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

BANGOR BEAGLES



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,270,000
Year to Date Revenue$7,620,000
Farm
Home Games Left0
Average Attendance - %3,000 - 100.00%
Average Income per Game$85,000
Year to Date Revenue$255,000

Expense

Pro Players Total Salaries$46,628,612
Farm Players Total Salaries$2,776,950
Coaches Total Salaries$2,276,000
Luxury Taxe Total$804,627
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$413,649,453
Projected Bank Account$413,649,453

Pro Players Salaries

Leland Irving $3,872,814 (3)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Jonathan Blum $3,652,015 (5)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Matt Duchene $3,395,490 (3)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Evgeni Malkin $3,267,000 (6)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Alex Ovechkin $2,761,300 (5)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Filip Forsberg $2,410,350 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Tyler Seguin $2,292,000 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jordan Kyrou $2,175,000 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jeff Skinner $2,126,993 (5)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Zach Werenski $2,053,750 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Ryan McDonagh $1,957,500 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Mackenzie Blackwood $1,950,000 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Sam Reinhart $1,950,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Keith Yandle $1,525,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Shayne Gostisbehere $1,500,000 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Alex Tuch $1,334,000 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
P.K. Subban $1,325,000 (1)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Derrick Pouliot $1,208,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Vladislav Namestnikov $1,193,400 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Tyler Johnson $1,176,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Nikita Filatov $1,000,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Ryan Donato $978,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Dylan Cozens $775,000 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Kaapo Kakko $750,000 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Total Pro Players24
Salary Commitment
Year 13 : $46,628,612
Year 14 : $40,726,212
Year 15 : $35,293,712
Year 16 : $27,047,408
Salary Average Commitment
Year 13 : $680,000
Year 14 : $520,000
Year 15 : $400,000
Year 16 : $360,000
Salary Cap with 1 Way Contract
Year 13 : $46,628,612
Year 14 : $40,726,212
Year 15 : $35,293,712
Year 16 : $27,047,408

Farm Players Salaries

J.T. Miller $137,700 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Roope Hintz $131,250 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Evgeny Dadonov $130,300 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Dmitrij Jaskin $106,500 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Hunter Brzustewicz $90,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Matt Savoie $90,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Anton Lundell $90,000 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Matvei Michkov $90,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ondrej Kase $85,100 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Miles Wood $84,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Riley Heidt $80,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jamie Drysdale $80,000 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Sebastian Cossa $80,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Filip Bystedt $80,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Andrew Cristall $80,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Alec Regula $78,500 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Kyle Capobianco $78,100 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Emil Bemström $78,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ty Smith $77,500 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Victor Söderström $75,000 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ville Heinola $75,000 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Scott Wedgewood $75,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Zach Ostapchuk $70,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Logan Stankoven $70,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Michael Hrabal $70,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
William Wallinder $70,000 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jonatan Berggren $70,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jesse Ylönen $60,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Colby Robak $60,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jack Thompson $60,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Devon Levi $60,000 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Alex Beaucage $60,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Samu Salminen $55,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Nikita Alexandrov $50,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Benoit-Olivier Groulx $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Total Farm Players35
Salary Commitment
Year 13 : $2,776,950
Year 14 : $2,055,850
Year 15 : $1,387,950
Year 16 : $450,000
Salary Average Commitment
Year 13 : $140,000
Year 14 : $96,000
Year 15 : $64,000
Year 16 : $24,000

BROOKLYN BLAZERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameBarclays Center
Level 1: 6500 - $100 - 0 - 0.00%
Level 2: 5500 - $60 - 0 - 0.00%
Level 3: 2500 - $35 - 0 - 0.00%
Level 4: 4000 - $25 - 0 - 0.00%
Luxury : 1000 - $200 - 0 - 0.00%
Total Capacity :19500
Farm
Farm Level 1: 2000 - $35 - 2,000 - 100.00%
Farm Level 2: 1000 - $15 - 1,000 - 100.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %3,000 - 100.00%
Average Income per Game$85,000
Year to Date Revenue$680,000

Expense

Pro Players Total Salaries$40,590,967
Farm Players Total Salaries$2,560,650
Coaches Total Salaries$2,232,000
Luxury Taxe Total$719,219
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$364,540,349
Projected Bank Account$364,540,349

Pro Players Salaries

Seth Jones $3,020,625 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Andrew Cogliano $2,500,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Brandon Saad $2,437,500 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Matt Boldy $2,200,000 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Konstantin Barulin $2,161,465 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Ryan Murray $2,090,408 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Aaron Ekblad $2,053,750 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
John Gibson $1,886,719 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Nikolay Goldobin $1,875,000 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Kasperi Kapanen $1,825,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Alexander Radulov $1,794,500 (3)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Rob Fabbri $1,704,000 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jake DeBrusk $1,687,500 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Kevin Shattenkirk $1,555,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Dominik Masin $1,472,000 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Mattias Tedenby $1,450,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
John Klingberg $1,417,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Cody Hodgson $1,411,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Brayden Point $1,307,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Calvin Pickard $1,300,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Adrian Kempe $1,262,500 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Luca Sbisa $1,030,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Carl Dahlstrom $650,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Charles Hudon $500,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Total Pro Players24
Salary Commitment
Year 13 : $40,590,967
Year 14 : $31,933,502
Year 15 : $27,304,002
Year 16 : $18,373,752
Salary Average Commitment
Year 13 : $920,000
Year 14 : $720,000
Year 15 : $560,000
Year 16 : $360,000
Salary Cap with 1 Way Contract
Year 13 : $40,590,967
Year 14 : $31,933,502
Year 15 : $27,304,002
Year 16 : $18,373,752

Farm Players Salaries

Dmitry Kulikov $280,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Miikka Salomaki $193,750 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Evgeny Svechnikov $113,300 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Marco Kasper $92,500 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Laurent Dauphin $92,100 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ian Cole $91,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Will Smith $90,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
David Jiříček $90,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Mirco Mueller $89,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Christian Fischer $89,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Kirill Marchenko $85,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Charlie Stramel $80,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ridly Greig $80,000 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Owen Pickering $80,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Corson Ceulemans $80,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jeremy Lauzon $80,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Brad Lambert $80,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Phil Grubauer $70,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Felix Nilsson $70,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Joseph Woll $65,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Tobias Björnfot $65,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Andrew Peeke $65,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Dmitri Buchelnikov $60,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Noel Nordh $60,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Luke Adam $60,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Alexander Campbell $60,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ryan Winterton $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Nate Schnarr $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Mathias Emilio Pettersen $50,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jakub Málek $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Total Farm Players30
Salary Commitment
Year 13 : $2,560,650
Year 14 : $1,303,600
Year 15 : $646,100
Year 16 : $80,000
Salary Average Commitment
Year 13 : $120,000
Year 14 : $68,000
Year 15 : $32,000
Year 16 : $4,000

CALGARY COWBOYS



Arena Capacity - Ticket Price
Attendance - %

Arena NameJCI Center
Level 1: 7500 - $90 - 7,500 - 100.00%
Level 2: 6500 - $65 - 6,371 - 98.02%
Level 3: 3500 - $33 - 3,082 - 88.07%
Level 4: 4500 - $25 - 4,500 - 100.00%
Luxury : 2500 - $225 - 1,405 - 56.22%
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 - %22,859 - 93.30%
Average Income per Game$1,619,575
Year to Date Revenue$8,097,876
Farm
Home Games Left0
Average Attendance - %6,000 - 100.00%
Average Income per Game$149,500
Year to Date Revenue$299,000

Expense

Pro Players Total Salaries$38,719,372
Farm Players Total Salaries$2,414,900
Coaches Total Salaries$2,970,000
Luxury Taxe Total$688,692
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$381,135,456
Projected Bank Account$381,135,456

Pro Players Salaries

Drew Doughty $3,540,172 (6)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Elias Lindholm $3,080,000 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
T.J. Galiardi $2,583,000 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Travis Zajac $2,537,260 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Brendan Gallagher $2,489,939 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
William Nylander $2,252,500 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Stephen Weiss $2,234,375 (3)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Sean Monahan $1,975,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Nathan MacKinnon $1,964,063 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Timo Meier $1,937,500 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Noah Juulsen $1,875,000 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Shea Weber $1,669,500 (5)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Tyler Myers $1,565,438 (5)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Glenn Gawdin $1,297,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jack Campbell $1,265,625 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Adin Hill $1,250,000 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Zach Bogosian $1,043,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Brady Calla $880,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Nicolas Hague $875,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Oliver Kylington $805,000 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Cale Makar $800,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Tim Stützle $800,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Total Pro Players22
Salary Commitment
Year 13 : $38,719,372
Year 14 : $38,719,372
Year 15 : $36,001,372
Year 16 : $24,072,558
Salary Average Commitment
Year 13 : $720,000
Year 14 : $720,000
Year 15 : $600,000
Year 16 : $360,000
Salary Cap with 1 Way Contract
Year 13 : $38,719,372
Year 14 : $38,719,372
Year 15 : $36,001,372
Year 16 : $24,072,558

Farm Players Salaries

Rafael Harvey-Pinard $94,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Connor Ingram $91,000 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Lucas Johansen $90,900 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Dmitriy Simashev $90,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Owen Beck $90,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Lane Hutson $90,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Cal Petersen $87,300 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Grigori Denisenko $85,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Adam Ruzicka $80,600 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Alexander Holtz $80,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Cole Perfetti $80,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Matt Coronato $80,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Cole Caufield $75,000 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Cale Fleury $75,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jaret Anderson-Dolan $75,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ryan Merkley $75,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Zachary Lauzon $71,100 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Étienne Morin $70,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jeremie Poirier $70,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Adam Beckman $65,000 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jakub Lauko $65,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Patrik Puistola $60,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Evan Cormier $60,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Calen Addison $60,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Josh Brook $60,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Alexei Lipanov $60,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Daniil Gushchin $60,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jakub Dobes $60,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Cole Schwindt $55,000 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jayden Struble $55,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Brandon Coe $55,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Hunter Smith $50,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Dennis Hildeby $50,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Arseni Sergeyev $50,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Total Farm Players34
Salary Commitment
Year 13 : $2,414,900
Year 14 : $1,934,900
Year 15 : $1,125,600
Year 16 : $286,000
Salary Average Commitment
Year 13 : $136,000
Year 14 : $108,000
Year 15 : $64,000
Year 16 : $16,000

CAPE BRETON CELTS



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,270,000
Year to Date Revenue$2,540,000
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$39,584,500
Farm Players Total Salaries$2,310,500
Coaches Total Salaries$3,257,000
Luxury Taxe Total$721,819
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$430,428,774
Projected Bank Account$430,428,774

Pro Players Salaries

Kris Letang $2,950,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Ryan O'Reilly $2,892,500 (2)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Martin Nečas $2,887,500 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Brendan Lemieux $2,562,500 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Mitch Marner $2,525,000 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jake Gardiner $2,325,000 (3)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Cam Ward $2,254,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Luke Kunin $2,100,000 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Sebastian Aho $1,937,500 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Rasmus Ristolainen $1,875,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Juuse Saros $1,755,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Evander Kane $1,715,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Nicklas Backstrom $1,666,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Joel Armia $1,566,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Kris Russell $1,272,000 (2)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Nick Leddy $1,259,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Ty Rattie $1,258,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Scott Laughton $1,163,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Zemi Girgensons $1,134,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Tony DeAngelo $937,500 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Josh Norris $775,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Alex Newhook $775,000 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Total Pro Players22
Salary Commitment
Year 13 : $39,584,500
Year 14 : $37,162,500
Year 15 : $21,542,500
Year 16 : $12,787,500
Salary Average Commitment
Year 13 : $760,000
Year 14 : $680,000
Year 15 : $400,000
Year 16 : $240,000
Salary Cap with 1 Way Contract
Year 13 : $39,584,500
Year 14 : $37,162,500
Year 15 : $21,542,500
Year 16 : $12,787,500

Farm Players Salaries

Alexandre Texier $99,500 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Gage Goncalves $95,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Lian Bichsel $90,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Axel Sandin Pellikka $90,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Rasmus Asplund $84,500 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Brennan Othmann $80,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Luca Del Bel Belluz $80,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Rasmus Kupari $80,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
JJ Peterka $80,000 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Eduard Šalé $80,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Thomas Harley $75,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Philippe Myers $71,500 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Helge Grans $70,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Oscar Fisker Mølgaard $70,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Luke Evangelista $70,000 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Scott Morrow $70,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Rieger Lorenz $70,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Nicolas Meloche $70,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Raphael Lavoie $65,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Conor Garland $65,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Shai Buium $60,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Quinton Burns $60,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Bryce McConnell-Barker $60,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Martin Fehérváry $60,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jamieson Rees $60,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Samuel Helenius $55,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Sean Farrell $50,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Juha Jatkola $50,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Justus Annunen $50,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Mathieu Cataford $50,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Mats Lindgren $50,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Joe Vrbetic $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Erik Portillo $50,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Martin Chromiak $50,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Total Farm Players34
Salary Commitment
Year 13 : $2,310,500
Year 14 : $1,564,500
Year 15 : $844,500
Year 16 : $249,500
Salary Average Commitment
Year 13 : $136,000
Year 14 : $92,000
Year 15 : $48,000
Year 16 : $12,000

CAPE FEAR PROWLERS



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,270,000
Year to Date Revenue$15,240,000
Farm
Home Games Left0
Average Attendance - %3,000 - 100.00%
Average Income per Game$85,000
Year to Date Revenue$255,000

Expense

Pro Players Total Salaries$46,486,042
Farm Players Total Salaries$2,734,575
Coaches Total Salaries$2,600,000
Luxury Taxe Total$841,752
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$429,971,395
Projected Bank Account$429,971,395

Pro Players Salaries

Jonathan Toews $3,843,750 (3)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Patrick Sharp $3,631,313 (3)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Victor Hedman $3,353,906 (6)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Ryan Nugent-Hopkins $2,591,094 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Phil Kessel $2,584,780 (4)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Tage Thompson $2,512,500 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Vladimir Tarasenko $2,465,887 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Marc-Andre Fleury $2,446,625 (5)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Aleksander Barkov $2,374,906 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jesper Bratt $2,113,750 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jonathan Drouin $2,000,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Travis Sanheim $1,987,500 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Connor Hellebuyck $1,875,000 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Dennis Wideman $1,849,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jacob Josefson $1,802,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Nico Hischier $1,800,000 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Adam Larsson $1,671,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Anton Stralman $1,432,031 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Bryan Little $1,298,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
John Carlson $1,275,000 (2)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Cody Ceci $928,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Marcus Johansson $650,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Total Pro Players22
Salary Commitment
Year 13 : $46,486,042
Year 14 : $44,260,042
Year 15 : $40,486,042
Year 16 : $21,265,155
Salary Average Commitment
Year 13 : $640,000
Year 14 : $560,000
Year 15 : $480,000
Year 16 : $240,000
Salary Cap with 1 Way Contract
Year 13 : $46,486,042
Year 14 : $44,260,042
Year 15 : $40,486,042
Year 16 : $21,265,155

Farm Players Salaries

Frederik Andersen $201,150 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Christian Dvorak $133,300 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Marcus Pettersson $110,100 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Sam Steel $104,625 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Esa Lindell $100,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jonas Brodin $100,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Warren Foegele $90,750 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
David Reinbacher $90,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Kevin Korchinski $90,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Pavel Mintyukov $90,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jiří Kulich $90,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Leo Carlsson $90,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Spencer Foo $87,750 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Filip Gustavsson $86,900 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jack Quinn $82,500 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Wyatt Johnston $82,500 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Carson Rehkopf $80,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Liam Öhgren $80,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Tristan Luneau $80,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ukko-Pekka Luukkonen $80,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jagger Firkus $80,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Marco Rossi $80,000 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Colton Dach $70,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Yegor Sidorov $70,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Oskar Olausson $70,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Mattias Samuelsson $65,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Roby Järventie $60,000 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Riley Kidney $60,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Devante Smith-Pelly $60,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Topi Niemelä $60,000 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Vladislav Kamenev $60,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Zac Jones $50,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Total Farm Players32
Salary Commitment
Year 13 : $2,734,575
Year 14 : $2,139,325
Year 15 : $1,191,575
Year 16 : $387,125
Salary Average Commitment
Year 13 : $128,000
Year 14 : $96,000
Year 15 : $52,000
Year 16 : $20,000

CHICAGO CRUSHERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Death Trap
Level 1: 7000 - $100 - 7,000 - 100.00%
Level 2: 6000 - $70 - 5,813 - 96.88%
Level 3: 3000 - $40 - 2,983 - 99.42%
Level 4: 5000 - $30 - 5,000 - 100.00%
Luxury : 2000 - $175 - 1,738 - 86.90%
Total Capacity :23000
Farm
Farm Level 1: 3000 - $50 - 2,371 - 79.02%
Farm Level 2: 2000 - $30 - 1,458 - 72.90%
Farm Total Capacity :5000

Income

Home Games Left0
Average Attendance - %22,534 - 97.97%
Average Income per Game$1,680,360
Year to Date Revenue$3,360,720
Farm
Home Games Left0
Average Attendance - %3,829 - 76.57%
Average Income per Game$162,265
Year to Date Revenue$324,530

Expense

Pro Players Total Salaries$30,078,625
Farm Players Total Salaries$2,476,600
Coaches Total Salaries$2,975,000
Luxury Taxe Total$730,578
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$439,031,391
Projected Bank Account$439,031,391

Pro Players Salaries

Joel Farabee $2,518,750 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jack Eichel $2,225,000 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Mikko Rantanen $2,220,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Alexander Wennberg $2,012,500 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Boone Jenner $1,891,250 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Alexander Edler $1,875,000 (2)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Rasmus Sandin $1,775,000 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Denis Gurianov $1,628,000 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Olli Maatta $1,625,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Pavel Buchnevich $1,495,000 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Mathew Dumba $1,418,125 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
John Tavares $1,400,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Morgan Frost $1,400,000 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jake Bean $1,237,500 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Connor Murphy $1,042,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Mikael Backlund $812,500 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Oliver Bjorkstrand $775,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Anthony Cirelli $750,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
William Carrier $728,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
John Marino $650,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Josh Mahura $600,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Total Pro Players21
Salary Commitment
Year 13 : $30,078,625
Year 14 : $29,350,625
Year 15 : $20,590,500
Year 16 : $14,170,500
Salary Average Commitment
Year 13 : $800,000
Year 14 : $760,000
Year 15 : $520,000
Year 16 : $320,000
Salary Cap with 1 Way Contract
Year 13 : $30,078,625
Year 14 : $29,350,625
Year 15 : $20,590,500
Year 16 : $14,170,500

Farm Players Salaries

Matt Nieto $140,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Andrew Mangiapane $105,000 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Brady Skjei $93,400 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Charlie Coyle $93,000 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ilya Sorokin $92,500 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Connor Zary $90,000 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Brandon Montour $89,500 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jeremy Morin $86,300 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ville Husso $75,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Morgan Geekie $72,500 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Kevin Bahl $71,500 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Egor Sokolov $70,900 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Nick Cousins $70,100 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Kalan Lind $70,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Mason Lohrei $70,000 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ryan Greene $70,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Chris Tanev $69,800 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Mitchell Stephens $69,600 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Matthew Phillips $67,500 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Nils Lundkvist $65,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Luca Pinelli $60,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Martin Frk $60,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
AJ Greer $60,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Dustin Wolf $60,000 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Dylan MacKinnon $60,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Gustav Olofsson $60,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Riley Sheahan $60,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
J.T. Compher $60,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Carter Mazur $55,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
David Farrance $55,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Justin Ertel $55,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jimmy Vesey $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Yegor Yegorov $50,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Roman Schmidt $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jarred Tinordi $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Total Farm Players35
Salary Commitment
Year 13 : $2,476,600
Year 14 : $1,548,300
Year 15 : $747,500
Year 16 : $507,500
Salary Average Commitment
Year 13 : $140,000
Year 14 : $88,000
Year 15 : $40,000
Year 16 : $24,000

COLORADO WOLVES



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Den
Level 1: 6000 - $120 - 5,324 - 88.73%
Level 2: 5000 - $70 - 5,000 - 100.00%
Level 3: 2000 - $50 - 1,983 - 99.17%
Level 4: 4000 - $40 - 3,410 - 85.25%
Luxury : 1000 - $300 - 969 - 96.87%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 2,000 - 100.00%
Farm Level 2: 1000 - $25 - 887 - 88.66%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,686 - 92.70%
Average Income per Game$1,515,047
Year to Date Revenue$4,545,140
Farm
Home Games Left0
Average Attendance - %2,887 - 96.22%
Average Income per Game$92,165
Year to Date Revenue$460,825

Expense

Pro Players Total Salaries$24,981,375
Farm Players Total Salaries$2,531,700
Coaches Total Salaries$2,612,400
Luxury Taxe Total$513,578
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$499,451,937
Projected Bank Account$499,451,937

Pro Players Salaries

Kyle Connor $2,262,500 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Alex Galchenyuk $2,240,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Travis Konecny $1,946,250 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Nick Schmaltz $1,888,750 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Oscar Dansk $1,625,000 (1)
-Salary Remaining : $0
-Salary Average : $650,000
-Salary Average Remaining : $0
Shea Theodore $1,565,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Carl Gunnarsson $1,485,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Dougie Hamilton $1,359,375 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jordan Schmaltz $1,219,000 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jesse Puljujarvi $1,213,500 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Samu Perhonen $1,119,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Emile Poirier $1,100,000 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Kailer Yamamoto $1,046,250 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Nick Ritchie $962,500 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Victor Rask $935,500 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jason Dickinson $843,750 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Wade Allison $770,000 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Brandon Carlo $750,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Erik Cernak $650,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Total Pro Players19
Salary Commitment
Year 13 : $24,981,375
Year 14 : $21,116,375
Year 15 : $17,549,875
Year 16 : $11,852,375
Salary Average Commitment
Year 13 : $1,370,000
Year 14 : $680,000
Year 15 : $560,000
Year 16 : $360,000
Salary Cap with 1 Way Contract
Year 13 : $24,981,375
Year 14 : $21,116,375
Year 15 : $17,549,875
Year 16 : $11,852,375

Farm Players Salaries

Matt Puempel $97,500 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Sam Morin $93,750 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Oliver Bonk $90,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Yakov Trenin $88,750 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jake Neighbours $82,500 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Brayden Tracey $82,100 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Carson Lambos $80,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Yaroslav Askarov $80,000 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Damon Severson $80,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Zack Bolduc $80,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Calum Ritchie $80,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Martin Kaut $77,500 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jay O'Brien $75,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Antti Tuomisto $72,400 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Filip Johansson $72,200 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ethan Gauthier $70,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Tyler Kleven $70,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ryan O'Rourke $70,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Olen Zellweger $70,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Artem Duda $70,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Zachary L'Heureux $70,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Martin Mišiak $70,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ryan Suzuki $65,000 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Kirill Ustimenko $65,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Kasper Bjorkqvist $65,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jacob Bernard-Docker $65,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Cliff Pu $65,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
William Whitelaw $60,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Danila Klimovich $60,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
William Strömgren $60,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Oliver Kapanen $55,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Lance Bouma $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Robin Kovacs $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Alexander Perevalov $50,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Konnor Smith $50,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Dmitri Kuzmin $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Total Farm Players36
Salary Commitment
Year 13 : $2,531,700
Year 14 : $1,776,700
Year 15 : $1,093,750
Year 16 : $227,500
Salary Average Commitment
Year 13 : $144,000
Year 14 : $96,000
Year 15 : $60,000
Year 16 : $12,000

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$2,700,000
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$29,512,375
Farm Players Total Salaries$2,265,750
Coaches Total Salaries$2,078,800
Luxury Taxe Total$557,514
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0
Current Bank Account$398,407,641
Projected Bank Account$398,407,641

Pro Players Salaries

Mark Scheifele $2,724,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Tomas Hertl $2,444,500 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Pierre-Luc Dubois $2,425,000 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Nikolaj Ehlers $2,277,500 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Brady Tkachuk $2,275,000 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Tristan Jarry $1,863,875 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Charlie McAvoy $1,687,500 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Brett Pesce $1,523,750 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Alec Martinez $1,460,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Ivan Barbashev $1,417,500 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Sebastian Collberg $1,283,750 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Travis Hamonic $1,166,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jayce Hawryluk $1,078,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Lias Andersson $980,000 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Karl Alzner $965,000 (4)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Pyotr Kochetkov $941,000 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Connor Bedard $900,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jack Roslovic $750,000 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Brandon Gormley $750,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Dillon Heatherington $600,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Total Pro Players20
Salary Commitment
Year 13 : $29,512,375
Year 14 : $26,886,375
Year 15 : $24,162,375
Year 16 : $14,828,625
Salary Average Commitment
Year 13 : $760,000
Year 14 : $680,000
Year 15 : $640,000
Year 16 : $360,000
Salary Cap with 1 Way Contract
Year 13 : $29,512,375
Year 14 : $26,886,375
Year 15 : $24,162,375
Year 16 : $14,828,625

Farm Players Salaries

Nicklas Jensen $112,800 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Sven Baertschi $93,000 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Derek Forbort $91,750 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Gabriel Bourque $90,700 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Shane Wright $90,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Cole Sillinger $82,500 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Justin Barron $80,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Brayden Yager $80,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Nathan Gaucher $80,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Sam Kurker $80,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Julien Gauthier $75,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Emil Andrae $70,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Sam Poulin $70,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Anton Wahlberg $70,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Fabian Lysell $70,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Emil Heineman $70,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Christian Kyrou $70,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Nathan Bastian $65,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Alexandar Georgiev $65,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ryan Lindgren $65,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Yan Kuznetsov $60,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Joacim Eriksson $60,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Nick Lardis $60,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Filip Nordberg $60,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ty Nelson $60,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Matt Clark $60,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Tyler Brennan $60,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Leevi Merilainen $60,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ty Dellandrea $60,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ayrton Martino $55,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Devin Kaplan $50,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Juraj Pekarcik $50,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Total Farm Players32
Salary Commitment
Year 13 : $2,265,750
Year 14 : $1,528,250
Year 15 : $988,250
Year 16 : $93,000
Salary Average Commitment
Year 13 : $128,000
Year 14 : $84,000
Year 15 : $52,000
Year 16 : $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 - 2,000 - 100.00%
Farm Level 2: 1000 - $15 - 1,000 - 100.00%
Farm Total Capacity :3000

Income

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

Expense

Pro Players Total Salaries$28,161,855
Farm Players Total Salaries$2,364,000
Coaches Total Salaries$2,555,300
Luxury Taxe Total$655,722
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$233,942,218
Projected Bank Account$233,942,218

Pro Players Salaries

Morgan Rielly $2,857,031 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jason Robertson $2,400,000 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Taylor Hall $2,388,750 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Artem Anisimov $2,310,798 (4)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Jake Oettinger $2,275,000 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jason Zucker $1,391,250 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Nikita Scherbak $1,356,750 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Noah Hanifin $1,312,500 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Mikhail Grigorenko $1,296,338 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Michael Stone $1,121,875 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Adam Clendening $1,067,313 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Madison Bowey $1,056,250 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Julius Honka $1,007,500 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Boo Nieves $1,000,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Michael Dal Colle $1,000,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Tyler Wotherspoon $933,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Owen Tippett $875,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Max Jones $812,500 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Joni Jurmo $600,000 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Dillion Hamaliuk $600,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Matthew Stienburg $500,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Total Pro Players21
Salary Commitment
Year 13 : $28,161,855
Year 14 : $26,849,355
Year 15 : $20,377,605
Year 16 : $17,997,792
Salary Average Commitment
Year 13 : $800,000
Year 14 : $720,000
Year 15 : $440,000
Year 16 : $360,000
Salary Cap with 1 Way Contract
Year 13 : $28,161,855
Year 14 : $26,849,355
Year 15 : $20,377,605
Year 16 : $17,997,792

Farm Players Salaries

Felix Sandstrom $200,000 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ian McCoshen $114,700 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Kieffer Bellows $108,500 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Dylan McIlrath $95,100 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Alex Formenton $93,750 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Nate Danielson $90,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Oliver Moore $90,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Alexander Volkov $88,200 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jakub Zboril $81,250 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Xavier Bourgault $80,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Reid Schaefer $80,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Egor Zamula $77,500 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Elias Salomonsson $70,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Noel Gunler $70,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Mattias Hävelid $70,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Philip Tomasino $65,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ryan Johnson $65,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Nicholas Robertson $65,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Mads Sogaard $65,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Aleksi Heponiemi $65,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Matt Robertson $60,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Noah Dower Nilsson $60,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Paul Ludwinski $60,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Hoyt Stanley $60,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Nick Bjugstad $60,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Joel Blomqvist $60,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Patrik Hamrla $60,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Isaac Ratcliffe $55,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Tristan Broz $55,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Zayde Wisdom $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ludwig Persson $50,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Total Farm Players31
Salary Commitment
Year 13 : $2,364,000
Year 14 : $1,982,750
Year 15 : $1,337,750
Year 16 : $682,650
Salary Average Commitment
Year 13 : $124,000
Year 14 : $100,000
Year 15 : $60,000
Year 16 : $24,000

EDMONTON BUSCHWACKERS



Arena Capacity - Ticket Price
Attendance - %

Arena Name99 Park
Level 1: 6000 - $100 - 6,000 - 100.00%
Level 2: 5000 - $60 - 5,000 - 100.00%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $25 - 4,000 - 100.00%
Luxury : 1000 - $200 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 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$3,810,000
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$29,364,391
Farm Players Total Salaries$2,364,500
Coaches Total Salaries$2,426,000
Luxury Taxe Total$575,358
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$465,403,920
Projected Bank Account$465,403,920

Pro Players Salaries

Kyle Turris $3,926,485 (6)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Cam Fowler $2,857,031 (4)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Carter Hart $2,812,500 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Mikhail Sergachev $2,712,500 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Auston Matthews $1,922,500 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Zach Boychuk $1,908,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Matthew Tkachuk $1,865,625 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Joel Broda $1,480,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Marc Staal $1,410,000 (3)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Jujhar Khaira $1,210,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Darnell Nurse $975,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Frederik Gauthier $877,500 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Filip Chytil $800,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Barrett Hayton $775,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Conor Timmins $750,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Marc-Olivier Roy $660,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Boris Katchouk $650,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Simon Holmström $650,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Stefan Elliott $622,250 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Conner Bleackley $500,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Total Pro Players20
Salary Commitment
Year 13 : $29,364,391
Year 14 : $27,432,141
Year 15 : $20,191,641
Year 16 : $14,231,016
Salary Average Commitment
Year 13 : $680,000
Year 14 : $560,000
Year 15 : $280,000
Year 16 : $120,000
Salary Cap with 1 Way Contract
Year 13 : $29,364,391
Year 14 : $27,432,141
Year 15 : $20,191,641
Year 16 : $14,231,016

Farm Players Salaries

Anthony Stolarz $142,500 (6)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Zach Budish $140,000 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Max Friberg $127,500 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Xavier Ouellet $100,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ryan McLeod $94,300 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Quinton Howden $92,800 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Brock McGinn $91,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Tyler Boucher $80,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Topias Leinonen $80,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Keegan Lowe $80,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Otto Stenberg $80,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Liam Foudy $80,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Daniil Chayka $70,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Theodor Niederbach $70,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ryan Chesley $70,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Andrew Gibson $70,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Rasmus Kumpulainen $70,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Niklas Kokko $70,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Roni Hirvonen $68,600 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ville Pokka $67,500 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Samuel Fagemo $65,300 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Caleb Jones $65,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Yegor Zavragin $60,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Elias Nils Pettersson $60,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jack Finley $60,000 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Oliver Johansson $55,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Olivier Rodrigue $55,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Drew Fortescue $50,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Anton Johansson $50,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Quinn Olson $50,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Brett Berard $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Total Farm Players31
Salary Commitment
Year 13 : $2,364,500
Year 14 : $1,887,000
Year 15 : $1,163,200
Year 16 : $698,200
Salary Average Commitment
Year 13 : $124,000
Year 14 : $96,000
Year 15 : $56,000
Year 16 : $28,000

HALIFAX HIGHLANDERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameHalf Moon House
Level 1: 6700 - $129 - 5,763 - 86.02%
Level 2: 5700 - $99 - 4,536 - 79.58%
Level 3: 2200 - $50 - 2,135 - 97.04%
Level 4: 4200 - $40 - 3,903 - 92.94%
Luxury : 1700 - $288 - 1,243 - 73.11%
Total Capacity :20500
Farm
Farm Level 1: 2000 - $99 - 996 - 49.80%
Farm Level 2: 1000 - $44 - 536 - 53.55%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,581 - 85.76%
Average Income per Game$1,870,441
Year to Date Revenue$20,574,850
Farm
Home Games Left0
Average Attendance - %1,532 - 51.05%
Average Income per Game$122,166
Year to Date Revenue$488,664

Expense

Pro Players Total Salaries$36,052,573
Farm Players Total Salaries$2,791,925
Coaches Total Salaries$1,800,000
Luxury Taxe Total$677,361
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$537,957,830
Projected Bank Account$537,957,830

Pro Players Salaries

Sidney Crosby $3,483,485 (5)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Jacob Markstrom $3,180,000 (6)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Connor McDavid $3,013,750 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Rasmus Dahlin $2,325,000 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Kari Lehtonen $2,094,000 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Wojtek Wolski $1,910,000 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Andrei Svechnikov $1,875,000 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Leon Draisaitl $1,875,000 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Nathan Horton $1,810,000 (3)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Nikita Zadorov $1,805,625 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
David Pastrnak $1,667,500 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Mike Green $1,602,588 (1)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Tom Wilson $1,184,625 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Matthew Spencer $1,110,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Seth Ambroz $1,110,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Zac Rinaldo $937,500 (6)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Jay Rosehill $817,500 (1)
-Salary Remaining : $0
-Salary Average : $654,000
-Salary Average Remaining : $0
Arber Xhekaj $800,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Michael Rasmussen $775,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Moritz Seider $750,000 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Keven Veilleux $676,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Shane Bowers $650,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Radko Gudas $600,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Total Pro Players23
Salary Commitment
Year 13 : $36,052,573
Year 14 : $31,314,985
Year 15 : $26,169,360
Year 16 : $23,249,360
Salary Average Commitment
Year 13 : $1,334,000
Year 14 : $600,000
Year 15 : $360,000
Year 16 : $320,000
Salary Cap with 1 Way Contract
Year 13 : $36,052,573
Year 14 : $31,314,985
Year 15 : $26,169,360
Year 16 : $23,249,360

Farm Players Salaries

Ales Hemsky $176,825 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Valeri Nichushkin $125,125 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Joe Colborne $125,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Roman Tesliuk $124,000 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Nikita Tryamkin $112,900 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
David Van Der Gulik $112,500 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Masi Marjamaki $106,250 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Theo Peckham $103,400 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Libor Hajek $99,900 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Mason McDonald $97,500 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ryan Hartman $90,625 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Cutter Gauthier $90,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Joakim Kemell $90,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jack Studnicka $86,400 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Tyson Barrie $86,000 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Sami Vatanen $82,500 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Seamus Casey $80,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Veini Vehviläinen $78,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Adam Sýkora $70,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Dylan Gambrell $65,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Eetu Tuulola $60,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Matt Rempe $60,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Olof Lindbom $60,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Prokhor Poltapov $60,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Tristan Bertucci $60,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Otto Salin $60,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jonathan Kovacevic $60,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Mikko Kokkonen $60,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Tristan Lennox $55,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Lukas Parik $55,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jack Sparkes $50,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Colin Wilson $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Adam Klapka $50,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Taige Harding $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Total Farm Players34
Salary Commitment
Year 13 : $2,791,925
Year 14 : $2,386,800
Year 15 : $1,191,600
Year 16 : $626,150
Salary Average Commitment
Year 13 : $136,000
Year 14 : $112,000
Year 15 : $52,000
Year 16 : $24,000

HAWAII TYPHOON



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$32,129,042
Farm Players Total Salaries$2,537,800
Coaches Total Salaries$1,800,000
Luxury Taxe Total$557,799
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$450,738,682
Projected Bank Account$450,738,682

Pro Players Salaries

Oscar Moller $2,118,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Tuukka Rask $2,111,385 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Drayson Bowman $2,110,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Ivan Provorov $2,100,000 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jonathan Bernier $2,017,969 (4)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Alexander Burmistrov $2,000,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jakub Vrana $1,900,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Logan Stanley $1,612,500 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Scott Glennie $1,503,125 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Ryan Poehling $1,487,500 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Oscar Klefbom $1,406,250 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Marko Dano $1,321,313 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jamie Oleksiak $1,224,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jamie McGinn $1,188,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Nicolas Petan $1,014,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jhonas Enroth $930,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Drake Batherson $875,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jake McCabe $810,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Seth Jarvis $800,000 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Matty Beniers $800,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Trevor Zegras $800,000 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Brandt Clarke $800,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Dylan Olsen $700,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Samuel Ersson $500,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Total Pro Players24
Salary Commitment
Year 13 : $32,129,042
Year 14 : $26,907,917
Year 15 : $24,308,917
Year 16 : $13,656,917
Salary Average Commitment
Year 13 : $920,000
Year 14 : $720,000
Year 15 : $600,000
Year 16 : $320,000
Salary Cap with 1 Way Contract
Year 13 : $32,129,042
Year 14 : $26,907,917
Year 15 : $24,308,917
Year 16 : $13,656,917

Farm Players Salaries

Jesper Boqvist $135,300 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Adam Fantilli $90,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Logan Cooley $90,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Matthew Wood $90,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Juuso Pärssinen $89,700 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Gustav Nyquist $88,900 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Robert Bortuzzo $88,600 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Patrice Cormier $86,800 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
T.J. Brodie $85,900 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Eddie Lack $84,900 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Dylan Holloway $82,500 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Theo Lindstein $80,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Dylan Guenther $80,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ivan Miroshnichenko $80,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Lukas Reichel $80,000 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Quentin Musty $80,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Sam Montembeault $70,200 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Michael Del Zotto $70,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Matthew Knies $70,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Akil Thomas $65,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jan Jenik $65,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jett Woo $65,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Vitek Vanecek $65,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Beau Akey $60,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jack Drury $60,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Calle Odelius $60,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Tomas Jurco $60,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Joel Hofer $55,000 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Haakon Hänelt $55,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Cameron Whynot $55,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Mikhail Abramov $50,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ty Voit $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Luke Prokop $50,000 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Julius Bergman $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Cam Squires $50,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Total Farm Players35
Salary Commitment
Year 13 : $2,537,800
Year 14 : $1,677,700
Year 15 : $852,500
Year 16 : $267,500
Salary Average Commitment
Year 13 : $140,000
Year 14 : $92,000
Year 15 : $48,000
Year 16 : $16,000

LAS CRUCES SPURS



Arena Capacity - Ticket Price
Attendance - %

Arena NameNew Mexico Place
Level 1: 7500 - $102 - 7,183 - 95.77%
Level 2: 6500 - $63 - 6,350 - 97.68%
Level 3: 3500 - $35 - 2,903 - 82.93%
Level 4: 4500 - $27 - 4,500 - 100.00%
Luxury : 2500 - $240 - 1,135 - 45.40%
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 - %22,070 - 90.08%
Average Income per Game$1,628,121
Year to Date Revenue$3,256,242
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$36,430,723
Farm Players Total Salaries$2,242,850
Coaches Total Salaries$3,997,000
Luxury Taxe Total$668,440
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$442,154,267
Projected Bank Account$442,154,267

Pro Players Salaries

Sean Couturier $2,962,500 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Pekka Rinne $2,902,126 (2)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Teuvo Teravainen $2,811,500 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Patrick Kane $2,638,807 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Thomas Chabot $2,356,250 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Erik Johnson $2,246,875 (3)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Joel Eriksson Ek $2,000,000 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Viktor Tikhonov $1,850,002 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Will Karlsson $1,650,000 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Ben Bishop $1,575,788 (1)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Kevin Fiala $1,575,000 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Mark Jankowski $1,500,000 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Anton Rodin $1,233,375 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Curtis Lazar $1,080,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Alex Pietrangelo $981,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Matt Smaby $960,000 (2)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Logan Couture $937,500 (1)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Tomas Tatar $870,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Dillon Dube $775,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Oliver Wahlstrom $775,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Cal Foote $750,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Miro Heiskanen $750,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Alexander Romanov $650,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Stuart Skinner $600,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Total Pro Players24
Salary Commitment
Year 13 : $36,430,723
Year 14 : $29,612,433
Year 15 : $22,399,307
Year 16 : $18,727,432
Salary Average Commitment
Year 13 : $760,000
Year 14 : $600,000
Year 15 : $440,000
Year 16 : $360,000
Salary Cap with 1 Way Contract
Year 13 : $36,430,723
Year 14 : $29,612,433
Year 15 : $22,399,307
Year 16 : $18,727,432

Farm Players Salaries

Brad Malone $110,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Quinton Byfield $90,000 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Filip Mešár $90,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Samuel Honzek $90,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Zachary Fucale $89,800 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Victor Mete $87,500 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Michael Grabner $87,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Colten Teubert $86,800 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jesper Wallstedt $80,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jani Nyman $80,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Florian Xhekaj $80,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Noah Warren $70,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ilya Fedotov $70,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Caden Price $70,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Nils Höglander $65,000 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Sean Durzi $65,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Daniel Sprong $65,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Cameron Hillis $63,500 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Luke Green $63,250 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Alexey Toropchenko $60,500 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jack Peart $60,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Sam Stange $60,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Aydar Suniev $60,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Michael Fischer $60,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Pavel Dorofeyev $60,000 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Kasper Simontaival $60,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Michael DiPietro $60,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Mattias Norlinder $55,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Bill Arnold $54,500 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Dylan Garand $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Artyom Galimov $50,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Tanner Ludtke $50,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Total Farm Players32
Salary Commitment
Year 13 : $2,242,850
Year 14 : $1,492,500
Year 15 : $849,500
Year 16 : $215,000
Salary Average Commitment
Year 13 : $128,000
Year 14 : $84,000
Year 15 : $48,000
Year 16 : $12,000

MANHATTAN ISLANDERS



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$36,018,153
Farm Players Total Salaries$3,064,475
Coaches Total Salaries$2,973,200
Luxury Taxe Total$643,505
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$367,949,752
Projected Bank Account$367,949,752

Pro Players Salaries

Jack Hughes $3,755,250 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jordan Schroeder $2,709,300 (3)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Mathew Barzal $2,700,000 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Gabriel Landeskog $2,673,750 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Andre Burakovsky $2,411,500 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Anthony Beauvillier $2,325,000 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Denis Malgin $2,000,228 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Erik Karlsson $1,770,000 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Oliver Ekman-Larsson $1,676,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Thatcher Demko $1,664,000 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Malcolm Subban $1,632,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Nail Yakupov $1,619,625 (5)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Thomas Hickey $1,253,000 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Owen Power $1,200,000 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Evgeny Kuznetsov $971,000 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Josh Bailey $912,500 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Ryan Pulock $910,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Adam Erne $910,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Filip Zadina $825,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Isak Rosén $800,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Filip Hronek $650,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Ethan Bear $650,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Total Pro Players22
Salary Commitment
Year 13 : $36,018,153
Year 14 : $33,743,153
Year 15 : $28,360,425
Year 16 : $19,669,375
Salary Average Commitment
Year 13 : $800,000
Year 14 : $680,000
Year 15 : $480,000
Year 16 : $360,000
Salary Cap with 1 Way Contract
Year 13 : $36,018,153
Year 14 : $33,743,153
Year 15 : $28,360,425
Year 16 : $19,669,375

Farm Players Salaries

Magnus Hellberg $143,000 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Colby Barlow $90,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Frank Nazar $90,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Juraj Slafkovský $90,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Griffin Reinhart $88,300 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Alex Turcotte $82,500 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Maxim Štrbák $80,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Rodion Amirov $80,000 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Dylan James $80,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Sam Rinzel $80,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Mavrik Bourque $80,000 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
William Eklund $80,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Isac Lundeström $80,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Noah Östlund $80,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Spencer Knight $77,500 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Olli Juolevi $75,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Timothy Liljegren $71,675 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Fedor Svechkov $70,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Aram Minnetian $70,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Oskar Pettersson $70,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Logan Mailloux $70,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Sam Colangelo $70,000 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Gabriel Carlsson $66,500 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Dominik Bokk $65,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Aleksi Saarela $65,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Joe Veleno $65,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Alexander Alexeyev $65,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Alexei Kolosov $60,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Mason Beaupit $60,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Carey Terrance $60,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jan Myšák $60,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Benjamin Gaudreau $60,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ty Smilanic $60,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Gustav Lindstrom $60,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Vladi Firstov $60,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Artyom Grushnikov $55,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Samuel Bolduc $55,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jordan Spence $50,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Alexander Suzdalev $50,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Danny Zhilkin $50,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Gavin McCarthy $50,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Anttoni Honka $50,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Tyson Hinds $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Cole Huckins $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Total Farm Players44
Salary Commitment
Year 13 : $3,064,475
Year 14 : $2,154,475
Year 15 : $1,206,975
Year 16 : $588,675
Salary Average Commitment
Year 13 : $176,000
Year 14 : $120,000
Year 15 : $64,000
Year 16 : $28,000

NEWTON NIGHTMARES



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,250,000
Year to Date Revenue$3,750,000
Farm
Home Games Left0
Average Attendance - %3,000 - 100.00%
Average Income per Game$65,000
Year to Date Revenue$455,000

Expense

Pro Players Total Salaries$35,569,408
Farm Players Total Salaries$2,857,750
Coaches Total Salaries$2,700,000
Luxury Taxe Total$703,921
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$283,776,887
Projected Bank Account$283,776,887

Pro Players Salaries

Brian Lee $3,346,875 (6)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Kevin Poulin $2,928,764 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jordan Caron $2,746,644 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Pavel Zacha $2,237,500 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Brock Boeser $2,125,000 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Dany Heatley $2,025,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Braden Holtby $1,924,375 (3)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Mika Zibanejad $1,910,375 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jake Virtanen $1,881,250 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jake Guentzel $1,685,625 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Roman Polak $1,408,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Adam Henrique $1,272,500 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Brandon McMillan $1,106,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Josh Jacobs $1,044,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Viktor Arvidsson $1,000,000 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jacob de la Rose $877,500 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Brendan Brisson $800,000 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Pierre-Olivier Joseph $750,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Max Comtois $750,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Adam Boqvist $750,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Daniel Torgersson $700,000 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
JJ Moser $700,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Alex Vlasic $600,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Mason Millman $500,000 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Frédéric Brunet $500,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Total Pro Players25
Salary Commitment
Year 13 : $35,569,408
Year 14 : $32,197,908
Year 15 : $27,083,908
Year 16 : $23,134,533
Salary Average Commitment
Year 13 : $920,000
Year 14 : $760,000
Year 15 : $520,000
Year 16 : $480,000
Salary Cap with 1 Way Contract
Year 13 : $35,569,408
Year 14 : $32,197,908
Year 15 : $27,083,908
Year 16 : $23,134,533

Farm Players Salaries

Semyon Varlamov $289,250 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jeff Tambellini $167,200 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ryan Johansen $132,500 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Robby Dee $116,600 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Mikkel Boedker $113,400 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Joshua Ho-Sang $113,400 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Maxim Mayorov $112,500 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Dmytro Timashov $107,500 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Taylor Chorney $102,900 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Dylan Sikura $92,500 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Keaton Ellerby $90,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Daniil But $80,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Maveric Lamoureux $80,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Gracyn Sawchyn $80,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jakob Pelletier $75,000 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Michael Hutchinson $75,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Vasily Ponomarev $70,000 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ryker Evans $70,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Nick Caamano $65,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Will Cuylle $60,000 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Nico Daws $60,000 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Miko Matikka $60,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Albert Johansson $60,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Sean Behrens $60,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Landon Slaggert $60,000 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Artemi Kniazev $55,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Benjamin Roger $55,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Semyon Der-Arguchintsev $55,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
John Ludvig $50,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Lucas Edmonds $50,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Cruz Lucius $50,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Kirill Dolzhenkov $50,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Tyler Angle $50,000 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Brody Lamb $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Total Farm Players34
Salary Commitment
Year 13 : $2,857,750
Year 14 : $2,151,900
Year 15 : $1,371,500
Year 16 : $655,600
Salary Average Commitment
Year 13 : $136,000
Year 14 : $108,000
Year 15 : $60,000
Year 16 : $32,000

NORTH VAN ROCKERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameHouse of Flames
Level 1: 7500 - $100 - 7,445 - 99.26%
Level 2: 6500 - $60 - 6,465 - 99.46%
Level 3: 5500 - $30 - 3,614 - 65.71%
Level 4: 5000 - $28 - 5,000 - 100.00%
Luxury : 1500 - $200 - 1,500 - 100.00%
Total Capacity :26000
Farm
Farm Level 1: 3500 - $35 - 3,500 - 100.00%
Farm Level 2: 2500 - $25 - 2,255 - 90.19%
Farm Total Capacity :6000

Income

Home Games Left0
Average Attendance - %24,023 - 92.40%
Average Income per Game$1,680,783
Year to Date Revenue$20,169,400
Farm
Home Games Left0
Average Attendance - %5,755 - 95.91%
Average Income per Game$178,866
Year to Date Revenue$1,430,925

Expense

Pro Players Total Salaries$34,348,857
Farm Players Total Salaries$2,440,388
Coaches Total Salaries$2,907,000
Luxury Taxe Total$588,510
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$468,104,488
Projected Bank Account$468,104,488

Pro Players Salaries

Marc-Edouard Vlasic $3,909,375 (3)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Kevin Labanc $2,925,000 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Nick Suzuki $2,681,250 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Markus Granlund $2,343,750 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Ilya Samsonov $2,250,000 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Sam Gagner $2,233,750 (3)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
John Quenneville $2,088,750 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Matt Murray $1,709,844 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Patrick Davis $1,585,938 (1)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Calvin De Haan $1,393,750 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Alex Chiasson $1,371,000 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Mikael Granlund $1,359,375 (2)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Kyle Clifford $1,319,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Matt Calvert $1,246,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Adam Fox $1,137,500 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Peter Holland $1,107,075 (3)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
AJ Thelen $1,087,500 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Roland McKeown $1,000,000 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Cody Glass $850,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Cam York $750,000 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Total Pro Players20
Salary Commitment
Year 13 : $34,348,857
Year 14 : $31,675,419
Year 15 : $26,901,044
Year 16 : $15,852,250
Salary Average Commitment
Year 13 : $600,000
Year 14 : $560,000
Year 15 : $440,000
Year 16 : $360,000
Salary Cap with 1 Way Contract
Year 13 : $34,348,857
Year 14 : $31,675,419
Year 15 : $26,901,044
Year 16 : $15,852,250

Farm Players Salaries

Joel Edmundson $103,300 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Patrick Sieloff $101,563 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Sonny Milano $100,625 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Nico Myatovic $90,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Rutger McGroarty $90,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Fraser Minten $80,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Shakir Mukhamadullin $80,000 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Henrik Borgström $80,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Brady Cleveland $80,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Chaz Lucius $80,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ruslan Iskhakov $78,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Vladislav Kolyachonok $76,900 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Hunter Haight $70,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Danny Nelson $70,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Nolan Allan $70,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Tyler Benson $65,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Keegan Kolesar $65,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jean-Christophe Beaudin $65,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Bobby Brink $65,000 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Olle Eriksson Ek $65,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Sean Day $65,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Markus Niemelainen $65,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jack D Hughes $60,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Lucas Ciona $60,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ian Moore $60,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jesse Kiiskinen $60,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Samu Tuomaala $60,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ozzy Wiesblatt $60,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jackson Hallum $60,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ryan Murphy $60,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jayden Grubbe $55,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Hunter Jones $50,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Tomas Hamara $50,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Justin Bailey $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Dmitri Kostenko $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Total Farm Players35
Salary Commitment
Year 13 : $2,440,387
Year 14 : $1,532,387
Year 15 : $800,487
Year 16 : $349,862
Salary Average Commitment
Year 13 : $140,000
Year 14 : $84,000
Year 15 : $40,000
Year 16 : $16,000

PENSACOLA BADGERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameNO FEAR Center
Level 1: 6000 - $105 - 5,979 - 99.65%
Level 2: 5000 - $95 - 4,597 - 91.94%
Level 3: 2000 - $85 - 1,721 - 86.04%
Level 4: 4000 - $70 - 2,844 - 71.11%
Luxury : 1000 - $150 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $15 - 2,000 - 100.00%
Farm Level 2: 1000 - $10 - 1,000 - 100.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,141 - 89.67%
Average Income per Game$1,559,859
Year to Date Revenue$14,038,730
Farm
Home Games Left0
Average Attendance - %3,000 - 100.00%
Average Income per Game$40,000
Year to Date Revenue$240,000

Expense

Pro Players Total Salaries$34,217,736
Farm Players Total Salaries$2,573,145
Coaches Total Salaries$2,973,000
Luxury Taxe Total$657,497
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$385,034,955
Projected Bank Account$385,034,955

Pro Players Salaries

Pontus Aberg $3,500,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Bo Horvat $3,165,813 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jonathan Huberdeau $3,066,548 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Andrei Vasilevski $2,782,500 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Ryan Strome $2,576,000 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Cory Emmerton $2,312,500 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Max Domi $2,025,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Phillip Danault $1,897,500 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Hampus Lindholm $1,771,875 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Quinn Hughes $1,050,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Elias Pettersson $962,500 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Lucas Raymond $925,000 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Daniel Vladar $907,500 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Zach Benson $900,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Braden Schneider $900,000 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Kaiden Guhle $900,000 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Mason McTavish $825,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Kirby Dach $800,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Vince Dunn $700,000 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Adam Raska $600,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Kaedan Korczak $600,000 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Lucas Elvenes $550,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Filip Westerlund $500,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Total Pro Players23
Salary Commitment
Year 13 : $34,217,736
Year 14 : $32,892,736
Year 15 : $27,080,236
Year 16 : $15,354,313
Salary Average Commitment
Year 13 : $920,000
Year 14 : $840,000
Year 15 : $680,000
Year 16 : $400,000
Salary Cap with 1 Way Contract
Year 13 : $34,217,736
Year 14 : $32,892,736
Year 15 : $27,080,236
Year 16 : $15,354,313

Farm Players Salaries

Patrik Berglund $220,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
John-Michael Liles $172,500 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Bryce Swan $140,375 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Brayden Schenn $127,600 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Chris Butler $122,875 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Emerson Etem $113,920 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Michael Funk $92,700 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Tyler Parsons $84,375 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Mike Matheson $81,100 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Konstantin Zakharov $77,500 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Brett Leason $76,800 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Gavin Hayes $70,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Marat Khusnutdinov $70,000 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Aatu Räty $70,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jordan Dumais $70,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Sergei Ivanov $70,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
David Spacek $70,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Nolan Foote $65,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Reece Newkirk $64,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Rodwin Dionicio $60,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Hampton Slukynsky $60,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Adam Engström $60,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Nikita Chibrikov $60,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Michal Teplý $60,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Karel Vejmelka $59,400 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Joshua Roy $55,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Aleksanteri Kaskimaki $50,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jonah Gadjovich $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Joni Ikonen $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Scott Walford $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ryan Ufko $50,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Marian Studenic $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Total Farm Players32
Salary Commitment
Year 13 : $2,573,145
Year 14 : $2,095,445
Year 15 : $596,995
Year 16 : $392,620
Salary Average Commitment
Year 13 : $128,000
Year 14 : $96,000
Year 15 : $28,000
Year 16 : $16,000

PHILADELPHIA MADMEN



Arena Capacity - Ticket Price
Attendance - %

Arena NameBroadstreet Arena
Level 1: 6500 - $129 - 5,820 - 89.53%
Level 2: 5500 - $99 - 4,436 - 80.65%
Level 3: 2000 - $69 - 1,859 - 92.93%
Level 4: 4000 - $39 - 3,795 - 94.88%
Luxury : 1500 - $325 - 1,063 - 70.89%
Total Capacity :19500
Farm
Farm Level 1: 2000 - $89 - 1,328 - 66.42%
Farm Level 2: 1000 - $35 - 772 - 77.20%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,973 - 87.04%
Average Income per Game$1,811,716
Year to Date Revenue$10,870,295
Farm
Home Games Left0
Average Attendance - %2,100 - 70.01%
Average Income per Game$145,239
Year to Date Revenue$1,452,387

Expense

Pro Players Total Salaries$29,073,130
Farm Players Total Salaries$2,972,727
Coaches Total Salaries$2,911,000
Luxury Taxe Total$572,539
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$389,004,919
Projected Bank Account$389,004,919

Pro Players Salaries

Anze Kopitar $2,909,500 (4)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Steven Stamkos $2,617,675 (5)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Anthony Mantha $2,241,113 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Ryan Ellis $2,237,500 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Nikita Kucherov $2,050,000 (3)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Carey Price $1,824,000 (4)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Alexander Khokhlachev $1,547,438 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Clayton Keller $1,317,575 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Marcus Hogberg $1,300,000 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Kirill Tulupov $1,278,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Max Pacioretty $1,212,891 (5)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Brayden McNabb $1,200,000 (3)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Brett Sonne $1,122,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Yegor Chinakhov $900,000 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
German Rubtsov $750,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Evan Bouchard $750,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Deryk Engelland $683,438 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Luke Gazdic $632,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Nikita Okhotiuk $500,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Beckett Hendrickson $500,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Koehn Ziemmer $500,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Dale Weise $500,000 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Isaak Phillips $500,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Total Pro Players23
Salary Commitment
Year 13 : $29,073,130
Year 14 : $26,701,130
Year 15 : $23,541,130
Year 16 : $17,060,254
Salary Average Commitment
Year 13 : $680,000
Year 14 : $560,000
Year 15 : $400,000
Year 16 : $240,000
Salary Cap with 1 Way Contract
Year 13 : $29,073,130
Year 14 : $26,701,130
Year 15 : $23,541,130
Year 16 : $17,060,254

Farm Players Salaries

Magnus Paajarvi $275,625 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Beau Bennett $212,500 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Kyle Beach $211,102 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jordan Binnington $150,000 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Bruno Gervais $125,000 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Luca Caputi $110,000 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Vincent Trocheck $107,500 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Matt Hackett $104,400 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Eric Tangradi $94,600 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jonathan Lekkerimäki $90,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Denton Mateychuk $90,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Lukáš Dostál $90,000 (6)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Conor Geekie $90,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Tom Willander $90,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Dalibor Dvorský $90,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Morgan Klimchuk $84,500 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Michael McLeod $80,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Taylor Cammarata $80,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ryan MacInnis $77,500 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Aleksi Heimosalmi $70,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Alexander Nikishin $70,000 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Carson Bjarnason $70,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Malte Setkov $65,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Lassi Thomson $65,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jakub Dvořák $60,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Sasha Pastujov $60,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ilya Konovalov $60,000 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Aidan Hreschuk $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Maxim Goncharov $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Simon Hjalmarsson $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Vinzenz Rohrer $50,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Total Farm Players31
Salary Commitment
Year 13 : $2,972,727
Year 14 : $2,410,627
Year 15 : $1,836,727
Year 16 : $1,093,125
Salary Average Commitment
Year 13 : $124,000
Year 14 : $92,000
Year 15 : $64,000
Year 16 : $32,000

PINCHER CREEK PREDATORS



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Jungle
Level 1: 7000 - $100 - 6,974 - 99.62%
Level 2: 6000 - $70 - 5,922 - 98.69%
Level 3: 3000 - $40 - 2,873 - 95.76%
Level 4: 5000 - $30 - 4,838 - 96.75%
Luxury : 2000 - $175 - 1,674 - 83.69%
Total Capacity :23000
Farm
Farm Level 1: 3000 - $50 - 2,655 - 88.50%
Farm Level 2: 2000 - $30 - 1,549 - 77.44%
Farm Total Capacity :5000

Income

Home Games Left0
Average Attendance - %22,279 - 96.87%
Average Income per Game$1,664,818
Year to Date Revenue$13,318,545
Farm
Home Games Left0
Average Attendance - %4,204 - 84.08%
Average Income per Game$179,214
Year to Date Revenue$896,070

Expense

Pro Players Total Salaries$28,513,625
Farm Players Total Salaries$2,409,900
Coaches Total Salaries$2,009,000
Luxury Taxe Total$618,612
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$389,685,737
Projected Bank Account$389,685,737

Pro Players Salaries

Jakob Chychrun $2,557,500 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Alex DeBrincat $2,214,750 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Tyson Jost $2,162,500 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Tanner Pearson $1,881,250 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jared McCann $1,875,000 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jordan Eberle $1,857,500 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Brandon Kozun $1,600,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Mark Stone $1,584,700 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Tyler Toffoli $1,569,750 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Rasmus Andersson $1,190,000 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Brett Howden $1,150,000 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Nino Niederreiter $1,025,675 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Dante Fabbro $1,012,500 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Robin Lehner $1,000,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Torey Krug $880,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Troy Terry $850,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Connor McMichael $825,000 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Eric Comrie $812,500 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Dennis Cholowski $750,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jacob Larsson $715,000 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Andreas Englund $500,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Stefan Noesen $500,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Total Pro Players22
Salary Commitment
Year 13 : $28,513,625
Year 14 : $24,163,625
Year 15 : $23,313,625
Year 16 : $18,466,675
Salary Average Commitment
Year 13 : $880,000
Year 14 : $680,000
Year 15 : $640,000
Year 16 : $480,000
Salary Cap with 1 Way Contract
Year 13 : $28,513,625
Year 14 : $24,163,625
Year 15 : $23,313,625
Year 16 : $18,466,675

Farm Players Salaries

Mathieu Perreault $160,600 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Lawson Crouse $115,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jaden Schwartz $113,900 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
MacKenzie Entwistle $97,500 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Tanner Molendyk $80,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
David Edstrom $80,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Matthew Poitras $80,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Anthony Duclair $75,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
David Goyette $70,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ivan Zhigalov $70,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Brock Faber $70,000 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Julian Lutz $70,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Zach Dean $70,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jackson Lacombe $70,000 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Petr Mrazek $67,500 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Trent Frederic $65,400 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
John Beecher $65,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ville Koivunen $60,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ryan Graves $60,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Alexei Protas $60,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Eemil Viro $60,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Vincent Iorio $60,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jonathan Castagna $60,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Josh Doan $60,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Wyatt Kaiser $60,000 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Coulson Pitre $60,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Kristian Vesalainen $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Justin Sourdif $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Vilmer Alriksson $50,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Dmitry Orlov $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Brandon Svoboda $50,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Arvid Söderblom $50,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Brendan Perlini $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Elmer Söderblom $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
James Malatesta $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Total Farm Players35
Salary Commitment
Year 13 : $2,409,900
Year 14 : $1,503,500
Year 15 : $948,100
Year 16 : $360,600
Salary Average Commitment
Year 13 : $140,000
Year 14 : $84,000
Year 15 : $52,000
Year 16 : $16,000

SAN JOSE BLASPHEMERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameBrimstone Palace
Level 1: 7000 - $100 - 7,000 - 100.00%
Level 2: 6000 - $60 - 6,000 - 100.00%
Level 3: 3000 - $35 - 2,937 - 97.88%
Level 4: 5000 - $25 - 5,000 - 100.00%
Luxury : 2000 - $200 - 1,534 - 76.70%
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 - %22,471 - 97.70%
Average Income per Game$1,594,578
Year to Date Revenue$3,189,155
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$33,799,531
Farm Players Total Salaries$2,758,212
Coaches Total Salaries$2,369,000
Luxury Taxe Total$633,564
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$473,385,790
Projected Bank Account$473,385,790

Pro Players Salaries

Jared Cowen $2,625,000 (2)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Jacob Trouba $2,382,656 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Dylan Larkin $2,270,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jeremy Swayman $1,993,250 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Igor Shesterkin $1,935,000 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Rickard Rakell $1,905,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Claude Giroux $1,902,750 (3)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Jakub Voracek $1,743,125 (2)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Colin White $1,722,500 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Valentin Zykov $1,650,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Zack Kassian $1,407,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jamie Benn $1,372,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Martin Jones $1,300,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Joe Morrow $1,100,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Simon Despres $1,000,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Artturi Lehkonen $1,000,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Kirill Kaprizov $925,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Kerby Rychel $891,250 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Alexis Lafrenière $825,000 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Dawson Mercer $800,000 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Juuso Välimäki $800,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Peyton Krebs $750,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Erik Brännström $750,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Bowen Byram $750,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Total Pro Players24
Salary Commitment
Year 13 : $33,799,531
Year 14 : $32,699,531
Year 15 : $18,297,406
Year 16 : $9,658,406
Salary Average Commitment
Year 13 : $840,000
Year 14 : $800,000
Year 15 : $440,000
Year 16 : $240,000
Salary Cap with 1 Way Contract
Year 13 : $33,799,531
Year 14 : $32,699,531
Year 15 : $18,297,406
Year 16 : $9,658,406

Farm Players Salaries

Mario Ferraro $112,213 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Dalton Thrower $94,400 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Will Butcher $90,500 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Šimon Nemec $90,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Easton Cowan $90,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Kent Johnson $82,500 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Danila Yurov $80,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Hendrix Lapierre $80,000 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Scott Perunovich $78,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Philip Broberg $75,000 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Gleb Trikozov $70,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Chase Stillman $70,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Mikhail Gulyayev $70,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Tyson Foerster $70,000 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Luca Cagnoni $70,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Arthur Kaliyev $70,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Aleksandr Kisakov $70,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Rhett Pitlick $66,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Egor Afanasyev $65,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Evan Fitzpatrick $65,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Mike Anderson $65,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Stelio Mattheos $65,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jordan Harris $62,500 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Philipp Kurashev $62,100 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Daemon Hunt $60,000 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Max Gildon $60,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jean-Luc Foudy $60,000 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Evan Nause $60,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Zion Nybeck $60,000 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ivan Morozov $60,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Damian Clara $60,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
George Fegaras $60,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Philip Svedebäck $55,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jakub Škarek $55,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
John Hayden $52,500 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jon Gillies $52,500 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Thomas Bordeleau $50,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Samuel Savoie $50,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Sawyer Mynio $50,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Josh Bloom $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Dominic Turgeon $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Total Farm Players41
Salary Commitment
Year 13 : $2,758,212
Year 14 : $1,721,212
Year 15 : $1,057,712
Year 16 : $517,212
Salary Average Commitment
Year 13 : $164,000
Year 14 : $100,000
Year 15 : $60,000
Year 16 : $28,000

SYRACUSE BULLDOGS



Arena Capacity - Ticket Price
Attendance - %

Arena NameMemorial Auditorium
Level 1: 6000 - $101 - 0 - 0.00%
Level 2: 5000 - $100 - 0 - 0.00%
Level 3: 2000 - $90 - 0 - 0.00%
Level 4: 4000 - $80 - 0 - 0.00%
Luxury : 1000 - $200 - 0 - 0.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $28 - 2,000 - 100.00%
Farm Level 2: 1000 - $23 - 970 - 97.03%
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 - %2,970 - 99.01%
Average Income per Game$78,317
Year to Date Revenue$783,169

Expense

Pro Players Total Salaries$29,493,843
Farm Players Total Salaries$3,099,070
Coaches Total Salaries$2,100,000
Luxury Taxe Total$625,559
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$366,461,899
Projected Bank Account$366,461,899

Pro Players Salaries

Patrik Laine $3,700,000 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Thomas Greiss $2,670,469 (2)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Sam Bennett $2,385,000 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Nicolas Corbeil $2,329,534 (2)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Tom Sestito $2,328,090 (3)
-Salary Remaining : $0
-Salary Average : $1,090,000
-Salary Average Remaining : $0
Dylan Strome $2,065,000 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Louis Leblanc $1,682,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Max Warn $1,641,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Henrik Samuelsson $1,571,250 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
K'Andre Miller $937,500 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Ryan Leonard $900,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Bradly Nadeau $800,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Simon Edvinsson $800,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Nolan Patrick $800,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Cayden Primeau $750,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Urho Vaakanainen $750,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Henri Jokiharju $750,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Noah Dobson $750,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Connor Hall $684,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Stanislav Svozil $600,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Matias Maccelli $600,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Total Pro Players21
Salary Commitment
Year 13 : $29,493,843
Year 14 : $25,768,843
Year 15 : $15,436,840
Year 16 : $9,721,250
Salary Average Commitment
Year 13 : $1,810,000
Year 14 : $1,650,000
Year 15 : $1,410,000
Year 16 : $160,000
Salary Cap with 1 Way Contract
Year 13 : $29,493,843
Year 14 : $25,768,843
Year 15 : $15,436,840
Year 16 : $9,721,250

Farm Players Salaries

Oskar Lindblom $261,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Andrei Loktionov $242,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Michael McCarron $200,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Brett Ritchie $152,440 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Nathan Beaulieu $140,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Alexander Sulzer $134,480 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jordan Greenway $125,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ondrej Palat $122,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Slater Koekkoek $115,100 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
David Musil $102,500 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Kevin Hayes $100,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Reilly Smith $99,550 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Trey Augustine $80,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Lukas Dragicevic $80,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Kasper Halttunen $70,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Roman Kantserov $70,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Lenni Hämeenaho $70,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jacob Fowler $70,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Eetu Luostarinen $65,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Viktor Neuchev $60,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Mike Benning $60,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Matyas Sapovaliv $60,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Kirill Maksimov $60,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Denver Barkey $60,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Taylor Raddysh $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Benjamin Mirageas $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Sami Niku $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Aiden Fink $50,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Matt Seminoff $50,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Tuukka Tieksola $50,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ryder Korczak $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jonathan Tychonick $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Peter Delmas $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Harry Young $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Total Farm Players34
Salary Commitment
Year 13 : $3,099,070
Year 14 : $2,187,070
Year 15 : $1,549,470
Year 16 : $234,030
Salary Average Commitment
Year 13 : $136,000
Year 14 : $92,000
Year 15 : $60,000
Year 16 : $8,000

VANCOUVER MILLIONAIRES



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %3,000 - 100.00%
Average Income per Game$85,000
Year to Date Revenue$340,000

Expense

Pro Players Total Salaries$35,379,250
Farm Players Total Salaries$2,484,400
Coaches Total Salaries$2,630,000
Luxury Taxe Total$618,695
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$220,361,094
Projected Bank Account$220,361,094

Pro Players Salaries

Robert Thomas $3,322,500 (6)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Tyler Ennis $3,200,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Alexander Nylander $2,712,500 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Thomas Vanek $2,649,750 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Matt Halischuk $2,099,500 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Sergei Bobrovsky $2,082,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Landon Ferraro $2,008,125 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Samuel Girard $1,950,000 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Artemi Panarin $1,500,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Alex Nedeljkovic $1,406,250 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Colton Parayko $1,328,125 (5)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Bobby Ryan $1,257,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Casey Mittelstadt $1,150,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Hunter Shinkaruk $1,084,750 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Haydn Fleury $1,046,250 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Josh Morrissey $975,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Mark Pysyk $900,000 (4)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Logan Brown $862,500 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Eamon McAdam $840,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Eeli Tolvanen $800,000 (2)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Travis Dermott $780,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Jesperi Kotkaniemi $775,000 (3)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Micheal Ferland $650,000 (1)
-Salary Remaining : $0
-Salary Average : $40,000
-Salary Average Remaining : $0
Total Pro Players23
Salary Commitment
Year 13 : $35,379,250
Year 14 : $33,472,250
Year 15 : $17,111,375
Year 16 : $10,213,125
Salary Average Commitment
Year 13 : $920,000
Year 14 : $840,000
Year 15 : $440,000
Year 16 : $200,000
Salary Cap with 1 Way Contract
Year 13 : $35,379,250
Year 14 : $33,472,250
Year 15 : $17,111,375
Year 16 : $10,213,125

Farm Players Salaries

Laurent Brossoit $138,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Derek Stepan $133,900 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Dylan Samberg $116,600 (4)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Ian Mitchell $99,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Klim Kostin $91,900 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jake Sanderson $90,000 (5)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Gabe Perreault $90,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jimmy Snuggerud $90,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Isaac Howard $80,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Gavin Brindley $80,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Luke Hughes $80,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Adam Gajan $80,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Gabriel Vilardi $77,500 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Vitali Kravtsov $75,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Vasily Podkolzin $75,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Mackie Samoskevich $70,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Cameron Lund $70,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jacob Perreault $70,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Felix Unger Sörum $70,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Shane Pinto $67,500 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Nicolas Beaudin $65,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Kale Clague $60,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Hugo Alnefelt $60,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Francesco Pinelli $60,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Michael Buchinger $60,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Simon Robertsson $60,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Jayden Perron $60,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Lukas Cormier $60,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Anton Olsson $55,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Topi Ronni $50,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Nick Moldenhauer $50,000 (2)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Andrew Strathmann $50,000 (3)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Lucas Forsell $50,000 (1)
Salary Remaining : $0
Salary Average : $4,000
Salary Average Remaining : $0
Total Farm Players33
Salary Commitment
Year 13 : $2,484,400
Year 14 : $1,969,400
Year 15 : $1,152,500
Year 16 : $206,600
Salary Average Commitment
Year 13 : $132,000
Year 14 : $100,000
Year 15 : $52,000
Year 16 : $8,000