 4,000 - 100.00%
Luxury : 1000 - $200 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 2,000 - 100.00%
Farm Level 2: 1000 - $15 - 1,000 - 100.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,270,000
Year to Date Revenue$8,890,000
Farm
Home Games Left0
Average Attendance - %3,000 - 100.00%
Average Income per Game$85,000
Year to Date Revenue$255,000

Expense

Pro Players Total Salaries$33,692,129
Farm Players Total Salaries$2,094,250
Coaches Total Salaries$2,426,000
Luxury Taxe Total$576,742
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
Current Bank Account$406,172,913
Projected Bank Account$406,172,913

Pro Players Salaries

Andrew Raycroft $4,607,774 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Vladimir Tarasenko $2,465,887 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Kyle Turris $2,379,688 (4)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Cam Fowler $2,285,625 (2)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Magnus Paajarvi $2,185,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jack Eichel $2,125,000 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Wayne Simmonds $1,958,780 (2)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Matthew Tkachuk $1,840,625 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Kaspars Daugavins $1,575,000 (3)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Karri Ramo $1,449,000 (2)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Marc Staal $1,410,000 (5)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Auston Matthews $1,250,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Dale Mitchell $1,100,000 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Darnell Nurse $975,000 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Luke Schenn $900,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Frederik Gauthier $877,500 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Chris Stewart $850,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Mikhail Sergachev $775,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Conor Timmins $750,000 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Marc-Olivier Roy $660,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jake Allen $650,000 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Stefan Elliott $622,250 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Total Pro Players22
Salary Commitment
Year 11 : $33,692,129
Year 12 : $29,084,355
Year 13 : $20,355,950
Year 14 : $14,573,700
Salary Average Commitment
Year 11 : $640,000
Year 12 : $600,000
Year 13 : $520,000
Year 14 : $320,000
Salary Cap with 1 Way Contract
Year 11 : $33,692,129
Year 12 : $29,084,355
Year 13 : $20,355,950
Year 14 : $14,573,700

Farm Players Salaries

Joel Broda $125,500 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Anthony Stolarz $102,500 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Xavier Ouellet $100,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Benn Ferriero $100,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Quinton Howden $95,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jujhar Khaira $80,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Keegan Lowe $80,000 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Liam Foudy $77,500 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Trent Frederic $75,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Daniil Chayka $70,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ville Pokka $67,500 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Justin Braun $65,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Caleb Jones $65,000 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Andreas Englund $65,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Samuel Fagemo $65,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Yannick Weber $65,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Boris Katchouk $65,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Janne Kuokkanen $65,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Matthew Cairns $65,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Theodor Niederbach $60,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ilya Konovalov $60,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Roni Hirvonen $60,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Theo Ruth $56,250 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jack Finley $55,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Oliver Johansson $55,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Olivier Rodrigue $55,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Matt Kassian $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Milan Lucic $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Quinn Olson $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Brett Berard $50,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Total Farm Players30
Salary Commitment
Year 11 : $2,094,250
Year 12 : $1,608,000
Year 13 : $1,013,000
Year 14 : $348,000
Salary Average Commitment
Year 11 : $120,000
Year 12 : $88,000
Year 13 : $52,000
Year 14 : $16,000

HALIFAX HIGHLANDERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameHalf Moon House
Level 1: 6200 - $95 - 4,431 - 71.47%
Level 2: 5200 - $70 - 3,531 - 67.91%
Level 3: 2200 - $50 - 1,381 - 62.76%
Level 4: 4200 - $35 - 2,296 - 54.67%
Luxury : 1200 - $225 - 947 - 78.94%
Total Capacity :19000
Farm
Farm Level 1: 2000 - $99 - 1,375 - 68.76%
Farm Level 2: 1000 - $49 - 788 - 78.78%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %12,587 - 66.25%
Average Income per Game$1,974,030
Year to Date Revenue$15,792,241
Farm
Home Games Left0
Average Attendance - %2,163 - 72.10%
Average Income per Game$140,040
Year to Date Revenue$1,120,318

Expense

Pro Players Total Salaries$33,478,562
Farm Players Total Salaries$2,301,325
Coaches Total Salaries$1,800,000
Luxury Taxe Total$571,246
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
Current Bank Account$455,713,879
Projected Bank Account$455,713,879

Pro Players Salaries

David Aebischer $2,958,962 (2)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Oscar Moller $2,796,750 (2)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Connor McDavid $2,788,750 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jared Cowen $2,625,000 (4)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Claude Giroux $1,877,750 (5)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Leon Draisaitl $1,850,000 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Nathan Horton $1,810,000 (5)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Kari Lehtonen $1,718,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jacob Markstrom $1,590,000 (3)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Wojtek Wolski $1,528,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Nikita Zadorov $1,337,500 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Nathan Gerbe $1,304,100 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Matthew Spencer $1,110,000 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Theo Peckham $1,034,000 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Ryan Hartman $906,250 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jay Rosehill $817,500 (3)
-Salary Remaining : $0
-Salary Average : $654,000
-Salary Average Remaining : $0
Zac Rinaldo $750,000 (3)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Andrei Svechnikov $750,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Rasmus Dahlin $750,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Keven Veilleux $676,000 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Carl Dahlstrom $650,000 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Shane Bowers $650,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Ben Holmstrom $600,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Radko Gudas $600,000 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Total Pro Players24
Salary Commitment
Year 11 : $33,478,562
Year 12 : $29,856,462
Year 13 : $22,572,750
Year 14 : $17,265,250
Salary Average Commitment
Year 11 : $1,294,000
Year 12 : $1,174,000
Year 13 : $1,134,000
Year 14 : $360,000
Salary Cap with 1 Way Contract
Year 11 : $33,478,562
Year 12 : $29,856,462
Year 13 : $22,572,750
Year 14 : $17,265,250

Farm Players Salaries

Ales Hemsky $169,325 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Joe Colborne $122,500 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
David Van Der Gulik $112,500 (6)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Mason McDonald $97,500 (6)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Masi Marjamaki $85,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Sami Vatanen $82,500 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Connor McMichael $80,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Matty Beniers $80,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Brandt Clarke $80,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Veini Vehviläinen $78,000 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Oskar Olausson $70,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Roman Tesliuk $69,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Tyson Foerster $65,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Dylan Gambrell $65,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jiri Tlusty $60,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Eetu Tuulola $60,000 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Prokhor Poltapov $60,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ville Koivunen $60,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jake Leschyshyn $60,000 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jonathan Kovacevic $60,000 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Matt Niskanen $60,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Mikko Kokkonen $60,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Seth Ambroz $60,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Tristan Lennox $55,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Libor Hajek $55,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Lukas Parik $55,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Fabian Zetterlund $50,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Colin Wilson $50,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ronnie Attard $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Damien Giroux $50,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Taige Harding $50,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ben McCartney $50,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Guillaume Latendresse $40,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Total Farm Players33
Salary Commitment
Year 11 : $2,301,325
Year 12 : $1,772,325
Year 13 : $1,412,325
Year 14 : $842,325
Salary Average Commitment
Year 11 : $132,000
Year 12 : $96,000
Year 13 : $72,000
Year 14 : $36,000

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 - 2,000 - 100.00%
Farm Level 2: 1000 - $15 - 1,000 - 100.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %3,000 - 100.00%
Average Income per Game$85,000
Year to Date Revenue$170,000

Expense

Pro Players Total Salaries$34,743,022
Farm Players Total Salaries$2,178,732
Coaches Total Salaries$2,100,000
Luxury Taxe Total$662,133
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
Current Bank Account$398,717,167
Projected Bank Account$398,717,167

Pro Players Salaries

Sidney Crosby $2,726,788 (2)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Drayson Bowman $2,687,765 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Matt Lashoff $2,489,469 (3)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Alexander Burmistrov $2,386,150 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
William Nylander $2,252,500 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Alex Galchenyuk $2,240,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Mikko Rantanen $2,170,000 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Joe Ryan $1,627,500 (2)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Brendan Mikkelson $1,600,000 (4)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
David Backes $1,569,100 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Oscar Klefbom $1,125,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Mark Fayne $1,072,500 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Michael Del Zotto $1,040,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Dylan Olsen $1,040,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Brandon McMillan $1,000,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Viktor Tikhonov $1,000,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jaden Schwartz $1,000,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Marko Dano $978,750 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jamie Oleksiak $937,500 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Igor Shesterkin $900,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jamie McGinn $800,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Kirby Dach $800,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Oliver Kylington $650,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Vitek Vanecek $650,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Total Pro Players24
Salary Commitment
Year 11 : $34,743,022
Year 12 : $30,205,522
Year 13 : $14,405,719
Year 14 : $6,022,500
Salary Average Commitment
Year 11 : $800,000
Year 12 : $600,000
Year 13 : $280,000
Year 14 : $80,000
Salary Cap with 1 Way Contract
Year 11 : $34,743,022
Year 12 : $30,205,522
Year 13 : $14,405,719
Year 14 : $6,022,500

Farm Players Salaries

Tomas Jurco $157,944 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jhonas Enroth $152,500 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
T.J. Brodie $135,288 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Dylan Guenther $80,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Eddie Lack $79,500 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Barrett Hayton $77,500 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Wade Allison $77,000 (6)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Seth Jarvis $75,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Kevin Bahl $71,500 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Matthew Knies $70,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jesper Boqvist $67,500 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Akil Thomas $65,000 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Philip Tomasino $65,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jett Woo $65,000 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Mason Lohrei $65,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jan Jenik $65,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Alex Vlasic $60,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Colton Point $60,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jack Drury $60,000 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Michael DiPietro $60,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Luke Prokop $55,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Cameron Whynot $55,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Haakon Hänelt $55,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Andrei Altybarmakyan $55,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jack Studnicka $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Justin Bailey $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Raphael Bussieres $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Mike Weber $50,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Filip Chlapik $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Mikhail Abramov $50,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ty Voit $50,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Total Farm Players31
Salary Commitment
Year 11 : $2,178,732
Year 12 : $1,421,444
Year 13 : $726,000
Year 14 : $416,000
Salary Average Commitment
Year 11 : $124,000
Year 12 : $84,000
Year 13 : $44,000
Year 14 : $24,000

LAS CRUCES SPURS



Arena Capacity - Ticket Price
Attendance - %

Arena NameNew Mexico Place
Level 1: 7500 - $102 - 7,384 - 98.45%
Level 2: 6500 - $63 - 6,436 - 99.01%
Level 3: 3500 - $35 - 3,162 - 90.35%
Level 4: 4500 - $27 - 4,500 - 100.00%
Luxury : 2500 - $240 - 1,295 - 51.79%
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 Left0
Average Attendance - %22,777 - 92.97%
Average Income per Game$1,701,529
Year to Date Revenue$10,209,175
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$31,214,586
Farm Players Total Salaries$2,240,088
Coaches Total Salaries$3,997,000
Luxury Taxe Total$604,545
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
Current Bank Account$373,871,166
Projected Bank Account$373,871,166

Pro Players Salaries

Pekka Rinne $2,902,126 (4)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Patrick Kane $2,638,807 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Erik Johnson $2,246,875 (5)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Alex Pietrangelo $1,980,990 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Teuvo Teravainen $1,947,500 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Sean Couturier $1,925,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Boone Jenner $1,681,250 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Ben Bishop $1,575,788 (3)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Brent Burns $1,181,250 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jake Guentzel $1,162,500 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Maxim Trunev $1,100,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Curtis Lazar $1,080,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Anton Rodin $1,072,500 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Mark Jankowski $1,000,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Matt Smaby $960,000 (4)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Thomas Chabot $942,500 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Logan Couture $937,500 (3)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Dylan McIlrath $910,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Tomas Tatar $870,000 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Martin Hanzal $800,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Joel Eriksson Ek $800,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Noah Juulsen $750,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Miro Heiskanen $750,000 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Total Pro Players23
Salary Commitment
Year 11 : $31,214,586
Year 12 : $28,404,586
Year 13 : $20,938,596
Year 14 : $10,367,808
Salary Average Commitment
Year 11 : $720,000
Year 12 : $600,000
Year 13 : $360,000
Year 14 : $120,000
Salary Cap with 1 Way Contract
Year 11 : $31,214,586
Year 12 : $28,404,586
Year 13 : $20,938,596
Year 14 : $10,367,808

Farm Players Salaries

Brad Marchand $146,848 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Brad Malone $110,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Zac Dalpe $110,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Patrice Cormier $100,010 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Dave Bolland $88,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Bill Arnold $83,980 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Victor Mete $82,500 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jesper Wallstedt $80,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Zachary Fucale $80,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Oliver Wahlstrom $75,000 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Cal Foote $75,000 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Quinton Byfield $75,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ilya Fedotov $70,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Nils Höglander $65,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Alexander Romanov $65,000 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Daniel Sprong $65,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Linus Lindström $65,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Sean Durzi $65,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Luke Green $63,250 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ilya Sorokin $62,500 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Alexei Toropchenko $60,500 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Pavel Dorofeyev $60,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Sam Stange $60,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Dalton Thrower $60,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Stuart Skinner $57,500 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Kasper Simontaival $55,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Cameron Hillis $55,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Mattias Norlinder $55,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Chad Krys $50,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Michael Grabner $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Dylan Garand $50,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Total Farm Players31
Salary Commitment
Year 11 : $2,240,088
Year 12 : $1,113,750
Year 13 : $808,750
Year 14 : $297,500
Salary Average Commitment
Year 11 : $124,000
Year 12 : $68,000
Year 13 : $48,000
Year 14 : $16,000

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 Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$26,455,187
Farm Players Total Salaries$2,620,000
Coaches Total Salaries$3,008,000
Luxury Taxe Total$508,494
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
Current Bank Account$329,072,831
Projected Bank Account$329,072,831

Pro Players Salaries

Gabriel Landeskog $2,648,750 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Pierre-Marc Bouchard $2,171,812 (1)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Mikko Koskinen $1,925,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Oliver Ekman-Larsson $1,875,000 (1)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Andre Burakovsky $1,722,500 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jordan Schroeder $1,617,000 (3)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Nail Yakupov $1,319,625 (2)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Magnus Hellberg $1,100,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Evgeny Kuznetsov $1,028,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Malcolm Subban $1,000,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Josh Bailey $912,500 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Ryan Pulock $910,000 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Adam Erne $910,000 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Denis Malgin $865,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Griffin Reinhart $800,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Thomas Hickey $800,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Anthony Beauvillier $775,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Mathew Barzal $750,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jack Hughes $750,000 (1)
-Salary Remaining : $0
-Salary Average : $750,000
-Salary Average Remaining : $0
Thatcher Demko $675,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Ethan Bear $650,000 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Filip Hronek $650,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Erik Karlsson $600,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Total Pro Players23
Salary Commitment
Year 11 : $26,455,187
Year 12 : $16,593,375
Year 13 : $11,120,750
Year 14 : $6,031,250
Salary Average Commitment
Year 11 : $1,470,000
Year 12 : $520,000
Year 13 : $320,000
Year 14 : $200,000
Salary Cap with 1 Way Contract
Year 11 : $26,455,187
Year 12 : $16,593,375
Year 13 : $11,120,750
Year 14 : $6,031,250

Farm Players Salaries

Owen Power $80,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Isak Rosén $80,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
William Eklund $80,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Spencer Knight $77,500 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Isac Lundeström $77,500 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jan Myšák $75,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Alex Turcotte $75,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Olli Juolevi $75,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Filip Zadina $75,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Logan Mailloux $70,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Fedor Svechkov $70,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Dominik Bokk $65,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Sam Colangelo $65,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Mavrik Bourque $65,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Aleksi Saarela $65,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Joe Veleno $65,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Alexander Alexeyev $65,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Rodion Amirov $65,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Vitalii Abramov $65,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Carl Grundström $65,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jack Rathbone $60,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jonah Gadjovich $60,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Gustav Lindstrom $60,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Benjamin Gaudreau $60,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Timothy Liljegren $60,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Alexei Kolosov $60,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Vladi Firstov $60,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Calle Clang $55,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Artyom Grushnikov $55,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jacob Olofsson $55,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Filip Hållander $55,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Drew Commesso $55,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Samuel Bolduc $55,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ty Smilanic $50,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Kole Lind $50,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Reilly Walsh $50,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Oskari Laaksonen $50,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Gabriel Carlsson $50,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Anttoni Honka $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Tyson Hinds $50,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Cole Huckins $50,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jordan Spence $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Total Farm Players42
Salary Commitment
Year 11 : $2,620,000
Year 12 : $2,252,500
Year 13 : $1,382,500
Year 14 : $0
Salary Average Commitment
Year 11 : $168,000
Year 12 : $144,000
Year 13 : $84,000
Year 14 : $0

NEWTON NIGHTMARES



Arena Capacity - Ticket Price
Attendance - %

Arena NameNEWTON SPORTS PALACE
Level 1: 6000 - $90 - 6,000 - 100.00%
Level 2: 5000 - $70 - 5,000 - 100.00%
Level 3: 2000 - $45 - 2,000 - 100.00%
Level 4: 4000 - $30 - 4,000 - 100.00%
Luxury : 1000 - $150 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 2,000 - 100.00%
Farm Level 2: 1000 - $15 - 1,000 - 100.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,250,000
Year to Date Revenue$13,750,000
Farm
Home Games Left0
Average Attendance - %3,000 - 100.00%
Average Income per Game$65,000
Year to Date Revenue$780,000

Expense

Pro Players Total Salaries$37,265,626
Farm Players Total Salaries$2,955,029
Coaches Total Salaries$2,700,000
Luxury Taxe Total$670,045
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
Current Bank Account$255,298,497
Projected Bank Account$255,298,497

Pro Players Salaries

Brett Carson $3,229,875 (2)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Dany Heatley $2,816,133 (2)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Robby Dee $2,697,728 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Ryan Johansen $2,371,875 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Tom Sestito $2,181,090 (2)
-Salary Remaining : $0
-Salary Average : $1,090,000
-Salary Average Remaining : $0
Brock Boeser $2,100,000 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Kevin Poulin $2,076,563 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Rickard Rakell $1,905,000 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jordan Caron $1,894,237 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jake Virtanen $1,856,250 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Max Warn $1,747,500 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Braden Holtby $1,509,375 (2)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Phil Grubauer $1,500,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Brian Lee $1,487,500 (4)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Mika Zibanejad $1,317,500 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Pavel Zacha $1,097,500 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jacob de la Rose $877,500 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jon Gillies $750,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Pierre-Olivier Joseph $750,000 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Adam Boqvist $750,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Dennis Cholowski $750,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Joshua Ho-Sang $700,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Josh Jacobs $500,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Ryan Collins $400,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Total Pro Players24
Salary Commitment
Year 11 : $37,265,626
Year 12 : $31,220,398
Year 13 : $15,764,550
Year 14 : $8,098,750
Salary Average Commitment
Year 11 : $1,850,000
Year 12 : $1,650,000
Year 13 : $400,000
Year 14 : $160,000
Salary Cap with 1 Way Contract
Year 11 : $37,265,626
Year 12 : $31,220,398
Year 13 : $15,764,550
Year 14 : $8,098,750

Farm Players Salaries

Semyon Varlamov $289,250 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jeff Tambellini $238,064 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jakub Kindl $140,000 (1)
Salary Remaining : $0
Salary Average : $0
Salary Average Remaining : $0
Maxim Mayorov $127,500 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jack Hillen $126,490 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Mikkel Boedker $106,250 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Taylor Chorney $105,700 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Keaton Ellerby $96,875 (2)
Salary Remaining : $0
Salary Average : $0
Salary Average Remaining : $0
Dylan Sikura $92,500 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Dmytro Timashov $80,500 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Charles Hudon $79,400 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Kaiden Guhle $75,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Janis Moser $70,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Brendan Brisson $65,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Simon Holmström $65,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Nick Caamano $65,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ridly Greig $65,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Eetu Luostarinen $65,000 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Tyler Wotherspoon $65,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Alex Lintuniemi $62,500 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Albert Johansson $60,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Sean Behrens $60,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Donovan Sebrango $60,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Liam Hawel $60,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Matias Maccelli $60,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Marat Khusnutdinov $60,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Artemi Kniazev $55,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Semyon Der-Arguchintsev $55,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Wyatt Kaiser $55,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Blake Murray $50,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Brody Lamb $50,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Nico Daws $50,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
John Ludvig $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Kenndal McArdle $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ostap Safin $50,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
James Malatesta $50,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Total Farm Players36
Salary Commitment
Year 11 : $2,955,029
Year 12 : $1,979,839
Year 13 : $741,750
Year 14 : $157,500
Salary Average Commitment
Year 11 : $136,000
Year 12 : $88,000
Year 13 : $32,000
Year 14 : $8,000

NORTH VAN ROCKERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameHouse of Flames
Level 1: 7500 - $100 - 7,146 - 95.28%
Level 2: 6500 - $60 - 6,378 - 98.13%
Level 3: 5500 - $30 - 3,112 - 56.58%
Level 4: 5000 - $28 - 4,908 - 98.17%
Luxury : 1500 - $200 - 1,500 - 100.00%
Total Capacity :26000
Farm
Farm Level 1: 3500 - $40 - 3,152 - 90.04%
Farm Level 2: 2500 - $30 - 1,638 - 65.50%
Farm Total Capacity :6000

Income

Home Games Left0
Average Attendance - %23,044 - 88.63%
Average Income per Game$1,628,050
Year to Date Revenue$4,884,150
Farm
Home Games Left0
Average Attendance - %4,789 - 79.82%
Average Income per Game$175,185
Year to Date Revenue$350,370

Expense

Pro Players Total Salaries$26,260,076
Farm Players Total Salaries$2,553,145
Coaches Total Salaries$2,907,000
Luxury Taxe Total$497,742
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
Current Bank Account$372,864,538
Projected Bank Account$372,864,538

Pro Players Salaries

Nicklas Bergfors $2,223,750 (4)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Sam Gagner $2,083,750 (6)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
John Quenneville $2,053,750 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Markus Granlund $1,875,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Marc-Edouard Vlasic $1,712,500 (3)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Oscar Dansk $1,625,000 (3)
-Salary Remaining : $0
-Salary Average : $650,000
-Salary Average Remaining : $0
Patrick Davis $1,585,938 (3)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Mikael Granlund $1,359,375 (4)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Matt Calvert $1,250,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Travis Zajac $1,237,688 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Calvin De Haan $1,115,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Peter Holland $1,107,075 (5)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
AJ Thelen $1,087,500 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Roland McKeown $1,000,000 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Kevin Labanc $950,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Sonny Milano $906,250 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Patrick Sieloff $812,500 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Nick Suzuki $775,000 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Ilya Samsonov $750,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Logan Stanley $750,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Total Pro Players20
Salary Commitment
Year 11 : $26,260,076
Year 12 : $25,010,076
Year 13 : $22,332,576
Year 14 : $11,508,950
Salary Average Commitment
Year 11 : $1,170,000
Year 12 : $1,130,000
Year 13 : $1,010,000
Year 14 : $160,000
Salary Cap with 1 Way Contract
Year 11 : $26,260,076
Year 12 : $25,010,076
Year 13 : $22,332,576
Year 14 : $11,508,950

Farm Players Salaries

Joel Edmundson $143,750 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Nigel Dawes $129,395 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Cam Barker $125,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Kyle Clifford $100,000 (1)
Salary Remaining : $0
Salary Average : $0
Salary Average Remaining : $0
Riku Helenius $90,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Mike Brown $88,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Chaz Lucius $80,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ruslan Iskhakov $78,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Henrik Borgström $77,500 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Joel Farabee $77,500 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Cam York $75,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Shakir Mukhamadullin $75,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Alex Chiasson $72,500 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ty Emberson $71,500 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Nolan Allan $70,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Sean Day $65,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ozzy Wiesblatt $65,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Tyler Benson $65,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Keegan Kolesar $65,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jean-Christophe Beaudin $65,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Bobby Brink $65,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Markus Niemelainen $65,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Roope Laavainen $65,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Olle Eriksson Ek $65,000 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Tristen Robins $60,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Alex Stalock $60,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Albin Grewe $60,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ryan Murphy $60,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Samu Tuomaala $60,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jayden Grubbe $55,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ian Moore $55,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Vladislav Kolyachonok $55,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jackson Hallum $50,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Gianni Fairbrother $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Dmitri Kostenko $50,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Total Farm Players35
Salary Commitment
Year 11 : $2,553,145
Year 12 : $1,833,645
Year 13 : $1,058,000
Year 14 : $142,500
Salary Average Commitment
Year 11 : $136,000
Year 12 : $100,000
Year 13 : $64,000
Year 14 : $8,000

PENSACOLA BADGERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameNO FEAR Center
Level 1: 6000 - $105 - 6,000 - 100.00%
Level 2: 5000 - $95 - 4,351 - 87.01%
Level 3: 2000 - $85 - 1,591 - 79.57%
Level 4: 4000 - $70 - 2,393 - 59.83%
Luxury : 1000 - $150 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $15 - 2,000 - 100.00%
Farm Level 2: 1000 - $10 - 1,000 - 100.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %15,335 - 85.20%
Average Income per Game$1,496,110
Year to Date Revenue$4,488,330
Farm
Home Games Left0
Average Attendance - %3,000 - 100.00%
Average Income per Game$40,000
Year to Date Revenue$280,000

Expense

Pro Players Total Salaries$32,258,209
Farm Players Total Salaries$2,534,540
Coaches Total Salaries$2,973,000
Luxury Taxe Total$657,150
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
Current Bank Account$332,603,164
Projected Bank Account$332,603,164

Pro Players Salaries

Tyler Ennis $3,200,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Cory Emmerton $2,485,750 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Nicolas Corbeil $2,279,534 (4)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Andrei Vasilevski $1,987,500 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Alexander Wennberg $1,962,500 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Trevor Byrne $1,918,800 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Hampus Lindholm $1,771,875 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Bo Horvat $1,661,250 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Phillip Danault $1,650,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Roman Polak $1,408,000 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Rick Nash $1,300,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jordan Greenway $1,250,000 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Patrik Laine $1,175,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
David Schlemko $1,110,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Quinn Hughes $1,050,000 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Ryan Strome $1,048,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Elias Pettersson $937,500 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Daniel Vladar $907,500 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Ryan White $905,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Braden Schneider $750,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Vince Dunn $500,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Andreas Nodl $500,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Mason Millman $500,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Total Pro Players23
Salary Commitment
Year 11 : $32,258,209
Year 12 : $27,634,409
Year 13 : $19,590,659
Year 14 : $13,228,159
Salary Average Commitment
Year 11 : $880,000
Year 12 : $720,000
Year 13 : $440,000
Year 14 : $320,000
Salary Cap with 1 Way Contract
Year 11 : $32,258,209
Year 12 : $27,634,409
Year 13 : $19,590,659
Year 14 : $13,228,159

Farm Players Salaries

Patrik Berglund $220,000 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Julius Bergman $156,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
John-Michael Liles $152,490 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Sven Andrighetto $130,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Emerson Etem $113,650 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Bryce Swan $104,300 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Michael Funk $87,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jack Johnson $86,500 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Sergei Kostitsyn $84,600 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Konstantin Zakharov $84,600 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Mason McTavish $80,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Chris Butler $79,900 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
David Desharnais $78,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Lucas Raymond $75,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Aatu Räty $70,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Tyler Parsons $67,500 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Eamon McAdam $65,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Dustin Boyd $65,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Brett Leason $60,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Tyler Angle $55,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Reece Newkirk $55,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Joshua Roy $55,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Benjamin Roger $55,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Lucas Elvenes $55,000 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Blair Jones $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Thomas Schemitsch $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Casey Fitzgerald $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Adam Raska $50,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Kristoffer Gunnarsson $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Michal Teplý $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Elmer Söderblom $50,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Karel Vejmelka $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Total Farm Players32
Salary Commitment
Year 11 : $2,534,540
Year 12 : $1,235,150
Year 13 : $652,500
Year 14 : $275,000
Salary Average Commitment
Year 11 : $128,000
Year 12 : $60,000
Year 13 : $32,000
Year 14 : $8,000

PHILADELPHIA MADMEN



Arena Capacity - Ticket Price
Attendance - %

Arena NameBroadstreet Arena
Level 1: 6000 - $88 - 4,283 - 71.38%
Level 2: 5000 - $66 - 3,446 - 68.93%
Level 3: 2000 - $38 - 1,382 - 69.09%
Level 4: 4000 - $27 - 2,802 - 70.05%
Luxury : 1000 - $200 - 920 - 91.95%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $58 - 1,724 - 86.20%
Farm Level 2: 1000 - $25 - 877 - 87.68%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %12,832 - 71.29%
Average Income per Game$1,808,339
Year to Date Revenue$7,233,355
Farm
Home Games Left0
Average Attendance - %2,601 - 86.69%
Average Income per Game$105,522
Year to Date Revenue$527,612

Expense

Pro Players Total Salaries$29,439,574
Farm Players Total Salaries$2,339,872
Coaches Total Salaries$3,257,000
Luxury Taxe Total$585,937
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
Current Bank Account$333,849,167
Projected Bank Account$333,849,167

Pro Players Salaries

Joe Thornton $3,709,110 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Johnny Gaudreau $2,262,900 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Ryan Ellis $2,237,500 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Steven Stamkos $1,920,500 (3)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Carey Price $1,824,000 (6)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
David Pastrnak $1,667,500 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Dennis Wideman $1,616,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Alexander Khokhlachev $1,547,438 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Brayden McNabb $1,200,000 (5)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Brett Sonne $1,122,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Kirill Tulupov $1,025,000 (1)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Jonathan Bernier $984,375 (3)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Max Pacioretty $970,313 (2)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Carter Hart $937,500 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Matt Beleskey $800,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Ryan MacInnis $775,000 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Urho Vaakanainen $750,000 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Deryk Engelland $683,438 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Alex DeBrincat $675,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Luke Gazdic $632,000 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Derek Dorsett $600,000 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Michael Sauer $500,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Derick Brassard $500,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Janos Vas $500,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Total Pro Players24
Salary Commitment
Year 11 : $29,439,574
Year 12 : $25,298,574
Year 13 : $22,065,361
Year 14 : $13,958,486
Salary Average Commitment
Year 11 : $720,000
Year 12 : $560,000
Year 13 : $520,000
Year 14 : $320,000
Salary Cap with 1 Way Contract
Year 11 : $29,439,574
Year 12 : $25,298,574
Year 13 : $22,065,361
Year 14 : $13,958,486

Farm Players Salaries

Kyle Beach $203,602 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
James Neal $152,214 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Vincent Trocheck $107,500 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Bruno Gervais $100,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Eric Tangradi $94,600 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Bill Sweatt $92,800 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Luca Caputi $87,656 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ville Husso $87,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Morgan Klimchuk $84,500 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Zachary Bolduc $80,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Tyler Boucher $80,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
German Rubtsov $75,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Michael McLeod $75,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Aleksi Heimosalmi $70,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Malte Setkov $65,000 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Lassi Thomson $65,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Marcus Hogberg $65,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Lukáš Dostál $60,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Luke Tuch $60,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Karl Henriksson $60,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Taylor Cammarata $60,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Egor Zamula $60,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Alexander Nikishin $55,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Nathan Légaré $55,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
David Gustafsson $55,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Brandon Sutter $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jacob Moverare $50,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Nikita Okhotiuk $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Aidan Hreschuk $50,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Brett Connolly $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Tyler Bertuzzi $40,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Total Farm Players31
Salary Commitment
Year 11 : $2,339,872
Year 12 : $1,969,872
Year 13 : $1,110,202
Year 14 : $353,102
Salary Average Commitment
Year 11 : $124,000
Year 12 : $96,000
Year 13 : $52,000
Year 14 : $12,000

PINCHER CREEK PREDATORS



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Jungle
Level 1: 7000 - $100 - 6,844 - 97.78%
Level 2: 6000 - $70 - 5,863 - 97.71%
Level 3: 3000 - $40 - 2,974 - 99.13%
Level 4: 5000 - $30 - 4,704 - 94.08%
Luxury : 2000 - $175 - 1,599 - 79.93%
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 Left0
Average Attendance - %21,984 - 95.58%
Average Income per Game$1,634,667
Year to Date Revenue$4,904,000
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$34,844,338
Farm Players Total Salaries$1,875,000
Coaches Total Salaries$2,570,000
Luxury Taxe Total$670,379
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
Current Bank Account$319,289,475
Projected Bank Account$319,289,475

Pro Players Salaries

T.J. Oshie $2,641,409 (1)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Victor Hedman $2,484,375 (4)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Jonathan Huberdeau $2,453,238 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Aleksander Barkov $2,349,906 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Tuukka Rask $2,111,385 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Clayton Keller $1,992,575 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Michael Frolik $1,960,750 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Mark Stone $1,584,700 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Tyler Toffoli $1,569,750 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jordan Eberle $1,486,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Kris Letang $1,475,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Mathew Dumba $1,418,125 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Blake Wheeler $1,380,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Calvin Pickard $1,300,000 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Colton Parayko $1,078,125 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jordan Staal $879,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Nino Niederreiter $875,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Nicolas Petan $845,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Karl Alzner $825,000 (2)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Colten Teubert $780,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Cody Goloubef $780,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Nico Hischier $750,000 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jake McCabe $675,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jakob Silfverberg $650,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Stefan Noesen $500,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Total Pro Players25
Salary Commitment
Year 11 : $34,844,338
Year 12 : $29,492,929
Year 13 : $17,046,816
Year 14 : $15,560,816
Salary Average Commitment
Year 11 : $880,000
Year 12 : $720,000
Year 13 : $360,000
Year 14 : $320,000
Salary Cap with 1 Way Contract
Year 11 : $34,844,338
Year 12 : $29,492,929
Year 13 : $17,046,816
Year 14 : $15,560,816

Farm Players Salaries

Brett Ritchie $120,250 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Mathieu Perreault $98,250 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Cody Glass $75,000 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Evan Barratt $71,500 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Colton Dach $70,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Olen Zellweger $70,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Petr Mrazek $67,500 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Matthew Phillips $67,500 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Cam Dineen $65,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
John Beecher $65,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Brock Faber $65,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Adam Beckman $65,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Dustin Wolf $60,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Kaedan Korczak $60,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
William Strömgren $60,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Nikita Chibrikov $60,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Scott Walford $60,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Calen Addison $60,000 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Eemil Viro $55,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Brandon Coe $55,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Cole Schwindt $55,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Justin Sourdif $50,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ryan Winterton $50,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Nicolas Roy $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Stefan Matteau $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Dillon Heatherington $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
William Carrier $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Mattias Ekholm $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Dustin Tokarski $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Brett Sutter $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Total Farm Players30
Salary Commitment
Year 11 : $1,875,000
Year 12 : $1,155,000
Year 13 : $876,750
Year 14 : $206,500
Salary Average Commitment
Year 11 : $120,000
Year 12 : $68,000
Year 13 : $52,000
Year 14 : $12,000

SAN JOSE BLASPHEMERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameBrimstone Palace
Level 1: 7000 - $100 - 6,978 - 99.69%
Level 2: 6000 - $60 - 6,000 - 100.00%
Level 3: 3000 - $35 - 2,991 - 99.69%
Level 4: 5000 - $25 - 4,963 - 99.26%
Luxury : 2000 - $200 - 1,571 - 78.53%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $35 - 2,000 - 100.00%
Farm Level 2: 1000 - $15 - 1,000 - 100.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %22,502 - 97.84%
Average Income per Game$1,600,672
Year to Date Revenue$14,406,045
Farm
Home Games Left0
Average Attendance - %3,000 - 100.00%
Average Income per Game$85,000
Year to Date Revenue$340,000

Expense

Pro Players Total Salaries$30,589,021
Farm Players Total Salaries$2,605,784
Coaches Total Salaries$1,900,000
Luxury Taxe Total$564,688
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
Current Bank Account$418,106,770
Projected Bank Account$418,106,770

Pro Players Salaries

Kelly Guard $3,241,757 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jamie Benn $2,468,475 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Dylan Larkin $2,195,000 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Connor Hellebuyck $1,875,000 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Zack Kassian $1,792,712 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jakub Voracek $1,743,125 (4)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Valentin Zykov $1,650,000 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Andrew Ladd $1,223,989 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jonas Johansson $1,123,123 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Joe Morrow $1,100,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Artturi Lehkonen $1,072,500 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Nick Ross $1,040,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Johannes Salmonsson $1,027,390 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Kirill Kaprizov $925,000 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Tyson Jost $925,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
John Klingberg $873,450 (1)
-Salary Remaining : $0
-Salary Average : $647,000
-Salary Average Remaining : $0
Logan Brown $862,500 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Will Butcher $825,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Simon Despres $825,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Nolan Patrick $800,000 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Evan Bouchard $750,000 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Bowen Byram $750,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Alexis Lafrenière $750,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jake Bean $750,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Total Pro Players24
Salary Commitment
Year 11 : $30,589,021
Year 12 : $23,785,747
Year 13 : $13,575,625
Year 14 : $10,800,625
Salary Average Commitment
Year 11 : $1,527,000
Year 12 : $680,000
Year 13 : $400,000
Year 14 : $280,000
Salary Cap with 1 Way Contract
Year 11 : $30,589,021
Year 12 : $23,785,747
Year 13 : $13,575,625
Year 14 : $10,800,625

Farm Players Salaries

Anders Lindback $132,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Elvis Merzlikins $125,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Carl Soderberg $110,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Kent Johnson $82,500 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Scott Perunovich $78,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Peyton Krebs $75,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Erik Brännström $75,000 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Chase Stillman $70,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Aleksandr Kisakov $70,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Kerby Rychel $70,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
John Hayden $70,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Arthur Kaliyev $67,500 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
J.T. Compher $65,784 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ivan Morozov $65,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
John Marino $65,000 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Evan Fitzpatrick $65,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Stelio Mattheos $65,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jakob Forsbacka-Karlsson $65,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Nils Lundkvist $65,000 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Mike Anderson $65,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Hendrix Lapierre $65,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Dawson Mercer $65,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Egor Afanasyev $65,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Daemon Hunt $60,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Max Gildon $60,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Evan Nause $60,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jean-Luc Foudy $60,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jeremy Swayman $55,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Egor Sokolov $55,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Philip Svedebäck $55,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jakub Škarek $55,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ryan McLeod $55,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Philipp Kurashev $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Robert Bortuzzo $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Zachary Jones $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
AJ Greer $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Zion Nybeck $50,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Josh Bloom $50,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jordan Harris $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Total Farm Players39
Salary Commitment
Year 11 : $2,605,784
Year 12 : $1,657,500
Year 13 : $920,500
Year 14 : $205,000
Salary Average Commitment
Year 11 : $156,000
Year 12 : $100,000
Year 13 : $56,000
Year 14 : $12,000

SYRACUSE BULLDOGS



Arena Capacity - Ticket Price
Attendance - %

Arena NameMemorial Auditorium
Level 1: 6000 - $105 - 6,000 - 100.00%
Level 2: 5000 - $95 - 4,741 - 94.82%
Level 3: 2000 - $85 - 1,776 - 88.80%
Level 4: 4000 - $75 - 2,861 - 71.52%
Luxury : 1000 - $150 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $20 - 2,000 - 100.00%
Farm Level 2: 1000 - $15 - 1,000 - 100.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,378 - 90.99%
Average Income per Game$1,595,933
Year to Date Revenue$19,151,190
Farm
Home Games Left0
Average Attendance - %3,000 - 100.00%
Average Income per Game$55,000
Year to Date Revenue$660,000

Expense

Pro Players Total Salaries$29,040,522
Farm Players Total Salaries$2,668,000
Coaches Total Salaries$1,984,000
Luxury Taxe Total$543,460
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
Current Bank Account$326,519,691
Projected Bank Account$326,519,691

Pro Players Salaries

Thomas Greiss $2,670,469 (4)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Konstantin Barulin $2,161,465 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Dylan Strome $2,065,000 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Nikita Kucherov $2,050,000 (5)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Alexander Edler $1,875,000 (4)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Zach Boychuk $1,833,500 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Louis Leblanc $1,682,000 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Mike Green $1,602,588 (3)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Keith Yandle $1,525,000 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Dominic Turgeon $1,300,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Niko Snellman $1,258,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jeremy Morin $1,100,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Henrik Samuelsson $1,050,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
K'Andre Miller $937,500 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Troy Terry $850,000 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Filip Chytil $800,000 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Shea Theodore $780,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Nikita Tryamkin $750,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Max Comtois $750,000 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Shawn Matthias $500,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Rem Pitlick $500,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Gustav Olofsson $500,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Gustav Nyquist $500,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Total Pro Players23
Salary Commitment
Year 11 : $29,040,522
Year 12 : $20,269,022
Year 13 : $18,969,022
Year 14 : $15,204,969
Salary Average Commitment
Year 11 : $760,000
Year 12 : $360,000
Year 13 : $320,000
Year 14 : $280,000
Salary Cap with 1 Way Contract
Year 11 : $29,040,522
Year 12 : $20,269,022
Year 13 : $18,969,022
Year 14 : $15,204,969

Farm Players Salaries

Andrei Loktionov $220,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Oskar Lindblom $212,500 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
David Musil $169,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Alexander Sulzer $151,060 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Nicolas Kerdiles $144,690 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Matt Nieto $140,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Adam Henrique $107,250 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Lee Sweatt $104,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Reilly Smith $90,500 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Trevor Zegras $80,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Cayden Primeau $75,000 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Vasily Ponomarev $65,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Daniel Torgersson $65,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Brady Skjei $65,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Yegor Chinakhov $65,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Vincent Iorio $60,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
MacKenzie Entwistle $60,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Stanislav Svozil $60,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Kirill Maksimov $60,000 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Rhett Pitlick $55,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Juuso Pärssinen $55,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Michael Benning $55,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
David Farrance $55,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Justin Ertel $55,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Arvid Söderblom $55,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Brent Gates $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Kaapo Kahkonen $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Tuukka Tieksola $50,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Landon Slaggert $50,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Isaak Phillips $50,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Samuel Dove-McFalls $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Maxim Letunov $44,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Total Farm Players32
Salary Commitment
Year 11 : $2,668,000
Year 12 : $1,809,250
Year 13 : $932,500
Year 14 : $135,000
Salary Average Commitment
Year 11 : $128,000
Year 12 : $88,000
Year 13 : $36,000
Year 14 : $8,000

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 - 2,000 - 100.00%
Farm Level 2: 1000 - $15 - 1,000 - 100.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %3,000 - 100.00%
Average Income per Game$85,000
Year to Date Revenue$425,000

Expense

Pro Players Total Salaries$32,148,305
Farm Players Total Salaries$2,078,000
Coaches Total Salaries$2,630,000
Luxury Taxe Total$596,930
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
Current Bank Account$176,373,871
Projected Bank Account$176,373,871

Pro Players Salaries

Sergei Bobrovsky $3,449,508 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Thomas Vanek $2,649,750 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Bobby Ryan $2,524,958 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Landon Ferraro $2,008,125 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Colin White $1,722,500 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jason Demers $1,663,513 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Lars Eller $1,507,188 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Tanner Pearson $1,505,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Alex Nedeljkovic $1,406,250 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Anthony Mantha $1,358,250 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Matt Halischuk $1,264,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Derek Stepan $1,262,950 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Nathan Beaulieu $1,200,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Hunter Shinkaruk $1,084,750 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Haydn Fleury $1,046,250 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Josh Morrissey $975,000 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Adam Clendening $970,313 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Beau Bennett $945,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Travis Dermott $780,000 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Alexander Nylander $775,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Josh Gorges $750,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Samuel Girard $650,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Micheal Ferland $650,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Total Pro Players23
Salary Commitment
Year 11 : $32,148,305
Year 12 : $25,464,347
Year 13 : $15,105,875
Year 14 : $13,030,875
Salary Average Commitment
Year 11 : $920,000
Year 12 : $720,000
Year 13 : $480,000
Year 14 : $360,000
Salary Cap with 1 Way Contract
Year 11 : $32,148,305
Year 12 : $25,464,347
Year 13 : $15,105,875
Year 14 : $13,030,875

Farm Players Salaries

Laurent Brossoit $126,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Artemi Panarin $91,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Robert Thomas $87,500 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Dylan Samberg $84,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Joonas Korpisalo $80,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Luke Hughes $80,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jason Robertson $80,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Vitali Kravtsov $75,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Vasily Podkolzin $75,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Eeli Tolvanen $75,000 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jake Sanderson $75,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ian Mitchell $74,500 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Mackie Samoskevich $70,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Gabriel Vilardi $65,000 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Shane Pinto $65,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Kale Clague $65,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Sam Montembeault $65,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jacob Perreault $65,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Nicolas Beaudin $65,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Lukas Cormier $60,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Francesco Pinelli $60,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Hugo Alnefelt $60,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Klim Kostin $60,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Simon Robertsson $60,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Robert Mastrosimone $55,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Carter Savoie $55,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Anton Olsson $55,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Daniil Misyul $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Lukas Svejkovsky $50,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Lucas Forsell $50,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Total Farm Players30
Salary Commitment
Year 11 : $2,078,000
Year 12 : $1,568,000
Year 13 : $822,500
Year 14 : $227,500
Salary Average Commitment
Year 11 : $120,000
Year 12 : $88,000
Year 13 : $48,000
Year 14 : $12,000