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

BANGOR BEAGLES



Arena Capacity - Ticket Price
Attendance - %

Arena NameDog Pound
Level 1: 6000 - $100 - 6,000 - 100.00%
Level 2: 5000 - $60 - 5,000 - 100.00%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $25 - 4,000 - 100.00%
Luxury : 1000 - $200 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,956 - 97.81%
Farm Level 2: 1000 - $15 - 1,000 - 100.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,270,000
Year to Date Revenue$5,080,000
Farm
Home Games Left0
Average Attendance - %2,956 - 98.54%
Average Income per Game$83,466
Year to Date Revenue$500,795

Expense

Pro Players Total Salaries$51,057,032
Farm Players Total Salaries$3,129,850
Coaches Total Salaries$2,276,000
Luxury Taxe Total$886,793
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0
Current Bank Account$425,060,116
Projected Bank Account$425,060,116

Pro Players Salaries

Keith Yandle $4,575,000 (3)
-Salary Remaining : $326,786
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Leland Irving $3,872,814 (2)
-Salary Remaining : $276,630
-Salary Average : $0
-Salary Average Remaining : $0
Jonathan Blum $3,652,015 (4)
-Salary Remaining : $260,858
-Salary Average : $0
-Salary Average Remaining : $0
Zach Werenski $3,594,063 (6)
-Salary Remaining : $256,719
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Matt Duchene $3,395,490 (2)
-Salary Remaining : $242,535
-Salary Average : $0
-Salary Average Remaining : $0
Evgeni Malkin $3,267,000 (5)
-Salary Remaining : $233,357
-Salary Average : $0
-Salary Average Remaining : $0
Martin Nečas $2,887,500 (5)
-Salary Remaining : $206,250
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Alex Ovechkin $2,761,300 (4)
-Salary Remaining : $197,236
-Salary Average : $0
-Salary Average Remaining : $0
Nikita Filatov $2,700,000 (3)
-Salary Remaining : $192,857
-Salary Average : $40,000
-Salary Average Remaining : $2,857
P.K. Subban $2,500,000 (2)
-Salary Remaining : $178,571
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Filip Forsberg $2,460,350 (3)
-Salary Remaining : $175,739
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Tyler Seguin $2,292,000 (3)
-Salary Remaining : $163,714
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Tyson Jost $2,262,500 (5)
-Salary Remaining : $161,607
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Jordan Kyrou $2,175,000 (5)
-Salary Remaining : $155,357
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Mackenzie Blackwood $1,950,000 (4)
-Salary Remaining : $139,286
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Shayne Gostisbehere $1,500,000 (3)
-Salary Remaining : $107,143
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Alex Tuch $1,334,000 (3)
-Salary Remaining : $95,286
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Vladislav Namestnikov $1,200,000 (1)
-Salary Remaining : $85,714
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Ryan Donato $978,000 (2)
-Salary Remaining : $69,857
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Anton Lundell $900,000 (4)
-Salary Remaining : $64,286
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Jamie Drysdale $800,000 (4)
-Salary Remaining : $57,143
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Total Pro Players21
Salary Commitment
Year 14 : $51,057,032
Year 15 : $49,857,032
Year 16 : $39,110,728
Year 17 : $24,249,378
Salary Average Commitment
Year 14 : $640,000
Year 15 : $600,000
Year 16 : $520,000
Year 17 : $280,000
Salary Cap with 1 Way Contract
Year 14 : $51,057,032
Year 15 : $49,857,032
Year 16 : $39,110,728
Year 17 : $24,249,378

Farm Players Salaries

Aliaksei Protas $150,000 (6)
Salary Remaining : $10,714
Salary Average : $4,000
Salary Average Remaining : $286
J.T. Miller $137,700 (2)
Salary Remaining : $9,836
Salary Average : $4,000
Salary Average Remaining : $286
Roope Hintz $131,250 (2)
Salary Remaining : $9,375
Salary Average : $4,000
Salary Average Remaining : $286
Evgeny Dadonov $130,300 (1)
Salary Remaining : $9,307
Salary Average : $4,000
Salary Average Remaining : $286
Lawson Crouse $122,500 (5)
Salary Remaining : $8,750
Salary Average : $4,000
Salary Average Remaining : $286
Derrick Pouliot $120,000 (2)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $286
Emil Bemström $120,000 (3)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $286
Rasmus Andersson $119,000 (3)
Salary Remaining : $8,500
Salary Average : $4,000
Salary Average Remaining : $286
Dmitrij Jaskin $106,500 (2)
Salary Remaining : $7,607
Salary Average : $4,000
Salary Average Remaining : $286
Dylan Holloway $100,000 (4)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $286
Hunter Brzustewicz $90,000 (2)
Salary Remaining : $6,429
Salary Average : $4,000
Salary Average Remaining : $286
Matvei Michkov $90,000 (2)
Salary Remaining : $6,429
Salary Average : $4,000
Salary Average Remaining : $286
Konsta Helenius $90,000 (3)
Salary Remaining : $6,429
Salary Average : $4,000
Salary Average Remaining : $286
Sebastian Cossa $90,000 (5)
Salary Remaining : $6,429
Salary Average : $4,000
Salary Average Remaining : $286
Ryker Evans $90,000 (5)
Salary Remaining : $6,429
Salary Average : $4,000
Salary Average Remaining : $286
Ondrej Kase $85,100 (1)
Salary Remaining : $6,079
Salary Average : $4,000
Salary Average Remaining : $286
Miles Wood $84,000 (1)
Salary Remaining : $6,000
Salary Average : $4,000
Salary Average Remaining : $286
Andrew Cristall $80,000 (2)
Salary Remaining : $5,714
Salary Average : $4,000
Salary Average Remaining : $286
Matvei Gridin $80,000 (3)
Salary Remaining : $5,714
Salary Average : $4,000
Salary Average Remaining : $286
Filip Bystedt $80,000 (1)
Salary Remaining : $5,714
Salary Average : $4,000
Salary Average Remaining : $286
Riley Heidt $80,000 (2)
Salary Remaining : $5,714
Salary Average : $4,000
Salary Average Remaining : $286
Zach Ostapchuk $80,000 (5)
Salary Remaining : $5,714
Salary Average : $4,000
Salary Average Remaining : $286
Alec Regula $78,500 (1)
Salary Remaining : $5,607
Salary Average : $4,000
Salary Average Remaining : $286
Ville Heinola $75,000 (3)
Salary Remaining : $5,357
Salary Average : $4,000
Salary Average Remaining : $286
Victor Söderström $75,000 (3)
Salary Remaining : $5,357
Salary Average : $4,000
Salary Average Remaining : $286
Scott Wedgewood $75,000 (2)
Salary Remaining : $5,357
Salary Average : $4,000
Salary Average Remaining : $286
Josh Doan $70,000 (5)
Salary Remaining : $5,000
Salary Average : $4,000
Salary Average Remaining : $286
Michael Hrabal $70,000 (2)
Salary Remaining : $5,000
Salary Average : $4,000
Salary Average Remaining : $286
William Wallinder $70,000 (3)
Salary Remaining : $5,000
Salary Average : $4,000
Salary Average Remaining : $286
Jonatan Berggren $70,000 (1)
Salary Remaining : $5,000
Salary Average : $4,000
Salary Average Remaining : $286
Colby Robak $60,000 (1)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Samu Salminen $60,000 (3)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Jack Thompson $60,000 (3)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Carson Wetsch $60,000 (3)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Nikita Alexandrov $50,000 (1)
Salary Remaining : $3,571
Salary Average : $4,000
Salary Average Remaining : $286
Total Farm Players35
Salary Commitment
Year 14 : $3,129,850
Year 15 : $2,491,950
Year 16 : $1,511,500
Year 17 : $702,500
Salary Average Commitment
Year 14 : $140,000
Year 15 : $108,000
Year 16 : $68,000
Year 17 : $28,000

BROOKLYN BLAZERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameBarclays Center
Level 1: 6500 - $100 - 6,500 - 100.00%
Level 2: 5500 - $60 - 5,500 - 100.00%
Level 3: 2500 - $35 - 2,500 - 100.00%
Level 4: 4000 - $25 - 4,000 - 100.00%
Luxury : 1000 - $200 - 1,000 - 100.00%
Total Capacity :19500
Farm
Farm Level 1: 2000 - $35 - 1,989 - 99.43%
Farm Level 2: 1000 - $15 - 1,000 - 100.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %19,500 - 100.00%
Average Income per Game$1,367,500
Year to Date Revenue$4,102,500
Farm
Home Games Left0
Average Attendance - %2,989 - 99.62%
Average Income per Game$84,598
Year to Date Revenue$507,585

Expense

Pro Players Total Salaries$37,899,190
Farm Players Total Salaries$2,614,000
Coaches Total Salaries$3,210,000
Luxury Taxe Total$746,531
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0
Current Bank Account$385,203,290
Projected Bank Account$385,203,290

Pro Players Salaries

Aaron Ekblad $3,594,063 (6)
-Salary Remaining : $256,719
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Brandon Saad $2,437,500 (5)
-Salary Remaining : $174,107
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Kevin Shattenkirk $2,400,000 (3)
-Salary Remaining : $171,429
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Matt Boldy $2,200,000 (5)
-Salary Remaining : $157,143
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Ryan Murray $2,090,408 (5)
-Salary Remaining : $149,315
-Salary Average : $40,000
-Salary Average Remaining : $2,857
John Gibson $1,886,719 (3)
-Salary Remaining : $134,766
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Nikolay Goldobin $1,875,000 (4)
-Salary Remaining : $133,929
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Alexander Radulov $1,794,500 (2)
-Salary Remaining : $128,179
-Salary Average : $0
-Salary Average Remaining : $0
Rob Fabbri $1,704,000 (3)
-Salary Remaining : $121,714
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Jake DeBrusk $1,687,500 (4)
-Salary Remaining : $120,536
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Malcolm Subban $1,632,000 (2)
-Salary Remaining : $116,571
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Dominik Masin $1,472,000 (5)
-Salary Remaining : $105,143
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Mattias Tedenby $1,450,000 (1)
-Salary Remaining : $103,571
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Ivan Barbashev $1,417,500 (5)
-Salary Remaining : $101,250
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Brayden Point $1,307,000 (2)
-Salary Remaining : $93,357
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Joseph Woll $1,200,000 (2)
-Salary Remaining : $85,714
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Andrew Cogliano $1,200,000 (1)
-Salary Remaining : $85,714
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Luke Adam $1,200,000 (2)
-Salary Remaining : $85,714
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Miikka Salomaki $1,200,000 (4)
-Salary Remaining : $85,714
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Sven Baertschi $930,000 (4)
-Salary Remaining : $66,429
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Laurent Dauphin $921,000 (2)
-Salary Remaining : $65,786
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Connor Zary $900,000 (4)
-Salary Remaining : $64,286
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Brandon Gormley $750,000 (2)
-Salary Remaining : $53,571
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Carl Dahlstrom $650,000 (2)
-Salary Remaining : $46,429
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Total Pro Players24
Salary Commitment
Year 14 : $37,899,190
Year 15 : $35,249,190
Year 16 : $25,794,690
Year 17 : $19,803,971
Salary Average Commitment
Year 14 : $920,000
Year 15 : $840,000
Year 16 : $560,000
Year 17 : $440,000
Salary Cap with 1 Way Contract
Year 14 : $37,899,190
Year 15 : $35,249,190
Year 16 : $25,794,690
Year 17 : $19,803,971

Farm Players Salaries

Calvin Pickard $130,000 (2)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $286
Nathan Bastian $120,000 (3)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $286
Dmitry Kulikov $120,000 (2)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $286
Evgeny Svechnikov $120,000 (3)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $286
Jeremy Lauzon $120,000 (3)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $286
Marco Kasper $92,500 (1)
Salary Remaining : $6,607
Salary Average : $4,000
Salary Average Remaining : $286
Ian Cole $90,000 (3)
Salary Remaining : $6,429
Salary Average : $4,000
Salary Average Remaining : $286
Beckett Sennecke $90,000 (3)
Salary Remaining : $6,429
Salary Average : $4,000
Salary Average Remaining : $286
David Jiříček $90,000 (1)
Salary Remaining : $6,429
Salary Average : $4,000
Salary Average Remaining : $286
Corson Ceulemans $90,000 (3)
Salary Remaining : $6,429
Salary Average : $4,000
Salary Average Remaining : $286
Will Smith $90,000 (2)
Salary Remaining : $6,429
Salary Average : $4,000
Salary Average Remaining : $286
Mirco Mueller $89,000 (2)
Salary Remaining : $6,357
Salary Average : $4,000
Salary Average Remaining : $286
Kirill Marchenko $87,500 (2)
Salary Remaining : $6,250
Salary Average : $4,000
Salary Average Remaining : $286
Igor Chernyshov $80,000 (3)
Salary Remaining : $5,714
Salary Average : $4,000
Salary Average Remaining : $286
Charlie Stramel $80,000 (2)
Salary Remaining : $5,714
Salary Average : $4,000
Salary Average Remaining : $286
Brayden Yager $80,000 (2)
Salary Remaining : $5,714
Salary Average : $4,000
Salary Average Remaining : $286
Brad Lambert $80,000 (1)
Salary Remaining : $5,714
Salary Average : $4,000
Salary Average Remaining : $286
Owen Pickering $80,000 (1)
Salary Remaining : $5,714
Salary Average : $4,000
Salary Average Remaining : $286
Ridly Greig $80,000 (4)
Salary Remaining : $5,714
Salary Average : $4,000
Salary Average Remaining : $286
Ryan Winterton $70,000 (3)
Salary Remaining : $5,000
Salary Average : $4,000
Salary Average Remaining : $286
Felix Nilsson $70,000 (2)
Salary Remaining : $5,000
Salary Average : $4,000
Salary Average Remaining : $286
Nathan Villeneuve $70,000 (3)
Salary Remaining : $5,000
Salary Average : $4,000
Salary Average Remaining : $286
Eemil Vinni $65,000 (3)
Salary Remaining : $4,643
Salary Average : $4,000
Salary Average Remaining : $286
John Mustard $65,000 (3)
Salary Remaining : $4,643
Salary Average : $4,000
Salary Average Remaining : $286
Tobias Björnfot $65,000 (1)
Salary Remaining : $4,643
Salary Average : $4,000
Salary Average Remaining : $286
Noel Nordh $60,000 (2)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Alexander Campbell $60,000 (1)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Tyler Thorpe $60,000 (3)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Dmitri Buchelnikov $60,000 (1)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Jakub Málek $60,000 (3)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Charles Hudon $50,000 (1)
Salary Remaining : $3,571
Salary Average : $4,000
Salary Average Remaining : $286
Mathias Emilio Pettersen $50,000 (1)
Salary Remaining : $3,571
Salary Average : $4,000
Salary Average Remaining : $286
Total Farm Players32
Salary Commitment
Year 14 : $2,614,000
Year 15 : $1,986,500
Year 16 : $1,180,000
Year 17 : $80,000
Salary Average Commitment
Year 14 : $128,000
Year 15 : $92,000
Year 16 : $56,000
Year 17 : $4,000

CALGARY COWBOYS



Arena Capacity - Ticket Price
Attendance - %

Arena NameJCI Center
Level 1: 7500 - $90 - 7,500 - 100.00%
Level 2: 6500 - $65 - 6,312 - 97.11%
Level 3: 3500 - $33 - 3,210 - 91.70%
Level 4: 4500 - $25 - 4,500 - 100.00%
Luxury : 2500 - $225 - 1,362 - 54.48%
Total Capacity :24500
Farm
Farm Level 1: 3500 - $32 - 3,500 - 100.00%
Farm Level 2: 2500 - $15 - 2,500 - 100.00%
Farm Total Capacity :6000

Income

Home Games Left0
Average Attendance - %22,884 - 93.40%
Average Income per Game$1,610,144
Year to Date Revenue$3,220,287
Farm
Home Games Left0
Average Attendance - %6,000 - 100.00%
Average Income per Game$149,500
Year to Date Revenue$448,500

Expense

Pro Players Total Salaries$43,015,622
Farm Players Total Salaries$2,749,900
Coaches Total Salaries$2,970,000
Luxury Taxe Total$804,114
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0
Current Bank Account$405,720,591
Projected Bank Account$405,720,591

Pro Players Salaries

Drew Doughty $3,540,172 (5)
-Salary Remaining : $252,869
-Salary Average : $0
-Salary Average Remaining : $0
Sean Monahan $3,506,250 (5)
-Salary Remaining : $250,446
-Salary Average : $40,000
-Salary Average Remaining : $2,857
T.J. Galiardi $2,583,000 (4)
-Salary Remaining : $184,500
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Travis Zajac $2,537,260 (3)
-Salary Remaining : $181,233
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Brendan Gallagher $2,489,939 (2)
-Salary Remaining : $177,853
-Salary Average : $40,000
-Salary Average Remaining : $2,857
William Nylander $2,252,500 (2)
-Salary Remaining : $160,893
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Stephen Weiss $2,234,375 (2)
-Salary Remaining : $159,598
-Salary Average : $0
-Salary Average Remaining : $0
Nathan MacKinnon $2,139,063 (3)
-Salary Remaining : $152,790
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Cale Makar $2,000,000 (6)
-Salary Remaining : $142,857
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Timo Meier $1,937,500 (3)
-Salary Remaining : $138,393
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Noah Juulsen $1,875,000 (4)
-Salary Remaining : $133,929
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Jordan Eberle $1,857,500 (5)
-Salary Remaining : $132,679
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Shea Weber $1,669,500 (4)
-Salary Remaining : $119,250
-Salary Average : $0
-Salary Average Remaining : $0
Tyler Myers $1,565,438 (4)
-Salary Remaining : $111,817
-Salary Average : $0
-Salary Average Remaining : $0
Nicolas Hague $1,312,500 (6)
-Salary Remaining : $93,750
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Glenn Gawdin $1,297,000 (2)
-Salary Remaining : $92,643
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Jack Campbell $1,265,625 (3)
-Salary Remaining : $90,402
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Adin Hill $1,250,000 (3)
-Salary Remaining : $89,286
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Zach Bogosian $1,043,000 (1)
-Salary Remaining : $74,500
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Brady Calla $880,000 (2)
-Salary Remaining : $62,857
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Oliver Kylington $805,000 (4)
-Salary Remaining : $57,500
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Cole Perfetti $800,000 (2)
-Salary Remaining : $57,143
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Tim Stützle $800,000 (2)
-Salary Remaining : $57,143
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Cole Caufield $775,000 (3)
-Salary Remaining : $55,357
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Josh Brook $600,000 (1)
-Salary Remaining : $42,857
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Total Pro Players25
Salary Commitment
Year 14 : $43,015,622
Year 15 : $41,372,622
Year 16 : $30,618,808
Year 17 : $20,714,360
Salary Average Commitment
Year 14 : $840,000
Year 15 : $760,000
Year 16 : $520,000
Year 17 : $280,000
Salary Cap with 1 Way Contract
Year 14 : $43,015,622
Year 15 : $41,372,622
Year 16 : $30,618,808
Year 17 : $20,714,360

Farm Players Salaries

Jaret Anderson-Dolan $127,500 (6)
Salary Remaining : $9,107
Salary Average : $4,000
Salary Average Remaining : $286
Grigori Denisenko $120,000 (3)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $286
Rafael Harvey-Pinard $94,000 (2)
Salary Remaining : $6,714
Salary Average : $4,000
Salary Average Remaining : $286
Connor Ingram $91,000 (4)
Salary Remaining : $6,500
Salary Average : $4,000
Salary Average Remaining : $286
Lucas Johansen $90,900 (1)
Salary Remaining : $6,493
Salary Average : $4,000
Salary Average Remaining : $286
Tij Iginla $90,000 (3)
Salary Remaining : $6,429
Salary Average : $4,000
Salary Average Remaining : $286
Dmitriy Simashev $90,000 (2)
Salary Remaining : $6,429
Salary Average : $4,000
Salary Average Remaining : $286
Alexander Holtz $90,000 (2)
Salary Remaining : $6,429
Salary Average : $4,000
Salary Average Remaining : $286
Owen Beck $90,000 (1)
Salary Remaining : $6,429
Salary Average : $4,000
Salary Average Remaining : $286
Lane Hutson $90,000 (1)
Salary Remaining : $6,429
Salary Average : $4,000
Salary Average Remaining : $286
Cal Petersen $87,300 (1)
Salary Remaining : $6,236
Salary Average : $4,000
Salary Average Remaining : $286
Adam Ruzicka $80,600 (2)
Salary Remaining : $5,757
Salary Average : $4,000
Salary Average Remaining : $286
Matthew Poitras $80,000 (1)
Salary Remaining : $5,714
Salary Average : $4,000
Salary Average Remaining : $286
Jacob Battaglia $80,000 (3)
Salary Remaining : $5,714
Salary Average : $4,000
Salary Average Remaining : $286
Andrew Basha $80,000 (3)
Salary Remaining : $5,714
Salary Average : $4,000
Salary Average Remaining : $286
Cale Fleury $75,000 (1)
Salary Remaining : $5,357
Salary Average : $4,000
Salary Average Remaining : $286
Matt Coronato $72,500 (5)
Salary Remaining : $5,179
Salary Average : $4,000
Salary Average Remaining : $286
Zachary Lauzon $71,100 (1)
Salary Remaining : $5,079
Salary Average : $4,000
Salary Average Remaining : $286
Jeremie Poirier $70,000 (2)
Salary Remaining : $5,000
Salary Average : $4,000
Salary Average Remaining : $286
Jesse Pulkkinen $70,000 (3)
Salary Remaining : $5,000
Salary Average : $4,000
Salary Average Remaining : $286
Étienne Morin $70,000 (2)
Salary Remaining : $5,000
Salary Average : $4,000
Salary Average Remaining : $286
Ryan Merkley $70,000 (3)
Salary Remaining : $5,000
Salary Average : $4,000
Salary Average Remaining : $286
Aatos Koivu $65,000 (3)
Salary Remaining : $4,643
Salary Average : $4,000
Salary Average Remaining : $286
Adam Beckman $65,000 (3)
Salary Remaining : $4,643
Salary Average : $4,000
Salary Average Remaining : $286
Daniil Gushchin $60,000 (2)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Patrik Puistola $60,000 (1)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Brandon Coe $60,000 (2)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Alexei Lipanov $60,000 (2)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Calen Addison $60,000 (2)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Jakub Lauko $60,000 (3)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Owen Protz $60,000 (3)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Jakub Dobes $60,000 (1)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Jayden Struble $55,000 (2)
Salary Remaining : $3,929
Salary Average : $4,000
Salary Average Remaining : $286
Cole Schwindt $55,000 (3)
Salary Remaining : $3,929
Salary Average : $4,000
Salary Average Remaining : $286
Hunter Smith $50,000 (2)
Salary Remaining : $3,571
Salary Average : $4,000
Salary Average Remaining : $286
Dennis Hildeby $50,000 (2)
Salary Remaining : $3,571
Salary Average : $4,000
Salary Average Remaining : $286
Arseni Sergeyev $50,000 (1)
Salary Remaining : $3,571
Salary Average : $4,000
Salary Average Remaining : $286
Total Farm Players37
Salary Commitment
Year 14 : $2,749,900
Year 15 : $1,995,600
Year 16 : $1,106,000
Year 17 : $291,000
Salary Average Commitment
Year 14 : $148,000
Year 15 : $108,000
Year 16 : $56,000
Year 17 : $12,000

CAPE BRETON CELTS



Arena Capacity - Ticket Price
Attendance - %

Arena NameFenian Forum
Level 1: 6000 - $100 - 0 - 0.00%
Level 2: 5000 - $60 - 0 - 0.00%
Level 3: 2000 - $35 - 0 - 0.00%
Level 4: 4000 - $25 - 0 - 0.00%
Luxury : 1000 - $200 - 0 - 0.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,942 - 97.08%
Farm Level 2: 1000 - $15 - 1,000 - 100.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %2,942 - 98.06%
Average Income per Game$82,958
Year to Date Revenue$248,875

Expense

Pro Players Total Salaries$41,265,063
Farm Players Total Salaries$2,300,000
Coaches Total Salaries$1,884,000
Luxury Taxe Total$755,957
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0
Current Bank Account$444,157,818
Projected Bank Account$444,157,818

Pro Players Salaries

Kris Letang $5,015,000 (3)
-Salary Remaining : $358,214
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Ryan O'Reilly $3,678,125 (6)
-Salary Remaining : $262,723
-Salary Average : $0
-Salary Average Remaining : $0
Mitch Marner $2,575,000 (4)
-Salary Remaining : $183,929
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Brendan Lemieux $2,562,500 (3)
-Salary Remaining : $183,036
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Jake Gardiner $2,325,000 (2)
-Salary Remaining : $166,071
-Salary Average : $0
-Salary Average Remaining : $0
Luke Kunin $2,100,000 (4)
-Salary Remaining : $150,000
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Sergei Bobrovsky $2,082,000 (1)
-Salary Remaining : $148,714
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Sebastian Aho $1,937,500 (4)
-Salary Remaining : $138,393
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Rasmus Ristolainen $1,875,000 (2)
-Salary Remaining : $133,929
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Evan Bouchard $1,875,000 (6)
-Salary Remaining : $133,929
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Juuse Saros $1,755,000 (2)
-Salary Remaining : $125,357
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Evander Kane $1,715,000 (1)
-Salary Remaining : $122,500
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Nicklas Backstrom $1,666,000 (2)
-Salary Remaining : $119,000
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Joel Armia $1,566,000 (1)
-Salary Remaining : $111,857
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Alexander Khokhlachev $1,547,438 (2)
-Salary Remaining : $110,531
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Ty Rattie $1,258,000 (1)
-Salary Remaining : $89,857
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Nick Leddy $1,200,000 (1)
-Salary Remaining : $85,714
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Thomas Harley $1,125,000 (6)
-Salary Remaining : $80,357
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Alexandre Texier $995,000 (4)
-Salary Remaining : $71,071
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Logan Brown $862,500 (2)
-Salary Remaining : $61,607
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Josh Norris $775,000 (1)
-Salary Remaining : $55,357
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Alex Newhook $775,000 (3)
-Salary Remaining : $55,357
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Total Pro Players22
Salary Commitment
Year 14 : $41,265,063
Year 15 : $32,669,063
Year 16 : $22,638,125
Year 17 : $14,285,625
Salary Average Commitment
Year 14 : $800,000
Year 15 : $560,000
Year 16 : $360,000
Year 17 : $240,000
Salary Cap with 1 Way Contract
Year 14 : $41,265,063
Year 15 : $32,669,063
Year 16 : $22,638,125
Year 17 : $14,285,625

Farm Players Salaries

Rasmus Kupari $125,000 (4)
Salary Remaining : $8,929
Salary Average : $4,000
Salary Average Remaining : $286
Martin Fehérváry $120,000 (3)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $286
Gage Goncalves $95,000 (1)
Salary Remaining : $6,786
Salary Average : $4,000
Salary Average Remaining : $286
Lian Bichsel $90,000 (1)
Salary Remaining : $6,429
Salary Average : $4,000
Salary Average Remaining : $286
Axel Sandin Pellikka $90,000 (2)
Salary Remaining : $6,429
Salary Average : $4,000
Salary Average Remaining : $286
Brennan Othmann $90,000 (5)
Salary Remaining : $6,429
Salary Average : $4,000
Salary Average Remaining : $286
Anton Silayev $90,000 (3)
Salary Remaining : $6,429
Salary Average : $4,000
Salary Average Remaining : $286
Scott Morrow $80,000 (4)
Salary Remaining : $5,714
Salary Average : $4,000
Salary Average Remaining : $286
Teddy Stiga $80,000 (3)
Salary Remaining : $5,714
Salary Average : $4,000
Salary Average Remaining : $286
JJ Peterka $80,000 (4)
Salary Remaining : $5,714
Salary Average : $4,000
Salary Average Remaining : $286
Luca Del Bel Belluz $80,000 (1)
Salary Remaining : $5,714
Salary Average : $4,000
Salary Average Remaining : $286
Eduard Šalé $80,000 (2)
Salary Remaining : $5,714
Salary Average : $4,000
Salary Average Remaining : $286
Rieger Lorenz $70,000 (1)
Salary Remaining : $5,000
Salary Average : $4,000
Salary Average Remaining : $286
Brodie Ziemer $70,000 (3)
Salary Remaining : $5,000
Salary Average : $4,000
Salary Average Remaining : $286
Oscar Fisker Mølgaard $70,000 (2)
Salary Remaining : $5,000
Salary Average : $4,000
Salary Average Remaining : $286
Luke Evangelista $70,000 (3)
Salary Remaining : $5,000
Salary Average : $4,000
Salary Average Remaining : $286
Samuel Helenius $70,000 (1)
Salary Remaining : $5,000
Salary Average : $4,000
Salary Average Remaining : $286
Nicolas Meloche $70,000 (2)
Salary Remaining : $5,000
Salary Average : $4,000
Salary Average Remaining : $286
Raphael Lavoie $65,000 (1)
Salary Remaining : $4,643
Salary Average : $4,000
Salary Average Remaining : $286
Blake Montgomery $65,000 (3)
Salary Remaining : $4,643
Salary Average : $4,000
Salary Average Remaining : $286
Quinton Burns $60,000 (2)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Jamieson Rees $60,000 (1)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Marcus Gidlöf $60,000 (3)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Helge Grans $60,000 (1)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Bryce McConnell-Barker $60,000 (1)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Sean Farrell $50,000 (2)
Salary Remaining : $3,571
Salary Average : $4,000
Salary Average Remaining : $286
Juha Jatkola $50,000 (2)
Salary Remaining : $3,571
Salary Average : $4,000
Salary Average Remaining : $286
Justus Annunen $50,000 (1)
Salary Remaining : $3,571
Salary Average : $4,000
Salary Average Remaining : $286
Mathieu Cataford $50,000 (2)
Salary Remaining : $3,571
Salary Average : $4,000
Salary Average Remaining : $286
Mats Lindgren $50,000 (1)
Salary Remaining : $3,571
Salary Average : $4,000
Salary Average Remaining : $286
Erik Portillo $50,000 (1)
Salary Remaining : $3,571
Salary Average : $4,000
Salary Average Remaining : $286
Martin Chromiak $50,000 (1)
Salary Remaining : $3,571
Salary Average : $4,000
Salary Average Remaining : $286
Total Farm Players32
Salary Commitment
Year 14 : $2,300,000
Year 15 : $1,450,000
Year 16 : $930,000
Year 17 : $375,000
Salary Average Commitment
Year 14 : $128,000
Year 15 : $76,000
Year 16 : $44,000
Year 17 : $16,000

CAPE FEAR PROWLERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameAtlantic Arena
Level 1: 6000 - $100 - 6,000 - 100.00%
Level 2: 5000 - $60 - 5,000 - 100.00%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $25 - 4,000 - 100.00%
Luxury : 1000 - $200 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,973 - 98.67%
Farm Level 2: 1000 - $15 - 1,000 - 100.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,270,000
Year to Date Revenue$2,540,000
Farm
Home Games Left0
Average Attendance - %2,973 - 99.11%
Average Income per Game$84,069
Year to Date Revenue$420,345

Expense

Pro Players Total Salaries$49,235,761
Farm Players Total Salaries$3,175,325
Coaches Total Salaries$2,600,000
Luxury Taxe Total$951,954
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0
Current Bank Account$435,106,547
Projected Bank Account$435,106,547

Pro Players Salaries

Jonathan Toews $3,843,750 (2)
-Salary Remaining : $274,554
-Salary Average : $0
-Salary Average Remaining : $0
Patrick Sharp $3,656,313 (2)
-Salary Remaining : $261,165
-Salary Average : $0
-Salary Average Remaining : $0
Victor Hedman $3,353,906 (5)
-Salary Remaining : $239,565
-Salary Average : $0
-Salary Average Remaining : $0
Elias Lindholm $3,080,000 (5)
-Salary Remaining : $220,000
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Sean Couturier $2,962,500 (5)
-Salary Remaining : $211,607
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Ryan Nugent-Hopkins $2,591,094 (4)
-Salary Remaining : $185,078
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Phil Kessel $2,584,780 (3)
-Salary Remaining : $184,627
-Salary Average : $0
-Salary Average Remaining : $0
Tage Thompson $2,512,500 (4)
-Salary Remaining : $179,464
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Vladimir Tarasenko $2,465,887 (2)
-Salary Remaining : $176,135
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Marc-Andre Fleury $2,446,625 (4)
-Salary Remaining : $174,759
-Salary Average : $0
-Salary Average Remaining : $0
Alex DeBrincat $2,339,750 (4)
-Salary Remaining : $167,125
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Eric Comrie $2,315,625 (5)
-Salary Remaining : $165,402
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Jonathan Drouin $2,000,000 (2)
-Salary Remaining : $142,857
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Dennis Wideman $1,849,000 (1)
-Salary Remaining : $132,071
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Rasmus Sandin $1,775,000 (5)
-Salary Remaining : $126,786
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Adam Larsson $1,671,000 (2)
-Salary Remaining : $119,357
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Mathieu Perreault $1,606,000 (4)
-Salary Remaining : $114,714
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Anton Stralman $1,432,031 (2)
-Salary Remaining : $102,288
-Salary Average : $40,000
-Salary Average Remaining : $2,857
John Carlson $1,275,000 (1)
-Salary Remaining : $91,071
-Salary Average : $0
-Salary Average Remaining : $0
Mattias Samuelsson $1,200,000 (5)
-Salary Remaining : $85,714
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Jack Quinn $825,000 (4)
-Salary Remaining : $58,929
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Bryan Little $800,000 (1)
-Salary Remaining : $57,143
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Marcus Johansson $650,000 (1)
-Salary Remaining : $46,429
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Total Pro Players23
Salary Commitment
Year 14 : $49,235,761
Year 15 : $44,661,761
Year 16 : $29,592,780
Year 17 : $27,008,000
Salary Average Commitment
Year 14 : $680,000
Year 15 : $560,000
Year 16 : $400,000
Year 17 : $400,000
Salary Cap with 1 Way Contract
Year 14 : $49,235,761
Year 15 : $44,661,761
Year 16 : $29,592,780
Year 17 : $27,008,000

Farm Players Salaries

Jonas Brodin $225,000 (3)
Salary Remaining : $16,071
Salary Average : $4,000
Salary Average Remaining : $286
Frederik Andersen $201,150 (2)
Salary Remaining : $14,368
Salary Average : $4,000
Salary Average Remaining : $286
Marcus Pettersson $165,150 (6)
Salary Remaining : $11,796
Salary Average : $4,000
Salary Average Remaining : $286
Christian Dvorak $133,300 (2)
Salary Remaining : $9,521
Salary Average : $4,000
Salary Average Remaining : $286
Filip Gustavsson $130,350 (6)
Salary Remaining : $9,311
Salary Average : $4,000
Salary Average Remaining : $286
Spencer Foo $120,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $286
Sam Steel $104,625 (4)
Salary Remaining : $7,473
Salary Average : $4,000
Salary Average Remaining : $286
Wyatt Johnston $97,500 (5)
Salary Remaining : $6,964
Salary Average : $4,000
Salary Average Remaining : $286
Warren Foegele $90,750 (1)
Salary Remaining : $6,482
Salary Average : $4,000
Salary Average Remaining : $286
David Reinbacher $90,000 (2)
Salary Remaining : $6,429
Salary Average : $4,000
Salary Average Remaining : $286
Kevin Korchinski $90,000 (1)
Salary Remaining : $6,429
Salary Average : $4,000
Salary Average Remaining : $286
Pavel Mintyukov $90,000 (1)
Salary Remaining : $6,429
Salary Average : $4,000
Salary Average Remaining : $286
Liam Greentree $90,000 (3)
Salary Remaining : $6,429
Salary Average : $4,000
Salary Average Remaining : $286
Jiří Kulich $90,000 (1)
Salary Remaining : $6,429
Salary Average : $4,000
Salary Average Remaining : $286
Leo Carlsson $90,000 (2)
Salary Remaining : $6,429
Salary Average : $4,000
Salary Average Remaining : $286
Henry Mews $90,000 (3)
Salary Remaining : $6,429
Salary Average : $4,000
Salary Average Remaining : $286
Marco Rossi $87,500 (4)
Salary Remaining : $6,250
Salary Average : $4,000
Salary Average Remaining : $286
Tristan Luneau $80,000 (1)
Salary Remaining : $5,714
Salary Average : $4,000
Salary Average Remaining : $286
Carson Rehkopf $80,000 (2)
Salary Remaining : $5,714
Salary Average : $4,000
Salary Average Remaining : $286
Ville Koivunen $80,000 (5)
Salary Remaining : $5,714
Salary Average : $4,000
Salary Average Remaining : $286
Trevor Connelly $80,000 (3)
Salary Remaining : $5,714
Salary Average : $4,000
Salary Average Remaining : $286
Liam Öhgren $80,000 (1)
Salary Remaining : $5,714
Salary Average : $4,000
Salary Average Remaining : $286
Oskar Olausson $80,000 (5)
Salary Remaining : $5,714
Salary Average : $4,000
Salary Average Remaining : $286
Jagger Firkus $80,000 (1)
Salary Remaining : $5,714
Salary Average : $4,000
Salary Average Remaining : $286
Ukko-Pekka Luukkonen $80,000 (2)
Salary Remaining : $5,714
Salary Average : $4,000
Salary Average Remaining : $286
Leo Sahlin Wallenius $70,000 (3)
Salary Remaining : $5,000
Salary Average : $4,000
Salary Average Remaining : $286
Colton Dach $70,000 (5)
Salary Remaining : $5,000
Salary Average : $4,000
Salary Average Remaining : $286
Riley Kidney $70,000 (2)
Salary Remaining : $5,000
Salary Average : $4,000
Salary Average Remaining : $286
Cody Ceci $60,000 (2)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Roby Järventie $60,000 (3)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Topi Niemelä $60,000 (3)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Vladislav Kamenev $60,000 (2)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Brandon Svoboda $50,000 (2)
Salary Remaining : $3,571
Salary Average : $4,000
Salary Average Remaining : $286
Zac Jones $50,000 (1)
Salary Remaining : $3,571
Salary Average : $4,000
Salary Average Remaining : $286
Total Farm Players34
Salary Commitment
Year 14 : $3,175,325
Year 15 : $2,404,575
Year 16 : $1,490,125
Year 17 : $815,125
Salary Average Commitment
Year 14 : $136,000
Year 15 : $100,000
Year 16 : $60,000
Year 17 : $32,000

CHICAGO CRUSHERS



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$39,190,704
Farm Players Total Salaries$2,758,250
Coaches Total Salaries$2,975,000
Luxury Taxe Total$661,071
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0
Current Bank Account$473,351,102
Projected Bank Account$473,351,102

Pro Players Salaries

Thomas Greiss $4,005,704 (6)
-Salary Remaining : $286,122
-Salary Average : $0
-Salary Average Remaining : $0
Jared Cowen $3,937,500 (6)
-Salary Remaining : $281,250
-Salary Average : $0
-Salary Average Remaining : $0
Mikko Rantanen $3,928,750 (6)
-Salary Remaining : $280,625
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Alexander Edler $2,812,500 (6)
-Salary Remaining : $200,893
-Salary Average : $0
-Salary Average Remaining : $0
Joel Farabee $2,668,750 (5)
-Salary Remaining : $190,625
-Salary Average : $40,000
-Salary Average Remaining : $2,857
David Pastrnak $2,500,000 (5)
-Salary Remaining : $178,571
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Jack Eichel $2,225,000 (3)
-Salary Remaining : $158,929
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Alexander Wennberg $2,012,500 (2)
-Salary Remaining : $143,750
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Rickard Rakell $1,905,000 (1)
-Salary Remaining : $136,071
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Boone Jenner $1,891,250 (4)
-Salary Remaining : $135,089
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Jake Guentzel $1,685,625 (3)
-Salary Remaining : $120,402
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Will Karlsson $1,650,000 (3)
-Salary Remaining : $117,857
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Mathew Dumba $1,418,125 (1)
-Salary Remaining : $101,295
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Morgan Frost $1,400,000 (5)
-Salary Remaining : $100,000
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Adrian Kempe $1,262,500 (1)
-Salary Remaining : $90,179
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Adam Fox $1,137,500 (3)
-Salary Remaining : $81,250
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Anthony Cirelli $750,000 (1)
-Salary Remaining : $53,571
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Brandon Carlo $750,000 (2)
-Salary Remaining : $53,571
-Salary Average : $40,000
-Salary Average Remaining : $2,857
John Marino $650,000 (1)
-Salary Remaining : $46,429
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Dustin Wolf $600,000 (3)
-Salary Remaining : $42,857
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Total Pro Players20
Salary Commitment
Year 14 : $39,190,704
Year 15 : $33,205,079
Year 16 : $30,442,579
Year 17 : $23,144,454
Salary Average Commitment
Year 14 : $680,000
Year 15 : $480,000
Year 16 : $400,000
Year 17 : $200,000
Salary Cap with 1 Way Contract
Year 14 : $39,190,704
Year 15 : $33,205,079
Year 16 : $30,442,579
Year 17 : $23,144,454

Farm Players Salaries

Keegan Kolesar $185,000 (1)
Salary Remaining : $13,214
Salary Average : $4,000
Salary Average Remaining : $286
Rasmus Asplund $177,500 (1)
Salary Remaining : $12,679
Salary Average : $4,000
Salary Average Remaining : $286
Olli Maatta $162,500 (1)
Salary Remaining : $11,607
Salary Average : $4,000
Salary Average Remaining : $286
Ilya Sorokin $120,000 (5)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $286
Connor Murphy $104,200 (1)
Salary Remaining : $7,443
Salary Average : $4,000
Salary Average Remaining : $286
Brady Skjei $93,400 (1)
Salary Remaining : $6,671
Salary Average : $4,000
Salary Average Remaining : $286
Charlie Coyle $93,000 (3)
Salary Remaining : $6,643
Salary Average : $4,000
Salary Average Remaining : $286
Tomas Tatar $92,000 (1)
Salary Remaining : $6,571
Salary Average : $4,000
Salary Average Remaining : $286
Brandon Montour $89,500 (3)
Salary Remaining : $6,393
Salary Average : $4,000
Salary Average Remaining : $286
Mikael Backlund $81,250 (2)
Salary Remaining : $5,804
Salary Average : $4,000
Salary Average Remaining : $286
Oliver Bjorkstrand $80,000 (2)
Salary Remaining : $5,714
Salary Average : $4,000
Salary Average Remaining : $286
Ville Husso $75,000 (1)
Salary Remaining : $5,357
Salary Average : $4,000
Salary Average Remaining : $286
Kevin Bahl $71,500 (1)
Salary Remaining : $5,107
Salary Average : $4,000
Salary Average Remaining : $286
Egor Sokolov $70,900 (1)
Salary Remaining : $5,064
Salary Average : $4,000
Salary Average Remaining : $286
Nils Lundkvist $65,000 (1)
Salary Remaining : $4,643
Salary Average : $4,000
Salary Average Remaining : $286
Dylan MacKinnon $62,500 (2)
Salary Remaining : $4,464
Salary Average : $4,000
Salary Average Remaining : $286
AJ Greer $60,000 (1)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Josh Mahura $60,000 (2)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Chris Tanev $60,000 (1)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Mitchell Stephens $60,000 (1)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Matthew Phillips $60,000 (1)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Martin Frk $60,000 (1)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Ivan Prosvetov $60,000 (1)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
William Strömgren $60,000 (3)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Noel Fransén $60,000 (3)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Morgan Geekie $60,000 (1)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Gustav Olofsson $60,000 (1)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Justin Ertel $60,000 (3)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
William Carrier $60,000 (1)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Ondrej Becher $60,000 (3)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Roman Schmidt $60,000 (3)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Riley Sheahan $60,000 (1)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Matt Nieto $60,000 (1)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
J.T. Compher $60,000 (1)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
David Farrance $55,000 (1)
Salary Remaining : $3,929
Salary Average : $4,000
Salary Average Remaining : $286
Total Farm Players35
Salary Commitment
Year 14 : $2,758,250
Year 15 : $886,250
Year 16 : $602,500
Year 17 : $120,000
Salary Average Commitment
Year 14 : $140,000
Year 15 : $48,000
Year 16 : $32,000
Year 17 : $4,000

COLORADO WOLVES



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Den
Level 1: 6000 - $120 - 5,499 - 91.64%
Level 2: 5000 - $70 - 5,000 - 100.00%
Level 3: 2000 - $50 - 2,000 - 100.00%
Level 4: 4000 - $40 - 3,573 - 89.33%
Luxury : 1000 - $300 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,973 - 98.66%
Farm Level 2: 1000 - $25 - 787 - 78.67%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,072 - 94.84%
Average Income per Game$1,552,773
Year to Date Revenue$4,658,320
Farm
Home Games Left0
Average Attendance - %2,760 - 91.99%
Average Income per Game$88,728
Year to Date Revenue$532,365

Expense

Pro Players Total Salaries$28,641,532
Farm Players Total Salaries$2,380,450
Coaches Total Salaries$2,612,400
Luxury Taxe Total$523,590
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0
Current Bank Account$534,135,191
Projected Bank Account$534,135,191

Pro Players Salaries

Nick Schmaltz $3,480,313 (6)
-Salary Remaining : $248,594
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Carl Gunnarsson $2,524,500 (3)
-Salary Remaining : $180,321
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Kyle Connor $2,262,500 (4)
-Salary Remaining : $161,607
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Travis Konecny $1,946,250 (4)
-Salary Remaining : $139,018
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Matt Murray $1,709,844 (2)
-Salary Remaining : $122,132
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Samu Perhonen $1,678,500 (6)
-Salary Remaining : $119,893
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Shea Theodore $1,565,000 (2)
-Salary Remaining : $111,786
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Nick Ritchie $1,443,750 (6)
-Salary Remaining : $103,125
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Dougie Hamilton $1,359,375 (3)
-Salary Remaining : $97,098
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Jordan Schmaltz $1,219,000 (4)
-Salary Remaining : $87,071
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Jesse Puljujarvi $1,213,500 (5)
-Salary Remaining : $86,679
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Alex Galchenyuk $1,200,000 (5)
-Salary Remaining : $85,714
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Emile Poirier $1,100,000 (5)
-Salary Remaining : $78,571
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Kailer Yamamoto $1,046,250 (5)
-Salary Remaining : $74,732
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Yakov Trenin $938,500 (2)
-Salary Remaining : $67,036
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Victor Rask $935,500 (4)
-Salary Remaining : $66,821
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Jason Dickinson $843,750 (2)
-Salary Remaining : $60,268
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Connor McMichael $825,000 (3)
-Salary Remaining : $58,929
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Mason Lohrei $700,000 (4)
-Salary Remaining : $50,000
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Jacob Bernard-Docker $650,000 (2)
-Salary Remaining : $46,429
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Total Pro Players20
Salary Commitment
Year 14 : $28,641,532
Year 15 : $28,641,532
Year 16 : $22,934,438
Year 17 : $18,225,563
Salary Average Commitment
Year 14 : $800,000
Year 15 : $800,000
Year 16 : $600,000
Year 17 : $480,000
Salary Cap with 1 Way Contract
Year 14 : $28,641,532
Year 15 : $28,641,532
Year 16 : $22,934,438
Year 17 : $18,225,563

Farm Players Salaries

Matt Puempel $100,000 (1)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $286
Sam Morin $93,750 (1)
Salary Remaining : $6,696
Salary Average : $4,000
Salary Average Remaining : $286
Carter Yakemchuk $90,000 (3)
Salary Remaining : $6,429
Salary Average : $4,000
Salary Average Remaining : $286
Oliver Bonk $90,000 (2)
Salary Remaining : $6,429
Salary Average : $4,000
Salary Average Remaining : $286
Zack Bolduc $90,000 (5)
Salary Remaining : $6,429
Salary Average : $4,000
Salary Average Remaining : $286
Carson Lambos $90,000 (5)
Salary Remaining : $6,429
Salary Average : $4,000
Salary Average Remaining : $286
Brayden Tracey $82,100 (1)
Salary Remaining : $5,864
Salary Average : $4,000
Salary Average Remaining : $286
Zachary L'Heureux $80,000 (2)
Salary Remaining : $5,714
Salary Average : $4,000
Salary Average Remaining : $286
Yaroslav Askarov $80,000 (4)
Salary Remaining : $5,714
Salary Average : $4,000
Salary Average Remaining : $286
Cole Beaudoin $80,000 (3)
Salary Remaining : $5,714
Salary Average : $4,000
Salary Average Remaining : $286
Calum Ritchie $80,000 (2)
Salary Remaining : $5,714
Salary Average : $4,000
Salary Average Remaining : $286
Damon Severson $80,000 (1)
Salary Remaining : $5,714
Salary Average : $4,000
Salary Average Remaining : $286
Olen Zellweger $80,000 (5)
Salary Remaining : $5,714
Salary Average : $4,000
Salary Average Remaining : $286
Martin Kaut $77,500 (2)
Salary Remaining : $5,536
Salary Average : $4,000
Salary Average Remaining : $286
Jay O'Brien $75,000 (2)
Salary Remaining : $5,357
Salary Average : $4,000
Salary Average Remaining : $286
Antti Tuomisto $72,400 (1)
Salary Remaining : $5,171
Salary Average : $4,000
Salary Average Remaining : $286
Filip Johansson $72,200 (1)
Salary Remaining : $5,157
Salary Average : $4,000
Salary Average Remaining : $286
Carter George $70,000 (3)
Salary Remaining : $5,000
Salary Average : $4,000
Salary Average Remaining : $286
Julius Miettinen $70,000 (3)
Salary Remaining : $5,000
Salary Average : $4,000
Salary Average Remaining : $286
Martin Mišiak $70,000 (2)
Salary Remaining : $5,000
Salary Average : $4,000
Salary Average Remaining : $286
Tyler Kleven $70,000 (2)
Salary Remaining : $5,000
Salary Average : $4,000
Salary Average Remaining : $286
Artem Duda $70,000 (1)
Salary Remaining : $5,000
Salary Average : $4,000
Salary Average Remaining : $286
Ryan O'Rourke $70,000 (2)
Salary Remaining : $5,000
Salary Average : $4,000
Salary Average Remaining : $286
Ethan Gauthier $70,000 (2)
Salary Remaining : $5,000
Salary Average : $4,000
Salary Average Remaining : $286
Ryan Suzuki $67,500 (3)
Salary Remaining : $4,821
Salary Average : $4,000
Salary Average Remaining : $286
Erik Cernak $65,000 (2)
Salary Remaining : $4,643
Salary Average : $4,000
Salary Average Remaining : $286
Kirill Ustimenko $65,000 (1)
Salary Remaining : $4,643
Salary Average : $4,000
Salary Average Remaining : $286
William Whitelaw $60,000 (2)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Christopher Pelosi $60,000 (3)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Dmitri Kuzmin $60,000 (1)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Alexander Perevalov $50,000 (1)
Salary Remaining : $3,571
Salary Average : $4,000
Salary Average Remaining : $286
Konnor Smith $50,000 (2)
Salary Remaining : $3,571
Salary Average : $4,000
Salary Average Remaining : $286
Total Farm Players32
Salary Commitment
Year 14 : $2,380,450
Year 15 : $1,635,000
Year 16 : $777,500
Year 17 : $340,000
Salary Average Commitment
Year 14 : $128,000
Year 15 : $88,000
Year 16 : $40,000
Year 17 : $16,000

COQUITLAM KNIGHTS



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$36,407,000
Farm Players Total Salaries$2,312,450
Coaches Total Salaries$2,349,400
Luxury Taxe Total$637,076
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0
Current Bank Account$427,363,479
Projected Bank Account$427,363,479

Pro Players Salaries

Nikolaj Ehlers $3,958,625 (6)
-Salary Remaining : $282,759
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Seth Jones $3,020,625 (4)
-Salary Remaining : $215,759
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Alec Martinez $2,500,000 (3)
-Salary Remaining : $178,571
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Pierre-Luc Dubois $2,475,000 (5)
-Salary Remaining : $176,786
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Tomas Hertl $2,444,500 (2)
-Salary Remaining : $174,607
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Brady Tkachuk $2,275,000 (4)
-Salary Remaining : $162,500
-Salary Average : $40,000
-Salary Average Remaining : $2,857
John Klingberg $2,125,500 (6)
-Salary Remaining : $151,821
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Tristan Jarry $1,863,875 (5)
-Salary Remaining : $133,134
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Kasperi Kapanen $1,825,000 (2)
-Salary Remaining : $130,357
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Nikita Zadorov $1,805,625 (5)
-Salary Remaining : $128,973
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Charlie McAvoy $1,687,500 (5)
-Salary Remaining : $120,536
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Sebastian Collberg $1,283,750 (2)
-Salary Remaining : $91,696
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Sam Kurker $1,200,000 (3)
-Salary Remaining : $85,714
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Travis Hamonic $1,200,000 (3)
-Salary Remaining : $85,714
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Nicklas Jensen $1,128,000 (2)
-Salary Remaining : $80,571
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Jayce Hawryluk $1,078,000 (2)
-Salary Remaining : $77,000
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Lias Andersson $980,000 (4)
-Salary Remaining : $70,000
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Karl Alzner $965,000 (3)
-Salary Remaining : $68,929
-Salary Average : $0
-Salary Average Remaining : $0
Pyotr Kochetkov $941,000 (3)
-Salary Remaining : $67,214
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Connor Bedard $900,000 (2)
-Salary Remaining : $64,286
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Jack Roslovic $750,000 (3)
-Salary Remaining : $53,571
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Total Pro Players21
Salary Commitment
Year 14 : $36,407,000
Year 15 : $36,407,000
Year 16 : $27,747,750
Year 17 : $20,191,750
Salary Average Commitment
Year 14 : $800,000
Year 15 : $800,000
Year 16 : $560,000
Year 17 : $360,000
Salary Cap with 1 Way Contract
Year 14 : $36,407,000
Year 15 : $36,407,000
Year 16 : $27,747,750
Year 17 : $20,191,750

Farm Players Salaries

Sam Poulin $122,500 (4)
Salary Remaining : $8,750
Salary Average : $4,000
Salary Average Remaining : $286
Ty Dellandrea $122,500 (3)
Salary Remaining : $8,750
Salary Average : $4,000
Salary Average Remaining : $286
Phil Grubauer $100,000 (1)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $286
Derek Forbort $91,750 (2)
Salary Remaining : $6,554
Salary Average : $4,000
Salary Average Remaining : $286
Gabriel Bourque $90,700 (2)
Salary Remaining : $6,479
Salary Average : $4,000
Salary Average Remaining : $286
Shane Wright $90,000 (1)
Salary Remaining : $6,429
Salary Average : $4,000
Salary Average Remaining : $286
Cole Sillinger $90,000 (3)
Salary Remaining : $6,429
Salary Average : $4,000
Salary Average Remaining : $286
Fabian Lysell $90,000 (2)
Salary Remaining : $6,429
Salary Average : $4,000
Salary Average Remaining : $286
Berkly Catton $90,000 (3)
Salary Remaining : $6,429
Salary Average : $4,000
Salary Average Remaining : $286
Justin Barron $80,000 (2)
Salary Remaining : $5,714
Salary Average : $4,000
Salary Average Remaining : $286
Dean Letourneau $80,000 (3)
Salary Remaining : $5,714
Salary Average : $4,000
Salary Average Remaining : $286
Nathan Gaucher $80,000 (1)
Salary Remaining : $5,714
Salary Average : $4,000
Salary Average Remaining : $286
Emil Heineman $70,000 (2)
Salary Remaining : $5,000
Salary Average : $4,000
Salary Average Remaining : $286
Anton Wahlberg $70,000 (2)
Salary Remaining : $5,000
Salary Average : $4,000
Salary Average Remaining : $286
Matt Clark $70,000 (3)
Salary Remaining : $5,000
Salary Average : $4,000
Salary Average Remaining : $286
Christian Kyrou $70,000 (1)
Salary Remaining : $5,000
Salary Average : $4,000
Salary Average Remaining : $286
Emil Andrae $70,000 (2)
Salary Remaining : $5,000
Salary Average : $4,000
Salary Average Remaining : $286
Ethan Procyszyn $70,000 (3)
Salary Remaining : $5,000
Salary Average : $4,000
Salary Average Remaining : $286
Adam Jecho $65,000 (3)
Salary Remaining : $4,643
Salary Average : $4,000
Salary Average Remaining : $286
Tyler Brennan $60,000 (1)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Gabriel Gagne $60,000 (3)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Alexander Alexeyev $60,000 (3)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Jack Pridham $60,000 (3)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Yan Kuznetsov $60,000 (2)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Dillon Heatherington $60,000 (2)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Leevi Merilainen $60,000 (2)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Filip Nordberg $60,000 (1)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Ty Nelson $60,000 (1)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Nick Lardis $60,000 (2)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Devin Kaplan $50,000 (1)
Salary Remaining : $3,571
Salary Average : $4,000
Salary Average Remaining : $286
Juraj Pekarcik $50,000 (2)
Salary Remaining : $3,571
Salary Average : $4,000
Salary Average Remaining : $286
Total Farm Players31
Salary Commitment
Year 14 : $2,312,450
Year 15 : $1,742,450
Year 16 : $890,000
Year 17 : $122,500
Salary Average Commitment
Year 14 : $124,000
Year 15 : $92,000
Year 16 : $44,000
Year 17 : $4,000

DETROIT RED WINGS



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Joe
Level 1: 6000 - $125 - 0 - 0.00%
Level 2: 5000 - $75 - 0 - 0.00%
Level 3: 2000 - $40 - 0 - 0.00%
Level 4: 4000 - $30 - 0 - 0.00%
Luxury : 1000 - $250 - 0 - 0.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,966 - 98.32%
Farm Level 2: 1000 - $15 - 1,000 - 100.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %2,966 - 98.88%
Average Income per Game$83,822
Year to Date Revenue$251,465

Expense

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

Pro Players Salaries

Anze Kopitar $2,909,500 (3)
-Salary Remaining : $207,821
-Salary Average : $0
-Salary Average Remaining : $0
Morgan Rielly $2,857,031 (4)
-Salary Remaining : $204,074
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Jason Robertson $2,400,000 (5)
-Salary Remaining : $171,429
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Taylor Hall $2,388,750 (3)
-Salary Remaining : $170,625
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Artem Anisimov $2,360,798 (3)
-Salary Remaining : $168,628
-Salary Average : $0
-Salary Average Remaining : $0
Noah Hanifin $2,298,688 (5)
-Salary Remaining : $164,192
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Owen Tippett $2,125,000 (5)
-Salary Remaining : $151,786
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Carey Price $1,824,000 (3)
-Salary Remaining : $130,286
-Salary Average : $0
-Salary Average Remaining : $0
Boo Nieves $1,750,000 (5)
-Salary Remaining : $125,000
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Nail Yakupov $1,619,625 (4)
-Salary Remaining : $115,688
-Salary Average : $0
-Salary Average Remaining : $0
Jason Zucker $1,391,250 (3)
-Salary Remaining : $99,375
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Nikita Scherbak $1,356,750 (5)
-Salary Remaining : $96,911
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Mikhail Grigorenko $1,296,338 (4)
-Salary Remaining : $92,596
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Michael Stone $1,121,875 (3)
-Salary Remaining : $80,134
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Adam Clendening $1,067,313 (2)
-Salary Remaining : $76,237
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Madison Bowey $1,056,250 (1)
-Salary Remaining : $75,446
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Julius Honka $1,007,500 (1)
-Salary Remaining : $71,964
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Michael Dal Colle $1,000,000 (1)
-Salary Remaining : $71,429
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Tyler Wotherspoon $933,000 (1)
-Salary Remaining : $66,643
-Salary Average : $40,000
-Salary Average Remaining : $2,857
A. J. Spellacy $600,000 (3)
-Salary Remaining : $42,857
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Nick Bjugstad $600,000 (1)
-Salary Remaining : $42,857
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Max Jones $600,000 (3)
-Salary Remaining : $42,857
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Konstantin Barulin $375,000 (4)
-Salary Remaining : $26,786
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Total Pro Players23
Salary Commitment
Year 14 : $34,938,668
Year 15 : $30,341,918
Year 16 : $29,274,605
Year 17 : $16,078,432
Salary Average Commitment
Year 14 : $760,000
Year 15 : $560,000
Year 16 : $520,000
Year 17 : $320,000
Salary Cap with 1 Way Contract
Year 14 : $34,938,668
Year 15 : $30,341,918
Year 16 : $29,274,605
Year 17 : $16,078,432

Farm Players Salaries

Felix Sandstrom $200,000 (3)
Salary Remaining : $14,286
Salary Average : $4,000
Salary Average Remaining : $286
Ian McCoshen $119,700 (3)
Salary Remaining : $8,550
Salary Average : $4,000
Salary Average Remaining : $286
Kieffer Bellows $110,000 (3)
Salary Remaining : $7,857
Salary Average : $4,000
Salary Average Remaining : $286
Dylan McIlrath $95,100 (2)
Salary Remaining : $6,793
Salary Average : $4,000
Salary Average Remaining : $286
Alex Formenton $93,750 (3)
Salary Remaining : $6,696
Salary Average : $4,000
Salary Average Remaining : $286
Alexander Volkov $90,700 (3)
Salary Remaining : $6,479
Salary Average : $4,000
Salary Average Remaining : $286
Nate Danielson $90,000 (2)
Salary Remaining : $6,429
Salary Average : $4,000
Salary Average Remaining : $286
Oliver Moore $90,000 (2)
Salary Remaining : $6,429
Salary Average : $4,000
Salary Average Remaining : $286
Patrik Hamrla $80,000 (4)
Salary Remaining : $5,714
Salary Average : $4,000
Salary Average Remaining : $286
Xavier Bourgault $80,000 (5)
Salary Remaining : $5,714
Salary Average : $4,000
Salary Average Remaining : $286
Marek Vanacker $80,000 (3)
Salary Remaining : $5,714
Salary Average : $4,000
Salary Average Remaining : $286
Reid Schaefer $80,000 (1)
Salary Remaining : $5,714
Salary Average : $4,000
Salary Average Remaining : $286
Egor Zamula $77,500 (4)
Salary Remaining : $5,536
Salary Average : $4,000
Salary Average Remaining : $286
Noel Gunler $70,000 (2)
Salary Remaining : $5,000
Salary Average : $4,000
Salary Average Remaining : $286
Tanner Howe $70,000 (3)
Salary Remaining : $5,000
Salary Average : $4,000
Salary Average Remaining : $286
Elias Salomonsson $70,000 (1)
Salary Remaining : $5,000
Salary Average : $4,000
Salary Average Remaining : $286
Mattias Hävelid $70,000 (1)
Salary Remaining : $5,000
Salary Average : $4,000
Salary Average Remaining : $286
Nicholas Robertson $67,500 (2)
Salary Remaining : $4,821
Salary Average : $4,000
Salary Average Remaining : $286
Mads Sogaard $65,000 (2)
Salary Remaining : $4,643
Salary Average : $4,000
Salary Average Remaining : $286
Ryan Johnson $65,000 (1)
Salary Remaining : $4,643
Salary Average : $4,000
Salary Average Remaining : $286
Will Skahan $65,000 (3)
Salary Remaining : $4,643
Salary Average : $4,000
Salary Average Remaining : $286
Philip Tomasino $65,000 (1)
Salary Remaining : $4,643
Salary Average : $4,000
Salary Average Remaining : $286
Aleksi Heponiemi $65,000 (1)
Salary Remaining : $4,643
Salary Average : $4,000
Salary Average Remaining : $286
Zayde Wisdom $60,000 (4)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Joel Blomqvist $60,000 (2)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Hoyt Stanley $60,000 (2)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Jakub Zboril $60,000 (4)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Dillion Hamaliuk $60,000 (1)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Paul Ludwinski $60,000 (1)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Matt Robertson $60,000 (1)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Noah Dower Nilsson $60,000 (2)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Joni Jurmo $60,000 (3)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Ludwig Persson $50,000 (1)
Salary Remaining : $3,571
Salary Average : $4,000
Salary Average Remaining : $286
Total Farm Players33
Salary Commitment
Year 14 : $2,549,250
Year 15 : $1,904,250
Year 16 : $1,246,650
Year 17 : $357,500
Salary Average Commitment
Year 14 : $132,000
Year 15 : $92,000
Year 16 : $56,000
Year 17 : $20,000

EDMONTON BUSCHWACKERS



Arena Capacity - Ticket Price
Attendance - %

Arena Name99 Park
Level 1: 6000 - $100 - 0 - 0.00%
Level 2: 5000 - $60 - 0 - 0.00%
Level 3: 2000 - $35 - 0 - 0.00%
Level 4: 4000 - $25 - 0 - 0.00%
Luxury : 1000 - $200 - 0 - 0.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

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

Expense

Pro Players Total Salaries$34,662,110
Farm Players Total Salaries$3,082,000
Coaches Total Salaries$2,202,000
Luxury Taxe Total$670,938
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0
Current Bank Account$481,579,829
Projected Bank Account$481,579,829

Pro Players Salaries

Kyle Turris $3,926,485 (5)
-Salary Remaining : $280,463
-Salary Average : $0
-Salary Average Remaining : $0
Matthew Tkachuk $3,264,844 (5)
-Salary Remaining : $233,203
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Cam Fowler $2,857,031 (3)
-Salary Remaining : $204,074
-Salary Average : $0
-Salary Average Remaining : $0
Carter Hart $2,812,500 (4)
-Salary Remaining : $200,893
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Mikhail Sergachev $2,712,500 (5)
-Salary Remaining : $193,750
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Simon Holmström $2,215,750 (5)
-Salary Remaining : $158,268
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Filip Chytil $2,000,000 (5)
-Salary Remaining : $142,857
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Zach Boychuk $1,958,000 (1)
-Salary Remaining : $139,857
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Auston Matthews $1,947,500 (3)
-Salary Remaining : $139,107
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Barrett Hayton $1,775,000 (5)
-Salary Remaining : $126,786
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Marc Staal $1,410,000 (2)
-Salary Remaining : $100,714
-Salary Average : $0
-Salary Average Remaining : $0
Jujhar Khaira $1,210,000 (2)
-Salary Remaining : $86,429
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Stefan Elliott $1,200,000 (5)
-Salary Remaining : $85,714
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Darnell Nurse $975,000 (2)
-Salary Remaining : $69,643
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Frederik Gauthier $877,500 (1)
-Salary Remaining : $62,679
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Devante Smith-Pelly $800,000 (2)
-Salary Remaining : $57,143
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Wade Allison $770,000 (3)
-Salary Remaining : $55,000
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Conor Timmins $750,000 (1)
-Salary Remaining : $53,571
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Marc-Olivier Roy $600,000 (3)
-Salary Remaining : $42,857
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Olivier Rodrigue $600,000 (3)
-Salary Remaining : $42,857
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Total Pro Players20
Salary Commitment
Year 14 : $34,662,110
Year 15 : $31,076,610
Year 16 : $26,681,610
Year 17 : $19,907,079
Salary Average Commitment
Year 14 : $680,000
Year 15 : $560,000
Year 16 : $440,000
Year 17 : $280,000
Salary Cap with 1 Way Contract
Year 14 : $34,662,110
Year 15 : $31,076,610
Year 16 : $26,681,610
Year 17 : $19,907,079

Farm Players Salaries

Ryan Murphy $200,000 (4)
Salary Remaining : $14,286
Salary Average : $4,000
Salary Average Remaining : $286
Anthony Stolarz $142,500 (5)
Salary Remaining : $10,179
Salary Average : $4,000
Salary Average Remaining : $286
Zach Budish $140,000 (3)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $286
Max Friberg $127,500 (3)
Salary Remaining : $9,107
Salary Average : $4,000
Salary Average Remaining : $286
Alexandar Georgiev $120,000 (2)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $286
Xavier Ouellet $120,000 (5)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $286
Ryan McLeod $94,300 (4)
Salary Remaining : $6,736
Salary Average : $4,000
Salary Average Remaining : $286
Quinton Howden $92,800 (1)
Salary Remaining : $6,629
Salary Average : $4,000
Salary Average Remaining : $286
Brock McGinn $91,000 (1)
Salary Remaining : $6,500
Salary Average : $4,000
Salary Average Remaining : $286
Tyler Boucher $90,000 (5)
Salary Remaining : $6,429
Salary Average : $4,000
Salary Average Remaining : $286
Artyom Levshunov $90,000 (3)
Salary Remaining : $6,429
Salary Average : $4,000
Salary Average Remaining : $286
Topias Leinonen $80,000 (1)
Salary Remaining : $5,714
Salary Average : $4,000
Salary Average Remaining : $286
Keegan Lowe $80,000 (1)
Salary Remaining : $5,714
Salary Average : $4,000
Salary Average Remaining : $286
Ilya Protas $80,000 (3)
Salary Remaining : $5,714
Salary Average : $4,000
Salary Average Remaining : $286
Otto Stenberg $80,000 (2)
Salary Remaining : $5,714
Salary Average : $4,000
Salary Average Remaining : $286
Liam Foudy $80,000 (1)
Salary Remaining : $5,714
Salary Average : $4,000
Salary Average Remaining : $286
Niklas Kokko $70,000 (1)
Salary Remaining : $5,000
Salary Average : $4,000
Salary Average Remaining : $286
Andrew Gibson $70,000 (2)
Salary Remaining : $5,000
Salary Average : $4,000
Salary Average Remaining : $286
Ryan Chesley $70,000 (1)
Salary Remaining : $5,000
Salary Average : $4,000
Salary Average Remaining : $286
Lucas Pettersson $70,000 (3)
Salary Remaining : $5,000
Salary Average : $4,000
Salary Average Remaining : $286
Theodor Niederbach $70,000 (2)
Salary Remaining : $5,000
Salary Average : $4,000
Salary Average Remaining : $286
Daniil Chayka $70,000 (3)
Salary Remaining : $5,000
Salary Average : $4,000
Salary Average Remaining : $286
Rasmus Kumpulainen $70,000 (2)
Salary Remaining : $5,000
Salary Average : $4,000
Salary Average Remaining : $286
Roni Hirvonen $68,600 (4)
Salary Remaining : $4,900
Salary Average : $4,000
Salary Average Remaining : $286
Samuel Fagemo $65,300 (3)
Salary Remaining : $4,664
Salary Average : $4,000
Salary Average Remaining : $286
Maxim Massé $65,000 (3)
Salary Remaining : $4,643
Salary Average : $4,000
Salary Average Remaining : $286
Caleb Jones $65,000 (2)
Salary Remaining : $4,643
Salary Average : $4,000
Salary Average Remaining : $286
Jack Finley $60,000 (3)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Ville Pokka $60,000 (5)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Yegor Zavragin $60,000 (2)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Elias Nils Pettersson $60,000 (1)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Oliver Johansson $60,000 (3)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Brett Berard $60,000 (3)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Melvin Fernström $60,000 (3)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Quinn Olson $50,000 (1)
Salary Remaining : $3,571
Salary Average : $4,000
Salary Average Remaining : $286
Drew Fortescue $50,000 (2)
Salary Remaining : $3,571
Salary Average : $4,000
Salary Average Remaining : $286
Conner Bleackley $50,000 (2)
Salary Remaining : $3,571
Salary Average : $4,000
Salary Average Remaining : $286
Anton Johansson $50,000 (1)
Salary Remaining : $3,571
Salary Average : $4,000
Salary Average Remaining : $286
Total Farm Players38
Salary Commitment
Year 14 : $3,082,000
Year 15 : $2,358,200
Year 16 : $1,723,200
Year 17 : $775,400
Salary Average Commitment
Year 14 : $152,000
Year 15 : $112,000
Year 16 : $76,000
Year 17 : $28,000

HALIFAX HIGHLANDERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameHalf Moon House
Level 1: 6700 - $129 - 5,961 - 88.97%
Level 2: 5700 - $79 - 5,326 - 93.44%
Level 3: 2200 - $69 - 1,975 - 89.76%
Level 4: 4200 - $49 - 3,561 - 84.78%
Luxury : 1700 - $279 - 1,296 - 76.24%
Total Capacity :20500
Farm
Farm Level 1: 2000 - $35 - 1,978 - 98.89%
Farm Level 2: 1000 - $18 - 966 - 96.59%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,118 - 88.38%
Average Income per Game$1,720,969
Year to Date Revenue$10,325,813
Farm
Home Games Left0
Average Attendance - %2,944 - 98.12%
Average Income per Game$86,605
Year to Date Revenue$606,238

Expense

Pro Players Total Salaries$41,402,860
Farm Players Total Salaries$2,937,800
Coaches Total Salaries$2,308,000
Luxury Taxe Total$729,488
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0
Current Bank Account$572,421,107
Projected Bank Account$572,421,107

Pro Players Salaries

Sidney Crosby $3,507,485 (4)
-Salary Remaining : $250,535
-Salary Average : $0
-Salary Average Remaining : $0
Jacob Markstrom $3,230,000 (5)
-Salary Remaining : $230,714
-Salary Average : $0
-Salary Average Remaining : $0
Connor McDavid $3,213,750 (3)
-Salary Remaining : $229,554
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Nathan Horton $2,717,500 (6)
-Salary Remaining : $194,107
-Salary Average : $0
-Salary Average Remaining : $0
Mike Green $2,500,000 (5)
-Salary Remaining : $178,571
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Elias Pettersson $2,406,250 (6)
-Salary Remaining : $171,875
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Rasmus Dahlin $2,325,000 (5)
-Salary Remaining : $166,071
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Kari Lehtonen $2,094,000 (3)
-Salary Remaining : $149,571
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Kirby Dach $2,000,000 (6)
-Salary Remaining : $142,857
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Wojtek Wolski $1,910,000 (4)
-Salary Remaining : $136,429
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Leon Draisaitl $1,900,000 (3)
-Salary Remaining : $135,714
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Andrei Svechnikov $1,875,000 (4)
-Salary Remaining : $133,929
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Jacob Josefson $1,802,000 (2)
-Salary Remaining : $128,714
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Erik Brännström $1,750,000 (6)
-Salary Remaining : $125,000
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Brett Pesce $1,523,750 (4)
-Salary Remaining : $108,839
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Tom Wilson $1,184,625 (1)
-Salary Remaining : $84,616
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Zac Rinaldo $937,500 (5)
-Salary Remaining : $66,964
-Salary Average : $0
-Salary Average Remaining : $0
Arber Xhekaj $800,000 (1)
-Salary Remaining : $57,143
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Moritz Seider $750,000 (3)
-Salary Remaining : $53,571
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Keven Veilleux $676,000 (1)
-Salary Remaining : $48,286
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Jay Rosehill $600,000 (4)
-Salary Remaining : $42,857
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Radko Gudas $600,000 (1)
-Salary Remaining : $42,857
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Matt Rempe $600,000 (2)
-Salary Remaining : $42,857
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Adam Klapka $500,000 (2)
-Salary Remaining : $35,714
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Total Pro Players24
Salary Commitment
Year 14 : $41,402,860
Year 15 : $38,142,235
Year 16 : $35,240,235
Year 17 : $27,282,485
Salary Average Commitment
Year 14 : $800,000
Year 15 : $640,000
Year 16 : $520,000
Year 17 : $360,000
Salary Cap with 1 Way Contract
Year 14 : $41,402,860
Year 15 : $38,142,235
Year 16 : $35,240,235
Year 17 : $27,282,485

Farm Players Salaries

Ales Hemsky $181,825 (2)
Salary Remaining : $12,988
Salary Average : $4,000
Salary Average Remaining : $286
Joe Colborne $125,000 (1)
Salary Remaining : $8,929
Salary Average : $4,000
Salary Average Remaining : $286
Roman Tesliuk $124,000 (3)
Salary Remaining : $8,857
Salary Average : $4,000
Salary Average Remaining : $286
Valeri Nichushkin $120,000 (5)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $286
David Van Der Gulik $117,500 (3)
Salary Remaining : $8,393
Salary Average : $4,000
Salary Average Remaining : $286
Nikita Tryamkin $112,900 (1)
Salary Remaining : $8,064
Salary Average : $4,000
Salary Average Remaining : $286
Masi Marjamaki $111,250 (3)
Salary Remaining : $7,946
Salary Average : $4,000
Salary Average Remaining : $286
Seth Ambroz $111,000 (1)
Salary Remaining : $7,929
Salary Average : $4,000
Salary Average Remaining : $286
Theo Peckham $103,400 (1)
Salary Remaining : $7,386
Salary Average : $4,000
Salary Average Remaining : $286
Libor Hajek $99,900 (3)
Salary Remaining : $7,136
Salary Average : $4,000
Salary Average Remaining : $286
Mason McDonald $97,500 (3)
Salary Remaining : $6,964
Salary Average : $4,000
Salary Average Remaining : $286
Ryan Hartman $90,625 (2)
Salary Remaining : $6,473
Salary Average : $4,000
Salary Average Remaining : $286
Terik Parascak $90,000 (3)
Salary Remaining : $6,429
Salary Average : $4,000
Salary Average Remaining : $286
Cutter Gauthier $90,000 (1)
Salary Remaining : $6,429
Salary Average : $4,000
Salary Average Remaining : $286
Jack Studnicka $86,400 (1)
Salary Remaining : $6,171
Salary Average : $4,000
Salary Average Remaining : $286
Tyson Barrie $86,000 (3)
Salary Remaining : $6,143
Salary Average : $4,000
Salary Average Remaining : $286
Sami Vatanen $82,500 (1)
Salary Remaining : $5,893
Salary Average : $4,000
Salary Average Remaining : $286
Seamus Casey $80,000 (1)
Salary Remaining : $5,714
Salary Average : $4,000
Salary Average Remaining : $286
Prokhor Poltapov $80,000 (5)
Salary Remaining : $5,714
Salary Average : $4,000
Salary Average Remaining : $286
Alfons Freij $80,000 (3)
Salary Remaining : $5,714
Salary Average : $4,000
Salary Average Remaining : $286
Veini Vehviläinen $78,000 (2)
Salary Remaining : $5,571
Salary Average : $4,000
Salary Average Remaining : $286
Jack Berglund $70,000 (3)
Salary Remaining : $5,000
Salary Average : $4,000
Salary Average Remaining : $286
Adam Sýkora $70,000 (1)
Salary Remaining : $5,000
Salary Average : $4,000
Salary Average Remaining : $286
Quentin Miller $65,000 (3)
Salary Remaining : $4,643
Salary Average : $4,000
Salary Average Remaining : $286
Eetu Tuulola $60,000 (1)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Otto Salin $60,000 (1)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Tristan Bertucci $60,000 (2)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Tristan Lennox $60,000 (5)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Jonathan Kovacevic $60,000 (1)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Mikko Kokkonen $60,000 (1)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Miroslav Satan Jr $60,000 (3)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Olof Lindbom $60,000 (1)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Lukas Parik $55,000 (1)
Salary Remaining : $3,929
Salary Average : $4,000
Salary Average Remaining : $286
Jack Sparkes $50,000 (2)
Salary Remaining : $3,571
Salary Average : $4,000
Salary Average Remaining : $286
Total Farm Players34
Salary Commitment
Year 14 : $2,937,800
Year 15 : $1,721,600
Year 16 : $1,261,150
Year 17 : $260,000
Salary Average Commitment
Year 14 : $136,000
Year 15 : $76,000
Year 16 : $56,000
Year 17 : $12,000

HAWAII TYPHOON



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$31,737,869
Farm Players Total Salaries$2,838,431
Coaches Total Salaries$2,895,000
Luxury Taxe Total$673,821
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0
Current Bank Account$474,595,117
Projected Bank Account$474,595,117

Pro Players Salaries

Jesper Boqvist $2,773,650 (4)
-Salary Remaining : $198,118
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Oscar Moller $2,118,000 (2)
-Salary Remaining : $151,286
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Drayson Bowman $2,110,000 (2)
-Salary Remaining : $150,714
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Ivan Provorov $2,100,000 (3)
-Salary Remaining : $150,000
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Jonathan Bernier $2,017,969 (3)
-Salary Remaining : $144,141
-Salary Average : $0
-Salary Average Remaining : $0
Alexander Burmistrov $2,000,000 (2)
-Salary Remaining : $142,857
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Denis Gurianov $1,628,000 (3)
-Salary Remaining : $116,286
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Logan Stanley $1,612,500 (4)
-Salary Remaining : $115,179
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Ryan Poehling $1,487,500 (5)
-Salary Remaining : $106,250
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Oscar Klefbom $1,406,250 (5)
-Salary Remaining : $100,446
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Logan Cooley $1,350,000 (6)
-Salary Remaining : $96,429
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Jamie Oleksiak $1,224,000 (1)
-Salary Remaining : $87,429
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Scott Glennie $1,200,000 (2)
-Salary Remaining : $85,714
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Vitek Vanecek $1,200,000 (2)
-Salary Remaining : $85,714
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Andrew Mangiapane $1,050,000 (4)
-Salary Remaining : $75,000
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Matty Beniers $950,000 (5)
-Salary Remaining : $67,857
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Brandt Clarke $900,000 (5)
-Salary Remaining : $64,286
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Dylan Guenther $900,000 (5)
-Salary Remaining : $64,286
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Jake McCabe $810,000 (2)
-Salary Remaining : $57,857
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Trevor Zegras $800,000 (3)
-Salary Remaining : $57,143
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Seth Jarvis $800,000 (4)
-Salary Remaining : $57,143
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Dylan Olsen $700,000 (2)
-Salary Remaining : $50,000
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Josh Jacobs $600,000 (1)
-Salary Remaining : $42,857
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Total Pro Players23
Salary Commitment
Year 14 : $31,737,869
Year 15 : $29,913,869
Year 16 : $19,775,869
Year 17 : $13,229,900
Salary Average Commitment
Year 14 : $880,000
Year 15 : $800,000
Year 16 : $520,000
Year 17 : $400,000
Salary Cap with 1 Way Contract
Year 14 : $31,737,869
Year 15 : $29,913,869
Year 16 : $19,775,869
Year 17 : $13,229,900

Farm Players Salaries

Marko Dano $134,631 (3)
Salary Remaining : $9,617
Salary Average : $4,000
Salary Average Remaining : $286
Samuel Ersson $125,000 (6)
Salary Remaining : $8,929
Salary Average : $4,000
Salary Average Remaining : $286
Nicolas Petan $101,400 (2)
Salary Remaining : $7,243
Salary Average : $4,000
Salary Average Remaining : $286
Macklin Celebrini $90,000 (3)
Salary Remaining : $6,429
Salary Average : $4,000
Salary Average Remaining : $286
Adam Fantilli $90,000 (2)
Salary Remaining : $6,429
Salary Average : $4,000
Salary Average Remaining : $286
Matt Savoie $90,000 (1)
Salary Remaining : $6,429
Salary Average : $4,000
Salary Average Remaining : $286
Matthew Wood $90,000 (2)
Salary Remaining : $6,429
Salary Average : $4,000
Salary Average Remaining : $286
Juuso Pärssinen $89,700 (1)
Salary Remaining : $6,407
Salary Average : $4,000
Salary Average Remaining : $286
Lukas Reichel $87,500 (4)
Salary Remaining : $6,250
Salary Average : $4,000
Salary Average Remaining : $286
Quentin Musty $80,000 (2)
Salary Remaining : $5,714
Salary Average : $4,000
Salary Average Remaining : $286
Theo Lindstein $80,000 (2)
Salary Remaining : $5,714
Salary Average : $4,000
Salary Average Remaining : $286
Ivan Miroshnichenko $80,000 (1)
Salary Remaining : $5,714
Salary Average : $4,000
Salary Average Remaining : $286
Matthew Knies $80,000 (5)
Salary Remaining : $5,714
Salary Average : $4,000
Salary Average Remaining : $286
Tarin Smith $80,000 (3)
Salary Remaining : $5,714
Salary Average : $4,000
Salary Average Remaining : $286
Sam Montembeault $70,200 (1)
Salary Remaining : $5,014
Salary Average : $4,000
Salary Average Remaining : $286
Cameron Whynot $70,000 (5)
Salary Remaining : $5,000
Salary Average : $4,000
Salary Average Remaining : $286
Michael Del Zotto $70,000 (2)
Salary Remaining : $5,000
Salary Average : $4,000
Salary Average Remaining : $286
Ryan Greene $70,000 (1)
Salary Remaining : $5,000
Salary Average : $4,000
Salary Average Remaining : $286
Ryder Ritchie $70,000 (3)
Salary Remaining : $5,000
Salary Average : $4,000
Salary Average Remaining : $286
Jett Woo $65,000 (1)
Salary Remaining : $4,643
Salary Average : $4,000
Salary Average Remaining : $286
Matvei Shuravin $65,000 (3)
Salary Remaining : $4,643
Salary Average : $4,000
Salary Average Remaining : $286
Akil Thomas $65,000 (2)
Salary Remaining : $4,643
Salary Average : $4,000
Salary Average Remaining : $286
Luke Misa $65,000 (3)
Salary Remaining : $4,643
Salary Average : $4,000
Salary Average Remaining : $286
Jan Jenik $65,000 (1)
Salary Remaining : $4,643
Salary Average : $4,000
Salary Average Remaining : $286
Devon Levi $60,000 (4)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
T.J. Brodie $60,000 (1)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Tomas Jurco $60,000 (1)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Jeremy Morin $60,000 (1)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Beau Akey $60,000 (2)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Calle Odelius $60,000 (1)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Julius Bergman $60,000 (1)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Ty Voit $60,000 (5)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Haakon Hänelt $60,000 (5)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Jack Drury $60,000 (1)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Patrice Cormier $60,000 (2)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Joel Hofer $55,000 (3)
Salary Remaining : $3,929
Salary Average : $4,000
Salary Average Remaining : $286
Cam Squires $50,000 (2)
Salary Remaining : $3,571
Salary Average : $4,000
Salary Average Remaining : $286
Mikhail Abramov $50,000 (1)
Salary Remaining : $3,571
Salary Average : $4,000
Salary Average Remaining : $286
Luke Prokop $50,000 (4)
Salary Remaining : $3,571
Salary Average : $4,000
Salary Average Remaining : $286
Total Farm Players39
Salary Commitment
Year 14 : $2,838,431
Year 15 : $1,898,531
Year 16 : $1,152,131
Year 17 : $592,500
Salary Average Commitment
Year 14 : $156,000
Year 15 : $100,000
Year 16 : $60,000
Year 17 : $32,000

LAS CRUCES SPURS



Arena Capacity - Ticket Price
Attendance - %

Arena NameNew Mexico Place
Level 1: 7500 - $102 - 6,729 - 89.73%
Level 2: 6500 - $63 - 6,406 - 98.55%
Level 3: 3500 - $35 - 3,234 - 92.39%
Level 4: 4500 - $27 - 4,500 - 100.00%
Luxury : 2500 - $240 - 1,303 - 52.12%
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 - %22,172 - 90.50%
Average Income per Game$1,637,348
Year to Date Revenue$8,186,738
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$37,994,876
Farm Players Total Salaries$2,535,500
Coaches Total Salaries$4,619,000
Luxury Taxe Total$730,808
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0
Current Bank Account$472,121,706
Projected Bank Account$472,121,706

Pro Players Salaries

Pekka Rinne $2,902,126 (1)
-Salary Remaining : $207,295
-Salary Average : $0
-Salary Average Remaining : $0
Teuvo Teravainen $2,811,500 (4)
-Salary Remaining : $200,821
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Ben Bishop $2,500,000 (3)
-Salary Remaining : $178,571
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Stuart Skinner $2,500,000 (5)
-Salary Remaining : $178,571
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Thomas Chabot $2,356,250 (5)
-Salary Remaining : $168,304
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Erik Johnson $2,246,875 (2)
-Salary Remaining : $160,491
-Salary Average : $0
-Salary Average Remaining : $0
Oliver Wahlstrom $2,053,750 (6)
-Salary Remaining : $146,696
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Joel Eriksson Ek $2,000,000 (4)
-Salary Remaining : $142,857
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Jared McCann $1,900,000 (3)
-Salary Remaining : $135,714
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Mark Jankowski $1,500,000 (5)
-Salary Remaining : $107,143
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Victor Mete $1,312,500 (6)
-Salary Remaining : $93,750
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Drake Batherson $1,312,500 (5)
-Salary Remaining : $93,750
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Anton Rodin $1,233,375 (5)
-Salary Remaining : $88,098
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Dillon Dube $1,200,000 (5)
-Salary Remaining : $85,714
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Logan Couture $1,200,000 (3)
-Salary Remaining : $85,714
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Brett Howden $1,150,000 (5)
-Salary Remaining : $82,143
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Cal Foote $1,125,000 (6)
-Salary Remaining : $80,357
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Alex Pietrangelo $981,000 (1)
-Salary Remaining : $70,071
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Matt Smaby $960,000 (1)
-Salary Remaining : $68,571
-Salary Average : $0
-Salary Average Remaining : $0
Quinton Byfield $900,000 (3)
-Salary Remaining : $64,286
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Torey Krug $880,000 (2)
-Salary Remaining : $62,857
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Michael Grabner $870,000 (1)
-Salary Remaining : $62,143
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Jake Neighbours $850,000 (4)
-Salary Remaining : $60,714
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Alexander Romanov $650,000 (2)
-Salary Remaining : $46,429
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Curtis Lazar $600,000 (1)
-Salary Remaining : $42,857
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Total Pro Players25
Salary Commitment
Year 14 : $37,994,876
Year 15 : $31,681,750
Year 16 : $27,904,875
Year 17 : $21,404,875
Salary Average Commitment
Year 14 : $880,000
Year 15 : $760,000
Year 16 : $680,000
Year 17 : $520,000
Salary Cap with 1 Way Contract
Year 14 : $37,994,876
Year 15 : $31,681,750
Year 16 : $27,904,875
Year 17 : $21,404,875

Farm Players Salaries

Daniel Sprong $122,500 (4)
Salary Remaining : $8,750
Salary Average : $4,000
Salary Average Remaining : $286
Zachary Fucale $120,000 (2)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $286
Viktor Tikhonov $120,000 (2)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $286
Sean Durzi $120,000 (3)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $286
Brad Malone $110,000 (2)
Salary Remaining : $7,857
Salary Average : $4,000
Salary Average Remaining : $286
Samuel Honzek $90,000 (2)
Salary Remaining : $6,429
Salary Average : $4,000
Salary Average Remaining : $286
Filip Mesar $90,000 (1)
Salary Remaining : $6,429
Salary Average : $4,000
Salary Average Remaining : $286
Leon Muggli $80,000 (3)
Salary Remaining : $5,714
Salary Average : $4,000
Salary Average Remaining : $286
Jesper Wallstedt $80,000 (5)
Salary Remaining : $5,714
Salary Average : $4,000
Salary Average Remaining : $286
Jani Nyman $80,000 (1)
Salary Remaining : $5,714
Salary Average : $4,000
Salary Average Remaining : $286
Florian Xhekaj $80,000 (2)
Salary Remaining : $5,714
Salary Average : $4,000
Salary Average Remaining : $286
Alexey Toropchenko $80,000 (5)
Salary Remaining : $5,714
Salary Average : $4,000
Salary Average Remaining : $286
Tanner Molendyk $80,000 (2)
Salary Remaining : $5,714
Salary Average : $4,000
Salary Average Remaining : $286
Logan Sawyer $70,000 (3)
Salary Remaining : $5,000
Salary Average : $4,000
Salary Average Remaining : $286
Brock Faber $70,000 (4)
Salary Remaining : $5,000
Salary Average : $4,000
Salary Average Remaining : $286
Noah Warren $70,000 (1)
Salary Remaining : $5,000
Salary Average : $4,000
Salary Average Remaining : $286
Caden Price $70,000 (2)
Salary Remaining : $5,000
Salary Average : $4,000
Salary Average Remaining : $286
William Zellers $65,000 (3)
Salary Remaining : $4,643
Salary Average : $4,000
Salary Average Remaining : $286
Nils Höglander $65,000 (3)
Salary Remaining : $4,643
Salary Average : $4,000
Salary Average Remaining : $286
Cameron Hillis $63,500 (1)
Salary Remaining : $4,536
Salary Average : $4,000
Salary Average Remaining : $286
Kasper Simontaival $60,000 (2)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Ilya Fedotov $60,000 (5)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Dylan Garand $60,000 (5)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Michael Fischer $60,000 (1)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Jack Peart $60,000 (5)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Pavel Dorofeyev $60,000 (3)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Oliver Kapanen $60,000 (2)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Hiroki Gojsic $60,000 (3)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Michael DiPietro $60,000 (2)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Sam Stange $60,000 (2)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Mattias Norlinder $55,000 (1)
Salary Remaining : $3,929
Salary Average : $4,000
Salary Average Remaining : $286
Bill Arnold $54,500 (2)
Salary Remaining : $3,893
Salary Average : $4,000
Salary Average Remaining : $286
Tanner Ludtke $50,000 (2)
Salary Remaining : $3,571
Salary Average : $4,000
Salary Average Remaining : $286
Artyom Galimov $50,000 (1)
Salary Remaining : $3,571
Salary Average : $4,000
Salary Average Remaining : $286
Total Farm Players34
Salary Commitment
Year 14 : $2,535,500
Year 15 : $2,067,000
Year 16 : $1,052,500
Year 17 : $532,500
Salary Average Commitment
Year 14 : $136,000
Year 15 : $108,000
Year 16 : $56,000
Year 17 : $28,000

MANHATTAN ISLANDERS



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,270,000
Year to Date Revenue$8,890,000
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$38,216,384
Farm Players Total Salaries$2,929,075
Coaches Total Salaries$2,973,200
Luxury Taxe Total$714,561
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0
Current Bank Account$390,494,636
Projected Bank Account$390,494,636

Pro Players Salaries

Jack Hughes $4,155,250 (5)
-Salary Remaining : $296,804
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Gabriel Landeskog $3,587,250 (6)
-Salary Remaining : $256,232
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Mathew Barzal $2,875,000 (4)
-Salary Remaining : $205,357
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Jordan Schroeder $2,709,300 (2)
-Salary Remaining : $193,521
-Salary Average : $0
-Salary Average Remaining : $0
Andre Burakovsky $2,436,500 (4)
-Salary Remaining : $174,036
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Anthony Beauvillier $2,325,000 (4)
-Salary Remaining : $166,071
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Denis Malgin $2,220,084 (5)
-Salary Remaining : $158,577
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Juraj Slafkovský $1,800,000 (6)
-Salary Remaining : $128,571
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Erik Karlsson $1,770,000 (3)
-Salary Remaining : $126,429
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Oliver Ekman-Larsson $1,676,000 (2)
-Salary Remaining : $119,714
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Thatcher Demko $1,664,000 (3)
-Salary Remaining : $118,857
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Alex Turcotte $1,650,000 (5)
-Salary Remaining : $117,857
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Thomas Hickey $1,253,000 (4)
-Salary Remaining : $89,500
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Filip Zadina $1,200,000 (5)
-Salary Remaining : $85,714
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Owen Power $1,200,000 (5)
-Salary Remaining : $85,714
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Ryan Pulock $1,010,000 (6)
-Salary Remaining : $72,143
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Adam Erne $910,000 (1)
-Salary Remaining : $65,000
-Salary Average : $40,000
-Salary Average Remaining : $2,857
William Eklund $900,000 (5)
-Salary Remaining : $64,286
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Ivan Demidov $900,000 (3)
-Salary Remaining : $64,286
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Spencer Knight $775,000 (3)
-Salary Remaining : $55,357
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Olli Juolevi $600,000 (3)
-Salary Remaining : $42,857
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Filip Hronek $600,000 (3)
-Salary Remaining : $42,857
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Total Pro Players22
Salary Commitment
Year 14 : $38,216,384
Year 15 : $37,306,384
Year 16 : $32,921,084
Year 17 : $26,612,084
Salary Average Commitment
Year 14 : $840,000
Year 15 : $800,000
Year 16 : $760,000
Year 17 : $520,000
Salary Cap with 1 Way Contract
Year 14 : $38,216,384
Year 15 : $37,306,384
Year 16 : $32,921,084
Year 17 : $26,612,084

Farm Players Salaries

Magnus Hellberg $143,000 (3)
Salary Remaining : $10,214
Salary Average : $4,000
Salary Average Remaining : $286
Isac Lundeström $120,000 (5)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $286
Evgeny Kuznetsov $99,600 (4)
Salary Remaining : $7,114
Salary Average : $4,000
Salary Average Remaining : $286
Frank Nazar $90,000 (1)
Salary Remaining : $6,429
Salary Average : $4,000
Salary Average Remaining : $286
Colby Barlow $90,000 (2)
Salary Remaining : $6,429
Salary Average : $4,000
Salary Average Remaining : $286
Isak Rosén $90,000 (5)
Salary Remaining : $6,429
Salary Average : $4,000
Salary Average Remaining : $286
Fedor Svechkov $90,000 (5)
Salary Remaining : $6,429
Salary Average : $4,000
Salary Average Remaining : $286
Griffin Reinhart $88,300 (2)
Salary Remaining : $6,307
Salary Average : $4,000
Salary Average Remaining : $286
Maxim Štrbák $80,000 (2)
Salary Remaining : $5,714
Salary Average : $4,000
Salary Average Remaining : $286
Noah Östlund $80,000 (1)
Salary Remaining : $5,714
Salary Average : $4,000
Salary Average Remaining : $286
Sam Rinzel $80,000 (1)
Salary Remaining : $5,714
Salary Average : $4,000
Salary Average Remaining : $286
Dylan James $80,000 (1)
Salary Remaining : $5,714
Salary Average : $4,000
Salary Average Remaining : $286
Mavrik Bourque $80,000 (4)
Salary Remaining : $5,714
Salary Average : $4,000
Salary Average Remaining : $286
Logan Mailloux $80,000 (5)
Salary Remaining : $5,714
Salary Average : $4,000
Salary Average Remaining : $286
Rodion Amirov $80,000 (3)
Salary Remaining : $5,714
Salary Average : $4,000
Salary Average Remaining : $286
Sacha Boisvert $80,000 (3)
Salary Remaining : $5,714
Salary Average : $4,000
Salary Average Remaining : $286
Timothy Liljegren $71,675 (4)
Salary Remaining : $5,120
Salary Average : $4,000
Salary Average Remaining : $286
Sam Colangelo $70,000 (4)
Salary Remaining : $5,000
Salary Average : $4,000
Salary Average Remaining : $286
Ben Danford $70,000 (3)
Salary Remaining : $5,000
Salary Average : $4,000
Salary Average Remaining : $286
Oskar Pettersson $70,000 (1)
Salary Remaining : $5,000
Salary Average : $4,000
Salary Average Remaining : $286
Artyom Grushnikov $70,000 (3)
Salary Remaining : $5,000
Salary Average : $4,000
Salary Average Remaining : $286
Aram Minnetian $70,000 (2)
Salary Remaining : $5,000
Salary Average : $4,000
Salary Average Remaining : $286
Gabriel Carlsson $66,500 (3)
Salary Remaining : $4,750
Salary Average : $4,000
Salary Average Remaining : $286
Max Plante $65,000 (3)
Salary Remaining : $4,643
Salary Average : $4,000
Salary Average Remaining : $286
Ethan Bear $65,000 (1)
Salary Remaining : $4,643
Salary Average : $4,000
Salary Average Remaining : $286
Alexei Kolosov $60,000 (3)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Mason Beaupit $60,000 (1)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Joe Veleno $60,000 (3)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Cole Huckins $60,000 (3)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Tyson Hinds $60,000 (3)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Jan Myšák $60,000 (2)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Benjamin Gaudreau $60,000 (4)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Aleksi Saarela $60,000 (5)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Spencer Gill $60,000 (3)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Gustav Lindstrom $60,000 (2)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Carey Terrance $60,000 (2)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Jordan Spence $50,000 (1)
Salary Remaining : $3,571
Salary Average : $4,000
Salary Average Remaining : $286
Alexander Suzdalev $50,000 (1)
Salary Remaining : $3,571
Salary Average : $4,000
Salary Average Remaining : $286
Danny Zhilkin $50,000 (1)
Salary Remaining : $3,571
Salary Average : $4,000
Salary Average Remaining : $286
Gavin McCarthy $50,000 (2)
Salary Remaining : $3,571
Salary Average : $4,000
Salary Average Remaining : $286
Total Farm Players40
Salary Commitment
Year 14 : $2,929,075
Year 15 : $2,254,075
Year 16 : $1,695,775
Year 17 : $821,275
Salary Average Commitment
Year 14 : $160,000
Year 15 : $120,000
Year 16 : $88,000
Year 17 : $40,000

NEWTON NIGHTMARES



Arena Capacity - Ticket Price
Attendance - %

Arena NameNEWTON SPORTS PALACE
Level 1: 6000 - $90 - 6,000 - 100.00%
Level 2: 5000 - $70 - 4,998 - 99.95%
Level 3: 2000 - $45 - 2,000 - 100.00%
Level 4: 4000 - $30 - 4,000 - 100.00%
Luxury : 1000 - $150 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 2,000 - 100.00%
Farm Level 2: 1000 - $15 - 1,000 - 100.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,998 - 99.99%
Average Income per Game$1,249,832
Year to Date Revenue$6,249,160
Farm
Home Games Left0
Average Attendance - %3,000 - 100.00%
Average Income per Game$65,000
Year to Date Revenue$325,000

Expense

Pro Players Total Salaries$41,392,408
Farm Players Total Salaries$3,015,600
Coaches Total Salaries$2,700,000
Luxury Taxe Total$786,196
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0
Current Bank Account$298,136,735
Projected Bank Account$298,136,735

Pro Players Salaries

Brock Boeser $3,977,500 (6)
-Salary Remaining : $284,107
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Pontus Aberg $3,500,000 (1)
-Salary Remaining : $250,000
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Kevin Poulin $2,928,764 (4)
-Salary Remaining : $209,197
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Jordan Caron $2,771,644 (3)
-Salary Remaining : $197,975
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Adam Boqvist $2,500,000 (5)
-Salary Remaining : $178,571
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Pavel Zacha $2,262,500 (4)
-Salary Remaining : $161,607
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Max Domi $2,025,000 (2)
-Salary Remaining : $144,643
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Braden Holtby $1,924,375 (2)
-Salary Remaining : $137,455
-Salary Average : $0
-Salary Average Remaining : $0
Phillip Danault $1,922,500 (4)
-Salary Remaining : $137,321
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Mika Zibanejad $1,910,375 (3)
-Salary Remaining : $136,455
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Jake Virtanen $1,881,250 (3)
-Salary Remaining : $134,375
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Pierre-Olivier Joseph $1,500,000 (6)
-Salary Remaining : $107,143
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Adam Henrique $1,272,500 (4)
-Salary Remaining : $90,893
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Brayden McNabb $1,200,000 (2)
-Salary Remaining : $85,714
-Salary Average : $0
-Salary Average Remaining : $0
Mikkel Boedker $1,184,000 (2)
-Salary Remaining : $84,571
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Slater Koekkoek $1,151,000 (1)
-Salary Remaining : $82,214
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Brandon McMillan $1,106,000 (1)
-Salary Remaining : $79,000
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Viktor Arvidsson $1,000,000 (4)
-Salary Remaining : $71,429
-Salary Average : $40,000
-Salary Average Remaining : $2,857
MacKenzie Entwistle $975,000 (2)
-Salary Remaining : $69,643
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Mason McTavish $900,000 (5)
-Salary Remaining : $64,286
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Daniel Torgersson $700,000 (3)
-Salary Remaining : $50,000
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Jackson Lacombe $700,000 (4)
-Salary Remaining : $50,000
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Alex Vlasic $600,000 (1)
-Salary Remaining : $42,857
-Salary Average : $40,000
-Salary Average Remaining : $2,857
John Ludvig $500,000 (1)
-Salary Remaining : $35,714
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Mason Millman $500,000 (3)
-Salary Remaining : $35,714
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Tyler Angle $500,000 (3)
-Salary Remaining : $35,714
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Total Pro Players26
Salary Commitment
Year 14 : $41,392,408
Year 15 : $34,535,408
Year 16 : $27,227,033
Year 17 : $18,963,764
Salary Average Commitment
Year 14 : $960,000
Year 15 : $760,000
Year 16 : $640,000
Year 17 : $400,000
Salary Cap with 1 Way Contract
Year 14 : $41,392,408
Year 15 : $34,535,408
Year 16 : $27,227,033
Year 17 : $18,963,764

Farm Players Salaries

Nolan Patrick $172,500 (4)
Salary Remaining : $12,321
Salary Average : $4,000
Salary Average Remaining : $286
Max Comtois $160,000 (4)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $286
Ryan Johansen $135,000 (2)
Salary Remaining : $9,643
Salary Average : $4,000
Salary Average Remaining : $286
Joshua Ho-Sang $113,400 (4)
Salary Remaining : $8,100
Salary Average : $4,000
Salary Average Remaining : $286
Maxim Mayorov $112,500 (2)
Salary Remaining : $8,036
Salary Average : $4,000
Salary Average Remaining : $286
Dmytro Timashov $107,500 (2)
Salary Remaining : $7,679
Salary Average : $4,000
Salary Average Remaining : $286
Taylor Chorney $102,900 (1)
Salary Remaining : $7,350
Salary Average : $4,000
Salary Average Remaining : $286
Maveric Lamoureux $80,000 (1)
Salary Remaining : $5,714
Salary Average : $4,000
Salary Average Remaining : $286
Brendan Brisson $80,000 (3)
Salary Remaining : $5,714
Salary Average : $4,000
Salary Average Remaining : $286
Sam O'Reilly $80,000 (3)
Salary Remaining : $5,714
Salary Average : $4,000
Salary Average Remaining : $286
Brett Leason $76,800 (1)
Salary Remaining : $5,486
Salary Average : $4,000
Salary Average Remaining : $286
Michael Hutchinson $75,000 (1)
Salary Remaining : $5,357
Salary Average : $4,000
Salary Average Remaining : $286
Jakob Pelletier $75,000 (3)
Salary Remaining : $5,357
Salary Average : $4,000
Salary Average Remaining : $286
Nikita Chibrikov $70,000 (3)
Salary Remaining : $5,000
Salary Average : $4,000
Salary Average Remaining : $286
Benjamin Roger $70,000 (3)
Salary Remaining : $5,000
Salary Average : $4,000
Salary Average Remaining : $286
Kalan Lind $70,000 (2)
Salary Remaining : $5,000
Salary Average : $4,000
Salary Average Remaining : $286
Sergei Ivanov $70,000 (1)
Salary Remaining : $5,000
Salary Average : $4,000
Salary Average Remaining : $286
Vasily Ponomarev $70,000 (4)
Salary Remaining : $5,000
Salary Average : $4,000
Salary Average Remaining : $286
Gabriel Eliasson $70,000 (3)
Salary Remaining : $5,000
Salary Average : $4,000
Salary Average Remaining : $286
David Spacek $70,000 (1)
Salary Remaining : $5,000
Salary Average : $4,000
Salary Average Remaining : $286
Isaiah George $65,000 (3)
Salary Remaining : $4,643
Salary Average : $4,000
Salary Average Remaining : $286
Luca Pinelli $60,000 (2)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Brody Lamb $60,000 (4)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Nico Daws $60,000 (3)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Landon Slaggert $60,000 (3)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Will Cuylle $60,000 (4)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Wyatt Kaiser $60,000 (3)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Albert Johansson $60,000 (1)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Victor Mancini $60,000 (2)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Vojtech Hradec $60,000 (3)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Sean Behrens $60,000 (3)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Tomas Lavoie $60,000 (3)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Michael Funk $60,000 (1)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Joshua Roy $60,000 (3)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Artemi Kniazev $55,000 (1)
Salary Remaining : $3,929
Salary Average : $4,000
Salary Average Remaining : $286
Semyon Der-Arguchintsev $55,000 (1)
Salary Remaining : $3,929
Salary Average : $4,000
Salary Average Remaining : $286
Lucas Edmonds $50,000 (1)
Salary Remaining : $3,571
Salary Average : $4,000
Salary Average Remaining : $286
Cruz Lucius $50,000 (1)
Salary Remaining : $3,571
Salary Average : $4,000
Salary Average Remaining : $286
Kirill Dolzhenkov $50,000 (1)
Salary Remaining : $3,571
Salary Average : $4,000
Salary Average Remaining : $286
Frédéric Brunet $50,000 (1)
Salary Remaining : $3,571
Salary Average : $4,000
Salary Average Remaining : $286
Total Farm Players40
Salary Commitment
Year 14 : $3,015,600
Year 15 : $2,110,900
Year 16 : $1,565,900
Year 17 : $635,900
Salary Average Commitment
Year 14 : $160,000
Year 15 : $104,000
Year 16 : $80,000
Year 17 : $24,000

NORTH VAN ROCKERS



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$39,490,651
Farm Players Total Salaries$2,490,400
Coaches Total Salaries$2,747,000
Luxury Taxe Total$695,867
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0
Current Bank Account$503,500,479
Projected Bank Account$503,500,479

Pro Players Salaries

Marc-Edouard Vlasic $3,909,375 (2)
-Salary Remaining : $279,241
-Salary Average : $0
-Salary Average Remaining : $0
Sam Gagner $3,909,063 (6)
-Salary Remaining : $279,219
-Salary Average : $0
-Salary Average Remaining : $0
Kevin Labanc $2,950,000 (5)
-Salary Remaining : $210,714
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Kyle Clifford $2,755,200 (4)
-Salary Remaining : $196,800
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Nick Suzuki $2,706,250 (5)
-Salary Remaining : $193,304
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Oscar Dansk $2,500,000 (5)
-Salary Remaining : $178,571
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Markus Granlund $2,343,750 (5)
-Salary Remaining : $167,411
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Ilya Samsonov $2,250,000 (4)
-Salary Remaining : $160,714
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Cody Glass $2,125,000 (6)
-Salary Remaining : $151,786
-Salary Average : $40,000
-Salary Average Remaining : $2,857
John Quenneville $2,088,750 (2)
-Salary Remaining : $149,196
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Mikael Granlund $2,039,063 (6)
-Salary Remaining : $145,647
-Salary Average : $0
-Salary Average Remaining : $0
Alex Chiasson $1,371,000 (4)
-Salary Remaining : $97,929
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Jake Bean $1,237,500 (5)
-Salary Remaining : $88,393
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Henrik Borgström $1,200,000 (5)
-Salary Remaining : $85,714
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Patrick Davis $1,200,000 (3)
-Salary Remaining : $85,714
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Peter Holland $1,107,075 (2)
-Salary Remaining : $79,077
-Salary Average : $0
-Salary Average Remaining : $0
Joel Edmundson $1,033,000 (4)
-Salary Remaining : $73,786
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Patrick Sieloff $1,015,625 (4)
-Salary Remaining : $72,545
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Roland McKeown $1,000,000 (3)
-Salary Remaining : $71,429
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Cam York $750,000 (3)
-Salary Remaining : $53,571
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Total Pro Players20
Salary Commitment
Year 14 : $39,490,651
Year 15 : $39,490,651
Year 16 : $32,385,451
Year 17 : $29,435,451
Salary Average Commitment
Year 14 : $640,000
Year 15 : $640,000
Year 16 : $600,000
Year 17 : $480,000
Salary Cap with 1 Way Contract
Year 14 : $39,490,651
Year 15 : $39,490,651
Year 16 : $32,385,451
Year 17 : $29,435,451

Farm Players Salaries

Calvin De Haan $139,375 (4)
Salary Remaining : $9,955
Salary Average : $4,000
Salary Average Remaining : $286
Sonny Milano $128,125 (2)
Salary Remaining : $9,152
Salary Average : $4,000
Salary Average Remaining : $286
Philippe Myers $101,000 (1)
Salary Remaining : $7,214
Salary Average : $4,000
Salary Average Remaining : $286
Nico Myatovic $90,000 (2)
Salary Remaining : $6,429
Salary Average : $4,000
Salary Average Remaining : $286
Yegor Surin $90,000 (3)
Salary Remaining : $6,429
Salary Average : $4,000
Salary Average Remaining : $286
Chaz Lucius $90,000 (5)
Salary Remaining : $6,429
Salary Average : $4,000
Salary Average Remaining : $286
Micheal Ferland $80,000 (1)
Salary Remaining : $5,714
Salary Average : $4,000
Salary Average Remaining : $286
Nolan Allan $80,000 (5)
Salary Remaining : $5,714
Salary Average : $4,000
Salary Average Remaining : $286
Shakir Mukhamadullin $80,000 (4)
Salary Remaining : $5,714
Salary Average : $4,000
Salary Average Remaining : $286
Emil Hemming $80,000 (3)
Salary Remaining : $5,714
Salary Average : $4,000
Salary Average Remaining : $286
Fraser Minten $80,000 (1)
Salary Remaining : $5,714
Salary Average : $4,000
Salary Average Remaining : $286
Charlie Elick $80,000 (3)
Salary Remaining : $5,714
Salary Average : $4,000
Salary Average Remaining : $286
Brady Cleveland $80,000 (2)
Salary Remaining : $5,714
Salary Average : $4,000
Salary Average Remaining : $286
Zach Dean $80,000 (5)
Salary Remaining : $5,714
Salary Average : $4,000
Salary Average Remaining : $286
Vladislav Kolyachonok $76,900 (1)
Salary Remaining : $5,493
Salary Average : $4,000
Salary Average Remaining : $286
Danny Nelson $70,000 (2)
Salary Remaining : $5,000
Salary Average : $4,000
Salary Average Remaining : $286
Julian Lutz $70,000 (1)
Salary Remaining : $5,000
Salary Average : $4,000
Salary Average Remaining : $286
Colin Ralph $70,000 (3)
Salary Remaining : $5,000
Salary Average : $4,000
Salary Average Remaining : $286
Hunter Haight $70,000 (1)
Salary Remaining : $5,000
Salary Average : $4,000
Salary Average Remaining : $286
Samu Tuomaala $70,000 (2)
Salary Remaining : $5,000
Salary Average : $4,000
Salary Average Remaining : $286
Melker Thelin $65,000 (3)
Salary Remaining : $4,643
Salary Average : $4,000
Salary Average Remaining : $286
Olle Eriksson Ek $65,000 (1)
Salary Remaining : $4,643
Salary Average : $4,000
Salary Average Remaining : $286
Bobby Brink $65,000 (3)
Salary Remaining : $4,643
Salary Average : $4,000
Salary Average Remaining : $286
Zach Nehring $60,000 (3)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Brendan Perlini $60,000 (1)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Jackson Hallum $60,000 (1)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Jack D Hughes $60,000 (1)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Jesse Kiiskinen $60,000 (2)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Ian Moore $60,000 (1)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Lucas Ciona $60,000 (1)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Ozzy Wiesblatt $60,000 (1)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Tomas Hamara $50,000 (1)
Salary Remaining : $3,571
Salary Average : $4,000
Salary Average Remaining : $286
Hunter Jones $50,000 (2)
Salary Remaining : $3,571
Salary Average : $4,000
Salary Average Remaining : $286
Rutger McGroarty $10,000 (1)
Salary Remaining : $714
Salary Average : $4,000
Salary Average Remaining : $286
Total Farm Players34
Salary Commitment
Year 14 : $2,490,400
Year 15 : $1,527,500
Year 16 : $979,375
Year 17 : $469,375
Salary Average Commitment
Year 14 : $136,000
Year 15 : $76,000
Year 16 : $48,000
Year 17 : $20,000

PENSACOLA BADGERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameNO FEAR Center
Level 1: 6000 - $105 - 6,000 - 100.00%
Level 2: 5000 - $95 - 3,973 - 79.46%
Level 3: 2000 - $85 - 1,445 - 72.23%
Level 4: 4000 - $70 - 2,403 - 60.08%
Luxury : 1000 - $150 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $15 - 2,000 - 100.00%
Farm Level 2: 1000 - $10 - 1,000 - 100.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %14,821 - 82.34%
Average Income per Game$1,448,428
Year to Date Revenue$2,896,855
Farm
Home Games Left0
Average Attendance - %3,000 - 100.00%
Average Income per Game$40,000
Year to Date Revenue$80,000

Expense

Pro Players Total Salaries$40,044,061
Farm Players Total Salaries$2,729,570
Coaches Total Salaries$3,075,000
Luxury Taxe Total$727,373
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0
Current Bank Account$401,182,998
Projected Bank Account$401,182,998

Pro Players Salaries

Brian Lee $3,346,875 (5)
-Salary Remaining : $239,063
-Salary Average : $0
-Salary Average Remaining : $0
Bo Horvat $3,190,813 (5)
-Salary Remaining : $227,915
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Jonathan Huberdeau $3,066,548 (2)
-Salary Remaining : $219,039
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Quinn Hughes $2,887,500 (6)
-Salary Remaining : $206,250
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Andrei Vasilevski $2,807,500 (4)
-Salary Remaining : $200,536
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Kris Russell $2,607,600 (4)
-Salary Remaining : $186,257
-Salary Average : $0
-Salary Average Remaining : $0
Ryan Strome $2,576,000 (4)
-Salary Remaining : $184,000
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Cory Emmerton $2,337,500 (2)
-Salary Remaining : $166,964
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Nikita Kucherov $2,050,000 (2)
-Salary Remaining : $146,429
-Salary Average : $0
-Salary Average Remaining : $0
Dany Heatley $2,025,000 (2)
-Salary Remaining : $144,643
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Michael Rasmussen $1,937,500 (6)
-Salary Remaining : $138,393
-Salary Average : $40,000
-Salary Average Remaining : $2,857
John-Michael Liles $1,725,000 (1)
-Salary Remaining : $123,214
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Jeff Tambellini $1,672,000 (4)
-Salary Remaining : $119,429
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Bryce Swan $1,544,725 (6)
-Salary Remaining : $110,338
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Brayden Schenn $1,276,000 (3)
-Salary Remaining : $91,143
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Lucas Raymond $925,000 (4)
-Salary Remaining : $66,071
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Daniel Vladar $907,500 (3)
-Salary Remaining : $64,821
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Mike Matheson $811,000 (3)
-Salary Remaining : $57,929
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Vince Dunn $700,000 (4)
-Salary Remaining : $50,000
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Adam Raska $600,000 (2)
-Salary Remaining : $42,857
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Lucas Elvenes $550,000 (1)
-Salary Remaining : $39,286
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Ryan Ufko $500,000 (1)
-Salary Remaining : $35,714
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Total Pro Players22
Salary Commitment
Year 14 : $40,044,061
Year 15 : $37,269,061
Year 16 : $27,190,013
Year 17 : $24,195,513
Salary Average Commitment
Year 14 : $760,000
Year 15 : $640,000
Year 16 : $480,000
Year 17 : $360,000
Salary Cap with 1 Way Contract
Year 14 : $40,044,061
Year 15 : $37,269,061
Year 16 : $27,190,013
Year 17 : $24,195,513

Farm Players Salaries

Patrik Berglund $220,000 (1)
Salary Remaining : $15,714
Salary Average : $4,000
Salary Average Remaining : $286
Chris Butler $122,875 (1)
Salary Remaining : $8,777
Salary Average : $4,000
Salary Average Remaining : $286
JJ Moser $120,000 (3)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $286
Emerson Etem $116,420 (3)
Salary Remaining : $8,316
Salary Average : $4,000
Salary Average Remaining : $286
Dylan Sikura $92,500 (1)
Salary Remaining : $6,607
Salary Average : $4,000
Salary Average Remaining : $286
Stian Solberg $90,000 (3)
Salary Remaining : $6,429
Salary Average : $4,000
Salary Average Remaining : $286
Michael Hage $90,000 (3)
Salary Remaining : $6,429
Salary Average : $4,000
Salary Average Remaining : $286
Braden Schneider $90,000 (4)
Salary Remaining : $6,429
Salary Average : $4,000
Salary Average Remaining : $286
Kaiden Guhle $90,000 (4)
Salary Remaining : $6,429
Salary Average : $4,000
Salary Average Remaining : $286
Tom Willander $90,000 (2)
Salary Remaining : $6,429
Salary Average : $4,000
Salary Average Remaining : $286
Konstantin Zakharov $85,000 (1)
Salary Remaining : $6,071
Salary Average : $4,000
Salary Average Remaining : $286
Tyler Parsons $84,375 (2)
Salary Remaining : $6,027
Salary Average : $4,000
Salary Average Remaining : $286
Daniil But $80,000 (2)
Salary Remaining : $5,714
Salary Average : $4,000
Salary Average Remaining : $286
Aatu Räty $80,000 (5)
Salary Remaining : $5,714
Salary Average : $4,000
Salary Average Remaining : $286
E. J. Emery $80,000 (3)
Salary Remaining : $5,714
Salary Average : $4,000
Salary Average Remaining : $286
Gracyn Sawchyn $80,000 (2)
Salary Remaining : $5,714
Salary Average : $4,000
Salary Average Remaining : $286
Marat Khusnutdinov $70,000 (4)
Salary Remaining : $5,000
Salary Average : $4,000
Salary Average Remaining : $286
Jordan Dumais $70,000 (1)
Salary Remaining : $5,000
Salary Average : $4,000
Salary Average Remaining : $286
Gavin Hayes $70,000 (1)
Salary Remaining : $5,000
Salary Average : $4,000
Salary Average Remaining : $286
Sergei Murashov $70,000 (3)
Salary Remaining : $5,000
Salary Average : $4,000
Salary Average Remaining : $286
Nolan Foote $65,000 (1)
Salary Remaining : $4,643
Salary Average : $4,000
Salary Average Remaining : $286
Reece Newkirk $64,000 (1)
Salary Remaining : $4,571
Salary Average : $4,000
Salary Average Remaining : $286
Hampton Slukynsky $60,000 (2)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Andrew Peeke $60,000 (1)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Christian Fischer $60,000 (1)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Julien Gauthier $60,000 (1)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Anthony Romani $60,000 (3)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Adam Engström $60,000 (1)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Emmitt Finnie $60,000 (3)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Rodwin Dionicio $60,000 (2)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
David Gustafsson $60,000 (1)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Michal Teplý $60,000 (1)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Karel Vejmelka $59,400 (1)
Salary Remaining : $4,243
Salary Average : $4,000
Salary Average Remaining : $286
Aleksanteri Kaskimaki $50,000 (1)
Salary Remaining : $3,571
Salary Average : $4,000
Salary Average Remaining : $286
Total Farm Players34
Salary Commitment
Year 14 : $2,729,570
Year 15 : $1,470,795
Year 16 : $1,016,420
Year 17 : $330,000
Salary Average Commitment
Year 14 : $136,000
Year 15 : $72,000
Year 16 : $48,000
Year 17 : $16,000

PHILADELPHIA MADMEN



Arena Capacity - Ticket Price
Attendance - %

Arena NameBroadstreet Arena
Level 1: 6500 - $89 - 0 - 0.00%
Level 2: 5500 - $56 - 0 - 0.00%
Level 3: 2000 - $49 - 0 - 0.00%
Level 4: 4000 - $35 - 0 - 0.00%
Luxury : 1500 - $210 - 0 - 0.00%
Total Capacity :19500
Farm
Farm Level 1: 2000 - $35 - 1,994 - 99.69%
Farm Level 2: 1000 - $18 - 989 - 98.90%
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 - %2,983 - 99.43%
Average Income per Game$87,586
Year to Date Revenue$525,517

Expense

Pro Players Total Salaries$31,970,411
Farm Players Total Salaries$3,371,907
Coaches Total Salaries$2,381,000
Luxury Taxe Total$588,859
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0
Current Bank Account$413,311,499
Projected Bank Account$413,311,499

Pro Players Salaries

Steven Stamkos $2,617,675 (4)
-Salary Remaining : $186,977
-Salary Average : $0
-Salary Average Remaining : $0
Hampus Lindholm $2,569,219 (6)
-Salary Remaining : $183,516
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Jake Oettinger $2,275,000 (5)
-Salary Remaining : $162,500
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Anthony Mantha $2,241,113 (5)
-Salary Remaining : $160,080
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Ryan Ellis $2,237,500 (3)
-Salary Remaining : $159,821
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Jakub Vrana $1,950,000 (2)
-Salary Remaining : $139,286
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Kirill Tulupov $1,917,000 (6)
-Salary Remaining : $136,929
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Clayton Keller $1,492,575 (4)
-Salary Remaining : $106,613
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Roman Polak $1,408,000 (1)
-Salary Remaining : $100,571
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Martin Jones $1,300,000 (1)
-Salary Remaining : $92,857
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Max Pacioretty $1,212,891 (4)
-Salary Remaining : $86,635
-Salary Average : $0
-Salary Average Remaining : $0
Brett Sonne $1,200,000 (5)
-Salary Remaining : $85,714
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Zemi Girgensons $1,134,000 (2)
-Salary Remaining : $81,000
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Dalibor Dvorský $900,000 (2)
-Salary Remaining : $64,286
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Zach Benson $900,000 (2)
-Salary Remaining : $64,286
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Denton Mateychuk $900,000 (1)
-Salary Remaining : $64,286
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Yegor Chinakhov $900,000 (4)
-Salary Remaining : $64,286
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Lukas Dostal $900,000 (5)
-Salary Remaining : $64,286
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Deryk Engelland $683,438 (2)
-Salary Remaining : $48,817
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Luke Gazdic $632,000 (1)
-Salary Remaining : $45,143
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Kaedan Korczak $600,000 (3)
-Salary Remaining : $42,857
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Beckett Hendrickson $500,000 (2)
-Salary Remaining : $35,714
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Dale Weise $500,000 (3)
-Salary Remaining : $35,714
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Nikita Okhotiuk $500,000 (1)
-Salary Remaining : $35,714
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Koehn Ziemmer $500,000 (2)
-Salary Remaining : $35,714
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Total Pro Players25
Salary Commitment
Year 14 : $31,970,411
Year 15 : $27,230,411
Year 16 : $20,662,973
Year 17 : $17,325,473
Salary Average Commitment
Year 14 : $920,000
Year 15 : $720,000
Year 16 : $440,000
Year 17 : $320,000
Salary Cap with 1 Way Contract
Year 14 : $31,970,411
Year 15 : $27,230,411
Year 16 : $20,662,973
Year 17 : $17,325,473

Farm Players Salaries

Magnus Paajarvi $275,625 (4)
Salary Remaining : $19,688
Salary Average : $4,000
Salary Average Remaining : $286
Kyle Beach $218,602 (2)
Salary Remaining : $15,614
Salary Average : $4,000
Salary Average Remaining : $286
Beau Bennett $212,500 (3)
Salary Remaining : $15,179
Salary Average : $4,000
Salary Average Remaining : $286
Jordan Binnington $150,000 (4)
Salary Remaining : $10,714
Salary Average : $4,000
Salary Average Remaining : $286
Morgan Klimchuk $142,680 (6)
Salary Remaining : $10,191
Salary Average : $4,000
Salary Average Remaining : $286
Vincent Trocheck $137,500 (5)
Salary Remaining : $9,821
Salary Average : $4,000
Salary Average Remaining : $286
Marcus Hogberg $130,000 (5)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $286
Bruno Gervais $125,000 (4)
Salary Remaining : $8,929
Salary Average : $4,000
Salary Average Remaining : $286
Michael McLeod $120,000 (5)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $286
Luca Caputi $112,500 (4)
Salary Remaining : $8,036
Salary Average : $4,000
Salary Average Remaining : $286
Lassi Thomson $97,500 (5)
Salary Remaining : $6,964
Salary Average : $4,000
Salary Average Remaining : $286
Jett Luchanko $90,000 (3)
Salary Remaining : $6,429
Salary Average : $4,000
Salary Average Remaining : $286
Michael Brandsegg-Nygård $90,000 (3)
Salary Remaining : $6,429
Salary Average : $4,000
Salary Average Remaining : $286
Conor Geekie $90,000 (1)
Salary Remaining : $6,429
Salary Average : $4,000
Salary Average Remaining : $286
Cayden Lindstrom $90,000 (3)
Salary Remaining : $6,429
Salary Average : $4,000
Salary Average Remaining : $286
Jonathan Lekkerimäki $90,000 (6)
Salary Remaining : $6,429
Salary Average : $4,000
Salary Average Remaining : $286
Taylor Cammarata $80,000 (2)
Salary Remaining : $5,714
Salary Average : $4,000
Salary Average Remaining : $286
Ryan MacInnis $80,000 (2)
Salary Remaining : $5,714
Salary Average : $4,000
Salary Average Remaining : $286
David Edstrom $80,000 (2)
Salary Remaining : $5,714
Salary Average : $4,000
Salary Average Remaining : $286
Cole Hutson $80,000 (3)
Salary Remaining : $5,714
Salary Average : $4,000
Salary Average Remaining : $286
Alexander Nikishin $70,000 (4)
Salary Remaining : $5,000
Salary Average : $4,000
Salary Average Remaining : $286
Aleksi Heimosalmi $70,000 (4)
Salary Remaining : $5,000
Salary Average : $4,000
Salary Average Remaining : $286
Lukas Fischer $70,000 (3)
Salary Remaining : $5,000
Salary Average : $4,000
Salary Average Remaining : $286
Carson Bjarnason $70,000 (2)
Salary Remaining : $5,000
Salary Average : $4,000
Salary Average Remaining : $286
Kamil Bednarik $65,000 (3)
Salary Remaining : $4,643
Salary Average : $4,000
Salary Average Remaining : $286
Malte Setkov $65,000 (2)
Salary Remaining : $4,643
Salary Average : $4,000
Salary Average Remaining : $286
Jakub Dvořák $60,000 (2)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Aidan Hreschuk $60,000 (3)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Cameron Abney $60,000 (1)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Jeremy Price $60,000 (1)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Isaak Phillips $60,000 (3)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Ilya Konovalov $60,000 (3)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Greg Nemisz $60,000 (1)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Vinzenz Rohrer $50,000 (1)
Salary Remaining : $3,571
Salary Average : $4,000
Salary Average Remaining : $286
Total Farm Players34
Salary Commitment
Year 14 : $3,371,907
Year 15 : $3,051,907
Year 16 : $2,398,305
Year 17 : $1,520,805
Salary Average Commitment
Year 14 : $136,000
Year 15 : $116,000
Year 16 : $88,000
Year 17 : $48,000

PINCHER CREEK PREDATORS



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$43,205,186
Farm Players Total Salaries$2,734,445
Coaches Total Salaries$2,009,000
Luxury Taxe Total$741,751
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0
Current Bank Account$423,730,967
Projected Bank Account$423,730,967

Pro Players Salaries

Aleksander Barkov $4,156,086 (6)
-Salary Remaining : $296,863
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Mark Scheifele $4,086,000 (6)
-Salary Remaining : $291,857
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Sam Reinhart $2,925,000 (6)
-Salary Remaining : $208,929
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Patrick Kane $2,638,807 (3)
-Salary Remaining : $188,486
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Jakob Chychrun $2,607,500 (5)
-Salary Remaining : $186,250
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Robin Lehner $2,500,000 (5)
-Salary Remaining : $178,571
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Jeff Skinner $2,126,993 (4)
-Salary Remaining : $151,928
-Salary Average : $0
-Salary Average Remaining : $0
Jesper Bratt $2,113,750 (4)
-Salary Remaining : $150,982
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Ryan McDonagh $1,957,500 (1)
-Salary Remaining : $139,821
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Tanner Pearson $1,881,250 (3)
-Salary Remaining : $134,375
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Connor Hellebuyck $1,875,000 (3)
-Salary Remaining : $133,929
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Miro Heiskanen $1,875,000 (6)
-Salary Remaining : $133,929
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Nico Hischier $1,800,000 (4)
-Salary Remaining : $128,571
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Kevin Fiala $1,575,000 (3)
-Salary Remaining : $112,500
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Colton Parayko $1,328,125 (4)
-Salary Remaining : $94,866
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Matt Calvert $1,246,000 (1)
-Salary Remaining : $89,000
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Brandon Kozun $1,200,000 (5)
-Salary Remaining : $85,714
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Nino Niederreiter $1,025,675 (4)
-Salary Remaining : $73,263
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Dante Fabbro $1,012,500 (4)
-Salary Remaining : $72,321
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Keaton Ellerby $900,000 (2)
-Salary Remaining : $64,286
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Troy Terry $850,000 (1)
-Salary Remaining : $60,714
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Dylan Cozens $775,000 (3)
-Salary Remaining : $55,357
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Kaapo Kakko $750,000 (3)
-Salary Remaining : $53,571
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Total Pro Players23
Salary Commitment
Year 14 : $43,205,186
Year 15 : $39,151,686
Year 16 : $38,251,686
Year 17 : $28,756,629
Salary Average Commitment
Year 14 : $880,000
Year 15 : $760,000
Year 16 : $720,000
Year 17 : $480,000
Salary Cap with 1 Way Contract
Year 14 : $43,205,186
Year 15 : $39,151,686
Year 16 : $38,251,686
Year 17 : $28,756,629

Farm Players Salaries

Conor Garland $177,500 (1)
Salary Remaining : $12,679
Salary Average : $4,000
Salary Average Remaining : $286
Scott Laughton $175,000 (1)
Salary Remaining : $12,500
Salary Average : $4,000
Salary Average Remaining : $286
Mark Stone $158,470 (2)
Salary Remaining : $11,319
Salary Average : $4,000
Salary Average Remaining : $286
Tyler Toffoli $156,975 (2)
Salary Remaining : $11,213
Salary Average : $4,000
Salary Average Remaining : $286
Petr Mrazek $120,000 (5)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $286
Jaden Schwartz $120,000 (5)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $286
Zayne Parekh $90,000 (3)
Salary Remaining : $6,429
Salary Average : $4,000
Salary Average Remaining : $286
Anthony Duclair $80,000 (1)
Salary Remaining : $5,714
Salary Average : $4,000
Salary Average Remaining : $286
Logan Stankoven $80,000 (5)
Salary Remaining : $5,714
Salary Average : $4,000
Salary Average Remaining : $286
Jacob Larsson $71,500 (3)
Salary Remaining : $5,107
Salary Average : $4,000
Salary Average Remaining : $286
Yegor Sidorov $70,000 (2)
Salary Remaining : $5,000
Salary Average : $4,000
Salary Average Remaining : $286
Harrison Brunicke $70,000 (3)
Salary Remaining : $5,000
Salary Average : $4,000
Salary Average Remaining : $286
David Goyette $70,000 (1)
Salary Remaining : $5,000
Salary Average : $4,000
Salary Average Remaining : $286
Vincent Iorio $70,000 (5)
Salary Remaining : $5,000
Salary Average : $4,000
Salary Average Remaining : $286
Ivan Zhigalov $70,000 (1)
Salary Remaining : $5,000
Salary Average : $4,000
Salary Average Remaining : $286
Adam Kleber $70,000 (3)
Salary Remaining : $5,000
Salary Average : $4,000
Salary Average Remaining : $286
Linus Eriksson $65,000 (3)
Salary Remaining : $4,643
Salary Average : $4,000
Salary Average Remaining : $286
Alexander Rykov $65,000 (3)
Salary Remaining : $4,643
Salary Average : $4,000
Salary Average Remaining : $286
Luca Marrelli $65,000 (3)
Salary Remaining : $4,643
Salary Average : $4,000
Salary Average Remaining : $286
John Beecher $65,000 (1)
Salary Remaining : $4,643
Salary Average : $4,000
Salary Average Remaining : $286
Evan Gardner $65,000 (3)
Salary Remaining : $4,643
Salary Average : $4,000
Salary Average Remaining : $286
Ryan Lindgren $60,000 (1)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Dennis Cholowski $60,000 (5)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Elmer Söderblom $60,000 (5)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Jonathan Castagna $60,000 (2)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Coulson Pitre $60,000 (2)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Eemil Viro $60,000 (2)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Andreas Englund $60,000 (1)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Evan Cowley $60,000 (1)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Justin Sourdif $60,000 (5)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Stefan Noesen $60,000 (1)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
James Malatesta $60,000 (5)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Vilmer Alriksson $50,000 (2)
Salary Remaining : $3,571
Salary Average : $4,000
Salary Average Remaining : $286
Arvid Söderblom $50,000 (2)
Salary Remaining : $3,571
Salary Average : $4,000
Salary Average Remaining : $286
Total Farm Players34
Salary Commitment
Year 14 : $2,734,445
Year 15 : $1,856,945
Year 16 : $1,191,500
Year 17 : $630,000
Salary Average Commitment
Year 14 : $136,000
Year 15 : $96,000
Year 16 : $64,000
Year 17 : $32,000

SAN JOSE BLASPHEMERS



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$35,096,531
Farm Players Total Salaries$2,936,212
Coaches Total Salaries$2,551,000
Luxury Taxe Total$690,613
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0
Current Bank Account$498,372,732
Projected Bank Account$498,372,732

Pro Players Salaries

Dylan Larkin $3,291,500 (6)
-Salary Remaining : $235,107
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Jacob Trouba $2,382,656 (3)
-Salary Remaining : $170,190
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Arthur Kaliyev $1,995,000 (4)
-Salary Remaining : $142,500
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Jeremy Swayman $1,993,250 (5)
-Salary Remaining : $142,375
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Travis Sanheim $1,987,500 (3)
-Salary Remaining : $141,964
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Igor Shesterkin $1,935,000 (4)
-Salary Remaining : $138,214
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Claude Giroux $1,902,750 (2)
-Salary Remaining : $135,911
-Salary Average : $0
-Salary Average Remaining : $0
Bowen Byram $1,875,000 (6)
-Salary Remaining : $133,929
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Jakub Voracek $1,743,125 (1)
-Salary Remaining : $124,509
-Salary Average : $0
-Salary Average Remaining : $0
Colin White $1,722,500 (3)
-Salary Remaining : $123,036
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Valentin Zykov $1,650,000 (2)
-Salary Remaining : $117,857
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Pavel Buchnevich $1,495,000 (3)
-Salary Remaining : $106,786
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Zack Kassian $1,407,000 (1)
-Salary Remaining : $100,500
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Joe Morrow $1,200,000 (2)
-Salary Remaining : $85,714
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Peyton Krebs $1,125,000 (6)
-Salary Remaining : $80,357
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Kirill Kaprizov $925,000 (2)
-Salary Remaining : $66,071
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Kent Johnson $900,000 (5)
-Salary Remaining : $64,286
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Simon Nemec $900,000 (1)
-Salary Remaining : $64,286
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Kerby Rychel $891,250 (2)
-Salary Remaining : $63,661
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Alexis Lafrenière $825,000 (4)
-Salary Remaining : $58,929
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Dawson Mercer $800,000 (4)
-Salary Remaining : $57,143
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Juuso Välimäki $800,000 (1)
-Salary Remaining : $57,143
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Philip Broberg $750,000 (3)
-Salary Remaining : $53,571
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Damian Clara $600,000 (2)
-Salary Remaining : $42,857
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Total Pro Players24
Salary Commitment
Year 14 : $35,096,531
Year 15 : $30,246,406
Year 16 : $23,077,406
Year 17 : $14,739,750
Salary Average Commitment
Year 14 : $880,000
Year 15 : $760,000
Year 16 : $560,000
Year 17 : $360,000
Salary Cap with 1 Way Contract
Year 14 : $35,096,531
Year 15 : $30,246,406
Year 16 : $23,077,406
Year 17 : $14,739,750

Farm Players Salaries

Jon Gillies $122,500 (2)
Salary Remaining : $8,750
Salary Average : $4,000
Salary Average Remaining : $286
Evan Fitzpatrick $120,000 (2)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $286
Mario Ferraro $112,213 (3)
Salary Remaining : $8,015
Salary Average : $4,000
Salary Average Remaining : $286
Artturi Lehkonen $102,500 (2)
Salary Remaining : $7,321
Salary Average : $4,000
Salary Average Remaining : $286
Simon Despres $100,000 (1)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $286
Easton Cowan $92,500 (2)
Salary Remaining : $6,607
Salary Average : $4,000
Salary Average Remaining : $286
Will Butcher $90,500 (2)
Salary Remaining : $6,464
Salary Average : $4,000
Salary Average Remaining : $286
Joakim Kemell $90,000 (1)
Salary Remaining : $6,429
Salary Average : $4,000
Salary Average Remaining : $286
Cole Eiserman $90,000 (3)
Salary Remaining : $6,429
Salary Average : $4,000
Salary Average Remaining : $286
Hendrix Lapierre $80,000 (4)
Salary Remaining : $5,714
Salary Average : $4,000
Salary Average Remaining : $286
Aleksandr Kisakov $80,000 (5)
Salary Remaining : $5,714
Salary Average : $4,000
Salary Average Remaining : $286
Evan Nause $80,000 (5)
Salary Remaining : $5,714
Salary Average : $4,000
Salary Average Remaining : $286
Ilya Nabokov $80,000 (3)
Salary Remaining : $5,714
Salary Average : $4,000
Salary Average Remaining : $286
Chase Stillman $80,000 (5)
Salary Remaining : $5,714
Salary Average : $4,000
Salary Average Remaining : $286
Danila Yurov $80,000 (1)
Salary Remaining : $5,714
Salary Average : $4,000
Salary Average Remaining : $286
Tyson Foerster $77,500 (4)
Salary Remaining : $5,536
Salary Average : $4,000
Salary Average Remaining : $286
Mikhail Gulyayev $70,000 (2)
Salary Remaining : $5,000
Salary Average : $4,000
Salary Average Remaining : $286
Gleb Trikozov $70,000 (1)
Salary Remaining : $5,000
Salary Average : $4,000
Salary Average Remaining : $286
Dalton Thrower $70,000 (2)
Salary Remaining : $5,000
Salary Average : $4,000
Salary Average Remaining : $286
Luca Cagnoni $70,000 (2)
Salary Remaining : $5,000
Salary Average : $4,000
Salary Average Remaining : $286
Aron Kiviharju $70,000 (3)
Salary Remaining : $5,000
Salary Average : $4,000
Salary Average Remaining : $286
Rhett Pitlick $66,000 (1)
Salary Remaining : $4,714
Salary Average : $4,000
Salary Average Remaining : $286
Justin Poirer $65,000 (3)
Salary Remaining : $4,643
Salary Average : $4,000
Salary Average Remaining : $286
Egor Afanasyev $65,000 (1)
Salary Remaining : $4,643
Salary Average : $4,000
Salary Average Remaining : $286
Philip Svedebäck $60,000 (3)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Javon Moore $60,000 (3)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Daemon Hunt $60,000 (4)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Jean-Luc Foudy $60,000 (4)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Jakub Škarek $60,000 (3)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Aydar Suniev $60,000 (2)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Max Gildon $60,000 (2)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
George Fegaras $60,000 (1)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Zion Nybeck $60,000 (4)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Josh Bloom $60,000 (5)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Dominic Turgeon $60,000 (2)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
John Hayden $52,500 (1)
Salary Remaining : $3,750
Salary Average : $4,000
Salary Average Remaining : $286
Thomas Bordeleau $50,000 (2)
Salary Remaining : $3,571
Salary Average : $4,000
Salary Average Remaining : $286
Samuel Savoie $50,000 (1)
Salary Remaining : $3,571
Salary Average : $4,000
Salary Average Remaining : $286
Sawyer Mynio $50,000 (2)
Salary Remaining : $3,571
Salary Average : $4,000
Salary Average Remaining : $286
Yegor Yegorov $50,000 (2)
Salary Remaining : $3,571
Salary Average : $4,000
Salary Average Remaining : $286
Total Farm Players40
Salary Commitment
Year 14 : $2,936,212
Year 15 : $2,302,712
Year 16 : $1,234,712
Year 17 : $637,500
Salary Average Commitment
Year 14 : $160,000
Year 15 : $124,000
Year 16 : $68,000
Year 17 : $36,000

SYRACUSE BULLDOGS



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$39,135,388
Farm Players Total Salaries$2,600,050
Coaches Total Salaries$2,100,000
Luxury Taxe Total$672,267
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0
Current Bank Account$389,962,651
Projected Bank Account$389,962,651

Pro Players Salaries

Patrik Laine $3,750,000 (5)
-Salary Remaining : $267,857
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Nicolas Corbeil $3,331,348 (6)
-Salary Remaining : $237,953
-Salary Average : $0
-Salary Average Remaining : $0
Louis Leblanc $2,560,500 (6)
-Salary Remaining : $182,893
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Semyon Varlamov $2,500,000 (3)
-Salary Remaining : $178,571
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Max Warn $2,500,000 (2)
-Salary Remaining : $178,571
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Sam Bennett $2,435,000 (3)
-Salary Remaining : $173,929
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Tom Sestito $2,328,090 (2)
-Salary Remaining : $166,292
-Salary Average : $1,090,000
-Salary Average Remaining : $77,857
Dylan Strome $2,115,000 (3)
-Salary Remaining : $151,071
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Noah Dobson $2,062,500 (6)
-Salary Remaining : $147,321
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Cayden Primeau $1,875,000 (6)
-Salary Remaining : $133,929
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Henrik Samuelsson $1,571,250 (4)
-Salary Remaining : $112,232
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Brett Ritchie $1,524,400 (2)
-Salary Remaining : $108,886
-Salary Average : $40,000
-Salary Average Remaining : $2,857
John Tavares $1,400,000 (1)
-Salary Remaining : $100,000
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Alexander Sulzer $1,344,800 (4)
-Salary Remaining : $96,057
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Jordan Greenway $1,250,000 (1)
-Salary Remaining : $89,286
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Jacob de la Rose $1,200,000 (3)
-Salary Remaining : $85,714
-Salary Average : $40,000
-Salary Average Remaining : $2,857
K'Andre Miller $937,500 (2)
-Salary Remaining : $66,964
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Simon Edvinsson $900,000 (5)
-Salary Remaining : $64,286
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Urho Vaakanainen $750,000 (1)
-Salary Remaining : $53,571
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Henri Jokiharju $750,000 (1)
-Salary Remaining : $53,571
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Roman Kantserov $700,000 (2)
-Salary Remaining : $50,000
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Kasper Halttunen $700,000 (2)
-Salary Remaining : $50,000
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Heikki Ruohonen $650,000 (3)
-Salary Remaining : $46,429
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Total Pro Players23
Salary Commitment
Year 14 : $39,135,388
Year 15 : $34,985,388
Year 16 : $26,295,398
Year 17 : $17,395,398
Salary Average Commitment
Year 14 : $1,930,000
Year 15 : $1,770,000
Year 16 : $480,000
Year 17 : $280,000
Salary Cap with 1 Way Contract
Year 14 : $39,135,388
Year 15 : $34,985,388
Year 16 : $26,295,398
Year 17 : $17,395,398

Farm Players Salaries

Oskar Lindblom $261,000 (2)
Salary Remaining : $18,643
Salary Average : $4,000
Salary Average Remaining : $286
Andrei Loktionov $242,000 (2)
Salary Remaining : $17,286
Salary Average : $4,000
Salary Average Remaining : $286
Ondrej Palat $120,000 (2)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $286
David Musil $102,500 (1)
Salary Remaining : $7,321
Salary Average : $4,000
Salary Average Remaining : $286
Reilly Smith $99,550 (4)
Salary Remaining : $7,111
Salary Average : $4,000
Salary Average Remaining : $286
Ryan Leonard $90,000 (2)
Salary Remaining : $6,429
Salary Average : $4,000
Salary Average Remaining : $286
Sam Dickinson $90,000 (3)
Salary Remaining : $6,429
Salary Average : $4,000
Salary Average Remaining : $286
Adam Jiříček $80,000 (3)
Salary Remaining : $5,714
Salary Average : $4,000
Salary Average Remaining : $286
Trey Augustine $80,000 (2)
Salary Remaining : $5,714
Salary Average : $4,000
Salary Average Remaining : $286
Bradly Nadeau $80,000 (2)
Salary Remaining : $5,714
Salary Average : $4,000
Salary Average Remaining : $286
Lukas Dragicevic $80,000 (2)
Salary Remaining : $5,714
Salary Average : $4,000
Salary Average Remaining : $286
Lenni Hämeenaho $70,000 (2)
Salary Remaining : $5,000
Salary Average : $4,000
Salary Average Remaining : $286
Stanislav Svozil $70,000 (5)
Salary Remaining : $5,000
Salary Average : $4,000
Salary Average Remaining : $286
Dominik Badinka $70,000 (3)
Salary Remaining : $5,000
Salary Average : $4,000
Salary Average Remaining : $286
Jacob Fowler $70,000 (2)
Salary Remaining : $5,000
Salary Average : $4,000
Salary Average Remaining : $286
Eetu Luostarinen $65,000 (1)
Salary Remaining : $4,643
Salary Average : $4,000
Salary Average Remaining : $286
Tomas Mrsic $60,000 (3)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Matyas Sapovaliv $60,000 (1)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Chris Driedger $60,000 (1)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Miko Matikka $60,000 (1)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Mike Benning $60,000 (2)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Michael McCarron $60,000 (1)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Kirill Maksimov $60,000 (1)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Denver Barkey $60,000 (2)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Ryder Korczak $60,000 (3)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Matias Maccelli $60,000 (1)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Kevin Hayes $60,000 (1)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Nathan Beaulieu $60,000 (1)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Viktor Neuchev $60,000 (1)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Aiden Fink $50,000 (2)
Salary Remaining : $3,571
Salary Average : $4,000
Salary Average Remaining : $286
Matt Seminoff $50,000 (1)
Salary Remaining : $3,571
Salary Average : $4,000
Salary Average Remaining : $286
Tuukka Tieksola $50,000 (2)
Salary Remaining : $3,571
Salary Average : $4,000
Salary Average Remaining : $286
Total Farm Players32
Salary Commitment
Year 14 : $2,600,050
Year 15 : $1,842,550
Year 16 : $529,550
Year 17 : $169,550
Salary Average Commitment
Year 14 : $128,000
Year 15 : $80,000
Year 16 : $28,000
Year 17 : $8,000

VANCOUVER MILLIONAIRES



Arena Capacity - Ticket Price
Attendance - %

Arena NamePacific Coliseum
Level 1: 6000 - $100 - 6,000 - 100.00%
Level 2: 5000 - $60 - 5,000 - 100.00%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $25 - 4,000 - 100.00%
Luxury : 1000 - $200 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,995 - 99.73%
Farm Level 2: 1000 - $15 - 1,000 - 100.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,270,000
Year to Date Revenue$6,350,000
Farm
Home Games Left0
Average Attendance - %2,995 - 99.82%
Average Income per Game$84,808
Year to Date Revenue$169,615

Expense

Pro Players Total Salaries$41,440,000
Farm Players Total Salaries$2,397,000
Coaches Total Salaries$2,120,000
Luxury Taxe Total$724,450
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0
Current Bank Account$241,526,135
Projected Bank Account$241,526,135

Pro Players Salaries

Thomas Vanek $3,974,625 (3)
-Salary Remaining : $283,902
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Robert Thomas $3,347,500 (5)
-Salary Remaining : $239,107
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Tyler Ennis $3,200,000 (1)
-Salary Remaining : $228,571
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Casey Mittelstadt $2,875,000 (6)
-Salary Remaining : $205,357
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Alexander Nylander $2,712,500 (4)
-Salary Remaining : $193,750
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Cam Ward $2,254,000 (1)
-Salary Remaining : $161,000
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Matt Halischuk $2,099,500 (2)
-Salary Remaining : $149,964
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Landon Ferraro $2,008,125 (1)
-Salary Remaining : $143,438
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Eeli Tolvanen $2,000,000 (5)
-Salary Remaining : $142,857
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Jesperi Kotkaniemi $2,000,000 (6)
-Salary Remaining : $142,857
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Samuel Girard $1,950,000 (4)
-Salary Remaining : $139,286
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Artemi Panarin $1,500,000 (1)
-Salary Remaining : $107,143
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Alex Nedeljkovic $1,406,250 (2)
-Salary Remaining : $100,446
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Laurent Brossoit $1,380,000 (2)
-Salary Remaining : $98,571
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Derek Stepan $1,339,000 (2)
-Salary Remaining : $95,643
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Hunter Shinkaruk $1,084,750 (1)
-Salary Remaining : $77,482
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Haydn Fleury $1,046,250 (1)
-Salary Remaining : $74,732
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Josh Morrissey $975,000 (2)
-Salary Remaining : $69,643
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Tony DeAngelo $937,500 (1)
-Salary Remaining : $66,964
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Jake Sanderson $900,000 (4)
-Salary Remaining : $64,286
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Mark Pysyk $900,000 (3)
-Salary Remaining : $64,286
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Ty Smith $775,000 (2)
-Salary Remaining : $55,357
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Gabriel Vilardi $775,000 (1)
-Salary Remaining : $55,357
-Salary Average : $40,000
-Salary Average Remaining : $2,857
Total Pro Players23
Salary Commitment
Year 14 : $41,440,000
Year 15 : $28,634,375
Year 16 : $20,659,625
Year 17 : $15,785,000
Salary Average Commitment
Year 14 : $920,000
Year 15 : $600,000
Year 16 : $360,000
Year 17 : $280,000
Salary Cap with 1 Way Contract
Year 14 : $41,440,000
Year 15 : $28,634,375
Year 16 : $20,659,625
Year 17 : $15,785,000

Farm Players Salaries

Dylan Samberg $116,600 (3)
Salary Remaining : $8,329
Salary Average : $4,000
Salary Average Remaining : $286
Ian Mitchell $99,000 (2)
Salary Remaining : $7,071
Salary Average : $4,000
Salary Average Remaining : $286
Mackie Samoskevich $92,500 (4)
Salary Remaining : $6,607
Salary Average : $4,000
Salary Average Remaining : $286
Klim Kostin $91,900 (1)
Salary Remaining : $6,564
Salary Average : $4,000
Salary Average Remaining : $286
Zeev Buium $90,000 (3)
Salary Remaining : $6,429
Salary Average : $4,000
Salary Average Remaining : $286
Luke Hughes $90,000 (5)
Salary Remaining : $6,429
Salary Average : $4,000
Salary Average Remaining : $286
Gabe Perreault $90,000 (2)
Salary Remaining : $6,429
Salary Average : $4,000
Salary Average Remaining : $286
Jimmy Snuggerud $90,000 (1)
Salary Remaining : $6,429
Salary Average : $4,000
Salary Average Remaining : $286
Eamon McAdam $84,000 (1)
Salary Remaining : $6,000
Salary Average : $4,000
Salary Average Remaining : $286
Gavin Brindley $80,000 (2)
Salary Remaining : $5,714
Salary Average : $4,000
Salary Average Remaining : $286
Vasily Podkolzin $80,000 (2)
Salary Remaining : $5,714
Salary Average : $4,000
Salary Average Remaining : $286
Francesco Pinelli $80,000 (1)
Salary Remaining : $5,714
Salary Average : $4,000
Salary Average Remaining : $286
Nikita Artamonov $80,000 (3)
Salary Remaining : $5,714
Salary Average : $4,000
Salary Average Remaining : $286
Adam Gajan $80,000 (2)
Salary Remaining : $5,714
Salary Average : $4,000
Salary Average Remaining : $286
Shane Pinto $80,000 (1)
Salary Remaining : $5,714
Salary Average : $4,000
Salary Average Remaining : $286
Isaac Howard $80,000 (1)
Salary Remaining : $5,714
Salary Average : $4,000
Salary Average Remaining : $286
Travis Dermott $78,000 (2)
Salary Remaining : $5,571
Salary Average : $4,000
Salary Average Remaining : $286
Cam Lund $70,000 (1)
Salary Remaining : $5,000
Salary Average : $4,000
Salary Average Remaining : $286
Mikhail Yegorov $70,000 (3)
Salary Remaining : $5,000
Salary Average : $4,000
Salary Average Remaining : $286
Jacob Perreault $70,000 (2)
Salary Remaining : $5,000
Salary Average : $4,000
Salary Average Remaining : $286
Felix Unger Sörum $70,000 (2)
Salary Remaining : $5,000
Salary Average : $4,000
Salary Average Remaining : $286
Kevin He $65,000 (3)
Salary Remaining : $4,643
Salary Average : $4,000
Salary Average Remaining : $286
Vitali Kravtsov $60,000 (1)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Michael Buchinger $60,000 (1)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Kale Clague $60,000 (1)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Hugo Alnefelt $60,000 (1)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Kieron Walton $60,000 (3)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Lukas Cormier $60,000 (1)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Jayden Perron $60,000 (2)
Salary Remaining : $4,286
Salary Average : $4,000
Salary Average Remaining : $286
Andrew Strathmann $50,000 (2)
Salary Remaining : $3,571
Salary Average : $4,000
Salary Average Remaining : $286
Nick Moldenhauer $50,000 (1)
Salary Remaining : $3,571
Salary Average : $4,000
Salary Average Remaining : $286
Topi Ronni $50,000 (1)
Salary Remaining : $3,571
Salary Average : $4,000
Salary Average Remaining : $286
Total Farm Players32
Salary Commitment
Year 14 : $2,397,000
Year 15 : $1,421,100
Year 16 : $664,100
Year 17 : $182,500
Salary Average Commitment
Year 14 : $128,000
Year 15 : $72,000
Year 16 : $32,000
Year 17 : $8,000