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$6,350,000
Farm
Home Games Left0
Average Attendance - %3,000 - 100.00%
Average Income per Game$85,000
Year to Date Revenue$850,000

Expense

Pro Players Total Salaries$31,417,078
Farm Players Total Salaries$2,182,546
Coaches Total Salaries$2,276,000
Luxury Taxe Total$537,496
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$340,234,264
Projected Bank Account$340,234,264

Pro Players Salaries

Matt Duchene $3,395,490 (6)
-Salary Remaining : $138,591
-Salary Average : $0
-Salary Average Remaining : $0
Evgeni Malkin $2,345,000 (5)
-Salary Remaining : $95,714
-Salary Average : $0
-Salary Average Remaining : $0
Tyler Seguin $2,092,000 (2)
-Salary Remaining : $85,388
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Tyler Johnson $1,919,925 (2)
-Salary Remaining : $78,364
-Salary Average : $400,000
-Salary Average Remaining : $16,327
Matt Taormina $1,911,600 (2)
-Salary Remaining : $78,024
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Sam Reinhart $1,875,000 (5)
-Salary Remaining : $76,531
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Alex Ovechkin $1,829,500 (3)
-Salary Remaining : $74,673
-Salary Average : $0
-Salary Average Remaining : $0
Filip Forsberg $1,650,250 (4)
-Salary Remaining : $67,357
-Salary Average : $40,000
-Salary Average Remaining : $1,633
P.K. Subban $1,325,000 (4)
-Salary Remaining : $54,082
-Salary Average : $0
-Salary Average Remaining : $0
Leland Irving $1,290,938 (4)
-Salary Remaining : $52,691
-Salary Average : $0
-Salary Average Remaining : $0
Adrian Kempe $1,237,500 (5)
-Salary Remaining : $50,510
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Valeri Nichushkin $1,201,250 (4)
-Salary Remaining : $49,031
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Jonathan Blum $1,159,375 (4)
-Salary Remaining : $47,321
-Salary Average : $0
-Salary Average Remaining : $0
Andy Rogers $1,060,000 (2)
-Salary Remaining : $43,265
-Salary Average : $0
-Salary Average Remaining : $0
Shayne Gostisbehere $1,000,000 (2)
-Salary Remaining : $40,816
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Derrick Pouliot $937,500 (3)
-Salary Remaining : $38,265
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Vladislav Namestnikov $918,000 (1)
-Salary Remaining : $37,469
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Jason Dickinson $843,750 (6)
-Salary Remaining : $34,439
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Jakob Chychrun $825,000 (5)
-Salary Remaining : $33,673
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Dmitrij Jaskin $800,000 (1)
-Salary Remaining : $32,653
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Mackenzie Blackwood $650,000 (3)
-Salary Remaining : $26,531
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Marcus Johansson $600,000 (1)
-Salary Remaining : $24,490
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Pavel Buchnevich $550,000 (3)
-Salary Remaining : $22,449
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Total Pro Players23
Salary Commitment
Year 10 : $31,417,078
Year 11 : $29,099,078
Year 12 : $21,115,553
Year 13 : $17,148,553
Salary Average Commitment
Year 10 : $1,000,000
Year 11 : $880,000
Year 12 : $360,000
Year 13 : $240,000
Salary Cap with 1 Way Contract
Year 10 : $31,417,078
Year 11 : $29,099,078
Year 12 : $21,115,553
Year 13 : $17,148,553

Farm Players Salaries

Evgeny Dadonov $137,096 (3)
Salary Remaining : $5,596
Salary Average : $106,400
Salary Average Remaining : $4,343
Nikita Filatov $116,075 (1)
Salary Remaining : $4,738
Salary Average : $4,000
Salary Average Remaining : $163
J.T. Miller $89,375 (3)
Salary Remaining : $3,648
Salary Average : $4,000
Salary Average Remaining : $163
Patrik Berglund $80,000 (1)
Salary Remaining : $3,265
Salary Average : $4,000
Salary Average Remaining : $163
Torey Krug $80,000 (1)
Salary Remaining : $3,265
Salary Average : $4,000
Salary Average Remaining : $163
Miikka Salomaki $80,000 (2)
Salary Remaining : $3,265
Salary Average : $4,000
Salary Average Remaining : $163
Ondrej Kase $80,000 (2)
Salary Remaining : $3,265
Salary Average : $4,000
Salary Average Remaining : $163
Jamie Drysdale $75,000 (3)
Salary Remaining : $3,061
Salary Average : $4,000
Salary Average Remaining : $163
Dylan Cozens $75,000 (2)
Salary Remaining : $3,061
Salary Average : $4,000
Salary Average Remaining : $163
Anton Lundell $75,000 (3)
Salary Remaining : $3,061
Salary Average : $4,000
Salary Average Remaining : $163
Victor Söderström $75,000 (2)
Salary Remaining : $3,061
Salary Average : $4,000
Salary Average Remaining : $163
Anthony Cirelli $75,000 (5)
Salary Remaining : $3,061
Salary Average : $4,000
Salary Average Remaining : $163
Ty Smith $75,000 (1)
Salary Remaining : $3,061
Salary Average : $4,000
Salary Average Remaining : $163
Scott Wedgewood $75,000 (6)
Salary Remaining : $3,061
Salary Average : $4,000
Salary Average Remaining : $163
Kaapo Kakko $75,000 (2)
Salary Remaining : $3,061
Salary Average : $4,000
Salary Average Remaining : $163
William Wallinder $65,000 (3)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Jared McIsaac $65,000 (1)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Ian Scott $60,000 (1)
Salary Remaining : $2,449
Salary Average : $4,000
Salary Average Remaining : $163
Michael Hutchinson $60,000 (1)
Salary Remaining : $2,449
Salary Average : $4,000
Salary Average Remaining : $163
Miles Wood $60,000 (2)
Salary Remaining : $2,449
Salary Average : $4,000
Salary Average Remaining : $163
Benoit-Olivier Groulx $60,000 (1)
Salary Remaining : $2,449
Salary Average : $4,000
Salary Average Remaining : $163
Alex Beaucage $60,000 (2)
Salary Remaining : $2,449
Salary Average : $4,000
Salary Average Remaining : $163
Jesse Ylönen $60,000 (1)
Salary Remaining : $2,449
Salary Average : $4,000
Salary Average Remaining : $163
Emil Bemström $60,000 (1)
Salary Remaining : $2,449
Salary Average : $4,000
Salary Average Remaining : $163
Kristian Vesalainen $60,000 (2)
Salary Remaining : $2,449
Salary Average : $4,000
Salary Average Remaining : $163
David Gustafsson $55,000 (1)
Salary Remaining : $2,245
Salary Average : $4,000
Salary Average Remaining : $163
Alec Regula $55,000 (1)
Salary Remaining : $2,245
Salary Average : $4,000
Salary Average Remaining : $163
Kyle Capobianco $50,000 (2)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Brandon Montour $50,000 (2)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Nikita Alexandrov $50,000 (2)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Colby Robak $50,000 (1)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Total Farm Players31
Salary Commitment
Year 10 : $2,182,546
Year 11 : $1,306,471
Year 12 : $591,471
Year 13 : $150,000
Salary Average Commitment
Year 10 : $226,400
Year 11 : $174,400
Year 12 : $130,400
Year 13 : $8,000

BROOKLYN BLAZERS



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games 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$32,099,000
Farm Players Total Salaries$2,060,000
Coaches Total Salaries$1,829,400
Luxury Taxe Total$584,090
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$316,045,591
Projected Bank Account$316,045,591

Pro Players Salaries

Jonathan Huberdeau $2,453,238 (3)
-Salary Remaining : $100,132
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Victor Uchevatov $2,409,412 (1)
-Salary Remaining : $98,343
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Cody Hodgson $2,340,650 (2)
-Salary Remaining : $95,537
-Salary Average : $0
-Salary Average Remaining : $0
Morgan Rielly $2,285,625 (3)
-Salary Remaining : $93,291
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Aaron Ekblad $2,053,750 (6)
-Salary Remaining : $83,827
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Stephen Weiss $2,034,375 (2)
-Salary Remaining : $83,036
-Salary Average : $0
-Salary Average Remaining : $0
Max Domi $2,000,000 (1)
-Salary Remaining : $81,633
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Nicklas Jensen $1,937,500 (3)
-Salary Remaining : $79,082
-Salary Average : $1,550,000
-Salary Average Remaining : $63,265
Alexander Radulov $1,769,500 (6)
-Salary Remaining : $72,224
-Salary Average : $0
-Salary Average Remaining : $0
Ryan Murray $1,548,450 (4)
-Salary Remaining : $63,202
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Nikita Zadorov $1,337,500 (5)
-Salary Remaining : $54,592
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Paul Stastny $1,249,000 (1)
-Salary Remaining : $50,980
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Jack Campbell $1,012,500 (2)
-Salary Remaining : $41,327
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Malcolm Subban $1,000,000 (2)
-Salary Remaining : $40,816
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Mirco Mueller $1,000,000 (3)
-Salary Remaining : $40,816
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Nikolay Goldobin $937,500 (3)
-Salary Remaining : $38,265
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Luca Sbisa $900,000 (1)
-Salary Remaining : $36,735
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Dominik Masin $880,000 (2)
-Salary Remaining : $35,918
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Sven Baertschi $800,000 (3)
-Salary Remaining : $32,653
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Jake DeBrusk $675,000 (3)
-Salary Remaining : $27,551
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Adam Lowry $500,000 (1)
-Salary Remaining : $20,408
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Aaron Palushaj $500,000 (1)
-Salary Remaining : $20,408
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Brayden Point $475,000 (2)
-Salary Remaining : $19,388
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Total Pro Players23
Salary Commitment
Year 10 : $32,099,000
Year 11 : $24,540,588
Year 12 : $16,798,063
Year 13 : $6,709,200
Salary Average Commitment
Year 10 : $2,310,000
Year 11 : $2,070,000
Year 12 : $1,910,000
Year 13 : $120,000
Salary Cap with 1 Way Contract
Year 10 : $32,099,000
Year 11 : $24,540,588
Year 12 : $16,798,063
Year 13 : $6,709,200

Farm Players Salaries

Mattias Tedenby $110,000 (1)
Salary Remaining : $4,490
Salary Average : $4,000
Salary Average Remaining : $163
Matt Hackett $110,000 (3)
Salary Remaining : $4,490
Salary Average : $4,000
Salary Average Remaining : $163
Evgeny Svechnikov $90,000 (2)
Salary Remaining : $3,673
Salary Average : $4,000
Salary Average Remaining : $163
Jayce Hawryluk $82,500 (3)
Salary Remaining : $3,367
Salary Average : $4,000
Salary Average Remaining : $163
Ryan Donato $80,000 (3)
Salary Remaining : $3,265
Salary Average : $4,000
Salary Average Remaining : $163
Laurent Dauphin $80,000 (3)
Salary Remaining : $3,265
Salary Average : $4,000
Salary Average Remaining : $163
Jeremy Lauzon $80,000 (5)
Salary Remaining : $3,265
Salary Average : $4,000
Salary Average Remaining : $163
Rasmus Sandin $75,000 (1)
Salary Remaining : $3,061
Salary Average : $4,000
Salary Average Remaining : $163
Matthew Boldy $75,000 (2)
Salary Remaining : $3,061
Salary Average : $4,000
Salary Average Remaining : $163
Yan Kuznetsov $75,000 (3)
Salary Remaining : $3,061
Salary Average : $4,000
Salary Average Remaining : $163
Cody Glass $75,000 (5)
Salary Remaining : $3,061
Salary Average : $4,000
Salary Average Remaining : $163
Christian Fischer $67,500 (1)
Salary Remaining : $2,755
Salary Average : $4,000
Salary Average Remaining : $163
Tobias Björnfot $65,000 (2)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Nathan Bastian $65,000 (4)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Brock Faber $65,000 (3)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Max Gildon $65,000 (1)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Kirill Marchenko $65,000 (1)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Cam Dineen $65,000 (2)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Joseph Woll $65,000 (4)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Andrew Peeke $65,000 (4)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Matt Corrente $60,000 (3)
Salary Remaining : $2,449
Salary Average : $4,000
Salary Average Remaining : $163
Cross Hanas $60,000 (3)
Salary Remaining : $2,449
Salary Average : $4,000
Salary Average Remaining : $163
Alexander Campbell $60,000 (2)
Salary Remaining : $2,449
Salary Average : $4,000
Salary Average Remaining : $163
Gage Goncalves $55,000 (3)
Salary Remaining : $2,245
Salary Average : $4,000
Salary Average Remaining : $163
Graeme Clarke $55,000 (2)
Salary Remaining : $2,245
Salary Average : $4,000
Salary Average Remaining : $163
Patrice Cormier $50,000 (1)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Andreas Nodl $50,000 (1)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Aaron Huglen $50,000 (2)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Dmitry Semykin $50,000 (1)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Adam Courchaine $50,000 (1)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Total Farm Players30
Salary Commitment
Year 10 : $2,060,000
Year 11 : $1,477,500
Year 12 : $1,017,500
Year 13 : $350,000
Salary Average Commitment
Year 10 : $120,000
Year 11 : $84,000
Year 12 : $56,000
Year 13 : $20,000

CALGARY COWBOYS



Arena Capacity - Ticket Price
Attendance - %

Arena NameJCI Center
Level 1: 7500 - $90 - 0 - 0.00%
Level 2: 6500 - $65 - 0 - 0.00%
Level 3: 3500 - $33 - 0 - 0.00%
Level 4: 4500 - $25 - 0 - 0.00%
Luxury : 2500 - $225 - 0 - 0.00%
Total Capacity :24500
Farm
Farm Level 1: 3500 - $32 - 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$747,500

Expense

Pro Players Total Salaries$25,573,628
Farm Players Total Salaries$2,412,500
Coaches Total Salaries$2,980,000
Luxury Taxe Total$517,556
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$294,815,983
Projected Bank Account$294,815,983

Pro Players Salaries

Brendan Gallagher $2,489,939 (6)
-Salary Remaining : $101,630
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Sean Monahan $1,925,000 (6)
-Salary Remaining : $78,571
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Eric Staal $1,812,500 (2)
-Salary Remaining : $73,980
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Kyle Cumiskey $1,604,063 (2)
-Salary Remaining : $65,472
-Salary Average : $0
-Salary Average Remaining : $0
John Gibson $1,509,375 (3)
-Salary Remaining : $61,607
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Zach Bogosian $1,498,500 (3)
-Salary Remaining : $61,163
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Nathan MacKinnon $1,398,750 (3)
-Salary Remaining : $57,092
-Salary Average : $40,000
-Salary Average Remaining : $1,633
John Carlson $1,275,000 (5)
-Salary Remaining : $52,041
-Salary Average : $0
-Salary Average Remaining : $0
Ondrej Pavelec $1,250,500 (2)
-Salary Remaining : $51,041
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Shea Weber $1,192,500 (4)
-Salary Remaining : $48,673
-Salary Average : $0
-Salary Average Remaining : $0
Michael McCarron $1,125,000 (1)
-Salary Remaining : $45,918
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Brayden Schenn $937,500 (2)
-Salary Remaining : $38,265
-Salary Average : $0
-Salary Average Remaining : $0
Tyson Barrie $900,001 (1)
-Salary Remaining : $36,735
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Victor Rask $850,000 (3)
-Salary Remaining : $34,694
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Brady Calla $800,000 (3)
-Salary Remaining : $32,653
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Max Friberg $800,000 (1)
-Salary Remaining : $32,653
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Oliver Bjorkstrand $775,000 (6)
-Salary Remaining : $31,633
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Zach Werenski $775,000 (3)
-Salary Remaining : $31,633
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Jared McCann $750,000 (2)
-Salary Remaining : $30,612
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Ondrej Palat $705,000 (2)
-Salary Remaining : $28,776
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Peter Mueller $600,000 (1)
-Salary Remaining : $24,490
-Salary Average : $40,000
-Salary Average Remaining : $1,633
T.J. Brodie $600,000 (1)
-Salary Remaining : $24,490
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Total Pro Players22
Salary Commitment
Year 10 : $25,573,628
Year 11 : $21,548,627
Year 12 : $14,489,064
Year 13 : $7,657,439
Salary Average Commitment
Year 10 : $720,000
Year 11 : $520,000
Year 12 : $360,000
Year 13 : $120,000
Salary Cap with 1 Way Contract
Year 10 : $25,573,628
Year 11 : $21,548,627
Year 12 : $14,489,064
Year 13 : $7,657,439

Farm Players Salaries

Glenn Gawdin $95,000 (3)
Salary Remaining : $3,878
Salary Average : $4,000
Salary Average Remaining : $163
Owen Tippett $82,500 (5)
Salary Remaining : $3,367
Salary Average : $4,000
Salary Average Remaining : $163
Juuso Välimäki $80,000 (5)
Salary Remaining : $3,265
Salary Average : $4,000
Salary Average Remaining : $163
Cale Makar $80,000 (5)
Salary Remaining : $3,265
Salary Average : $4,000
Salary Average Remaining : $163
Ryan Poehling $80,000 (5)
Salary Remaining : $3,265
Salary Average : $4,000
Salary Average Remaining : $163
Grigori Denisenko $75,000 (1)
Salary Remaining : $3,061
Salary Average : $4,000
Salary Average Remaining : $163
Jaret Anderson-Dolan $75,000 (5)
Salary Remaining : $3,061
Salary Average : $4,000
Salary Average Remaining : $163
Ryan Merkley $75,000 (1)
Salary Remaining : $3,061
Salary Average : $4,000
Salary Average Remaining : $163
Lucas Johansen $75,000 (2)
Salary Remaining : $3,061
Salary Average : $4,000
Salary Average Remaining : $163
Brett Howden $75,000 (4)
Salary Remaining : $3,061
Salary Average : $4,000
Salary Average Remaining : $163
Cale Fleury $75,000 (5)
Salary Remaining : $3,061
Salary Average : $4,000
Salary Average Remaining : $163
Cole Caufield $75,000 (2)
Salary Remaining : $3,061
Salary Average : $4,000
Salary Average Remaining : $163
Cole Perfetti $75,000 (3)
Salary Remaining : $3,061
Salary Average : $4,000
Salary Average Remaining : $163
Alexander Holtz $75,000 (3)
Salary Remaining : $3,061
Salary Average : $4,000
Salary Average Remaining : $163
Tim Stützle $75,000 (3)
Salary Remaining : $3,061
Salary Average : $4,000
Salary Average Remaining : $163
Jeremie Poirier $65,000 (3)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Frederic Allard $65,000 (2)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Cal Petersen $65,000 (2)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Martins Dzierkals $65,000 (2)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Nicholas Robertson $65,000 (2)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Connor Ingram $65,000 (3)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Jakub Lauko $65,000 (1)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Linus Högberg $60,000 (1)
Salary Remaining : $2,449
Salary Average : $4,000
Salary Average Remaining : $163
Evan Cormier $60,000 (4)
Salary Remaining : $2,449
Salary Average : $4,000
Salary Average Remaining : $163
Brett Lernout $60,000 (3)
Salary Remaining : $2,449
Salary Average : $4,000
Salary Average Remaining : $163
Slater Koekkoek $60,000 (2)
Salary Remaining : $2,449
Salary Average : $4,000
Salary Average Remaining : $163
Hunter Smith $60,000 (2)
Salary Remaining : $2,449
Salary Average : $4,000
Salary Average Remaining : $163
Pavel Dorofeyev $60,000 (2)
Salary Remaining : $2,449
Salary Average : $4,000
Salary Average Remaining : $163
Patrik Puistola $60,000 (2)
Salary Remaining : $2,449
Salary Average : $4,000
Salary Average Remaining : $163
Josh Brook $60,000 (5)
Salary Remaining : $2,449
Salary Average : $4,000
Salary Average Remaining : $163
Jayden Struble $55,000 (2)
Salary Remaining : $2,245
Salary Average : $4,000
Salary Average Remaining : $163
Daniil Gushchin $55,000 (3)
Salary Remaining : $2,245
Salary Average : $4,000
Salary Average Remaining : $163
Alexei Toropchenko $50,000 (1)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Alexei Lipanov $50,000 (3)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Adin Hill $50,000 (2)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Zachary Lauzon $50,000 (3)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Total Farm Players36
Salary Commitment
Year 10 : $2,412,500
Year 11 : $2,087,500
Year 12 : $1,332,500
Year 13 : $667,500
Salary Average Commitment
Year 10 : $144,000
Year 11 : $124,000
Year 12 : $76,000
Year 13 : $36,000

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 - 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$5,080,000
Farm
Home Games Left0
Average Attendance - %3,000 - 100.00%
Average Income per Game$85,000
Year to Date Revenue$595,000

Expense

Pro Players Total Salaries$30,428,508
Farm Players Total Salaries$1,985,200
Coaches Total Salaries$5,465,000
Luxury Taxe Total$530,756
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$370,932,158
Projected Bank Account$370,932,158

Pro Players Salaries

Ryan O'Reilly $2,792,500 (5)
-Salary Remaining : $113,980
-Salary Average : $0
-Salary Average Remaining : $0
Cam Ward $2,508,545 (3)
-Salary Remaining : $102,390
-Salary Average : $0
-Salary Average Remaining : $0
Evander Kane $2,325,000 (3)
-Salary Remaining : $94,898
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Jake Gardiner $2,300,000 (6)
-Salary Remaining : $93,878
-Salary Average : $0
-Salary Average Remaining : $0
Tomas Hertl $1,991,250 (3)
-Salary Remaining : $81,276
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Rasmus Ristolainen $1,875,000 (6)
-Salary Remaining : $76,531
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Juuse Saros $1,755,000 (6)
-Salary Remaining : $71,633
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Nicklas Backstrom $1,437,500 (3)
-Salary Remaining : $58,673
-Salary Average : $0
-Salary Average Remaining : $0
Joel Armia $1,305,000 (2)
-Salary Remaining : $53,265
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Ty Rattie $1,218,713 (3)
-Salary Remaining : $49,743
-Salary Average : $40,000
-Salary Average Remaining : $1,633
T.J. Hensick $1,196,250 (1)
-Salary Remaining : $48,827
-Salary Average : $0
-Salary Average Remaining : $0
Connor Murphy $1,087,500 (2)
-Salary Remaining : $44,388
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Kris Russell $1,060,000 (2)
-Salary Remaining : $43,265
-Salary Average : $0
-Salary Average Remaining : $0
Dmitry Kulikov $1,050,000 (1)
-Salary Remaining : $42,857
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Tony DeAngelo $937,500 (5)
-Salary Remaining : $38,265
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Nick Leddy $937,500 (2)
-Salary Remaining : $38,265
-Salary Average : $0
-Salary Average Remaining : $0
Tom Wilson $911,250 (1)
-Salary Remaining : $37,194
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Zemi Girgensons $840,000 (4)
-Salary Remaining : $34,286
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Mitch Marner $825,000 (3)
-Salary Remaining : $33,673
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Jannik Hansen $825,000 (2)
-Salary Remaining : $33,673
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Sebastian Aho $750,000 (3)
-Salary Remaining : $30,612
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Scott Laughton $500,000 (2)
-Salary Remaining : $20,408
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Total Pro Players22
Salary Commitment
Year 10 : $30,428,508
Year 11 : $27,271,008
Year 12 : $21,556,008
Year 13 : $10,500,000
Salary Average Commitment
Year 10 : $600,000
Year 11 : $520,000
Year 12 : $360,000
Year 13 : $160,000
Salary Cap with 1 Way Contract
Year 10 : $30,428,508
Year 11 : $27,271,008
Year 12 : $21,556,008
Year 13 : $10,500,000

Farm Players Salaries

Viktor Arvidsson $100,000 (2)
Salary Remaining : $4,082
Salary Average : $4,000
Salary Average Remaining : $163
Luke Kunin $95,000 (4)
Salary Remaining : $3,878
Salary Average : $4,000
Salary Average Remaining : $163
Martin Nečas $80,000 (5)
Salary Remaining : $3,265
Salary Average : $4,000
Salary Average Remaining : $163
Alex Newhook $75,000 (2)
Salary Remaining : $3,061
Salary Average : $4,000
Salary Average Remaining : $163
Thomas Harley $75,000 (2)
Salary Remaining : $3,061
Salary Average : $4,000
Salary Average Remaining : $163
Rasmus Kupari $75,000 (1)
Salary Remaining : $3,061
Salary Average : $4,000
Salary Average Remaining : $163
Morgan Frost $75,000 (4)
Salary Remaining : $3,061
Salary Average : $4,000
Salary Average Remaining : $163
John-Jason Peterka $75,000 (3)
Salary Remaining : $3,061
Salary Average : $4,000
Salary Average Remaining : $163
Mike Matheson $72,700 (1)
Salary Remaining : $2,967
Salary Average : $4,000
Salary Average Remaining : $163
Jaroslav Halak $67,500 (1)
Salary Remaining : $2,755
Salary Average : $4,000
Salary Average Remaining : $163
Helge Grans $65,000 (3)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Alexandre Texier $65,000 (4)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Josh Mahura $65,000 (1)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Rasmus Asplund $65,000 (1)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Raphael Lavoie $65,000 (2)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Luke Evangelista $60,000 (3)
Salary Remaining : $2,449
Salary Average : $4,000
Salary Average Remaining : $163
Jamieson Rees $60,000 (2)
Salary Remaining : $2,449
Salary Average : $4,000
Salary Average Remaining : $163
Martin Fehérváry $60,000 (1)
Salary Remaining : $2,449
Salary Average : $4,000
Salary Average Remaining : $163
Blake McLaughlin $60,000 (1)
Salary Remaining : $2,449
Salary Average : $4,000
Salary Average Remaining : $163
Simon Lundmark $55,000 (2)
Salary Remaining : $2,245
Salary Average : $4,000
Salary Average Remaining : $163
Robin Salo $55,000 (1)
Salary Remaining : $2,245
Salary Average : $4,000
Salary Average Remaining : $163
William Bitten $55,000 (1)
Salary Remaining : $2,245
Salary Average : $4,000
Salary Average Remaining : $163
Philippe Myers $55,000 (1)
Salary Remaining : $2,245
Salary Average : $4,000
Salary Average Remaining : $163
Sean Farrell $55,000 (3)
Salary Remaining : $2,245
Salary Average : $4,000
Salary Average Remaining : $163
Martin Chromiak $55,000 (3)
Salary Remaining : $2,245
Salary Average : $4,000
Salary Average Remaining : $163
Justus Annunen $50,000 (1)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Nicolas Meloche $50,000 (2)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Antonio Stranges $50,000 (3)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Allan McShane $50,000 (1)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Erik Portillo $50,000 (2)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Conor Garland $50,000 (1)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Total Farm Players31
Salary Commitment
Year 10 : $1,985,200
Year 11 : $1,205,000
Year 12 : $675,000
Year 13 : $315,000
Salary Average Commitment
Year 10 : $124,000
Year 11 : $72,000
Year 12 : $40,000
Year 13 : $16,000

CAPE FEAR PROWLERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameAtlantic Arena
Level 1: 6000 - $100 - 5,996 - 99.94%
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 - %17,996 - 99.98%
Average Income per Game$1,269,633
Year to Date Revenue$3,808,900
Farm
Home Games Left0
Average Attendance - %3,000 - 100.00%
Average Income per Game$85,000
Year to Date Revenue$850,000

Expense

Pro Players Total Salaries$34,050,375
Farm Players Total Salaries$2,177,250
Coaches Total Salaries$2,100,000
Luxury Taxe Total$603,134
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$369,983,818
Projected Bank Account$369,983,818

Pro Players Salaries

Patrick Sharp $3,481,313 (6)
-Salary Remaining : $142,094
-Salary Average : $0
-Salary Average Remaining : $0
Victor Hedman $2,484,375 (5)
-Salary Remaining : $101,403
-Salary Average : $0
-Salary Average Remaining : $0
Ryan Nugent-Hopkins $2,228,125 (3)
-Salary Remaining : $90,944
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Marc-Andre Fleury $2,127,500 (3)
-Salary Remaining : $86,837
-Salary Average : $0
-Salary Average Remaining : $0
Jonathan Drouin $2,000,000 (6)
-Salary Remaining : $81,633
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Jakub Vrana $1,875,000 (6)
-Salary Remaining : $76,531
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Adam Larsson $1,875,000 (2)
-Salary Remaining : $76,531
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Jacob Josefson $1,656,250 (3)
-Salary Remaining : $67,602
-Salary Average : $0
-Salary Average Remaining : $0
Brandon Saad $1,625,000 (4)
-Salary Remaining : $66,327
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Jonathan Toews $1,537,500 (4)
-Salary Remaining : $62,755
-Salary Average : $0
-Salary Average Remaining : $0
Jeff Skinner $1,519,281 (3)
-Salary Remaining : $62,011
-Salary Average : $0
-Salary Average Remaining : $0
Anton Stralman $1,432,031 (6)
-Salary Remaining : $58,450
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Jared Spurgeon $1,250,625 (2)
-Salary Remaining : $51,046
-Salary Average : $0
-Salary Average Remaining : $0
Jakob Silfverberg $1,250,000 (1)
-Salary Remaining : $51,020
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Frederik Andersen $1,233,375 (2)
-Salary Remaining : $50,342
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Brandon Kozun $1,000,000 (2)
-Salary Remaining : $40,816
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Sam Bennett $900,000 (2)
-Salary Remaining : $36,735
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Nino Niederreiter $875,000 (3)
-Salary Remaining : $35,714
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Bryan Little $800,000 (1)
-Salary Remaining : $32,653
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Andrej Sekera $800,000 (1)
-Salary Remaining : $32,653
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Travis Sanheim $750,000 (2)
-Salary Remaining : $30,612
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Jake McCabe $675,000 (3)
-Salary Remaining : $27,551
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Spencer Foo $675,000 (1)
-Salary Remaining : $27,551
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Total Pro Players23
Salary Commitment
Year 10 : $34,050,375
Year 11 : $30,525,375
Year 12 : $23,516,375
Year 13 : $14,435,219
Salary Average Commitment
Year 10 : $640,000
Year 11 : $480,000
Year 12 : $280,000
Year 13 : $160,000
Salary Cap with 1 Way Contract
Year 10 : $34,050,375
Year 11 : $30,525,375
Year 12 : $23,516,375
Year 13 : $14,435,219

Farm Players Salaries

Antti Raanta $156,250 (3)
Salary Remaining : $6,378
Salary Average : $4,000
Salary Average Remaining : $163
Esa Lindell $100,000 (4)
Salary Remaining : $4,082
Salary Average : $4,000
Salary Average Remaining : $163
Warren Foegele $90,750 (5)
Salary Remaining : $3,704
Salary Average : $4,000
Salary Average Remaining : $163
Christian Dvorak $86,250 (3)
Salary Remaining : $3,520
Salary Average : $4,000
Salary Average Remaining : $163
Drake Batherson $82,500 (5)
Salary Remaining : $3,367
Salary Average : $4,000
Salary Average Remaining : $163
Vladislav Kamenev $80,000 (3)
Salary Remaining : $3,265
Salary Average : $4,000
Salary Average Remaining : $163
Jesperi Kotkaniemi $77,500 (1)
Salary Remaining : $3,163
Salary Average : $4,000
Salary Average Remaining : $163
Moritz Seider $75,000 (2)
Salary Remaining : $3,061
Salary Average : $4,000
Salary Average Remaining : $163
Philip Broberg $75,000 (2)
Salary Remaining : $3,061
Salary Average : $4,000
Salary Average Remaining : $163
Henri Jokiharju $75,000 (5)
Salary Remaining : $3,061
Salary Average : $4,000
Salary Average Remaining : $163
Marco Rossi $75,000 (3)
Salary Remaining : $3,061
Salary Average : $4,000
Salary Average Remaining : $163
Tage Thompson $75,000 (3)
Salary Remaining : $3,061
Salary Average : $4,000
Salary Average Remaining : $163
Sam Steel $75,000 (4)
Salary Remaining : $3,061
Salary Average : $4,000
Salary Average Remaining : $163
Chris Tierney $71,500 (2)
Salary Remaining : $2,918
Salary Average : $4,000
Salary Average Remaining : $163
Jesper Bratt $67,500 (4)
Salary Remaining : $2,755
Salary Average : $4,000
Salary Average Remaining : $163
Taylor Raddysh $65,000 (3)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Adam Fox $65,000 (4)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Parker Wotherspoon $65,000 (2)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Felix Sandstrom $65,000 (2)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Topi Niemelä $60,000 (3)
Salary Remaining : $2,449
Salary Average : $4,000
Salary Average Remaining : $163
Roby Järventie $60,000 (3)
Salary Remaining : $2,449
Salary Average : $4,000
Salary Average Remaining : $163
Ukko-Pekka Luukkonen $60,000 (3)
Salary Remaining : $2,449
Salary Average : $4,000
Salary Average Remaining : $163
Cody Ceci $60,000 (2)
Salary Remaining : $2,449
Salary Average : $4,000
Salary Average Remaining : $163
Calen Addison $60,000 (1)
Salary Remaining : $2,449
Salary Average : $4,000
Salary Average Remaining : $163
Gabriel Fortier $60,000 (1)
Salary Remaining : $2,449
Salary Average : $4,000
Salary Average Remaining : $163
Filip Gustavsson $55,000 (2)
Salary Remaining : $2,245
Salary Average : $4,000
Salary Average Remaining : $163
Marcus Pettersson $50,000 (2)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Nikolai Kulemin $50,000 (1)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Chris Bigras $50,000 (1)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Devante Smith-Pelly $50,000 (1)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Hudson Fasching $40,000 (1)
Salary Remaining : $1,633
Salary Average : $4,000
Salary Average Remaining : $163
Total Farm Players31
Salary Commitment
Year 10 : $2,177,250
Year 11 : $1,789,750
Year 12 : $1,273,250
Year 13 : $555,750
Salary Average Commitment
Year 10 : $124,000
Year 11 : $96,000
Year 12 : $64,000
Year 13 : $28,000

CHICAGO CRUSHERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Death Trap
Level 1: 7000 - $100 - 6,841 - 97.73%
Level 2: 6000 - $70 - 5,776 - 96.26%
Level 3: 3000 - $40 - 2,989 - 99.64%
Level 4: 5000 - $30 - 4,974 - 99.47%
Luxury : 2000 - $175 - 1,830 - 91.49%
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 - %22,410 - 97.43%
Average Income per Game$1,677,406
Year to Date Revenue$20,128,870
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$33,489,495
Farm Players Total Salaries$1,820,200
Coaches Total Salaries$2,975,000
Luxury Taxe Total$604,717
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$348,218,596
Projected Bank Account$348,218,596

Pro Players Salaries

Anze Kopitar $2,549,500 (2)
-Salary Remaining : $104,061
-Salary Average : $0
-Salary Average Remaining : $0
Patrick Kane $2,376,188 (2)
-Salary Remaining : $96,987
-Salary Average : $0
-Salary Average Remaining : $0
Johnny Gaudreau $2,262,900 (3)
-Salary Remaining : $92,363
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Elias Lindholm $2,200,000 (5)
-Salary Remaining : $89,796
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Taylor Hall $2,153,750 (2)
-Salary Remaining : $87,908
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Ryan Ellis $2,012,500 (2)
-Salary Remaining : $82,143
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Matt Murray $1,709,844 (6)
-Salary Remaining : $69,790
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Olli Maatta $1,625,000 (5)
-Salary Remaining : $66,327
-Salary Average : $40,000
-Salary Average Remaining : $1,633
David Pastrnak $1,617,500 (4)
-Salary Remaining : $66,020
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Ryan McDonagh $1,450,000 (2)
-Salary Remaining : $59,184
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Noah Hanifin $1,312,500 (6)
-Salary Remaining : $53,571
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Roope Hintz $1,312,500 (6)
-Salary Remaining : $53,571
-Salary Average : $40,000
-Salary Average Remaining : $1,633
David Krejci $1,125,000 (2)
-Salary Remaining : $45,918
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Robin Lehner $1,000,000 (4)
-Salary Remaining : $40,816
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Drew Stafford $987,000 (1)
-Salary Remaining : $40,286
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Max Pacioretty $970,313 (3)
-Salary Remaining : $39,605
-Salary Average : $0
-Salary Average Remaining : $0
Stefan Noesen $850,000 (1)
-Salary Remaining : $34,694
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Josh Morrissey $750,000 (1)
-Salary Remaining : $30,612
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Ivan Provorov $750,000 (3)
-Salary Remaining : $30,612
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Ryan Wilson $700,000 (1)
-Salary Remaining : $28,571
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Matt Nieto $700,000 (1)
-Salary Remaining : $28,571
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Jacob Larsson $650,000 (3)
-Salary Remaining : $26,531
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Will Karlsson $650,000 (2)
-Salary Remaining : $26,531
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Andrew Mangiapane $650,000 (3)
-Salary Remaining : $26,531
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Mikael Backlund $625,000 (1)
-Salary Remaining : $25,510
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Gilbert Brule $500,000 (1)
-Salary Remaining : $20,408
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Total Pro Players26
Salary Commitment
Year 10 : $33,489,495
Year 11 : $28,377,495
Year 12 : $16,060,557
Year 13 : $10,777,344
Salary Average Commitment
Year 10 : $920,000
Year 11 : $640,000
Year 12 : $440,000
Year 13 : $280,000
Salary Cap with 1 Way Contract
Year 10 : $33,489,495
Year 11 : $28,377,495
Year 12 : $16,060,557
Year 13 : $10,777,344

Farm Players Salaries

Jordan Binnington $100,000 (4)
Salary Remaining : $4,082
Salary Average : $4,000
Salary Average Remaining : $163
Sami Niku $100,000 (5)
Salary Remaining : $4,082
Salary Average : $4,000
Salary Average Remaining : $163
Brock McGinn $87,600 (2)
Salary Remaining : $3,576
Salary Average : $4,000
Salary Average Remaining : $163
Martin Frk $75,600 (3)
Salary Remaining : $3,086
Salary Average : $4,000
Salary Average Remaining : $163
Jakob Pelletier $75,000 (2)
Salary Remaining : $3,061
Salary Average : $4,000
Salary Average Remaining : $163
Connor Zary $75,000 (3)
Salary Remaining : $3,061
Salary Average : $4,000
Salary Average Remaining : $163
Christian Folin $71,700 (1)
Salary Remaining : $2,927
Salary Average : $4,000
Salary Average Remaining : $163
Brady Skjei $70,000 (1)
Salary Remaining : $2,857
Salary Average : $4,000
Salary Average Remaining : $163
Chris Tanev $66,300 (3)
Salary Remaining : $2,706
Salary Average : $4,000
Salary Average Remaining : $163
Akil Thomas $65,000 (1)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Rasmus Andersson $65,000 (2)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Jordan Kyrou $65,000 (4)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Chris Driedger $65,000 (1)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Dillon Dube $65,000 (4)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Charlie Coyle $60,000 (1)
Salary Remaining : $2,449
Salary Average : $4,000
Salary Average Remaining : $163
Nick Cousins $60,000 (1)
Salary Remaining : $2,449
Salary Average : $4,000
Salary Average Remaining : $163
Ben Smith $60,000 (1)
Salary Remaining : $2,449
Salary Average : $4,000
Salary Average Remaining : $163
Dmitri Zavgorodny $55,000 (2)
Salary Remaining : $2,245
Salary Average : $4,000
Salary Average Remaining : $163
Joel Hofer $55,000 (2)
Salary Remaining : $2,245
Salary Average : $4,000
Salary Average Remaining : $163
Tim Kennedy $50,000 (1)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Andrew Nielsen $50,000 (1)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Kevin Porter $50,000 (1)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Mathias Emilio Pettersen $50,000 (2)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Adam Ruzicka $50,000 (3)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
William Carrier $50,000 (1)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Nick Holden $50,000 (1)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
John Farinacci $50,000 (2)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Nick Shore $44,000 (2)
Salary Remaining : $1,796
Salary Average : $4,000
Salary Average Remaining : $163
Linus Soderstrom $40,000 (2)
Salary Remaining : $1,633
Salary Average : $4,000
Salary Average Remaining : $163
Total Farm Players29
Salary Commitment
Year 10 : $1,820,200
Year 11 : $1,118,500
Year 12 : $596,900
Year 13 : $330,000
Salary Average Commitment
Year 10 : $116,000
Year 11 : $68,000
Year 12 : $32,000
Year 13 : $16,000

COLORADO WOLVES



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Den
Level 1: 6000 - $100 - 6,000 - 100.00%
Level 2: 5000 - $70 - 4,959 - 99.18%
Level 3: 2000 - $50 - 2,000 - 100.00%
Level 4: 4000 - $30 - 4,000 - 100.00%
Luxury : 1000 - $250 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 2,000 - 100.00%
Farm Level 2: 1000 - $25 - 872 - 87.18%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,959 - 99.77%
Average Income per Game$1,417,130
Year to Date Revenue$4,251,390
Farm
Home Games Left0
Average Attendance - %2,872 - 95.73%
Average Income per Game$91,795
Year to Date Revenue$458,975

Expense

Pro Players Total Salaries$21,614,781
Farm Players Total Salaries$2,360,311
Coaches Total Salaries$2,132,000
Luxury Taxe Total$387,982
Special Salary Cap Value$421,850
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0
Current Bank Account$402,340,263
Projected Bank Account$402,340,263

Pro Players Salaries

Milan Michalek $2,122,031 (3)
-Salary Remaining : $86,614
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Nick Schmaltz $1,788,750 (6)
-Salary Remaining : $73,010
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Jesse Joensuu $1,437,500 (3)
-Salary Remaining : $58,673
-Salary Average : $0
-Salary Average Remaining : $0
Samu Perhonen $1,119,000 (5)
-Salary Remaining : $45,673
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Dougie Hamilton $1,087,500 (2)
-Salary Remaining : $44,388
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Jordan Schmaltz $1,060,000 (4)
-Salary Remaining : $43,265
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Emile Poirier $1,000,000 (4)
-Salary Remaining : $40,816
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Jesse Puljujarvi $950,000 (4)
-Salary Remaining : $38,776
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Matt Puempel $950,000 (5)
-Salary Remaining : $38,776
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Nick Ritchie $937,500 (5)
-Salary Remaining : $38,265
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Sam Morin $937,500 (5)
-Salary Remaining : $38,265
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Brandon Gormley $850,000 (3)
-Salary Remaining : $34,694
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Kyle Connor $825,000 (3)
-Salary Remaining : $33,673
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Eric Comrie $812,500 (6)
-Salary Remaining : $33,163
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Damon Severson $800,000 (5)
-Salary Remaining : $32,653
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Yakov Trenin $787,500 (6)
-Salary Remaining : $32,143
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Anthony Duclair $750,000 (5)
-Salary Remaining : $30,612
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Michael Rasmussen $750,000 (5)
-Salary Remaining : $30,612
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Dante Fabbro $750,000 (4)
-Salary Remaining : $30,612
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Travis Konecny $725,000 (3)
-Salary Remaining : $29,592
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Denis Gurianov $675,000 (3)
-Salary Remaining : $27,551
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Brandon Carlo $500,000 (1)
-Salary Remaining : $20,408
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Total Pro Players22
Salary Commitment
Year 10 : $21,614,781
Year 11 : $21,114,781
Year 12 : $20,027,281
Year 13 : $13,392,750
Salary Average Commitment
Year 10 : $840,000
Year 11 : $800,000
Year 12 : $760,000
Year 13 : $560,000
Salary Cap with 1 Way Contract
Year 10 : $21,614,781
Year 11 : $21,114,781
Year 12 : $20,027,281
Year 13 : $13,392,750

Farm Players Salaries

Dan Fritsche $156,250 (4)
Salary Remaining : $6,378
Salary Average : $4,000
Salary Average Remaining : $163
Scott Glennie $150,313 (4)
Salary Remaining : $6,135
Salary Average : $4,000
Salary Average Remaining : $163
Carl Gunnarsson $135,000 (3)
Salary Remaining : $5,510
Salary Average : $4,000
Salary Average Remaining : $163
Michal Neuvirth $98,049 (1)
Salary Remaining : $4,002
Salary Average : $4,000
Salary Average Remaining : $163
Martin Kaut $75,000 (1)
Salary Remaining : $3,061
Salary Average : $4,000
Salary Average Remaining : $163
Kailer Yamamoto $75,000 (5)
Salary Remaining : $3,061
Salary Average : $4,000
Salary Average Remaining : $163
Yaroslav Askarov $75,000 (3)
Salary Remaining : $3,061
Salary Average : $4,000
Salary Average Remaining : $163
Jay O'Brien $72,500 (1)
Salary Remaining : $2,959
Salary Average : $4,000
Salary Average Remaining : $163
Keith Aulie $68,200 (1)
Salary Remaining : $2,784
Salary Average : $4,000
Salary Average Remaining : $163
Jacob Bernard-Docker $65,000 (1)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Filip Johansson $65,000 (1)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Jake Neighbours $65,000 (3)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Brayden Tracey $65,000 (2)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Nick Merkley $65,000 (3)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Conner Bleackley $65,000 (2)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Cliff Pu $65,000 (4)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Kasper Bjorkqvist $65,000 (4)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Kirill Ustimenko $65,000 (5)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Ryan Suzuki $65,000 (2)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Thomas Bordeleau $60,000 (3)
Salary Remaining : $2,449
Salary Average : $4,000
Salary Average Remaining : $163
Ryan O'Rourke $60,000 (3)
Salary Remaining : $2,449
Salary Average : $4,000
Salary Average Remaining : $163
Jackson Lacombe $60,000 (2)
Salary Remaining : $2,449
Salary Average : $4,000
Salary Average Remaining : $163
Tyler Kleven $60,000 (3)
Salary Remaining : $2,449
Salary Average : $4,000
Salary Average Remaining : $163
Antti Tuomisto $60,000 (2)
Salary Remaining : $2,449
Salary Average : $4,000
Salary Average Remaining : $163
Jonathan Tychonick $60,000 (1)
Salary Remaining : $2,449
Salary Average : $4,000
Salary Average Remaining : $163
Drew Helleson $55,000 (2)
Salary Remaining : $2,245
Salary Average : $4,000
Salary Average Remaining : $163
Robin Kovacs $50,000 (4)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Lance Bouma $50,000 (4)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Erik Cernak $50,000 (1)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Samuel Knazko $50,000 (3)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Matt Grzelcyk $50,000 (3)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Dmitri Voronkov $50,000 (2)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Linus Omark $50,000 (1)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Jon Kalinski $40,000 (2)
Salary Remaining : $1,633
Salary Average : $4,000
Salary Average Remaining : $163
Total Farm Players34
Salary Commitment
Year 10 : $2,360,311
Year 11 : $1,756,562
Year 12 : $1,296,562
Year 13 : $676,562
Salary Average Commitment
Year 10 : $136,000
Year 11 : $100,000
Year 12 : $68,000
Year 13 : $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$30,288,287
Farm Players Total Salaries$1,918,500
Coaches Total Salaries$3,273,200
Luxury Taxe Total$541,137
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$313,939,292
Projected Bank Account$313,939,292

Pro Players Salaries

Drew Doughty $2,622,375 (4)
-Salary Remaining : $107,036
-Salary Average : $0
-Salary Average Remaining : $0
Andrew Cogliano $2,328,750 (2)
-Salary Remaining : $95,051
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Nikolaj Ehlers $2,252,500 (6)
-Salary Remaining : $91,939
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Matt D'Agostini $1,750,000 (1)
-Salary Remaining : $71,429
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Evan Oberg $1,484,437 (2)
-Salary Remaining : $60,589
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Cory Schneider $1,288,850 (2)
-Salary Remaining : $52,606
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Travis Hamonic $1,250,000 (2)
-Salary Remaining : $51,020
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Brett Pesce $1,219,000 (3)
-Salary Remaining : $49,755
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Charlie McAvoy $1,125,000 (4)
-Salary Remaining : $45,918
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Brendan Lemieux $1,025,000 (4)
-Salary Remaining : $41,837
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Ivan Barbashev $1,012,500 (5)
-Salary Remaining : $41,327
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Tristan Jarry $1,007,500 (4)
-Salary Remaining : $41,122
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Andrei Loktionov $1,000,500 (1)
-Salary Remaining : $40,837
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Kevin Hayes $1,000,000 (4)
-Salary Remaining : $40,816
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Jaden Schwartz $1,000,000 (3)
-Salary Remaining : $40,816
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Sebastian Collberg $987,500 (2)
-Salary Remaining : $40,306
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Jacob Trouba $934,375 (3)
-Salary Remaining : $38,138
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Denis Bodrov $900,000 (2)
-Salary Remaining : $36,735
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Derek Forbort $875,000 (2)
-Salary Remaining : $35,714
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Sam Kurker $800,000 (4)
-Salary Remaining : $32,653
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Steve Downie $800,000 (4)
-Salary Remaining : $32,653
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Martin Jones $800,000 (2)
-Salary Remaining : $32,653
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Pierre-Luc Dubois $800,000 (4)
-Salary Remaining : $32,653
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Kevin Fiala $775,000 (2)
-Salary Remaining : $31,633
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Alex Tuch $650,000 (2)
-Salary Remaining : $26,531
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Matt Clark $600,000 (4)
-Salary Remaining : $24,490
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Total Pro Players26
Salary Commitment
Year 10 : $30,288,287
Year 11 : $27,537,787
Year 12 : $16,198,250
Year 13 : $13,044,875
Salary Average Commitment
Year 10 : $1,000,000
Year 11 : $920,000
Year 12 : $520,000
Year 13 : $400,000
Salary Cap with 1 Way Contract
Year 10 : $30,288,287
Year 11 : $27,537,787
Year 12 : $16,198,250
Year 13 : $13,044,875

Farm Players Salaries

Andrej Meszaros $140,000 (1)
Salary Remaining : $5,714
Salary Average : $4,000
Salary Average Remaining : $163
Lawson Crouse $112,500 (4)
Salary Remaining : $4,592
Salary Average : $4,000
Salary Average Remaining : $163
Ryan O'Marra $80,000 (2)
Salary Remaining : $3,265
Salary Average : $4,000
Salary Average Remaining : $163
Brady Tkachuk $75,000 (1)
Salary Remaining : $3,061
Salary Average : $4,000
Salary Average Remaining : $163
Josh Norris $75,000 (5)
Salary Remaining : $3,061
Salary Average : $4,000
Salary Average Remaining : $163
Julien Gauthier $75,000 (4)
Salary Remaining : $3,061
Salary Average : $4,000
Salary Average Remaining : $163
Samuel Poulin $75,000 (2)
Salary Remaining : $3,061
Salary Average : $4,000
Salary Average Remaining : $163
Justin Barron $75,000 (3)
Salary Remaining : $3,061
Salary Average : $4,000
Salary Average Remaining : $163
Mario Ferraro $66,000 (3)
Salary Remaining : $2,694
Salary Average : $4,000
Salary Average Remaining : $163
Serron Noel $65,000 (1)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Ilya Nikolaev $65,000 (2)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Lias Andersson $65,000 (3)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Ryan Lindgren $65,000 (4)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Emil Andrae $65,000 (3)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Kody Clark $60,000 (1)
Salary Remaining : $2,449
Salary Average : $4,000
Salary Average Remaining : $163
Maxim Cajkovic $60,000 (2)
Salary Remaining : $2,449
Salary Average : $4,000
Salary Average Remaining : $163
Maksim Zhukov $60,000 (1)
Salary Remaining : $2,449
Salary Average : $4,000
Salary Average Remaining : $163
Luke Adam $60,000 (4)
Salary Remaining : $2,449
Salary Average : $4,000
Salary Average Remaining : $163
Matt Villalta $60,000 (1)
Salary Remaining : $2,449
Salary Average : $4,000
Salary Average Remaining : $163
Emil Heineman $60,000 (3)
Salary Remaining : $2,449
Salary Average : $4,000
Salary Average Remaining : $163
Jordan Harris $55,000 (1)
Salary Remaining : $2,245
Salary Average : $4,000
Salary Average Remaining : $163
Layton Ahac $55,000 (2)
Salary Remaining : $2,245
Salary Average : $4,000
Salary Average Remaining : $163
Jack Roslovic $50,000 (2)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Alexandar Georgiev $50,000 (1)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Mark Olver $50,000 (1)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Blake Comeau $50,000 (1)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Joey Keane $50,000 (1)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Leevi Merilainen $50,000 (3)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Yegor Spiridonov $50,000 (2)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Total Farm Players29
Salary Commitment
Year 10 : $1,918,500
Year 11 : $1,203,500
Year 12 : $768,500
Year 13 : $387,500
Salary Average Commitment
Year 10 : $116,000
Year 11 : $72,000
Year 12 : $44,000
Year 13 : $20,000

DETROIT RED WINGS



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Joe
Level 1: 6000 - $100 - 5,942 - 99.03%
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 - %17,942 - 99.68%
Average Income per Game$1,264,183
Year to Date Revenue$7,585,100
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$33,026,316
Farm Players Total Salaries$2,096,800
Coaches Total Salaries$2,555,300
Luxury Taxe Total$623,076
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$158,260,042
Projected Bank Account$158,260,042

Pro Players Salaries

Andrew Raycroft $4,607,774 (2)
-Salary Remaining : $188,072
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Daniel Sedin $3,039,213 (5)
-Salary Remaining : $124,050
-Salary Average : $0
-Salary Average Remaining : $0
Pascal Leclaire $2,365,686 (2)
-Salary Remaining : $96,559
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Jarome Iginla $2,364,780 (1)
-Salary Remaining : $96,522
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Phil Kessel $2,349,800 (2)
-Salary Remaining : $95,910
-Salary Average : $0
-Salary Average Remaining : $0
Henrik Sedin $2,025,000 (4)
-Salary Remaining : $82,653
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Stefan Della Rovere $1,762,000 (4)
-Salary Remaining : $71,918
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Artem Anisimov $1,688,563 (3)
-Salary Remaining : $68,921
-Salary Average : $0
-Salary Average Remaining : $0
T.J. Galiardi $1,476,000 (4)
-Salary Remaining : $60,245
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Kris Letang $1,475,000 (3)
-Salary Remaining : $60,204
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Stefan Legein $1,250,000 (3)
-Salary Remaining : $51,020
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Michael Dal Colle $1,000,000 (5)
-Salary Remaining : $40,816
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Doug Rogers $1,000,000 (2)
-Salary Remaining : $40,816
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Boo Nieves $1,000,000 (5)
-Salary Remaining : $40,816
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Patric Hornqvist $1,000,000 (3)
-Salary Remaining : $40,816
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Michael Stone $897,500 (3)
-Salary Remaining : $36,633
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Julius Honka $775,000 (1)
-Salary Remaining : $31,633
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Rob Fabbri $700,000 (2)
-Salary Remaining : $28,571
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Mark Pysyk $600,000 (2)
-Salary Remaining : $24,490
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Filip Westerlund $600,000 (3)
-Salary Remaining : $24,490
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Seth Barton $550,000 (1)
-Salary Remaining : $22,449
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Carl Dahlstrom $500,000 (1)
-Salary Remaining : $20,408
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Total Pro Players22
Salary Commitment
Year 10 : $33,026,316
Year 11 : $28,836,536
Year 12 : $17,213,276
Year 13 : $10,302,213
Salary Average Commitment
Year 10 : $760,000
Year 11 : $600,000
Year 12 : $400,000
Year 13 : $200,000
Salary Cap with 1 Way Contract
Year 10 : $33,026,316
Year 11 : $28,836,536
Year 12 : $17,213,276
Year 13 : $10,302,213

Farm Players Salaries

Jason Zucker $103,800 (4)
Salary Remaining : $4,237
Salary Average : $4,000
Salary Average Remaining : $163
James Reimer $103,750 (3)
Salary Remaining : $4,235
Salary Average : $4,000
Salary Average Remaining : $163
Kyle Chipchura $100,000 (1)
Salary Remaining : $4,082
Salary Average : $4,000
Salary Average Remaining : $163
Nikita Scherbak $98,000 (4)
Salary Remaining : $4,000
Salary Average : $4,000
Salary Average Remaining : $163
Casey Mittelstadt $95,000 (5)
Salary Remaining : $3,878
Salary Average : $4,000
Salary Average Remaining : $163
Nicolas Hague $87,500 (5)
Salary Remaining : $3,571
Salary Average : $4,000
Salary Average Remaining : $163
Jakub Zboril $81,250 (4)
Salary Remaining : $3,316
Salary Average : $4,000
Salary Average Remaining : $163
Max Jones $81,250 (4)
Salary Remaining : $3,316
Salary Average : $4,000
Salary Average Remaining : $163
Madison Bowey $81,250 (1)
Salary Remaining : $3,316
Salary Average : $4,000
Salary Average Remaining : $163
Brendan Perlini $75,000 (2)
Salary Remaining : $3,061
Salary Average : $4,000
Salary Average Remaining : $163
Kieffer Bellows $75,000 (4)
Salary Remaining : $3,061
Salary Average : $4,000
Salary Average Remaining : $163
Dylan Holloway $75,000 (3)
Salary Remaining : $3,061
Salary Average : $4,000
Salary Average Remaining : $163
Aleksi Heponiemi $65,000 (5)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Ian McCoshen $65,000 (1)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Jake Oettinger $65,000 (5)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Mads Sogaard $65,000 (2)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Nick Bjugstad $60,000 (3)
Salary Remaining : $2,449
Salary Average : $4,000
Salary Average Remaining : $163
Jacob Ragnarsson $60,000 (1)
Salary Remaining : $2,449
Salary Average : $4,000
Salary Average Remaining : $163
Matt Robertson $60,000 (2)
Salary Remaining : $2,449
Salary Average : $4,000
Salary Average Remaining : $163
Aliaksei Protas $60,000 (2)
Salary Remaining : $2,449
Salary Average : $4,000
Salary Average Remaining : $163
William Cuylle $60,000 (3)
Salary Remaining : $2,449
Salary Average : $4,000
Salary Average Remaining : $163
Alexander Volkov $60,000 (3)
Salary Remaining : $2,449
Salary Average : $4,000
Salary Average Remaining : $163
Joel Blomqvist $60,000 (3)
Salary Remaining : $2,449
Salary Average : $4,000
Salary Average Remaining : $163
Jan Bednář $55,000 (3)
Salary Remaining : $2,245
Salary Average : $4,000
Salary Average Remaining : $163
Dillion Hamaliuk $55,000 (2)
Salary Remaining : $2,245
Salary Average : $4,000
Salary Average Remaining : $163
Xavier Bernard $50,000 (1)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Niklas Hjalmarsson $50,000 (1)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Joni Jurmo $50,000 (3)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Ryan Thang $50,000 (1)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Matthew Stienburg $50,000 (2)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Total Farm Players30
Salary Commitment
Year 10 : $2,096,800
Year 11 : $1,640,550
Year 12 : $1,275,550
Year 13 : $751,800
Salary Average Commitment
Year 10 : $120,000
Year 11 : $92,000
Year 12 : $68,000
Year 13 : $36,000

EDMONTON BUSCHWACKERS



Arena Capacity - Ticket Price
Attendance - %

Arena Name99 Park
Level 1: 6000 - $100 - 5,979 - 99.64%
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 - %17,979 - 99.88%
Average Income per Game$1,267,856
Year to Date Revenue$11,410,700
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$27,201,543
Farm Players Total Salaries$1,899,250
Coaches Total Salaries$2,426,000
Luxury Taxe Total$524,593
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$375,925,639
Projected Bank Account$375,925,639

Pro Players Salaries

Kyle Turris $2,379,688 (5)
-Salary Remaining : $97,130
-Salary Average : $0
-Salary Average Remaining : $0
Pavel Datsyuk $2,301,200 (3)
-Salary Remaining : $93,927
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Cam Fowler $2,285,625 (3)
-Salary Remaining : $93,291
-Salary Average : $0
-Salary Average Remaining : $0
Vladimir Tarasenko $2,236,250 (2)
-Salary Remaining : $91,276
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Wayne Simmonds $1,958,780 (3)
-Salary Remaining : $79,950
-Salary Average : $0
-Salary Average Remaining : $0
Karri Ramo $1,449,000 (3)
-Salary Remaining : $59,143
-Salary Average : $0
-Salary Average Remaining : $0
Alex Goligoski $1,400,000 (3)
-Salary Remaining : $57,143
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Kaspars Daugavins $1,375,000 (2)
-Salary Remaining : $56,122
-Salary Average : $0
-Salary Average Remaining : $0
Jonathan Quick $1,113,500 (2)
-Salary Remaining : $45,449
-Salary Average : $0
-Salary Average Remaining : $0
Marc Staal $1,060,000 (2)
-Salary Remaining : $43,265
-Salary Average : $0
-Salary Average Remaining : $0
Dale Mitchell $1,027,500 (1)
-Salary Remaining : $41,939
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Xavier Ouellet $1,000,000 (4)
-Salary Remaining : $40,816
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Chris Stewart $850,000 (3)
-Salary Remaining : $34,694
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Jack Eichel $850,000 (3)
-Salary Remaining : $34,694
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Leon Draisaitl $825,000 (2)
-Salary Remaining : $33,673
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Darnell Nurse $750,000 (1)
-Salary Remaining : $30,612
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Mikhail Sergachev $750,000 (4)
-Salary Remaining : $30,612
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Frederik Gauthier $675,000 (1)
-Salary Remaining : $27,551
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Marc-Olivier Roy $660,000 (4)
-Salary Remaining : $26,939
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Philip Gogulla $630,000 (1)
-Salary Remaining : $25,714
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Stefan Elliott $625,000 (1)
-Salary Remaining : $25,510
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Adam Brooks $500,000 (1)
-Salary Remaining : $20,408
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Jake Allen $500,000 (1)
-Salary Remaining : $20,408
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Total Pro Players23
Salary Commitment
Year 10 : $27,201,543
Year 11 : $22,494,043
Year 12 : $15,884,293
Year 13 : $4,789,688
Salary Average Commitment
Year 10 : $640,000
Year 11 : $360,000
Year 12 : $280,000
Year 13 : $120,000
Salary Cap with 1 Way Contract
Year 10 : $27,201,543
Year 11 : $22,494,043
Year 12 : $15,884,293
Year 13 : $4,789,688

Farm Players Salaries

Joel Broda $118,000 (5)
Salary Remaining : $4,816
Salary Average : $4,000
Salary Average Remaining : $163
Anthony Stolarz $100,000 (4)
Salary Remaining : $4,082
Salary Average : $4,000
Salary Average Remaining : $163
Keegan Lowe $80,000 (5)
Salary Remaining : $3,265
Salary Average : $4,000
Salary Average Remaining : $163
Jujhar Khaira $80,000 (2)
Salary Remaining : $3,265
Salary Average : $4,000
Salary Average Remaining : $163
Jack Quinn $75,000 (3)
Salary Remaining : $3,061
Salary Average : $4,000
Salary Average Remaining : $163
Liam Foudy $75,000 (1)
Salary Remaining : $3,061
Salary Average : $4,000
Salary Average Remaining : $163
Trent Frederic $75,000 (2)
Salary Remaining : $3,061
Salary Average : $4,000
Salary Average Remaining : $163
Ville Pokka $67,500 (4)
Salary Remaining : $2,755
Salary Average : $4,000
Salary Average Remaining : $163
Samuel Fagemo $65,000 (2)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Janne Kuokkanen $65,000 (3)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Boris Katchouk $65,000 (4)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Lassi Thomson $65,000 (2)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Lukas Reichel $65,000 (3)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Matthew Cairns $65,000 (3)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Cameron Abney $62,500 (1)
Salary Remaining : $2,551
Salary Average : $0
Salary Average Remaining : $0
Roni Hirvonen $60,000 (3)
Salary Remaining : $2,449
Salary Average : $4,000
Salary Average Remaining : $163
Theodor Niederbach $60,000 (3)
Salary Remaining : $2,449
Salary Average : $4,000
Salary Average Remaining : $163
Ilya Konovalov $60,000 (2)
Salary Remaining : $2,449
Salary Average : $4,000
Salary Average Remaining : $163
Lauri Korpikoski $60,000 (1)
Salary Remaining : $2,449
Salary Average : $4,000
Salary Average Remaining : $163
Michael Del Zotto $60,000 (1)
Salary Remaining : $2,449
Salary Average : $4,000
Salary Average Remaining : $163
Adam Ginning $60,000 (1)
Salary Remaining : $2,449
Salary Average : $4,000
Salary Average Remaining : $163
Theo Ruth $56,250 (2)
Salary Remaining : $2,296
Salary Average : $4,000
Salary Average Remaining : $163
Jack Finley $55,000 (3)
Salary Remaining : $2,245
Salary Average : $4,000
Salary Average Remaining : $163
Olivier Rodrigue $55,000 (1)
Salary Remaining : $2,245
Salary Average : $4,000
Salary Average Remaining : $163
Matt Kassian $50,000 (2)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Milan Lucic $50,000 (2)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Quinn Olson $50,000 (2)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Nico Gross $50,000 (1)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Caleb Jones $50,000 (1)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Total Farm Players29
Salary Commitment
Year 10 : $1,899,250
Year 11 : $1,426,750
Year 12 : $875,500
Year 13 : $430,500
Salary Average Commitment
Year 10 : $112,000
Year 11 : $84,000
Year 12 : $48,000
Year 13 : $20,000

HALIFAX HIGHLANDERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameHalf Moon House
Level 1: 6200 - $142 - 6,080 - 98.06%
Level 2: 5200 - $117 - 4,735 - 91.06%
Level 3: 2200 - $68 - 1,839 - 83.59%
Level 4: 4200 - $45 - 3,352 - 79.82%
Luxury : 1200 - $425 - 1,096 - 91.34%
Total Capacity :19000
Farm
Farm Level 1: 2000 - $52 - 1,666 - 83.32%
Farm Level 2: 1000 - $24 - 860 - 85.98%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,102 - 90.01%
Average Income per Game$1,760,588
Year to Date Revenue$15,845,290
Farm
Home Games Left0
Average Attendance - %2,526 - 84.21%
Average Income per Game$120,103
Year to Date Revenue$1,441,236

Expense

Pro Players Total Salaries$30,398,962
Farm Players Total Salaries$2,043,950
Coaches Total Salaries$2,249,400
Luxury Taxe Total$641,842
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$414,409,316
Projected Bank Account$414,409,316

Pro Players Salaries

David Aebischer $2,958,962 (3)
-Salary Remaining : $120,774
-Salary Average : $0
-Salary Average Remaining : $0
Oscar Moller $2,796,750 (3)
-Salary Remaining : $114,153
-Salary Average : $0
-Salary Average Remaining : $0
Jared Cowen $2,625,000 (5)
-Salary Remaining : $107,143
-Salary Average : $0
-Salary Average Remaining : $0
Connor McDavid $2,350,000 (3)
-Salary Remaining : $95,918
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Magnus Paajarvi $2,185,000 (3)
-Salary Remaining : $89,184
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Claude Giroux $1,877,750 (6)
-Salary Remaining : $76,643
-Salary Average : $0
-Salary Average Remaining : $0
Nathan Horton $1,810,000 (6)
-Salary Remaining : $73,878
-Salary Average : $0
-Salary Average Remaining : $0
Jacob Markstrom $1,590,000 (4)
-Salary Remaining : $64,898
-Salary Average : $0
-Salary Average Remaining : $0
Wojtek Wolski $1,528,000 (3)
-Salary Remaining : $62,367
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Auston Matthews $1,150,000 (4)
-Salary Remaining : $46,939
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Oscar Klefbom $1,125,000 (4)
-Salary Remaining : $45,918
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Theo Peckham $1,034,000 (5)
-Salary Remaining : $42,204
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Sami Vatanen $825,000 (5)
-Salary Remaining : $33,673
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Jay Rosehill $817,500 (4)
-Salary Remaining : $33,367
-Salary Average : $654,000
-Salary Average Remaining : $26,694
Zac Rinaldo $750,000 (4)
-Salary Remaining : $30,612
-Salary Average : $0
-Salary Average Remaining : $0
Andrei Svechnikov $750,000 (1)
-Salary Remaining : $30,612
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Rasmus Dahlin $750,000 (1)
-Salary Remaining : $30,612
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Keven Veilleux $676,000 (5)
-Salary Remaining : $27,592
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Shane Bowers $650,000 (4)
-Salary Remaining : $26,531
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Tyson Foerster $650,000 (3)
-Salary Remaining : $26,531
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Ben Holmstrom $600,000 (2)
-Salary Remaining : $24,490
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Ronnie Attard $500,000 (2)
-Salary Remaining : $20,408
-Salary Average : $40,000
-Salary Average Remaining : $1,633
B.J. Crombeen $400,000 (2)
-Salary Remaining : $16,327
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Total Pro Players23
Salary Commitment
Year 10 : $30,398,962
Year 11 : $28,898,962
Year 12 : $27,398,962
Year 13 : $14,930,250
Salary Average Commitment
Year 10 : $1,254,000
Year 11 : $1,174,000
Year 12 : $1,054,000
Year 13 : $894,000
Salary Cap with 1 Way Contract
Year 10 : $30,398,962
Year 11 : $28,898,962
Year 12 : $27,398,962
Year 13 : $14,930,250

Farm Players Salaries

Ales Hemsky $166,825 (6)
Salary Remaining : $6,809
Salary Average : $4,000
Salary Average Remaining : $163
Joe Colborne $122,500 (5)
Salary Remaining : $5,000
Salary Average : $4,000
Salary Average Remaining : $163
Ryan Hartman $90,625 (6)
Salary Remaining : $3,699
Salary Average : $4,000
Salary Average Remaining : $163
David Van Der Gulik $87,500 (2)
Salary Remaining : $3,571
Salary Average : $4,000
Salary Average Remaining : $163
Masi Marjamaki $82,500 (3)
Salary Remaining : $3,367
Salary Average : $4,000
Salary Average Remaining : $163
Nico Hischier $75,000 (5)
Salary Remaining : $3,061
Salary Average : $4,000
Salary Average Remaining : $163
Mason McDonald $75,000 (2)
Salary Remaining : $3,061
Salary Average : $4,000
Salary Average Remaining : $163
Conor Timmins $75,000 (5)
Salary Remaining : $3,061
Salary Average : $4,000
Salary Average Remaining : $163
Roman Tesliuk $69,000 (2)
Salary Remaining : $2,816
Salary Average : $4,000
Salary Average Remaining : $163
Alex Formenton $65,000 (3)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Mattias Samuelsson $65,000 (1)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Dylan Gambrell $65,000 (4)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Ryan Johnson $65,000 (2)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Nolan Foote $65,000 (2)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Matt Niskanen $60,000 (2)
Salary Remaining : $2,449
Salary Average : $4,000
Salary Average Remaining : $163
Seth Ambroz $60,000 (2)
Salary Remaining : $2,449
Salary Average : $4,000
Salary Average Remaining : $163
Jonathan Kovacevic $60,000 (5)
Salary Remaining : $2,449
Salary Average : $4,000
Salary Average Remaining : $163
Veini Vehviläinen $60,000 (1)
Salary Remaining : $2,449
Salary Average : $4,000
Salary Average Remaining : $163
Jake Leschyshyn $60,000 (5)
Salary Remaining : $2,449
Salary Average : $4,000
Salary Average Remaining : $163
Mikko Kokkonen $60,000 (2)
Salary Remaining : $2,449
Salary Average : $4,000
Salary Average Remaining : $163
Jiri Tlusty $60,000 (3)
Salary Remaining : $2,449
Salary Average : $4,000
Salary Average Remaining : $163
Eetu Tuulola $55,000 (1)
Salary Remaining : $2,245
Salary Average : $4,000
Salary Average Remaining : $163
Lukas Parik $55,000 (2)
Salary Remaining : $2,245
Salary Average : $4,000
Salary Average Remaining : $163
Libor Hajek $55,000 (2)
Salary Remaining : $2,245
Salary Average : $4,000
Salary Average Remaining : $163
Fabian Zetterlund $50,000 (3)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Damien Giroux $50,000 (3)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Rob Schremp $50,000 (1)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Ben McCartney $50,000 (3)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Colin Wilson $50,000 (4)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Guillaume Latendresse $40,000 (2)
Salary Remaining : $1,633
Salary Average : $4,000
Salary Average Remaining : $163
Total Farm Players30
Salary Commitment
Year 10 : $2,043,950
Year 11 : $1,813,950
Year 12 : $1,122,450
Year 13 : $764,950
Salary Average Commitment
Year 10 : $120,000
Year 11 : $104,000
Year 12 : $60,000
Year 13 : $36,000

HAWAII TYPHOON



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Lagoon
Level 1: 7000 - $100 - 6,766 - 96.65%
Level 2: 6000 - $60 - 6,000 - 100.00%
Level 3: 3000 - $35 - 2,994 - 99.79%
Level 4: 5000 - $25 - 5,000 - 100.00%
Luxury : 2000 - $200 - 1,666 - 83.28%
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 - %22,425 - 97.50%
Average Income per Game$1,599,468
Year to Date Revenue$9,596,805
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$31,158,528
Farm Players Total Salaries$2,290,995
Coaches Total Salaries$2,825,000
Luxury Taxe Total$549,132
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$378,934,673
Projected Bank Account$378,934,673

Pro Players Salaries

Sidney Crosby $2,701,788 (3)
-Salary Remaining : $110,277
-Salary Average : $0
-Salary Average Remaining : $0
Drayson Bowman $2,687,765 (3)
-Salary Remaining : $109,705
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Alexander Burmistrov $2,361,150 (3)
-Salary Remaining : $96,373
-Salary Average : $40,000
-Salary Average Remaining : $1,633
William Nylander $2,252,500 (6)
-Salary Remaining : $91,939
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Alex Galchenyuk $2,240,000 (4)
-Salary Remaining : $91,429
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Matt Lashoff $1,991,575 (2)
-Salary Remaining : $81,289
-Salary Average : $0
-Salary Average Remaining : $0
Stanislav Chistov $1,878,750 (1)
-Salary Remaining : $76,684
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Kari Lehtonen $1,718,000 (2)
-Salary Remaining : $70,122
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Joe Ryan $1,627,500 (3)
-Salary Remaining : $66,429
-Salary Average : $0
-Salary Average Remaining : $0
Jhonas Enroth $1,500,000 (2)
-Salary Remaining : $61,224
-Salary Average : $40,000
-Salary Average Remaining : $1,633
David Backes $1,207,000 (1)
-Salary Remaining : $49,265
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Brendan Mikkelson $1,000,000 (2)
-Salary Remaining : $40,816
-Salary Average : $0
-Salary Average Remaining : $0
Viktor Tikhonov $1,000,000 (2)
-Salary Remaining : $40,816
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Marko Dano $978,750 (4)
-Salary Remaining : $39,949
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Jamie Oleksiak $937,500 (2)
-Salary Remaining : $38,265
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Igor Shesterkin $900,000 (4)
-Salary Remaining : $36,735
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Mark Fayne $825,000 (1)
-Salary Remaining : $33,673
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Jamie McGinn $800,000 (2)
-Salary Remaining : $32,653
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Pontus Aberg $776,250 (3)
-Salary Remaining : $31,684
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Mikko Rantanen $775,000 (3)
-Salary Remaining : $31,633
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Dion Phaneuf $500,000 (1)
-Salary Remaining : $20,408
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Ondrej Nemec $500,000 (1)
-Salary Remaining : $20,408
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Total Pro Players22
Salary Commitment
Year 10 : $31,158,528
Year 11 : $26,247,778
Year 12 : $17,300,703
Year 13 : $6,371,250
Salary Average Commitment
Year 10 : $720,000
Year 11 : $520,000
Year 12 : $320,000
Year 13 : $160,000
Salary Cap with 1 Way Contract
Year 10 : $31,158,528
Year 11 : $26,247,778
Year 12 : $17,300,703
Year 13 : $6,371,250

Farm Players Salaries

Tomas Jurco $121,495 (1)
Salary Remaining : $4,959
Salary Average : $4,000
Salary Average Remaining : $163
Brandon McMillan $100,000 (2)
Salary Remaining : $4,082
Salary Average : $4,000
Salary Average Remaining : $163
Corey Perry $100,000 (1)
Salary Remaining : $4,082
Salary Average : $4,000
Salary Average Remaining : $163
Kirby Dach $80,000 (2)
Salary Remaining : $3,265
Salary Average : $4,000
Salary Average Remaining : $163
Eddie Lack $79,500 (2)
Salary Remaining : $3,245
Salary Average : $4,000
Salary Average Remaining : $163
Barrett Hayton $77,500 (1)
Salary Remaining : $3,163
Salary Average : $4,000
Salary Average Remaining : $163
Seth Jarvis $75,000 (3)
Salary Remaining : $3,061
Salary Average : $4,000
Salary Average Remaining : $163
Wade Allison $70,000 (2)
Salary Remaining : $2,857
Salary Average : $4,000
Salary Average Remaining : $163
Jesper Boqvist $67,500 (3)
Salary Remaining : $2,755
Salary Average : $4,000
Salary Average Remaining : $163
Jett Woo $65,000 (1)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Jan Jenik $65,000 (2)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Philip Tomasino $65,000 (2)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Mason Lohrei $65,000 (3)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Colton Point $60,000 (3)
Salary Remaining : $2,449
Salary Average : $4,000
Salary Average Remaining : $163
Jack Drury $60,000 (1)
Salary Remaining : $2,449
Salary Average : $4,000
Salary Average Remaining : $163
Alex Vlasic $60,000 (2)
Salary Remaining : $2,449
Salary Average : $4,000
Salary Average Remaining : $163
Michael DiPietro $60,000 (3)
Salary Remaining : $2,449
Salary Average : $4,000
Salary Average Remaining : $163
Luke Prokop $55,000 (3)
Salary Remaining : $2,245
Salary Average : $4,000
Salary Average Remaining : $163
Cole Schwindt $55,000 (2)
Salary Remaining : $2,245
Salary Average : $4,000
Salary Average Remaining : $163
Andrei Altybarmakyan $55,000 (3)
Salary Remaining : $2,245
Salary Average : $4,000
Salary Average Remaining : $163
Kevin Bahl $55,000 (1)
Salary Remaining : $2,245
Salary Average : $4,000
Salary Average Remaining : $163
Filip Chlapik $50,000 (2)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Mikhail Abramov $50,000 (3)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Anton Karlsson $50,000 (1)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Mark Friedman $50,000 (1)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Vitek Vanecek $50,000 (1)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Jack Studnicka $50,000 (2)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Mattias Ritola $50,000 (1)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
David Schlemko $50,000 (1)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Micheal Haley $50,000 (1)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Benn Ferriero $50,000 (1)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
J.T. Compher $50,000 (1)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Mark Fraser $50,000 (1)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Gustav Olofsson $50,000 (1)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Evan Brophey $50,000 (1)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Derek Dorsett $50,000 (1)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Jack Glover $50,000 (1)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Total Farm Players37
Salary Commitment
Year 10 : $2,290,995
Year 11 : $1,162,000
Year 12 : $487,500
Year 13 : $0
Salary Average Commitment
Year 10 : $148,000
Year 11 : $72,000
Year 12 : $32,000
Year 13 : $0

LAS CRUCES SPURS



Arena Capacity - Ticket Price
Attendance - %

Arena NameNew Mexico Place
Level 1: 7500 - $102 - 5,998 - 79.97%
Level 2: 6500 - $63 - 6,334 - 97.45%
Level 3: 3500 - $35 - 2,924 - 83.53%
Level 4: 4500 - $27 - 4,500 - 100.00%
Luxury : 2500 - $240 - 1,118 - 44.71%
Total Capacity :24500
Farm
Farm Level 1: 3500 - $37 - 3,415 - 97.57%
Farm Level 2: 2500 - $16 - 2,500 - 100.00%
Farm Total Capacity :6000

Income

Home Games Left0
Average Attendance - %20,874 - 85.20%
Average Income per Game$1,502,927
Year to Date Revenue$4,508,782
Farm
Home Games Left0
Average Attendance - %5,915 - 98.58%
Average Income per Game$166,355
Year to Date Revenue$665,420

Expense

Pro Players Total Salaries$28,016,026
Farm Players Total Salaries$2,155,711
Coaches Total Salaries$4,144,400
Luxury Taxe Total$539,905
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$337,401,629
Projected Bank Account$337,401,629

Pro Players Salaries

Pekka Rinne $2,418,438 (2)
-Salary Remaining : $98,712
-Salary Average : $0
-Salary Average Remaining : $0
Erik Johnson $2,246,875 (6)
-Salary Remaining : $91,709
-Salary Average : $0
-Salary Average Remaining : $0
Sean Couturier $1,925,000 (4)
-Salary Remaining : $78,571
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Teuvo Teravainen $1,897,500 (4)
-Salary Remaining : $77,449
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Boone Jenner $1,681,250 (3)
-Salary Remaining : $68,622
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Alex Pietrangelo $1,650,825 (1)
-Salary Remaining : $67,381
-Salary Average : $0
-Salary Average Remaining : $0
Ben Bishop $1,575,788 (4)
-Salary Remaining : $64,318
-Salary Average : $0
-Salary Average Remaining : $0
Brad Marchand $1,468,475 (2)
-Salary Remaining : $59,938
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Tyler Myers $1,423,125 (3)
-Salary Remaining : $58,087
-Salary Average : $0
-Salary Average Remaining : $0
Brent Burns $1,181,250 (3)
-Salary Remaining : $48,214
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Jake Guentzel $1,162,500 (4)
-Salary Remaining : $47,449
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Curtis Lazar $1,080,000 (4)
-Salary Remaining : $44,082
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Mark Jankowski $1,000,000 (4)
-Salary Remaining : $40,816
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Thomas Chabot $942,500 (4)
-Salary Remaining : $38,469
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Logan Couture $937,500 (4)
-Salary Remaining : $38,265
-Salary Average : $0
-Salary Average Remaining : $0
Matt Smaby $800,000 (2)
-Salary Remaining : $32,653
-Salary Average : $0
-Salary Average Remaining : $0
Martin Hanzal $800,000 (2)
-Salary Remaining : $32,653
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Maxim Trunev $800,000 (1)
-Salary Remaining : $32,653
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Brad Malone $800,000 (1)
-Salary Remaining : $32,653
-Salary Average : $0
-Salary Average Remaining : $0
Joel Eriksson Ek $775,000 (3)
-Salary Remaining : $31,633
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Miro Heiskanen $750,000 (5)
-Salary Remaining : $30,612
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Dylan McIlrath $700,000 (1)
-Salary Remaining : $28,571
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Total Pro Players22
Salary Commitment
Year 10 : $28,016,026
Year 11 : $24,065,201
Year 12 : $18,578,288
Year 13 : $13,517,663
Salary Average Commitment
Year 10 : $560,000
Year 11 : $480,000
Year 12 : $400,000
Year 13 : $280,000
Salary Cap with 1 Way Contract
Year 10 : $28,016,026
Year 11 : $24,065,201
Year 12 : $18,578,288
Year 13 : $13,517,663

Farm Players Salaries

Zac Dalpe $111,111 (1)
Salary Remaining : $4,535
Salary Average : $4,000
Salary Average Remaining : $163
Sven Andrighetto $111,111 (1)
Salary Remaining : $4,535
Salary Average : $4,000
Salary Average Remaining : $163
Kris Versteeg $88,889 (1)
Salary Remaining : $3,628
Salary Average : $4,000
Salary Average Remaining : $163
Victor Mete $82,500 (5)
Salary Remaining : $3,367
Salary Average : $4,000
Salary Average Remaining : $163
Anton Rodin $82,500 (1)
Salary Remaining : $3,367
Salary Average : $4,000
Salary Average Remaining : $163
Zachary Fucale $80,000 (2)
Salary Remaining : $3,265
Salary Average : $4,000
Salary Average Remaining : $163
Dave Bolland $80,000 (1)
Salary Remaining : $3,265
Salary Average : $0
Salary Average Remaining : $0
Michael Grabner $80,000 (1)
Salary Remaining : $3,265
Salary Average : $4,000
Salary Average Remaining : $163
Brandon Sutter $80,000 (1)
Salary Remaining : $3,265
Salary Average : $4,000
Salary Average Remaining : $163
Noah Juulsen $75,000 (3)
Salary Remaining : $3,061
Salary Average : $4,000
Salary Average Remaining : $163
Cal Foote $75,000 (5)
Salary Remaining : $3,061
Salary Average : $4,000
Salary Average Remaining : $163
Quinton Byfield $75,000 (3)
Salary Remaining : $3,061
Salary Average : $4,000
Salary Average Remaining : $163
Oliver Wahlstrom $75,000 (1)
Salary Remaining : $3,061
Salary Average : $4,000
Salary Average Remaining : $163
Tomas Tatar $72,500 (2)
Salary Remaining : $2,959
Salary Average : $4,000
Salary Average Remaining : $163
Linus Lindström $65,000 (3)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Alexander Romanov $65,000 (1)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Sean Durzi $65,000 (1)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Nils Höglander $65,000 (2)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Bill Arnold $64,600 (1)
Salary Remaining : $2,637
Salary Average : $4,000
Salary Average Remaining : $163
Ilya Sorokin $62,500 (2)
Salary Remaining : $2,551
Salary Average : $4,000
Salary Average Remaining : $163
Phil Grubauer $60,000 (1)
Salary Remaining : $2,449
Salary Average : $4,000
Salary Average Remaining : $163
Sam Stange $60,000 (3)
Salary Remaining : $2,449
Salary Average : $4,000
Salary Average Remaining : $163
Dalton Thrower $60,000 (2)
Salary Remaining : $2,449
Salary Average : $4,000
Salary Average Remaining : $163
Luke Green $55,000 (1)
Salary Remaining : $2,245
Salary Average : $4,000
Salary Average Remaining : $163
Kasper Simontaival $55,000 (3)
Salary Remaining : $2,245
Salary Average : $4,000
Salary Average Remaining : $163
Mattias Norlinder $55,000 (2)
Salary Remaining : $2,245
Salary Average : $4,000
Salary Average Remaining : $163
Cameron Hillis $55,000 (2)
Salary Remaining : $2,245
Salary Average : $4,000
Salary Average Remaining : $163
Chad Krys $50,000 (3)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Mike Santorelli $50,000 (1)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Wouter Peeters $50,000 (1)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Daniel Sprong $50,000 (1)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Total Farm Players31
Salary Commitment
Year 10 : $2,155,711
Year 11 : $987,500
Year 12 : $537,500
Year 13 : $157,500
Salary Average Commitment
Year 10 : $120,000
Year 11 : $60,000
Year 12 : $32,000
Year 13 : $8,000

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$27,472,887
Farm Players Total Salaries$2,740,000
Coaches Total Salaries$3,008,000
Luxury Taxe Total$533,922
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$311,749,149
Projected Bank Account$311,749,149

Pro Players Salaries

Luke Schenn $2,700,000 (1)
-Salary Remaining : $110,204
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Pierre-Marc Bouchard $2,171,812 (2)
-Salary Remaining : $88,645
-Salary Average : $0
-Salary Average Remaining : $0
Gabriel Landeskog $2,037,500 (1)
-Salary Remaining : $83,163
-Salary Average : $0
-Salary Average Remaining : $0
Mikko Koskinen $1,925,000 (2)
-Salary Remaining : $78,571
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Oliver Ekman-Larsson $1,875,000 (2)
-Salary Remaining : $76,531
-Salary Average : $0
-Salary Average Remaining : $0
Andre Burakovsky $1,722,500 (4)
-Salary Remaining : $70,306
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Jordan Schroeder $1,617,000 (4)
-Salary Remaining : $66,000
-Salary Average : $0
-Salary Average Remaining : $0
John Tavares $1,400,000 (5)
-Salary Remaining : $57,143
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Nail Yakupov $1,319,625 (3)
-Salary Remaining : $53,862
-Salary Average : $0
-Salary Average Remaining : $0
Johnny Boychuk $1,043,950 (1)
-Salary Remaining : $42,610
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Evgeny Kuznetsov $1,028,000 (3)
-Salary Remaining : $41,959
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Eric Nystrom $900,000 (1)
-Salary Remaining : $36,735
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Magnus Hellberg $880,000 (1)
-Salary Remaining : $35,918
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Denis Malgin $865,000 (2)
-Salary Remaining : $35,306
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Josh Bailey $812,500 (1)
-Salary Remaining : $33,163
-Salary Average : $0
-Salary Average Remaining : $0
Griffin Reinhart $800,000 (3)
-Salary Remaining : $32,653
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Thomas Hickey $800,000 (3)
-Salary Remaining : $32,653
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Mathew Barzal $750,000 (3)
-Salary Remaining : $30,612
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Anthony Beauvillier $750,000 (3)
-Salary Remaining : $30,612
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Ryan Pulock $750,000 (1)
-Salary Remaining : $30,612
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Thatcher Demko $675,000 (2)
-Salary Remaining : $27,551
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Erik Karlsson $650,000 (1)
-Salary Remaining : $26,531
-Salary Average : $0
-Salary Average Remaining : $0
Total Pro Players22
Salary Commitment
Year 10 : $27,472,887
Year 11 : $17,698,937
Year 12 : $10,187,125
Year 13 : $4,739,500
Salary Average Commitment
Year 10 : $600,000
Year 11 : $400,000
Year 12 : $280,000
Year 13 : $80,000
Salary Cap with 1 Way Contract
Year 10 : $27,472,887
Year 11 : $17,698,937
Year 12 : $10,187,125
Year 13 : $4,739,500

Farm Players Salaries

Spencer Knight $77,500 (2)
Salary Remaining : $3,163
Salary Average : $4,000
Salary Average Remaining : $163
Isac Lundeström $77,500 (1)
Salary Remaining : $3,163
Salary Average : $4,000
Salary Average Remaining : $163
Jack Hughes $75,000 (2)
Salary Remaining : $3,061
Salary Average : $75,000
Salary Average Remaining : $3,061
Jan Myšák $75,000 (3)
Salary Remaining : $3,061
Salary Average : $4,000
Salary Average Remaining : $163
Alex Turcotte $75,000 (2)
Salary Remaining : $3,061
Salary Average : $4,000
Salary Average Remaining : $163
Olli Juolevi $75,000 (4)
Salary Remaining : $3,061
Salary Average : $4,000
Salary Average Remaining : $163
Filip Zadina $75,000 (1)
Salary Remaining : $3,061
Salary Average : $4,000
Salary Average Remaining : $163
Kirill Kabanov $72,500 (1)
Salary Remaining : $2,959
Salary Average : $4,000
Salary Average Remaining : $163
Adam Erne $70,000 (1)
Salary Remaining : $2,857
Salary Average : $4,000
Salary Average Remaining : $163
Filip Hronek $65,000 (4)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Sam Colangelo $65,000 (3)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Dominik Bokk $65,000 (1)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Yegor Korshkov $65,000 (4)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Mavrik Bourque $65,000 (3)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Rodion Amirov $65,000 (3)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Joe Veleno $65,000 (1)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Alexander Alexeyev $65,000 (1)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Vitalii Abramov $65,000 (4)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Carl Grundström $65,000 (4)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Jack Rathbone $60,000 (3)
Salary Remaining : $2,449
Salary Average : $4,000
Salary Average Remaining : $163
Jonatan Berggren $60,000 (1)
Salary Remaining : $2,449
Salary Average : $4,000
Salary Average Remaining : $163
Jonah Gadjovich $60,000 (3)
Salary Remaining : $2,449
Salary Average : $4,000
Salary Average Remaining : $163
Gustav Lindstrom $60,000 (3)
Salary Remaining : $2,449
Salary Average : $4,000
Salary Average Remaining : $163
Calle Jarnkrok $60,000 (1)
Salary Remaining : $2,449
Salary Average : $4,000
Salary Average Remaining : $163
Timothy Liljegren $60,000 (3)
Salary Remaining : $2,449
Salary Average : $4,000
Salary Average Remaining : $163
Vladi Firstov $60,000 (2)
Salary Remaining : $2,449
Salary Average : $4,000
Salary Average Remaining : $163
Gustav Nyquist $59,000 (1)
Salary Remaining : $2,408
Salary Average : $4,000
Salary Average Remaining : $163
Alexander Chmelevski $55,000 (1)
Salary Remaining : $2,245
Salary Average : $4,000
Salary Average Remaining : $163
Calle Clang $55,000 (3)
Salary Remaining : $2,245
Salary Average : $4,000
Salary Average Remaining : $163
Samuel Bolduc $55,000 (2)
Salary Remaining : $2,245
Salary Average : $4,000
Salary Average Remaining : $163
Jacob Olofsson $55,000 (1)
Salary Remaining : $2,245
Salary Average : $4,000
Salary Average Remaining : $163
Filip Hållander $55,000 (1)
Salary Remaining : $2,245
Salary Average : $4,000
Salary Average Remaining : $163
Niklas Nordgren $55,000 (1)
Salary Remaining : $2,245
Salary Average : $4,000
Salary Average Remaining : $163
Drew Commesso $55,000 (3)
Salary Remaining : $2,245
Salary Average : $4,000
Salary Average Remaining : $163
Matt Martin $53,500 (1)
Salary Remaining : $2,184
Salary Average : $4,000
Salary Average Remaining : $163
Aleksi Saarela $50,000 (1)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Riley Damiani $50,000 (1)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Ty Smilanic $50,000 (3)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Reilly Walsh $50,000 (3)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Gabriel Carlsson $50,000 (3)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Oskari Laaksonen $50,000 (3)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Anttoni Honka $50,000 (2)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Jordan Spence $50,000 (2)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Ethan Bear $50,000 (1)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Kole Lind $50,000 (3)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Total Farm Players45
Salary Commitment
Year 10 : $2,740,000
Year 11 : $1,647,500
Year 12 : $1,205,000
Year 13 : $335,000
Salary Average Commitment
Year 10 : $251,000
Year 11 : $179,000
Year 12 : $80,000
Year 13 : $20,000

NEWTON NIGHTMARES



Arena Capacity - Ticket Price
Attendance - %

Arena NameNEWTON SPORTS PALACE
Level 1: 6000 - $90 - 0 - 0.00%
Level 2: 5000 - $70 - 0 - 0.00%
Level 3: 2000 - $45 - 0 - 0.00%
Level 4: 4000 - $30 - 0 - 0.00%
Luxury : 1000 - $150 - 0 - 0.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 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$65,000
Year to Date Revenue$195,000

Expense

Pro Players Total Salaries$28,041,188
Farm Players Total Salaries$2,431,368
Coaches Total Salaries$2,700,000
Luxury Taxe Total$590,050
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$227,133,754
Projected Bank Account$227,133,754

Pro Players Salaries

Brett Carson $2,392,500 (2)
-Salary Remaining : $97,653
-Salary Average : $0
-Salary Average Remaining : $0
Ryan Johansen $2,371,875 (3)
-Salary Remaining : $96,811
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Semyon Varlamov $2,225,000 (1)
-Salary Remaining : $90,816
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Kevin Poulin $2,076,563 (4)
-Salary Remaining : $84,758
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Rickard Rakell $1,905,000 (5)
-Salary Remaining : $77,755
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Brian Lee $1,462,500 (5)
-Salary Remaining : $59,694
-Salary Average : $0
-Salary Average Remaining : $0
Zach Boychuk $1,410,000 (1)
-Salary Remaining : $57,551
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Jakub Kindl $1,400,000 (2)
-Salary Remaining : $57,143
-Salary Average : $0
-Salary Average Remaining : $0
Max Warn $1,325,000 (1)
-Salary Remaining : $54,082
-Salary Average : $0
-Salary Average Remaining : $0
Maxim Mayorov $1,250,000 (3)
-Salary Remaining : $51,020
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Jeff Tambellini $1,206,000 (1)
-Salary Remaining : $49,224
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Jack Hillen $973,000 (1)
-Salary Remaining : $39,714
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Keaton Ellerby $968,750 (3)
-Salary Remaining : $39,541
-Salary Average : $0
-Salary Average Remaining : $0
Pavel Zacha $825,000 (1)
-Salary Remaining : $33,673
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Brock Boeser $800,000 (3)
-Salary Remaining : $32,653
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Filip Chytil $800,000 (5)
-Salary Remaining : $32,653
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Jake Virtanen $775,000 (2)
-Salary Remaining : $31,633
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Adam Boqvist $750,000 (1)
-Salary Remaining : $30,612
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Joshua Ho-Sang $700,000 (2)
-Salary Remaining : $28,571
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Jacob de la Rose $675,000 (1)
-Salary Remaining : $27,551
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Eetu Luostarinen $650,000 (5)
-Salary Remaining : $26,531
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Dmytro Timashov $600,000 (1)
-Salary Remaining : $24,490
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Tyler Motte $500,000 (1)
-Salary Remaining : $20,408
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Total Pro Players23
Salary Commitment
Year 10 : $28,041,188
Year 11 : $17,552,188
Year 12 : $12,284,688
Year 13 : $6,894,063
Salary Average Commitment
Year 10 : $720,000
Year 11 : $360,000
Year 12 : $280,000
Year 13 : $160,000
Salary Cap with 1 Way Contract
Year 10 : $28,041,188
Year 11 : $17,552,188
Year 12 : $12,284,688
Year 13 : $6,894,063

Farm Players Salaries

Robby Dee $207,518 (1)
Salary Remaining : $8,470
Salary Average : $4,000
Salary Average Remaining : $163
Taylor Chorney $105,700 (2)
Salary Remaining : $4,314
Salary Average : $4,000
Salary Average Remaining : $163
Dillon Heatherington $100,000 (1)
Salary Remaining : $4,082
Salary Average : $4,000
Salary Average Remaining : $163
Mikkel Boedker $91,250 (3)
Salary Remaining : $3,724
Salary Average : $4,000
Salary Average Remaining : $163
Dylan Sikura $90,000 (5)
Salary Remaining : $3,673
Salary Average : $4,000
Salary Average Remaining : $163
Charles Hudon $79,400 (3)
Salary Remaining : $3,241
Salary Average : $4,000
Salary Average Remaining : $163
Kaiden Guhle $75,000 (3)
Salary Remaining : $3,061
Salary Average : $4,000
Salary Average Remaining : $163
Jon Gillies $75,000 (3)
Salary Remaining : $3,061
Salary Average : $4,000
Salary Average Remaining : $163
Pierre-Olivier Joseph $75,000 (5)
Salary Remaining : $3,061
Salary Average : $4,000
Salary Average Remaining : $163
Dennis Cholowski $75,000 (4)
Salary Remaining : $3,061
Salary Average : $4,000
Salary Average Remaining : $163
Ridly Greig $65,000 (3)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Simon Holmström $65,000 (2)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Nick Caamano $65,000 (4)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Alex Lintuniemi $62,500 (2)
Salary Remaining : $2,551
Salary Average : $4,000
Salary Average Remaining : $163
Liam Hawel $60,000 (3)
Salary Remaining : $2,449
Salary Average : $4,000
Salary Average Remaining : $163
Marat Khusnutdinov $60,000 (3)
Salary Remaining : $2,449
Salary Average : $4,000
Salary Average Remaining : $163
Matias Maccelli $60,000 (2)
Salary Remaining : $2,449
Salary Average : $4,000
Salary Average Remaining : $163
Albert Johansson $60,000 (2)
Salary Remaining : $2,449
Salary Average : $4,000
Salary Average Remaining : $163
Donovan Sebrango $60,000 (3)
Salary Remaining : $2,449
Salary Average : $4,000
Salary Average Remaining : $163
Semyon Der-Arguchintsev $55,000 (2)
Salary Remaining : $2,245
Salary Average : $4,000
Salary Average Remaining : $163
Wyatt Kaiser $55,000 (3)
Salary Remaining : $2,245
Salary Average : $4,000
Salary Average Remaining : $163
Zachary Émond $50,000 (1)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Petr Kalus $50,000 (1)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Blake Murray $50,000 (3)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Jonas Siegenthaler $50,000 (1)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Josh Jacobs $50,000 (2)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Sergei Zborovskiy $50,000 (1)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Tommy Novak $50,000 (1)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Jeremy Morin $50,000 (1)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Andreas Englund $50,000 (1)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Nico Daws $50,000 (3)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
John Ludvig $50,000 (2)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Ostap Safin $50,000 (3)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Tyler Wotherspoon $50,000 (1)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Eamon McAdam $50,000 (1)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Juho Lammikko $50,000 (1)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Ryan Collins $40,000 (2)
Salary Remaining : $1,633
Salary Average : $4,000
Salary Average Remaining : $163
Total Farm Players37
Salary Commitment
Year 10 : $2,431,368
Year 11 : $1,623,850
Year 12 : $1,075,650
Year 13 : $305,000
Salary Average Commitment
Year 10 : $148,000
Year 11 : $100,000
Year 12 : $64,000
Year 13 : $16,000

NORTH VAN ROCKERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameHouse of Flames
Level 1: 7500 - $100 - 6,294 - 83.92%
Level 2: 6500 - $60 - 6,277 - 96.57%
Level 3: 5500 - $30 - 2,932 - 53.32%
Level 4: 5000 - $28 - 5,000 - 100.00%
Luxury : 1500 - $200 - 1,440 - 96.02%
Total Capacity :26000
Farm
Farm Level 1: 3500 - $40 - 3,187 - 91.06%
Farm Level 2: 2500 - $30 - 1,671 - 66.84%
Farm Total Capacity :6000

Income

Home Games Left0
Average Attendance - %21,944 - 84.40%
Average Income per Game$1,522,077
Year to Date Revenue$4,566,230
Farm
Home Games Left0
Average Attendance - %4,858 - 80.97%
Average Income per Game$177,610
Year to Date Revenue$532,830

Expense

Pro Players Total Salaries$24,184,626
Farm Players Total Salaries$2,314,094
Coaches Total Salaries$2,907,000
Luxury Taxe Total$449,526
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$336,641,914
Projected Bank Account$336,641,914

Pro Players Salaries

John Quenneville $2,053,750 (6)
-Salary Remaining : $83,827
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Markus Granlund $1,875,000 (4)
-Salary Remaining : $76,531
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Nicklas Bergfors $1,853,125 (2)
-Salary Remaining : $75,638
-Salary Average : $0
-Salary Average Remaining : $0
Marc-Edouard Vlasic $1,687,500 (4)
-Salary Remaining : $68,878
-Salary Average : $0
-Salary Average Remaining : $0
Oscar Dansk $1,625,000 (4)
-Salary Remaining : $66,327
-Salary Average : $650,000
-Salary Average Remaining : $26,531
Patrick Davis $1,585,938 (4)
-Salary Remaining : $64,732
-Salary Average : $0
-Salary Average Remaining : $0
Mikael Granlund $1,359,375 (5)
-Salary Remaining : $55,485
-Salary Average : $0
-Salary Average Remaining : $0
Sam Gagner $1,347,500 (3)
-Salary Remaining : $55,000
-Salary Average : $0
-Salary Average Remaining : $0
Matt Calvert $1,250,000 (2)
-Salary Remaining : $51,020
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Travis Zajac $1,237,688 (4)
-Salary Remaining : $50,518
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Calvin De Haan $1,115,000 (3)
-Salary Remaining : $45,510
-Salary Average : $40,000
-Salary Average Remaining : $1,633
AJ Thelen $1,087,500 (4)
-Salary Remaining : $44,388
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Kevin Labanc $950,000 (4)
-Salary Remaining : $38,776
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Sonny Milano $906,250 (6)
-Salary Remaining : $36,990
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Patrick Sieloff $812,500 (3)
-Salary Remaining : $33,163
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Peter Holland $763,500 (2)
-Salary Remaining : $31,163
-Salary Average : $0
-Salary Average Remaining : $0
Ilya Samsonov $750,000 (3)
-Salary Remaining : $30,612
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Logan Stanley $750,000 (4)
-Salary Remaining : $30,612
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Alex Chiasson $675,000 (3)
-Salary Remaining : $27,551
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Roland McKeown $500,000 (2)
-Salary Remaining : $20,408
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Total Pro Players20
Salary Commitment
Year 10 : $24,184,626
Year 11 : $24,184,626
Year 12 : $19,818,001
Year 13 : $15,118,001
Salary Average Commitment
Year 10 : $1,170,000
Year 11 : $1,170,000
Year 12 : $1,090,000
Year 13 : $930,000
Salary Cap with 1 Way Contract
Year 10 : $24,184,626
Year 11 : $24,184,626
Year 12 : $19,818,001
Year 13 : $15,118,001

Farm Players Salaries

Joel Edmundson $143,750 (3)
Salary Remaining : $5,867
Salary Average : $4,000
Salary Average Remaining : $163
Cam Barker $125,000 (3)
Salary Remaining : $5,102
Salary Average : $4,000
Salary Average Remaining : $163
Nigel Dawes $110,344 (1)
Salary Remaining : $4,504
Salary Average : $88,275
Salary Average Remaining : $3,603
Kyle Clifford $100,000 (2)
Salary Remaining : $4,082
Salary Average : $0
Salary Average Remaining : $0
Loui Eriksson $100,000 (2)
Salary Remaining : $4,082
Salary Average : $4,000
Salary Average Remaining : $163
Riku Helenius $90,000 (2)
Salary Remaining : $3,673
Salary Average : $4,000
Salary Average Remaining : $163
Mike Brown $80,000 (1)
Salary Remaining : $3,265
Salary Average : $4,000
Salary Average Remaining : $163
Joel Farabee $77,500 (1)
Salary Remaining : $3,163
Salary Average : $4,000
Salary Average Remaining : $163
Nick Suzuki $77,500 (5)
Salary Remaining : $3,163
Salary Average : $4,000
Salary Average Remaining : $163
Shakir Mukhamadullin $75,000 (3)
Salary Remaining : $3,061
Salary Average : $4,000
Salary Average Remaining : $163
Cam York $75,000 (2)
Salary Remaining : $3,061
Salary Average : $4,000
Salary Average Remaining : $163
Henrik Borgström $75,000 (4)
Salary Remaining : $3,061
Salary Average : $4,000
Salary Average Remaining : $163
Markus Niemelainen $65,000 (4)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Jean-Christophe Beaudin $65,000 (4)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Olle Eriksson Ek $65,000 (5)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Ozzy Wiesblatt $65,000 (3)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Tyler Benson $65,000 (4)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Keegan Kolesar $65,000 (4)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Bobby Brink $65,000 (2)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Sean Day $65,000 (4)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Tristen Robins $60,000 (3)
Salary Remaining : $2,449
Salary Average : $4,000
Salary Average Remaining : $163
Alex Stalock $60,000 (4)
Salary Remaining : $2,449
Salary Average : $4,000
Salary Average Remaining : $163
Ruslan Iskhakov $60,000 (1)
Salary Remaining : $2,449
Salary Average : $4,000
Salary Average Remaining : $163
Ryan Murphy $60,000 (4)
Salary Remaining : $2,449
Salary Average : $4,000
Salary Average Remaining : $163
Albin Grewe $60,000 (2)
Salary Remaining : $2,449
Salary Average : $4,000
Salary Average Remaining : $163
Ty Emberson $55,000 (1)
Salary Remaining : $2,245
Salary Average : $4,000
Salary Average Remaining : $163
Ian Moore $55,000 (3)
Salary Remaining : $2,245
Salary Average : $4,000
Salary Average Remaining : $163
Vladislav Kolyachonok $55,000 (2)
Salary Remaining : $2,245
Salary Average : $4,000
Salary Average Remaining : $163
Gianni Fairbrother $50,000 (2)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Aaron Gagnon $50,000 (1)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Jackson Hallum $50,000 (3)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Roope Laavainen $50,000 (1)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Total Farm Players32
Salary Commitment
Year 10 : $2,314,094
Year 11 : $1,831,250
Year 12 : $1,236,250
Year 13 : $662,500
Salary Average Commitment
Year 10 : $208,275
Year 11 : $96,000
Year 12 : $68,000
Year 13 : $40,000

PENSACOLA BADGERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameNO FEAR Center
Level 1: 6000 - $105 - 5,917 - 98.61%
Level 2: 5000 - $95 - 4,628 - 92.56%
Level 3: 2000 - $85 - 1,729 - 86.44%
Level 4: 4000 - $70 - 2,773 - 69.33%
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 - %16,047 - 89.15%
Average Income per Game$1,551,974
Year to Date Revenue$13,967,765
Farm
Home Games Left0
Average Attendance - %3,000 - 100.00%
Average Income per Game$40,000
Year to Date Revenue$120,000

Expense

Pro Players Total Salaries$32,096,245
Farm Players Total Salaries$2,031,675
Coaches Total Salaries$2,147,600
Luxury Taxe Total$598,770
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$311,588,663
Projected Bank Account$311,588,663

Pro Players Salaries

Dany Heatley $2,816,133 (3)
-Salary Remaining : $114,944
-Salary Average : $0
-Salary Average Remaining : $0
Andrei Vasilevski $1,987,500 (4)
-Salary Remaining : $81,122
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Nick Foligno $1,957,500 (4)
-Salary Remaining : $79,898
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Alexander Wennberg $1,937,500 (6)
-Salary Remaining : $79,082
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Nicolas Corbeil $1,899,612 (2)
-Salary Remaining : $77,535
-Salary Average : $0
-Salary Average Remaining : $0
Hampus Lindholm $1,771,875 (6)
-Salary Remaining : $72,321
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Phillip Danault $1,650,000 (3)
-Salary Remaining : $67,347
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Bo Horvat $1,636,250 (5)
-Salary Remaining : $66,786
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Braden Holtby $1,509,375 (3)
-Salary Remaining : $61,607
-Salary Average : $0
-Salary Average Remaining : $0
Trevor Byrne $1,476,000 (1)
-Salary Remaining : $60,245
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Roman Polak $1,208,000 (2)
-Salary Remaining : $49,306
-Salary Average : $40,000
-Salary Average Remaining : $1,633
John-Michael Liles $1,173,000 (1)
-Salary Remaining : $47,878
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Patrik Laine $1,125,000 (4)
-Salary Remaining : $45,918
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Jordan Greenway $1,050,000 (2)
-Salary Remaining : $42,857
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Quinn Hughes $1,050,000 (6)
-Salary Remaining : $42,857
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Ryan Strome $1,048,000 (3)
-Salary Remaining : $42,776
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Bryce Swan $1,043,000 (2)
-Salary Remaining : $42,571
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Rick Nash $1,000,000 (1)
-Salary Remaining : $40,816
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Elias Pettersson $937,500 (5)
-Salary Remaining : $38,265
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Dustin Boyd $915,000 (1)
-Salary Remaining : $37,347
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Ryan White $905,000 (2)
-Salary Remaining : $36,939
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Jordan Pearce $500,000 (1)
-Salary Remaining : $20,408
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Zach Budish $500,000 (1)
-Salary Remaining : $20,408
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Vince Dunn $500,000 (3)
-Salary Remaining : $20,408
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Joel Rechlicz $500,000 (1)
-Salary Remaining : $20,408
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Total Pro Players25
Salary Commitment
Year 10 : $32,096,245
Year 11 : $26,032,245
Year 12 : $19,926,633
Year 13 : $12,403,125
Salary Average Commitment
Year 10 : $880,000
Year 11 : $600,000
Year 12 : $440,000
Year 13 : $320,000
Salary Cap with 1 Way Contract
Year 10 : $32,096,245
Year 11 : $26,032,245
Year 12 : $19,926,633
Year 13 : $12,403,125

Farm Players Salaries

Cory Emmerton $248,575 (3)
Salary Remaining : $10,146
Salary Average : $4,000
Salary Average Remaining : $163
Julius Bergman $120,000 (1)
Salary Remaining : $4,898
Salary Average : $4,000
Salary Average Remaining : $163
Michael Funk $87,000 (2)
Salary Remaining : $3,551
Salary Average : $4,000
Salary Average Remaining : $163
Jack Johnson $86,500 (2)
Salary Remaining : $3,531
Salary Average : $4,000
Salary Average Remaining : $163
Emerson Etem $85,500 (1)
Salary Remaining : $3,490
Salary Average : $4,000
Salary Average Remaining : $163
Sergei Kostitsyn $84,600 (2)
Salary Remaining : $3,453
Salary Average : $4,000
Salary Average Remaining : $163
Konstantin Zakharov $84,600 (2)
Salary Remaining : $3,453
Salary Average : $4,000
Salary Average Remaining : $163
Chris Butler $79,900 (2)
Salary Remaining : $3,261
Salary Average : $4,000
Salary Average Remaining : $163
Lucas Raymond $75,000 (3)
Salary Remaining : $3,061
Salary Average : $4,000
Salary Average Remaining : $163
Braden Schneider $75,000 (3)
Salary Remaining : $3,061
Salary Average : $4,000
Salary Average Remaining : $163
Tyler Parsons $65,000 (4)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Albin Eriksson $65,000 (1)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Nicolas Petan $65,000 (1)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Brendan Brisson $65,000 (3)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Joonas Lyytinen $60,000 (1)
Salary Remaining : $2,449
Salary Average : $4,000
Salary Average Remaining : $163
David Desharnais $60,000 (1)
Salary Remaining : $2,449
Salary Average : $4,000
Salary Average Remaining : $163
Egor Zamula $60,000 (3)
Salary Remaining : $2,449
Salary Average : $4,000
Salary Average Remaining : $163
Lucas Elvenes $55,000 (5)
Salary Remaining : $2,245
Salary Average : $4,000
Salary Average Remaining : $163
Reece Newkirk $55,000 (3)
Salary Remaining : $2,245
Salary Average : $4,000
Salary Average Remaining : $163
Alexander Khovanov $55,000 (1)
Salary Remaining : $2,245
Salary Average : $4,000
Salary Average Remaining : $163
Daniel Vladar $50,000 (3)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Harry Young $50,000 (1)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Adam Raska $50,000 (3)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Justin Soryal $50,000 (1)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Mason Millman $50,000 (3)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Casey Nelson $50,000 (1)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Michal Teplý $50,000 (2)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Ivan Prosvetov $50,000 (1)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Total Farm Players28
Salary Commitment
Year 10 : $2,031,675
Year 11 : $1,321,175
Year 12 : $848,575
Year 13 : $120,000
Salary Average Commitment
Year 10 : $112,000
Year 11 : $68,000
Year 12 : $44,000
Year 13 : $8,000

PHILADELPHIA MADMEN



Arena Capacity - Ticket Price
Attendance - %

Arena NameBroadstreet Arena
Level 1: 6000 - $100 - 5,985 - 99.74%
Level 2: 5000 - $88 - 4,290 - 85.79%
Level 3: 2000 - $66 - 1,756 - 87.81%
Level 4: 4000 - $55 - 2,771 - 69.26%
Luxury : 1000 - $248 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $44 - 1,691 - 84.53%
Farm Level 2: 1000 - $33 - 630 - 63.03%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %15,801 - 87.78%
Average Income per Game$1,492,216
Year to Date Revenue$5,968,864
Farm
Home Games Left0
Average Attendance - %2,321 - 77.36%
Average Income per Game$95,180
Year to Date Revenue$380,721

Expense

Pro Players Total Salaries$31,991,164
Farm Players Total Salaries$2,189,508
Coaches Total Salaries$2,519,000
Luxury Taxe Total$585,015
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$303,128,812
Projected Bank Account$303,128,812

Pro Players Salaries

Joe Thornton $3,584,110 (5)
-Salary Remaining : $146,290
-Salary Average : $40,000
-Salary Average Remaining : $1,633
T.J. Oshie $2,641,409 (2)
-Salary Remaining : $107,813
-Salary Average : $0
-Salary Average Remaining : $0
Brandon Dubinsky $2,537,500 (5)
-Salary Remaining : $103,571
-Salary Average : $0
-Salary Average Remaining : $0
Mark Scheifele $2,270,000 (2)
-Salary Remaining : $92,653
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Steven Stamkos $1,895,500 (4)
-Salary Remaining : $77,367
-Salary Average : $0
-Salary Average Remaining : $0
Dennis Wideman $1,616,000 (2)
-Salary Remaining : $65,959
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Alexander Khokhlachev $1,547,438 (6)
-Salary Remaining : $63,161
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Jean-Sebastien Giguere $1,533,000 (2)
-Salary Remaining : $62,571
-Salary Average : $40,000
-Salary Average Remaining : $1,633
James Neal $1,497,144 (3)
-Salary Remaining : $61,108
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Carey Price $1,495,000 (3)
-Salary Remaining : $61,020
-Salary Average : $0
-Salary Average Remaining : $0
Mikhail Grigorenko $1,127,250 (3)
-Salary Remaining : $46,010
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Brett Sonne $1,122,000 (4)
-Salary Remaining : $45,796
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Kirill Tulupov $1,025,000 (2)
-Salary Remaining : $41,837
-Salary Average : $0
-Salary Average Remaining : $0
Brayden McNabb $1,000,000 (2)
-Salary Remaining : $40,816
-Salary Average : $0
-Salary Average Remaining : $0
Jonathan Bernier $984,375 (4)
-Salary Remaining : $40,179
-Salary Average : $0
-Salary Average Remaining : $0
Matt Beleskey $800,000 (4)
-Salary Remaining : $32,653
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Urho Vaakanainen $750,000 (5)
-Salary Remaining : $30,612
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Ville Heinola $750,000 (2)
-Salary Remaining : $30,612
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Timo Meier $750,000 (2)
-Salary Remaining : $30,612
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Deryk Engelland $683,438 (6)
-Salary Remaining : $27,895
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Alex DeBrincat $650,000 (4)
-Salary Remaining : $26,531
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Luke Gazdic $632,000 (5)
-Salary Remaining : $25,796
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Adam McQuaid $600,000 (1)
-Salary Remaining : $24,490
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Devin Setoguchi $500,000 (1)
-Salary Remaining : $20,408
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Total Pro Players24
Salary Commitment
Year 10 : $31,991,164
Year 11 : $30,891,164
Year 12 : $19,305,755
Year 13 : $15,186,361
Salary Average Commitment
Year 10 : $680,000
Year 11 : $600,000
Year 12 : $400,000
Year 13 : $320,000
Salary Cap with 1 Way Contract
Year 10 : $31,991,164
Year 11 : $30,891,164
Year 12 : $19,305,755
Year 13 : $15,186,361

Farm Players Salaries

Kyle Beach $203,602 (6)
Salary Remaining : $8,310
Salary Average : $4,000
Salary Average Remaining : $163
Lauri Tukonen $115,000 (1)
Salary Remaining : $4,694
Salary Average : $4,000
Salary Average Remaining : $163
Vincent Trocheck $102,500 (4)
Salary Remaining : $4,184
Salary Average : $4,000
Salary Average Remaining : $163
Bruno Gervais $100,000 (3)
Salary Remaining : $4,082
Salary Average : $4,000
Salary Average Remaining : $163
Carter Hart $93,750 (4)
Salary Remaining : $3,827
Salary Average : $4,000
Salary Average Remaining : $163
Ville Husso $87,000 (3)
Salary Remaining : $3,551
Salary Average : $4,000
Salary Average Remaining : $163
Luca Caputi $85,156 (3)
Salary Remaining : $3,476
Salary Average : $4,000
Salary Average Remaining : $163
Connor McMichael $80,000 (2)
Salary Remaining : $3,265
Salary Average : $4,000
Salary Average Remaining : $163
German Rubtsov $75,000 (4)
Salary Remaining : $3,061
Salary Average : $4,000
Salary Average Remaining : $163
Michael McLeod $75,000 (4)
Salary Remaining : $3,061
Salary Average : $4,000
Salary Average Remaining : $163
John McFarland $70,000 (1)
Salary Remaining : $2,857
Salary Average : $4,000
Salary Average Remaining : $163
Mats Zuccarello $70,000 (1)
Salary Remaining : $2,857
Salary Average : $4,000
Salary Average Remaining : $163
Ryan MacInnis $67,500 (2)
Salary Remaining : $2,755
Salary Average : $4,000
Salary Average Remaining : $163
Pyotr Kochetkov $65,000 (2)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Morgan Klimchuk $65,000 (1)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Lukáš Dostál $60,000 (1)
Salary Remaining : $2,449
Salary Average : $4,000
Salary Average Remaining : $163
Luke Tuch $60,000 (3)
Salary Remaining : $2,449
Salary Average : $4,000
Salary Average Remaining : $163
Taylor Cammarata $60,000 (3)
Salary Remaining : $2,449
Salary Average : $4,000
Salary Average Remaining : $163
Karl Henriksson $60,000 (2)
Salary Remaining : $2,449
Salary Average : $4,000
Salary Average Remaining : $163
Alexander Nikishin $55,000 (3)
Salary Remaining : $2,245
Salary Average : $4,000
Salary Average Remaining : $163
Nathan Légaré $55,000 (2)
Salary Remaining : $2,245
Salary Average : $4,000
Salary Average Remaining : $163
Axel Andersson $55,000 (1)
Salary Remaining : $2,245
Salary Average : $4,000
Salary Average Remaining : $163
Jacob Moverare $50,000 (3)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Nikita Okhotiuk $50,000 (2)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Marcus Hogberg $50,000 (1)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Michael Sauer $50,000 (1)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Mark Mitera $50,000 (1)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Nils Backstrom $50,000 (1)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Malte Setkov $50,000 (1)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Remi Elie $40,000 (1)
Salary Remaining : $1,633
Salary Average : $4,000
Salary Average Remaining : $163
Tyler Bertuzzi $40,000 (2)
Salary Remaining : $1,633
Salary Average : $4,000
Salary Average Remaining : $163
Total Farm Players31
Salary Commitment
Year 10 : $2,189,508
Year 11 : $1,464,508
Year 12 : $1,047,008
Year 13 : $549,852
Salary Average Commitment
Year 10 : $124,000
Year 11 : $76,000
Year 12 : $48,000
Year 13 : $20,000

PINCHER CREEK PREDATORS



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Jungle
Level 1: 7000 - $100 - 6,476 - 92.52%
Level 2: 6000 - $70 - 5,337 - 88.96%
Level 3: 3000 - $40 - 2,847 - 94.89%
Level 4: 5000 - $30 - 4,877 - 97.55%
Luxury : 2000 - $175 - 1,625 - 81.26%
Total Capacity :23000
Farm
Farm Level 1: 3000 - $50 - 2,445 - 81.48%
Farm Level 2: 2000 - $30 - 1,482 - 74.10%
Farm Total Capacity :5000

Income

Home Games Left0
Average Attendance - %21,163 - 92.01%
Average Income per Game$1,565,844
Year to Date Revenue$9,395,065
Farm
Home Games Left0
Average Attendance - %3,927 - 78.53%
Average Income per Game$166,685
Year to Date Revenue$1,000,110

Expense

Pro Players Total Salaries$30,903,159
Farm Players Total Salaries$1,797,250
Coaches Total Salaries$2,418,000
Luxury Taxe Total$553,790
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$291,726,686
Projected Bank Account$291,726,686

Pro Players Salaries

Aleksander Barkov $2,349,906 (6)
-Salary Remaining : $95,915
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Seth Jones $2,237,500 (4)
-Salary Remaining : $91,327
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Michael Frolik $1,960,750 (3)
-Salary Remaining : $80,031
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Matthew Tkachuk $1,840,625 (6)
-Salary Remaining : $75,128
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Kasperi Kapanen $1,800,000 (6)
-Salary Remaining : $73,469
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Jordan Eberle $1,486,000 (4)
-Salary Remaining : $60,653
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Mathew Dumba $1,418,125 (5)
-Salary Remaining : $57,883
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Tuukka Rask $1,407,590 (2)
-Salary Remaining : $57,453
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Blake Wheeler $1,380,000 (3)
-Salary Remaining : $56,327
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Nathan Gerbe $1,304,100 (2)
-Salary Remaining : $53,229
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Alec Martinez $1,280,813 (2)
-Salary Remaining : $52,278
-Salary Average : $0
-Salary Average Remaining : $0
Mark Stone $1,219,000 (1)
-Salary Remaining : $49,755
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Clayton Keller $1,213,500 (4)
-Salary Remaining : $49,531
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Tyler Toffoli $1,207,500 (1)
-Salary Remaining : $49,286
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Kevin Shattenkirk $1,093,750 (3)
-Salary Remaining : $44,643
-Salary Average : $0
-Salary Average Remaining : $0
Eric Tangradi $1,000,000 (1)
-Salary Remaining : $40,816
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Jonas Brodin $1,000,000 (5)
-Salary Remaining : $40,816
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Calvin Pickard $1,000,000 (1)
-Salary Remaining : $40,816
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Jordan Staal $879,000 (3)
-Salary Remaining : $35,878
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Karl Alzner $825,000 (3)
-Salary Remaining : $33,673
-Salary Average : $0
-Salary Average Remaining : $0
Craig Smith $700,000 (1)
-Salary Remaining : $28,571
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Colten Teubert $600,000 (1)
-Salary Remaining : $24,490
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Cody Goloubef $600,000 (1)
-Salary Remaining : $24,490
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Brad Richardson $600,000 (1)
-Salary Remaining : $24,490
-Salary Average : $40,000
-Salary Average Remaining : $1,633
David Perron $500,000 (2)
-Salary Remaining : $20,408
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Total Pro Players25
Salary Commitment
Year 10 : $30,903,159
Year 11 : $23,976,659
Year 12 : $19,484,156
Year 13 : $13,345,656
Salary Average Commitment
Year 10 : $880,000
Year 11 : $560,000
Year 12 : $440,000
Year 13 : $320,000
Salary Cap with 1 Way Contract
Year 10 : $30,903,159
Year 11 : $23,976,659
Year 12 : $19,484,156
Year 13 : $13,345,656

Farm Players Salaries

Mathieu Perreault $95,750 (3)
Salary Remaining : $3,908
Salary Average : $4,000
Salary Average Remaining : $163
Brett Ritchie $92,500 (1)
Salary Remaining : $3,776
Salary Average : $4,000
Salary Average Remaining : $163
Noah Dobson $75,000 (1)
Salary Remaining : $3,061
Salary Average : $4,000
Salary Average Remaining : $163
Ian Cole $70,000 (1)
Salary Remaining : $2,857
Salary Average : $4,000
Salary Average Remaining : $163
Riley Sheahan $70,000 (1)
Salary Remaining : $2,857
Salary Average : $4,000
Salary Average Remaining : $163
Jeff Petry $69,000 (1)
Salary Remaining : $2,816
Salary Average : $4,000
Salary Average Remaining : $163
Petr Mrazek $67,500 (4)
Salary Remaining : $2,755
Salary Average : $4,000
Salary Average Remaining : $163
Matthew Phillips $67,500 (4)
Salary Remaining : $2,755
Salary Average : $4,000
Salary Average Remaining : $163
Brett Connolly $67,500 (1)
Salary Remaining : $2,755
Salary Average : $4,000
Salary Average Remaining : $163
Noel Gunler $67,500 (3)
Salary Remaining : $2,755
Salary Average : $4,000
Salary Average Remaining : $163
Adam Beckman $65,000 (2)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Oliver Kylington $65,000 (3)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
John Beecher $65,000 (2)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Kaedan Korczak $60,000 (2)
Salary Remaining : $2,449
Salary Average : $4,000
Salary Average Remaining : $163
Dustin Wolf $60,000 (2)
Salary Remaining : $2,449
Salary Average : $4,000
Salary Average Remaining : $163
Brett Leason $60,000 (2)
Salary Remaining : $2,449
Salary Average : $4,000
Salary Average Remaining : $163
Scott Walford $60,000 (3)
Salary Remaining : $2,449
Salary Average : $4,000
Salary Average Remaining : $163
Artemi Kniazev $55,000 (2)
Salary Remaining : $2,245
Salary Average : $4,000
Salary Average Remaining : $163
Eemil Viro $55,000 (3)
Salary Remaining : $2,245
Salary Average : $4,000
Salary Average Remaining : $163
Evan Barratt $55,000 (1)
Salary Remaining : $2,245
Salary Average : $4,000
Salary Average Remaining : $163
Tyler Angle $55,000 (3)
Salary Remaining : $2,245
Salary Average : $4,000
Salary Average Remaining : $163
Yannick Weber $50,000 (1)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Jeff Schultz $50,000 (1)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Nick Palmieri $50,000 (1)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Stefan Matteau $50,000 (2)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Gabriel Bourque $50,000 (1)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Mattias Ekholm $50,000 (2)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Ryan Gropp $50,000 (1)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Devon Levi $50,000 (3)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Total Farm Players29
Salary Commitment
Year 10 : $1,797,250
Year 11 : $1,048,250
Year 12 : $583,250
Year 13 : $135,000
Salary Average Commitment
Year 10 : $116,000
Year 11 : $68,000
Year 12 : $36,000
Year 13 : $8,000

SAN JOSE BLASPHEMERS



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games 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$30,229,810
Farm Players Total Salaries$2,603,512
Coaches Total Salaries$1,900,000
Luxury Taxe Total$563,382
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$378,395,361
Projected Bank Account$378,395,361

Pro Players Salaries

Kelly Guard $2,493,659 (1)
-Salary Remaining : $101,782
-Salary Average : $0
-Salary Average Remaining : $0
Jamie Benn $2,468,475 (3)
-Salary Remaining : $100,754
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Maxim Lapierre $2,452,725 (1)
-Salary Remaining : $100,111
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Dylan Larkin $2,120,000 (6)
-Salary Remaining : $86,531
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Zack Kassian $1,792,712 (2)
-Salary Remaining : $73,172
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Jakub Voracek $1,394,500 (2)
-Salary Remaining : $56,918
-Salary Average : $0
-Salary Average Remaining : $0
Anders Lindback $1,320,000 (3)
-Salary Remaining : $53,878
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Andrew Ladd $1,223,989 (2)
-Salary Remaining : $49,959
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Joe Morrow $1,100,000 (4)
-Salary Remaining : $44,898
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Valentin Zykov $1,050,000 (2)
-Salary Remaining : $42,857
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Tyson Jost $925,000 (4)
-Salary Remaining : $37,755
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Kirill Kaprizov $900,000 (6)
-Salary Remaining : $36,735
-Salary Average : $40,000
-Salary Average Remaining : $1,633
John Klingberg $873,450 (2)
-Salary Remaining : $35,651
-Salary Average : $647,000
-Salary Average Remaining : $26,408
Will Butcher $825,000 (3)
-Salary Remaining : $33,673
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Simon Despres $825,000 (3)
-Salary Remaining : $33,673
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Artturi Lehkonen $825,000 (1)
-Salary Remaining : $33,673
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Nick Ross $800,000 (1)
-Salary Remaining : $32,653
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Nolan Patrick $800,000 (5)
-Salary Remaining : $32,653
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Johannes Salmonsson $790,300 (1)
-Salary Remaining : $32,257
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Erik Brännström $750,000 (5)
-Salary Remaining : $30,612
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Evan Bouchard $750,000 (1)
-Salary Remaining : $30,612
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Jake Bean $750,000 (4)
-Salary Remaining : $30,612
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Logan Brown $750,000 (2)
-Salary Remaining : $30,612
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Bowen Byram $750,000 (2)
-Salary Remaining : $30,612
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Alexis Lafrenière $750,000 (3)
-Salary Remaining : $30,612
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Connor Hellebuyck $750,000 (3)
-Salary Remaining : $30,612
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Total Pro Players26
Salary Commitment
Year 10 : $30,229,810
Year 11 : $22,118,126
Year 12 : $14,283,475
Year 13 : $7,345,000
Salary Average Commitment
Year 10 : $1,567,000
Year 11 : $1,367,000
Year 12 : $520,000
Year 13 : $280,000
Salary Cap with 1 Way Contract
Year 10 : $30,229,810
Year 11 : $22,118,126
Year 12 : $14,283,475
Year 13 : $7,345,000

Farm Players Salaries

Carl Soderberg $125,600 (1)
Salary Remaining : $5,127
Salary Average : $4,000
Salary Average Remaining : $163
Elvis Merzlikins $125,000 (2)
Salary Remaining : $5,102
Salary Average : $4,000
Salary Average Remaining : $163
Alexandre Picard $117,500 (1)
Salary Remaining : $4,796
Salary Average : $4,000
Salary Average Remaining : $163
Jonas Johansson $112,312 (2)
Salary Remaining : $4,584
Salary Average : $4,000
Salary Average Remaining : $163
Tom Fristche $101,000 (1)
Salary Remaining : $4,122
Salary Average : $4,000
Salary Average Remaining : $163
Zack Stortini $100,000 (1)
Salary Remaining : $4,082
Salary Average : $4,000
Salary Average Remaining : $163
Cody Franson $92,100 (1)
Salary Remaining : $3,759
Salary Average : $4,000
Salary Average Remaining : $163
Tyler Ennis $80,000 (1)
Salary Remaining : $3,265
Salary Average : $4,000
Salary Average Remaining : $163
Peyton Krebs $75,000 (2)
Salary Remaining : $3,061
Salary Average : $4,000
Salary Average Remaining : $163
Kerby Rychel $72,500 (1)
Salary Remaining : $2,959
Salary Average : $4,000
Salary Average Remaining : $163
John Hayden $70,000 (2)
Salary Remaining : $2,857
Salary Average : $4,000
Salary Average Remaining : $163
Arthur Kaliyev $67,500 (2)
Salary Remaining : $2,755
Salary Average : $4,000
Salary Average Remaining : $163
Hendrix Lapierre $65,000 (3)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Tyler Madden $65,000 (1)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Jakob Forsbacka-Karlsson $65,000 (2)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Dawson Mercer $65,000 (3)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Nils Lundkvist $65,000 (1)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Evan Fitzpatrick $65,000 (4)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Brandon Halverson $65,000 (1)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Egor Afanasyev $65,000 (2)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Jean-Luc Foudy $60,000 (3)
Salary Remaining : $2,449
Salary Average : $4,000
Salary Average Remaining : $163
Scott Perunovich $60,000 (1)
Salary Remaining : $2,449
Salary Average : $4,000
Salary Average Remaining : $163
Daemon Hunt $60,000 (3)
Salary Remaining : $2,449
Salary Average : $4,000
Salary Average Remaining : $163
Robert Bortuzzo $60,000 (1)
Salary Remaining : $2,449
Salary Average : $4,000
Salary Average Remaining : $163
Egor Sokolov $55,000 (3)
Salary Remaining : $2,245
Salary Average : $4,000
Salary Average Remaining : $163
Jakub Škarek $55,000 (1)
Salary Remaining : $2,245
Salary Average : $4,000
Salary Average Remaining : $163
Jeremy Swayman $55,000 (2)
Salary Remaining : $2,245
Salary Average : $4,000
Salary Average Remaining : $163
AJ Greer $50,000 (2)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Stelio Mattheos $50,000 (1)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
John Marino $50,000 (1)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Zachary Jones $50,000 (2)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Zion Nybeck $50,000 (3)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Mike Anderson $50,000 (1)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Mike Weber $50,000 (1)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Ivan Morozov $50,000 (1)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Philipp Kurashev $50,000 (2)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Zack Phillips $50,000 (1)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Oskar Lindblom $40,000 (1)
Salary Remaining : $1,633
Salary Average : $4,000
Salary Average Remaining : $163
Total Farm Players38
Salary Commitment
Year 10 : $2,603,512
Year 11 : $1,204,812
Year 12 : $420,000
Year 13 : $65,000
Salary Average Commitment
Year 10 : $152,000
Year 11 : $72,000
Year 12 : $28,000
Year 13 : $4,000

SYRACUSE BULLDOGS



Arena Capacity - Ticket Price
Attendance - %

Arena NameMemorial Auditorium
Level 1: 6000 - $105 - 6,000 - 100.00%
Level 2: 5000 - $95 - 4,151 - 83.02%
Level 3: 2000 - $85 - 1,434 - 71.68%
Level 4: 4000 - $75 - 2,299 - 57.48%
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 - %14,884 - 82.69%
Average Income per Game$1,468,632
Year to Date Revenue$4,405,895
Farm
Home Games Left0
Average Attendance - %3,000 - 100.00%
Average Income per Game$55,000
Year to Date Revenue$275,000

Expense

Pro Players Total Salaries$33,140,690
Farm Players Total Salaries$2,282,644
Coaches Total Salaries$2,023,000
Luxury Taxe Total$625,268
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$284,142,071
Projected Bank Account$284,142,071

Pro Players Salaries

Aleksey Morozov $3,565,510 (1)
-Salary Remaining : $145,531
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Tyler Kennedy $2,412,500 (1)
-Salary Remaining : $98,469
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Tom Sestito $2,181,090 (3)
-Salary Remaining : $89,024
-Salary Average : $1,090,000
-Salary Average Remaining : $44,490
Konstantin Barulin $2,161,465 (4)
-Salary Remaining : $88,223
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Nikita Kucherov $2,025,000 (6)
-Salary Remaining : $82,653
-Salary Average : $0
-Salary Average Remaining : $0
Jordan Caron $1,894,237 (4)
-Salary Remaining : $77,316
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Mike Green $1,602,588 (4)
-Salary Remaining : $65,412
-Salary Average : $0
-Salary Average Remaining : $0
Alexander Edler $1,562,500 (2)
-Salary Remaining : $63,776
-Salary Average : $0
-Salary Average Remaining : $0
Keith Yandle $1,525,000 (5)
-Salary Remaining : $62,245
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Alexander Sulzer $1,510,600 (2)
-Salary Remaining : $61,657
-Salary Average : $40,000
-Salary Average Remaining : $1,633
David Legwand $1,496,325 (1)
-Salary Remaining : $61,074
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Michal Vondrka $1,389,000 (1)
-Salary Remaining : $56,694
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Mika Zibanejad $1,317,500 (4)
-Salary Remaining : $53,776
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Niko Snellman $1,258,000 (2)
-Salary Remaining : $51,347
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Thomas Greiss $1,161,875 (2)
-Salary Remaining : $47,423
-Salary Average : $0
-Salary Average Remaining : $0
Louis Leblanc $1,160,000 (2)
-Salary Remaining : $47,347
-Salary Average : $40,000
-Salary Average Remaining : $1,633
K'Andre Miller $937,500 (6)
-Salary Remaining : $38,265
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Dylan Strome $800,000 (3)
-Salary Remaining : $32,653
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Shea Theodore $780,000 (2)
-Salary Remaining : $31,837
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Nikita Tryamkin $750,000 (2)
-Salary Remaining : $30,612
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Kyle Klubertanz $600,000 (1)
-Salary Remaining : $24,490
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Olof Lindbom $550,000 (1)
-Salary Remaining : $22,449
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Frazer McLaren $500,000 (1)
-Salary Remaining : $20,408
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Total Pro Players23
Salary Commitment
Year 10 : $33,140,690
Year 11 : $22,627,355
Year 12 : $14,444,380
Year 13 : $11,463,290
Salary Average Commitment
Year 10 : $1,810,000
Year 11 : $1,530,000
Year 12 : $1,330,000
Year 13 : $200,000
Salary Cap with 1 Way Contract
Year 10 : $33,140,690
Year 11 : $22,627,355
Year 12 : $14,444,380
Year 13 : $11,463,290

Farm Players Salaries

David Musil $130,000 (1)
Salary Remaining : $5,306
Salary Average : $4,000
Salary Average Remaining : $163
Nicolas Kerdiles $111,300 (1)
Salary Remaining : $4,543
Salary Average : $4,000
Salary Average Remaining : $163
Henrik Samuelsson $105,000 (2)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $163
Troy Terry $85,000 (5)
Salary Remaining : $3,469
Salary Average : $4,000
Salary Average Remaining : $163
Adam Henrique $82,500 (1)
Salary Remaining : $3,367
Salary Average : $4,000
Salary Average Remaining : $163
Lee Sweatt $80,000 (1)
Salary Remaining : $3,265
Salary Average : $4,000
Salary Average Remaining : $163
Max Comtois $75,000 (5)
Salary Remaining : $3,061
Salary Average : $4,000
Salary Average Remaining : $163
Cayden Primeau $75,000 (5)
Salary Remaining : $3,061
Salary Average : $4,000
Salary Average Remaining : $163
Trevor Zegras $75,000 (2)
Salary Remaining : $3,061
Salary Average : $4,000
Salary Average Remaining : $163
Joacim Eriksson $70,000 (1)
Salary Remaining : $2,857
Salary Average : $4,000
Salary Average Remaining : $163
Ty Dellandrea $65,000 (1)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Daniel Torgersson $65,000 (3)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Dmitri Samorukov $65,000 (1)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Yegor Chinakhov $65,000 (3)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Vasily Ponomarev $65,000 (3)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Braydon Coburn $64,844 (1)
Salary Remaining : $2,647
Salary Average : $0
Salary Average Remaining : $0
MacKenzie Entwistle $60,000 (3)
Salary Remaining : $2,449
Salary Average : $4,000
Salary Average Remaining : $163
Kirill Maksimov $60,000 (5)
Salary Remaining : $2,449
Salary Average : $4,000
Salary Average Remaining : $163
Reilly Smith $60,000 (1)
Salary Remaining : $2,449
Salary Average : $4,000
Salary Average Remaining : $163
Ivan Chekhovich $55,000 (1)
Salary Remaining : $2,245
Salary Average : $4,000
Salary Average Remaining : $163
Rhett Pitlick $55,000 (3)
Salary Remaining : $2,245
Salary Average : $4,000
Salary Average Remaining : $163
Juuso Pärssinen $55,000 (3)
Salary Remaining : $2,245
Salary Average : $4,000
Salary Average Remaining : $163
Michael Benning $55,000 (3)
Salary Remaining : $2,245
Salary Average : $4,000
Salary Average Remaining : $163
David Farrance $55,000 (2)
Salary Remaining : $2,245
Salary Average : $4,000
Salary Average Remaining : $163
Arvid Söderblom $55,000 (3)
Salary Remaining : $2,245
Salary Average : $4,000
Salary Average Remaining : $163
Vili Saarijarvi $50,000 (1)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Julius Nattinen $50,000 (1)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Kevin Stenlund $50,000 (1)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Landon Slaggert $50,000 (3)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Brett Pollock $50,000 (1)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Tuukka Tieksola $50,000 (3)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Brett Kulak $50,000 (1)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Quinton Howden $50,000 (1)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Aarne Talvitie $50,000 (1)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Maxim Letunov $44,000 (2)
Salary Remaining : $1,796
Salary Average : $4,000
Salary Average Remaining : $163
Total Farm Players35
Salary Commitment
Year 10 : $2,282,644
Year 11 : $1,149,000
Year 12 : $870,000
Year 13 : $295,000
Salary Average Commitment
Year 10 : $136,000
Year 11 : $72,000
Year 12 : $56,000
Year 13 : $16,000

VANCOUVER MILLIONAIRES



Arena Capacity - Ticket Price
Attendance - %

Arena NamePacific Coliseum
Level 1: 6000 - $100 - 5,969 - 99.49%
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 - %17,969 - 99.83%
Average Income per Game$1,266,933
Year to Date Revenue$3,800,800
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$29,244,432
Farm Players Total Salaries$1,989,500
Coaches Total Salaries$2,630,000
Luxury Taxe Total$548,988
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$157,038,397
Projected Bank Account$157,038,397

Pro Players Salaries

Sergei Bobrovsky $2,653,469 (2)
-Salary Remaining : $108,305
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Thomas Vanek $2,108,125 (2)
-Salary Remaining : $86,046
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Landon Ferraro $2,008,125 (5)
-Salary Remaining : $81,964
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Bobby Ryan $1,942,275 (1)
-Salary Remaining : $79,277
-Salary Average : $0
-Salary Average Remaining : $0
Tanner Pearson $1,505,000 (3)
-Salary Remaining : $61,429
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Alex Nedeljkovic $1,406,250 (6)
-Salary Remaining : $57,398
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Anthony Mantha $1,333,250 (5)
-Salary Remaining : $54,418
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Jason Demers $1,279,625 (1)
-Salary Remaining : $52,230
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Matt Halischuk $1,264,000 (2)
-Salary Remaining : $51,592
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Steve Bernier $1,214,000 (1)
-Salary Remaining : $49,551
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Nathan Beaulieu $1,200,000 (2)
-Salary Remaining : $48,980
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Lars Eller $1,159,375 (1)
-Salary Remaining : $47,321
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Colton Parayko $1,078,125 (3)
-Salary Remaining : $44,005
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Hunter Shinkaruk $1,059,750 (5)
-Salary Remaining : $43,255
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Haydn Fleury $1,046,250 (5)
-Salary Remaining : $42,704
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Derek Stepan $971,500 (1)
-Salary Remaining : $39,653
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Adam Clendening $970,313 (3)
-Salary Remaining : $39,605
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Beau Bennett $945,000 (2)
-Salary Remaining : $38,571
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Dylan Olsen $800,000 (1)
-Salary Remaining : $32,653
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Josh Gorges $750,000 (2)
-Salary Remaining : $30,612
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Alexander Nylander $750,000 (4)
-Salary Remaining : $30,612
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Samuel Girard $650,000 (4)
-Salary Remaining : $26,531
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Colin White $650,000 (3)
-Salary Remaining : $26,531
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Micheal Ferland $500,000 (1)
-Salary Remaining : $20,408
-Salary Average : $40,000
-Salary Average Remaining : $1,633
Total Pro Players24
Salary Commitment
Year 10 : $29,244,432
Year 11 : $21,377,657
Year 12 : $12,457,063
Year 13 : $8,253,625
Salary Average Commitment
Year 10 : $920,000
Year 11 : $680,000
Year 12 : $440,000
Year 13 : $280,000
Salary Cap with 1 Way Contract
Year 10 : $29,244,432
Year 11 : $21,377,657
Year 12 : $12,457,063
Year 13 : $8,253,625

Farm Players Salaries

Laurent Brossoit $126,000 (3)
Salary Remaining : $5,143
Salary Average : $4,000
Salary Average Remaining : $163
Dylan Samberg $84,000 (3)
Salary Remaining : $3,429
Salary Average : $4,000
Salary Average Remaining : $163
Joonas Korpisalo $80,000 (2)
Salary Remaining : $3,265
Salary Average : $4,000
Salary Average Remaining : $163
Jason Robertson $80,000 (4)
Salary Remaining : $3,265
Salary Average : $4,000
Salary Average Remaining : $163
Vitali Kravtsov $75,000 (1)
Salary Remaining : $3,061
Salary Average : $4,000
Salary Average Remaining : $163
Eeli Tolvanen $75,000 (5)
Salary Remaining : $3,061
Salary Average : $4,000
Salary Average Remaining : $163
Robert Thomas $75,000 (5)
Salary Remaining : $3,061
Salary Average : $4,000
Salary Average Remaining : $163
Vasily Podkolzin $75,000 (2)
Salary Remaining : $3,061
Salary Average : $4,000
Salary Average Remaining : $163
Jake Sanderson $75,000 (3)
Salary Remaining : $3,061
Salary Average : $4,000
Salary Average Remaining : $163
Ian Mitchell $74,500 (3)
Salary Remaining : $3,041
Salary Average : $4,000
Salary Average Remaining : $163
Artemi Panarin $70,000 (1)
Salary Remaining : $2,857
Salary Average : $4,000
Salary Average Remaining : $163
Bode Wilde $65,000 (1)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Nicolas Beaudin $65,000 (1)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Shane Pinto $65,000 (2)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Kale Clague $65,000 (3)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Jacob Perreault $65,000 (3)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Gabriel Vilardi $65,000 (5)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Travis Dermott $65,000 (2)
Salary Remaining : $2,653
Salary Average : $4,000
Salary Average Remaining : $163
Lukas Cormier $60,000 (3)
Salary Remaining : $2,449
Salary Average : $4,000
Salary Average Remaining : $163
Klim Kostin $60,000 (2)
Salary Remaining : $2,449
Salary Average : $4,000
Salary Average Remaining : $163
Jake Wise $60,000 (1)
Salary Remaining : $2,449
Salary Average : $4,000
Salary Average Remaining : $163
Hugo Alnefelt $60,000 (2)
Salary Remaining : $2,449
Salary Average : $4,000
Salary Average Remaining : $163
Robert Mastrosimone $55,000 (2)
Salary Remaining : $2,245
Salary Average : $4,000
Salary Average Remaining : $163
Carter Savoie $55,000 (3)
Salary Remaining : $2,245
Salary Average : $4,000
Salary Average Remaining : $163
Ryan McLeod $55,000 (1)
Salary Remaining : $2,245
Salary Average : $4,000
Salary Average Remaining : $163
Daniil Misyul $50,000 (2)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Lukas Svejkovsky $50,000 (3)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Slava Demin $50,000 (1)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Dominic Turgeon $50,000 (1)
Salary Remaining : $2,041
Salary Average : $4,000
Salary Average Remaining : $163
Sam Montembeault $40,000 (1)
Salary Remaining : $1,633
Salary Average : $4,000
Salary Average Remaining : $163
Total Farm Players30
Salary Commitment
Year 10 : $1,989,500
Year 11 : $1,459,500
Year 12 : $949,500
Year 13 : $295,000
Salary Average Commitment
Year 10 : $120,000
Year 11 : $84,000
Year 12 : $52,000
Year 13 : $16,000