Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | NEWTON SPORTS PALACE |
| Level 1: | 6000 - $90 - 6,000 - 100.00% |
| Level 2: | 5000 - $70 - 5,000 - 100.00% |
| Level 3: | 2000 - $45 - 2,000 - 100.00% |
| Level 4: | 4000 - $30 - 4,000 - 100.00% |
| Luxury : | 1000 - $150 - 1,000 - 100.00% |
| Total Capacity : | 18000 |
| Farm |
| Farm Level 1: | 2000 - $25 - 2,000 - 100.00% |
| Farm Level 2: | 1000 - $15 - 1,000 - 100.00% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 0 |
| Average Attendance - % | 18,000 - 100.00% |
| Average Income per Game | $1,250,000 |
| Year to Date Revenue | $3,750,000 |
| Farm |
| Home Games Left | 0 |
| Average Attendance - % | 3,000 - 100.00% |
| Average Income per Game | $65,000 |
| Year to Date Revenue | $260,000 |
Expense |
| Pro Players Total Salaries | $43,531,243 |
| Farm Players Total Salaries | $3,044,139 |
| Coaches Total Salaries | $2,700,000 |
| Luxury Taxe Total | $773,947 |
| 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 | $267,294,626 |
| Projected Bank Account | $267,294,626 |
|
Pro Players Salaries |
| Joe Thornton |
$3,734,110 (3) |
| -Salary Remaining : |
$800,166 |
| -Salary Average : |
$40,000 |
| -Salary Average Remaining : |
$8,571 |
| Brett Carson |
$3,229,875 (1) |
| -Salary Remaining : |
$692,116 |
| -Salary Average : |
$0 |
| -Salary Average Remaining : |
$0 |
| Kevin Poulin |
$2,928,764 (6) |
| -Salary Remaining : |
$627,592 |
| -Salary Average : |
$40,000 |
| -Salary Average Remaining : |
$8,571 |
| Dany Heatley |
$2,816,133 (1) |
| -Salary Remaining : |
$603,457 |
| -Salary Average : |
$0 |
| -Salary Average Remaining : |
$0 |
| Ryan Johansen |
$2,371,875 (1) |
| -Salary Remaining : |
$508,259 |
| -Salary Average : |
$40,000 |
| -Salary Average Remaining : |
$8,571 |
| Tom Sestito |
$2,328,090 (4) |
| -Salary Remaining : |
$498,876 |
| -Salary Average : |
$1,090,000 |
| -Salary Average Remaining : |
$233,571 |
| Nicolas Corbeil |
$2,304,534 (3) |
| -Salary Remaining : |
$493,829 |
| -Salary Average : |
$0 |
| -Salary Average Remaining : |
$0 |
| Pavel Zacha |
$2,187,500 (6) |
| -Salary Remaining : |
$468,750 |
| -Salary Average : |
$40,000 |
| -Salary Average Remaining : |
$8,571 |
| Brock Boeser |
$2,100,000 (5) |
| -Salary Remaining : |
$450,000 |
| -Salary Average : |
$40,000 |
| -Salary Average Remaining : |
$8,571 |
| Braden Holtby |
$1,924,375 (4) |
| -Salary Remaining : |
$412,366 |
| -Salary Average : |
$0 |
| -Salary Average Remaining : |
$0 |
| Jordan Caron |
$1,894,237 (2) |
| -Salary Remaining : |
$405,908 |
| -Salary Average : |
$40,000 |
| -Salary Average Remaining : |
$8,571 |
| Jake Virtanen |
$1,856,250 (5) |
| -Salary Remaining : |
$397,768 |
| -Salary Average : |
$40,000 |
| -Salary Average Remaining : |
$8,571 |
| Max Warn |
$1,641,000 (2) |
| -Salary Remaining : |
$351,643 |
| -Salary Average : |
$40,000 |
| -Salary Average Remaining : |
$8,571 |
| Trevor Byrne |
$1,630,000 (1) |
| -Salary Remaining : |
$349,286 |
| -Salary Average : |
$40,000 |
| -Salary Average Remaining : |
$8,571 |
| Brian Lee |
$1,487,500 (3) |
| -Salary Remaining : |
$318,750 |
| -Salary Average : |
$0 |
| -Salary Average Remaining : |
$0 |
| Roman Polak |
$1,408,000 (3) |
| -Salary Remaining : |
$301,714 |
| -Salary Average : |
$40,000 |
| -Salary Average Remaining : |
$8,571 |
| Mika Zibanejad |
$1,317,500 (2) |
| -Salary Remaining : |
$282,321 |
| -Salary Average : |
$40,000 |
| -Salary Average Remaining : |
$8,571 |
| Josh Jacobs |
$1,044,000 (2) |
| -Salary Remaining : |
$223,714 |
| -Salary Average : |
$40,000 |
| -Salary Average Remaining : |
$8,571 |
| Jacob de la Rose |
$877,500 (2) |
| -Salary Remaining : |
$188,036 |
| -Salary Average : |
$40,000 |
| -Salary Average Remaining : |
$8,571 |
| Pierre-Olivier Joseph |
$750,000 (3) |
| -Salary Remaining : |
$160,714 |
| -Salary Average : |
$40,000 |
| -Salary Average Remaining : |
$8,571 |
| Adam Boqvist |
$750,000 (2) |
| -Salary Remaining : |
$160,714 |
| -Salary Average : |
$40,000 |
| -Salary Average Remaining : |
$8,571 |
| Dennis Cholowski |
$750,000 (2) |
| -Salary Remaining : |
$160,714 |
| -Salary Average : |
$40,000 |
| -Salary Average Remaining : |
$8,571 |
| Eetu Luostarinen |
$650,000 (3) |
| -Salary Remaining : |
$139,286 |
| -Salary Average : |
$40,000 |
| -Salary Average Remaining : |
$8,571 |
| Semyon Der-Arguchintsev |
$550,000 (3) |
| -Salary Remaining : |
$117,857 |
| -Salary Average : |
$40,000 |
| -Salary Average Remaining : |
$8,571 |
| Ostap Safin |
$500,000 (1) |
| -Salary Remaining : |
$107,143 |
| -Salary Average : |
$40,000 |
| -Salary Average Remaining : |
$8,571 |
| Mason Millman |
$500,000 (1) |
| -Salary Remaining : |
$107,143 |
| -Salary Average : |
$40,000 |
| -Salary Average Remaining : |
$8,571 |
| Total Pro Players | 26 |
| Salary Commitment |
| Year 12 : $43,531,243 |
| Year 13 : $32,483,360 |
| Year 14 : $24,209,123 |
| Year 15 : $13,324,979 |
| Salary Average Commitment |
| Year 12 : $1,890,000 |
| Year 13 : $1,730,000 |
| Year 14 : $1,450,000 |
| Year 15 : $1,250,000 |
| Salary Cap with 1 Way Contract |
| Year 12 : $43,531,243 |
| Year 13 : $32,483,360 |
| Year 14 : $24,209,123 |
| Year 15 : $13,324,979 |
|
Farm Players Salaries |
| Semyon Varlamov |
$289,250 (2) |
| Salary Remaining : |
$61,982 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$857 |
| Jeff Tambellini |
$243,064 (1) |
| Salary Remaining : |
$52,085 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$857 |
| Maxim Mayorov |
$127,500 (1) |
| Salary Remaining : |
$27,321 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$857 |
| Jakub Kindl |
$118,200 (1) |
| Salary Remaining : |
$25,329 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$857 |
| Robby Dee |
$116,600 (2) |
| Salary Remaining : |
$24,986 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$857 |
| Joshua Ho-Sang |
$113,900 (1) |
| Salary Remaining : |
$24,407 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$857 |
| Jack Hillen |
$109,500 (1) |
| Salary Remaining : |
$23,464 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$857 |
| Mikkel Boedker |
$106,250 (1) |
| Salary Remaining : |
$22,768 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$857 |
| Taylor Chorney |
$102,900 (3) |
| Salary Remaining : |
$22,050 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$857 |
| Dmytro Timashov |
$98,200 (1) |
| Salary Remaining : |
$21,043 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$857 |
| Keaton Ellerby |
$96,875 (1) |
| Salary Remaining : |
$20,759 |
| Salary Average : |
$0 |
| Salary Average Remaining : |
$0 |
| Dylan Sikura |
$92,500 (3) |
| Salary Remaining : |
$19,821 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$857 |
| Maveric Lamoureux |
$80,000 (3) |
| Salary Remaining : |
$17,143 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$857 |
| Charles Hudon |
$79,400 (1) |
| Salary Remaining : |
$17,014 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$857 |
| JJ Moser |
$70,000 (2) |
| Salary Remaining : |
$15,000 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$857 |
| Daniel Torgersson |
$65,000 (1) |
| Salary Remaining : |
$13,929 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$857 |
| Simon Holmström |
$65,000 (3) |
| Salary Remaining : |
$13,929 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$857 |
| Nick Caamano |
$65,000 (2) |
| Salary Remaining : |
$13,929 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$857 |
| Brendan Brisson |
$65,000 (1) |
| Salary Remaining : |
$13,929 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$857 |
| Donovan Sebrango |
$60,000 (1) |
| Salary Remaining : |
$12,857 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$857 |
| Miko Matikka |
$60,000 (3) |
| Salary Remaining : |
$12,857 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$857 |
| Albert Johansson |
$60,000 (3) |
| Salary Remaining : |
$12,857 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$857 |
| Sean Behrens |
$60,000 (2) |
| Salary Remaining : |
$12,857 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$857 |
| Liam Hawel |
$60,000 (1) |
| Salary Remaining : |
$12,857 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$857 |
| Matias Maccelli |
$60,000 (3) |
| Salary Remaining : |
$12,857 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$857 |
| Adam Werner |
$60,000 (1) |
| Salary Remaining : |
$12,857 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$857 |
| Artemi Kniazev |
$55,000 (3) |
| Salary Remaining : |
$11,786 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$857 |
| Tyler Angle |
$55,000 (1) |
| Salary Remaining : |
$11,786 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$857 |
| Benjamin Roger |
$55,000 (2) |
| Salary Remaining : |
$11,786 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$857 |
| Wyatt Kaiser |
$55,000 (1) |
| Salary Remaining : |
$11,786 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$857 |
| Brody Lamb |
$50,000 (2) |
| Salary Remaining : |
$10,714 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$857 |
| Nico Daws |
$50,000 (1) |
| Salary Remaining : |
$10,714 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$857 |
| Blake Murray |
$50,000 (1) |
| Salary Remaining : |
$10,714 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$857 |
| Landon Slaggert |
$50,000 (1) |
| Salary Remaining : |
$10,714 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$857 |
| John Ludvig |
$50,000 (3) |
| Salary Remaining : |
$10,714 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$857 |
| Elmer Söderblom |
$50,000 (2) |
| Salary Remaining : |
$10,714 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$857 |
| Total Farm Players | 36 |
| Salary Commitment |
| Year 12 : $3,044,139 |
| Year 13 : $1,381,250 |
| Year 14 : $625,400 |
| Year 15 : $0 |
| Salary Average Commitment |
| Year 12 : $140,000 |
| Year 13 : $68,000 |
| Year 14 : $36,000 |
| Year 15 : $0 |
|
BANGOR PUPPIES
CHICAGO UNDERTAKERS
COQUITLAM EXPRESS
DETROIT STEELERS
HAWAII PUNCH
LAS CRUCES MESCALEROS
NEWTON NIGHTHAWKS
NORTH VAN ROCKERS
PENSACOLA BLACK BEARS
PHILADELPHIA PHANTOMS
VANCOUVER THOUSANDAIRES
BROOKLYN GRINDERS
CALGARY WRANGLERS
CAPE BRETON LEPRECHAUNS
CAPE FEAR WILDCATS
COLORADO CUBS
EDMONTON OILERS
HALIFAX HELL
MANHATTAN SWEDES
PINCHER CREEK WOLVERINES
SAN JOSE AVACADOES
SYRACUSE BABY BULLS