Connexion

BANGOR BEAGLES



Arena Capacity - Ticket Price
Attendance - %

Arena NameDog Pound
Level 1: 6000 - $100 - 6,000 - 100.00%
Level 2: 5000 - $60 - 5,000 - 100.00%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $25 - 4,000 - 100.00%
Luxury : 1000 - $200 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 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$11,430,000
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$37,287,096
Farm Players Total Salaries$2,440,871
Coaches Total Salaries$2,276,000
Luxury Taxe Total$682,324
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$388,910,644
Projected Bank Account$388,910,644

Pro Players Salaries

Matt Duchene $3,395,490 (4)
-Salary Remaining : $485,070
-Salary Average : $0
-Salary Average Remaining : $0
Alex Ovechkin $2,736,300 (6)
-Salary Remaining : $390,900
-Salary Average : $0
-Salary Average Remaining : $0
Evgeni Malkin $2,420,000 (3)
-Salary Remaining : $345,714
-Salary Average : $0
-Salary Average Remaining : $0
Filip Forsberg $2,310,350 (6)
-Salary Remaining : $330,050
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Tyler Seguin $2,292,000 (5)
-Salary Remaining : $327,429
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Jeff Skinner $2,126,993 (6)
-Salary Remaining : $303,856
-Salary Average : $0
-Salary Average Remaining : $0
Zach Werenski $2,053,750 (5)
-Salary Remaining : $293,393
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Ryan McDonagh $1,957,500 (3)
-Salary Remaining : $279,643
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Sam Reinhart $1,950,000 (3)
-Salary Remaining : $278,571
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Mackenzie Blackwood $1,950,000 (6)
-Salary Remaining : $278,571
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Keith Yandle $1,525,000 (3)
-Salary Remaining : $217,857
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Shayne Gostisbehere $1,500,000 (5)
-Salary Remaining : $214,286
-Salary Average : $40,000
-Salary Average Remaining : $5,714
P.K. Subban $1,325,000 (2)
-Salary Remaining : $189,286
-Salary Average : $0
-Salary Average Remaining : $0
Roope Hintz $1,312,500 (4)
-Salary Remaining : $187,500
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Leland Irving $1,290,938 (2)
-Salary Remaining : $184,420
-Salary Average : $0
-Salary Average Remaining : $0
Vladislav Namestnikov $1,193,400 (2)
-Salary Remaining : $170,486
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Tyler Johnson $1,176,000 (2)
-Salary Remaining : $168,000
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Jonathan Blum $1,159,375 (2)
-Salary Remaining : $165,625
-Salary Average : $0
-Salary Average Remaining : $0
Derrick Pouliot $937,500 (1)
-Salary Remaining : $133,929
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Kaapo Kakko $750,000 (5)
-Salary Remaining : $107,143
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Jordan Kyrou $700,000 (2)
-Salary Remaining : $100,000
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Denis Gurianov $675,000 (1)
-Salary Remaining : $96,429
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Pavel Buchnevich $550,000 (1)
-Salary Remaining : $78,571
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Total Pro Players23
Salary Commitment
Year 12 : $37,287,096
Year 13 : $35,124,596
Year 14 : $28,279,883
Year 15 : $20,427,383
Salary Average Commitment
Year 12 : $640,000
Year 13 : $520,000
Year 14 : $400,000
Year 15 : $280,000
Salary Cap with 1 Way Contract
Year 12 : $37,287,096
Year 13 : $35,124,596
Year 14 : $28,279,883
Year 15 : $20,427,383

Farm Players Salaries

Evgeny Dadonov $139,596 (1)
Salary Remaining : $19,942
Salary Average : $106,400
Salary Average Remaining : $15,200
Nikita Filatov $125,700 (1)
Salary Remaining : $17,957
Salary Average : $4,000
Salary Average Remaining : $571
Dmitrij Jaskin $106,500 (4)
Salary Remaining : $15,214
Salary Average : $4,000
Salary Average Remaining : $571
J.T. Miller $91,875 (1)
Salary Remaining : $13,125
Salary Average : $4,000
Salary Average Remaining : $571
Matthew Savoie $90,000 (3)
Salary Remaining : $12,857
Salary Average : $4,000
Salary Average Remaining : $571
Ondrej Kase $85,100 (3)
Salary Remaining : $12,157
Salary Average : $4,000
Salary Average Remaining : $571
Miles Wood $84,000 (3)
Salary Remaining : $12,000
Salary Average : $4,000
Salary Average Remaining : $571
Sebastian Cossa $80,000 (2)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Filip Bystedt $80,000 (3)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Kyle Capobianco $78,100 (2)
Salary Remaining : $11,157
Salary Average : $4,000
Salary Average Remaining : $571
Michael Hutchinson $78,000 (1)
Salary Remaining : $11,143
Salary Average : $4,000
Salary Average Remaining : $571
Emil Bemström $78,000 (2)
Salary Remaining : $11,143
Salary Average : $4,000
Salary Average Remaining : $571
Dylan Cozens $77,500 (5)
Salary Remaining : $11,071
Salary Average : $4,000
Salary Average Remaining : $571
Victor Söderström $75,000 (5)
Salary Remaining : $10,714
Salary Average : $4,000
Salary Average Remaining : $571
Anton Lundell $75,000 (1)
Salary Remaining : $10,714
Salary Average : $4,000
Salary Average Remaining : $571
Ville Heinola $75,000 (5)
Salary Remaining : $10,714
Salary Average : $4,000
Salary Average Remaining : $571
Ty Smith $75,000 (4)
Salary Remaining : $10,714
Salary Average : $4,000
Salary Average Remaining : $571
Scott Wedgewood $75,000 (4)
Salary Remaining : $10,714
Salary Average : $4,000
Salary Average Remaining : $571
Jamie Drysdale $75,000 (1)
Salary Remaining : $10,714
Salary Average : $4,000
Salary Average Remaining : $571
Alec Regula $71,500 (1)
Salary Remaining : $10,214
Salary Average : $4,000
Salary Average Remaining : $571
Zach Ostapchuk $70,000 (2)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Logan Stankoven $70,000 (2)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Jonatan Berggren $70,000 (3)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
William Wallinder $65,000 (1)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Benoit-Olivier Groulx $65,000 (1)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Jack Thompson $60,000 (2)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Alex Beaucage $60,000 (2)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Jesse Ylönen $60,000 (2)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Samu Salminen $55,000 (2)
Salary Remaining : $7,857
Salary Average : $4,000
Salary Average Remaining : $571
Colby Robak $50,000 (1)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Nikita Alexandrov $50,000 (3)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Devon Levi $50,000 (1)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Total Farm Players32
Salary Commitment
Year 12 : $2,440,871
Year 13 : $1,554,200
Year 14 : $943,100
Year 15 : $484,000
Salary Average Commitment
Year 12 : $230,400
Year 13 : $84,000
Year 14 : $48,000
Year 15 : $24,000

BROOKLYN BLAZERS



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,270,000
Year to Date Revenue$5,080,000
Farm
Home Games Left0
Average Attendance - %3,000 - 100.00%
Average Income per Game$85,000
Year to Date Revenue$255,000

Expense

Pro Players Total Salaries$37,109,946
Farm Players Total Salaries$2,442,450
Coaches Total Salaries$2,232,000
Luxury Taxe Total$636,297
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$362,464,159
Projected Bank Account$362,464,159

Pro Players Salaries

Seth Jones $3,020,625 (6)
-Salary Remaining : $431,518
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Morgan Rielly $2,857,031 (6)
-Salary Remaining : $408,147
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Jacob Trouba $2,382,656 (5)
-Salary Remaining : $340,379
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Konstantin Barulin $2,161,465 (2)
-Salary Remaining : $308,781
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Aaron Ekblad $2,053,750 (4)
-Salary Remaining : $293,393
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Max Domi $2,025,000 (4)
-Salary Remaining : $289,286
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Miikka Salomaki $1,937,500 (2)
-Salary Remaining : $276,786
-Salary Average : $40,000
-Salary Average Remaining : $5,714
John Gibson $1,886,719 (5)
-Salary Remaining : $269,531
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Nikolay Goldobin $1,875,000 (6)
-Salary Remaining : $267,857
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Alexander Radulov $1,769,500 (4)
-Salary Remaining : $252,786
-Salary Average : $0
-Salary Average Remaining : $0
Jake DeBrusk $1,687,500 (6)
-Salary Remaining : $241,071
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Ryan Murray $1,548,450 (2)
-Salary Remaining : $221,207
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Cody Hodgson $1,411,000 (2)
-Salary Remaining : $201,571
-Salary Average : $40,000
-Salary Average Remaining : $5,714
John Tavares $1,400,000 (3)
-Salary Remaining : $200,000
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Brayden Point $1,275,000 (5)
-Salary Remaining : $182,143
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Kevin Shattenkirk $1,093,750 (1)
-Salary Remaining : $156,250
-Salary Average : $0
-Salary Average Remaining : $0
Dominik Masin $1,050,000 (2)
-Salary Remaining : $150,000
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Brendan Lemieux $1,025,000 (2)
-Salary Remaining : $146,429
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Ryan Donato $850,000 (1)
-Salary Remaining : $121,429
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Laurent Dauphin $825,000 (1)
-Salary Remaining : $117,857
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Jayce Hawryluk $825,000 (1)
-Salary Remaining : $117,857
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Matt Boldy $800,000 (3)
-Salary Remaining : $114,286
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Rasmus Sandin $750,000 (2)
-Salary Remaining : $107,143
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Luke Adam $600,000 (2)
-Salary Remaining : $85,714
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Total Pro Players24
Salary Commitment
Year 12 : $37,109,946
Year 13 : $33,516,196
Year 14 : $23,032,781
Year 15 : $20,832,781
Salary Average Commitment
Year 12 : $880,000
Year 13 : $760,000
Year 14 : $440,000
Year 15 : $360,000
Salary Cap with 1 Way Contract
Year 12 : $37,109,946
Year 13 : $33,516,196
Year 14 : $23,032,781
Year 15 : $20,832,781

Farm Players Salaries

Nicklas Jensen $193,750 (1)
Salary Remaining : $27,679
Salary Average : $155,000
Salary Average Remaining : $22,143
Mattias Tedenby $145,000 (3)
Salary Remaining : $20,714
Salary Average : $4,000
Salary Average Remaining : $571
Evgeny Svechnikov $113,300 (2)
Salary Remaining : $16,186
Salary Average : $4,000
Salary Average Remaining : $571
Matt Hackett $110,000 (1)
Salary Remaining : $15,714
Salary Average : $4,000
Salary Average Remaining : $571
Luca Sbisa $103,000 (2)
Salary Remaining : $14,714
Salary Average : $4,000
Salary Average Remaining : $571
Mirco Mueller $100,000 (1)
Salary Remaining : $14,286
Salary Average : $4,000
Salary Average Remaining : $571
Ian Cole $91,000 (2)
Salary Remaining : $13,000
Salary Average : $4,000
Salary Average Remaining : $571
Marco Kasper $90,000 (3)
Salary Remaining : $12,857
Salary Average : $4,000
Salary Average Remaining : $571
Christian Fischer $89,000 (2)
Salary Remaining : $12,714
Salary Average : $4,000
Salary Average Remaining : $571
Kirill Marchenko $84,500 (1)
Salary Remaining : $12,071
Salary Average : $4,000
Salary Average Remaining : $571
Ryan White $82,900 (2)
Salary Remaining : $11,843
Salary Average : $4,000
Salary Average Remaining : $571
Corson Ceulemans $80,000 (2)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Jeremy Lauzon $80,000 (3)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Zach Dean $70,000 (2)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Nathan Bastian $65,000 (2)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Tobias Björnfot $65,000 (3)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Andrew Peeke $65,000 (2)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Joseph Woll $65,000 (2)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Dmitri Buchelnikov $60,000 (3)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Cross Hanas $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Matt Corrente $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Alexander Campbell $60,000 (3)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Gage Goncalves $55,000 (1)
Salary Remaining : $7,857
Salary Average : $4,000
Salary Average Remaining : $571
Carter Mazur $55,000 (2)
Salary Remaining : $7,857
Salary Average : $4,000
Salary Average Remaining : $571
Jakub Málek $50,000 (2)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Brandon Sutter $50,000 (1)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Scott Timmins $50,000 (1)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Dana Tyrell $50,000 (1)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Nick Palmieri $50,000 (1)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Aleksanteri Kaskimaki $50,000 (3)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Cameron Abney $50,000 (1)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Dennis Persson $50,000 (1)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Total Farm Players32
Salary Commitment
Year 12 : $2,442,450
Year 13 : $1,479,200
Year 14 : $550,000
Year 15 : $0
Salary Average Commitment
Year 12 : $279,000
Year 13 : $76,000
Year 14 : $28,000
Year 15 : $0

CALGARY COWBOYS



Arena Capacity - Ticket Price
Attendance - %

Arena NameJCI Center
Level 1: 7500 - $90 - 7,403 - 98.71%
Level 2: 6500 - $65 - 6,052 - 93.10%
Level 3: 3500 - $33 - 2,963 - 84.65%
Level 4: 4500 - $25 - 4,500 - 100.00%
Luxury : 2500 - $225 - 1,219 - 48.77%
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 - %22,137 - 90.35%
Average Income per Game$1,544,246
Year to Date Revenue$4,632,739
Farm
Home Games Left0
Average Attendance - %6,000 - 100.00%
Average Income per Game$149,500
Year to Date Revenue$299,000

Expense

Pro Players Total Salaries$35,371,003
Farm Players Total Salaries$2,571,200
Coaches Total Salaries$2,828,000
Luxury Taxe Total$651,299
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$349,345,411
Projected Bank Account$349,345,411

Pro Players Salaries

Brendan Gallagher $2,489,939 (4)
-Salary Remaining : $355,706
-Salary Average : $40,000
-Salary Average Remaining : $5,714
William Nylander $2,252,500 (4)
-Salary Remaining : $321,786
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Stephen Weiss $2,234,375 (4)
-Salary Remaining : $319,196
-Salary Average : $0
-Salary Average Remaining : $0
Elias Lindholm $2,200,000 (3)
-Salary Remaining : $314,286
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Sean Monahan $1,975,000 (4)
-Salary Remaining : $282,143
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Michael Frolik $1,960,750 (1)
-Salary Remaining : $280,107
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Nathan MacKinnon $1,939,063 (5)
-Salary Remaining : $277,009
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Timo Meier $1,937,500 (5)
-Salary Remaining : $276,786
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Shea Weber $1,669,500 (6)
-Salary Remaining : $238,500
-Salary Average : $0
-Salary Average Remaining : $0
Tyler Myers $1,565,438 (6)
-Salary Remaining : $223,634
-Salary Average : $0
-Salary Average Remaining : $0
Michael McCarron $1,518,750 (1)
-Salary Remaining : $216,964
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Zach Bogosian $1,498,500 (1)
-Salary Remaining : $214,071
-Salary Average : $40,000
-Salary Average Remaining : $5,714
T.J. Galiardi $1,476,000 (2)
-Salary Remaining : $210,857
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Ondrej Pavelec $1,441,000 (3)
-Salary Remaining : $205,857
-Salary Average : $40,000
-Salary Average Remaining : $5,714
John Carlson $1,275,000 (3)
-Salary Remaining : $182,143
-Salary Average : $0
-Salary Average Remaining : $0
Adin Hill $1,250,000 (5)
-Salary Remaining : $178,571
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Travis Zajac $1,237,688 (2)
-Salary Remaining : $176,813
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Rasmus Andersson $1,190,000 (5)
-Salary Remaining : $170,000
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Kyle Cumiskey $930,000 (1)
-Salary Remaining : $132,857
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Brady Calla $880,000 (4)
-Salary Remaining : $125,714
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Nicolas Hague $875,000 (3)
-Salary Remaining : $125,000
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Cale Makar $800,000 (3)
-Salary Remaining : $114,286
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Dillon Dube $775,000 (2)
-Salary Remaining : $110,714
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Total Pro Players23
Salary Commitment
Year 12 : $35,371,003
Year 13 : $29,463,003
Year 14 : $25,974,315
Year 15 : $19,383,315
Salary Average Commitment
Year 12 : $760,000
Year 13 : $600,000
Year 14 : $480,000
Year 15 : $320,000
Salary Cap with 1 Way Contract
Year 12 : $35,371,003
Year 13 : $29,463,003
Year 14 : $25,974,315
Year 15 : $19,383,315

Farm Players Salaries

Glenn Gawdin $95,000 (1)
Salary Remaining : $13,571
Salary Average : $4,000
Salary Average Remaining : $571
Lucas Johansen $93,000 (1)
Salary Remaining : $13,286
Salary Average : $4,000
Salary Average Remaining : $571
Connor Ingram $91,000 (6)
Salary Remaining : $13,000
Salary Average : $4,000
Salary Average Remaining : $571
Owen Beck $90,000 (3)
Salary Remaining : $12,857
Salary Average : $4,000
Salary Average Remaining : $571
Lane Hutson $90,000 (3)
Salary Remaining : $12,857
Salary Average : $4,000
Salary Average Remaining : $571
Cal Petersen $87,300 (3)
Salary Remaining : $12,471
Salary Average : $4,000
Salary Average Remaining : $571
Tim Stützle $85,000 (1)
Salary Remaining : $12,143
Salary Average : $4,000
Salary Average Remaining : $571
Grigori Denisenko $85,000 (2)
Salary Remaining : $12,143
Salary Average : $4,000
Salary Average Remaining : $571
Matthew Coronato $80,000 (2)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Linus Högberg $78,000 (1)
Salary Remaining : $11,143
Salary Average : $4,000
Salary Average Remaining : $571
Cole Caufield $75,000 (5)
Salary Remaining : $10,714
Salary Average : $4,000
Salary Average Remaining : $571
Cale Fleury $75,000 (3)
Salary Remaining : $10,714
Salary Average : $4,000
Salary Average Remaining : $571
Jaret Anderson-Dolan $75,000 (3)
Salary Remaining : $10,714
Salary Average : $4,000
Salary Average Remaining : $571
Cole Perfetti $75,000 (1)
Salary Remaining : $10,714
Salary Average : $4,000
Salary Average Remaining : $571
Alexander Holtz $75,000 (1)
Salary Remaining : $10,714
Salary Average : $4,000
Salary Average Remaining : $571
Ryan Merkley $75,000 (2)
Salary Remaining : $10,714
Salary Average : $4,000
Salary Average Remaining : $571
Noah Warren $70,000 (3)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
David Goyette $70,000 (3)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Frederic Allard $65,000 (1)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Jeremie Poirier $65,000 (1)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Jakub Lauko $65,000 (2)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Adam Beckman $65,000 (5)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Hunter Smith $61,900 (1)
Salary Remaining : $8,843
Salary Average : $4,000
Salary Average Remaining : $571
Rafael Harvey-Pinard $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Jakub Dobes $60,000 (3)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Josh Brook $60,000 (3)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Patrik Puistola $60,000 (3)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Calen Addison $60,000 (4)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Evan Cormier $60,000 (2)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Brett Lernout $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Jayden Struble $55,000 (4)
Salary Remaining : $7,857
Salary Average : $4,000
Salary Average Remaining : $571
Daniil Gushchin $55,000 (1)
Salary Remaining : $7,857
Salary Average : $4,000
Salary Average Remaining : $571
Cole Schwindt $55,000 (5)
Salary Remaining : $7,857
Salary Average : $4,000
Salary Average Remaining : $571
Zachary Lauzon $50,000 (1)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Alexei Lipanov $50,000 (1)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Adam Ruzicka $50,000 (1)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Arseni Sergeyev $50,000 (3)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Total Farm Players37
Salary Commitment
Year 12 : $2,571,200
Year 13 : $1,553,300
Year 14 : $1,188,300
Year 15 : $401,000
Salary Average Commitment
Year 12 : $148,000
Year 13 : $88,000
Year 14 : $68,000
Year 15 : $24,000

CAPE BRETON CELTS



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,270,000
Year to Date Revenue$7,620,000
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$38,171,758
Farm Players Total Salaries$2,249,400
Coaches Total Salaries$3,406,400
Luxury Taxe Total$663,572
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$413,746,129
Projected Bank Account$413,746,129

Pro Players Salaries

Kris Letang $2,950,000 (3)
-Salary Remaining : $421,429
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Ryan O'Reilly $2,892,500 (3)
-Salary Remaining : $413,214
-Salary Average : $0
-Salary Average Remaining : $0
Cam Ward $2,508,545 (1)
-Salary Remaining : $358,364
-Salary Average : $0
-Salary Average Remaining : $0
Mitch Marner $2,500,000 (6)
-Salary Remaining : $357,143
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Tomas Hertl $2,419,500 (5)
-Salary Remaining : $345,643
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Jake Gardiner $2,325,000 (4)
-Salary Remaining : $332,143
-Salary Average : $0
-Salary Average Remaining : $0
Evander Kane $2,325,000 (1)
-Salary Remaining : $332,143
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Luke Kunin $2,000,000 (6)
-Salary Remaining : $285,714
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Sebastian Aho $1,937,500 (6)
-Salary Remaining : $276,786
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Rasmus Ristolainen $1,875,000 (4)
-Salary Remaining : $267,857
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Juuse Saros $1,755,000 (4)
-Salary Remaining : $250,714
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Joel Armia $1,566,000 (3)
-Salary Remaining : $223,714
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Nicklas Backstrom $1,437,500 (1)
-Salary Remaining : $205,357
-Salary Average : $0
-Salary Average Remaining : $0
Dmitry Kulikov $1,365,000 (1)
-Salary Remaining : $195,000
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Kris Russell $1,272,000 (3)
-Salary Remaining : $181,714
-Salary Average : $0
-Salary Average Remaining : $0
Nick Leddy $1,259,000 (2)
-Salary Remaining : $179,857
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Ty Rattie $1,218,713 (1)
-Salary Remaining : $174,102
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Scott Laughton $1,163,000 (2)
-Salary Remaining : $166,143
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Tony DeAngelo $937,500 (3)
-Salary Remaining : $133,929
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Zemi Girgensons $840,000 (2)
-Salary Remaining : $120,000
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Martin Nečas $825,000 (3)
-Salary Remaining : $117,857
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Morgan Frost $800,000 (2)
-Salary Remaining : $114,286
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Total Pro Players22
Salary Commitment
Year 12 : $38,171,758
Year 13 : $29,317,000
Year 14 : $25,255,000
Year 15 : $14,812,000
Salary Average Commitment
Year 12 : $680,000
Year 13 : $560,000
Year 14 : $400,000
Year 15 : $240,000
Salary Cap with 1 Way Contract
Year 12 : $38,171,758
Year 13 : $29,317,000
Year 14 : $25,255,000
Year 15 : $14,812,000

Farm Players Salaries

Phil Grubauer $150,000 (1)
Salary Remaining : $21,429
Salary Average : $4,000
Salary Average Remaining : $571
Viktor Arvidsson $118,900 (1)
Salary Remaining : $16,986
Salary Average : $4,000
Salary Average Remaining : $571
Lian Bichsel $90,000 (3)
Salary Remaining : $12,857
Salary Average : $4,000
Salary Average Remaining : $571
Josh Mahura $84,500 (1)
Salary Remaining : $12,071
Salary Average : $4,000
Salary Average Remaining : $571
Rasmus Asplund $84,500 (2)
Salary Remaining : $12,071
Salary Average : $4,000
Salary Average Remaining : $571
Brennan Othmann $80,000 (2)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Luca Del Bel Belluz $80,000 (3)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Alex Newhook $77,500 (5)
Salary Remaining : $11,071
Salary Average : $4,000
Salary Average Remaining : $571
Rasmus Kupari $75,000 (2)
Salary Remaining : $10,714
Salary Average : $4,000
Salary Average Remaining : $571
Thomas Harley $75,000 (4)
Salary Remaining : $10,714
Salary Average : $4,000
Salary Average Remaining : $571
JJ Peterka $75,000 (1)
Salary Remaining : $10,714
Salary Average : $4,000
Salary Average Remaining : $571
Philippe Myers $71,500 (2)
Salary Remaining : $10,214
Salary Average : $4,000
Salary Average Remaining : $571
Scott Morrow $70,000 (2)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Nicolas Meloche $70,000 (4)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Rieger Lorenz $70,000 (3)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Alexandre Texier $67,500 (2)
Salary Remaining : $9,643
Salary Average : $4,000
Salary Average Remaining : $571
Conor Garland $65,000 (2)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Helge Grans $65,000 (1)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Raphael Lavoie $65,000 (3)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Luke Evangelista $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Shai Buium $60,000 (2)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Jamieson Rees $60,000 (3)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Bryce McConnell-Barker $60,000 (3)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Martin Fehérváry $60,000 (2)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Samuel Helenius $55,000 (2)
Salary Remaining : $7,857
Salary Average : $4,000
Salary Average Remaining : $571
Sean Farrell $55,000 (1)
Salary Remaining : $7,857
Salary Average : $4,000
Salary Average Remaining : $571
Martin Chromiak $55,000 (1)
Salary Remaining : $7,857
Salary Average : $4,000
Salary Average Remaining : $571
Joe Vrbetic $50,000 (2)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Erik Portillo $50,000 (3)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Antonio Stranges $50,000 (1)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Justus Annunen $50,000 (3)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Mats Lindgren $50,000 (3)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Total Farm Players32
Salary Commitment
Year 12 : $2,249,400
Year 13 : $1,536,000
Year 14 : $797,500
Year 15 : $222,500
Salary Average Commitment
Year 12 : $128,000
Year 13 : $92,000
Year 14 : $48,000
Year 15 : $12,000

CAPE FEAR PROWLERS



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,270,000
Year to Date Revenue$3,810,000
Farm
Home Games Left0
Average Attendance - %3,000 - 100.00%
Average Income per Game$85,000
Year to Date Revenue$680,000

Expense

Pro Players Total Salaries$40,638,343
Farm Players Total Salaries$2,542,250
Coaches Total Salaries$2,100,000
Luxury Taxe Total$752,426
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$406,204,196
Projected Bank Account$406,204,196

Pro Players Salaries

Patrick Sharp $3,631,313 (4)
-Salary Remaining : $518,759
-Salary Average : $0
-Salary Average Remaining : $0
Ryan Nugent-Hopkins $2,591,094 (6)
-Salary Remaining : $370,156
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Phil Kessel $2,584,780 (5)
-Salary Remaining : $369,254
-Salary Average : $0
-Salary Average Remaining : $0
Marc-Andre Fleury $2,446,625 (6)
-Salary Remaining : $349,518
-Salary Average : $0
-Salary Average Remaining : $0
Tage Thompson $2,437,500 (6)
-Salary Remaining : $348,214
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Sam Bennett $2,385,000 (5)
-Salary Remaining : $340,714
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Ivan Provorov $2,100,000 (5)
-Salary Remaining : $300,000
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Jesper Bratt $2,088,750 (6)
-Salary Remaining : $298,393
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Jonathan Drouin $2,000,000 (4)
-Salary Remaining : $285,714
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Travis Sanheim $1,987,500 (5)
-Salary Remaining : $283,929
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Rob Fabbri $1,679,000 (5)
-Salary Remaining : $239,857
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Adam Larsson $1,671,000 (4)
-Salary Remaining : $238,714
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Jacob Josefson $1,656,250 (1)
-Salary Remaining : $236,607
-Salary Average : $0
-Salary Average Remaining : $0
Marcus Johansson $1,600,000 (1)
-Salary Remaining : $228,571
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Antti Raanta $1,562,500 (1)
-Salary Remaining : $223,214
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Jonathan Toews $1,537,500 (2)
-Salary Remaining : $219,643
-Salary Average : $0
-Salary Average Remaining : $0
Alec Martinez $1,460,000 (2)
-Salary Remaining : $208,571
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Anton Stralman $1,432,031 (4)
-Salary Remaining : $204,576
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Adrian Kempe $1,262,500 (3)
-Salary Remaining : $180,357
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Jonas Brodin $1,000,000 (3)
-Salary Remaining : $142,857
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Jesperi Kotkaniemi $775,000 (4)
-Salary Remaining : $110,714
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Moritz Seider $750,000 (5)
-Salary Remaining : $107,143
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Total Pro Players22
Salary Commitment
Year 12 : $40,638,343
Year 13 : $35,819,593
Year 14 : $32,822,093
Year 15 : $30,559,593
Salary Average Commitment
Year 12 : $680,000
Year 13 : $600,000
Year 14 : $560,000
Year 15 : $480,000
Salary Cap with 1 Way Contract
Year 12 : $40,638,343
Year 13 : $35,819,593
Year 14 : $32,822,093
Year 15 : $30,559,593

Farm Players Salaries

Cody Ceci $162,500 (1)
Salary Remaining : $23,214
Salary Average : $4,000
Salary Average Remaining : $571
Frederik Andersen $149,000 (2)
Salary Remaining : $21,286
Salary Average : $4,000
Salary Average Remaining : $571
Marcus Pettersson $110,100 (3)
Salary Remaining : $15,729
Salary Average : $4,000
Salary Average Remaining : $571
Bryan Little $104,000 (1)
Salary Remaining : $14,857
Salary Average : $4,000
Salary Average Remaining : $571
Esa Lindell $100,000 (2)
Salary Remaining : $14,286
Salary Average : $4,000
Salary Average Remaining : $571
Christian Dvorak $93,750 (1)
Salary Remaining : $13,393
Salary Average : $4,000
Salary Average Remaining : $571
Warren Foegele $90,750 (3)
Salary Remaining : $12,964
Salary Average : $4,000
Salary Average Remaining : $571
Kevin Korchinski $90,000 (3)
Salary Remaining : $12,857
Salary Average : $4,000
Salary Average Remaining : $571
Jiří Kulich $90,000 (3)
Salary Remaining : $12,857
Salary Average : $4,000
Salary Average Remaining : $571
Spencer Foo $87,750 (2)
Salary Remaining : $12,536
Salary Average : $4,000
Salary Average Remaining : $571
Drake Batherson $87,500 (3)
Salary Remaining : $12,500
Salary Average : $4,000
Salary Average Remaining : $571
Filip Gustavsson $86,900 (3)
Salary Remaining : $12,414
Salary Average : $4,000
Salary Average Remaining : $571
Wyatt Johnston $80,000 (2)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Simon Edvinsson $80,000 (2)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Liam Öhgren $80,000 (3)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Jagger Firkus $80,000 (3)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Tristan Luneau $80,000 (3)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Vladislav Kamenev $80,000 (1)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Henri Jokiharju $75,000 (3)
Salary Remaining : $10,714
Salary Average : $4,000
Salary Average Remaining : $571
Marco Rossi $75,000 (1)
Salary Remaining : $10,714
Salary Average : $4,000
Salary Average Remaining : $571
Philip Broberg $75,000 (5)
Salary Remaining : $10,714
Salary Average : $4,000
Salary Average Remaining : $571
Jack Quinn $75,000 (1)
Salary Remaining : $10,714
Salary Average : $4,000
Salary Average Remaining : $571
Sam Steel $75,000 (2)
Salary Remaining : $10,714
Salary Average : $4,000
Salary Average Remaining : $571
Devante Smith-Pelly $65,000 (1)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Taylor Raddysh $65,000 (1)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Mattias Samuelsson $65,000 (2)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Ukko-Pekka Luukkonen $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Roby Järventie $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Topi Niemelä $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Riley Kidney $60,000 (2)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Total Farm Players30
Salary Commitment
Year 12 : $2,542,250
Year 13 : $1,642,000
Year 14 : $945,250
Year 15 : $75,000
Salary Average Commitment
Year 12 : $120,000
Year 13 : $76,000
Year 14 : $44,000
Year 15 : $4,000

CHICAGO CRUSHERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Death Trap
Level 1: 7000 - $100 - 0 - 0.00%
Level 2: 6000 - $70 - 0 - 0.00%
Level 3: 3000 - $40 - 0 - 0.00%
Level 4: 5000 - $30 - 0 - 0.00%
Luxury : 2000 - $175 - 0 - 0.00%
Total Capacity :23000
Farm
Farm Level 1: 3000 - $50 - 2,210 - 73.65%
Farm Level 2: 2000 - $30 - 1,332 - 66.60%
Farm Total Capacity :5000

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %3,542 - 70.83%
Average Income per Game$150,435
Year to Date Revenue$300,870

Expense

Pro Players Total Salaries$30,071,593
Farm Players Total Salaries$2,032,300
Coaches Total Salaries$2,975,000
Luxury Taxe Total$651,293
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$412,854,743
Projected Bank Account$412,854,743

Pro Players Salaries

Kelly Guard $4,062,593 (2)
-Salary Remaining : $580,370
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Alex DeBrincat $2,139,750 (6)
-Salary Remaining : $305,679
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Jack Eichel $2,125,000 (5)
-Salary Remaining : $303,571
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Alexander Wennberg $1,962,500 (4)
-Salary Remaining : $280,357
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Rickard Rakell $1,905,000 (3)
-Salary Remaining : $272,143
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Jakub Vrana $1,900,000 (4)
-Salary Remaining : $271,429
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Alexander Edler $1,875,000 (3)
-Salary Remaining : $267,857
-Salary Average : $0
-Salary Average Remaining : $0
Boone Jenner $1,841,250 (6)
-Salary Remaining : $263,036
-Salary Average : $40,000
-Salary Average Remaining : $5,714
David Pastrnak $1,667,500 (2)
-Salary Remaining : $238,214
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Noah Hanifin $1,312,500 (4)
-Salary Remaining : $187,500
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Jake Guentzel $1,162,500 (2)
-Salary Remaining : $166,071
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Matt Taormina $1,056,000 (1)
-Salary Remaining : $150,857
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Connor Murphy $1,042,000 (3)
-Salary Remaining : $148,857
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Ville Husso $870,000 (1)
-Salary Remaining : $124,286
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Jakob Chychrun $825,000 (3)
-Salary Remaining : $117,857
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Eric Comrie $812,500 (4)
-Salary Remaining : $116,071
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Mikael Backlund $812,500 (4)
-Salary Remaining : $116,071
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Juuso Välimäki $800,000 (3)
-Salary Remaining : $114,286
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Anthony Cirelli $750,000 (3)
-Salary Remaining : $107,143
-Salary Average : $40,000
-Salary Average Remaining : $5,714
John Marino $650,000 (3)
-Salary Remaining : $92,857
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Nicolas Deschamps $500,000 (1)
-Salary Remaining : $71,429
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Total Pro Players21
Salary Commitment
Year 12 : $30,071,593
Year 13 : $27,645,593
Year 14 : $20,753,000
Year 15 : $12,906,000
Salary Average Commitment
Year 12 : $800,000
Year 13 : $680,000
Year 14 : $560,000
Year 15 : $320,000
Salary Cap with 1 Way Contract
Year 12 : $30,071,593
Year 13 : $27,645,593
Year 14 : $20,753,000
Year 15 : $12,906,000

Farm Players Salaries

Gustav Olofsson $120,000 (1)
Salary Remaining : $17,143
Salary Average : $4,000
Salary Average Remaining : $571
Andrew Mangiapane $105,000 (6)
Salary Remaining : $15,000
Salary Average : $4,000
Salary Average Remaining : $571
Brady Skjei $93,400 (3)
Salary Remaining : $13,343
Salary Average : $4,000
Salary Average Remaining : $571
Charlie Coyle $93,000 (5)
Salary Remaining : $13,286
Salary Average : $4,000
Salary Average Remaining : $571
Ilya Sorokin $92,500 (2)
Salary Remaining : $13,214
Salary Average : $4,000
Salary Average Remaining : $571
Brandon Montour $89,500 (5)
Salary Remaining : $12,786
Salary Average : $4,000
Salary Average Remaining : $571
Torey Krug $88,000 (4)
Salary Remaining : $12,571
Salary Average : $4,000
Salary Average Remaining : $571
Mike Matheson $81,100 (5)
Salary Remaining : $11,586
Salary Average : $4,000
Salary Average Remaining : $571
Seamus Casey $80,000 (3)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Matthew Poitras $80,000 (3)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Connor Zary $77,500 (1)
Salary Remaining : $11,071
Salary Average : $4,000
Salary Average Remaining : $571
Martin Frk $75,600 (1)
Salary Remaining : $10,800
Salary Average : $4,000
Salary Average Remaining : $571
Jakob Pelletier $75,000 (5)
Salary Remaining : $10,714
Salary Average : $4,000
Salary Average Remaining : $571
Steve Mason $70,400 (1)
Salary Remaining : $10,057
Salary Average : $4,000
Salary Average Remaining : $571
Adam Sýkora $70,000 (3)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Chris Tanev $66,300 (1)
Salary Remaining : $9,471
Salary Average : $4,000
Salary Average Remaining : $571
Nils Lundkvist $65,000 (3)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
David Farrance $55,000 (3)
Salary Remaining : $7,857
Salary Average : $4,000
Salary Average Remaining : $571
Justin Ertel $55,000 (2)
Salary Remaining : $7,857
Salary Average : $4,000
Salary Average Remaining : $571
Mathias Emilio Pettersen $50,000 (3)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Ryder Korczak $50,000 (2)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
William Carrier $50,000 (1)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Roman Schmidt $50,000 (2)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Riley Sheahan $50,000 (1)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
AJ Greer $50,000 (1)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Mitchell Stephens $50,000 (1)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Nick Cousins $50,000 (1)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Casey Nelson $50,000 (1)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Morgan Geekie $50,000 (1)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Total Farm Players29
Salary Commitment
Year 12 : $2,032,300
Year 13 : $1,272,500
Year 14 : $1,025,000
Year 15 : $531,600
Salary Average Commitment
Year 12 : $116,000
Year 13 : $68,000
Year 14 : $52,000
Year 15 : $24,000

COLORADO WOLVES



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Den
Level 1: 6000 - $100 - 6,000 - 100.00%
Level 2: 5000 - $70 - 4,922 - 98.44%
Level 3: 2000 - $50 - 2,000 - 100.00%
Level 4: 4000 - $30 - 4,000 - 100.00%
Luxury : 1000 - $250 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 2,000 - 100.00%
Farm Level 2: 1000 - $25 - 885 - 88.53%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,922 - 99.57%
Average Income per Game$1,414,540
Year to Date Revenue$2,829,080
Farm
Home Games Left0
Average Attendance - %2,885 - 96.18%
Average Income per Game$92,131
Year to Date Revenue$368,525

Expense

Pro Players Total Salaries$24,666,594
Farm Players Total Salaries$2,892,214
Coaches Total Salaries$1,870,000
Luxury Taxe Total$453,678
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0
Current Bank Account$468,199,792
Projected Bank Account$468,199,792

Pro Players Salaries

Kyle Connor $2,162,500 (6)
-Salary Remaining : $308,929
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Travis Konecny $1,946,250 (6)
-Salary Remaining : $278,036
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Nick Schmaltz $1,888,750 (4)
-Salary Remaining : $269,821
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Matt Murray $1,709,844 (4)
-Salary Remaining : $244,263
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Brandon Saad $1,625,000 (2)
-Salary Remaining : $232,143
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Jesse Joensuu $1,581,250 (3)
-Salary Remaining : $225,893
-Salary Average : $0
-Salary Average Remaining : $0
Carl Gunnarsson $1,485,000 (3)
-Salary Remaining : $212,143
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Dougie Hamilton $1,359,375 (5)
-Salary Remaining : $194,196
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Tom Wilson $1,184,625 (3)
-Salary Remaining : $169,232
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Samu Perhonen $1,119,000 (3)
-Salary Remaining : $159,857
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Jordan Schmaltz $1,060,000 (2)
-Salary Remaining : $151,429
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Dante Fabbro $1,012,500 (6)
-Salary Remaining : $144,643
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Emile Poirier $1,000,000 (2)
-Salary Remaining : $142,857
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Jesse Puljujarvi $950,000 (2)
-Salary Remaining : $135,714
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Troy Terry $850,000 (3)
-Salary Remaining : $121,429
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Yakov Trenin $787,500 (4)
-Salary Remaining : $112,500
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Kailer Yamamoto $775,000 (3)
-Salary Remaining : $110,714
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Wade Allison $770,000 (5)
-Salary Remaining : $110,000
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Brandon Carlo $750,000 (4)
-Salary Remaining : $107,143
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Erik Cernak $650,000 (4)
-Salary Remaining : $92,857
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Total Pro Players20
Salary Commitment
Year 12 : $24,666,594
Year 13 : $24,666,594
Year 14 : $20,031,594
Year 15 : $13,036,719
Salary Average Commitment
Year 12 : $760,000
Year 13 : $760,000
Year 14 : $600,000
Year 15 : $400,000
Salary Cap with 1 Way Contract
Year 12 : $24,666,594
Year 13 : $24,666,594
Year 14 : $20,031,594
Year 15 : $13,036,719

Farm Players Salaries

Michal Neuvirth $127,464 (2)
Salary Remaining : $18,209
Salary Average : $4,000
Salary Average Remaining : $571
Matt Puempel $95,000 (3)
Salary Remaining : $13,571
Salary Average : $4,000
Salary Average Remaining : $571
Sam Morin $93,750 (3)
Salary Remaining : $13,393
Salary Average : $4,000
Salary Average Remaining : $571
David Jiříček $90,000 (3)
Salary Remaining : $12,857
Salary Average : $4,000
Salary Average Remaining : $571
Brett Howden $90,000 (2)
Salary Remaining : $12,857
Salary Average : $4,000
Salary Average Remaining : $571
Keith Aulie $88,900 (1)
Salary Remaining : $12,700
Salary Average : $4,000
Salary Average Remaining : $571
Damon Severson $80,000 (3)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Brad Lambert $80,000 (3)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Carson Lambos $80,000 (2)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Martin Kaut $77,500 (4)
Salary Remaining : $11,071
Salary Average : $4,000
Salary Average Remaining : $571
Jon Kalinski $77,100 (1)
Salary Remaining : $11,014
Salary Average : $4,000
Salary Average Remaining : $571
Linus Omark $75,800 (1)
Salary Remaining : $10,829
Salary Average : $4,000
Salary Average Remaining : $571
Yaroslav Askarov $75,000 (1)
Salary Remaining : $10,714
Salary Average : $4,000
Salary Average Remaining : $571
Jay O'Brien $72,500 (4)
Salary Remaining : $10,357
Salary Average : $4,000
Salary Average Remaining : $571
Conner Bleackley $71,300 (1)
Salary Remaining : $10,186
Salary Average : $4,000
Salary Average Remaining : $571
Artem Duda $70,000 (3)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Zachary L'Heureux $70,000 (2)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Jonathan Tychonick $67,900 (1)
Salary Remaining : $9,700
Salary Average : $4,000
Salary Average Remaining : $571
Filip Johansson $65,000 (1)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Cliff Pu $65,000 (2)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Jake Neighbours $65,000 (1)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Nick Merkley $65,000 (1)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Jacob Bernard-Docker $65,000 (4)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Ryan Suzuki $65,000 (5)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Brayden Tracey $65,000 (1)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Antti Tuomisto $65,000 (1)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Kirill Ustimenko $65,000 (3)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Kasper Bjorkqvist $65,000 (2)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Tyler Kleven $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
William Strömgren $60,000 (2)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Ryan O'Rourke $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Thomas Bordeleau $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Danila Klimovich $60,000 (2)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Oliver Kapanen $55,000 (2)
Salary Remaining : $7,857
Salary Average : $4,000
Salary Average Remaining : $571
Drew Helleson $55,000 (1)
Salary Remaining : $7,857
Salary Average : $4,000
Salary Average Remaining : $571
Robin Kovacs $50,000 (2)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Lance Bouma $50,000 (2)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Dmitri Voronkov $50,000 (1)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Matt Grzelcyk $50,000 (1)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Dmitri Kuzmin $50,000 (2)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Samuel Knazko $50,000 (1)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Alexander Perevalov $50,000 (3)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Total Farm Players42
Salary Commitment
Year 12 : $2,892,214
Year 13 : $1,726,214
Year 14 : $903,750
Year 15 : $280,000
Salary Average Commitment
Year 12 : $168,000
Year 13 : $96,000
Year 14 : $48,000
Year 15 : $16,000

COQUITLAM KNIGHTS



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$26,365,000
Farm Players Total Salaries$2,171,500
Coaches Total Salaries$2,602,600
Luxury Taxe Total$489,233
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$368,794,761
Projected Bank Account$368,794,761

Pro Players Salaries

Mark Scheifele $2,724,000 (3)
-Salary Remaining : $389,143
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Andrew Cogliano $2,500,000 (2)
-Salary Remaining : $357,143
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Nikolaj Ehlers $2,277,500 (4)
-Salary Remaining : $325,357
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Brady Tkachuk $2,250,000 (6)
-Salary Remaining : $321,429
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Brett Pesce $1,523,750 (6)
-Salary Remaining : $217,679
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Sebastian Collberg $1,283,750 (4)
-Salary Remaining : $183,393
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Travis Hamonic $1,166,000 (2)
-Salary Remaining : $166,571
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Charlie McAvoy $1,125,000 (2)
-Salary Remaining : $160,714
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Ivan Barbashev $1,012,500 (3)
-Salary Remaining : $144,643
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Tristan Jarry $1,007,500 (2)
-Salary Remaining : $143,929
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Kevin Hayes $1,000,000 (2)
-Salary Remaining : $142,857
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Karl Alzner $965,000 (5)
-Salary Remaining : $137,857
-Salary Average : $0
-Salary Average Remaining : $0
Sven Baertschi $880,000 (6)
-Salary Remaining : $125,714
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Brandon Gormley $850,000 (1)
-Salary Remaining : $121,429
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Pierre-Luc Dubois $800,000 (2)
-Salary Remaining : $114,286
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Sam Kurker $800,000 (2)
-Salary Remaining : $114,286
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Jack Roslovic $750,000 (5)
-Salary Remaining : $107,143
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Carl Dahlstrom $650,000 (4)
-Salary Remaining : $92,857
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Emil Heineman $600,000 (1)
-Salary Remaining : $85,714
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Matt Clark $600,000 (2)
-Salary Remaining : $85,714
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Joacim Eriksson $600,000 (2)
-Salary Remaining : $85,714
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Shawn Matthias $500,000 (1)
-Salary Remaining : $71,429
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Gabriel Bourque $500,000 (1)
-Salary Remaining : $71,429
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Total Pro Players23
Salary Commitment
Year 12 : $26,365,000
Year 13 : $23,915,000
Year 14 : $14,316,500
Year 15 : $10,580,000
Salary Average Commitment
Year 12 : $880,000
Year 13 : $720,000
Year 14 : $360,000
Year 15 : $280,000
Salary Cap with 1 Way Contract
Year 12 : $26,365,000
Year 13 : $23,915,000
Year 14 : $14,316,500
Year 15 : $10,580,000

Farm Players Salaries

Lawson Crouse $115,000 (2)
Salary Remaining : $16,429
Salary Average : $4,000
Salary Average Remaining : $571
Derek Forbort $101,900 (1)
Salary Remaining : $14,557
Salary Average : $4,000
Salary Average Remaining : $571
Lias Andersson $98,000 (6)
Salary Remaining : $14,000
Salary Average : $4,000
Salary Average Remaining : $571
Pyotr Kochetkov $94,100 (5)
Salary Remaining : $13,443
Salary Average : $4,000
Salary Average Remaining : $571
Shane Wright $90,000 (3)
Salary Remaining : $12,857
Salary Average : $4,000
Salary Average Remaining : $571
Nathan Gaucher $80,000 (3)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Cole Sillinger $80,000 (2)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Josh Norris $77,500 (3)
Salary Remaining : $11,071
Salary Average : $4,000
Salary Average Remaining : $571
Justin Barron $75,000 (1)
Salary Remaining : $10,714
Salary Average : $4,000
Salary Average Remaining : $571
Julien Gauthier $75,000 (2)
Salary Remaining : $10,714
Salary Average : $4,000
Salary Average Remaining : $571
Sam Poulin $75,000 (1)
Salary Remaining : $10,714
Salary Average : $4,000
Salary Average Remaining : $571
Yan Kuznetsov $75,000 (1)
Salary Remaining : $10,714
Salary Average : $4,000
Salary Average Remaining : $571
Christian Kyrou $70,000 (3)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Fabian Lysell $70,000 (2)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Emil Andrae $65,000 (1)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Ryan Lindgren $65,000 (2)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Alexandar Georgiev $65,000 (2)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Josh Doan $60,000 (2)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Filip Nordberg $60,000 (3)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Ty Nelson $60,000 (3)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Tyler Brennan $60,000 (3)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Ayrton Martino $55,000 (2)
Salary Remaining : $7,857
Salary Average : $4,000
Salary Average Remaining : $571
Ty Dellandrea $55,000 (2)
Salary Remaining : $7,857
Salary Average : $4,000
Salary Average Remaining : $571
Leevi Merilainen $50,000 (1)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Devin Kaplan $50,000 (3)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Sami Niku $50,000 (1)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Andreas Engqvist $50,000 (1)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Dillon Heatherington $50,000 (1)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Riley Tufte $50,000 (1)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Jeremy Price $50,000 (1)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Ryan Sproul $50,000 (1)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Lucas Lessio $50,000 (1)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Total Farm Players32
Salary Commitment
Year 12 : $2,171,500
Year 13 : $1,379,600
Year 14 : $739,600
Year 15 : $192,100
Salary Average Commitment
Year 12 : $128,000
Year 13 : $76,000
Year 14 : $40,000
Year 15 : $8,000

DETROIT RED WINGS



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Joe
Level 1: 6000 - $125 - 5,616 - 93.61%
Level 2: 5000 - $75 - 4,929 - 98.58%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $30 - 4,000 - 100.00%
Luxury : 1000 - $250 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 2,000 - 100.00%
Farm Level 2: 1000 - $15 - 1,000 - 100.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,545 - 97.47%
Average Income per Game$1,521,704
Year to Date Revenue$9,130,225
Farm
Home Games Left0
Average Attendance - %3,000 - 100.00%
Average Income per Game$85,000
Year to Date Revenue$595,000

Expense

Pro Players Total Salaries$31,198,249
Farm Players Total Salaries$2,331,350
Coaches Total Salaries$2,555,300
Luxury Taxe Total$603,684
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$214,452,702
Projected Bank Account$214,452,702

Pro Players Salaries

Daniel Sedin $3,039,213 (3)
-Salary Remaining : $434,173
-Salary Average : $0
-Salary Average Remaining : $0
Taylor Hall $2,388,750 (5)
-Salary Remaining : $341,250
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Artem Anisimov $2,310,798 (5)
-Salary Remaining : $330,114
-Salary Average : $0
-Salary Average Remaining : $0
Henrik Sedin $2,050,000 (2)
-Salary Remaining : $292,857
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Jonathan Quick $1,837,275 (4)
-Salary Remaining : $262,468
-Salary Average : $0
-Salary Average Remaining : $0
Kasperi Kapanen $1,800,000 (4)
-Salary Remaining : $257,143
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Stefan Della Rovere $1,762,000 (2)
-Salary Remaining : $251,714
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Jason Zucker $1,391,250 (5)
-Salary Remaining : $198,750
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Mikhail Grigorenko $1,296,338 (6)
-Salary Remaining : $185,191
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Stefan Legein $1,250,000 (1)
-Salary Remaining : $178,571
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Jared Spurgeon $1,249,000 (3)
-Salary Remaining : $178,429
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Casey Mittelstadt $1,150,000 (3)
-Salary Remaining : $164,286
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Michael Stone $1,121,875 (5)
-Salary Remaining : $160,268
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Madison Bowey $1,056,250 (3)
-Salary Remaining : $150,893
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Julius Honka $1,007,500 (3)
-Salary Remaining : $143,929
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Nikita Scherbak $1,005,000 (2)
-Salary Remaining : $143,571
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Boo Nieves $1,000,000 (3)
-Salary Remaining : $142,857
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Michael Dal Colle $1,000,000 (3)
-Salary Remaining : $142,857
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Tyler Wotherspoon $933,000 (3)
-Salary Remaining : $133,286
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Mark Pysyk $900,000 (5)
-Salary Remaining : $128,571
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Jake Oettinger $650,000 (3)
-Salary Remaining : $92,857
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Matthew Stienburg $500,000 (2)
-Salary Remaining : $71,429
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Joni Jurmo $500,000 (1)
-Salary Remaining : $71,429
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Total Pro Players23
Salary Commitment
Year 12 : $31,198,249
Year 13 : $29,448,249
Year 14 : $24,131,249
Year 15 : $13,046,286
Salary Average Commitment
Year 12 : $800,000
Year 13 : $720,000
Year 14 : $560,000
Year 15 : $240,000
Salary Cap with 1 Way Contract
Year 12 : $31,198,249
Year 13 : $29,448,249
Year 14 : $24,131,249
Year 15 : $13,046,286

Farm Players Salaries

Felix Sandstrom $200,000 (5)
Salary Remaining : $28,571
Salary Average : $4,000
Salary Average Remaining : $571
Dylan McIlrath $95,100 (4)
Salary Remaining : $13,586
Salary Average : $4,000
Salary Average Remaining : $571
Alex Formenton $93,750 (5)
Salary Remaining : $13,393
Salary Average : $4,000
Salary Average Remaining : $571
Jakub Zboril $81,250 (2)
Salary Remaining : $11,607
Salary Average : $4,000
Salary Average Remaining : $571
Max Jones $81,250 (2)
Salary Remaining : $11,607
Salary Average : $4,000
Salary Average Remaining : $571
Xavier Bourgault $80,000 (2)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Reid Schaefer $80,000 (3)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Kieffer Bellows $77,500 (2)
Salary Remaining : $11,071
Salary Average : $4,000
Salary Average Remaining : $571
Dylan Holloway $75,000 (1)
Salary Remaining : $10,714
Salary Average : $4,000
Salary Average Remaining : $571
Elias Salomonsson $70,000 (3)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Mattias Hävelid $70,000 (3)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Ryker Evans $70,000 (2)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Noel Gunler $67,500 (1)
Salary Remaining : $9,643
Salary Average : $4,000
Salary Average Remaining : $571
Ian McCoshen $65,000 (1)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Ryan Johnson $65,000 (3)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Nicholas Robertson $65,000 (4)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Aleksi Heponiemi $65,000 (3)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Mads Sogaard $65,000 (4)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Patrik Hamrla $60,000 (2)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Dillion Hamaliuk $60,000 (3)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Alexei Protas $60,000 (3)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Matt Robertson $60,000 (3)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
William Cuylle $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Joel Blomqvist $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Alexander Volkov $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Paul Ludwinski $60,000 (3)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Nick Bjugstad $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Filip Westerlund $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Jan Bednář $55,000 (1)
Salary Remaining : $7,857
Salary Average : $4,000
Salary Average Remaining : $571
Tristan Broz $55,000 (2)
Salary Remaining : $7,857
Salary Average : $4,000
Salary Average Remaining : $571
Isaac Ratcliffe $55,000 (2)
Salary Remaining : $7,857
Salary Average : $4,000
Salary Average Remaining : $571
Zayde Wisdom $50,000 (2)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Ludwig Persson $50,000 (3)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Total Farm Players33
Salary Commitment
Year 12 : $2,331,350
Year 13 : $1,768,850
Year 14 : $1,158,850
Year 15 : $518,850
Salary Average Commitment
Year 12 : $132,000
Year 13 : $96,000
Year 14 : $60,000
Year 15 : $20,000

EDMONTON BUSCHWACKERS



Arena Capacity - Ticket Price
Attendance - %

Arena Name99 Park
Level 1: 6000 - $100 - 6,000 - 100.00%
Level 2: 5000 - $60 - 5,000 - 100.00%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $25 - 4,000 - 100.00%
Luxury : 1000 - $200 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 2,000 - 100.00%
Farm Level 2: 1000 - $15 - 1,000 - 100.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,270,000
Year to Date Revenue$10,160,000
Farm
Home Games Left0
Average Attendance - %3,000 - 100.00%
Average Income per Game$85,000
Year to Date Revenue$510,000

Expense

Pro Players Total Salaries$31,669,124
Farm Players Total Salaries$2,479,000
Coaches Total Salaries$2,426,000
Luxury Taxe Total$593,188
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$438,057,635
Projected Bank Account$438,057,635

Pro Players Salaries

Cam Fowler $2,857,031 (5)
-Salary Remaining : $408,147
-Salary Average : $0
-Salary Average Remaining : $0
Kyle Turris $2,379,688 (3)
-Salary Remaining : $339,955
-Salary Average : $0
-Salary Average Remaining : $0
Wayne Simmonds $1,958,780 (1)
-Salary Remaining : $279,826
-Salary Average : $0
-Salary Average Remaining : $0
Zach Boychuk $1,908,000 (3)
-Salary Remaining : $272,571
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Tanner Pearson $1,881,250 (5)
-Salary Remaining : $268,750
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Matthew Tkachuk $1,840,625 (4)
-Salary Remaining : $262,946
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Auston Matthews $1,822,500 (5)
-Salary Remaining : $260,357
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Kaspars Daugavins $1,575,000 (2)
-Salary Remaining : $225,000
-Salary Average : $0
-Salary Average Remaining : $0
Joel Broda $1,480,000 (3)
-Salary Remaining : $211,429
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Karri Ramo $1,449,000 (1)
-Salary Remaining : $207,000
-Salary Average : $0
-Salary Average Remaining : $0
Marc Staal $1,410,000 (4)
-Salary Remaining : $201,429
-Salary Average : $0
-Salary Average Remaining : $0
Jujhar Khaira $1,210,000 (4)
-Salary Remaining : $172,857
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Dale Mitchell $1,100,000 (3)
-Salary Remaining : $157,143
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Darnell Nurse $975,000 (4)
-Salary Remaining : $139,286
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Carter Hart $937,500 (2)
-Salary Remaining : $133,929
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Luke Schenn $900,000 (2)
-Salary Remaining : $128,571
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Frederik Gauthier $877,500 (3)
-Salary Remaining : $125,357
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Chris Stewart $850,000 (1)
-Salary Remaining : $121,429
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Filip Chytil $800,000 (3)
-Salary Remaining : $114,286
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Mikhail Sergachev $775,000 (2)
-Salary Remaining : $110,714
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Conor Timmins $750,000 (3)
-Salary Remaining : $107,143
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Marc-Olivier Roy $660,000 (2)
-Salary Remaining : $94,286
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Jake Allen $650,000 (3)
-Salary Remaining : $92,857
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Stefan Elliott $622,250 (2)
-Salary Remaining : $88,893
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Total Pro Players24
Salary Commitment
Year 12 : $31,669,124
Year 13 : $27,411,344
Year 14 : $21,941,594
Year 15 : $11,996,406
Salary Average Commitment
Year 12 : $720,000
Year 13 : $680,000
Year 14 : $480,000
Year 15 : $200,000
Salary Cap with 1 Way Contract
Year 12 : $31,669,124
Year 13 : $27,411,344
Year 14 : $21,941,594
Year 15 : $11,996,406

Farm Players Salaries

Zach Budish $140,000 (5)
Salary Remaining : $20,000
Salary Average : $4,000
Salary Average Remaining : $571
Max Friberg $127,500 (5)
Salary Remaining : $18,214
Salary Average : $4,000
Salary Average Remaining : $571
Anthony Stolarz $102,500 (2)
Salary Remaining : $14,643
Salary Average : $4,000
Salary Average Remaining : $571
Xavier Ouellet $100,000 (2)
Salary Remaining : $14,286
Salary Average : $4,000
Salary Average Remaining : $571
Quinton Howden $95,000 (1)
Salary Remaining : $13,571
Salary Average : $4,000
Salary Average Remaining : $571
Theo Ruth $94,000 (2)
Salary Remaining : $13,429
Salary Average : $4,000
Salary Average Remaining : $571
Brock McGinn $91,000 (3)
Salary Remaining : $13,000
Salary Average : $4,000
Salary Average Remaining : $571
Topias Leinonen $80,000 (3)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Keegan Lowe $80,000 (3)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Tyler Boucher $80,000 (2)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Liam Foudy $80,000 (3)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Daniil Chayka $70,000 (2)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Niklas Kokko $70,000 (3)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Ryan Chesley $70,000 (3)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Ville Pokka $67,500 (2)
Salary Remaining : $9,643
Salary Average : $4,000
Salary Average Remaining : $571
Milan Lucic $66,200 (2)
Salary Remaining : $9,457
Salary Average : $4,000
Salary Average Remaining : $571
Samuel Fagemo $65,300 (5)
Salary Remaining : $9,329
Salary Average : $4,000
Salary Average Remaining : $571
Andreas Englund $65,000 (1)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Yannick Weber $65,000 (1)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Matthew Cairns $65,000 (1)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Caleb Jones $65,000 (4)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Boris Katchouk $65,000 (2)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Janne Kuokkanen $65,000 (1)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Roni Hirvonen $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Jackson Lacombe $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Elias Nils Pettersson $60,000 (3)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Theodor Niederbach $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Olivier Rodrigue $55,000 (2)
Salary Remaining : $7,857
Salary Average : $4,000
Salary Average Remaining : $571
Oliver Johansson $55,000 (2)
Salary Remaining : $7,857
Salary Average : $4,000
Salary Average Remaining : $571
Ryan McLeod $55,000 (1)
Salary Remaining : $7,857
Salary Average : $4,000
Salary Average Remaining : $571
Jack Finley $55,000 (1)
Salary Remaining : $7,857
Salary Average : $4,000
Salary Average Remaining : $571
Anton Johansson $50,000 (3)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Quinn Olson $50,000 (3)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Brett Berard $50,000 (2)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Total Farm Players34
Salary Commitment
Year 12 : $2,479,000
Year 13 : $1,834,000
Year 14 : $1,028,800
Year 15 : $397,800
Salary Average Commitment
Year 12 : $136,000
Year 13 : $96,000
Year 14 : $52,000
Year 15 : $16,000

HALIFAX HIGHLANDERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameHalf Moon House
Level 1: 6200 - $159 - 5,566 - 89.77%
Level 2: 5200 - $105 - 4,645 - 89.33%
Level 3: 2200 - $70 - 1,854 - 84.28%
Level 4: 4200 - $54 - 3,651 - 86.93%
Luxury : 1200 - $389 - 1,011 - 84.24%
Total Capacity :19000
Farm
Farm Level 1: 2000 - $79 - 1,489 - 74.46%
Farm Level 2: 1000 - $50 - 578 - 57.75%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,727 - 88.04%
Average Income per Game$1,867,121
Year to Date Revenue$14,936,968
Farm
Home Games Left0
Average Attendance - %2,067 - 68.89%
Average Income per Game$126,540
Year to Date Revenue$1,012,319

Expense

Pro Players Total Salaries$35,458,823
Farm Players Total Salaries$2,892,696
Coaches Total Salaries$1,800,000
Luxury Taxe Total$648,488
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$494,603,787
Projected Bank Account$494,603,787

Pro Players Salaries

Sidney Crosby $3,408,485 (6)
-Salary Remaining : $486,926
-Salary Average : $0
-Salary Average Remaining : $0
Connor McDavid $2,988,750 (5)
-Salary Remaining : $426,964
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Jared Cowen $2,625,000 (3)
-Salary Remaining : $375,000
-Salary Average : $0
-Salary Average Remaining : $0
Kari Lehtonen $2,094,000 (5)
-Salary Remaining : $299,143
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Wojtek Wolski $1,910,000 (6)
-Salary Remaining : $272,857
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Claude Giroux $1,902,750 (4)
-Salary Remaining : $271,821
-Salary Average : $0
-Salary Average Remaining : $0
Andrei Svechnikov $1,875,000 (6)
-Salary Remaining : $267,857
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Leon Draisaitl $1,875,000 (5)
-Salary Remaining : $267,857
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Nathan Horton $1,810,000 (4)
-Salary Remaining : $258,571
-Salary Average : $0
-Salary Average Remaining : $0
Mike Green $1,602,588 (2)
-Salary Remaining : $228,941
-Salary Average : $0
-Salary Average Remaining : $0
Jacob Markstrom $1,590,000 (2)
-Salary Remaining : $227,143
-Salary Average : $0
-Salary Average Remaining : $0
Nikita Zadorov $1,337,500 (3)
-Salary Remaining : $191,071
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Valeri Nichushkin $1,201,250 (2)
-Salary Remaining : $171,607
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Nick Ross $1,200,000 (2)
-Salary Remaining : $171,429
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Matthew Spencer $1,110,000 (4)
-Salary Remaining : $158,571
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Seth Ambroz $1,110,000 (3)
-Salary Remaining : $158,571
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Jay Rosehill $817,500 (2)
-Salary Remaining : $116,786
-Salary Average : $654,000
-Salary Average Remaining : $93,429
Arber Xhekaj $800,000 (3)
-Salary Remaining : $114,286
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Michael Rasmussen $775,000 (3)
-Salary Remaining : $110,714
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Zac Rinaldo $750,000 (2)
-Salary Remaining : $107,143
-Salary Average : $0
-Salary Average Remaining : $0
Rasmus Dahlin $750,000 (2)
-Salary Remaining : $107,143
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Keven Veilleux $676,000 (3)
-Salary Remaining : $96,571
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Shane Bowers $650,000 (2)
-Salary Remaining : $92,857
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Radko Gudas $600,000 (3)
-Salary Remaining : $85,714
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Total Pro Players24
Salary Commitment
Year 12 : $35,458,823
Year 13 : $35,458,823
Year 14 : $26,897,485
Year 15 : $18,973,985
Salary Average Commitment
Year 12 : $1,294,000
Year 13 : $1,294,000
Year 14 : $480,000
Year 15 : $240,000
Salary Cap with 1 Way Contract
Year 12 : $35,458,823
Year 13 : $35,458,823
Year 14 : $26,897,485
Year 15 : $18,973,985

Farm Players Salaries

David Aebischer $295,896 (1)
Salary Remaining : $42,271
Salary Average : $0
Salary Average Remaining : $0
Ales Hemsky $169,325 (4)
Salary Remaining : $24,189
Salary Average : $4,000
Salary Average Remaining : $571
Roman Tesliuk $124,000 (5)
Salary Remaining : $17,714
Salary Average : $4,000
Salary Average Remaining : $571
Joe Colborne $122,500 (3)
Salary Remaining : $17,500
Salary Average : $4,000
Salary Average Remaining : $571
Nikita Tryamkin $112,900 (3)
Salary Remaining : $16,129
Salary Average : $4,000
Salary Average Remaining : $571
David Van Der Gulik $112,500 (5)
Salary Remaining : $16,071
Salary Average : $4,000
Salary Average Remaining : $571
Masi Marjamaki $106,250 (5)
Salary Remaining : $15,179
Salary Average : $4,000
Salary Average Remaining : $571
Theo Peckham $103,400 (3)
Salary Remaining : $14,771
Salary Average : $4,000
Salary Average Remaining : $571
Libor Hajek $99,900 (5)
Salary Remaining : $14,271
Salary Average : $4,000
Salary Average Remaining : $571
Mason McDonald $97,500 (5)
Salary Remaining : $13,929
Salary Average : $4,000
Salary Average Remaining : $571
Ryan Hartman $90,625 (4)
Salary Remaining : $12,946
Salary Average : $4,000
Salary Average Remaining : $571
Joakim Kemell $90,000 (3)
Salary Remaining : $12,857
Salary Average : $4,000
Salary Average Remaining : $571
Cutter Gauthier $90,000 (3)
Salary Remaining : $12,857
Salary Average : $4,000
Salary Average Remaining : $571
Jack Studnicka $86,400 (3)
Salary Remaining : $12,343
Salary Average : $4,000
Salary Average Remaining : $571
Tyson Barrie $86,000 (5)
Salary Remaining : $12,286
Salary Average : $4,000
Salary Average Remaining : $571
Cody Glass $85,000 (3)
Salary Remaining : $12,143
Salary Average : $4,000
Salary Average Remaining : $571
Sami Vatanen $82,500 (3)
Salary Remaining : $11,786
Salary Average : $4,000
Salary Average Remaining : $571
Veini Vehviläinen $78,000 (4)
Salary Remaining : $11,143
Salary Average : $4,000
Salary Average Remaining : $571
Tyson Foerster $65,000 (1)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Dylan Gambrell $65,000 (2)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Eetu Tuulola $60,000 (3)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Otto Salin $60,000 (3)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Jiri Tlusty $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Prokhor Poltapov $60,000 (2)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Jonathan Kovacevic $60,000 (3)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Mikko Kokkonen $60,000 (3)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Olof Lindbom $60,000 (3)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Tristan Lennox $55,000 (2)
Salary Remaining : $7,857
Salary Average : $4,000
Salary Average Remaining : $571
Lukas Parik $55,000 (3)
Salary Remaining : $7,857
Salary Average : $4,000
Salary Average Remaining : $571
Colin Wilson $50,000 (2)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Damien Giroux $50,000 (1)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Ben McCartney $50,000 (1)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Taige Harding $50,000 (2)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Total Farm Players33
Salary Commitment
Year 12 : $2,892,696
Year 13 : $2,371,800
Year 14 : $2,091,800
Year 15 : $964,100
Salary Average Commitment
Year 12 : $128,000
Year 13 : $112,000
Year 14 : $92,000
Year 15 : $36,000

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 - 2,000 - 100.00%
Farm Level 2: 1000 - $15 - 1,000 - 100.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %3,000 - 100.00%
Average Income per Game$85,000
Year to Date Revenue$255,000

Expense

Pro Players Total Salaries$35,179,482
Farm Players Total Salaries$2,662,244
Coaches Total Salaries$1,800,000
Luxury Taxe Total$715,612
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0
Current Bank Account$419,731,186
Projected Bank Account$419,731,186

Pro Players Salaries

Oscar Moller $2,796,750 (1)
-Salary Remaining : $399,536
-Salary Average : $0
-Salary Average Remaining : $0
Johnny Gaudreau $2,714,748 (4)
-Salary Remaining : $387,821
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Drayson Bowman $2,687,765 (1)
-Salary Remaining : $383,966
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Matt Lashoff $2,489,469 (2)
-Salary Remaining : $355,638
-Salary Average : $0
-Salary Average Remaining : $0
Alexander Burmistrov $2,386,150 (1)
-Salary Remaining : $340,879
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Joe Ryan $1,627,500 (1)
-Salary Remaining : $232,500
-Salary Average : $0
-Salary Average Remaining : $0
Brendan Mikkelson $1,600,000 (3)
-Salary Remaining : $228,571
-Salary Average : $0
-Salary Average Remaining : $0
David Backes $1,569,100 (1)
-Salary Remaining : $224,157
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Scott Glennie $1,503,125 (2)
-Salary Remaining : $214,732
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Jordan Eberle $1,486,000 (2)
-Salary Remaining : $212,286
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Jamie Oleksiak $1,224,000 (3)
-Salary Remaining : $174,857
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Jamie McGinn $1,204,000 (1)
-Salary Remaining : $172,000
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Oscar Klefbom $1,125,000 (2)
-Salary Remaining : $160,714
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Dylan Olsen $1,040,000 (1)
-Salary Remaining : $148,571
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Michael Del Zotto $1,040,000 (1)
-Salary Remaining : $148,571
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Nicolas Petan $1,014,000 (4)
-Salary Remaining : $144,857
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Robin Lehner $1,000,000 (2)
-Salary Remaining : $142,857
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Jonathan Bernier $984,375 (2)
-Salary Remaining : $140,625
-Salary Average : $0
-Salary Average Remaining : $0
Marko Dano $978,750 (2)
-Salary Remaining : $139,821
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Jhonas Enroth $930,000 (2)
-Salary Remaining : $132,857
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Owen Tippett $875,000 (3)
-Salary Remaining : $125,000
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Jason Dickinson $843,750 (4)
-Salary Remaining : $120,536
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Jake McCabe $810,000 (4)
-Salary Remaining : $115,714
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Seth Jarvis $750,000 (1)
-Salary Remaining : $107,143
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Samuel Ersson $500,000 (3)
-Salary Remaining : $71,429
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Total Pro Players25
Salary Commitment
Year 12 : $35,179,482
Year 13 : $20,078,217
Year 14 : $9,581,498
Year 15 : $5,382,498
Salary Average Commitment
Year 12 : $800,000
Year 13 : $520,000
Year 14 : $280,000
Year 15 : $160,000
Salary Cap with 1 Way Contract
Year 12 : $35,179,482
Year 13 : $20,078,217
Year 14 : $9,581,498
Year 15 : $5,382,498

Farm Players Salaries

Tomas Jurco $157,944 (1)
Salary Remaining : $22,563
Salary Average : $4,000
Salary Average Remaining : $571
Logan Cooley $90,000 (3)
Salary Remaining : $12,857
Salary Average : $4,000
Salary Average Remaining : $571
Gustav Nyquist $88,900 (2)
Salary Remaining : $12,700
Salary Average : $4,000
Salary Average Remaining : $571
Robert Bortuzzo $88,600 (2)
Salary Remaining : $12,657
Salary Average : $4,000
Salary Average Remaining : $571
Patrice Cormier $86,800 (2)
Salary Remaining : $12,400
Salary Average : $4,000
Salary Average Remaining : $571
T.J. Brodie $85,900 (2)
Salary Remaining : $12,271
Salary Average : $4,000
Salary Average Remaining : $571
Ryan Poehling $85,000 (3)
Salary Remaining : $12,143
Salary Average : $4,000
Salary Average Remaining : $571
Eddie Lack $84,900 (2)
Salary Remaining : $12,129
Salary Average : $4,000
Salary Average Remaining : $571
Connor McMichael $82,500 (5)
Salary Remaining : $11,786
Salary Average : $4,000
Salary Average Remaining : $571
Brandt Clarke $80,000 (2)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Matty Beniers $80,000 (2)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Dylan Guenther $80,000 (2)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Ivan Miroshnichenko $80,000 (3)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Kevin Bahl $71,500 (3)
Salary Remaining : $10,214
Salary Average : $4,000
Salary Average Remaining : $571
Sam Montembeault $70,200 (3)
Salary Remaining : $10,029
Salary Average : $4,000
Salary Average Remaining : $571
Jesper Boqvist $70,000 (1)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Matthew Knies $70,000 (2)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Vitek Vanecek $65,000 (2)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Jett Woo $65,000 (3)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Lukas Reichel $65,000 (1)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Akil Thomas $65,000 (4)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Jan Jenik $65,000 (3)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Philip Tomasino $65,000 (3)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Jack Drury $60,000 (3)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Calle Odelius $60,000 (3)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Alex Vlasic $60,000 (3)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Colton Point $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Joel Hofer $55,000 (5)
Salary Remaining : $7,857
Salary Average : $4,000
Salary Average Remaining : $571
Luke Prokop $55,000 (1)
Salary Remaining : $7,857
Salary Average : $4,000
Salary Average Remaining : $571
Andrei Altybarmakyan $55,000 (1)
Salary Remaining : $7,857
Salary Average : $4,000
Salary Average Remaining : $571
Cameron Whynot $55,000 (2)
Salary Remaining : $7,857
Salary Average : $4,000
Salary Average Remaining : $571
Haakon Hänelt $55,000 (2)
Salary Remaining : $7,857
Salary Average : $4,000
Salary Average Remaining : $571
Juuso Pärssinen $55,000 (1)
Salary Remaining : $7,857
Salary Average : $4,000
Salary Average Remaining : $571
Mikhail Abramov $50,000 (1)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Mike Weber $50,000 (1)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Cal Clutterbuck $50,000 (1)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Brycen Martin $50,000 (1)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Ty Voit $50,000 (2)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Total Farm Players38
Salary Commitment
Year 12 : $2,662,244
Year 13 : $1,944,300
Year 14 : $974,200
Year 15 : $202,500
Salary Average Commitment
Year 12 : $152,000
Year 13 : $108,000
Year 14 : $56,000
Year 15 : $12,000

LAS CRUCES SPURS



Arena Capacity - Ticket Price
Attendance - %

Arena NameNew Mexico Place
Level 1: 7500 - $102 - 7,397 - 98.62%
Level 2: 6500 - $63 - 6,407 - 98.56%
Level 3: 3500 - $35 - 3,194 - 91.26%
Level 4: 4500 - $27 - 4,500 - 100.00%
Luxury : 2500 - $240 - 1,378 - 55.13%
Total Capacity :24500
Farm
Farm Level 1: 3500 - $37 - 0 - 0.00%
Farm Level 2: 2500 - $16 - 0 - 0.00%
Farm Total Capacity :6000

Income

Home Games Left0
Average Attendance - %22,875 - 93.37%
Average Income per Game$1,722,101
Year to Date Revenue$13,776,810
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$35,578,713
Farm Players Total Salaries$2,228,961
Coaches Total Salaries$3,997,000
Luxury Taxe Total$644,812
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$413,280,784
Projected Bank Account$413,280,784

Pro Players Salaries

Pekka Rinne $2,902,126 (3)
-Salary Remaining : $414,589
-Salary Average : $0
-Salary Average Remaining : $0
Teuvo Teravainen $2,761,500 (6)
-Salary Remaining : $394,500
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Patrick Kane $2,638,807 (5)
-Salary Remaining : $376,972
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Erik Johnson $2,246,875 (4)
-Salary Remaining : $320,982
-Salary Average : $0
-Salary Average Remaining : $0
Joel Eriksson Ek $2,000,000 (6)
-Salary Remaining : $285,714
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Alex Pietrangelo $1,980,990 (1)
-Salary Remaining : $282,999
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Sean Couturier $1,950,000 (2)
-Salary Remaining : $278,571
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Noah Juulsen $1,875,000 (6)
-Salary Remaining : $267,857
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Viktor Tikhonov $1,850,002 (2)
-Salary Remaining : $264,286
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Will Karlsson $1,650,000 (5)
-Salary Remaining : $235,714
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Ben Bishop $1,575,788 (2)
-Salary Remaining : $225,113
-Salary Average : $0
-Salary Average Remaining : $0
Kevin Fiala $1,550,000 (5)
-Salary Remaining : $221,429
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Anton Rodin $1,233,375 (10)
-Salary Remaining : $176,196
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Brent Burns $1,181,250 (1)
-Salary Remaining : $168,750
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Curtis Lazar $1,080,000 (2)
-Salary Remaining : $154,286
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Mark Jankowski $1,000,000 (2)
-Salary Remaining : $142,857
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Matt Smaby $960,000 (3)
-Salary Remaining : $137,143
-Salary Average : $0
-Salary Average Remaining : $0
Thomas Chabot $942,500 (2)
-Salary Remaining : $134,643
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Logan Couture $937,500 (2)
-Salary Remaining : $133,929
-Salary Average : $0
-Salary Average Remaining : $0
Tomas Tatar $870,000 (3)
-Salary Remaining : $124,286
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Colten Teubert $868,000 (2)
-Salary Remaining : $124,000
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Oliver Wahlstrom $775,000 (4)
-Salary Remaining : $110,714
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Miro Heiskanen $750,000 (3)
-Salary Remaining : $107,143
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Total Pro Players23
Salary Commitment
Year 12 : $35,578,713
Year 13 : $32,416,473
Year 14 : $22,212,683
Year 15 : $16,730,557
Salary Average Commitment
Year 12 : $720,000
Year 13 : $640,000
Year 14 : $400,000
Year 15 : $320,000
Salary Cap with 1 Way Contract
Year 12 : $35,578,713
Year 13 : $32,416,473
Year 14 : $22,212,683
Year 15 : $16,730,557

Farm Players Salaries

Zac Dalpe $109,900 (1)
Salary Remaining : $15,700
Salary Average : $4,000
Salary Average Remaining : $571
Brad Malone $107,600 (1)
Salary Remaining : $15,371
Salary Average : $4,000
Salary Average Remaining : $571
Michael Grabner $100,011 (1)
Salary Remaining : $14,287
Salary Average : $4,000
Salary Average Remaining : $571
Filip Mešár $90,000 (3)
Salary Remaining : $12,857
Salary Average : $4,000
Salary Average Remaining : $571
Zachary Fucale $89,800 (2)
Salary Remaining : $12,829
Salary Average : $4,000
Salary Average Remaining : $571
Victor Mete $85,000 (3)
Salary Remaining : $12,143
Salary Average : $4,000
Salary Average Remaining : $571
Dave Bolland $84,400 (1)
Salary Remaining : $12,057
Salary Average : $4,000
Salary Average Remaining : $571
Jesper Wallstedt $80,000 (2)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Jani Nyman $80,000 (3)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Quinton Byfield $77,500 (1)
Salary Remaining : $11,071
Salary Average : $4,000
Salary Average Remaining : $571
Cal Foote $75,000 (3)
Salary Remaining : $10,714
Salary Average : $4,000
Salary Average Remaining : $571
Ilya Fedotov $70,000 (2)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Nils Höglander $65,000 (5)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Alexander Romanov $65,000 (4)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Daniel Sprong $65,000 (2)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Sean Durzi $65,000 (2)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Linus Lindström $65,000 (1)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Cameron Hillis $63,500 (3)
Salary Remaining : $9,071
Salary Average : $4,000
Salary Average Remaining : $571
Luke Green $63,250 (2)
Salary Remaining : $9,036
Salary Average : $4,000
Salary Average Remaining : $571
Alexey Toropchenko $60,500 (2)
Salary Remaining : $8,643
Salary Average : $4,000
Salary Average Remaining : $571
Michael Fischer $60,000 (3)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Jack Peart $60,000 (2)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Sam Stange $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Pavel Dorofeyev $60,000 (5)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Michael DiPietro $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Stuart Skinner $57,500 (2)
Salary Remaining : $8,214
Salary Average : $4,000
Salary Average Remaining : $571
Kasper Simontaival $55,000 (1)
Salary Remaining : $7,857
Salary Average : $4,000
Salary Average Remaining : $571
Mattias Norlinder $55,000 (3)
Salary Remaining : $7,857
Salary Average : $4,000
Salary Average Remaining : $571
Chad Krys $50,000 (1)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Artyom Galimov $50,000 (3)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Bill Arnold $50,000 (1)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Dylan Garand $50,000 (2)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Total Farm Players32
Salary Commitment
Year 12 : $2,228,961
Year 13 : $1,409,550
Year 14 : $748,500
Year 15 : $190,000
Salary Average Commitment
Year 12 : $128,000
Year 13 : $84,000
Year 14 : $44,000
Year 15 : $12,000

MANHATTAN ISLANDERS



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %3,000 - 100.00%
Average Income per Game$85,000
Year to Date Revenue$255,000

Expense

Pro Players Total Salaries$31,969,603
Farm Players Total Salaries$2,992,500
Coaches Total Salaries$3,008,000
Luxury Taxe Total$567,501
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$350,558,147
Projected Bank Account$350,558,147

Pro Players Salaries

Gabriel Landeskog $2,673,750 (4)
-Salary Remaining : $381,964
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Mathew Barzal $2,625,000 (6)
-Salary Remaining : $375,000
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Andre Burakovsky $2,411,500 (6)
-Salary Remaining : $344,500
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Anthony Beauvillier $2,325,000 (6)
-Salary Remaining : $332,143
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Denis Malgin $2,000,228 (3)
-Salary Remaining : $285,747
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Erik Karlsson $1,770,000 (5)
-Salary Remaining : $252,857
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Oliver Ekman-Larsson $1,676,000 (4)
-Salary Remaining : $239,429
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Jack Hughes $1,669,000 (4)
-Salary Remaining : $238,429
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Thatcher Demko $1,664,000 (5)
-Salary Remaining : $237,714
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Jordan Schroeder $1,642,000 (2)
-Salary Remaining : $234,571
-Salary Average : $0
-Salary Average Remaining : $0
Malcolm Subban $1,632,000 (4)
-Salary Remaining : $233,143
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Nail Yakupov $1,619,625 (6)
-Salary Remaining : $231,375
-Salary Average : $0
-Salary Average Remaining : $0
Mikko Koskinen $1,601,000 (1)
-Salary Remaining : $228,714
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Evgeny Kuznetsov $1,028,000 (1)
-Salary Remaining : $146,857
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Josh Bailey $912,500 (3)
-Salary Remaining : $130,357
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Ryan Pulock $910,000 (3)
-Salary Remaining : $130,000
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Adam Erne $910,000 (3)
-Salary Remaining : $130,000
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Isak Rosén $800,000 (2)
-Salary Remaining : $114,286
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Thomas Hickey $800,000 (1)
-Salary Remaining : $114,286
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Filip Hronek $650,000 (2)
-Salary Remaining : $92,857
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Ethan Bear $650,000 (3)
-Salary Remaining : $92,857
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Total Pro Players21
Salary Commitment
Year 12 : $31,969,603
Year 13 : $28,540,603
Year 14 : $25,448,603
Year 15 : $20,065,875
Salary Average Commitment
Year 12 : $760,000
Year 13 : $640,000
Year 14 : $560,000
Year 15 : $360,000
Salary Cap with 1 Way Contract
Year 12 : $31,969,603
Year 13 : $28,540,603
Year 14 : $25,448,603
Year 15 : $20,065,875

Farm Players Salaries

Magnus Hellberg $110,000 (2)
Salary Remaining : $15,714
Salary Average : $4,000
Salary Average Remaining : $571
Juraj Slafkovský $90,000 (3)
Salary Remaining : $12,857
Salary Average : $4,000
Salary Average Remaining : $571
Frank Nazar $90,000 (3)
Salary Remaining : $12,857
Salary Average : $4,000
Salary Average Remaining : $571
Isac Lundeström $80,000 (2)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Griffin Reinhart $80,000 (1)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Filip Zadina $80,000 (2)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Noah Östlund $80,000 (3)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
William Eklund $80,000 (2)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Sam Rinzel $80,000 (3)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Dylan James $80,000 (3)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Owen Power $80,000 (2)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Spencer Knight $77,500 (5)
Salary Remaining : $11,071
Salary Average : $4,000
Salary Average Remaining : $571
Jan Myšák $75,000 (1)
Salary Remaining : $10,714
Salary Average : $4,000
Salary Average Remaining : $571
Alex Turcotte $75,000 (3)
Salary Remaining : $10,714
Salary Average : $4,000
Salary Average Remaining : $571
Olli Juolevi $75,000 (2)
Salary Remaining : $10,714
Salary Average : $4,000
Salary Average Remaining : $571
Logan Mailloux $70,000 (2)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Fedor Svechkov $70,000 (2)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Oskar Pettersson $70,000 (3)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Sam Colangelo $65,000 (1)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Alexander Alexeyev $65,000 (2)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Dominik Bokk $65,000 (2)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Joe Veleno $65,000 (2)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Rodion Amirov $65,000 (1)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Mavrik Bourque $65,000 (1)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Aleksi Saarela $65,000 (2)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Alexei Kolosov $60,000 (2)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Mason Beaupit $60,000 (3)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Jonah Gadjovich $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Gustav Lindstrom $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Vladi Firstov $60,000 (3)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Benjamin Gaudreau $60,000 (2)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Timothy Liljegren $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Jack Rathbone $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Samuel Bolduc $55,000 (3)
Salary Remaining : $7,857
Salary Average : $4,000
Salary Average Remaining : $571
Drew Commesso $55,000 (1)
Salary Remaining : $7,857
Salary Average : $4,000
Salary Average Remaining : $571
Artyom Grushnikov $55,000 (2)
Salary Remaining : $7,857
Salary Average : $4,000
Salary Average Remaining : $571
Anttoni Honka $50,000 (3)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Danny Zhilkin $50,000 (3)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Tyson Hinds $50,000 (2)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Gabriel Carlsson $50,000 (1)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Cole Huckins $50,000 (2)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Jordan Spence $50,000 (3)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Ty Smilanic $50,000 (1)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Alexander Suzdalev $50,000 (3)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Reilly Walsh $50,000 (1)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Total Farm Players45
Salary Commitment
Year 12 : $2,992,500
Year 13 : $2,197,500
Year 14 : $1,017,500
Year 15 : $77,500
Salary Average Commitment
Year 12 : $180,000
Year 13 : $128,000
Year 14 : $60,000
Year 15 : $4,000

NEWTON NIGHTMARES



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,250,000
Year to Date Revenue$3,750,000
Farm
Home Games Left0
Average Attendance - %3,000 - 100.00%
Average Income per Game$65,000
Year to Date Revenue$520,000

Expense

Pro Players Total Salaries$43,581,243
Farm Players Total Salaries$3,039,139
Coaches Total Salaries$2,700,000
Luxury Taxe Total$773,947
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0
Current Bank Account$267,554,626
Projected Bank Account$267,554,626

Pro Players Salaries

Joe Thornton $3,734,110 (3)
-Salary Remaining : $533,444
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Brett Carson $3,229,875 (1)
-Salary Remaining : $461,411
-Salary Average : $0
-Salary Average Remaining : $0
Kevin Poulin $2,928,764 (6)
-Salary Remaining : $418,395
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Dany Heatley $2,816,133 (1)
-Salary Remaining : $402,305
-Salary Average : $0
-Salary Average Remaining : $0
Ryan Johansen $2,371,875 (1)
-Salary Remaining : $338,839
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Tom Sestito $2,328,090 (4)
-Salary Remaining : $332,584
-Salary Average : $1,090,000
-Salary Average Remaining : $155,714
Nicolas Corbeil $2,304,534 (3)
-Salary Remaining : $329,219
-Salary Average : $0
-Salary Average Remaining : $0
Pavel Zacha $2,187,500 (6)
-Salary Remaining : $312,500
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Brock Boeser $2,100,000 (5)
-Salary Remaining : $300,000
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Braden Holtby $1,924,375 (4)
-Salary Remaining : $274,911
-Salary Average : $0
-Salary Average Remaining : $0
Jordan Caron $1,894,237 (2)
-Salary Remaining : $270,605
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Jake Virtanen $1,856,250 (5)
-Salary Remaining : $265,179
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Max Warn $1,641,000 (2)
-Salary Remaining : $234,429
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Trevor Byrne $1,630,000 (1)
-Salary Remaining : $232,857
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Brian Lee $1,487,500 (3)
-Salary Remaining : $212,500
-Salary Average : $0
-Salary Average Remaining : $0
Roman Polak $1,408,000 (3)
-Salary Remaining : $201,143
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Mika Zibanejad $1,317,500 (2)
-Salary Remaining : $188,214
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Josh Jacobs $1,044,000 (2)
-Salary Remaining : $149,143
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Jacob de la Rose $877,500 (2)
-Salary Remaining : $125,357
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Maveric Lamoureux $800,000 (3)
-Salary Remaining : $114,286
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Pierre-Olivier Joseph $750,000 (3)
-Salary Remaining : $107,143
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Dennis Cholowski $750,000 (2)
-Salary Remaining : $107,143
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Eetu Luostarinen $650,000 (3)
-Salary Remaining : $92,857
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Semyon Der-Arguchintsev $550,000 (3)
-Salary Remaining : $78,571
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Ostap Safin $500,000 (1)
-Salary Remaining : $71,429
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Mason Millman $500,000 (1)
-Salary Remaining : $71,429
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Total Pro Players26
Salary Commitment
Year 12 : $43,581,243
Year 13 : $32,533,360
Year 14 : $25,009,123
Year 15 : $13,324,979
Salary Average Commitment
Year 12 : $1,890,000
Year 13 : $1,730,000
Year 14 : $1,490,000
Year 15 : $1,250,000
Salary Cap with 1 Way Contract
Year 12 : $43,581,243
Year 13 : $32,533,360
Year 14 : $25,009,123
Year 15 : $13,324,979

Farm Players Salaries

Semyon Varlamov $289,250 (2)
Salary Remaining : $41,321
Salary Average : $4,000
Salary Average Remaining : $571
Jeff Tambellini $243,064 (1)
Salary Remaining : $34,723
Salary Average : $4,000
Salary Average Remaining : $571
Maxim Mayorov $127,500 (1)
Salary Remaining : $18,214
Salary Average : $4,000
Salary Average Remaining : $571
Jakub Kindl $118,200 (1)
Salary Remaining : $16,886
Salary Average : $4,000
Salary Average Remaining : $571
Robby Dee $116,600 (2)
Salary Remaining : $16,657
Salary Average : $4,000
Salary Average Remaining : $571
Joshua Ho-Sang $113,900 (1)
Salary Remaining : $16,271
Salary Average : $4,000
Salary Average Remaining : $571
Jack Hillen $109,500 (1)
Salary Remaining : $15,643
Salary Average : $4,000
Salary Average Remaining : $571
Mikkel Boedker $106,250 (1)
Salary Remaining : $15,179
Salary Average : $4,000
Salary Average Remaining : $571
Taylor Chorney $102,900 (3)
Salary Remaining : $14,700
Salary Average : $4,000
Salary Average Remaining : $571
Dmytro Timashov $98,200 (1)
Salary Remaining : $14,029
Salary Average : $4,000
Salary Average Remaining : $571
Keaton Ellerby $96,875 (1)
Salary Remaining : $13,839
Salary Average : $0
Salary Average Remaining : $0
Dylan Sikura $92,500 (3)
Salary Remaining : $13,214
Salary Average : $4,000
Salary Average Remaining : $571
Charles Hudon $79,400 (1)
Salary Remaining : $11,343
Salary Average : $4,000
Salary Average Remaining : $571
Adam Boqvist $75,000 (2)
Salary Remaining : $10,714
Salary Average : $4,000
Salary Average Remaining : $571
JJ Moser $70,000 (2)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Daniel Torgersson $65,000 (1)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Simon Holmström $65,000 (3)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Nick Caamano $65,000 (2)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Brendan Brisson $65,000 (1)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Donovan Sebrango $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Miko Matikka $60,000 (3)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Albert Johansson $60,000 (3)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Sean Behrens $60,000 (2)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Liam Hawel $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Matias Maccelli $60,000 (3)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Adam Werner $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Artemi Kniazev $55,000 (3)
Salary Remaining : $7,857
Salary Average : $4,000
Salary Average Remaining : $571
Tyler Angle $55,000 (1)
Salary Remaining : $7,857
Salary Average : $4,000
Salary Average Remaining : $571
Benjamin Roger $55,000 (2)
Salary Remaining : $7,857
Salary Average : $4,000
Salary Average Remaining : $571
Wyatt Kaiser $55,000 (1)
Salary Remaining : $7,857
Salary Average : $4,000
Salary Average Remaining : $571
Brody Lamb $50,000 (2)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Nico Daws $50,000 (1)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Blake Murray $50,000 (1)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Landon Slaggert $50,000 (1)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
John Ludvig $50,000 (3)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Elmer Söderblom $50,000 (2)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Total Farm Players36
Salary Commitment
Year 12 : $3,039,139
Year 13 : $1,376,250
Year 14 : $545,400
Year 15 : $0
Salary Average Commitment
Year 12 : $140,000
Year 13 : $68,000
Year 14 : $32,000
Year 15 : $0

NORTH VAN ROCKERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameHouse of Flames
Level 1: 7500 - $100 - 7,442 - 99.22%
Level 2: 6500 - $60 - 6,383 - 98.19%
Level 3: 5500 - $30 - 3,123 - 56.78%
Level 4: 5000 - $28 - 4,944 - 98.87%
Luxury : 1500 - $200 - 1,500 - 100.00%
Total Capacity :26000
Farm
Farm Level 1: 3500 - $40 - 3,221 - 92.03%
Farm Level 2: 2500 - $30 - 1,815 - 72.61%
Farm Total Capacity :6000

Income

Home Games Left0
Average Attendance - %23,391 - 89.96%
Average Income per Game$1,659,229
Year to Date Revenue$4,977,688
Farm
Home Games Left0
Average Attendance - %5,036 - 83.94%
Average Income per Game$183,300
Year to Date Revenue$549,900

Expense

Pro Players Total Salaries$27,290,263
Farm Players Total Salaries$2,996,325
Coaches Total Salaries$2,907,000
Luxury Taxe Total$504,809
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$412,291,927
Projected Bank Account$412,291,927

Pro Players Salaries

Ilya Samsonov $2,250,000 (6)
-Salary Remaining : $321,429
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Sam Gagner $2,183,750 (5)
-Salary Remaining : $311,964
-Salary Average : $0
-Salary Average Remaining : $0
John Quenneville $2,053,750 (4)
-Salary Remaining : $293,393
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Markus Granlund $1,875,000 (2)
-Salary Remaining : $267,857
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Marc-Edouard Vlasic $1,712,500 (2)
-Salary Remaining : $244,643
-Salary Average : $0
-Salary Average Remaining : $0
Oscar Dansk $1,625,000 (2)
-Salary Remaining : $232,143
-Salary Average : $650,000
-Salary Average Remaining : $92,857
Logan Stanley $1,612,500 (6)
-Salary Remaining : $230,357
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Patrick Davis $1,585,938 (2)
-Salary Remaining : $226,563
-Salary Average : $0
-Salary Average Remaining : $0
Calvin De Haan $1,393,750 (6)
-Salary Remaining : $199,107
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Mikael Granlund $1,359,375 (3)
-Salary Remaining : $194,196
-Salary Average : $0
-Salary Average Remaining : $0
Matt Calvert $1,246,000 (3)
-Salary Remaining : $178,000
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Peter Holland $1,107,075 (4)
-Salary Remaining : $158,154
-Salary Average : $0
-Salary Average Remaining : $0
AJ Thelen $1,087,500 (2)
-Salary Remaining : $155,357
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Patrick Sieloff $1,015,625 (6)
-Salary Remaining : $145,089
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Roland McKeown $1,000,000 (5)
-Salary Remaining : $142,857
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Kevin Labanc $950,000 (2)
-Salary Remaining : $135,714
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Sonny Milano $906,250 (4)
-Salary Remaining : $129,464
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Pontus Aberg $776,250 (1)
-Salary Remaining : $110,893
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Nick Suzuki $775,000 (3)
-Salary Remaining : $110,714
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Joel Farabee $775,000 (4)
-Salary Remaining : $110,714
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Total Pro Players20
Salary Commitment
Year 12 : $27,290,263
Year 13 : $26,514,013
Year 14 : $17,678,075
Year 15 : $14,297,700
Salary Average Commitment
Year 12 : $1,210,000
Year 13 : $1,170,000
Year 14 : $400,000
Year 15 : $320,000
Salary Cap with 1 Way Contract
Year 12 : $27,290,263
Year 13 : $26,514,013
Year 14 : $17,678,075
Year 15 : $14,297,700

Farm Players Salaries

Nicklas Bergfors $222,375 (3)
Salary Remaining : $31,768
Salary Average : $0
Salary Average Remaining : $0
Joel Edmundson $143,750 (1)
Salary Remaining : $20,536
Salary Average : $4,000
Salary Average Remaining : $571
Kyle Clifford $129,400 (4)
Salary Remaining : $18,486
Salary Average : $4,000
Salary Average Remaining : $571
Cam Barker $125,000 (1)
Salary Remaining : $17,857
Salary Average : $4,000
Salary Average Remaining : $571
Rutger McGroarty $90,000 (3)
Salary Remaining : $12,857
Salary Average : $4,000
Salary Average Remaining : $571
Riku Helenius $89,600 (1)
Salary Remaining : $12,800
Salary Average : $4,000
Salary Average Remaining : $571
Henrik Borgström $80,000 (2)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Chaz Lucius $80,000 (2)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Fraser Minten $80,000 (3)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Alex Chiasson $80,000 (1)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Ruslan Iskhakov $78,000 (2)
Salary Remaining : $11,143
Salary Average : $4,000
Salary Average Remaining : $571
Vladislav Kolyachonok $76,900 (3)
Salary Remaining : $10,986
Salary Average : $4,000
Salary Average Remaining : $571
Shakir Mukhamadullin $75,000 (1)
Salary Remaining : $10,714
Salary Average : $4,000
Salary Average Remaining : $571
Cam York $75,000 (5)
Salary Remaining : $10,714
Salary Average : $4,000
Salary Average Remaining : $571
Nolan Allan $70,000 (2)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Hunter Haight $70,000 (3)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Roope Laavainen $67,800 (1)
Salary Remaining : $9,686
Salary Average : $4,000
Salary Average Remaining : $571
Ozzy Wiesblatt $65,000 (1)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Tyler Benson $65,000 (2)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Keegan Kolesar $65,000 (2)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Jean-Christophe Beaudin $65,000 (2)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Bobby Brink $65,000 (5)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Markus Niemelainen $65,000 (2)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Sean Day $65,000 (2)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Olle Eriksson Ek $65,000 (3)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Ty Emberson $63,500 (1)
Salary Remaining : $9,071
Salary Average : $4,000
Salary Average Remaining : $571
Jack D Hughes $60,000 (3)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Tristen Robins $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Ryan Murphy $60,000 (2)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Albin Grewe $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Samu Tuomaala $60,000 (2)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Alex Stalock $60,000 (2)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Lucas Ciona $60,000 (3)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Ian Moore $55,000 (1)
Salary Remaining : $7,857
Salary Average : $4,000
Salary Average Remaining : $571
Jayden Grubbe $55,000 (2)
Salary Remaining : $7,857
Salary Average : $4,000
Salary Average Remaining : $571
Jackson Hallum $50,000 (1)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Gianni Fairbrother $50,000 (1)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Tomas Hamara $50,000 (3)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Justin Bailey $50,000 (2)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Dmitri Kostenko $50,000 (2)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Total Farm Players40
Salary Commitment
Year 12 : $2,996,325
Year 13 : $2,011,675
Year 14 : $1,043,675
Year 15 : $269,400
Salary Average Commitment
Year 12 : $156,000
Year 13 : $104,000
Year 14 : $44,000
Year 15 : $12,000

PENSACOLA BADGERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameNO FEAR Center
Level 1: 6000 - $105 - 5,941 - 99.01%
Level 2: 5000 - $95 - 3,991 - 79.82%
Level 3: 2000 - $85 - 1,462 - 73.08%
Level 4: 4000 - $70 - 2,282 - 57.06%
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 - %14,676 - 81.53%
Average Income per Game$1,436,920
Year to Date Revenue$4,310,760
Farm
Home Games Left0
Average Attendance - %3,000 - 100.00%
Average Income per Game$40,000
Year to Date Revenue$280,000

Expense

Pro Players Total Salaries$28,416,363
Farm Players Total Salaries$2,466,725
Coaches Total Salaries$2,973,000
Luxury Taxe Total$569,214
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$356,660,726
Projected Bank Account$356,660,726

Pro Players Salaries

Andrei Vasilevski $2,782,500 (6)
-Salary Remaining : $397,500
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Ryan Strome $2,576,000 (6)
-Salary Remaining : $368,000
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Jonathan Huberdeau $2,453,238 (1)
-Salary Remaining : $350,463
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Patrik Berglund $2,200,000 (3)
-Salary Remaining : $314,286
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Phillip Danault $1,897,500 (6)
-Salary Remaining : $271,071
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Hampus Lindholm $1,771,875 (4)
-Salary Remaining : $253,125
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Bo Horvat $1,711,250 (3)
-Salary Remaining : $244,464
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Brayden Schenn $1,276,000 (5)
-Salary Remaining : $182,286
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Bryce Swan $1,123,000 (2)
-Salary Remaining : $160,429
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Quinn Hughes $1,050,000 (4)
-Salary Remaining : $150,000
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Elias Pettersson $962,500 (3)
-Salary Remaining : $137,500
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Daniel Vladar $907,500 (5)
-Salary Remaining : $129,643
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Jack Johnson $880,000 (2)
-Salary Remaining : $125,714
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Mason McTavish $825,000 (2)
-Salary Remaining : $117,857
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Kirby Dach $800,000 (3)
-Salary Remaining : $114,286
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Braden Schneider $750,000 (1)
-Salary Remaining : $107,143
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Kaiden Guhle $750,000 (1)
-Salary Remaining : $107,143
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Lucas Raymond $750,000 (1)
-Salary Remaining : $107,143
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Vince Dunn $700,000 (6)
-Salary Remaining : $100,000
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Ridly Greig $650,000 (1)
-Salary Remaining : $92,857
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Nikita Chibrikov $600,000 (2)
-Salary Remaining : $85,714
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Adam Raska $500,000 (1)
-Salary Remaining : $71,429
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Frédéric Brunet $500,000 (3)
-Salary Remaining : $71,429
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Total Pro Players23
Salary Commitment
Year 12 : $28,416,363
Year 13 : $22,563,125
Year 14 : $19,135,125
Year 15 : $12,961,375
Salary Average Commitment
Year 12 : $920,000
Year 13 : $680,000
Year 14 : $520,000
Year 15 : $320,000
Salary Cap with 1 Way Contract
Year 12 : $28,416,363
Year 13 : $22,563,125
Year 14 : $19,135,125
Year 15 : $12,961,375

Farm Players Salaries

Cory Emmerton $260,975 (1)
Salary Remaining : $37,282
Salary Average : $4,000
Salary Average Remaining : $571
Julius Bergman $156,000 (1)
Salary Remaining : $22,286
Salary Average : $4,000
Salary Average Remaining : $571
John-Michael Liles $132,800 (1)
Salary Remaining : $18,971
Salary Average : $4,000
Salary Average Remaining : $571
Emerson Etem $113,650 (1)
Salary Remaining : $16,236
Salary Average : $4,000
Salary Average Remaining : $571
Konstantin Zakharov $113,600 (1)
Salary Remaining : $16,229
Salary Average : $4,000
Salary Average Remaining : $571
Maxim Trunev $110,000 (2)
Salary Remaining : $15,714
Salary Average : $4,000
Salary Average Remaining : $571
Chris Butler $98,300 (2)
Salary Remaining : $14,043
Salary Average : $4,000
Salary Average Remaining : $571
Michael Funk $92,700 (2)
Salary Remaining : $13,243
Salary Average : $4,000
Salary Average Remaining : $571
Brett Leason $76,800 (3)
Salary Remaining : $10,971
Salary Average : $4,000
Salary Average Remaining : $571
Jon Gillies $75,000 (1)
Salary Remaining : $10,714
Salary Average : $4,000
Salary Average Remaining : $571
Gavin Hayes $70,000 (3)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Aatu Räty $70,000 (2)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
David Spacek $70,000 (3)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Jordan Dumais $70,000 (3)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Olen Zellweger $70,000 (2)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Tyler Parsons $67,500 (2)
Salary Remaining : $9,643
Salary Average : $4,000
Salary Average Remaining : $571
Nolan Foote $65,000 (3)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Marat Khusnutdinov $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Adam Engström $60,000 (3)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Michal Teplý $60,000 (3)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Karel Vejmelka $59,400 (3)
Salary Remaining : $8,486
Salary Average : $4,000
Salary Average Remaining : $571
Reece Newkirk $55,000 (1)
Salary Remaining : $7,857
Salary Average : $4,000
Salary Average Remaining : $571
Lucas Elvenes $55,000 (3)
Salary Remaining : $7,857
Salary Average : $4,000
Salary Average Remaining : $571
Joshua Roy $55,000 (2)
Salary Remaining : $7,857
Salary Average : $4,000
Salary Average Remaining : $571
Austin Wagner $50,000 (1)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Alex Plante $50,000 (2)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Ryan Winterton $50,000 (2)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Leigh Salters $50,000 (2)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Ryan Schnell $50,000 (2)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Cruz Lucius $50,000 (3)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Craig Smith $50,000 (1)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Total Farm Players31
Salary Commitment
Year 12 : $2,466,725
Year 13 : $1,399,700
Year 14 : $636,200
Year 15 : $0
Salary Average Commitment
Year 12 : $124,000
Year 13 : $84,000
Year 14 : $40,000
Year 15 : $0

PHILADELPHIA MADMEN



Arena Capacity - Ticket Price
Attendance - %

Arena NameBroadstreet Arena
Level 1: 6000 - $149 - 5,426 - 90.44%
Level 2: 5000 - $99 - 4,766 - 95.32%
Level 3: 2000 - $80 - 1,927 - 96.36%
Level 4: 4000 - $62 - 3,827 - 95.67%
Luxury : 1000 - $385 - 993 - 99.33%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $77 - 1,406 - 70.31%
Farm Level 2: 1000 - $44 - 734 - 73.39%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,940 - 94.11%
Average Income per Game$1,749,364
Year to Date Revenue$10,496,185
Farm
Home Games Left0
Average Attendance - %2,140 - 71.33%
Average Income per Game$123,103
Year to Date Revenue$984,827

Expense

Pro Players Total Salaries$34,613,192
Farm Players Total Salaries$2,645,772
Coaches Total Salaries$2,911,000
Luxury Taxe Total$648,189
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0
Current Bank Account$364,522,732
Projected Bank Account$364,522,732

Pro Players Salaries

Anze Kopitar $2,884,500 (5)
-Salary Remaining : $412,071
-Salary Average : $0
-Salary Average Remaining : $0
Magnus Paajarvi $2,731,250 (6)
-Salary Remaining : $390,179
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Steven Stamkos $2,617,675 (6)
-Salary Remaining : $373,954
-Salary Average : $0
-Salary Average Remaining : $0
Alex Galchenyuk $2,240,000 (2)
-Salary Remaining : $320,000
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Ryan Ellis $2,237,500 (5)
-Salary Remaining : $319,643
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Mikko Rantanen $2,170,000 (5)
-Salary Remaining : $310,000
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Nikita Kucherov $2,050,000 (4)
-Salary Remaining : $292,857
-Salary Average : $0
-Salary Average Remaining : $0
Dennis Wideman $1,849,000 (3)
-Salary Remaining : $264,143
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Carey Price $1,824,000 (5)
-Salary Remaining : $260,571
-Salary Average : $0
-Salary Average Remaining : $0
Brandon Kozun $1,600,000 (2)
-Salary Remaining : $228,571
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Alexander Khokhlachev $1,547,438 (4)
-Salary Remaining : $221,063
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Kirill Tulupov $1,278,000 (3)
-Salary Remaining : $182,571
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Max Pacioretty $1,212,891 (6)
-Salary Remaining : $173,270
-Salary Average : $0
-Salary Average Remaining : $0
Brayden McNabb $1,200,000 (4)
-Salary Remaining : $171,429
-Salary Average : $0
-Salary Average Remaining : $0
Adam Fox $1,137,500 (5)
-Salary Remaining : $162,500
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Brett Sonne $1,122,000 (2)
-Salary Remaining : $160,286
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Eric Tangradi $946,000 (2)
-Salary Remaining : $135,143
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Matt Beleskey $800,000 (2)
-Salary Remaining : $114,286
-Salary Average : $40,000
-Salary Average Remaining : $5,714
German Rubtsov $750,000 (2)
-Salary Remaining : $107,143
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Deryk Engelland $683,438 (4)
-Salary Remaining : $97,634
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Luke Gazdic $632,000 (3)
-Salary Remaining : $90,286
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Lukáš Dostál $600,000 (2)
-Salary Remaining : $85,714
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Dale Weise $500,000 (5)
-Salary Remaining : $71,429
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Total Pro Players23
Salary Commitment
Year 12 : $34,613,192
Year 13 : $34,613,192
Year 14 : $26,555,192
Year 15 : $22,796,192
Salary Average Commitment
Year 12 : $680,000
Year 13 : $680,000
Year 14 : $400,000
Year 15 : $280,000
Salary Cap with 1 Way Contract
Year 12 : $34,613,192
Year 13 : $34,613,192
Year 14 : $26,555,192
Year 15 : $22,796,192

Farm Players Salaries

Beau Bennett $212,500 (5)
Salary Remaining : $30,357
Salary Average : $4,000
Salary Average Remaining : $571
Kyle Beach $203,602 (4)
Salary Remaining : $29,086
Salary Average : $4,000
Salary Average Remaining : $571
James Neal $152,214 (1)
Salary Remaining : $21,745
Salary Average : $4,000
Salary Average Remaining : $571
Bruno Gervais $125,000 (6)
Salary Remaining : $17,857
Salary Average : $4,000
Salary Average Remaining : $571
Vincent Trocheck $107,500 (2)
Salary Remaining : $15,357
Salary Average : $4,000
Salary Average Remaining : $571
Jordan Binnington $100,000 (2)
Salary Remaining : $14,286
Salary Average : $4,000
Salary Average Remaining : $571
Bill Sweatt $92,800 (1)
Salary Remaining : $13,257
Salary Average : $4,000
Salary Average Remaining : $571
Conor Geekie $90,000 (3)
Salary Remaining : $12,857
Salary Average : $4,000
Salary Average Remaining : $571
Denton Mateychuk $90,000 (3)
Salary Remaining : $12,857
Salary Average : $4,000
Salary Average Remaining : $571
Jonathan Lekkerimäki $90,000 (3)
Salary Remaining : $12,857
Salary Average : $4,000
Salary Average Remaining : $571
Luca Caputi $87,656 (1)
Salary Remaining : $12,522
Salary Average : $4,000
Salary Average Remaining : $571
Morgan Klimchuk $84,500 (3)
Salary Remaining : $12,071
Salary Average : $4,000
Salary Average Remaining : $571
Zack Bolduc $80,000 (2)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Michael McLeod $77,500 (2)
Salary Remaining : $11,071
Salary Average : $4,000
Salary Average Remaining : $571
Ryan MacInnis $77,500 (4)
Salary Remaining : $11,071
Salary Average : $4,000
Salary Average Remaining : $571
Aleksi Heimosalmi $70,000 (2)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Marcus Hogberg $65,000 (2)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Lassi Thomson $65,000 (3)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Malte Setkov $65,000 (4)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Sasha Pastujov $60,000 (2)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Luke Tuch $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Taylor Cammarata $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Ilya Konovalov $60,000 (5)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Egor Zamula $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Alexander Nikishin $55,000 (1)
Salary Remaining : $7,857
Salary Average : $4,000
Salary Average Remaining : $571
David Gustafsson $55,000 (1)
Salary Remaining : $7,857
Salary Average : $4,000
Salary Average Remaining : $571
Jacob Moverare $50,000 (1)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Vinzenz Rohrer $50,000 (3)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Nikita Okhotiuk $50,000 (3)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Aidan Hreschuk $50,000 (2)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Justin Schultz $50,000 (1)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Isaak Phillips $50,000 (2)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Total Farm Players32
Salary Commitment
Year 12 : $2,645,772
Year 13 : $1,923,102
Year 14 : $1,263,102
Year 15 : $743,602
Salary Average Commitment
Year 12 : $128,000
Year 13 : $88,000
Year 14 : $52,000
Year 15 : $24,000

PINCHER CREEK PREDATORS



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Jungle
Level 1: 7000 - $100 - 6,843 - 97.76%
Level 2: 6000 - $70 - 5,038 - 83.97%
Level 3: 3000 - $40 - 2,844 - 94.80%
Level 4: 5000 - $30 - 4,724 - 94.47%
Luxury : 2000 - $175 - 1,514 - 75.68%
Total Capacity :23000
Farm
Farm Level 1: 3000 - $50 - 0 - 0.00%
Farm Level 2: 2000 - $30 - 0 - 0.00%
Farm Total Capacity :5000

Income

Home Games Left0
Average Attendance - %20,963 - 91.14%
Average Income per Game$1,557,355
Year to Date Revenue$4,672,065
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$32,438,378
Farm Players Total Salaries$1,792,650
Coaches Total Salaries$2,009,000
Luxury Taxe Total$725,078
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$346,676,803
Projected Bank Account$346,676,803

Pro Players Salaries

Drew Doughty $2,622,375 (2)
-Salary Remaining : $374,625
-Salary Average : $0
-Salary Average Remaining : $0
Victor Hedman $2,484,375 (3)
-Salary Remaining : $354,911
-Salary Average : $0
-Salary Average Remaining : $0
Vladimir Tarasenko $2,465,887 (4)
-Salary Remaining : $352,270
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Aleksander Barkov $2,349,906 (4)
-Salary Remaining : $335,701
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Tuukka Rask $2,111,385 (5)
-Salary Remaining : $301,626
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Clayton Keller $1,992,575 (5)
-Salary Remaining : $284,654
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Jared McCann $1,875,000 (5)
-Salary Remaining : $267,857
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Nico Hischier $1,775,000 (6)
-Salary Remaining : $253,571
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Mark Stone $1,584,700 (4)
-Salary Remaining : $226,386
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Tyler Toffoli $1,569,750 (4)
-Salary Remaining : $224,250
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Mathew Dumba $1,418,125 (3)
-Salary Remaining : $202,589
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Jack Campbell $1,265,625 (5)
-Salary Remaining : $180,804
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Patrik Laine $1,200,000 (2)
-Salary Remaining : $171,429
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Nino Niederreiter $1,025,675 (6)
-Salary Remaining : $146,525
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Jaden Schwartz $1,000,000 (1)
-Salary Remaining : $142,857
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Nick Ritchie $937,500 (3)
-Salary Remaining : $133,929
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Victor Rask $935,500 (6)
-Salary Remaining : $133,643
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Stefan Noesen $835,000 (1)
-Salary Remaining : $119,286
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Oliver Kylington $805,000 (6)
-Salary Remaining : $115,000
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Oliver Bjorkstrand $775,000 (4)
-Salary Remaining : $110,714
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Jake Bean $750,000 (2)
-Salary Remaining : $107,143
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Mario Ferraro $660,000 (1)
-Salary Remaining : $94,286
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Total Pro Players22
Salary Commitment
Year 12 : $32,438,378
Year 13 : $29,943,378
Year 14 : $25,371,003
Year 15 : $20,531,003
Salary Average Commitment
Year 12 : $800,000
Year 13 : $680,000
Year 14 : $600,000
Year 15 : $520,000
Salary Cap with 1 Way Contract
Year 12 : $32,438,378
Year 13 : $29,943,378
Year 14 : $25,371,003
Year 15 : $20,531,003

Farm Players Salaries

Sven Andrighetto $205,000 (1)
Salary Remaining : $29,286
Salary Average : $4,000
Salary Average Remaining : $571
Brendan Smith $120,000 (1)
Salary Remaining : $17,143
Salary Average : $4,000
Salary Average Remaining : $571
Mathieu Perreault $108,250 (1)
Salary Remaining : $15,464
Salary Average : $4,000
Salary Average Remaining : $571
Jakob Silfverberg $101,800 (1)
Salary Remaining : $14,543
Salary Average : $4,000
Salary Average Remaining : $571
Cody Goloubef $87,200 (1)
Salary Remaining : $12,457
Salary Average : $4,000
Salary Average Remaining : $571
Anthony Duclair $75,000 (3)
Salary Remaining : $10,714
Salary Average : $4,000
Salary Average Remaining : $571
Ivan Zhigalov $70,000 (3)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Oskar Olausson $70,000 (2)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Matthew Phillips $67,500 (2)
Salary Remaining : $9,643
Salary Average : $4,000
Salary Average Remaining : $571
Petr Mrazek $67,500 (2)
Salary Remaining : $9,643
Salary Average : $4,000
Salary Average Remaining : $571
Trent Frederic $65,400 (3)
Salary Remaining : $9,343
Salary Average : $4,000
Salary Average Remaining : $571
John Beecher $65,000 (3)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Brock Faber $65,000 (1)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Mason Lohrei $65,000 (1)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Dustin Wolf $60,000 (5)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
MacKenzie Entwistle $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Ryan Graves $60,000 (2)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Jarred Tinordi $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Ville Koivunen $60,000 (2)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Eemil Viro $55,000 (1)
Salary Remaining : $7,857
Salary Average : $4,000
Salary Average Remaining : $571
Brandon Coe $55,000 (2)
Salary Remaining : $7,857
Salary Average : $4,000
Salary Average Remaining : $571
Justin Sourdif $50,000 (2)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Lucas Edmonds $50,000 (3)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Ryan Ufko $50,000 (3)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Total Farm Players24
Salary Commitment
Year 12 : $1,792,650
Year 13 : $865,400
Year 14 : $435,400
Year 15 : $60,000
Salary Average Commitment
Year 12 : $96,000
Year 13 : $56,000
Year 14 : $28,000
Year 15 : $4,000

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$33,103,240
Farm Players Total Salaries$2,195,500
Coaches Total Salaries$1,900,000
Luxury Taxe Total$633,549
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$443,695,028
Projected Bank Account$443,695,028

Pro Players Salaries

Jamie Benn $2,468,475 (1)
-Salary Remaining : $352,639
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Dylan Larkin $2,220,000 (4)
-Salary Remaining : $317,143
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Igor Shesterkin $1,935,000 (6)
-Salary Remaining : $276,429
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Connor Hellebuyck $1,875,000 (5)
-Salary Remaining : $267,857
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Jakub Voracek $1,743,125 (3)
-Salary Remaining : $249,018
-Salary Average : $0
-Salary Average Remaining : $0
Colin White $1,722,500 (5)
-Salary Remaining : $246,071
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Valentin Zykov $1,650,000 (4)
-Salary Remaining : $235,714
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Shea Theodore $1,565,000 (4)
-Salary Remaining : $223,571
-Salary Average : $40,000
-Salary Average Remaining : $5,714
John Klingberg $1,417,000 (3)
-Salary Remaining : $202,429
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Zack Kassian $1,407,000 (3)
-Salary Remaining : $201,000
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Martin Jones $1,300,000 (3)
-Salary Remaining : $185,714
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Jeremy Swayman $1,139,000 (3)
-Salary Remaining : $162,714
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Joe Morrow $1,100,000 (2)
-Salary Remaining : $157,143
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Artturi Lehkonen $1,072,500 (1)
-Salary Remaining : $153,214
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Johannes Salmonsson $1,027,390 (1)
-Salary Remaining : $146,770
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Tyson Jost $925,000 (2)
-Salary Remaining : $132,143
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Kirill Kaprizov $925,000 (4)
-Salary Remaining : $132,143
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Kerby Rychel $891,250 (4)
-Salary Remaining : $127,321
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Nolan Patrick $800,000 (3)
-Salary Remaining : $114,286
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Scott Perunovich $780,000 (2)
-Salary Remaining : $111,429
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Evan Bouchard $750,000 (3)
-Salary Remaining : $107,143
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Peyton Krebs $750,000 (3)
-Salary Remaining : $107,143
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Bowen Byram $750,000 (3)
-Salary Remaining : $107,143
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Alexis Lafrenière $750,000 (1)
-Salary Remaining : $107,143
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Erik Brännström $750,000 (3)
-Salary Remaining : $107,143
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Jacob Larsson $715,000 (5)
-Salary Remaining : $102,143
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Dawson Mercer $675,000 (1)
-Salary Remaining : $96,429
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Total Pro Players27
Salary Commitment
Year 12 : $33,103,240
Year 13 : $27,109,875
Year 14 : $24,304,875
Year 15 : $13,498,750
Salary Average Commitment
Year 12 : $1,040,000
Year 13 : $840,000
Year 14 : $720,000
Year 15 : $360,000
Salary Cap with 1 Way Contract
Year 12 : $33,103,240
Year 13 : $27,109,875
Year 14 : $24,304,875
Year 15 : $13,498,750

Farm Players Salaries

Dalton Thrower $94,400 (2)
Salary Remaining : $13,486
Salary Average : $4,000
Salary Average Remaining : $571
Will Butcher $90,500 (4)
Salary Remaining : $12,929
Salary Average : $4,000
Salary Average Remaining : $571
Šimon Nemec $90,000 (3)
Salary Remaining : $12,857
Salary Average : $4,000
Salary Average Remaining : $571
J.T. Compher $86,600 (1)
Salary Remaining : $12,371
Salary Average : $4,000
Salary Average Remaining : $571
Simon Despres $82,500 (1)
Salary Remaining : $11,786
Salary Average : $4,000
Salary Average Remaining : $571
Kent Johnson $82,500 (2)
Salary Remaining : $11,786
Salary Average : $4,000
Salary Average Remaining : $571
Danila Yurov $80,000 (3)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
John Hayden $74,400 (1)
Salary Remaining : $10,629
Salary Average : $4,000
Salary Average Remaining : $571
Aleksandr Kisakov $70,000 (2)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Arthur Kaliyev $70,000 (3)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Chase Stillman $70,000 (2)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Gleb Trikozov $70,000 (3)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Mike Anderson $65,000 (2)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Egor Afanasyev $65,000 (3)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Stelio Mattheos $65,000 (2)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Hendrix Lapierre $65,000 (1)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Evan Fitzpatrick $65,000 (2)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Ivan Morozov $65,000 (1)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Jordan Harris $62,500 (2)
Salary Remaining : $8,929
Salary Average : $4,000
Salary Average Remaining : $571
Philipp Kurashev $62,100 (2)
Salary Remaining : $8,871
Salary Average : $4,000
Salary Average Remaining : $571
Daemon Hunt $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
George Fegaras $60,000 (3)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Jean-Luc Foudy $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Evan Nause $60,000 (2)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Max Gildon $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Philip Svedebäck $55,000 (2)
Salary Remaining : $7,857
Salary Average : $4,000
Salary Average Remaining : $571
Egor Sokolov $55,000 (1)
Salary Remaining : $7,857
Salary Average : $4,000
Salary Average Remaining : $571
Jakub Škarek $55,000 (2)
Salary Remaining : $7,857
Salary Average : $4,000
Salary Average Remaining : $571
Rhett Pitlick $55,000 (1)
Salary Remaining : $7,857
Salary Average : $4,000
Salary Average Remaining : $571
Zachary Jones $50,000 (3)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Samuel Savoie $50,000 (3)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Zion Nybeck $50,000 (1)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Josh Bloom $50,000 (2)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Total Farm Players33
Salary Commitment
Year 12 : $2,195,500
Year 13 : $1,482,000
Year 14 : $625,500
Year 15 : $90,500
Salary Average Commitment
Year 12 : $132,000
Year 13 : $88,000
Year 14 : $36,000
Year 15 : $4,000

SYRACUSE BULLDOGS



Arena Capacity - Ticket Price
Attendance - %

Arena NameMemorial Auditorium
Level 1: 6000 - $105 - 0 - 0.00%
Level 2: 5000 - $95 - 0 - 0.00%
Level 3: 2000 - $85 - 0 - 0.00%
Level 4: 4000 - $75 - 0 - 0.00%
Luxury : 1000 - $150 - 0 - 0.00%
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 - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %3,000 - 100.00%
Average Income per Game$55,000
Year to Date Revenue$220,000

Expense

Pro Players Total Salaries$27,488,219
Farm Players Total Salaries$2,484,330
Coaches Total Salaries$4,508,000
Luxury Taxe Total$568,854
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$345,204,461
Projected Bank Account$345,204,461

Pro Players Salaries

Thomas Greiss $2,670,469 (3)
-Salary Remaining : $381,496
-Salary Average : $0
-Salary Average Remaining : $0
Dylan Strome $2,065,000 (5)
-Salary Remaining : $295,000
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Louis Leblanc $1,682,000 (3)
-Salary Remaining : $240,286
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Olli Maatta $1,625,000 (3)
-Salary Remaining : $232,143
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Henrik Samuelsson $1,571,250 (6)
-Salary Remaining : $224,464
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Alex Tuch $1,334,000 (5)
-Salary Remaining : $190,571
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Calvin Pickard $1,300,000 (4)
-Salary Remaining : $185,714
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Dominic Turgeon $1,300,000 (1)
-Salary Remaining : $185,714
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Adam Henrique $1,272,500 (6)
-Salary Remaining : $181,786
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Jordan Greenway $1,250,000 (3)
-Salary Remaining : $178,571
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Niko Snellman $1,241,000 (2)
-Salary Remaining : $177,286
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Brandon McMillan $1,106,000 (3)
-Salary Remaining : $158,000
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Reilly Smith $995,500 (6)
-Salary Remaining : $142,214
-Salary Average : $40,000
-Salary Average Remaining : $5,714
K'Andre Miller $937,500 (4)
-Salary Remaining : $133,929
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Jeremy Morin $863,000 (2)
-Salary Remaining : $123,286
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Barrett Hayton $775,000 (3)
-Salary Remaining : $110,714
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Max Comtois $750,000 (3)
-Salary Remaining : $107,143
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Noah Dobson $750,000 (4)
-Salary Remaining : $107,143
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Urho Vaakanainen $750,000 (3)
-Salary Remaining : $107,143
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Kaedan Korczak $600,000 (5)
-Salary Remaining : $85,714
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Kirill Maksimov $600,000 (3)
-Salary Remaining : $85,714
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Arvid Söderblom $550,000 (1)
-Salary Remaining : $78,571
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Kirill Dolzhenkov $500,000 (3)
-Salary Remaining : $71,429
-Salary Average : $40,000
-Salary Average Remaining : $5,714
James Malatesta $500,000 (2)
-Salary Remaining : $71,429
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Connor Hall $500,000 (1)
-Salary Remaining : $71,429
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Total Pro Players25
Salary Commitment
Year 12 : $27,488,219
Year 13 : $25,138,219
Year 14 : $22,534,219
Year 15 : $10,825,750
Salary Average Commitment
Year 12 : $960,000
Year 13 : $840,000
Year 14 : $720,000
Year 15 : $360,000
Salary Cap with 1 Way Contract
Year 12 : $27,488,219
Year 13 : $25,138,219
Year 14 : $22,534,219
Year 15 : $10,825,750

Farm Players Salaries

Andrei Loktionov $220,000 (2)
Salary Remaining : $31,429
Salary Average : $4,000
Salary Average Remaining : $571
Oskar Lindblom $212,500 (2)
Salary Remaining : $30,357
Salary Average : $4,000
Salary Average Remaining : $571
Matt Nieto $140,000 (2)
Salary Remaining : $20,000
Salary Average : $4,000
Salary Average Remaining : $571
Nathan Beaulieu $140,000 (2)
Salary Remaining : $20,000
Salary Average : $4,000
Salary Average Remaining : $571
Alexander Sulzer $134,480 (6)
Salary Remaining : $19,211
Salary Average : $4,000
Salary Average Remaining : $571
Brett Ritchie $122,750 (2)
Salary Remaining : $17,536
Salary Average : $4,000
Salary Average Remaining : $571
Ondrej Palat $117,000 (2)
Salary Remaining : $16,714
Salary Average : $4,000
Salary Average Remaining : $571
Slater Koekkoek $115,100 (3)
Salary Remaining : $16,443
Salary Average : $4,000
Salary Average Remaining : $571
David Musil $102,500 (3)
Salary Remaining : $14,643
Salary Average : $4,000
Salary Average Remaining : $571
Pavel Mintyukov $90,000 (3)
Salary Remaining : $12,857
Salary Average : $4,000
Salary Average Remaining : $571
Trevor Zegras $80,000 (5)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Owen Pickering $80,000 (3)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Cayden Primeau $75,000 (3)
Salary Remaining : $10,714
Salary Average : $4,000
Salary Average Remaining : $571
Sergei Ivanov $70,000 (3)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Julian Lutz $70,000 (3)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Colton Dach $70,000 (2)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Ryan Greene $70,000 (3)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Vasily Ponomarev $65,000 (1)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Yegor Chinakhov $65,000 (1)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Matyas Sapovaliv $60,000 (3)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Viktor Neuchev $60,000 (3)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Vincent Iorio $60,000 (2)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Stanislav Svozil $60,000 (2)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Michael Benning $55,000 (1)
Salary Remaining : $7,857
Salary Average : $4,000
Salary Average Remaining : $571
Nicolas Roy $50,000 (1)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Tuukka Tieksola $50,000 (1)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Matt Seminoff $50,000 (3)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Total Farm Players27
Salary Commitment
Year 12 : $2,484,330
Year 13 : $2,199,330
Year 14 : $1,057,080
Year 15 : $214,480
Salary Average Commitment
Year 12 : $108,000
Year 13 : $88,000
Year 14 : $52,000
Year 15 : $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 - 2,000 - 100.00%
Farm Level 2: 1000 - $15 - 1,000 - 100.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,270,000
Year to Date Revenue$3,810,000
Farm
Home Games Left0
Average Attendance - %3,000 - 100.00%
Average Income per Game$85,000
Year to Date Revenue$170,000

Expense

Pro Players Total Salaries$32,579,959
Farm Players Total Salaries$2,243,600
Coaches Total Salaries$2,630,000
Luxury Taxe Total$618,131
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$200,173,246
Projected Bank Account$200,173,246

Pro Players Salaries

Sergei Bobrovsky $3,449,508 (1)
-Salary Remaining : $492,787
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Tyler Ennis $3,200,000 (3)
-Salary Remaining : $457,143
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Thomas Vanek $2,649,750 (3)
-Salary Remaining : $378,536
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Landon Ferraro $2,008,125 (3)
-Salary Remaining : $286,875
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Samuel Girard $1,950,000 (6)
-Salary Remaining : $278,571
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Lars Eller $1,507,188 (1)
-Salary Remaining : $215,313
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Alex Nedeljkovic $1,406,250 (4)
-Salary Remaining : $200,893
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Matt Halischuk $1,397,000 (2)
-Salary Remaining : $199,571
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Anthony Mantha $1,358,250 (3)
-Salary Remaining : $194,036
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Colton Parayko $1,328,125 (6)
-Salary Remaining : $189,732
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Derek Stepan $1,262,950 (1)
-Salary Remaining : $180,421
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Bobby Ryan $1,257,000 (2)
-Salary Remaining : $179,571
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Hunter Shinkaruk $1,084,750 (3)
-Salary Remaining : $154,964
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Adam Clendening $1,067,313 (4)
-Salary Remaining : $152,473
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Haydn Fleury $1,046,250 (3)
-Salary Remaining : $149,464
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Josh Morrissey $975,000 (4)
-Salary Remaining : $139,286
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Robert Thomas $925,000 (3)
-Salary Remaining : $132,143
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Logan Brown $862,500 (4)
-Salary Remaining : $123,214
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Eamon McAdam $840,000 (3)
-Salary Remaining : $120,000
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Jason Robertson $800,000 (2)
-Salary Remaining : $114,286
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Travis Dermott $780,000 (4)
-Salary Remaining : $111,429
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Alexander Nylander $775,000 (2)
-Salary Remaining : $110,714
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Micheal Ferland $650,000 (2)
-Salary Remaining : $92,857
-Salary Average : $40,000
-Salary Average Remaining : $5,714
Total Pro Players23
Salary Commitment
Year 12 : $32,579,959
Year 13 : $26,360,313
Year 14 : $21,481,313
Year 15 : $8,369,188
Salary Average Commitment
Year 12 : $920,000
Year 13 : $800,000
Year 14 : $600,000
Year 15 : $280,000
Salary Cap with 1 Way Contract
Year 12 : $32,579,959
Year 13 : $26,360,313
Year 14 : $21,481,313
Year 15 : $8,369,188

Farm Players Salaries

Laurent Brossoit $138,000 (4)
Salary Remaining : $19,714
Salary Average : $4,000
Salary Average Remaining : $571
Klim Kostin $91,900 (3)
Salary Remaining : $13,129
Salary Average : $4,000
Salary Average Remaining : $571
Artemi Panarin $91,000 (1)
Salary Remaining : $13,000
Salary Average : $4,000
Salary Average Remaining : $571
Jimmy Snuggerud $90,000 (3)
Salary Remaining : $12,857
Salary Average : $4,000
Salary Average Remaining : $571
Dylan Samberg $84,000 (1)
Salary Remaining : $12,000
Salary Average : $4,000
Salary Average Remaining : $571
Joonas Korpisalo $81,700 (1)
Salary Remaining : $11,671
Salary Average : $4,000
Salary Average Remaining : $571
Eeli Tolvanen $80,000 (3)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Isaac Howard $80,000 (3)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Luke Hughes $80,000 (2)
Salary Remaining : $11,429
Salary Average : $4,000
Salary Average Remaining : $571
Vitali Kravtsov $75,000 (2)
Salary Remaining : $10,714
Salary Average : $4,000
Salary Average Remaining : $571
Vasily Podkolzin $75,000 (4)
Salary Remaining : $10,714
Salary Average : $4,000
Salary Average Remaining : $571
Jake Sanderson $75,000 (1)
Salary Remaining : $10,714
Salary Average : $4,000
Salary Average Remaining : $571
Ian Mitchell $74,500 (1)
Salary Remaining : $10,643
Salary Average : $4,000
Salary Average Remaining : $571
Mackie Samoskevich $70,000 (2)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Cameron Lund $70,000 (3)
Salary Remaining : $10,000
Salary Average : $4,000
Salary Average Remaining : $571
Gabriel Vilardi $67,500 (3)
Salary Remaining : $9,643
Salary Average : $4,000
Salary Average Remaining : $571
Jacob Perreault $65,000 (1)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Shane Pinto $65,000 (3)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Nicolas Beaudin $65,000 (2)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Kale Clague $65,000 (1)
Salary Remaining : $9,286
Salary Average : $4,000
Salary Average Remaining : $571
Francesco Pinelli $60,000 (2)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Lukas Cormier $60,000 (1)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Michael Buchinger $60,000 (3)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Simon Robertsson $60,000 (2)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Hugo Alnefelt $60,000 (3)
Salary Remaining : $8,571
Salary Average : $4,000
Salary Average Remaining : $571
Carter Savoie $55,000 (1)
Salary Remaining : $7,857
Salary Average : $4,000
Salary Average Remaining : $571
Anton Olsson $55,000 (2)
Salary Remaining : $7,857
Salary Average : $4,000
Salary Average Remaining : $571
Topi Ronni $50,000 (3)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Daniil Misyul $50,000 (1)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Nick Moldenhauer $50,000 (3)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Lukas Svejkovsky $50,000 (1)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Lucas Forsell $50,000 (2)
Salary Remaining : $7,143
Salary Average : $4,000
Salary Average Remaining : $571
Total Farm Players32
Salary Commitment
Year 12 : $2,243,600
Year 13 : $1,492,400
Year 14 : $977,400
Year 15 : $213,000
Salary Average Commitment
Year 12 : $128,000
Year 13 : $84,000
Year 14 : $52,000
Year 15 : $8,000