Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | NEWTON SPORTS PALACE |
| Level 1: | 6000 - $90 - 6,000 - 100.00% |
| Level 2: | 5000 - $70 - 4,571 - 91.42% |
| Level 3: | 2000 - $45 - 1,992 - 99.59% |
| 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 - 998 - 99.79% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 25 |
| Average Attendance - % | 17,563 - 97.57% |
| Average Income per Game | $1,219,612 |
| Year to Date Revenue | $20,733,400 |
| Farm |
| Home Games Left | 26 |
| Average Attendance - % | 2,998 - 99.93% |
| Average Income per Game | $64,969 |
| Year to Date Revenue | $1,039,505 |
Expense |
| Pro Players Total Salaries | $39,809,283 |
| Farm Players Total Salaries | $3,539,000 |
| Coaches Total Salaries | $2,700,000 |
| Luxury Taxe Total | $287,523 |
| Special Salary Cap Value | $0 |
| Pro Year To Date Expenses | $14,997,415 |
| Farm Year To Date Expenses | $1,590,926 |
| Pro Salary Cap To Date | $14,404,444 |
| Farm Salary Cap To Date | $1,165,282 |
Estimate |
| Pro Estimated Season Revenue | $30,490,294 |
| Farm Estimated Season Revenue | $1,689,196 |
| Pro Remaining Season Days | 92 |
| Pro Expenses Per Days | $277,579 |
| Pro Estimated Expenses | $25,537,268 |
| Farm Remaining Season Days | 97 |
| Farm Expenses Per Days | $30,448 |
| Farm Estimated Expenses | $2,953,456 |
| Estimated Season Expenses | $28,490,724 |
| Season Salary Cap | $43,348,283 |
| Estimate Under Maximum Salary Cap of $55,000,000 | $11,651,717 |
| Estimate Over Minimum Salary Cap of $20,000,000 | $23,348,283 |
| Current Bank Account | $288,673,927 |
| Projected Bank Account | $292,362,693 |
|
Pro Players Salaries |
| Pontus Aberg |
$3,500,000 (1) |
| -Salary Remaining : |
$2,161,074 |
| -Salary Average : |
$40,000 |
| -Salary Average Remaining : |
$24,698 |
| Brian Lee |
$3,346,875 (5) |
| -Salary Remaining : |
$2,066,527 |
| -Salary Average : |
$0 |
| -Salary Average Remaining : |
$0 |
| Kevin Poulin |
$2,928,764 (4) |
| -Salary Remaining : |
$1,808,364 |
| -Salary Average : |
$40,000 |
| -Salary Average Remaining : |
$24,698 |
| Jordan Caron |
$2,746,644 (3) |
| -Salary Remaining : |
$1,695,914 |
| -Salary Average : |
$40,000 |
| -Salary Average Remaining : |
$24,698 |
| Adam Boqvist |
$2,500,000 (5) |
| -Salary Remaining : |
$1,543,624 |
| -Salary Average : |
$40,000 |
| -Salary Average Remaining : |
$24,698 |
| Pavel Zacha |
$2,237,500 (4) |
| -Salary Remaining : |
$1,381,544 |
| -Salary Average : |
$40,000 |
| -Salary Average Remaining : |
$24,698 |
| Brock Boeser |
$2,125,000 (3) |
| -Salary Remaining : |
$1,312,081 |
| -Salary Average : |
$40,000 |
| -Salary Average Remaining : |
$24,698 |
| Dany Heatley |
$2,025,000 (2) |
| -Salary Remaining : |
$1,250,336 |
| -Salary Average : |
$40,000 |
| -Salary Average Remaining : |
$24,698 |
| Braden Holtby |
$1,924,375 (2) |
| -Salary Remaining : |
$1,188,205 |
| -Salary Average : |
$0 |
| -Salary Average Remaining : |
$0 |
| Mika Zibanejad |
$1,910,375 (3) |
| -Salary Remaining : |
$1,179,560 |
| -Salary Average : |
$40,000 |
| -Salary Average Remaining : |
$24,698 |
| Jake Virtanen |
$1,881,250 (3) |
| -Salary Remaining : |
$1,161,577 |
| -Salary Average : |
$40,000 |
| -Salary Average Remaining : |
$24,698 |
| Jeff Tambellini |
$1,672,000 (4) |
| -Salary Remaining : |
$1,032,376 |
| -Salary Average : |
$40,000 |
| -Salary Average Remaining : |
$24,698 |
| Roman Polak |
$1,408,000 (1) |
| -Salary Remaining : |
$869,369 |
| -Salary Average : |
$40,000 |
| -Salary Average Remaining : |
$24,698 |
| Adam Henrique |
$1,272,500 (4) |
| -Salary Remaining : |
$785,705 |
| -Salary Average : |
$40,000 |
| -Salary Average Remaining : |
$24,698 |
| Jacob de la Rose |
$1,200,000 (3) |
| -Salary Remaining : |
$740,940 |
| -Salary Average : |
$40,000 |
| -Salary Average Remaining : |
$24,698 |
| Brandon McMillan |
$1,106,000 (1) |
| -Salary Remaining : |
$682,899 |
| -Salary Average : |
$40,000 |
| -Salary Average Remaining : |
$24,698 |
| Viktor Arvidsson |
$1,000,000 (4) |
| -Salary Remaining : |
$617,450 |
| -Salary Average : |
$40,000 |
| -Salary Average Remaining : |
$24,698 |
| MacKenzie Entwistle |
$975,000 (2) |
| -Salary Remaining : |
$602,013 |
| -Salary Average : |
$40,000 |
| -Salary Average Remaining : |
$24,698 |
| Maveric Lamoureux |
$800,000 (1) |
| -Salary Remaining : |
$493,960 |
| -Salary Average : |
$40,000 |
| -Salary Average Remaining : |
$24,698 |
| Pierre-Olivier Joseph |
$750,000 (1) |
| -Salary Remaining : |
$463,087 |
| -Salary Average : |
$40,000 |
| -Salary Average Remaining : |
$24,698 |
| Daniel Torgersson |
$700,000 (3) |
| -Salary Remaining : |
$432,215 |
| -Salary Average : |
$40,000 |
| -Salary Average Remaining : |
$24,698 |
| Jackson Lacombe |
$700,000 (4) |
| -Salary Remaining : |
$432,215 |
| -Salary Average : |
$40,000 |
| -Salary Average Remaining : |
$24,698 |
| Luca Pinelli |
$600,000 (2) |
| -Salary Remaining : |
$370,470 |
| -Salary Average : |
$40,000 |
| -Salary Average Remaining : |
$24,698 |
| Mason Millman |
$500,000 (3) |
| -Salary Remaining : |
$308,725 |
| -Salary Average : |
$40,000 |
| -Salary Average Remaining : |
$24,698 |
| Total Pro Players | 24 |
| Salary Commitment |
| Year 14 : $39,809,283 |
| Year 15 : $32,245,283 |
| Year 16 : $26,720,908 |
| Year 17 : $15,657,639 |
| Salary Average Commitment |
| Year 14 : $880,000 |
| Year 15 : $680,000 |
| Year 16 : $560,000 |
| Year 17 : $280,000 |
| Salary Cap with 1 Way Contract |
| Year 14 : $39,809,283 |
| Year 15 : $32,245,283 |
| Year 16 : $26,720,908 |
| Year 17 : $15,657,639 |
|
Farm Players Salaries |
| Alex Vlasic |
$600,000 (1) |
| Salary Remaining : |
$377,922 |
| Salary Average : |
$40,000 |
| Salary Average Remaining : |
$25,195 |
| Ryan Johansen |
$132,500 (2) |
| Salary Remaining : |
$83,458 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,519 |
| Mikkel Boedker |
$118,400 (2) |
| Salary Remaining : |
$74,577 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,519 |
| Joshua Ho-Sang |
$113,400 (4) |
| Salary Remaining : |
$71,427 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,519 |
| Maxim Mayorov |
$112,500 (2) |
| Salary Remaining : |
$70,860 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,519 |
| Dmytro Timashov |
$107,500 (2) |
| Salary Remaining : |
$67,711 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,519 |
| Taylor Chorney |
$102,900 (1) |
| Salary Remaining : |
$64,814 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,519 |
| Michael Hage |
$90,000 (3) |
| Salary Remaining : |
$56,688 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,519 |
| Brendan Brisson |
$80,000 (3) |
| Salary Remaining : |
$50,390 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,519 |
| Max Comtois |
$80,000 (1) |
| Salary Remaining : |
$50,390 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,519 |
| Sam O'Reilly |
$80,000 (3) |
| Salary Remaining : |
$50,390 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,519 |
| Nolan Patrick |
$80,000 (1) |
| Salary Remaining : |
$50,390 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,519 |
| Brett Leason |
$76,800 (1) |
| Salary Remaining : |
$48,374 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,519 |
| Jakob Pelletier |
$75,000 (3) |
| Salary Remaining : |
$47,240 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,519 |
| Michael Hutchinson |
$75,000 (1) |
| Salary Remaining : |
$47,240 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,519 |
| David Spacek |
$70,000 (1) |
| Salary Remaining : |
$44,091 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,519 |
| Nikita Chibrikov |
$70,000 (3) |
| Salary Remaining : |
$44,091 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,519 |
| Benjamin Roger |
$70,000 (3) |
| Salary Remaining : |
$44,091 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,519 |
| Sergei Ivanov |
$70,000 (1) |
| Salary Remaining : |
$44,091 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,519 |
| Kalan Lind |
$70,000 (2) |
| Salary Remaining : |
$44,091 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,519 |
| Vasily Ponomarev |
$70,000 (4) |
| Salary Remaining : |
$44,091 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,519 |
| Isaiah George |
$65,000 (3) |
| Salary Remaining : |
$40,942 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,519 |
| Will Cuylle |
$60,000 (4) |
| Salary Remaining : |
$37,792 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,519 |
| Brody Lamb |
$60,000 (4) |
| Salary Remaining : |
$37,792 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,519 |
| Nico Daws |
$60,000 (3) |
| Salary Remaining : |
$37,792 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,519 |
| Wyatt Kaiser |
$60,000 (3) |
| Salary Remaining : |
$37,792 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,519 |
| Landon Slaggert |
$60,000 (3) |
| Salary Remaining : |
$37,792 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,519 |
| Albert Johansson |
$60,000 (1) |
| Salary Remaining : |
$37,792 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,519 |
| Victor Mancini |
$60,000 (2) |
| Salary Remaining : |
$37,792 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,519 |
| Vojtech Hradec |
$60,000 (3) |
| Salary Remaining : |
$37,792 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,519 |
| Sean Behrens |
$60,000 (3) |
| Salary Remaining : |
$37,792 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,519 |
| Tomas Lavoie |
$60,000 (3) |
| Salary Remaining : |
$37,792 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,519 |
| Michael Funk |
$60,000 (1) |
| Salary Remaining : |
$37,792 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,519 |
| Joshua Roy |
$60,000 (3) |
| Salary Remaining : |
$37,792 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,519 |
| Artemi Kniazev |
$55,000 (1) |
| Salary Remaining : |
$34,643 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,519 |
| Semyon Der-Arguchintsev |
$55,000 (1) |
| Salary Remaining : |
$34,643 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,519 |
| John Ludvig |
$50,000 (1) |
| Salary Remaining : |
$31,494 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,519 |
| Lucas Edmonds |
$50,000 (1) |
| Salary Remaining : |
$31,494 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,519 |
| Cruz Lucius |
$50,000 (1) |
| Salary Remaining : |
$31,494 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,519 |
| Kirill Dolzhenkov |
$50,000 (1) |
| Salary Remaining : |
$31,494 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,519 |
| Tyler Angle |
$50,000 (3) |
| Salary Remaining : |
$31,494 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,519 |
| Frédéric Brunet |
$50,000 (1) |
| Salary Remaining : |
$31,494 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,519 |
| Total Farm Players | 42 |
| Salary Commitment |
| Year 14 : $3,539,000 |
| Year 15 : $1,904,300 |
| Year 16 : $1,303,400 |
| Year 17 : $303,400 |
| Salary Average Commitment |
| Year 14 : $204,000 |
| Year 15 : $100,000 |
| Year 16 : $76,000 |
| Year 17 : $16,000 |
|
BANGOR PUPPIES
CHICAGO UNDERTAKERS
COQUITLAM EXPRESS
DETROIT STEELERS
HAWAII PUNCH
LAS CRUCES MESCALEROS
NEWTON NIGHTHAWKS
NORTH VAN ROCKERS
PENSACOLA BLACK BEARS
PHILADELPHIA PHANTOMS
VANCOUVER THOUSANDAIRES
BROOKLYN GRINDERS
CALGARY WRANGLERS
CAPE BRETON LEPRECHAUNS
CAPE FEAR WILDCATS
COLORADO CUBS
EDMONTON OILERS
HALIFAX HELL
MANHATTAN SWEDES
PINCHER CREEK WOLVERINES
SAN JOSE AVACADOES
SYRACUSE BABY BULLS