Please rotate your device to landscape mode for a better experience.
Login

BANGOR BEAGLES



Arena Capacity - Ticket Price
Attendance - %

Arena NameDog Pound
Level 1: 6000 - $100 - 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 - 1,967 - 98.36%
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 - %2,967 - 98.90%
Average Income per Game$83,849
Year to Date Revenue$670,795

Expense

Pro Players Total Salaries$51,057,032
Farm Players Total Salaries$3,129,850
Coaches Total Salaries$2,276,000
Luxury Taxe Total$886,793
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$425,230,116
Projected Bank Account$425,230,116

Pro Players Salaries

Keith Yandle $4,575,000 (3)
-Salary Remaining : $653,571
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Leland Irving $3,872,814 (2)
-Salary Remaining : $553,259
-Salary Average : $0
-Salary Average Remaining : $0
Jonathan Blum $3,652,015 (4)
-Salary Remaining : $521,716
-Salary Average : $0
-Salary Average Remaining : $0
Zach Werenski $3,594,063 (6)
-Salary Remaining : $513,438
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Matt Duchene $3,395,490 (2)
-Salary Remaining : $485,070
-Salary Average : $0
-Salary Average Remaining : $0
Evgeni Malkin $3,267,000 (5)
-Salary Remaining : $466,714
-Salary Average : $0
-Salary Average Remaining : $0
Martin Nečas $2,887,500 (5)
-Salary Remaining : $412,500
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Alex Ovechkin $2,761,300 (4)
-Salary Remaining : $394,471
-Salary Average : $0
-Salary Average Remaining : $0
Nikita Filatov $2,700,000 (3)
-Salary Remaining : $385,714
-Salary Average : $40,000
-Salary Average Remaining : $5,714
P.K. Subban $2,500,000 (2)
-Salary Remaining : $357,143
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Filip Forsberg $2,460,350 (3)
-Salary Remaining : $351,479
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Tyler Seguin $2,292,000 (3)
-Salary Remaining : $327,429
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Tyson Jost $2,262,500 (5)
-Salary Remaining : $323,214
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Jordan Kyrou $2,175,000 (5)
-Salary Remaining : $310,714
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Mackenzie Blackwood $1,950,000 (4)
-Salary Remaining : $278,571
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Shayne Gostisbehere $1,500,000 (3)
-Salary Remaining : $214,286
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Alex Tuch $1,334,000 (3)
-Salary Remaining : $190,571
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Vladislav Namestnikov $1,200,000 (1)
-Salary Remaining : $171,429
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Ryan Donato $978,000 (2)
-Salary Remaining : $139,714
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Anton Lundell $900,000 (4)
-Salary Remaining : $128,571
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Jamie Drysdale $800,000 (4)
-Salary Remaining : $114,286
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Total Pro Players21
Salary Commitment
Year 14 : $51,057,032
Year 15 : $49,857,032
Year 16 : $39,110,728
Year 17 : $24,249,378
Salary Average Commitment
Year 14 : $640,000
Year 15 : $600,000
Year 16 : $520,000
Year 17 : $280,000
Salary Cap with 1 Way Contract
Year 14 : $51,057,032
Year 15 : $49,857,032
Year 16 : $39,110,728
Year 17 : $24,249,378

Farm Players Salaries

Aliaksei Protas $150,000 (6)
Salary Remaining : $21,429
Salary Average : $4,000
Salary Average Remaining : $571
J.T. Miller $137,700 (2)
Salary Remaining : $19,671
Salary Average : $4,000
Salary Average Remaining : $571
Roope Hintz $131,250 (2)
Salary Remaining : $18,750
Salary Average : $4,000
Salary Average Remaining : $571
Evgeny Dadonov $130,300 (1)
Salary Remaining : $18,614
Salary Average : $4,000
Salary Average Remaining : $571
Lawson Crouse $122,500 (5)
Salary Remaining : $17,500
Salary Average : $4,000
Salary Average Remaining : $571
Derrick Pouliot $120,000 (2)
Salary Remaining : $17,143
Salary Average : $4,000
Salary Average Remaining : $571
Emil Bemström $120,000 (3)
Salary Remaining : $17,143
Salary Average : $4,000
Salary Average Remaining : $571
Rasmus Andersson $119,000 (3)
Salary Remaining : $17,000
Salary Average : $4,000
Salary Average Remaining : $571
Dmitrij Jaskin $106,500 (2)
Salary Remaining : $15,214
Salary Average : $4,000
Salary Average Remaining : $571
Dylan Holloway $100,000 (4)
Salary Remaining : $14,286
Salary Average : $4,000
Salary Average Remaining : $571
Hunter Brzustewicz $90,000 (2)
Salary Remaining : $12,857
Salary Average : $4,000
Salary Average Remaining : $571
Matvei Michkov $90,000 (2)
Salary Remaining : $12,857
Salary Average : $4,000
Salary Average Remaining : $571
Konsta Helenius $90,000 (3)
Salary Remaining : $12,857
Salary Average : $4,000
Salary Average Remaining : $571
Sebastian Cossa $90,000 (5)
Salary Remaining : $12,857
Salary Average : $4,000
Salary Average Remaining : $571
Ryker Evans $90,000 (5)
Salary Remaining : $12,857
Salary Average : $4,000
Salary Average Remaining : $571
Ondrej Kase $85,100 (1)
Salary Remaining : $12,157
Salary Average : $4,000
Salary Average Remaining : $571
Miles Wood $84,000 (1)
Salary Remaining : $12,000
Salary Average : $4,000
Salary Average Remaining : $571
Andrew Cristall $80,000 (2)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Matvei Gridin $80,000 (3)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Filip Bystedt $80,000 (1)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Riley Heidt $80,000 (2)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Zach Ostapchuk $80,000 (5)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Alec Regula $78,500 (1)
Salary Remaining : $11,214
Salary Average : $4,000
Salary Average Remaining : $571
Ville Heinola $75,000 (3)
Salary Remaining : $10,714
Salary Average : $4,000
Salary Average Remaining : $571
Victor Söderström $75,000 (3)
Salary Remaining : $10,714
Salary Average : $4,000
Salary Average Remaining : $571
Scott Wedgewood $75,000 (2)
Salary Remaining : $10,714
Salary Average : $4,000
Salary Average Remaining : $571
Josh Doan $70,000 (5)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Michael Hrabal $70,000 (2)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
William Wallinder $70,000 (3)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Jonatan Berggren $70,000 (1)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Colby Robak $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Samu Salminen $60,000 (3)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Jack Thompson $60,000 (3)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Carson Wetsch $60,000 (3)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Nikita Alexandrov $50,000 (1)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Total Farm Players35
Salary Commitment
Year 14 : $3,129,850
Year 15 : $2,491,950
Year 16 : $1,511,500
Year 17 : $702,500
Salary Average Commitment
Year 14 : $140,000
Year 15 : $108,000
Year 16 : $68,000
Year 17 : $28,000

BROOKLYN BLAZERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameBarclays Center
Level 1: 6500 - $100 - 6,500 - 100.00%
Level 2: 5500 - $60 - 5,500 - 100.00%
Level 3: 2500 - $35 - 2,500 - 100.00%
Level 4: 4000 - $25 - 4,000 - 100.00%
Luxury : 1000 - $200 - 1,000 - 100.00%
Total Capacity :19500
Farm
Farm Level 1: 2000 - $35 - 1,991 - 99.57%
Farm Level 2: 1000 - $15 - 1,000 - 100.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %19,500 - 100.00%
Average Income per Game$1,367,500
Year to Date Revenue$4,102,500
Farm
Home Games Left0
Average Attendance - %2,991 - 99.71%
Average Income per Game$84,698
Year to Date Revenue$677,585

Expense

Pro Players Total Salaries$37,899,190
Farm Players Total Salaries$2,614,000
Coaches Total Salaries$3,210,000
Luxury Taxe Total$746,531
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$385,373,290
Projected Bank Account$385,373,290

Pro Players Salaries

Aaron Ekblad $3,594,063 (6)
-Salary Remaining : $513,438
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Brandon Saad $2,437,500 (5)
-Salary Remaining : $348,214
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Kevin Shattenkirk $2,400,000 (3)
-Salary Remaining : $342,857
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Matt Boldy $2,200,000 (5)
-Salary Remaining : $314,286
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Ryan Murray $2,090,408 (5)
-Salary Remaining : $298,630
-Salary Average : $40,000
-Salary Average Remaining : $5,714
John Gibson $1,886,719 (3)
-Salary Remaining : $269,531
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Nikolay Goldobin $1,875,000 (4)
-Salary Remaining : $267,857
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Alexander Radulov $1,794,500 (2)
-Salary Remaining : $256,357
-Salary Average : $0
-Salary Average Remaining : $0
Rob Fabbri $1,704,000 (3)
-Salary Remaining : $243,429
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Jake DeBrusk $1,687,500 (4)
-Salary Remaining : $241,071
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Malcolm Subban $1,632,000 (2)
-Salary Remaining : $233,143
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Dominik Masin $1,472,000 (5)
-Salary Remaining : $210,286
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Mattias Tedenby $1,450,000 (1)
-Salary Remaining : $207,143
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Ivan Barbashev $1,417,500 (5)
-Salary Remaining : $202,500
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Brayden Point $1,307,000 (2)
-Salary Remaining : $186,714
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Joseph Woll $1,200,000 (2)
-Salary Remaining : $171,429
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Andrew Cogliano $1,200,000 (1)
-Salary Remaining : $171,429
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Luke Adam $1,200,000 (2)
-Salary Remaining : $171,429
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Miikka Salomaki $1,200,000 (4)
-Salary Remaining : $171,429
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Sven Baertschi $930,000 (4)
-Salary Remaining : $132,857
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Laurent Dauphin $921,000 (2)
-Salary Remaining : $131,571
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Connor Zary $900,000 (4)
-Salary Remaining : $128,571
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Brandon Gormley $750,000 (2)
-Salary Remaining : $107,143
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Carl Dahlstrom $650,000 (2)
-Salary Remaining : $92,857
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Total Pro Players24
Salary Commitment
Year 14 : $37,899,190
Year 15 : $35,249,190
Year 16 : $25,794,690
Year 17 : $19,803,971
Salary Average Commitment
Year 14 : $920,000
Year 15 : $840,000
Year 16 : $560,000
Year 17 : $440,000
Salary Cap with 1 Way Contract
Year 14 : $37,899,190
Year 15 : $35,249,190
Year 16 : $25,794,690
Year 17 : $19,803,971

Farm Players Salaries

Calvin Pickard $130,000 (2)
Salary Remaining : $18,571
Salary Average : $4,000
Salary Average Remaining : $571
Nathan Bastian $120,000 (3)
Salary Remaining : $17,143
Salary Average : $4,000
Salary Average Remaining : $571
Dmitry Kulikov $120,000 (2)
Salary Remaining : $17,143
Salary Average : $4,000
Salary Average Remaining : $571
Evgeny Svechnikov $120,000 (3)
Salary Remaining : $17,143
Salary Average : $4,000
Salary Average Remaining : $571
Jeremy Lauzon $120,000 (3)
Salary Remaining : $17,143
Salary Average : $4,000
Salary Average Remaining : $571
Marco Kasper $92,500 (1)
Salary Remaining : $13,214
Salary Average : $4,000
Salary Average Remaining : $571
Ian Cole $90,000 (3)
Salary Remaining : $12,857
Salary Average : $4,000
Salary Average Remaining : $571
Beckett Sennecke $90,000 (3)
Salary Remaining : $12,857
Salary Average : $4,000
Salary Average Remaining : $571
David Jiříček $90,000 (1)
Salary Remaining : $12,857
Salary Average : $4,000
Salary Average Remaining : $571
Corson Ceulemans $90,000 (3)
Salary Remaining : $12,857
Salary Average : $4,000
Salary Average Remaining : $571
Will Smith $90,000 (2)
Salary Remaining : $12,857
Salary Average : $4,000
Salary Average Remaining : $571
Mirco Mueller $89,000 (2)
Salary Remaining : $12,714
Salary Average : $4,000
Salary Average Remaining : $571
Kirill Marchenko $87,500 (2)
Salary Remaining : $12,500
Salary Average : $4,000
Salary Average Remaining : $571
Igor Chernyshov $80,000 (3)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Charlie Stramel $80,000 (2)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Brayden Yager $80,000 (2)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Brad Lambert $80,000 (1)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Owen Pickering $80,000 (1)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Ridly Greig $80,000 (4)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Ryan Winterton $70,000 (3)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Felix Nilsson $70,000 (2)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Nathan Villeneuve $70,000 (3)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Eemil Vinni $65,000 (3)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
John Mustard $65,000 (3)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Tobias Björnfot $65,000 (1)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Noel Nordh $60,000 (2)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Alexander Campbell $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Tyler Thorpe $60,000 (3)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Dmitri Buchelnikov $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Jakub Málek $60,000 (3)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Charles Hudon $50,000 (1)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Mathias Emilio Pettersen $50,000 (1)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Total Farm Players32
Salary Commitment
Year 14 : $2,614,000
Year 15 : $1,986,500
Year 16 : $1,180,000
Year 17 : $80,000
Salary Average Commitment
Year 14 : $128,000
Year 15 : $92,000
Year 16 : $56,000
Year 17 : $4,000

CALGARY COWBOYS



Arena Capacity - Ticket Price
Attendance - %

Arena NameJCI Center
Level 1: 7500 - $90 - 7,500 - 100.00%
Level 2: 6500 - $65 - 6,312 - 97.11%
Level 3: 3500 - $33 - 3,210 - 91.70%
Level 4: 4500 - $25 - 4,500 - 100.00%
Luxury : 2500 - $225 - 1,362 - 54.48%
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 - %22,884 - 93.40%
Average Income per Game$1,610,144
Year to Date Revenue$3,220,287
Farm
Home Games Left0
Average Attendance - %6,000 - 100.00%
Average Income per Game$149,500
Year to Date Revenue$448,500

Expense

Pro Players Total Salaries$43,015,622
Farm Players Total Salaries$2,749,900
Coaches Total Salaries$2,970,000
Luxury Taxe Total$804,114
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$405,720,591
Projected Bank Account$405,720,591

Pro Players Salaries

Drew Doughty $3,540,172 (5)
-Salary Remaining : $505,739
-Salary Average : $0
-Salary Average Remaining : $0
Sean Monahan $3,506,250 (5)
-Salary Remaining : $500,893
-Salary Average : $40,000
-Salary Average Remaining : $5,714
T.J. Galiardi $2,583,000 (4)
-Salary Remaining : $369,000
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Travis Zajac $2,537,260 (3)
-Salary Remaining : $362,466
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Brendan Gallagher $2,489,939 (2)
-Salary Remaining : $355,706
-Salary Average : $40,000
-Salary Average Remaining : $5,714
William Nylander $2,252,500 (2)
-Salary Remaining : $321,786
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Stephen Weiss $2,234,375 (2)
-Salary Remaining : $319,196
-Salary Average : $0
-Salary Average Remaining : $0
Nathan MacKinnon $2,139,063 (3)
-Salary Remaining : $305,580
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Cale Makar $2,000,000 (6)
-Salary Remaining : $285,714
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Timo Meier $1,937,500 (3)
-Salary Remaining : $276,786
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Noah Juulsen $1,875,000 (4)
-Salary Remaining : $267,857
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Jordan Eberle $1,857,500 (5)
-Salary Remaining : $265,357
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Shea Weber $1,669,500 (4)
-Salary Remaining : $238,500
-Salary Average : $0
-Salary Average Remaining : $0
Tyler Myers $1,565,438 (4)
-Salary Remaining : $223,634
-Salary Average : $0
-Salary Average Remaining : $0
Nicolas Hague $1,312,500 (6)
-Salary Remaining : $187,500
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Glenn Gawdin $1,297,000 (2)
-Salary Remaining : $185,286
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Jack Campbell $1,265,625 (3)
-Salary Remaining : $180,804
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Adin Hill $1,250,000 (3)
-Salary Remaining : $178,571
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Zach Bogosian $1,043,000 (1)
-Salary Remaining : $149,000
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Brady Calla $880,000 (2)
-Salary Remaining : $125,714
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Oliver Kylington $805,000 (4)
-Salary Remaining : $115,000
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Cole Perfetti $800,000 (2)
-Salary Remaining : $114,286
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Tim Stützle $800,000 (2)
-Salary Remaining : $114,286
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Cole Caufield $775,000 (3)
-Salary Remaining : $110,714
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Josh Brook $600,000 (1)
-Salary Remaining : $85,714
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Total Pro Players25
Salary Commitment
Year 14 : $43,015,622
Year 15 : $41,372,622
Year 16 : $30,618,808
Year 17 : $20,714,360
Salary Average Commitment
Year 14 : $840,000
Year 15 : $760,000
Year 16 : $520,000
Year 17 : $280,000
Salary Cap with 1 Way Contract
Year 14 : $43,015,622
Year 15 : $41,372,622
Year 16 : $30,618,808
Year 17 : $20,714,360

Farm Players Salaries

Jaret Anderson-Dolan $127,500 (6)
Salary Remaining : $18,214
Salary Average : $4,000
Salary Average Remaining : $571
Grigori Denisenko $120,000 (3)
Salary Remaining : $17,143
Salary Average : $4,000
Salary Average Remaining : $571
Rafael Harvey-Pinard $94,000 (2)
Salary Remaining : $13,429
Salary Average : $4,000
Salary Average Remaining : $571
Connor Ingram $91,000 (4)
Salary Remaining : $13,000
Salary Average : $4,000
Salary Average Remaining : $571
Lucas Johansen $90,900 (1)
Salary Remaining : $12,986
Salary Average : $4,000
Salary Average Remaining : $571
Tij Iginla $90,000 (3)
Salary Remaining : $12,857
Salary Average : $4,000
Salary Average Remaining : $571
Dmitriy Simashev $90,000 (2)
Salary Remaining : $12,857
Salary Average : $4,000
Salary Average Remaining : $571
Alexander Holtz $90,000 (2)
Salary Remaining : $12,857
Salary Average : $4,000
Salary Average Remaining : $571
Owen Beck $90,000 (1)
Salary Remaining : $12,857
Salary Average : $4,000
Salary Average Remaining : $571
Lane Hutson $90,000 (1)
Salary Remaining : $12,857
Salary Average : $4,000
Salary Average Remaining : $571
Cal Petersen $87,300 (1)
Salary Remaining : $12,471
Salary Average : $4,000
Salary Average Remaining : $571
Adam Ruzicka $80,600 (2)
Salary Remaining : $11,514
Salary Average : $4,000
Salary Average Remaining : $571
Matthew Poitras $80,000 (1)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Jacob Battaglia $80,000 (3)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Andrew Basha $80,000 (3)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Cale Fleury $75,000 (1)
Salary Remaining : $10,714
Salary Average : $4,000
Salary Average Remaining : $571
Matt Coronato $72,500 (5)
Salary Remaining : $10,357
Salary Average : $4,000
Salary Average Remaining : $571
Zachary Lauzon $71,100 (1)
Salary Remaining : $10,157
Salary Average : $4,000
Salary Average Remaining : $571
Jeremie Poirier $70,000 (2)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Jesse Pulkkinen $70,000 (3)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Étienne Morin $70,000 (2)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Ryan Merkley $70,000 (3)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Aatos Koivu $65,000 (3)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Adam Beckman $65,000 (3)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Daniil Gushchin $60,000 (2)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Patrik Puistola $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Brandon Coe $60,000 (2)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Alexei Lipanov $60,000 (2)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Calen Addison $60,000 (2)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Jakub Lauko $60,000 (3)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Owen Protz $60,000 (3)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Jakub Dobes $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Jayden Struble $55,000 (2)
Salary Remaining : $7,857
Salary Average : $4,000
Salary Average Remaining : $571
Cole Schwindt $55,000 (3)
Salary Remaining : $7,857
Salary Average : $4,000
Salary Average Remaining : $571
Hunter Smith $50,000 (2)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Dennis Hildeby $50,000 (2)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Arseni Sergeyev $50,000 (1)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Total Farm Players37
Salary Commitment
Year 14 : $2,749,900
Year 15 : $1,995,600
Year 16 : $1,106,000
Year 17 : $291,000
Salary Average Commitment
Year 14 : $148,000
Year 15 : $108,000
Year 16 : $56,000
Year 17 : $12,000

CAPE BRETON CELTS



Arena Capacity - Ticket Price
Attendance - %

Arena NameFenian Forum
Level 1: 6000 - $100 - 0 - 0.00%
Level 2: 5000 - $60 - 0 - 0.00%
Level 3: 2000 - $35 - 0 - 0.00%
Level 4: 4000 - $25 - 0 - 0.00%
Luxury : 1000 - $200 - 0 - 0.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,942 - 97.08%
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 - %2,942 - 98.06%
Average Income per Game$82,958
Year to Date Revenue$248,875

Expense

Pro Players Total Salaries$41,265,063
Farm Players Total Salaries$2,300,000
Coaches Total Salaries$1,884,000
Luxury Taxe Total$755,957
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$444,157,818
Projected Bank Account$444,157,818

Pro Players Salaries

Kris Letang $5,015,000 (3)
-Salary Remaining : $716,429
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Ryan O'Reilly $3,678,125 (6)
-Salary Remaining : $525,446
-Salary Average : $0
-Salary Average Remaining : $0
Mitch Marner $2,575,000 (4)
-Salary Remaining : $367,857
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Brendan Lemieux $2,562,500 (3)
-Salary Remaining : $366,071
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Jake Gardiner $2,325,000 (2)
-Salary Remaining : $332,143
-Salary Average : $0
-Salary Average Remaining : $0
Luke Kunin $2,100,000 (4)
-Salary Remaining : $300,000
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Sergei Bobrovsky $2,082,000 (1)
-Salary Remaining : $297,429
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Sebastian Aho $1,937,500 (4)
-Salary Remaining : $276,786
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Rasmus Ristolainen $1,875,000 (2)
-Salary Remaining : $267,857
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Evan Bouchard $1,875,000 (6)
-Salary Remaining : $267,857
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Juuse Saros $1,755,000 (2)
-Salary Remaining : $250,714
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Evander Kane $1,715,000 (1)
-Salary Remaining : $245,000
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Nicklas Backstrom $1,666,000 (2)
-Salary Remaining : $238,000
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Joel Armia $1,566,000 (1)
-Salary Remaining : $223,714
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Alexander Khokhlachev $1,547,438 (2)
-Salary Remaining : $221,063
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Ty Rattie $1,258,000 (1)
-Salary Remaining : $179,714
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Nick Leddy $1,200,000 (1)
-Salary Remaining : $171,429
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Thomas Harley $1,125,000 (6)
-Salary Remaining : $160,714
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Alexandre Texier $995,000 (4)
-Salary Remaining : $142,143
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Logan Brown $862,500 (2)
-Salary Remaining : $123,214
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Josh Norris $775,000 (1)
-Salary Remaining : $110,714
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Alex Newhook $775,000 (3)
-Salary Remaining : $110,714
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Total Pro Players22
Salary Commitment
Year 14 : $41,265,063
Year 15 : $32,669,063
Year 16 : $22,638,125
Year 17 : $14,285,625
Salary Average Commitment
Year 14 : $800,000
Year 15 : $560,000
Year 16 : $360,000
Year 17 : $240,000
Salary Cap with 1 Way Contract
Year 14 : $41,265,063
Year 15 : $32,669,063
Year 16 : $22,638,125
Year 17 : $14,285,625

Farm Players Salaries

Rasmus Kupari $125,000 (4)
Salary Remaining : $17,857
Salary Average : $4,000
Salary Average Remaining : $571
Martin Fehérváry $120,000 (3)
Salary Remaining : $17,143
Salary Average : $4,000
Salary Average Remaining : $571
Gage Goncalves $95,000 (1)
Salary Remaining : $13,571
Salary Average : $4,000
Salary Average Remaining : $571
Lian Bichsel $90,000 (1)
Salary Remaining : $12,857
Salary Average : $4,000
Salary Average Remaining : $571
Axel Sandin Pellikka $90,000 (2)
Salary Remaining : $12,857
Salary Average : $4,000
Salary Average Remaining : $571
Brennan Othmann $90,000 (5)
Salary Remaining : $12,857
Salary Average : $4,000
Salary Average Remaining : $571
Anton Silayev $90,000 (3)
Salary Remaining : $12,857
Salary Average : $4,000
Salary Average Remaining : $571
Scott Morrow $80,000 (4)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Teddy Stiga $80,000 (3)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
JJ Peterka $80,000 (4)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Luca Del Bel Belluz $80,000 (1)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Eduard Šalé $80,000 (2)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Rieger Lorenz $70,000 (1)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Brodie Ziemer $70,000 (3)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Oscar Fisker Mølgaard $70,000 (2)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Luke Evangelista $70,000 (3)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Samuel Helenius $70,000 (1)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Nicolas Meloche $70,000 (2)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Raphael Lavoie $65,000 (1)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Blake Montgomery $65,000 (3)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Quinton Burns $60,000 (2)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Jamieson Rees $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Marcus Gidlöf $60,000 (3)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Helge Grans $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Bryce McConnell-Barker $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Sean Farrell $50,000 (2)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Juha Jatkola $50,000 (2)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Justus Annunen $50,000 (1)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Mathieu Cataford $50,000 (2)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Mats Lindgren $50,000 (1)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Erik Portillo $50,000 (1)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Martin Chromiak $50,000 (1)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Total Farm Players32
Salary Commitment
Year 14 : $2,300,000
Year 15 : $1,450,000
Year 16 : $930,000
Year 17 : $375,000
Salary Average Commitment
Year 14 : $128,000
Year 15 : $76,000
Year 16 : $44,000
Year 17 : $16,000

CAPE FEAR PROWLERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameAtlantic Arena
Level 1: 6000 - $100 - 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 - 1,978 - 98.89%
Farm Level 2: 1000 - $15 - 1,000 - 100.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,270,000
Year to Date Revenue$2,540,000
Farm
Home Games Left0
Average Attendance - %2,978 - 99.26%
Average Income per Game$84,224
Year to Date Revenue$505,345

Expense

Pro Players Total Salaries$49,235,761
Farm Players Total Salaries$3,175,325
Coaches Total Salaries$2,600,000
Luxury Taxe Total$951,954
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$435,191,547
Projected Bank Account$435,191,547

Pro Players Salaries

Jonathan Toews $3,843,750 (2)
-Salary Remaining : $549,107
-Salary Average : $0
-Salary Average Remaining : $0
Patrick Sharp $3,656,313 (2)
-Salary Remaining : $522,330
-Salary Average : $0
-Salary Average Remaining : $0
Victor Hedman $3,353,906 (5)
-Salary Remaining : $479,129
-Salary Average : $0
-Salary Average Remaining : $0
Elias Lindholm $3,080,000 (5)
-Salary Remaining : $440,000
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Sean Couturier $2,962,500 (5)
-Salary Remaining : $423,214
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Ryan Nugent-Hopkins $2,591,094 (4)
-Salary Remaining : $370,156
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Phil Kessel $2,584,780 (3)
-Salary Remaining : $369,254
-Salary Average : $0
-Salary Average Remaining : $0
Tage Thompson $2,512,500 (4)
-Salary Remaining : $358,929
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Vladimir Tarasenko $2,465,887 (2)
-Salary Remaining : $352,270
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Marc-Andre Fleury $2,446,625 (4)
-Salary Remaining : $349,518
-Salary Average : $0
-Salary Average Remaining : $0
Alex DeBrincat $2,339,750 (4)
-Salary Remaining : $334,250
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Eric Comrie $2,315,625 (5)
-Salary Remaining : $330,804
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Jonathan Drouin $2,000,000 (2)
-Salary Remaining : $285,714
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Dennis Wideman $1,849,000 (1)
-Salary Remaining : $264,143
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Rasmus Sandin $1,775,000 (5)
-Salary Remaining : $253,571
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Adam Larsson $1,671,000 (2)
-Salary Remaining : $238,714
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Mathieu Perreault $1,606,000 (4)
-Salary Remaining : $229,429
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Anton Stralman $1,432,031 (2)
-Salary Remaining : $204,576
-Salary Average : $40,000
-Salary Average Remaining : $5,714
John Carlson $1,275,000 (1)
-Salary Remaining : $182,143
-Salary Average : $0
-Salary Average Remaining : $0
Mattias Samuelsson $1,200,000 (5)
-Salary Remaining : $171,429
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Jack Quinn $825,000 (4)
-Salary Remaining : $117,857
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Bryan Little $800,000 (1)
-Salary Remaining : $114,286
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Marcus Johansson $650,000 (1)
-Salary Remaining : $92,857
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Total Pro Players23
Salary Commitment
Year 14 : $49,235,761
Year 15 : $44,661,761
Year 16 : $29,592,780
Year 17 : $27,008,000
Salary Average Commitment
Year 14 : $680,000
Year 15 : $560,000
Year 16 : $400,000
Year 17 : $400,000
Salary Cap with 1 Way Contract
Year 14 : $49,235,761
Year 15 : $44,661,761
Year 16 : $29,592,780
Year 17 : $27,008,000

Farm Players Salaries

Jonas Brodin $225,000 (3)
Salary Remaining : $32,143
Salary Average : $4,000
Salary Average Remaining : $571
Frederik Andersen $201,150 (2)
Salary Remaining : $28,736
Salary Average : $4,000
Salary Average Remaining : $571
Marcus Pettersson $165,150 (6)
Salary Remaining : $23,593
Salary Average : $4,000
Salary Average Remaining : $571
Christian Dvorak $133,300 (2)
Salary Remaining : $19,043
Salary Average : $4,000
Salary Average Remaining : $571
Filip Gustavsson $130,350 (6)
Salary Remaining : $18,621
Salary Average : $4,000
Salary Average Remaining : $571
Spencer Foo $120,000 (1)
Salary Remaining : $17,143
Salary Average : $4,000
Salary Average Remaining : $571
Sam Steel $104,625 (4)
Salary Remaining : $14,946
Salary Average : $4,000
Salary Average Remaining : $571
Wyatt Johnston $97,500 (5)
Salary Remaining : $13,929
Salary Average : $4,000
Salary Average Remaining : $571
Warren Foegele $90,750 (1)
Salary Remaining : $12,964
Salary Average : $4,000
Salary Average Remaining : $571
David Reinbacher $90,000 (2)
Salary Remaining : $12,857
Salary Average : $4,000
Salary Average Remaining : $571
Kevin Korchinski $90,000 (1)
Salary Remaining : $12,857
Salary Average : $4,000
Salary Average Remaining : $571
Pavel Mintyukov $90,000 (1)
Salary Remaining : $12,857
Salary Average : $4,000
Salary Average Remaining : $571
Liam Greentree $90,000 (3)
Salary Remaining : $12,857
Salary Average : $4,000
Salary Average Remaining : $571
Jiří Kulich $90,000 (1)
Salary Remaining : $12,857
Salary Average : $4,000
Salary Average Remaining : $571
Leo Carlsson $90,000 (2)
Salary Remaining : $12,857
Salary Average : $4,000
Salary Average Remaining : $571
Henry Mews $90,000 (3)
Salary Remaining : $12,857
Salary Average : $4,000
Salary Average Remaining : $571
Marco Rossi $87,500 (4)
Salary Remaining : $12,500
Salary Average : $4,000
Salary Average Remaining : $571
Tristan Luneau $80,000 (1)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Carson Rehkopf $80,000 (2)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Ville Koivunen $80,000 (5)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Trevor Connelly $80,000 (3)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Liam Öhgren $80,000 (1)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Oskar Olausson $80,000 (5)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Jagger Firkus $80,000 (1)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Ukko-Pekka Luukkonen $80,000 (2)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Leo Sahlin Wallenius $70,000 (3)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Colton Dach $70,000 (5)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Riley Kidney $70,000 (2)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Cody Ceci $60,000 (2)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Roby Järventie $60,000 (3)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Topi Niemelä $60,000 (3)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Vladislav Kamenev $60,000 (2)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Brandon Svoboda $50,000 (2)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Zac Jones $50,000 (1)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Total Farm Players34
Salary Commitment
Year 14 : $3,175,325
Year 15 : $2,404,575
Year 16 : $1,490,125
Year 17 : $815,125
Salary Average Commitment
Year 14 : $136,000
Year 15 : $100,000
Year 16 : $60,000
Year 17 : $32,000

CHICAGO CRUSHERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Death Trap
Level 1: 7000 - $100 - 7,000 - 100.00%
Level 2: 6000 - $70 - 5,477 - 91.29%
Level 3: 3000 - $40 - 2,873 - 95.77%
Level 4: 5000 - $30 - 5,000 - 100.00%
Luxury : 2000 - $175 - 1,731 - 86.57%
Total Capacity :23000
Farm
Farm Level 1: 3000 - $50 - 2,349 - 78.31%
Farm Level 2: 2000 - $30 - 1,406 - 70.32%
Farm Total Capacity :5000

Income

Home Games Left0
Average Attendance - %22,082 - 96.01%
Average Income per Game$1,651,317
Year to Date Revenue$4,953,950
Farm
Home Games Left0
Average Attendance - %3,756 - 75.11%
Average Income per Game$159,648
Year to Date Revenue$957,890

Expense

Pro Players Total Salaries$39,190,704
Farm Players Total Salaries$2,617,000
Coaches Total Salaries$2,975,000
Luxury Taxe Total$661,071
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$473,351,102
Projected Bank Account$473,351,102

Pro Players Salaries

Thomas Greiss $4,005,704 (6)
-Salary Remaining : $572,243
-Salary Average : $0
-Salary Average Remaining : $0
Jared Cowen $3,937,500 (6)
-Salary Remaining : $562,500
-Salary Average : $0
-Salary Average Remaining : $0
Mikko Rantanen $3,928,750 (6)
-Salary Remaining : $561,250
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Alexander Edler $2,812,500 (6)
-Salary Remaining : $401,786
-Salary Average : $0
-Salary Average Remaining : $0
Joel Farabee $2,668,750 (5)
-Salary Remaining : $381,250
-Salary Average : $40,000
-Salary Average Remaining : $5,714
David Pastrnak $2,500,000 (5)
-Salary Remaining : $357,143
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Jack Eichel $2,225,000 (3)
-Salary Remaining : $317,857
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Alexander Wennberg $2,012,500 (2)
-Salary Remaining : $287,500
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Rickard Rakell $1,905,000 (1)
-Salary Remaining : $272,143
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Boone Jenner $1,891,250 (4)
-Salary Remaining : $270,179
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Jake Guentzel $1,685,625 (3)
-Salary Remaining : $240,804
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Will Karlsson $1,650,000 (3)
-Salary Remaining : $235,714
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Mathew Dumba $1,418,125 (1)
-Salary Remaining : $202,589
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Morgan Frost $1,400,000 (5)
-Salary Remaining : $200,000
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Adrian Kempe $1,262,500 (1)
-Salary Remaining : $180,357
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Adam Fox $1,137,500 (3)
-Salary Remaining : $162,500
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Anthony Cirelli $750,000 (1)
-Salary Remaining : $107,143
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Brandon Carlo $750,000 (2)
-Salary Remaining : $107,143
-Salary Average : $40,000
-Salary Average Remaining : $5,714
John Marino $650,000 (1)
-Salary Remaining : $92,857
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Dustin Wolf $600,000 (3)
-Salary Remaining : $85,714
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Total Pro Players20
Salary Commitment
Year 14 : $39,190,704
Year 15 : $33,205,079
Year 16 : $30,442,579
Year 17 : $23,144,454
Salary Average Commitment
Year 14 : $680,000
Year 15 : $480,000
Year 16 : $400,000
Year 17 : $200,000
Salary Cap with 1 Way Contract
Year 14 : $39,190,704
Year 15 : $33,205,079
Year 16 : $30,442,579
Year 17 : $23,144,454

Farm Players Salaries

Keegan Kolesar $185,000 (1)
Salary Remaining : $26,429
Salary Average : $4,000
Salary Average Remaining : $571
Rasmus Asplund $177,500 (1)
Salary Remaining : $25,357
Salary Average : $4,000
Salary Average Remaining : $571
Olli Maatta $162,500 (1)
Salary Remaining : $23,214
Salary Average : $4,000
Salary Average Remaining : $571
Ilya Sorokin $120,000 (5)
Salary Remaining : $17,143
Salary Average : $4,000
Salary Average Remaining : $571
Connor Murphy $104,200 (1)
Salary Remaining : $14,886
Salary Average : $4,000
Salary Average Remaining : $571
Brady Skjei $93,400 (1)
Salary Remaining : $13,343
Salary Average : $4,000
Salary Average Remaining : $571
Charlie Coyle $93,000 (3)
Salary Remaining : $13,286
Salary Average : $4,000
Salary Average Remaining : $571
Tomas Tatar $92,000 (1)
Salary Remaining : $13,143
Salary Average : $4,000
Salary Average Remaining : $571
Brandon Montour $89,500 (3)
Salary Remaining : $12,786
Salary Average : $4,000
Salary Average Remaining : $571
Oliver Bjorkstrand $80,000 (2)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Ville Husso $75,000 (1)
Salary Remaining : $10,714
Salary Average : $4,000
Salary Average Remaining : $571
Kevin Bahl $71,500 (1)
Salary Remaining : $10,214
Salary Average : $4,000
Salary Average Remaining : $571
Egor Sokolov $70,900 (1)
Salary Remaining : $10,129
Salary Average : $4,000
Salary Average Remaining : $571
Nils Lundkvist $65,000 (1)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Dylan MacKinnon $62,500 (2)
Salary Remaining : $8,929
Salary Average : $4,000
Salary Average Remaining : $571
William Strömgren $60,000 (3)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
AJ Greer $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Mitchell Stephens $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Martin Frk $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Josh Mahura $60,000 (2)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Ivan Prosvetov $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Gustav Olofsson $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Noel Fransén $60,000 (3)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Morgan Geekie $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
J.T. Compher $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Justin Ertel $60,000 (3)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
William Carrier $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Ondrej Becher $60,000 (3)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Roman Schmidt $60,000 (3)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Riley Sheahan $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Matt Nieto $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Matthew Phillips $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
David Farrance $55,000 (1)
Salary Remaining : $7,857
Salary Average : $4,000
Salary Average Remaining : $571
Total Farm Players33
Salary Commitment
Year 14 : $2,617,000
Year 15 : $805,000
Year 16 : $602,500
Year 17 : $120,000
Salary Average Commitment
Year 14 : $132,000
Year 15 : $44,000
Year 16 : $32,000
Year 17 : $4,000

COLORADO WOLVES



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Den
Level 1: 6000 - $120 - 5,499 - 91.64%
Level 2: 5000 - $70 - 5,000 - 100.00%
Level 3: 2000 - $50 - 2,000 - 100.00%
Level 4: 4000 - $40 - 3,573 - 89.33%
Luxury : 1000 - $300 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,977 - 98.85%
Farm Level 2: 1000 - $25 - 796 - 79.60%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,072 - 94.84%
Average Income per Game$1,552,773
Year to Date Revenue$4,658,320
Farm
Home Games Left0
Average Attendance - %2,773 - 92.43%
Average Income per Game$89,095
Year to Date Revenue$623,665

Expense

Pro Players Total Salaries$28,641,532
Farm Players Total Salaries$2,380,450
Coaches Total Salaries$2,612,400
Luxury Taxe Total$523,590
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$534,226,491
Projected Bank Account$534,226,491

Pro Players Salaries

Nick Schmaltz $3,480,313 (6)
-Salary Remaining : $497,188
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Carl Gunnarsson $2,524,500 (3)
-Salary Remaining : $360,643
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Kyle Connor $2,262,500 (4)
-Salary Remaining : $323,214
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Travis Konecny $1,946,250 (4)
-Salary Remaining : $278,036
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Matt Murray $1,709,844 (2)
-Salary Remaining : $244,263
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Samu Perhonen $1,678,500 (6)
-Salary Remaining : $239,786
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Shea Theodore $1,565,000 (2)
-Salary Remaining : $223,571
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Nick Ritchie $1,443,750 (6)
-Salary Remaining : $206,250
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Dougie Hamilton $1,359,375 (3)
-Salary Remaining : $194,196
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Jordan Schmaltz $1,219,000 (4)
-Salary Remaining : $174,143
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Jesse Puljujarvi $1,213,500 (5)
-Salary Remaining : $173,357
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Alex Galchenyuk $1,200,000 (5)
-Salary Remaining : $171,429
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Emile Poirier $1,100,000 (5)
-Salary Remaining : $157,143
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Kailer Yamamoto $1,046,250 (5)
-Salary Remaining : $149,464
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Yakov Trenin $938,500 (2)
-Salary Remaining : $134,071
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Victor Rask $935,500 (4)
-Salary Remaining : $133,643
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Jason Dickinson $843,750 (2)
-Salary Remaining : $120,536
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Connor McMichael $825,000 (3)
-Salary Remaining : $117,857
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Mason Lohrei $700,000 (4)
-Salary Remaining : $100,000
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Jacob Bernard-Docker $650,000 (2)
-Salary Remaining : $92,857
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Total Pro Players20
Salary Commitment
Year 14 : $28,641,532
Year 15 : $28,641,532
Year 16 : $22,934,438
Year 17 : $18,225,563
Salary Average Commitment
Year 14 : $800,000
Year 15 : $800,000
Year 16 : $600,000
Year 17 : $480,000
Salary Cap with 1 Way Contract
Year 14 : $28,641,532
Year 15 : $28,641,532
Year 16 : $22,934,438
Year 17 : $18,225,563

Farm Players Salaries

Matt Puempel $100,000 (1)
Salary Remaining : $14,286
Salary Average : $4,000
Salary Average Remaining : $571
Sam Morin $93,750 (1)
Salary Remaining : $13,393
Salary Average : $4,000
Salary Average Remaining : $571
Carter Yakemchuk $90,000 (3)
Salary Remaining : $12,857
Salary Average : $4,000
Salary Average Remaining : $571
Oliver Bonk $90,000 (2)
Salary Remaining : $12,857
Salary Average : $4,000
Salary Average Remaining : $571
Zack Bolduc $90,000 (5)
Salary Remaining : $12,857
Salary Average : $4,000
Salary Average Remaining : $571
Carson Lambos $90,000 (5)
Salary Remaining : $12,857
Salary Average : $4,000
Salary Average Remaining : $571
Brayden Tracey $82,100 (1)
Salary Remaining : $11,729
Salary Average : $4,000
Salary Average Remaining : $571
Zachary L'Heureux $80,000 (2)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Yaroslav Askarov $80,000 (4)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Cole Beaudoin $80,000 (3)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Calum Ritchie $80,000 (2)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Damon Severson $80,000 (1)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Olen Zellweger $80,000 (5)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Martin Kaut $77,500 (2)
Salary Remaining : $11,071
Salary Average : $4,000
Salary Average Remaining : $571
Jay O'Brien $75,000 (2)
Salary Remaining : $10,714
Salary Average : $4,000
Salary Average Remaining : $571
Antti Tuomisto $72,400 (1)
Salary Remaining : $10,343
Salary Average : $4,000
Salary Average Remaining : $571
Filip Johansson $72,200 (1)
Salary Remaining : $10,314
Salary Average : $4,000
Salary Average Remaining : $571
Carter George $70,000 (3)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Julius Miettinen $70,000 (3)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Martin Mišiak $70,000 (2)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Tyler Kleven $70,000 (2)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Artem Duda $70,000 (1)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Ryan O'Rourke $70,000 (2)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Ethan Gauthier $70,000 (2)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Ryan Suzuki $67,500 (3)
Salary Remaining : $9,643
Salary Average : $4,000
Salary Average Remaining : $571
Erik Cernak $65,000 (2)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Kirill Ustimenko $65,000 (1)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
William Whitelaw $60,000 (2)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Christopher Pelosi $60,000 (3)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Dmitri Kuzmin $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Alexander Perevalov $50,000 (1)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Konnor Smith $50,000 (2)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Total Farm Players32
Salary Commitment
Year 14 : $2,380,450
Year 15 : $1,635,000
Year 16 : $777,500
Year 17 : $340,000
Salary Average Commitment
Year 14 : $128,000
Year 15 : $88,000
Year 16 : $40,000
Year 17 : $16,000

COQUITLAM KNIGHTS



Arena Capacity - Ticket Price
Attendance - %

Arena NameCoquitlam Oakridge Hockey Arena
Level 1: 6000 - $100 - 6,000 - 100.00%
Level 2: 5000 - $65 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $30 - 4,000 - 100.00%
Luxury : 1000 - $225 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $40 - 0 - 0.00%
Farm Level 2: 1000 - $20 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,350,000
Year to Date Revenue$6,750,000
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$36,407,000
Farm Players Total Salaries$2,312,450
Coaches Total Salaries$2,349,400
Luxury Taxe Total$637,076
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$427,363,479
Projected Bank Account$427,363,479

Pro Players Salaries

Nikolaj Ehlers $3,958,625 (6)
-Salary Remaining : $565,518
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Seth Jones $3,020,625 (4)
-Salary Remaining : $431,518
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Alec Martinez $2,500,000 (3)
-Salary Remaining : $357,143
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Pierre-Luc Dubois $2,475,000 (5)
-Salary Remaining : $353,571
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Tomas Hertl $2,444,500 (2)
-Salary Remaining : $349,214
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Brady Tkachuk $2,275,000 (4)
-Salary Remaining : $325,000
-Salary Average : $40,000
-Salary Average Remaining : $5,714
John Klingberg $2,125,500 (6)
-Salary Remaining : $303,643
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Tristan Jarry $1,863,875 (5)
-Salary Remaining : $266,268
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Kasperi Kapanen $1,825,000 (2)
-Salary Remaining : $260,714
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Nikita Zadorov $1,805,625 (5)
-Salary Remaining : $257,946
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Charlie McAvoy $1,687,500 (5)
-Salary Remaining : $241,071
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Sebastian Collberg $1,283,750 (2)
-Salary Remaining : $183,393
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Sam Kurker $1,200,000 (3)
-Salary Remaining : $171,429
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Travis Hamonic $1,200,000 (3)
-Salary Remaining : $171,429
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Nicklas Jensen $1,128,000 (2)
-Salary Remaining : $161,143
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Jayce Hawryluk $1,078,000 (2)
-Salary Remaining : $154,000
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Lias Andersson $980,000 (4)
-Salary Remaining : $140,000
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Karl Alzner $965,000 (3)
-Salary Remaining : $137,857
-Salary Average : $0
-Salary Average Remaining : $0
Pyotr Kochetkov $941,000 (3)
-Salary Remaining : $134,429
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Connor Bedard $900,000 (2)
-Salary Remaining : $128,571
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Jack Roslovic $750,000 (3)
-Salary Remaining : $107,143
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Total Pro Players21
Salary Commitment
Year 14 : $36,407,000
Year 15 : $36,407,000
Year 16 : $27,747,750
Year 17 : $20,191,750
Salary Average Commitment
Year 14 : $800,000
Year 15 : $800,000
Year 16 : $560,000
Year 17 : $360,000
Salary Cap with 1 Way Contract
Year 14 : $36,407,000
Year 15 : $36,407,000
Year 16 : $27,747,750
Year 17 : $20,191,750

Farm Players Salaries

Sam Poulin $122,500 (4)
Salary Remaining : $17,500
Salary Average : $4,000
Salary Average Remaining : $571
Ty Dellandrea $122,500 (3)
Salary Remaining : $17,500
Salary Average : $4,000
Salary Average Remaining : $571
Phil Grubauer $100,000 (1)
Salary Remaining : $14,286
Salary Average : $4,000
Salary Average Remaining : $571
Derek Forbort $91,750 (2)
Salary Remaining : $13,107
Salary Average : $4,000
Salary Average Remaining : $571
Gabriel Bourque $90,700 (2)
Salary Remaining : $12,957
Salary Average : $4,000
Salary Average Remaining : $571
Shane Wright $90,000 (1)
Salary Remaining : $12,857
Salary Average : $4,000
Salary Average Remaining : $571
Cole Sillinger $90,000 (3)
Salary Remaining : $12,857
Salary Average : $4,000
Salary Average Remaining : $571
Fabian Lysell $90,000 (2)
Salary Remaining : $12,857
Salary Average : $4,000
Salary Average Remaining : $571
Berkly Catton $90,000 (3)
Salary Remaining : $12,857
Salary Average : $4,000
Salary Average Remaining : $571
Justin Barron $80,000 (2)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Dean Letourneau $80,000 (3)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Nathan Gaucher $80,000 (1)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Emil Heineman $70,000 (2)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Anton Wahlberg $70,000 (2)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Matt Clark $70,000 (3)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Christian Kyrou $70,000 (1)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Emil Andrae $70,000 (2)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Ethan Procyszyn $70,000 (3)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Adam Jecho $65,000 (3)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Tyler Brennan $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Gabriel Gagne $60,000 (3)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Alexander Alexeyev $60,000 (3)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Jack Pridham $60,000 (3)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Yan Kuznetsov $60,000 (2)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Dillon Heatherington $60,000 (2)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Leevi Merilainen $60,000 (2)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Filip Nordberg $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Ty Nelson $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Nick Lardis $60,000 (2)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Devin Kaplan $50,000 (1)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Juraj Pekarcik $50,000 (2)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Total Farm Players31
Salary Commitment
Year 14 : $2,312,450
Year 15 : $1,742,450
Year 16 : $890,000
Year 17 : $122,500
Salary Average Commitment
Year 14 : $124,000
Year 15 : $92,000
Year 16 : $44,000
Year 17 : $4,000

DETROIT RED WINGS



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Joe
Level 1: 6000 - $125 - 0 - 0.00%
Level 2: 5000 - $75 - 0 - 0.00%
Level 3: 2000 - $40 - 0 - 0.00%
Level 4: 4000 - $30 - 0 - 0.00%
Luxury : 1000 - $250 - 0 - 0.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,966 - 98.32%
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 - %2,966 - 98.88%
Average Income per Game$83,822
Year to Date Revenue$251,465

Expense

Pro Players Total Salaries$34,938,668
Farm Players Total Salaries$2,549,250
Coaches Total Salaries$2,001,000
Luxury Taxe Total$632,013
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0
Current Bank Account$255,426,960
Projected Bank Account$255,426,960

Pro Players Salaries

Anze Kopitar $2,909,500 (3)
-Salary Remaining : $415,643
-Salary Average : $0
-Salary Average Remaining : $0
Morgan Rielly $2,857,031 (4)
-Salary Remaining : $408,147
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Jason Robertson $2,400,000 (5)
-Salary Remaining : $342,857
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Taylor Hall $2,388,750 (3)
-Salary Remaining : $341,250
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Artem Anisimov $2,360,798 (3)
-Salary Remaining : $337,257
-Salary Average : $0
-Salary Average Remaining : $0
Noah Hanifin $2,298,688 (5)
-Salary Remaining : $328,384
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Owen Tippett $2,125,000 (5)
-Salary Remaining : $303,571
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Carey Price $1,824,000 (3)
-Salary Remaining : $260,571
-Salary Average : $0
-Salary Average Remaining : $0
Boo Nieves $1,750,000 (5)
-Salary Remaining : $250,000
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Nail Yakupov $1,619,625 (4)
-Salary Remaining : $231,375
-Salary Average : $0
-Salary Average Remaining : $0
Jason Zucker $1,391,250 (3)
-Salary Remaining : $198,750
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Nikita Scherbak $1,356,750 (5)
-Salary Remaining : $193,821
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Mikhail Grigorenko $1,296,338 (4)
-Salary Remaining : $185,191
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Michael Stone $1,121,875 (3)
-Salary Remaining : $160,268
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Adam Clendening $1,067,313 (2)
-Salary Remaining : $152,473
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Madison Bowey $1,056,250 (1)
-Salary Remaining : $150,893
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Julius Honka $1,007,500 (1)
-Salary Remaining : $143,929
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Michael Dal Colle $1,000,000 (1)
-Salary Remaining : $142,857
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Tyler Wotherspoon $933,000 (1)
-Salary Remaining : $133,286
-Salary Average : $40,000
-Salary Average Remaining : $5,714
A. J. Spellacy $600,000 (3)
-Salary Remaining : $85,714
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Nick Bjugstad $600,000 (1)
-Salary Remaining : $85,714
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Max Jones $600,000 (3)
-Salary Remaining : $85,714
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Konstantin Barulin $375,000 (4)
-Salary Remaining : $53,571
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Total Pro Players23
Salary Commitment
Year 14 : $34,938,668
Year 15 : $30,341,918
Year 16 : $29,274,605
Year 17 : $16,078,432
Salary Average Commitment
Year 14 : $760,000
Year 15 : $560,000
Year 16 : $520,000
Year 17 : $320,000
Salary Cap with 1 Way Contract
Year 14 : $34,938,668
Year 15 : $30,341,918
Year 16 : $29,274,605
Year 17 : $16,078,432

Farm Players Salaries

Felix Sandstrom $200,000 (3)
Salary Remaining : $28,571
Salary Average : $4,000
Salary Average Remaining : $571
Ian McCoshen $119,700 (3)
Salary Remaining : $17,100
Salary Average : $4,000
Salary Average Remaining : $571
Kieffer Bellows $110,000 (3)
Salary Remaining : $15,714
Salary Average : $4,000
Salary Average Remaining : $571
Dylan McIlrath $95,100 (2)
Salary Remaining : $13,586
Salary Average : $4,000
Salary Average Remaining : $571
Alex Formenton $93,750 (3)
Salary Remaining : $13,393
Salary Average : $4,000
Salary Average Remaining : $571
Alexander Volkov $90,700 (3)
Salary Remaining : $12,957
Salary Average : $4,000
Salary Average Remaining : $571
Nate Danielson $90,000 (2)
Salary Remaining : $12,857
Salary Average : $4,000
Salary Average Remaining : $571
Oliver Moore $90,000 (2)
Salary Remaining : $12,857
Salary Average : $4,000
Salary Average Remaining : $571
Patrik Hamrla $80,000 (4)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Xavier Bourgault $80,000 (5)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Marek Vanacker $80,000 (3)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Reid Schaefer $80,000 (1)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Egor Zamula $77,500 (4)
Salary Remaining : $11,071
Salary Average : $4,000
Salary Average Remaining : $571
Noel Gunler $70,000 (2)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Tanner Howe $70,000 (3)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Elias Salomonsson $70,000 (1)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Mattias Hävelid $70,000 (1)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Nicholas Robertson $67,500 (2)
Salary Remaining : $9,643
Salary Average : $4,000
Salary Average Remaining : $571
Mads Sogaard $65,000 (2)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Ryan Johnson $65,000 (1)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Will Skahan $65,000 (3)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Philip Tomasino $65,000 (1)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Aleksi Heponiemi $65,000 (1)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Zayde Wisdom $60,000 (4)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Joel Blomqvist $60,000 (2)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Hoyt Stanley $60,000 (2)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Jakub Zboril $60,000 (4)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Dillion Hamaliuk $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Paul Ludwinski $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Matt Robertson $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Noah Dower Nilsson $60,000 (2)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Joni Jurmo $60,000 (3)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Ludwig Persson $50,000 (1)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Total Farm Players33
Salary Commitment
Year 14 : $2,549,250
Year 15 : $1,904,250
Year 16 : $1,246,650
Year 17 : $357,500
Salary Average Commitment
Year 14 : $132,000
Year 15 : $92,000
Year 16 : $56,000
Year 17 : $20,000

EDMONTON BUSCHWACKERS



Arena Capacity - Ticket Price
Attendance - %

Arena Name99 Park
Level 1: 6000 - $100 - 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$34,662,110
Farm Players Total Salaries$3,082,000
Coaches Total Salaries$2,202,000
Luxury Taxe Total$670,938
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$481,579,829
Projected Bank Account$481,579,829

Pro Players Salaries

Kyle Turris $3,926,485 (5)
-Salary Remaining : $560,926
-Salary Average : $0
-Salary Average Remaining : $0
Matthew Tkachuk $3,264,844 (5)
-Salary Remaining : $466,406
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Cam Fowler $2,857,031 (3)
-Salary Remaining : $408,147
-Salary Average : $0
-Salary Average Remaining : $0
Carter Hart $2,812,500 (4)
-Salary Remaining : $401,786
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Mikhail Sergachev $2,712,500 (5)
-Salary Remaining : $387,500
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Simon Holmström $2,215,750 (5)
-Salary Remaining : $316,536
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Filip Chytil $2,000,000 (5)
-Salary Remaining : $285,714
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Zach Boychuk $1,958,000 (1)
-Salary Remaining : $279,714
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Auston Matthews $1,947,500 (3)
-Salary Remaining : $278,214
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Barrett Hayton $1,775,000 (5)
-Salary Remaining : $253,571
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Marc Staal $1,410,000 (2)
-Salary Remaining : $201,429
-Salary Average : $0
-Salary Average Remaining : $0
Jujhar Khaira $1,210,000 (2)
-Salary Remaining : $172,857
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Stefan Elliott $1,200,000 (5)
-Salary Remaining : $171,429
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Darnell Nurse $975,000 (2)
-Salary Remaining : $139,286
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Frederik Gauthier $877,500 (1)
-Salary Remaining : $125,357
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Devante Smith-Pelly $800,000 (2)
-Salary Remaining : $114,286
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Wade Allison $770,000 (3)
-Salary Remaining : $110,000
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Conor Timmins $750,000 (1)
-Salary Remaining : $107,143
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Marc-Olivier Roy $600,000 (3)
-Salary Remaining : $85,714
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Olivier Rodrigue $600,000 (3)
-Salary Remaining : $85,714
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Total Pro Players20
Salary Commitment
Year 14 : $34,662,110
Year 15 : $31,076,610
Year 16 : $26,681,610
Year 17 : $19,907,079
Salary Average Commitment
Year 14 : $680,000
Year 15 : $560,000
Year 16 : $440,000
Year 17 : $280,000
Salary Cap with 1 Way Contract
Year 14 : $34,662,110
Year 15 : $31,076,610
Year 16 : $26,681,610
Year 17 : $19,907,079

Farm Players Salaries

Ryan Murphy $200,000 (4)
Salary Remaining : $28,571
Salary Average : $4,000
Salary Average Remaining : $571
Anthony Stolarz $142,500 (5)
Salary Remaining : $20,357
Salary Average : $4,000
Salary Average Remaining : $571
Zach Budish $140,000 (3)
Salary Remaining : $20,000
Salary Average : $4,000
Salary Average Remaining : $571
Max Friberg $127,500 (3)
Salary Remaining : $18,214
Salary Average : $4,000
Salary Average Remaining : $571
Alexandar Georgiev $120,000 (2)
Salary Remaining : $17,143
Salary Average : $4,000
Salary Average Remaining : $571
Xavier Ouellet $120,000 (5)
Salary Remaining : $17,143
Salary Average : $4,000
Salary Average Remaining : $571
Ryan McLeod $94,300 (4)
Salary Remaining : $13,471
Salary Average : $4,000
Salary Average Remaining : $571
Quinton Howden $92,800 (1)
Salary Remaining : $13,257
Salary Average : $4,000
Salary Average Remaining : $571
Brock McGinn $91,000 (1)
Salary Remaining : $13,000
Salary Average : $4,000
Salary Average Remaining : $571
Tyler Boucher $90,000 (5)
Salary Remaining : $12,857
Salary Average : $4,000
Salary Average Remaining : $571
Artyom Levshunov $90,000 (3)
Salary Remaining : $12,857
Salary Average : $4,000
Salary Average Remaining : $571
Topias Leinonen $80,000 (1)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Keegan Lowe $80,000 (1)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Ilya Protas $80,000 (3)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Otto Stenberg $80,000 (2)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Liam Foudy $80,000 (1)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Niklas Kokko $70,000 (1)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Andrew Gibson $70,000 (2)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Ryan Chesley $70,000 (1)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Lucas Pettersson $70,000 (3)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Theodor Niederbach $70,000 (2)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Daniil Chayka $70,000 (3)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Rasmus Kumpulainen $70,000 (2)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Roni Hirvonen $68,600 (4)
Salary Remaining : $9,800
Salary Average : $4,000
Salary Average Remaining : $571
Samuel Fagemo $65,300 (3)
Salary Remaining : $9,329
Salary Average : $4,000
Salary Average Remaining : $571
Maxim Massé $65,000 (3)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Caleb Jones $65,000 (2)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Jack Finley $60,000 (3)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Ville Pokka $60,000 (5)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Yegor Zavragin $60,000 (2)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Elias Nils Pettersson $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Oliver Johansson $60,000 (3)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Brett Berard $60,000 (3)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Melvin Fernström $60,000 (3)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Quinn Olson $50,000 (1)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Drew Fortescue $50,000 (2)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Conner Bleackley $50,000 (2)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Anton Johansson $50,000 (1)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Total Farm Players38
Salary Commitment
Year 14 : $3,082,000
Year 15 : $2,358,200
Year 16 : $1,723,200
Year 17 : $775,400
Salary Average Commitment
Year 14 : $152,000
Year 15 : $112,000
Year 16 : $76,000
Year 17 : $28,000

HALIFAX HIGHLANDERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameHalf Moon House
Level 1: 6700 - $139 - 6,024 - 89.92%
Level 2: 5700 - $89 - 5,364 - 94.10%
Level 3: 2200 - $69 - 2,016 - 91.62%
Level 4: 4200 - $58 - 3,603 - 85.79%
Luxury : 1700 - $299 - 1,301 - 76.51%
Total Capacity :20500
Farm
Farm Level 1: 2000 - $35 - 1,983 - 99.13%
Farm Level 2: 1000 - $18 - 973 - 97.34%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,307 - 89.30%
Average Income per Game$1,824,615
Year to Date Revenue$16,421,537
Farm
Home Games Left0
Average Attendance - %2,956 - 98.54%
Average Income per Game$86,915
Year to Date Revenue$782,238

Expense

Pro Players Total Salaries$41,402,860
Farm Players Total Salaries$2,937,800
Coaches Total Salaries$2,308,000
Luxury Taxe Total$729,488
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$578,692,831
Projected Bank Account$578,692,831

Pro Players Salaries

Sidney Crosby $3,507,485 (4)
-Salary Remaining : $501,069
-Salary Average : $0
-Salary Average Remaining : $0
Jacob Markstrom $3,230,000 (5)
-Salary Remaining : $461,429
-Salary Average : $0
-Salary Average Remaining : $0
Connor McDavid $3,213,750 (3)
-Salary Remaining : $459,107
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Nathan Horton $2,717,500 (6)
-Salary Remaining : $388,214
-Salary Average : $0
-Salary Average Remaining : $0
Mike Green $2,500,000 (5)
-Salary Remaining : $357,143
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Elias Pettersson $2,406,250 (6)
-Salary Remaining : $343,750
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Rasmus Dahlin $2,325,000 (5)
-Salary Remaining : $332,143
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Kari Lehtonen $2,094,000 (3)
-Salary Remaining : $299,143
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Kirby Dach $2,000,000 (6)
-Salary Remaining : $285,714
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Wojtek Wolski $1,910,000 (4)
-Salary Remaining : $272,857
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Leon Draisaitl $1,900,000 (3)
-Salary Remaining : $271,429
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Andrei Svechnikov $1,875,000 (4)
-Salary Remaining : $267,857
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Jacob Josefson $1,802,000 (2)
-Salary Remaining : $257,429
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Erik Brännström $1,750,000 (6)
-Salary Remaining : $250,000
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Brett Pesce $1,523,750 (4)
-Salary Remaining : $217,679
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Tom Wilson $1,184,625 (1)
-Salary Remaining : $169,232
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Zac Rinaldo $937,500 (5)
-Salary Remaining : $133,929
-Salary Average : $0
-Salary Average Remaining : $0
Arber Xhekaj $800,000 (1)
-Salary Remaining : $114,286
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Moritz Seider $750,000 (3)
-Salary Remaining : $107,143
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Keven Veilleux $676,000 (1)
-Salary Remaining : $96,571
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Jay Rosehill $600,000 (4)
-Salary Remaining : $85,714
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Radko Gudas $600,000 (1)
-Salary Remaining : $85,714
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Matt Rempe $600,000 (2)
-Salary Remaining : $85,714
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Adam Klapka $500,000 (2)
-Salary Remaining : $71,429
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Total Pro Players24
Salary Commitment
Year 14 : $41,402,860
Year 15 : $38,142,235
Year 16 : $35,240,235
Year 17 : $27,282,485
Salary Average Commitment
Year 14 : $800,000
Year 15 : $640,000
Year 16 : $520,000
Year 17 : $360,000
Salary Cap with 1 Way Contract
Year 14 : $41,402,860
Year 15 : $38,142,235
Year 16 : $35,240,235
Year 17 : $27,282,485

Farm Players Salaries

Ales Hemsky $181,825 (2)
Salary Remaining : $25,975
Salary Average : $4,000
Salary Average Remaining : $571
Joe Colborne $125,000 (1)
Salary Remaining : $17,857
Salary Average : $4,000
Salary Average Remaining : $571
Roman Tesliuk $124,000 (3)
Salary Remaining : $17,714
Salary Average : $4,000
Salary Average Remaining : $571
Valeri Nichushkin $120,000 (5)
Salary Remaining : $17,143
Salary Average : $4,000
Salary Average Remaining : $571
David Van Der Gulik $117,500 (3)
Salary Remaining : $16,786
Salary Average : $4,000
Salary Average Remaining : $571
Nikita Tryamkin $112,900 (1)
Salary Remaining : $16,129
Salary Average : $4,000
Salary Average Remaining : $571
Masi Marjamaki $111,250 (3)
Salary Remaining : $15,893
Salary Average : $4,000
Salary Average Remaining : $571
Seth Ambroz $111,000 (1)
Salary Remaining : $15,857
Salary Average : $4,000
Salary Average Remaining : $571
Theo Peckham $103,400 (1)
Salary Remaining : $14,771
Salary Average : $4,000
Salary Average Remaining : $571
Libor Hajek $99,900 (3)
Salary Remaining : $14,271
Salary Average : $4,000
Salary Average Remaining : $571
Mason McDonald $97,500 (3)
Salary Remaining : $13,929
Salary Average : $4,000
Salary Average Remaining : $571
Ryan Hartman $90,625 (2)
Salary Remaining : $12,946
Salary Average : $4,000
Salary Average Remaining : $571
Terik Parascak $90,000 (3)
Salary Remaining : $12,857
Salary Average : $4,000
Salary Average Remaining : $571
Cutter Gauthier $90,000 (1)
Salary Remaining : $12,857
Salary Average : $4,000
Salary Average Remaining : $571
Jack Studnicka $86,400 (1)
Salary Remaining : $12,343
Salary Average : $4,000
Salary Average Remaining : $571
Tyson Barrie $86,000 (3)
Salary Remaining : $12,286
Salary Average : $4,000
Salary Average Remaining : $571
Sami Vatanen $82,500 (1)
Salary Remaining : $11,786
Salary Average : $4,000
Salary Average Remaining : $571
Seamus Casey $80,000 (1)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Prokhor Poltapov $80,000 (5)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Alfons Freij $80,000 (3)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Veini Vehviläinen $78,000 (2)
Salary Remaining : $11,143
Salary Average : $4,000
Salary Average Remaining : $571
Jack Berglund $70,000 (3)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Adam Sýkora $70,000 (1)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Quentin Miller $65,000 (3)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Eetu Tuulola $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Otto Salin $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Tristan Bertucci $60,000 (2)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Tristan Lennox $60,000 (5)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Jonathan Kovacevic $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Mikko Kokkonen $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Miroslav Satan Jr $60,000 (3)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Olof Lindbom $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Lukas Parik $55,000 (1)
Salary Remaining : $7,857
Salary Average : $4,000
Salary Average Remaining : $571
Jack Sparkes $50,000 (2)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Total Farm Players34
Salary Commitment
Year 14 : $2,937,800
Year 15 : $1,721,600
Year 16 : $1,261,150
Year 17 : $260,000
Salary Average Commitment
Year 14 : $136,000
Year 15 : $76,000
Year 16 : $56,000
Year 17 : $12,000

HAWAII TYPHOON



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Lagoon
Level 1: 7000 - $100 - 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$31,737,869
Farm Players Total Salaries$2,838,431
Coaches Total Salaries$2,895,000
Luxury Taxe Total$673,821
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$474,595,117
Projected Bank Account$474,595,117

Pro Players Salaries

Jesper Boqvist $2,773,650 (4)
-Salary Remaining : $396,236
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Oscar Moller $2,118,000 (2)
-Salary Remaining : $302,571
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Drayson Bowman $2,110,000 (2)
-Salary Remaining : $301,429
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Ivan Provorov $2,100,000 (3)
-Salary Remaining : $300,000
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Jonathan Bernier $2,017,969 (3)
-Salary Remaining : $288,281
-Salary Average : $0
-Salary Average Remaining : $0
Alexander Burmistrov $2,000,000 (2)
-Salary Remaining : $285,714
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Denis Gurianov $1,628,000 (3)
-Salary Remaining : $232,571
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Logan Stanley $1,612,500 (4)
-Salary Remaining : $230,357
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Ryan Poehling $1,487,500 (5)
-Salary Remaining : $212,500
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Oscar Klefbom $1,406,250 (5)
-Salary Remaining : $200,893
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Logan Cooley $1,350,000 (6)
-Salary Remaining : $192,857
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Jamie Oleksiak $1,224,000 (1)
-Salary Remaining : $174,857
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Scott Glennie $1,200,000 (2)
-Salary Remaining : $171,429
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Vitek Vanecek $1,200,000 (2)
-Salary Remaining : $171,429
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Andrew Mangiapane $1,050,000 (4)
-Salary Remaining : $150,000
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Matty Beniers $950,000 (5)
-Salary Remaining : $135,714
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Brandt Clarke $900,000 (5)
-Salary Remaining : $128,571
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Dylan Guenther $900,000 (5)
-Salary Remaining : $128,571
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Jake McCabe $810,000 (2)
-Salary Remaining : $115,714
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Trevor Zegras $800,000 (3)
-Salary Remaining : $114,286
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Seth Jarvis $800,000 (4)
-Salary Remaining : $114,286
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Dylan Olsen $700,000 (2)
-Salary Remaining : $100,000
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Josh Jacobs $600,000 (1)
-Salary Remaining : $85,714
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Total Pro Players23
Salary Commitment
Year 14 : $31,737,869
Year 15 : $29,913,869
Year 16 : $19,775,869
Year 17 : $13,229,900
Salary Average Commitment
Year 14 : $880,000
Year 15 : $800,000
Year 16 : $520,000
Year 17 : $400,000
Salary Cap with 1 Way Contract
Year 14 : $31,737,869
Year 15 : $29,913,869
Year 16 : $19,775,869
Year 17 : $13,229,900

Farm Players Salaries

Marko Dano $134,631 (3)
Salary Remaining : $19,233
Salary Average : $4,000
Salary Average Remaining : $571
Samuel Ersson $125,000 (6)
Salary Remaining : $17,857
Salary Average : $4,000
Salary Average Remaining : $571
Nicolas Petan $101,400 (2)
Salary Remaining : $14,486
Salary Average : $4,000
Salary Average Remaining : $571
Macklin Celebrini $90,000 (3)
Salary Remaining : $12,857
Salary Average : $4,000
Salary Average Remaining : $571
Adam Fantilli $90,000 (2)
Salary Remaining : $12,857
Salary Average : $4,000
Salary Average Remaining : $571
Matt Savoie $90,000 (1)
Salary Remaining : $12,857
Salary Average : $4,000
Salary Average Remaining : $571
Matthew Wood $90,000 (2)
Salary Remaining : $12,857
Salary Average : $4,000
Salary Average Remaining : $571
Juuso Pärssinen $89,700 (1)
Salary Remaining : $12,814
Salary Average : $4,000
Salary Average Remaining : $571
Lukas Reichel $87,500 (4)
Salary Remaining : $12,500
Salary Average : $4,000
Salary Average Remaining : $571
Quentin Musty $80,000 (2)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Theo Lindstein $80,000 (2)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Ivan Miroshnichenko $80,000 (1)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Matthew Knies $80,000 (5)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Tarin Smith $80,000 (3)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Sam Montembeault $70,200 (1)
Salary Remaining : $10,029
Salary Average : $4,000
Salary Average Remaining : $571
Cameron Whynot $70,000 (5)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Michael Del Zotto $70,000 (2)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Ryan Greene $70,000 (1)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Ryder Ritchie $70,000 (3)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Jett Woo $65,000 (1)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Matvei Shuravin $65,000 (3)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Akil Thomas $65,000 (2)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Luke Misa $65,000 (3)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Jan Jenik $65,000 (1)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Devon Levi $60,000 (4)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
T.J. Brodie $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Tomas Jurco $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Jeremy Morin $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Beau Akey $60,000 (2)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Calle Odelius $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Julius Bergman $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Ty Voit $60,000 (5)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Haakon Hänelt $60,000 (5)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Jack Drury $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Patrice Cormier $60,000 (2)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Joel Hofer $55,000 (3)
Salary Remaining : $7,857
Salary Average : $4,000
Salary Average Remaining : $571
Cam Squires $50,000 (2)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Mikhail Abramov $50,000 (1)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Luke Prokop $50,000 (4)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Total Farm Players39
Salary Commitment
Year 14 : $2,838,431
Year 15 : $1,898,531
Year 16 : $1,152,131
Year 17 : $592,500
Salary Average Commitment
Year 14 : $156,000
Year 15 : $100,000
Year 16 : $60,000
Year 17 : $32,000

LAS CRUCES SPURS



Arena Capacity - Ticket Price
Attendance - %

Arena NameNew Mexico Place
Level 1: 7500 - $102 - 6,950 - 92.66%
Level 2: 6500 - $63 - 6,433 - 98.96%
Level 3: 3500 - $35 - 3,310 - 94.56%
Level 4: 4500 - $27 - 4,500 - 100.00%
Luxury : 2500 - $240 - 1,378 - 55.13%
Total Capacity :24500
Farm
Farm Level 1: 3500 - $37 - 0 - 0.00%
Farm Level 2: 2500 - $16 - 0 - 0.00%
Farm Total Capacity :6000

Income

Home Games Left0
Average Attendance - %22,570 - 92.12%
Average Income per Game$1,682,203
Year to Date Revenue$11,775,418
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$37,994,876
Farm Players Total Salaries$2,535,500
Coaches Total Salaries$4,619,000
Luxury Taxe Total$730,808
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$475,710,386
Projected Bank Account$475,710,386

Pro Players Salaries

Pekka Rinne $2,902,126 (1)
-Salary Remaining : $414,589
-Salary Average : $0
-Salary Average Remaining : $0
Teuvo Teravainen $2,811,500 (4)
-Salary Remaining : $401,643
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Ben Bishop $2,500,000 (3)
-Salary Remaining : $357,143
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Stuart Skinner $2,500,000 (5)
-Salary Remaining : $357,143
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Thomas Chabot $2,356,250 (5)
-Salary Remaining : $336,607
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Erik Johnson $2,246,875 (2)
-Salary Remaining : $320,982
-Salary Average : $0
-Salary Average Remaining : $0
Oliver Wahlstrom $2,053,750 (6)
-Salary Remaining : $293,393
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Joel Eriksson Ek $2,000,000 (4)
-Salary Remaining : $285,714
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Jared McCann $1,900,000 (3)
-Salary Remaining : $271,429
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Mark Jankowski $1,500,000 (5)
-Salary Remaining : $214,286
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Victor Mete $1,312,500 (6)
-Salary Remaining : $187,500
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Drake Batherson $1,312,500 (5)
-Salary Remaining : $187,500
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Anton Rodin $1,233,375 (5)
-Salary Remaining : $176,196
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Dillon Dube $1,200,000 (5)
-Salary Remaining : $171,429
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Logan Couture $1,200,000 (3)
-Salary Remaining : $171,429
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Brett Howden $1,150,000 (5)
-Salary Remaining : $164,286
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Cal Foote $1,125,000 (6)
-Salary Remaining : $160,714
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Alex Pietrangelo $981,000 (1)
-Salary Remaining : $140,143
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Matt Smaby $960,000 (1)
-Salary Remaining : $137,143
-Salary Average : $0
-Salary Average Remaining : $0
Quinton Byfield $900,000 (3)
-Salary Remaining : $128,571
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Torey Krug $880,000 (2)
-Salary Remaining : $125,714
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Michael Grabner $870,000 (1)
-Salary Remaining : $124,286
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Jake Neighbours $850,000 (4)
-Salary Remaining : $121,429
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Alexander Romanov $650,000 (2)
-Salary Remaining : $92,857
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Curtis Lazar $600,000 (1)
-Salary Remaining : $85,714
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Total Pro Players25
Salary Commitment
Year 14 : $37,994,876
Year 15 : $31,681,750
Year 16 : $27,904,875
Year 17 : $21,404,875
Salary Average Commitment
Year 14 : $880,000
Year 15 : $760,000
Year 16 : $680,000
Year 17 : $520,000
Salary Cap with 1 Way Contract
Year 14 : $37,994,876
Year 15 : $31,681,750
Year 16 : $27,904,875
Year 17 : $21,404,875

Farm Players Salaries

Daniel Sprong $122,500 (4)
Salary Remaining : $17,500
Salary Average : $4,000
Salary Average Remaining : $571
Zachary Fucale $120,000 (2)
Salary Remaining : $17,143
Salary Average : $4,000
Salary Average Remaining : $571
Viktor Tikhonov $120,000 (2)
Salary Remaining : $17,143
Salary Average : $4,000
Salary Average Remaining : $571
Sean Durzi $120,000 (3)
Salary Remaining : $17,143
Salary Average : $4,000
Salary Average Remaining : $571
Brad Malone $110,000 (2)
Salary Remaining : $15,714
Salary Average : $4,000
Salary Average Remaining : $571
Samuel Honzek $90,000 (2)
Salary Remaining : $12,857
Salary Average : $4,000
Salary Average Remaining : $571
Filip Mesar $90,000 (1)
Salary Remaining : $12,857
Salary Average : $4,000
Salary Average Remaining : $571
Leon Muggli $80,000 (3)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Jesper Wallstedt $80,000 (5)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Jani Nyman $80,000 (1)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Florian Xhekaj $80,000 (2)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Alexey Toropchenko $80,000 (5)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Tanner Molendyk $80,000 (2)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Logan Sawyer $70,000 (3)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Brock Faber $70,000 (4)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Noah Warren $70,000 (1)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Caden Price $70,000 (2)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
William Zellers $65,000 (3)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Nils Höglander $65,000 (3)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Cameron Hillis $63,500 (1)
Salary Remaining : $9,071
Salary Average : $4,000
Salary Average Remaining : $571
Kasper Simontaival $60,000 (2)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Ilya Fedotov $60,000 (5)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Dylan Garand $60,000 (5)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Michael Fischer $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Jack Peart $60,000 (5)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Pavel Dorofeyev $60,000 (3)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Oliver Kapanen $60,000 (2)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Hiroki Gojsic $60,000 (3)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Michael DiPietro $60,000 (2)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Sam Stange $60,000 (2)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Mattias Norlinder $55,000 (1)
Salary Remaining : $7,857
Salary Average : $4,000
Salary Average Remaining : $571
Bill Arnold $54,500 (2)
Salary Remaining : $7,786
Salary Average : $4,000
Salary Average Remaining : $571
Tanner Ludtke $50,000 (2)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Artyom Galimov $50,000 (1)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Total Farm Players34
Salary Commitment
Year 14 : $2,535,500
Year 15 : $2,067,000
Year 16 : $1,052,500
Year 17 : $532,500
Salary Average Commitment
Year 14 : $136,000
Year 15 : $108,000
Year 16 : $56,000
Year 17 : $28,000

MANHATTAN ISLANDERS



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,270,000
Year to Date Revenue$12,700,000
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$38,216,384
Farm Players Total Salaries$2,929,075
Coaches Total Salaries$2,973,200
Luxury Taxe Total$714,561
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$394,304,636
Projected Bank Account$394,304,636

Pro Players Salaries

Jack Hughes $4,155,250 (5)
-Salary Remaining : $593,607
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Gabriel Landeskog $3,587,250 (6)
-Salary Remaining : $512,464
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Mathew Barzal $2,875,000 (4)
-Salary Remaining : $410,714
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Jordan Schroeder $2,709,300 (2)
-Salary Remaining : $387,043
-Salary Average : $0
-Salary Average Remaining : $0
Andre Burakovsky $2,436,500 (4)
-Salary Remaining : $348,071
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Anthony Beauvillier $2,325,000 (4)
-Salary Remaining : $332,143
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Denis Malgin $2,220,084 (5)
-Salary Remaining : $317,155
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Juraj Slafkovský $1,800,000 (6)
-Salary Remaining : $257,143
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Erik Karlsson $1,770,000 (3)
-Salary Remaining : $252,857
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Oliver Ekman-Larsson $1,676,000 (2)
-Salary Remaining : $239,429
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Thatcher Demko $1,664,000 (3)
-Salary Remaining : $237,714
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Alex Turcotte $1,650,000 (5)
-Salary Remaining : $235,714
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Thomas Hickey $1,253,000 (4)
-Salary Remaining : $179,000
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Filip Zadina $1,200,000 (5)
-Salary Remaining : $171,429
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Owen Power $1,200,000 (5)
-Salary Remaining : $171,429
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Ryan Pulock $1,010,000 (6)
-Salary Remaining : $144,286
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Adam Erne $910,000 (1)
-Salary Remaining : $130,000
-Salary Average : $40,000
-Salary Average Remaining : $5,714
William Eklund $900,000 (5)
-Salary Remaining : $128,571
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Ivan Demidov $900,000 (3)
-Salary Remaining : $128,571
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Spencer Knight $775,000 (3)
-Salary Remaining : $110,714
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Olli Juolevi $600,000 (3)
-Salary Remaining : $85,714
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Filip Hronek $600,000 (3)
-Salary Remaining : $85,714
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Total Pro Players22
Salary Commitment
Year 14 : $38,216,384
Year 15 : $37,306,384
Year 16 : $32,921,084
Year 17 : $26,612,084
Salary Average Commitment
Year 14 : $840,000
Year 15 : $800,000
Year 16 : $760,000
Year 17 : $520,000
Salary Cap with 1 Way Contract
Year 14 : $38,216,384
Year 15 : $37,306,384
Year 16 : $32,921,084
Year 17 : $26,612,084

Farm Players Salaries

Magnus Hellberg $143,000 (3)
Salary Remaining : $20,429
Salary Average : $4,000
Salary Average Remaining : $571
Isac Lundeström $120,000 (5)
Salary Remaining : $17,143
Salary Average : $4,000
Salary Average Remaining : $571
Evgeny Kuznetsov $99,600 (4)
Salary Remaining : $14,229
Salary Average : $4,000
Salary Average Remaining : $571
Frank Nazar $90,000 (1)
Salary Remaining : $12,857
Salary Average : $4,000
Salary Average Remaining : $571
Colby Barlow $90,000 (2)
Salary Remaining : $12,857
Salary Average : $4,000
Salary Average Remaining : $571
Isak Rosén $90,000 (5)
Salary Remaining : $12,857
Salary Average : $4,000
Salary Average Remaining : $571
Fedor Svechkov $90,000 (5)
Salary Remaining : $12,857
Salary Average : $4,000
Salary Average Remaining : $571
Griffin Reinhart $88,300 (2)
Salary Remaining : $12,614
Salary Average : $4,000
Salary Average Remaining : $571
Maxim Štrbák $80,000 (2)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Noah Östlund $80,000 (1)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Sam Rinzel $80,000 (1)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Dylan James $80,000 (1)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Mavrik Bourque $80,000 (4)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Logan Mailloux $80,000 (5)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Rodion Amirov $80,000 (3)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Sacha Boisvert $80,000 (3)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Timothy Liljegren $71,675 (4)
Salary Remaining : $10,239
Salary Average : $4,000
Salary Average Remaining : $571
Sam Colangelo $70,000 (4)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Ben Danford $70,000 (3)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Oskar Pettersson $70,000 (1)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Artyom Grushnikov $70,000 (3)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Aram Minnetian $70,000 (2)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Gabriel Carlsson $66,500 (3)
Salary Remaining : $9,500
Salary Average : $4,000
Salary Average Remaining : $571
Max Plante $65,000 (3)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Ethan Bear $65,000 (1)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Alexei Kolosov $60,000 (3)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Mason Beaupit $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Joe Veleno $60,000 (3)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Cole Huckins $60,000 (3)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Tyson Hinds $60,000 (3)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Jan Myšák $60,000 (2)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Benjamin Gaudreau $60,000 (4)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Aleksi Saarela $60,000 (5)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Spencer Gill $60,000 (3)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Gustav Lindstrom $60,000 (2)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Carey Terrance $60,000 (2)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Jordan Spence $50,000 (1)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Alexander Suzdalev $50,000 (1)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Danny Zhilkin $50,000 (1)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Gavin McCarthy $50,000 (2)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Total Farm Players40
Salary Commitment
Year 14 : $2,929,075
Year 15 : $2,254,075
Year 16 : $1,695,775
Year 17 : $821,275
Salary Average Commitment
Year 14 : $160,000
Year 15 : $120,000
Year 16 : $88,000
Year 17 : $40,000

NEWTON NIGHTMARES



Arena Capacity - Ticket Price
Attendance - %

Arena NameNEWTON SPORTS PALACE
Level 1: 6000 - $90 - 6,000 - 100.00%
Level 2: 5000 - $70 - 4,998 - 99.97%
Level 3: 2000 - $45 - 2,000 - 100.00%
Level 4: 4000 - $30 - 4,000 - 100.00%
Luxury : 1000 - $150 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 2,000 - 100.00%
Farm Level 2: 1000 - $15 - 1,000 - 100.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,998 - 99.99%
Average Income per Game$1,249,880
Year to Date Revenue$8,749,160
Farm
Home Games Left0
Average Attendance - %3,000 - 100.00%
Average Income per Game$65,000
Year to Date Revenue$325,000

Expense

Pro Players Total Salaries$41,392,408
Farm Players Total Salaries$3,015,600
Coaches Total Salaries$2,700,000
Luxury Taxe Total$786,196
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$300,636,735
Projected Bank Account$300,636,735

Pro Players Salaries

Brock Boeser $3,977,500 (6)
-Salary Remaining : $568,214
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Pontus Aberg $3,500,000 (1)
-Salary Remaining : $500,000
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Kevin Poulin $2,928,764 (4)
-Salary Remaining : $418,395
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Jordan Caron $2,771,644 (3)
-Salary Remaining : $395,949
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Adam Boqvist $2,500,000 (5)
-Salary Remaining : $357,143
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Pavel Zacha $2,262,500 (4)
-Salary Remaining : $323,214
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Max Domi $2,025,000 (2)
-Salary Remaining : $289,286
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Braden Holtby $1,924,375 (2)
-Salary Remaining : $274,911
-Salary Average : $0
-Salary Average Remaining : $0
Phillip Danault $1,922,500 (4)
-Salary Remaining : $274,643
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Mika Zibanejad $1,910,375 (3)
-Salary Remaining : $272,911
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Jake Virtanen $1,881,250 (3)
-Salary Remaining : $268,750
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Pierre-Olivier Joseph $1,500,000 (6)
-Salary Remaining : $214,286
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Adam Henrique $1,272,500 (4)
-Salary Remaining : $181,786
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Brayden McNabb $1,200,000 (2)
-Salary Remaining : $171,429
-Salary Average : $0
-Salary Average Remaining : $0
Mikkel Boedker $1,184,000 (2)
-Salary Remaining : $169,143
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Slater Koekkoek $1,151,000 (1)
-Salary Remaining : $164,429
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Brandon McMillan $1,106,000 (1)
-Salary Remaining : $158,000
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Viktor Arvidsson $1,000,000 (4)
-Salary Remaining : $142,857
-Salary Average : $40,000
-Salary Average Remaining : $5,714
MacKenzie Entwistle $975,000 (2)
-Salary Remaining : $139,286
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Mason McTavish $900,000 (5)
-Salary Remaining : $128,571
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Daniel Torgersson $700,000 (3)
-Salary Remaining : $100,000
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Jackson Lacombe $700,000 (4)
-Salary Remaining : $100,000
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Alex Vlasic $600,000 (1)
-Salary Remaining : $85,714
-Salary Average : $40,000
-Salary Average Remaining : $5,714
John Ludvig $500,000 (1)
-Salary Remaining : $71,429
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Mason Millman $500,000 (3)
-Salary Remaining : $71,429
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Tyler Angle $500,000 (3)
-Salary Remaining : $71,429
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Total Pro Players26
Salary Commitment
Year 14 : $41,392,408
Year 15 : $34,535,408
Year 16 : $27,227,033
Year 17 : $18,963,764
Salary Average Commitment
Year 14 : $960,000
Year 15 : $760,000
Year 16 : $640,000
Year 17 : $400,000
Salary Cap with 1 Way Contract
Year 14 : $41,392,408
Year 15 : $34,535,408
Year 16 : $27,227,033
Year 17 : $18,963,764

Farm Players Salaries

Nolan Patrick $172,500 (4)
Salary Remaining : $24,643
Salary Average : $4,000
Salary Average Remaining : $571
Max Comtois $160,000 (4)
Salary Remaining : $22,857
Salary Average : $4,000
Salary Average Remaining : $571
Ryan Johansen $135,000 (2)
Salary Remaining : $19,286
Salary Average : $4,000
Salary Average Remaining : $571
Joshua Ho-Sang $113,400 (4)
Salary Remaining : $16,200
Salary Average : $4,000
Salary Average Remaining : $571
Maxim Mayorov $112,500 (2)
Salary Remaining : $16,071
Salary Average : $4,000
Salary Average Remaining : $571
Dmytro Timashov $107,500 (2)
Salary Remaining : $15,357
Salary Average : $4,000
Salary Average Remaining : $571
Taylor Chorney $102,900 (1)
Salary Remaining : $14,700
Salary Average : $4,000
Salary Average Remaining : $571
Maveric Lamoureux $80,000 (1)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Brendan Brisson $80,000 (3)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Sam O'Reilly $80,000 (3)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Brett Leason $76,800 (1)
Salary Remaining : $10,971
Salary Average : $4,000
Salary Average Remaining : $571
Michael Hutchinson $75,000 (1)
Salary Remaining : $10,714
Salary Average : $4,000
Salary Average Remaining : $571
Jakob Pelletier $75,000 (3)
Salary Remaining : $10,714
Salary Average : $4,000
Salary Average Remaining : $571
Nikita Chibrikov $70,000 (3)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Benjamin Roger $70,000 (3)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Kalan Lind $70,000 (2)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Sergei Ivanov $70,000 (1)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Vasily Ponomarev $70,000 (4)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Gabriel Eliasson $70,000 (3)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
David Spacek $70,000 (1)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Isaiah George $65,000 (3)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Luca Pinelli $60,000 (2)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Brody Lamb $60,000 (4)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Nico Daws $60,000 (3)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Landon Slaggert $60,000 (3)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Will Cuylle $60,000 (4)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Wyatt Kaiser $60,000 (3)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Albert Johansson $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Victor Mancini $60,000 (2)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Vojtech Hradec $60,000 (3)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Sean Behrens $60,000 (3)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Tomas Lavoie $60,000 (3)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Michael Funk $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Joshua Roy $60,000 (3)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Artemi Kniazev $55,000 (1)
Salary Remaining : $7,857
Salary Average : $4,000
Salary Average Remaining : $571
Semyon Der-Arguchintsev $55,000 (1)
Salary Remaining : $7,857
Salary Average : $4,000
Salary Average Remaining : $571
Lucas Edmonds $50,000 (1)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Cruz Lucius $50,000 (1)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Kirill Dolzhenkov $50,000 (1)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Frédéric Brunet $50,000 (1)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Total Farm Players40
Salary Commitment
Year 14 : $3,015,600
Year 15 : $2,110,900
Year 16 : $1,565,900
Year 17 : $635,900
Salary Average Commitment
Year 14 : $160,000
Year 15 : $104,000
Year 16 : $80,000
Year 17 : $24,000

NORTH VAN ROCKERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameHouse of Flames
Level 1: 7500 - $100 - 7,499 - 99.99%
Level 2: 6500 - $60 - 6,357 - 97.80%
Level 3: 5500 - $30 - 3,103 - 56.41%
Level 4: 5000 - $28 - 4,965 - 99.29%
Luxury : 1500 - $200 - 1,500 - 100.00%
Total Capacity :26000
Farm
Farm Level 1: 3500 - $35 - 3,437 - 98.21%
Farm Level 2: 2500 - $25 - 1,901 - 76.03%
Farm Total Capacity :6000

Income

Home Games Left0
Average Attendance - %23,424 - 90.09%
Average Income per Game$1,663,444
Year to Date Revenue$4,990,332
Farm
Home Games Left0
Average Attendance - %5,338 - 88.97%
Average Income per Game$167,823
Year to Date Revenue$503,470

Expense

Pro Players Total Salaries$39,490,651
Farm Players Total Salaries$2,490,400
Coaches Total Salaries$2,747,000
Luxury Taxe Total$695,867
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$503,500,479
Projected Bank Account$503,500,479

Pro Players Salaries

Marc-Edouard Vlasic $3,909,375 (2)
-Salary Remaining : $558,482
-Salary Average : $0
-Salary Average Remaining : $0
Sam Gagner $3,909,063 (6)
-Salary Remaining : $558,438
-Salary Average : $0
-Salary Average Remaining : $0
Kevin Labanc $2,950,000 (5)
-Salary Remaining : $421,429
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Kyle Clifford $2,755,200 (4)
-Salary Remaining : $393,600
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Nick Suzuki $2,706,250 (5)
-Salary Remaining : $386,607
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Oscar Dansk $2,500,000 (5)
-Salary Remaining : $357,143
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Markus Granlund $2,343,750 (5)
-Salary Remaining : $334,821
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Ilya Samsonov $2,250,000 (4)
-Salary Remaining : $321,429
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Cody Glass $2,125,000 (6)
-Salary Remaining : $303,571
-Salary Average : $40,000
-Salary Average Remaining : $5,714
John Quenneville $2,088,750 (2)
-Salary Remaining : $298,393
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Mikael Granlund $2,039,063 (6)
-Salary Remaining : $291,295
-Salary Average : $0
-Salary Average Remaining : $0
Alex Chiasson $1,371,000 (4)
-Salary Remaining : $195,857
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Jake Bean $1,237,500 (5)
-Salary Remaining : $176,786
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Henrik Borgström $1,200,000 (5)
-Salary Remaining : $171,429
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Patrick Davis $1,200,000 (3)
-Salary Remaining : $171,429
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Peter Holland $1,107,075 (2)
-Salary Remaining : $158,154
-Salary Average : $0
-Salary Average Remaining : $0
Joel Edmundson $1,033,000 (4)
-Salary Remaining : $147,571
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Patrick Sieloff $1,015,625 (4)
-Salary Remaining : $145,089
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Roland McKeown $1,000,000 (3)
-Salary Remaining : $142,857
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Cam York $750,000 (3)
-Salary Remaining : $107,143
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Total Pro Players20
Salary Commitment
Year 14 : $39,490,651
Year 15 : $39,490,651
Year 16 : $32,385,451
Year 17 : $29,435,451
Salary Average Commitment
Year 14 : $640,000
Year 15 : $640,000
Year 16 : $600,000
Year 17 : $480,000
Salary Cap with 1 Way Contract
Year 14 : $39,490,651
Year 15 : $39,490,651
Year 16 : $32,385,451
Year 17 : $29,435,451

Farm Players Salaries

Calvin De Haan $139,375 (4)
Salary Remaining : $19,911
Salary Average : $4,000
Salary Average Remaining : $571
Sonny Milano $128,125 (2)
Salary Remaining : $18,304
Salary Average : $4,000
Salary Average Remaining : $571
Philippe Myers $101,000 (1)
Salary Remaining : $14,429
Salary Average : $4,000
Salary Average Remaining : $571
Nico Myatovic $90,000 (2)
Salary Remaining : $12,857
Salary Average : $4,000
Salary Average Remaining : $571
Yegor Surin $90,000 (3)
Salary Remaining : $12,857
Salary Average : $4,000
Salary Average Remaining : $571
Chaz Lucius $90,000 (5)
Salary Remaining : $12,857
Salary Average : $4,000
Salary Average Remaining : $571
Micheal Ferland $80,000 (1)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Nolan Allan $80,000 (5)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Shakir Mukhamadullin $80,000 (4)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Emil Hemming $80,000 (3)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Fraser Minten $80,000 (1)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Charlie Elick $80,000 (3)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Brady Cleveland $80,000 (2)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Zach Dean $80,000 (5)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Vladislav Kolyachonok $76,900 (1)
Salary Remaining : $10,986
Salary Average : $4,000
Salary Average Remaining : $571
Danny Nelson $70,000 (2)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Julian Lutz $70,000 (1)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Colin Ralph $70,000 (3)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Hunter Haight $70,000 (1)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Samu Tuomaala $70,000 (2)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Melker Thelin $65,000 (3)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Olle Eriksson Ek $65,000 (1)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Bobby Brink $65,000 (3)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Zach Nehring $60,000 (3)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Brendan Perlini $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Jackson Hallum $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Jack D Hughes $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Jesse Kiiskinen $60,000 (2)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Ian Moore $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Lucas Ciona $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Ozzy Wiesblatt $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Tomas Hamara $50,000 (1)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Hunter Jones $50,000 (2)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Rutger McGroarty $10,000 (1)
Salary Remaining : $1,429
Salary Average : $4,000
Salary Average Remaining : $571
Total Farm Players34
Salary Commitment
Year 14 : $2,490,400
Year 15 : $1,527,500
Year 16 : $979,375
Year 17 : $469,375
Salary Average Commitment
Year 14 : $136,000
Year 15 : $76,000
Year 16 : $48,000
Year 17 : $20,000

PENSACOLA BADGERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameNO FEAR Center
Level 1: 6000 - $105 - 6,000 - 100.00%
Level 2: 5000 - $95 - 3,973 - 79.46%
Level 3: 2000 - $85 - 1,445 - 72.23%
Level 4: 4000 - $70 - 2,403 - 60.08%
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 - %14,821 - 82.34%
Average Income per Game$1,448,428
Year to Date Revenue$2,896,855
Farm
Home Games Left0
Average Attendance - %3,000 - 100.00%
Average Income per Game$40,000
Year to Date Revenue$80,000

Expense

Pro Players Total Salaries$37,438,336
Farm Players Total Salaries$2,615,143
Coaches Total Salaries$3,075,000
Luxury Taxe Total$727,373
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$401,182,998
Projected Bank Account$401,182,998

Pro Players Salaries

Brian Lee $3,346,875 (5)
-Salary Remaining : $478,125
-Salary Average : $0
-Salary Average Remaining : $0
Bo Horvat $3,190,813 (5)
-Salary Remaining : $455,830
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Jonathan Huberdeau $3,066,548 (2)
-Salary Remaining : $438,078
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Quinn Hughes $2,887,500 (6)
-Salary Remaining : $412,500
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Andrei Vasilevski $2,807,500 (4)
-Salary Remaining : $401,071
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Kris Russell $2,607,600 (4)
-Salary Remaining : $372,514
-Salary Average : $0
-Salary Average Remaining : $0
Ryan Strome $2,576,000 (4)
-Salary Remaining : $368,000
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Cory Emmerton $2,337,500 (2)
-Salary Remaining : $333,929
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Nikita Kucherov $2,050,000 (2)
-Salary Remaining : $292,857
-Salary Average : $0
-Salary Average Remaining : $0
Michael Rasmussen $1,937,500 (6)
-Salary Remaining : $276,786
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Jeff Tambellini $1,672,000 (4)
-Salary Remaining : $238,857
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Brayden Schenn $1,276,000 (3)
-Salary Remaining : $182,286
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Lucas Raymond $925,000 (4)
-Salary Remaining : $132,143
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Daniel Vladar $907,500 (3)
-Salary Remaining : $129,643
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Braden Schneider $900,000 (4)
-Salary Remaining : $128,571
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Kaiden Guhle $900,000 (4)
-Salary Remaining : $128,571
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Tom Willander $900,000 (2)
-Salary Remaining : $128,571
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Aatu Räty $800,000 (5)
-Salary Remaining : $114,286
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Vince Dunn $700,000 (4)
-Salary Remaining : $100,000
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Adam Raska $600,000 (2)
-Salary Remaining : $85,714
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Lucas Elvenes $550,000 (1)
-Salary Remaining : $78,571
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Ryan Ufko $500,000 (1)
-Salary Remaining : $71,429
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Total Pro Players22
Salary Commitment
Year 14 : $37,438,336
Year 15 : $36,388,336
Year 16 : $27,434,288
Year 17 : $25,250,788
Salary Average Commitment
Year 14 : $760,000
Year 15 : $680,000
Year 16 : $520,000
Year 17 : $440,000
Salary Cap with 1 Way Contract
Year 14 : $37,438,336
Year 15 : $36,388,336
Year 16 : $27,434,288
Year 17 : $25,250,788

Farm Players Salaries

Patrik Berglund $220,000 (1)
Salary Remaining : $31,429
Salary Average : $4,000
Salary Average Remaining : $571
Bryce Swan $154,473 (6)
Salary Remaining : $22,068
Salary Average : $4,000
Salary Average Remaining : $571
Chris Butler $122,875 (1)
Salary Remaining : $17,554
Salary Average : $4,000
Salary Average Remaining : $571
JJ Moser $120,000 (3)
Salary Remaining : $17,143
Salary Average : $4,000
Salary Average Remaining : $571
Emerson Etem $116,420 (3)
Salary Remaining : $16,631
Salary Average : $4,000
Salary Average Remaining : $571
Dylan Sikura $92,500 (1)
Salary Remaining : $13,214
Salary Average : $4,000
Salary Average Remaining : $571
Michael Hage $90,000 (3)
Salary Remaining : $12,857
Salary Average : $4,000
Salary Average Remaining : $571
Stian Solberg $90,000 (3)
Salary Remaining : $12,857
Salary Average : $4,000
Salary Average Remaining : $571
Konstantin Zakharov $85,000 (1)
Salary Remaining : $12,143
Salary Average : $4,000
Salary Average Remaining : $571
Tyler Parsons $84,375 (2)
Salary Remaining : $12,054
Salary Average : $4,000
Salary Average Remaining : $571
Mike Matheson $81,100 (3)
Salary Remaining : $11,586
Salary Average : $4,000
Salary Average Remaining : $571
Gracyn Sawchyn $80,000 (2)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Daniil But $80,000 (2)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
E. J. Emery $80,000 (3)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Marat Khusnutdinov $70,000 (4)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Jordan Dumais $70,000 (1)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Gavin Hayes $70,000 (1)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Sergei Murashov $70,000 (3)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Nolan Foote $65,000 (1)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Reece Newkirk $64,000 (1)
Salary Remaining : $9,143
Salary Average : $4,000
Salary Average Remaining : $571
Hampton Slukynsky $60,000 (2)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Andrew Peeke $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Anthony Romani $60,000 (3)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Adam Engström $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Christian Fischer $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Emmitt Finnie $60,000 (3)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Julien Gauthier $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
David Gustafsson $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Michal Teplý $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Rodwin Dionicio $60,000 (2)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Karel Vejmelka $59,400 (1)
Salary Remaining : $8,486
Salary Average : $4,000
Salary Average Remaining : $571
Aleksanteri Kaskimaki $50,000 (1)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Total Farm Players32
Salary Commitment
Year 14 : $2,615,142
Year 15 : $1,356,367
Year 16 : $991,992
Year 17 : $224,472
Salary Average Commitment
Year 14 : $128,000
Year 15 : $64,000
Year 16 : $44,000
Year 17 : $8,000

PHILADELPHIA MADMEN



Arena Capacity - Ticket Price
Attendance - %

Arena NameBroadstreet Arena
Level 1: 6500 - $89 - 0 - 0.00%
Level 2: 5500 - $56 - 0 - 0.00%
Level 3: 2000 - $49 - 0 - 0.00%
Level 4: 4000 - $35 - 0 - 0.00%
Luxury : 1500 - $210 - 0 - 0.00%
Total Capacity :19500
Farm
Farm Level 1: 2000 - $35 - 1,995 - 99.77%
Farm Level 2: 1000 - $18 - 992 - 99.18%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %2,987 - 99.57%
Average Income per Game$87,690
Year to Date Revenue$701,517

Expense

Pro Players Total Salaries$31,970,411
Farm Players Total Salaries$3,371,907
Coaches Total Salaries$2,381,000
Luxury Taxe Total$588,859
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$413,487,499
Projected Bank Account$413,487,499

Pro Players Salaries

Steven Stamkos $2,617,675 (4)
-Salary Remaining : $373,954
-Salary Average : $0
-Salary Average Remaining : $0
Hampus Lindholm $2,569,219 (6)
-Salary Remaining : $367,031
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Jake Oettinger $2,275,000 (5)
-Salary Remaining : $325,000
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Anthony Mantha $2,241,113 (5)
-Salary Remaining : $320,159
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Ryan Ellis $2,237,500 (3)
-Salary Remaining : $319,643
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Jakub Vrana $1,950,000 (2)
-Salary Remaining : $278,571
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Kirill Tulupov $1,917,000 (6)
-Salary Remaining : $273,857
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Clayton Keller $1,492,575 (4)
-Salary Remaining : $213,225
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Roman Polak $1,408,000 (1)
-Salary Remaining : $201,143
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Martin Jones $1,300,000 (1)
-Salary Remaining : $185,714
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Max Pacioretty $1,212,891 (4)
-Salary Remaining : $173,270
-Salary Average : $0
-Salary Average Remaining : $0
Brett Sonne $1,200,000 (5)
-Salary Remaining : $171,429
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Zemi Girgensons $1,134,000 (2)
-Salary Remaining : $162,000
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Dalibor Dvorský $900,000 (2)
-Salary Remaining : $128,571
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Zach Benson $900,000 (2)
-Salary Remaining : $128,571
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Denton Mateychuk $900,000 (1)
-Salary Remaining : $128,571
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Yegor Chinakhov $900,000 (4)
-Salary Remaining : $128,571
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Lukas Dostal $900,000 (5)
-Salary Remaining : $128,571
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Deryk Engelland $683,438 (2)
-Salary Remaining : $97,634
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Luke Gazdic $632,000 (1)
-Salary Remaining : $90,286
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Kaedan Korczak $600,000 (3)
-Salary Remaining : $85,714
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Beckett Hendrickson $500,000 (2)
-Salary Remaining : $71,429
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Dale Weise $500,000 (3)
-Salary Remaining : $71,429
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Nikita Okhotiuk $500,000 (1)
-Salary Remaining : $71,429
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Koehn Ziemmer $500,000 (2)
-Salary Remaining : $71,429
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Total Pro Players25
Salary Commitment
Year 14 : $31,970,411
Year 15 : $27,230,411
Year 16 : $20,662,973
Year 17 : $17,325,473
Salary Average Commitment
Year 14 : $920,000
Year 15 : $720,000
Year 16 : $440,000
Year 17 : $320,000
Salary Cap with 1 Way Contract
Year 14 : $31,970,411
Year 15 : $27,230,411
Year 16 : $20,662,973
Year 17 : $17,325,473

Farm Players Salaries

Magnus Paajarvi $275,625 (4)
Salary Remaining : $39,375
Salary Average : $4,000
Salary Average Remaining : $571
Kyle Beach $218,602 (2)
Salary Remaining : $31,229
Salary Average : $4,000
Salary Average Remaining : $571
Beau Bennett $212,500 (3)
Salary Remaining : $30,357
Salary Average : $4,000
Salary Average Remaining : $571
Jordan Binnington $150,000 (4)
Salary Remaining : $21,429
Salary Average : $4,000
Salary Average Remaining : $571
Morgan Klimchuk $142,680 (6)
Salary Remaining : $20,383
Salary Average : $4,000
Salary Average Remaining : $571
Vincent Trocheck $137,500 (5)
Salary Remaining : $19,643
Salary Average : $4,000
Salary Average Remaining : $571
Marcus Hogberg $130,000 (5)
Salary Remaining : $18,571
Salary Average : $4,000
Salary Average Remaining : $571
Bruno Gervais $125,000 (4)
Salary Remaining : $17,857
Salary Average : $4,000
Salary Average Remaining : $571
Michael McLeod $120,000 (5)
Salary Remaining : $17,143
Salary Average : $4,000
Salary Average Remaining : $571
Luca Caputi $112,500 (4)
Salary Remaining : $16,071
Salary Average : $4,000
Salary Average Remaining : $571
Lassi Thomson $97,500 (5)
Salary Remaining : $13,929
Salary Average : $4,000
Salary Average Remaining : $571
Jett Luchanko $90,000 (3)
Salary Remaining : $12,857
Salary Average : $4,000
Salary Average Remaining : $571
Michael Brandsegg-Nygård $90,000 (3)
Salary Remaining : $12,857
Salary Average : $4,000
Salary Average Remaining : $571
Conor Geekie $90,000 (1)
Salary Remaining : $12,857
Salary Average : $4,000
Salary Average Remaining : $571
Cayden Lindstrom $90,000 (3)
Salary Remaining : $12,857
Salary Average : $4,000
Salary Average Remaining : $571
Jonathan Lekkerimäki $90,000 (6)
Salary Remaining : $12,857
Salary Average : $4,000
Salary Average Remaining : $571
Taylor Cammarata $80,000 (2)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Ryan MacInnis $80,000 (2)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
David Edstrom $80,000 (2)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Cole Hutson $80,000 (3)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Alexander Nikishin $70,000 (4)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Aleksi Heimosalmi $70,000 (4)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Lukas Fischer $70,000 (3)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Carson Bjarnason $70,000 (2)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Kamil Bednarik $65,000 (3)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Malte Setkov $65,000 (2)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Jakub Dvořák $60,000 (2)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Aidan Hreschuk $60,000 (3)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Cameron Abney $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Jeremy Price $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Isaak Phillips $60,000 (3)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Ilya Konovalov $60,000 (3)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Greg Nemisz $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Vinzenz Rohrer $50,000 (1)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Total Farm Players34
Salary Commitment
Year 14 : $3,371,907
Year 15 : $3,051,907
Year 16 : $2,398,305
Year 17 : $1,520,805
Salary Average Commitment
Year 14 : $136,000
Year 15 : $116,000
Year 16 : $88,000
Year 17 : $48,000

PINCHER CREEK PREDATORS



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Jungle
Level 1: 7000 - $100 - 7,000 - 100.00%
Level 2: 6000 - $70 - 5,404 - 90.07%
Level 3: 3000 - $40 - 3,000 - 100.00%
Level 4: 5000 - $30 - 4,943 - 98.86%
Luxury : 2000 - $175 - 1,824 - 91.18%
Total Capacity :23000
Farm
Farm Level 1: 3000 - $50 - 2,219 - 73.97%
Farm Level 2: 2000 - $30 - 1,276 - 63.80%
Farm Total Capacity :5000

Income

Home Games Left0
Average Attendance - %22,171 - 96.40%
Average Income per Game$1,665,734
Year to Date Revenue$8,328,670
Farm
Home Games Left0
Average Attendance - %3,495 - 69.90%
Average Income per Game$149,230
Year to Date Revenue$298,460

Expense

Pro Players Total Salaries$36,162,879
Farm Players Total Salaries$2,734,445
Coaches Total Salaries$2,009,000
Luxury Taxe Total$741,751
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$423,730,967
Projected Bank Account$423,730,967

Pro Players Salaries

Aleksander Barkov $4,156,086 (6)
-Salary Remaining : $593,727
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Mark Scheifele $4,086,000 (6)
-Salary Remaining : $583,714
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Sam Reinhart $2,925,000 (6)
-Salary Remaining : $417,857
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Jakob Chychrun $2,607,500 (5)
-Salary Remaining : $372,500
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Robin Lehner $2,500,000 (5)
-Salary Remaining : $357,143
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Jeff Skinner $2,126,993 (4)
-Salary Remaining : $303,856
-Salary Average : $0
-Salary Average Remaining : $0
Jesper Bratt $2,113,750 (4)
-Salary Remaining : $301,964
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Tanner Pearson $1,881,250 (3)
-Salary Remaining : $268,750
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Connor Hellebuyck $1,875,000 (3)
-Salary Remaining : $267,857
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Miro Heiskanen $1,875,000 (6)
-Salary Remaining : $267,857
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Nico Hischier $1,800,000 (4)
-Salary Remaining : $257,143
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Kevin Fiala $1,575,000 (3)
-Salary Remaining : $225,000
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Colton Parayko $1,328,125 (4)
-Salary Remaining : $189,732
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Nino Niederreiter $1,025,675 (4)
-Salary Remaining : $146,525
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Dante Fabbro $1,012,500 (4)
-Salary Remaining : $144,643
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Keaton Ellerby $900,000 (2)
-Salary Remaining : $128,571
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Troy Terry $850,000 (1)
-Salary Remaining : $121,429
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Dylan Cozens $775,000 (3)
-Salary Remaining : $110,714
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Kaapo Kakko $750,000 (3)
-Salary Remaining : $107,143
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Total Pro Players19
Salary Commitment
Year 14 : $36,162,879
Year 15 : $35,312,879
Year 16 : $34,412,879
Year 17 : $27,556,629
Salary Average Commitment
Year 14 : $720,000
Year 15 : $680,000
Year 16 : $640,000
Year 17 : $440,000
Salary Cap with 1 Way Contract
Year 14 : $36,162,879
Year 15 : $35,312,879
Year 16 : $34,412,879
Year 17 : $27,556,629

Farm Players Salaries

Conor Garland $177,500 (1)
Salary Remaining : $25,357
Salary Average : $4,000
Salary Average Remaining : $571
Scott Laughton $175,000 (1)
Salary Remaining : $25,000
Salary Average : $4,000
Salary Average Remaining : $571
Mark Stone $158,470 (2)
Salary Remaining : $22,639
Salary Average : $4,000
Salary Average Remaining : $571
Tyler Toffoli $156,975 (2)
Salary Remaining : $22,425
Salary Average : $4,000
Salary Average Remaining : $571
Petr Mrazek $120,000 (5)
Salary Remaining : $17,143
Salary Average : $4,000
Salary Average Remaining : $571
Jaden Schwartz $120,000 (5)
Salary Remaining : $17,143
Salary Average : $4,000
Salary Average Remaining : $571
Zayne Parekh $90,000 (3)
Salary Remaining : $12,857
Salary Average : $4,000
Salary Average Remaining : $571
Anthony Duclair $80,000 (1)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Logan Stankoven $80,000 (5)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Jacob Larsson $71,500 (3)
Salary Remaining : $10,214
Salary Average : $4,000
Salary Average Remaining : $571
Yegor Sidorov $70,000 (2)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Harrison Brunicke $70,000 (3)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
David Goyette $70,000 (1)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Vincent Iorio $70,000 (5)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Ivan Zhigalov $70,000 (1)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Adam Kleber $70,000 (3)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Linus Eriksson $65,000 (3)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Alexander Rykov $65,000 (3)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Luca Marrelli $65,000 (3)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
John Beecher $65,000 (1)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Evan Gardner $65,000 (3)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Ryan Lindgren $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Dennis Cholowski $60,000 (5)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Elmer Söderblom $60,000 (5)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Jonathan Castagna $60,000 (2)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Coulson Pitre $60,000 (2)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Eemil Viro $60,000 (2)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Andreas Englund $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Evan Cowley $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Justin Sourdif $60,000 (5)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Stefan Noesen $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
James Malatesta $60,000 (5)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Vilmer Alriksson $50,000 (2)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Arvid Söderblom $50,000 (2)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Total Farm Players34
Salary Commitment
Year 14 : $2,734,445
Year 15 : $1,856,945
Year 16 : $1,191,500
Year 17 : $630,000
Salary Average Commitment
Year 14 : $136,000
Year 15 : $96,000
Year 16 : $64,000
Year 17 : $32,000

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$35,096,531
Farm Players Total Salaries$2,936,212
Coaches Total Salaries$2,551,000
Luxury Taxe Total$690,613
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$498,372,732
Projected Bank Account$498,372,732

Pro Players Salaries

Dylan Larkin $3,291,500 (6)
-Salary Remaining : $470,214
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Jacob Trouba $2,382,656 (3)
-Salary Remaining : $340,379
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Arthur Kaliyev $1,995,000 (4)
-Salary Remaining : $285,000
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Jeremy Swayman $1,993,250 (5)
-Salary Remaining : $284,750
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Travis Sanheim $1,987,500 (3)
-Salary Remaining : $283,929
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Igor Shesterkin $1,935,000 (4)
-Salary Remaining : $276,429
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Claude Giroux $1,902,750 (2)
-Salary Remaining : $271,821
-Salary Average : $0
-Salary Average Remaining : $0
Bowen Byram $1,875,000 (6)
-Salary Remaining : $267,857
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Jakub Voracek $1,743,125 (1)
-Salary Remaining : $249,018
-Salary Average : $0
-Salary Average Remaining : $0
Colin White $1,722,500 (3)
-Salary Remaining : $246,071
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Valentin Zykov $1,650,000 (2)
-Salary Remaining : $235,714
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Pavel Buchnevich $1,495,000 (3)
-Salary Remaining : $213,571
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Zack Kassian $1,407,000 (1)
-Salary Remaining : $201,000
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Joe Morrow $1,200,000 (2)
-Salary Remaining : $171,429
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Peyton Krebs $1,125,000 (6)
-Salary Remaining : $160,714
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Kirill Kaprizov $925,000 (2)
-Salary Remaining : $132,143
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Kent Johnson $900,000 (5)
-Salary Remaining : $128,571
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Simon Nemec $900,000 (1)
-Salary Remaining : $128,571
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Kerby Rychel $891,250 (2)
-Salary Remaining : $127,321
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Alexis Lafrenière $825,000 (4)
-Salary Remaining : $117,857
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Dawson Mercer $800,000 (4)
-Salary Remaining : $114,286
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Juuso Välimäki $800,000 (1)
-Salary Remaining : $114,286
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Philip Broberg $750,000 (3)
-Salary Remaining : $107,143
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Damian Clara $600,000 (2)
-Salary Remaining : $85,714
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Total Pro Players24
Salary Commitment
Year 14 : $35,096,531
Year 15 : $30,246,406
Year 16 : $23,077,406
Year 17 : $14,739,750
Salary Average Commitment
Year 14 : $880,000
Year 15 : $760,000
Year 16 : $560,000
Year 17 : $360,000
Salary Cap with 1 Way Contract
Year 14 : $35,096,531
Year 15 : $30,246,406
Year 16 : $23,077,406
Year 17 : $14,739,750

Farm Players Salaries

Jon Gillies $122,500 (2)
Salary Remaining : $17,500
Salary Average : $4,000
Salary Average Remaining : $571
Evan Fitzpatrick $120,000 (2)
Salary Remaining : $17,143
Salary Average : $4,000
Salary Average Remaining : $571
Mario Ferraro $112,213 (3)
Salary Remaining : $16,030
Salary Average : $4,000
Salary Average Remaining : $571
Artturi Lehkonen $102,500 (2)
Salary Remaining : $14,643
Salary Average : $4,000
Salary Average Remaining : $571
Simon Despres $100,000 (1)
Salary Remaining : $14,286
Salary Average : $4,000
Salary Average Remaining : $571
Easton Cowan $92,500 (2)
Salary Remaining : $13,214
Salary Average : $4,000
Salary Average Remaining : $571
Will Butcher $90,500 (2)
Salary Remaining : $12,929
Salary Average : $4,000
Salary Average Remaining : $571
Joakim Kemell $90,000 (1)
Salary Remaining : $12,857
Salary Average : $4,000
Salary Average Remaining : $571
Cole Eiserman $90,000 (3)
Salary Remaining : $12,857
Salary Average : $4,000
Salary Average Remaining : $571
Hendrix Lapierre $80,000 (4)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Aleksandr Kisakov $80,000 (5)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Evan Nause $80,000 (5)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Ilya Nabokov $80,000 (3)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Chase Stillman $80,000 (5)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Danila Yurov $80,000 (1)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Tyson Foerster $77,500 (4)
Salary Remaining : $11,071
Salary Average : $4,000
Salary Average Remaining : $571
Mikhail Gulyayev $70,000 (2)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Gleb Trikozov $70,000 (1)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Dalton Thrower $70,000 (2)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Luca Cagnoni $70,000 (2)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Aron Kiviharju $70,000 (3)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Rhett Pitlick $66,000 (1)
Salary Remaining : $9,429
Salary Average : $4,000
Salary Average Remaining : $571
Justin Poirer $65,000 (3)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Egor Afanasyev $65,000 (1)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Philip Svedebäck $60,000 (3)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Javon Moore $60,000 (3)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Daemon Hunt $60,000 (4)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Jean-Luc Foudy $60,000 (4)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Jakub Škarek $60,000 (3)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Aydar Suniev $60,000 (2)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Max Gildon $60,000 (2)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
George Fegaras $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Zion Nybeck $60,000 (4)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Josh Bloom $60,000 (5)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Dominic Turgeon $60,000 (2)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
John Hayden $52,500 (1)
Salary Remaining : $7,500
Salary Average : $4,000
Salary Average Remaining : $571
Thomas Bordeleau $50,000 (2)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Samuel Savoie $50,000 (1)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Sawyer Mynio $50,000 (2)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Yegor Yegorov $50,000 (2)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Total Farm Players40
Salary Commitment
Year 14 : $2,936,212
Year 15 : $2,302,712
Year 16 : $1,234,712
Year 17 : $637,500
Salary Average Commitment
Year 14 : $160,000
Year 15 : $124,000
Year 16 : $68,000
Year 17 : $36,000

SYRACUSE BULLDOGS



Arena Capacity - Ticket Price
Attendance - %

Arena NameMemorial Auditorium
Level 1: 6000 - $86 - 6,000 - 100.00%
Level 2: 5000 - $85 - 4,781 - 95.62%
Level 3: 2000 - $84 - 1,668 - 83.40%
Level 4: 4000 - $75 - 2,511 - 62.78%
Luxury : 1000 - $200 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $20 - 2,000 - 100.00%
Farm Level 2: 1000 - $15 - 1,000 - 100.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %15,960 - 88.67%
Average Income per Game$1,450,820
Year to Date Revenue$7,254,100
Farm
Home Games Left0
Average Attendance - %3,000 - 100.00%
Average Income per Game$55,000
Year to Date Revenue$110,000

Expense

Pro Players Total Salaries$35,563,098
Farm Players Total Salaries$2,957,279
Coaches Total Salaries$2,100,000
Luxury Taxe Total$672,267
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$389,962,651
Projected Bank Account$389,962,651

Pro Players Salaries

Patrik Laine $3,750,000 (5)
-Salary Remaining : $535,714
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Nicolas Corbeil $3,331,348 (6)
-Salary Remaining : $475,907
-Salary Average : $0
-Salary Average Remaining : $0
Louis Leblanc $2,560,500 (6)
-Salary Remaining : $365,786
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Max Warn $2,500,000 (2)
-Salary Remaining : $357,143
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Semyon Varlamov $2,500,000 (3)
-Salary Remaining : $357,143
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Sam Bennett $2,435,000 (3)
-Salary Remaining : $347,857
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Dylan Strome $2,115,000 (3)
-Salary Remaining : $302,143
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Noah Dobson $2,062,500 (6)
-Salary Remaining : $294,643
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Cayden Primeau $1,875,000 (6)
-Salary Remaining : $267,857
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Henrik Samuelsson $1,571,250 (4)
-Salary Remaining : $224,464
-Salary Average : $40,000
-Salary Average Remaining : $5,714
John Tavares $1,400,000 (1)
-Salary Remaining : $200,000
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Jordan Greenway $1,250,000 (1)
-Salary Remaining : $178,571
-Salary Average : $40,000
-Salary Average Remaining : $5,714
David Musil $1,025,000 (1)
-Salary Remaining : $146,429
-Salary Average : $40,000
-Salary Average Remaining : $5,714
K'Andre Miller $937,500 (2)
-Salary Remaining : $133,929
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Simon Edvinsson $900,000 (5)
-Salary Remaining : $128,571
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Sam Dickinson $900,000 (3)
-Salary Remaining : $128,571
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Ryan Leonard $900,000 (2)
-Salary Remaining : $128,571
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Bradly Nadeau $800,000 (2)
-Salary Remaining : $114,286
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Urho Vaakanainen $750,000 (1)
-Salary Remaining : $107,143
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Henri Jokiharju $750,000 (1)
-Salary Remaining : $107,143
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Eetu Luostarinen $650,000 (1)
-Salary Remaining : $92,857
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Matias Maccelli $600,000 (1)
-Salary Remaining : $85,714
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Total Pro Players22
Salary Commitment
Year 14 : $35,563,098
Year 15 : $29,138,098
Year 16 : $24,000,598
Year 17 : $16,050,598
Salary Average Commitment
Year 14 : $840,000
Year 15 : $560,000
Year 16 : $400,000
Year 17 : $240,000
Salary Cap with 1 Way Contract
Year 14 : $35,563,098
Year 15 : $29,138,098
Year 16 : $24,000,598
Year 17 : $16,050,598

Farm Players Salaries

Oskar Lindblom $261,000 (2)
Salary Remaining : $37,286
Salary Average : $4,000
Salary Average Remaining : $571
Andrei Loktionov $242,000 (2)
Salary Remaining : $34,571
Salary Average : $4,000
Salary Average Remaining : $571
Tom Sestito $232,809 (2)
Salary Remaining : $33,258
Salary Average : $109,000
Salary Average Remaining : $15,571
Brett Ritchie $152,440 (2)
Salary Remaining : $21,777
Salary Average : $4,000
Salary Average Remaining : $571
Alexander Sulzer $134,480 (4)
Salary Remaining : $19,211
Salary Average : $4,000
Salary Average Remaining : $571
Ondrej Palat $120,000 (2)
Salary Remaining : $17,143
Salary Average : $4,000
Salary Average Remaining : $571
Jacob de la Rose $120,000 (3)
Salary Remaining : $17,143
Salary Average : $4,000
Salary Average Remaining : $571
Reilly Smith $99,550 (4)
Salary Remaining : $14,221
Salary Average : $4,000
Salary Average Remaining : $571
Trey Augustine $80,000 (2)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Adam Jiříček $80,000 (3)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Lukas Dragicevic $80,000 (2)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Jacob Fowler $70,000 (2)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Roman Kantserov $70,000 (2)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Dominik Badinka $70,000 (3)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Kasper Halttunen $70,000 (2)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Stanislav Svozil $70,000 (5)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Lenni Hämeenaho $70,000 (2)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Heikki Ruohonen $65,000 (3)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Tomas Mrsic $60,000 (3)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Matyas Sapovaliv $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Chris Driedger $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Miko Matikka $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Mike Benning $60,000 (2)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Michael McCarron $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Kirill Maksimov $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Denver Barkey $60,000 (2)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Ryder Korczak $60,000 (3)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Kevin Hayes $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Nathan Beaulieu $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Viktor Neuchev $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Aiden Fink $50,000 (2)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Matt Seminoff $50,000 (1)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Tuukka Tieksola $50,000 (2)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Total Farm Players33
Salary Commitment
Year 14 : $2,957,279
Year 15 : $2,427,279
Year 16 : $759,030
Year 17 : $304,030
Salary Average Commitment
Year 14 : $237,000
Year 15 : $201,000
Year 16 : $36,000
Year 17 : $12,000

VANCOUVER MILLIONAIRES



Arena Capacity - Ticket Price
Attendance - %

Arena NamePacific Coliseum
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 - 1,995 - 99.73%
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 - %2,995 - 99.82%
Average Income per Game$84,808
Year to Date Revenue$169,615

Expense

Pro Players Total Salaries$41,440,000
Farm Players Total Salaries$2,397,000
Coaches Total Salaries$2,120,000
Luxury Taxe Total$724,450
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$241,526,135
Projected Bank Account$241,526,135

Pro Players Salaries

Thomas Vanek $3,974,625 (3)
-Salary Remaining : $567,804
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Robert Thomas $3,347,500 (5)
-Salary Remaining : $478,214
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Tyler Ennis $3,200,000 (1)
-Salary Remaining : $457,143
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Casey Mittelstadt $2,875,000 (6)
-Salary Remaining : $410,714
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Alexander Nylander $2,712,500 (4)
-Salary Remaining : $387,500
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Cam Ward $2,254,000 (1)
-Salary Remaining : $322,000
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Matt Halischuk $2,099,500 (2)
-Salary Remaining : $299,929
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Landon Ferraro $2,008,125 (1)
-Salary Remaining : $286,875
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Eeli Tolvanen $2,000,000 (5)
-Salary Remaining : $285,714
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Jesperi Kotkaniemi $2,000,000 (6)
-Salary Remaining : $285,714
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Samuel Girard $1,950,000 (4)
-Salary Remaining : $278,571
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Artemi Panarin $1,500,000 (1)
-Salary Remaining : $214,286
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Alex Nedeljkovic $1,406,250 (2)
-Salary Remaining : $200,893
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Laurent Brossoit $1,380,000 (2)
-Salary Remaining : $197,143
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Derek Stepan $1,339,000 (2)
-Salary Remaining : $191,286
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Hunter Shinkaruk $1,084,750 (1)
-Salary Remaining : $154,964
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Haydn Fleury $1,046,250 (1)
-Salary Remaining : $149,464
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Josh Morrissey $975,000 (2)
-Salary Remaining : $139,286
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Tony DeAngelo $937,500 (1)
-Salary Remaining : $133,929
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Jake Sanderson $900,000 (4)
-Salary Remaining : $128,571
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Mark Pysyk $900,000 (3)
-Salary Remaining : $128,571
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Ty Smith $775,000 (2)
-Salary Remaining : $110,714
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Gabriel Vilardi $775,000 (1)
-Salary Remaining : $110,714
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Total Pro Players23
Salary Commitment
Year 14 : $41,440,000
Year 15 : $28,634,375
Year 16 : $20,659,625
Year 17 : $15,785,000
Salary Average Commitment
Year 14 : $920,000
Year 15 : $600,000
Year 16 : $360,000
Year 17 : $280,000
Salary Cap with 1 Way Contract
Year 14 : $41,440,000
Year 15 : $28,634,375
Year 16 : $20,659,625
Year 17 : $15,785,000

Farm Players Salaries

Dylan Samberg $116,600 (3)
Salary Remaining : $16,657
Salary Average : $4,000
Salary Average Remaining : $571
Ian Mitchell $99,000 (2)
Salary Remaining : $14,143
Salary Average : $4,000
Salary Average Remaining : $571
Mackie Samoskevich $92,500 (4)
Salary Remaining : $13,214
Salary Average : $4,000
Salary Average Remaining : $571
Klim Kostin $91,900 (1)
Salary Remaining : $13,129
Salary Average : $4,000
Salary Average Remaining : $571
Zeev Buium $90,000 (3)
Salary Remaining : $12,857
Salary Average : $4,000
Salary Average Remaining : $571
Luke Hughes $90,000 (5)
Salary Remaining : $12,857
Salary Average : $4,000
Salary Average Remaining : $571
Gabe Perreault $90,000 (2)
Salary Remaining : $12,857
Salary Average : $4,000
Salary Average Remaining : $571
Jimmy Snuggerud $90,000 (1)
Salary Remaining : $12,857
Salary Average : $4,000
Salary Average Remaining : $571
Eamon McAdam $84,000 (1)
Salary Remaining : $12,000
Salary Average : $4,000
Salary Average Remaining : $571
Gavin Brindley $80,000 (2)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Vasily Podkolzin $80,000 (2)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Francesco Pinelli $80,000 (1)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Nikita Artamonov $80,000 (3)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Adam Gajan $80,000 (2)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Shane Pinto $80,000 (1)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Isaac Howard $80,000 (1)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Travis Dermott $78,000 (2)
Salary Remaining : $11,143
Salary Average : $4,000
Salary Average Remaining : $571
Cam Lund $70,000 (1)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Mikhail Yegorov $70,000 (3)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Jacob Perreault $70,000 (2)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Felix Unger Sörum $70,000 (2)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Kevin He $65,000 (3)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Vitali Kravtsov $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Michael Buchinger $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Kale Clague $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Hugo Alnefelt $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Kieron Walton $60,000 (3)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Lukas Cormier $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Jayden Perron $60,000 (2)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Andrew Strathmann $50,000 (2)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Nick Moldenhauer $50,000 (1)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Topi Ronni $50,000 (1)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Total Farm Players32
Salary Commitment
Year 14 : $2,397,000
Year 15 : $1,421,100
Year 16 : $664,100
Year 17 : $182,500
Salary Average Commitment
Year 14 : $128,000
Year 15 : $72,000
Year 16 : $32,000
Year 17 : $8,000