Veuillez faire pivoter votre appareil en mode paysage pour une meilleure expérience.
Connexion

Advocates



Arena Capacity - Ticket Price
Attendance - %

Arena NameCopps Coliseum
Level 1: 2000 - $191 - 1,606 - 80.30%
Level 2: 4000 - $96 - 4,000 - 100.00%
Level 3: 5000 - $71 - 4,861 - 97.22%
Level 4: 6000 - $50 - 6,000 - 100.00%
Luxury : 1000 - $281 - 848 - 84.80%
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 Left41
Average Attendance - %17,315 - 96.19%
Average Income per Game$2,345,506
Year to Date Revenue$2,345,506
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$89,541,666
Farm Players Total Salaries$3,088,750
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$2,094,540
Farm Year To Date Expenses$72,252
Pro Salary Cap To Date$2,094,540
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$96,165,746
Farm Estimated Season Revenue$0
Pro Remaining Season Days167
Pro Expenses Per Days$523,635
Pro Estimated Expenses$87,447,045
Farm Remaining Season Days167
Farm Expenses Per Days$18,063
Farm Estimated Expenses$3,016,521
Estimated Season Expenses$90,463,566
Estimated Season Salary Cap$89,541,585
Estimate Under Maximum Salary Cap of $104,000,000$14,458,415
Estimate Over Minimum Salary Cap of $76,900,000 $12,641,585
Current Bank Account$208,761,799
Projected Bank Account$214,463,979

Pro Players Salaries

Jason Robertson $12,100,000 (2)
-Salary Remaining : $11,816,959
-Salary Average : $12,100,000
-Salary Average Remaining : $11,816,959
Tom Wilson $9,000,000 (2)
-Salary Remaining : $8,789,474
-Salary Average : $9,000,000
-Salary Average Remaining : $8,789,474
Rasmus Andersson $7,000,000 (2)
-Salary Remaining : $6,836,257
-Salary Average : $7,000,000
-Salary Average Remaining : $6,836,257
Pavel Dorofeyev $7,000,000 (2)
-Salary Remaining : $6,836,257
-Salary Average : $7,000,000
-Salary Average Remaining : $6,836,257
Frank Vatrano $6,500,000 (1)
-Salary Remaining : $6,347,953
-Salary Average : $6,500,000
-Salary Average Remaining : $6,347,953
Devon Toews $6,425,000 (1)
-Salary Remaining : $6,274,708
-Salary Average : $6,425,000
-Salary Average Remaining : $6,274,708
Dylan Cozens $5,500,000 (1)
-Salary Remaining : $5,371,345
-Salary Average : $5,500,000
-Salary Average Remaining : $5,371,345
Tyler Myers $3,950,000 (1)
-Salary Remaining : $3,857,602
-Salary Average : $3,950,000
-Salary Average Remaining : $3,857,602
Dylan Samberg $3,500,000 (2)
-Salary Remaining : $3,418,129
-Salary Average : $3,500,000
-Salary Average Remaining : $3,418,129
Timothy Liljegren $3,250,000 (2)
-Salary Remaining : $3,173,977
-Salary Average : $3,250,000
-Salary Average Remaining : $3,173,977
Cody Ceci $3,000,000 (2)
-Salary Remaining : $2,929,825
-Salary Average : $3,000,000
-Salary Average Remaining : $2,929,825
Ivan Demidov $2,650,000 (2)
-Salary Remaining : $2,588,012
-Salary Average : $2,650,000
-Salary Average Remaining : $2,588,012
David Rittich $2,585,000 (1)
-Salary Remaining : $2,524,532
-Salary Average : $2,585,000
-Salary Average Remaining : $2,524,532
Mattias Samuelsson $2,500,000 (1)
-Salary Remaining : $2,441,520
-Salary Average : $2,500,000
-Salary Average Remaining : $2,441,520
Samuel Girard $2,500,000 (2)
-Salary Remaining : $2,441,520
-Salary Average : $2,500,000
-Salary Average Remaining : $2,441,520
Alex Lyon $2,500,000 (1)
-Salary Remaining : $2,441,520
-Salary Average : $2,500,000
-Salary Average Remaining : $2,441,520
Ryan Leonard $2,208,333 (1)
-Salary Remaining : $2,156,676
-Salary Average : $2,208,333
-Salary Average Remaining : $2,156,676
Isac Lundestrom $1,600,000 (2)
-Salary Remaining : $1,562,573
-Salary Average : $1,600,000
-Salary Average Remaining : $1,562,573
Jimmy Snuggerud $1,550,000 (1)
-Salary Remaining : $1,513,743
-Salary Average : $1,550,000
-Salary Average Remaining : $1,513,743
Connor Zary $1,500,000 (3)
-Salary Remaining : $1,464,912
-Salary Average : $1,500,000
-Salary Average Remaining : $1,464,912
Josh Doan $925,000 (1)
-Salary Remaining : $903,363
-Salary Average : $925,000
-Salary Average Remaining : $903,363
Elias PetterssonD $918,333 (2)
-Salary Remaining : $896,852
-Salary Average : $918,333
-Salary Average Remaining : $896,852
Zack Ostapchuk $880,000 (1)
-Salary Remaining : $859,415
-Salary Average : $880,000
-Salary Average Remaining : $859,415
Total Pro Players23
Salary Commitment
Year 18 : $89,541,666
Year 19 : $54,018,333
Year 20 : $1,500,000
Year 21 : $0
Salary Average Commitment
Year 18 : $89,541,666
Year 19 : $54,018,333
Year 20 : $1,500,000
Year 21 : $0
Salary Cap with 1 Way Contract
Year 18 : $89,541,666
Year 19 : $54,018,333
Year 20 : $1,500,000
Year 21 : $0

Farm Players Salaries

Michael Bunting $359,000 (1)
Salary Remaining : $359,000
Salary Average : $359,000
Salary Average Remaining : $359,000
Tristan Jarry $280,000 (1)
Salary Remaining : $280,000
Salary Average : $280,000
Salary Average Remaining : $280,000
Carter Hart $200,000 (1)
Salary Remaining : $200,000
Salary Average : $200,000
Salary Average Remaining : $200,000
Colten Ellis $200,000 (2)
Salary Remaining : $200,000
Salary Average : $200,000
Salary Average Remaining : $200,000
Tye Kartye $190,000 (2)
Salary Remaining : $190,000
Salary Average : $190,000
Salary Average Remaining : $190,000
Michael Kesselring $172,500 (2)
Salary Remaining : $172,500
Salary Average : $172,500
Salary Average Remaining : $172,500
Ryan Johnson $160,000 (3)
Salary Remaining : $160,000
Salary Average : $160,000
Salary Average Remaining : $160,000
Drew Helleson $125,000 (2)
Salary Remaining : $125,000
Salary Average : $125,000
Salary Average Remaining : $125,000
Nicholas Robertson $120,000 (1)
Salary Remaining : $120,000
Salary Average : $120,000
Salary Average Remaining : $120,000
Oliver Bonk $115,917 (2)
Salary Remaining : $115,917
Salary Average : $115,917
Salary Average Remaining : $115,917
Juraj Pekarcik $101,833 (2)
Salary Remaining : $101,833
Salary Average : $101,833
Salary Average Remaining : $101,833
Aydar Suniev $95,000 (1)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Daemon Hunt $95,000 (2)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Dylan Garand $95,000 (2)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Ethan Gauthier $94,667 (2)
Salary Remaining : $94,667
Salary Average : $94,667
Salary Average Remaining : $94,667
William Wallinder $92,500 (1)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Carson Bjarnason $92,167 (2)
Salary Remaining : $92,167
Salary Average : $92,167
Salary Average Remaining : $92,167
Artem Grushnikov $88,000 (1)
Salary Remaining : $88,000
Salary Average : $88,000
Salary Average Remaining : $88,000
Colton Dach $88,000 (1)
Salary Remaining : $88,000
Salary Average : $88,000
Salary Average Remaining : $88,000
Oskar Olausson $86,333 (1)
Salary Remaining : $86,333
Salary Average : $86,333
Salary Average Remaining : $86,333
Matyas Sapovaliv $80,333 (2)
Salary Remaining : $80,333
Salary Average : $80,333
Salary Average Remaining : $80,333
Callum Tung $80,000 (1)
Salary Remaining : $80,000
Salary Average : $80,000
Salary Average Remaining : $80,000
Ryan Suzuki $77,500 (1)
Salary Remaining : $77,500
Salary Average : $77,500
Salary Average Remaining : $77,500
Total Farm Players23
Salary Commitment
Year 18 : $3,088,750
Year 19 : $1,522,417
Year 20 : $160,000
Year 21 : $0
Salary Average Commitment
Year 18 : $3,088,750
Year 19 : $1,522,417
Year 20 : $160,000
Year 21 : $0

Aviators



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Hanger
Level 1: 3075 - $150 - 2,251 - 73.20%
Level 2: 4100 - $110 - 3,916 - 95.51%
Level 3: 5125 - $91 - 3,735 - 72.88%
Level 4: 7175 - $50 - 7,045 - 98.19%
Luxury : 1025 - $250 - 946 - 92.29%
Total Capacity :20500
Farm
Farm Level 1: 2000 - $50 - 0 - 0.00%
Farm Level 2: 1000 - $35 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left41
Average Attendance - %17,893 - 87.28%
Average Income per Game$2,528,597
Year to Date Revenue$2,528,597
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$87,391,075
Farm Players Total Salaries$3,209,272
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$2,044,236
Farm Year To Date Expenses$75,072
Pro Salary Cap To Date$2,044,236
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$103,672,477
Farm Estimated Season Revenue$0
Pro Remaining Season Days167
Pro Expenses Per Days$511,059
Pro Estimated Expenses$85,346,853
Farm Remaining Season Days167
Farm Expenses Per Days$18,768
Farm Estimated Expenses$3,134,256
Estimated Season Expenses$88,481,109
Estimated Season Salary Cap$87,391,089
Estimate Under Maximum Salary Cap of $104,000,000$16,608,911
Estimate Over Minimum Salary Cap of $76,900,000 $10,491,089
Current Bank Account$123,571,657
Projected Bank Account$138,763,025

Pro Players Salaries

Jamie Drysdale $10,598,280 (7)
-Salary Remaining : $10,350,367
-Salary Average : $10,598,280
-Salary Average Remaining : $10,350,367
Nick Suzuki $8,525,000 (1)
-Salary Remaining : $8,325,585
-Salary Average : $8,525,000
-Salary Average Remaining : $8,325,585
Jack Eichel $7,995,663 (1)
-Salary Remaining : $7,808,630
-Salary Average : $7,995,663
-Salary Average Remaining : $7,808,630
John Gibson $6,236,643 (2)
-Salary Remaining : $6,090,757
-Salary Average : $6,236,643
-Salary Average Remaining : $6,090,757
Pavel Buchnevich $5,375,000 (3)
-Salary Remaining : $5,249,269
-Salary Average : $5,375,000
-Salary Average Remaining : $5,249,269
Jake Neighbours $5,320,000 (4)
-Salary Remaining : $5,195,556
-Salary Average : $5,320,000
-Salary Average Remaining : $5,195,556
Morgan Frost $5,240,000 (2)
-Salary Remaining : $5,117,427
-Salary Average : $5,240,000
-Salary Average Remaining : $5,117,427
Damon Severson $4,820,000 (2)
-Salary Remaining : $4,707,251
-Salary Average : $4,820,000
-Salary Average Remaining : $4,707,251
Morgan Rielly $4,787,383 (2)
-Salary Remaining : $4,675,397
-Salary Average : $4,787,383
-Salary Average Remaining : $4,675,397
Alex Newhook $4,775,665 (1)
-Salary Remaining : $4,663,954
-Salary Average : $4,775,665
-Salary Average Remaining : $4,663,954
Mason Lohrei $4,559,960 (4)
-Salary Remaining : $4,453,294
-Salary Average : $4,559,960
-Salary Average Remaining : $4,453,294
Lawson Crouse $4,170,000 (2)
-Salary Remaining : $4,072,456
-Salary Average : $4,170,000
-Salary Average Remaining : $4,072,456
Nikita Zadorov $4,092,401 (1)
-Salary Remaining : $3,996,672
-Salary Average : $4,092,401
-Salary Average Remaining : $3,996,672
John Marino $2,755,525 (3)
-Salary Remaining : $2,691,068
-Salary Average : $2,755,525
-Salary Average Remaining : $2,691,068
Nikita Grebenkin $2,500,000 (1)
-Salary Remaining : $2,441,520
-Salary Average : $2,500,000
-Salary Average Remaining : $2,441,520
Noah Ostlund $1,361,667 (2)
-Salary Remaining : $1,329,815
-Salary Average : $1,361,667
-Salary Average Remaining : $1,329,815
Brennan Othmann $1,313,333 (1)
-Salary Remaining : $1,282,612
-Salary Average : $1,313,333
-Salary Average Remaining : $1,282,612
Yaroslav Askarov $1,099,000 (2)
-Salary Remaining : $1,073,292
-Salary Average : $1,099,000
-Salary Average Remaining : $1,073,292
Dakota Joshua $947,222 (3)
-Salary Remaining : $925,065
-Salary Average : $947,222
-Salary Average Remaining : $925,065
Jiri Kulich $918,333 (1)
-Salary Remaining : $896,852
-Salary Average : $918,333
-Salary Average Remaining : $896,852
Total Pro Players20
Salary Commitment
Year 18 : $87,391,075
Year 19 : $57,270,680
Year 20 : $29,555,987
Year 21 : $20,478,240
Salary Average Commitment
Year 18 : $87,391,075
Year 19 : $57,270,680
Year 20 : $29,555,987
Year 21 : $20,478,240
Salary Cap with 1 Way Contract
Year 18 : $87,391,075
Year 19 : $57,270,680
Year 20 : $29,555,987
Year 21 : $20,478,240

Farm Players Salaries

Kaiden Guhle $384,600 (4)
Salary Remaining : $384,600
Salary Average : $384,600
Salary Average Remaining : $384,600
Noah Chadwick $250,000 (1)
Salary Remaining : $250,000
Salary Average : $250,000
Salary Average Remaining : $250,000
Alex Bump $250,000 (1)
Salary Remaining : $250,000
Salary Average : $250,000
Salary Average Remaining : $250,000
Dans Locmelis $250,000 (1)
Salary Remaining : $250,000
Salary Average : $250,000
Salary Average Remaining : $250,000
David Jiricek $191,833 (1)
Salary Remaining : $191,833
Salary Average : $191,833
Salary Average Remaining : $191,833
Cole Eiserman $155,000 (3)
Salary Remaining : $155,000
Salary Average : $155,000
Salary Average Remaining : $155,000
Zac Jones $149,880 (4)
Salary Remaining : $149,880
Salary Average : $149,880
Salary Average Remaining : $149,880
Ethan Samson $118,056 (3)
Salary Remaining : $118,056
Salary Average : $118,056
Salary Average Remaining : $118,056
Melvin Fernstrom $106,750 (3)
Salary Remaining : $106,750
Salary Average : $106,750
Salary Average Remaining : $106,750
Fabian Lysell $103,417 (1)
Salary Remaining : $103,417
Salary Average : $103,417
Salary Average Remaining : $103,417
Topias Leinonen $102,500 (2)
Salary Remaining : $102,500
Salary Average : $102,500
Salary Average Remaining : $102,500
Guillaume Richard $100,000 (1)
Salary Remaining : $100,000
Salary Average : $100,000
Salary Average Remaining : $100,000
Devin Kaplan $97,500 (1)
Salary Remaining : $97,500
Salary Average : $97,500
Salary Average Remaining : $97,500
Matt Rempe $96,875 (4)
Salary Remaining : $96,875
Salary Average : $96,875
Salary Average Remaining : $96,875
Nikita Tolopilo $94,722 (3)
Salary Remaining : $94,722
Salary Average : $94,722
Salary Average Remaining : $94,722
Theo Lindstein $94,083 (2)
Salary Remaining : $94,083
Salary Average : $94,083
Salary Average Remaining : $94,083
Jordan Dumais $88,667 (2)
Salary Remaining : $88,667
Salary Average : $88,667
Salary Average Remaining : $88,667
Jakub Malek $87,500 (2)
Salary Remaining : $87,500
Salary Average : $87,500
Salary Average Remaining : $87,500
Zach Dean $86,333 (1)
Salary Remaining : $86,333
Salary Average : $86,333
Salary Average Remaining : $86,333
Nate Smith $86,111 (1)
Salary Remaining : $86,111
Salary Average : $86,111
Salary Average Remaining : $86,111
Tyson Hinds $82,944 (1)
Salary Remaining : $82,944
Salary Average : $82,944
Salary Average Remaining : $82,944
Kevin Rooney $77,501 (1)
Salary Remaining : $77,501
Salary Average : $77,501
Salary Average Remaining : $77,501
Hunter McKown $77,500 (1)
Salary Remaining : $77,500
Salary Average : $77,500
Salary Average Remaining : $77,500
Michael Callahan $77,500 (1)
Salary Remaining : $77,500
Salary Average : $77,500
Salary Average Remaining : $77,500
Total Farm Players24
Salary Commitment
Year 18 : $3,209,272
Year 19 : $1,478,633
Year 20 : $1,105,883
Year 21 : $631,355
Salary Average Commitment
Year 18 : $3,209,272
Year 19 : $1,478,633
Year 20 : $1,105,883
Year 21 : $631,355

Bombers



Arena Capacity - Ticket Price
Attendance - %

Arena NameYara Bombshelter
Level 1: 3191 - $140 - 2,301 - 72.11%
Level 2: 4255 - $105 - 4,150 - 97.53%
Level 3: 5318 - $85 - 3,934 - 73.98%
Level 4: 7446 - $58 - 4,792 - 64.36%
Luxury : 1064 - $265 - 1,058 - 99.44%
Total Capacity :21274
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left41
Average Attendance - %16,235 - 76.31%
Average Income per Game$2,459,373
Year to Date Revenue$2,459,373
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$101,647,711
Farm Players Total Salaries$3,211,818
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$2,377,724
Farm Year To Date Expenses$75,132
Pro Salary Cap To Date$2,377,724
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$100,834,293
Farm Estimated Season Revenue$0
Pro Remaining Season Days167
Pro Expenses Per Days$594,431
Pro Estimated Expenses$99,269,977
Farm Remaining Season Days167
Farm Expenses Per Days$18,783
Farm Estimated Expenses$3,136,761
Estimated Season Expenses$102,406,738
Estimated Season Salary Cap$101,647,701
Estimate Under Maximum Salary Cap of $104,000,000$2,352,299
Estimate Over Minimum Salary Cap of $76,900,000 $24,747,701
Current Bank Account$414,210,665
Projected Bank Account$412,638,220

Pro Players Salaries

Bo Horvat $12,000,000 (1)
-Salary Remaining : $11,719,298
-Salary Average : $12,000,000
-Salary Average Remaining : $11,719,298
Elias Pettersson $9,750,000 (4)
-Salary Remaining : $9,521,930
-Salary Average : $9,750,000
-Salary Average Remaining : $9,521,930
Filip Forsberg $9,350,000 (2)
-Salary Remaining : $9,131,287
-Salary Average : $9,350,000
-Salary Average Remaining : $9,131,287
Seth Jarvis $8,910,000 (5)
-Salary Remaining : $8,701,579
-Salary Average : $8,910,000
-Salary Average Remaining : $8,701,579
Matt Boldy $7,700,000 (1)
-Salary Remaining : $7,519,883
-Salary Average : $7,700,000
-Salary Average Remaining : $7,519,883
Connor Hellebuyck $7,000,000 (2)
-Salary Remaining : $6,836,257
-Salary Average : $7,000,000
-Salary Average Remaining : $6,836,257
Brady Skjei $5,500,000 (1)
-Salary Remaining : $5,371,345
-Salary Average : $5,500,000
-Salary Average Remaining : $5,371,345
K'Andre Miller $4,675,000 (1)
-Salary Remaining : $4,565,643
-Salary Average : $4,675,000
-Salary Average Remaining : $4,565,643
Mario Ferraro $4,477,000 (1)
-Salary Remaining : $4,372,275
-Salary Average : $4,477,000
-Salary Average Remaining : $4,372,275
Blake Coleman $4,000,000 (1)
-Salary Remaining : $3,906,433
-Salary Average : $4,000,000
-Salary Average Remaining : $3,906,433
Dmitri Voronkov $3,650,000 (3)
-Salary Remaining : $3,564,620
-Salary Average : $3,650,000
-Salary Average Remaining : $3,564,620
Mattias Ekholm $3,600,000 (1)
-Salary Remaining : $3,515,789
-Salary Average : $3,600,000
-Salary Average Remaining : $3,515,789
Joel Farabee $3,509,000 (4)
-Salary Remaining : $3,426,918
-Salary Average : $3,509,000
-Salary Average Remaining : $3,426,918
J.T. Compher $3,500,000 (1)
-Salary Remaining : $3,418,129
-Salary Average : $3,500,000
-Salary Average Remaining : $3,418,129
Jake Walman $3,300,000 (1)
-Salary Remaining : $3,222,807
-Salary Average : $3,300,000
-Salary Average Remaining : $3,222,807
Jordan Martinook $3,000,000 (1)
-Salary Remaining : $2,929,825
-Salary Average : $3,000,000
-Salary Average Remaining : $2,929,825
Philipp Grubauer $2,750,000 (1)
-Salary Remaining : $2,685,673
-Salary Average : $2,750,000
-Salary Average Remaining : $2,685,673
Nick Blankenburg $2,565,600 (2)
-Salary Remaining : $2,505,586
-Salary Average : $2,565,600
-Salary Average Remaining : $2,505,586
Max Sasson $1,550,000 (2)
-Salary Remaining : $1,513,743
-Salary Average : $1,550,000
-Salary Average Remaining : $1,513,743
Stephen Halliday $861,111 (2)
-Salary Remaining : $840,968
-Salary Average : $861,111
-Salary Average Remaining : $840,968
Total Pro Players20
Salary Commitment
Year 18 : $101,647,711
Year 19 : $47,145,711
Year 20 : $25,819,000
Year 21 : $22,169,000
Salary Average Commitment
Year 18 : $101,647,711
Year 19 : $47,145,711
Year 20 : $25,819,000
Year 21 : $22,169,000
Salary Cap with 1 Way Contract
Year 18 : $101,647,711
Year 19 : $47,145,711
Year 20 : $25,819,000
Year 21 : $22,169,000

Farm Players Salaries

Brayden McNabb $303,709 (1)
Salary Remaining : $303,709
Salary Average : $303,709
Salary Average Remaining : $303,709
Danila Yurov $297,250 (2)
Salary Remaining : $297,250
Salary Average : $297,250
Salary Average Remaining : $297,250
Zach Whitecloud $275,000 (1)
Salary Remaining : $275,000
Salary Average : $275,000
Salary Average Remaining : $275,000
Trevor van Riemsdyk $257,716 (1)
Salary Remaining : $257,716
Salary Average : $257,716
Salary Average Remaining : $257,716
Dmitri Simashev $197,250 (2)
Salary Remaining : $197,250
Salary Average : $197,250
Salary Average Remaining : $197,250
Matthew Wood $128,333 (1)
Salary Remaining : $128,333
Salary Average : $128,333
Salary Average Remaining : $128,333
Eric Robinson $116,600 (1)
Salary Remaining : $116,600
Salary Average : $116,600
Salary Average Remaining : $116,600
Fedor Svechkov $106,667 (1)
Salary Remaining : $106,667
Salary Average : $106,667
Salary Average Remaining : $106,667
Stanislav Berezhnoy $100,938 (1)
Salary Remaining : $100,938
Salary Average : $100,938
Salary Average Remaining : $100,938
William Rousseau $100,938 (1)
Salary Remaining : $100,938
Salary Average : $100,938
Salary Average Remaining : $100,938
Akil Thomas $100,000 (3)
Salary Remaining : $100,000
Salary Average : $100,000
Salary Average Remaining : $100,000
Mattias Havelid $99,750 (2)
Salary Remaining : $99,750
Salary Average : $99,750
Salary Average Remaining : $99,750
Simon Robertsson $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Hunter Haight $91,833 (2)
Salary Remaining : $91,833
Salary Average : $91,833
Salary Average Remaining : $91,833
Koehn Ziemmer $90,417 (2)
Salary Remaining : $90,417
Salary Average : $90,417
Salary Average Remaining : $90,417
Francesco Pinelli $90,250 (1)
Salary Remaining : $90,250
Salary Average : $90,250
Salary Average Remaining : $90,250
Mathieu Cataford $90,167 (2)
Salary Remaining : $90,167
Salary Average : $90,167
Salary Average Remaining : $90,167
Dillon Dube $85,000 (1)
Salary Remaining : $85,000
Salary Average : $85,000
Salary Average Remaining : $85,000
Simon Zajicek $85,000 (2)
Salary Remaining : $85,000
Salary Average : $85,000
Salary Average Remaining : $85,000
Calle Clang $85,000 (1)
Salary Remaining : $85,000
Salary Average : $85,000
Salary Average Remaining : $85,000
Kyle Keyser $85,000 (1)
Salary Remaining : $85,000
Salary Average : $85,000
Salary Average Remaining : $85,000
Cooper Black $85,000 (2)
Salary Remaining : $85,000
Salary Average : $85,000
Salary Average Remaining : $85,000
Remi Poirier $85,000 (2)
Salary Remaining : $85,000
Salary Average : $85,000
Salary Average Remaining : $85,000
Samuel Hlavaj $85,000 (2)
Salary Remaining : $85,000
Salary Average : $85,000
Salary Average Remaining : $85,000
Jan Mysak $77,500 (1)
Salary Remaining : $77,500
Salary Average : $77,500
Salary Average Remaining : $77,500
Total Farm Players25
Salary Commitment
Year 18 : $3,211,817
Year 19 : $1,399,167
Year 20 : $100,000
Year 21 : $0
Salary Average Commitment
Year 18 : $3,211,817
Year 19 : $1,399,167
Year 20 : $100,000
Year 21 : $0

Bullies



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 2000 - $155 - 2,000 - 100.00%
Level 2: 4000 - $98 - 4,000 - 100.00%
Level 3: 5000 - $82 - 5,000 - 100.00%
Level 4: 6000 - $46 - 6,000 - 100.00%
Luxury : 1000 - $245 - 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 Left41
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,433,170
Year to Date Revenue$2,433,170
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$100,766,565
Farm Players Total Salaries$2,173,202
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$2,357,112
Farm Year To Date Expenses$50,836
Pro Salary Cap To Date$2,357,112
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$99,759,970
Farm Estimated Season Revenue$0
Pro Remaining Season Days167
Pro Expenses Per Days$589,278
Pro Estimated Expenses$98,409,426
Farm Remaining Season Days167
Farm Expenses Per Days$12,709
Farm Estimated Expenses$2,122,403
Estimated Season Expenses$100,531,829
Estimated Season Salary Cap$100,766,538
Estimate Under Maximum Salary Cap of $104,000,000$3,233,462
Estimate Over Minimum Salary Cap of $76,900,000 $23,866,538
Current Bank Account$373,857,820
Projected Bank Account$373,085,961

Pro Players Salaries

Roope Hintz $12,274,410 (3)
-Salary Remaining : $11,987,290
-Salary Average : $12,274,411
-Salary Average Remaining : $11,987,290
Tomas Hertl $9,238,240 (2)
-Salary Remaining : $9,022,141
-Salary Average : $9,238,240
-Salary Average Remaining : $9,022,141
Adrian Kempe $8,800,000 (1)
-Salary Remaining : $8,594,152
-Salary Average : $8,800,000
-Salary Average Remaining : $8,594,152
John Tavares $8,747,750 (2)
-Salary Remaining : $8,543,124
-Salary Average : $8,747,750
-Salary Average Remaining : $8,543,124
Ukko-Pekka Luukkonen $6,272,120 (2)
-Salary Remaining : $6,125,404
-Salary Average : $6,272,120
-Salary Average Remaining : $6,125,404
Alex Vlasic $6,183,520 (5)
-Salary Remaining : $6,038,876
-Salary Average : $6,183,520
-Salary Average Remaining : $6,038,876
Sean Durzi $4,800,000 (1)
-Salary Remaining : $4,687,719
-Salary Average : $4,800,000
-Salary Average Remaining : $4,687,719
Neal Pionk $4,775,666 (2)
-Salary Remaining : $4,663,955
-Salary Average : $4,775,666
-Salary Average Remaining : $4,663,955
Anthony Cirelli $4,622,222 (3)
-Salary Remaining : $4,514,100
-Salary Average : $4,622,222
-Salary Average Remaining : $4,514,100
Matthew Schaefer $4,486,250 (2)
-Salary Remaining : $4,381,308
-Salary Average : $4,486,250
-Salary Average Remaining : $4,381,308
Noah Cates $4,200,000 (1)
-Salary Remaining : $4,101,754
-Salary Average : $4,200,000
-Salary Average Remaining : $4,101,754
Jalen Chatfield $3,422,280 (1)
-Salary Remaining : $3,342,227
-Salary Average : $3,422,280
-Salary Average Remaining : $3,342,227
Jonas Siegenthaler $3,394,400 (2)
-Salary Remaining : $3,314,999
-Salary Average : $3,394,400
-Salary Average Remaining : $3,314,999
Morgan Barron $2,899,875 (1)
-Salary Remaining : $2,832,042
-Salary Average : $2,899,875
-Salary Average Remaining : $2,832,042
Samuel Montembeault $2,718,164 (1)
-Salary Remaining : $2,654,581
-Salary Average : $2,718,164
-Salary Average Remaining : $2,654,581
Alexey Toropchenko $2,500,000 (2)
-Salary Remaining : $2,441,520
-Salary Average : $2,500,000
-Salary Average Remaining : $2,441,520
Anthony Beauvillier $2,500,000 (1)
-Salary Remaining : $2,441,520
-Salary Average : $2,500,000
-Salary Average Remaining : $2,441,520
Beck Malenstyn $2,245,000 (2)
-Salary Remaining : $2,192,485
-Salary Average : $2,245,000
-Salary Average Remaining : $2,192,485
Emil Lilleberg $2,200,000 (4)
-Salary Remaining : $2,148,538
-Salary Average : $2,200,000
-Salary Average Remaining : $2,148,538
Yakov Trenin $2,000,000 (2)
-Salary Remaining : $1,953,216
-Salary Average : $2,000,000
-Salary Average Remaining : $1,953,216
Denton Mateychuk $1,636,667 (2)
-Salary Remaining : $1,598,382
-Salary Average : $1,636,667
-Salary Average Remaining : $1,598,382
Garnet Hathaway $850,000 (1)
-Salary Remaining : $830,117
-Salary Average : $850,000
-Salary Average Remaining : $830,117
Total Pro Players22
Salary Commitment
Year 18 : $100,766,565
Year 19 : $70,576,246
Year 20 : $25,280,153
Year 21 : $8,383,520
Salary Average Commitment
Year 18 : $100,766,565
Year 19 : $70,576,246
Year 20 : $25,280,153
Year 21 : $8,383,520
Salary Cap with 1 Way Contract
Year 18 : $100,766,565
Year 19 : $70,576,246
Year 20 : $25,280,153
Year 21 : $8,383,520

Farm Players Salaries

Michael Carcone $300,000 (1)
Salary Remaining : $300,000
Salary Average : $300,000
Salary Average Remaining : $300,000
David Reinbacher $208,500 (2)
Salary Remaining : $208,500
Salary Average : $208,500
Salary Average Remaining : $208,500
Cole Koepke $200,000 (1)
Salary Remaining : $200,000
Salary Average : $200,000
Salary Average Remaining : $200,000
Pierre-Olivier Joseph $185,000 (1)
Salary Remaining : $185,000
Salary Average : $185,000
Salary Average Remaining : $185,000
Conor Geekie $165,333 (2)
Salary Remaining : $165,333
Salary Average : $165,333
Salary Average Remaining : $165,333
Tyler Boucher $159,667 (1)
Salary Remaining : $159,667
Salary Average : $159,667
Salary Average Remaining : $159,667
Ty Dellandrea $120,510 (4)
Salary Remaining : $120,510
Salary Average : $120,510
Salary Average Remaining : $120,510
Nathan Gaucher $112,917 (2)
Salary Remaining : $112,917
Salary Average : $112,917
Salary Average Remaining : $112,917
Jesperi Kotkaniemi $98,600 (2)
Salary Remaining : $98,600
Salary Average : $98,600
Salary Average Remaining : $98,600
Nick Lardis $97,833 (2)
Salary Remaining : $97,833
Salary Average : $97,833
Salary Average Remaining : $97,833
Julian Lutz $95,000 (2)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Antonio Stranges $93,800 (4)
Salary Remaining : $93,800
Salary Average : $93,800
Salary Average Remaining : $93,800
Will Cranley $90,000 (2)
Salary Remaining : $90,000
Salary Average : $90,000
Salary Average Remaining : $90,000
Olen Zellweger $87,167 (1)
Salary Remaining : $87,167
Salary Average : $87,167
Salary Average Remaining : $87,167
Noel Gunler $81,375 (1)
Salary Remaining : $81,375
Salary Average : $81,375
Salary Average Remaining : $81,375
Nolan Foote $77,500 (1)
Salary Remaining : $77,500
Salary Average : $77,500
Salary Average Remaining : $77,500
Oskar Back $0 (0)
Salary Remaining : $0
Salary Average : $0
Salary Average Remaining : $0
Alexandre Texier $0 (0)
Salary Remaining : $0
Salary Average : $0
Salary Average Remaining : $0
Xavier Bourgault $0 (0)
Salary Remaining : $0
Salary Average : $0
Salary Average Remaining : $0
Total Farm Players19
Salary Commitment
Year 18 : $2,173,202
Year 19 : $1,082,493
Year 20 : $214,310
Year 21 : $214,310
Salary Average Commitment
Year 18 : $2,173,202
Year 19 : $1,082,493
Year 20 : $214,310
Year 21 : $214,310

Gunners



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 2000 - $200 - 1,847 - 92.35%
Level 2: 4000 - $125 - 3,210 - 80.25%
Level 3: 5000 - $90 - 3,731 - 74.62%
Level 4: 6000 - $50 - 6,000 - 100.00%
Luxury : 1000 - $270 - 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 Left41
Average Attendance - %15,788 - 87.71%
Average Income per Game$2,497,896
Year to Date Revenue$2,497,896
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$103,236,111
Farm Players Total Salaries$2,451,692
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$2,414,880
Farm Year To Date Expenses$57,348
Pro Salary Cap To Date$2,414,880
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$102,413,736
Farm Estimated Season Revenue$0
Pro Remaining Season Days167
Pro Expenses Per Days$603,720
Pro Estimated Expenses$100,821,240
Farm Remaining Season Days167
Farm Expenses Per Days$14,337
Farm Estimated Expenses$2,394,279
Estimated Season Expenses$103,215,519
Estimated Season Salary Cap$103,236,120
Estimate Under Maximum Salary Cap of $104,000,000$763,880
Estimate Over Minimum Salary Cap of $76,900,000 $26,336,120
Current Bank Account$338,581,666
Projected Bank Account$337,779,883

Pro Players Salaries

Leon Draisaitl $14,250,000 (1)
-Salary Remaining : $13,916,667
-Salary Average : $14,250,000
-Salary Average Remaining : $13,916,667
Zach Werenski $11,500,000 (1)
-Salary Remaining : $11,230,994
-Salary Average : $11,500,000
-Salary Average Remaining : $11,230,994
Kirill Marchenko $9,250,000 (3)
-Salary Remaining : $9,033,626
-Salary Average : $9,250,000
-Salary Average Remaining : $9,033,626
Andrei Vasilevskiy $9,150,000 (1)
-Salary Remaining : $8,935,965
-Salary Average : $9,150,000
-Salary Average Remaining : $8,935,965
Lucas Raymond $8,500,000 (3)
-Salary Remaining : $8,301,170
-Salary Average : $8,500,000
-Salary Average Remaining : $8,301,170
Filip Hronek $7,600,000 (2)
-Salary Remaining : $7,422,222
-Salary Average : $7,600,000
-Salary Average Remaining : $7,422,222
Martin Necas $7,500,000 (3)
-Salary Remaining : $7,324,561
-Salary Average : $7,500,000
-Salary Average Remaining : $7,324,561
Dylan Strome $7,000,000 (2)
-Salary Remaining : $6,836,257
-Salary Average : $7,000,000
-Salary Average Remaining : $6,836,257
Gabriel Landeskog $7,000,000 (3)
-Salary Remaining : $6,836,257
-Salary Average : $7,000,000
-Salary Average Remaining : $6,836,257
Martin Fehervary $4,235,000 (3)
-Salary Remaining : $4,135,936
-Salary Average : $4,235,000
-Salary Average Remaining : $4,135,936
Adam Lowry $3,185,000 (1)
-Salary Remaining : $3,110,497
-Salary Average : $3,185,000
-Salary Average Remaining : $3,110,497
Marat Khusnutdinov $2,650,000 (3)
-Salary Remaining : $2,588,012
-Salary Average : $2,650,000
-Salary Average Remaining : $2,588,012
Eetu Luostarinen $2,650,000 (2)
-Salary Remaining : $2,588,012
-Salary Average : $2,650,000
-Salary Average Remaining : $2,588,012
Kevin Bahl $2,645,000 (1)
-Salary Remaining : $2,583,129
-Salary Average : $2,645,000
-Salary Average Remaining : $2,583,129
Luke Glendening $1,450,000 (1)
-Salary Remaining : $1,416,082
-Salary Average : $1,450,000
-Salary Average Remaining : $1,416,082
Marcus Foligno $1,075,000 (2)
-Salary Remaining : $1,049,854
-Salary Average : $1,075,000
-Salary Average Remaining : $1,049,854
Nils Lundkvist $947,222 (2)
-Salary Remaining : $925,065
-Salary Average : $947,222
-Salary Average Remaining : $925,065
Albert Johansson $947,222 (2)
-Salary Remaining : $925,065
-Salary Average : $947,222
-Salary Average Remaining : $925,065
Artur Akhtyamov $851,667 (1)
-Salary Remaining : $831,745
-Salary Average : $851,667
-Salary Average Remaining : $831,745
Nico Sturm $850,000 (1)
-Salary Remaining : $830,117
-Salary Average : $850,000
-Salary Average Remaining : $830,117
Total Pro Players20
Salary Commitment
Year 18 : $103,236,111
Year 19 : $59,354,444
Year 20 : $39,135,000
Year 21 : $0
Salary Average Commitment
Year 18 : $103,236,111
Year 19 : $59,354,444
Year 20 : $39,135,000
Year 21 : $0
Salary Cap with 1 Way Contract
Year 18 : $103,236,111
Year 19 : $59,354,444
Year 20 : $39,135,000
Year 21 : $0

Farm Players Salaries

Jonathan Marchessault $350,000 (2)
Salary Remaining : $350,000
Salary Average : $350,000
Salary Average Remaining : $350,000
Anthony Stolarz $325,000 (2)
Salary Remaining : $325,000
Salary Average : $325,000
Salary Average Remaining : $325,000
Jonas Brodin $278,533 (1)
Salary Remaining : $278,533
Salary Average : $278,533
Salary Average Remaining : $278,533
Andrew Mangiapane $230,007 (1)
Salary Remaining : $230,007
Salary Average : $230,007
Salary Average Remaining : $230,007
Max Shabanov $227,500 (3)
Salary Remaining : $227,500
Salary Average : $227,500
Salary Average Remaining : $227,500
Elmer Soderblom $137,194 (2)
Salary Remaining : $137,194
Salary Average : $137,194
Salary Average Remaining : $137,194
Adam Edstrom $128,500 (1)
Salary Remaining : $128,500
Salary Average : $128,500
Salary Average Remaining : $128,500
Rasmus Kumpulainen $97,708 (2)
Salary Remaining : $97,708
Salary Average : $97,708
Salary Average Remaining : $97,708
Stian Solberg $94,250 (3)
Salary Remaining : $94,250
Salary Average : $94,250
Salary Average Remaining : $94,250
Connor Ungar $85,000 (1)
Salary Remaining : $85,000
Salary Average : $85,000
Salary Average Remaining : $85,000
Ben Meyers $85,000 (1)
Salary Remaining : $85,000
Salary Average : $85,000
Salary Average Remaining : $85,000
Josh Samanski $85,000 (1)
Salary Remaining : $85,000
Salary Average : $85,000
Salary Average Remaining : $85,000
Zach Metsa $85,000 (1)
Salary Remaining : $85,000
Salary Average : $85,000
Salary Average Remaining : $85,000
Samuel Bolduc $85,000 (1)
Salary Remaining : $85,000
Salary Average : $85,000
Salary Average Remaining : $85,000
Ivan Ivan $80,500 (1)
Salary Remaining : $80,500
Salary Average : $80,500
Salary Average Remaining : $80,500
David Gustafsson $77,500 (1)
Salary Remaining : $77,500
Salary Average : $77,500
Salary Average Remaining : $77,500
Total Farm Players16
Salary Commitment
Year 18 : $2,451,691
Year 19 : $1,231,652
Year 20 : $321,750
Year 21 : $0
Salary Average Commitment
Year 18 : $2,451,691
Year 19 : $1,231,652
Year 20 : $321,750
Year 21 : $0

Honey Badgers



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 2000 - $205 - 1,337 - 66.85%
Level 2: 4000 - $160 - 2,237 - 55.93%
Level 3: 5000 - $115 - 2,630 - 52.60%
Level 4: 6000 - $85 - 3,092 - 51.53%
Luxury : 1000 - $275 - 670 - 67.00%
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 Left41
Average Attendance - %9,966 - 55.37%
Average Income per Game$2,381,102
Year to Date Revenue$2,381,102
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$102,743,702
Farm Players Total Salaries$3,524,445
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$2,403,360
Farm Year To Date Expenses$82,444
Pro Salary Cap To Date$2,403,360
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$97,625,182
Farm Estimated Season Revenue$0
Pro Remaining Season Days167
Pro Expenses Per Days$600,840
Pro Estimated Expenses$100,340,280
Farm Remaining Season Days167
Farm Expenses Per Days$20,611
Farm Estimated Expenses$3,442,037
Estimated Season Expenses$103,782,317
Estimated Season Salary Cap$102,743,640
Estimate Under Maximum Salary Cap of $104,000,000$1,256,360
Estimate Over Minimum Salary Cap of $76,900,000 $25,843,640
Current Bank Account$457,425,606
Projected Bank Account$451,268,471

Pro Players Salaries

Miro Heiskanen $12,500,000 (7)
-Salary Remaining : $12,207,602
-Salary Average : $12,500,000
-Salary Average Remaining : $12,207,602
Dylan Guenther $10,800,000 (3)
-Salary Remaining : $10,547,368
-Salary Average : $10,800,000
-Salary Average Remaining : $10,547,368
Kyle Connor $10,399,280 (4)
-Salary Remaining : $10,156,020
-Salary Average : $10,399,278
-Salary Average Remaining : $10,156,020
Mika Zibanejad $9,619,225 (1)
-Salary Remaining : $9,394,214
-Salary Average : $9,619,225
-Salary Average Remaining : $9,394,214
Alex Ovechkin $9,386,713 (1)
-Salary Remaining : $9,167,141
-Salary Average : $9,386,713
-Salary Average Remaining : $9,167,141
Filip Gustavsson $7,500,001 (1)
-Salary Remaining : $7,324,562
-Salary Average : $7,500,001
-Salary Average Remaining : $7,324,562
Anze Kopitar $7,291,488 (1)
-Salary Remaining : $7,120,927
-Salary Average : $7,291,488
-Salary Average Remaining : $7,120,927
Clayton Keller $7,250,000 (3)
-Salary Remaining : $7,080,409
-Salary Average : $7,250,000
-Salary Average Remaining : $7,080,409
Elias Lindholm $6,960,000 (1)
-Salary Remaining : $6,797,193
-Salary Average : $6,960,000
-Salary Average Remaining : $6,797,193
Charlie McAvoy $6,300,000 (1)
-Salary Remaining : $6,152,632
-Salary Average : $6,300,000
-Salary Average Remaining : $6,152,632
Brandon Hagel $3,880,000 (1)
-Salary Remaining : $3,789,240
-Salary Average : $3,880,000
-Salary Average Remaining : $3,789,240
Tyler Kleven $2,387,831 (1)
-Salary Remaining : $2,331,975
-Salary Average : $2,387,831
-Salary Average Remaining : $2,331,975
Simon Holmstrom $1,500,000 (1)
-Salary Remaining : $1,464,912
-Salary Average : $1,500,000
-Salary Average Remaining : $1,464,912
Drew Commesso $1,208,333 (1)
-Salary Remaining : $1,180,068
-Salary Average : $1,208,333
-Salary Average Remaining : $1,180,068
Oliver Kapanen $1,208,333 (2)
-Salary Remaining : $1,180,068
-Salary Average : $1,208,333
-Salary Average Remaining : $1,180,068
Sean Behrens $942,500 (1)
-Salary Remaining : $920,453
-Salary Average : $942,500
-Salary Average Remaining : $920,453
Jackson LaCombe $925,000 (1)
-Salary Remaining : $903,363
-Salary Average : $925,000
-Salary Average Remaining : $903,363
Jackson Blake $925,000 (1)
-Salary Remaining : $903,363
-Salary Average : $925,000
-Salary Average Remaining : $903,363
Aleksi Heimosalmi $880,000 (1)
-Salary Remaining : $859,415
-Salary Average : $880,000
-Salary Average Remaining : $859,415
Logan Stankoven $880,000 (1)
-Salary Remaining : $859,415
-Salary Average : $880,000
-Salary Average Remaining : $859,415
Total Pro Players20
Salary Commitment
Year 18 : $102,743,702
Year 19 : $42,157,611
Year 20 : $40,949,278
Year 21 : $22,899,278
Salary Average Commitment
Year 18 : $102,743,702
Year 19 : $42,157,611
Year 20 : $40,949,278
Year 21 : $22,899,278
Salary Cap with 1 Way Contract
Year 18 : $102,743,702
Year 19 : $42,157,611
Year 20 : $40,949,278
Year 21 : $22,899,278

Farm Players Salaries

Pierre-Luc Dubois $458,092 (1)
Salary Remaining : $458,092
Salary Average : $458,092
Salary Average Remaining : $458,092
Anton Lundell $453,750 (6)
Salary Remaining : $453,750
Salary Average : $453,750
Salary Average Remaining : $453,750
Dougie Hamilton $430,000 (2)
Salary Remaining : $430,000
Salary Average : $430,000
Salary Average Remaining : $430,000
Casey Mittelstadt $420,000 (3)
Salary Remaining : $420,000
Salary Average : $420,000
Salary Average Remaining : $420,000
Alexandre Carrier $392,800 (3)
Salary Remaining : $392,800
Salary Average : $392,800
Salary Average Remaining : $392,800
Nils Hoglander $200,000 (3)
Salary Remaining : $200,000
Salary Average : $200,000
Salary Average Remaining : $200,000
Kevin Korchinski $191,833 (1)
Salary Remaining : $191,833
Salary Average : $191,833
Salary Average Remaining : $191,833
Marco Kasper $188,667 (2)
Salary Remaining : $188,667
Salary Average : $188,667
Salary Average Remaining : $188,667
Sebastian Cossa $171,333 (1)
Salary Remaining : $171,333
Salary Average : $171,333
Salary Average Remaining : $171,333
Liam Ohgren $137,833 (2)
Salary Remaining : $137,833
Salary Average : $137,833
Salary Average Remaining : $137,833
Cam Squires $101,833 (2)
Salary Remaining : $101,833
Salary Average : $101,833
Salary Average Remaining : $101,833
Denver Barkey $98,083 (2)
Salary Remaining : $98,083
Salary Average : $98,083
Salary Average Remaining : $98,083
Alex Turcotte $94,722 (3)
Salary Remaining : $94,722
Salary Average : $94,722
Salary Average Remaining : $94,722
Alex Suzdalev $93,667 (1)
Salary Remaining : $93,667
Salary Average : $93,667
Salary Average Remaining : $93,667
Michael Buchinger $91,833 (2)
Salary Remaining : $91,833
Salary Average : $91,833
Salary Average Remaining : $91,833
Philipp Kurashev $0 (0)
Salary Remaining : $0
Salary Average : $0
Salary Average Remaining : $0
Leevi Merilainen $0 (0)
Salary Remaining : $0
Salary Average : $0
Salary Average Remaining : $0
Total Farm Players17
Salary Commitment
Year 18 : $3,524,446
Year 19 : $2,609,521
Year 20 : $1,561,272
Year 21 : $453,750
Salary Average Commitment
Year 18 : $3,524,446
Year 19 : $2,609,521
Year 20 : $1,561,272
Year 21 : $453,750

JMXpress



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 2701 - $120 - 2,700 - 99.96%
Level 2: 3601 - $105 - 3,601 - 100.00%
Level 3: 4502 - $80 - 4,502 - 100.00%
Level 4: 6302 - $50 - 6,302 - 100.00%
Luxury : 900 - $255 - 900 - 100.00%
Total Capacity :18006
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left41
Average Attendance - %18,005 - 99.99%
Average Income per Game$2,394,229
Year to Date Revenue$2,394,229
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$81,977,916
Farm Players Total Salaries$1,909,292
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$1,908,416
Farm Year To Date Expenses$45,581
Pro Salary Cap To Date$1,908,416
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$98,163,389
Farm Estimated Season Revenue$0
Pro Remaining Season Days167
Pro Expenses Per Days$479,403
Pro Estimated Expenses$80,060,301
Farm Remaining Season Days167
Farm Expenses Per Days$11,165
Farm Estimated Expenses$1,864,555
Estimated Season Expenses$81,924,856
Estimated Season Salary Cap$81,968,717
Estimate Under Maximum Salary Cap of $104,000,000$22,031,283
Estimate Over Minimum Salary Cap of $76,900,000 $5,068,717
Current Bank Account$267,259,308
Projected Bank Account$283,497,841

Pro Players Salaries

Alex Tuch $11,500,000 (1)
-Salary Remaining : $11,230,994
-Salary Average : $11,500,000
-Salary Average Remaining : $11,230,994
Mitch Marner $8,750,000 (1)
-Salary Remaining : $8,545,322
-Salary Average : $8,750,000
-Salary Average Remaining : $8,545,322
Moritz Seider $8,500,000 (3)
-Salary Remaining : $8,301,170
-Salary Average : $8,500,000
-Salary Average Remaining : $8,301,170
Logan Thompson $6,000,000 (2)
-Salary Remaining : $5,859,649
-Salary Average : $6,000,000
-Salary Average Remaining : $5,859,649
Jared McCann $5,500,000 (1)
-Salary Remaining : $5,371,345
-Salary Average : $5,500,000
-Salary Average Remaining : $5,371,345
Jacob Trouba $5,250,000 (1)
-Salary Remaining : $5,127,193
-Salary Average : $5,250,000
-Salary Average Remaining : $5,127,193
Darnell Nurse $5,250,000 (1)
-Salary Remaining : $5,127,193
-Salary Average : $5,250,000
-Salary Average Remaining : $5,127,193
Matt Roy $4,500,000 (1)
-Salary Remaining : $4,394,737
-Salary Average : $4,500,000
-Salary Average Remaining : $4,394,737
Connor Bedard $4,450,000 (1)
-Salary Remaining : $4,345,906
-Salary Average : $4,450,000
-Salary Average Remaining : $4,345,906
Ivan Barbashev $4,250,000 (1)
-Salary Remaining : $4,150,585
-Salary Average : $4,250,000
-Salary Average Remaining : $4,150,585
Beckett Sennecke $4,053,750 (2)
-Salary Remaining : $3,958,925
-Salary Average : $4,053,750
-Salary Average Remaining : $3,958,925
Filip Chytil $2,000,000 (2)
-Salary Remaining : $1,953,216
-Salary Average : $2,000,000
-Salary Average Remaining : $1,953,216
Jack McBain $1,950,000 (3)
-Salary Remaining : $1,904,386
-Salary Average : $1,950,000
-Salary Average Remaining : $1,904,386
Tom Willander $1,772,500 (2)
-Salary Remaining : $1,731,038
-Salary Average : $1,772,500
-Salary Average Remaining : $1,731,038
Trent Frederic $1,750,000 (1)
-Salary Remaining : $1,709,064
-Salary Average : $1,750,000
-Salary Average Remaining : $1,709,064
Lian Bichsel $1,418,333 (2)
-Salary Remaining : $1,385,156
-Salary Average : $1,418,333
-Salary Average Remaining : $1,385,156
Jonathan Lekkerimaki $1,393,333 (2)
-Salary Remaining : $1,360,740
-Salary Average : $1,393,333
-Salary Average Remaining : $1,360,740
Ivan Fedotov $990,000 (1)
-Salary Remaining : $966,842
-Salary Average : $990,000
-Salary Average Remaining : $966,842
Martin Pospisil $950,000 (3)
-Salary Remaining : $927,778
-Salary Average : $950,000
-Salary Average Remaining : $927,778
Justin Brazeau $900,000 (1)
-Salary Remaining : $878,947
-Salary Average : $900,000
-Salary Average Remaining : $878,947
Sam Colangelo $850,000 (2)
-Salary Remaining : $830,117
-Salary Average : $850,000
-Salary Average Remaining : $830,117
Total Pro Players21
Salary Commitment
Year 18 : $81,977,916
Year 19 : $28,887,916
Year 20 : $11,400,000
Year 21 : $0
Salary Average Commitment
Year 18 : $81,977,916
Year 19 : $28,887,916
Year 20 : $11,400,000
Year 21 : $0
Salary Cap with 1 Way Contract
Year 18 : $81,977,916
Year 19 : $28,887,916
Year 20 : $11,400,000
Year 21 : $0

Farm Players Salaries

Michael Misa $423,625 (2)
Salary Remaining : $423,625
Salary Average : $423,625
Salary Average Remaining : $423,625
Pyotr Kochetkov $400,000 (1)
Salary Remaining : $400,000
Salary Average : $400,000
Salary Average Remaining : $400,000
Filip Bystedt $100,167 (2)
Salary Remaining : $100,167
Salary Average : $100,167
Salary Average Remaining : $100,167
Brayden Pachal $95,000 (1)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Miko Matikka $95,000 (2)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Corson Ceulemans $92,500 (1)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
William Stromgren $92,500 (1)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Justin Ertel $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Kasper Halttunen $90,917 (2)
Salary Remaining : $90,917
Salary Average : $90,917
Salary Average Remaining : $90,917
Simon Lundmark $90,000 (1)
Salary Remaining : $90,000
Salary Average : $90,000
Salary Average Remaining : $90,000
Tobias Bjornfot $89,250 (2)
Salary Remaining : $89,250
Salary Average : $89,250
Salary Average Remaining : $89,250
Chase Stillman $86,333 (1)
Salary Remaining : $86,333
Salary Average : $86,333
Salary Average Remaining : $86,333
Jakub Dvorak $84,000 (3)
Salary Remaining : $84,000
Salary Average : $84,000
Salary Average Remaining : $84,000
Thomas Bordeleau $77,500 (1)
Salary Remaining : $77,500
Salary Average : $77,500
Salary Average Remaining : $77,500
Total Farm Players14
Salary Commitment
Year 18 : $1,909,292
Year 19 : $975,459
Year 20 : $84,000
Year 21 : $0
Salary Average Commitment
Year 18 : $1,909,292
Year 19 : $975,459
Year 20 : $84,000
Year 21 : $0

Kenobi



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 2718 - $155 - 2,718 - 100.00%
Level 2: 3624 - $95 - 3,624 - 100.00%
Level 3: 4530 - $65 - 4,530 - 100.00%
Level 4: 6341 - $45 - 6,341 - 100.00%
Luxury : 906 - $300 - 734 - 81.02%
Total Capacity :18119
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left41
Average Attendance - %17,947 - 99.05%
Average Income per Game$2,332,692
Year to Date Revenue$2,332,692
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$100,485,321
Farm Players Total Salaries$3,723,823
Coaches Total Salaries$1,050,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$2,350,532
Farm Year To Date Expenses$87,108
Pro Salary Cap To Date$2,350,532
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$95,640,372
Farm Estimated Season Revenue$0
Pro Remaining Season Days167
Pro Expenses Per Days$587,633
Pro Estimated Expenses$98,134,711
Farm Remaining Season Days167
Farm Expenses Per Days$21,777
Farm Estimated Expenses$3,636,759
Estimated Season Expenses$101,771,470
Estimated Season Salary Cap$100,485,243
Estimate Under Maximum Salary Cap of $104,000,000$3,514,757
Estimate Over Minimum Salary Cap of $76,900,000 $23,585,243
Current Bank Account$278,757,207
Projected Bank Account$272,626,109

Pro Players Salaries

Brock Nelson $14,300,670 (1)
-Salary Remaining : $13,966,147
-Salary Average : $14,300,666
-Salary Average Remaining : $13,966,147
Nikita Kucherov $12,999,670 (2)
-Salary Remaining : $12,695,580
-Salary Average : $12,999,666
-Salary Average Remaining : $12,695,580
Erik Karlsson $10,716,670 (1)
-Salary Remaining : $10,465,984
-Salary Average : $10,716,666
-Salary Average Remaining : $10,465,984
Zach Hyman $9,188,666 (1)
-Salary Remaining : $8,973,726
-Salary Average : $9,188,666
-Salary Average Remaining : $8,973,726
Bryan Rust $8,846,666 (1)
-Salary Remaining : $8,639,726
-Salary Average : $8,846,666
-Salary Average Remaining : $8,639,726
Ryan O'Reilly $8,566,666 (1)
-Salary Remaining : $8,366,276
-Salary Average : $8,566,666
-Salary Average Remaining : $8,366,276
Jason Zucker $6,416,666 (1)
-Salary Remaining : $6,266,569
-Salary Average : $6,416,666
-Salary Average Remaining : $6,266,569
Jeremy Swayman $5,250,666 (2)
-Salary Remaining : $5,127,843
-Salary Average : $5,250,666
-Salary Average Remaining : $5,127,843
Victor Hedman $4,775,666 (1)
-Salary Remaining : $4,663,955
-Salary Average : $4,775,666
-Salary Average Remaining : $4,663,955
Sam Bennett $4,679,666 (1)
-Salary Remaining : $4,570,200
-Salary Average : $4,679,666
-Salary Average Remaining : $4,570,200
Jake Middleton $3,484,666 (1)
-Salary Remaining : $3,403,153
-Salary Average : $3,484,666
-Salary Average Remaining : $3,403,153
Ilya Lyubushkin $2,871,666 (3)
-Salary Remaining : $2,804,493
-Salary Average : $2,871,666
-Salary Average Remaining : $2,804,493
Logan O'Connor $1,835,666 (1)
-Salary Remaining : $1,792,726
-Salary Average : $1,835,666
-Salary Average Remaining : $1,792,726
Tim Washe $1,201,666 (2)
-Salary Remaining : $1,173,557
-Salary Average : $1,201,666
-Salary Average Remaining : $1,173,557
Max Crozier $1,201,666 (1)
-Salary Remaining : $1,173,557
-Salary Average : $1,201,666
-Salary Average Remaining : $1,173,557
Tomas Nosek $877,666 (1)
-Salary Remaining : $857,136
-Salary Average : $877,666
-Salary Average Remaining : $857,136
Tyson Jost $877,666 (1)
-Salary Remaining : $857,136
-Salary Average : $877,666
-Salary Average Remaining : $857,136
Thomas Milic $841,667 (2)
-Salary Remaining : $821,979
-Salary Average : $841,667
-Salary Average Remaining : $821,979
Noel Acciari $775,666 (1)
-Salary Remaining : $757,522
-Salary Average : $775,666
-Salary Average Remaining : $757,522
Vincent Desharnais $775,666 (1)
-Salary Remaining : $757,522
-Salary Average : $775,666
-Salary Average Remaining : $757,522
Total Pro Players20
Salary Commitment
Year 18 : $100,485,321
Year 19 : $23,165,331
Year 20 : $2,871,666
Year 21 : $0
Salary Average Commitment
Year 18 : $100,485,321
Year 19 : $23,165,331
Year 20 : $2,871,666
Year 21 : $0
Salary Cap with 1 Way Contract
Year 18 : $100,485,321
Year 19 : $23,165,331
Year 20 : $2,871,666
Year 21 : $0

Farm Players Salaries

Ryan Pulock $477,567 (1)
Salary Remaining : $477,567
Salary Average : $477,567
Salary Average Remaining : $477,567
Mason Marchment $360,067 (1)
Salary Remaining : $360,067
Salary Average : $360,067
Salary Average Remaining : $360,067
Brett Howden $356,667 (4)
Salary Remaining : $356,667
Salary Average : $356,667
Salary Average Remaining : $356,667
Trevor Moore $351,667 (1)
Salary Remaining : $351,667
Salary Average : $351,667
Salary Average Remaining : $351,667
Bobby McMann $322,867 (1)
Salary Remaining : $322,867
Salary Average : $322,867
Salary Average Remaining : $322,867
Connor Murphy $301,767 (2)
Salary Remaining : $301,767
Salary Average : $301,767
Salary Average Remaining : $301,767
Josh Manson $236,367 (1)
Salary Remaining : $236,367
Salary Average : $236,367
Salary Average Remaining : $236,367
Carter Yakemchuk $194,167 (3)
Salary Remaining : $194,167
Salary Average : $194,167
Salary Average Remaining : $194,167
Declan Carlile $120,167 (3)
Salary Remaining : $120,167
Salary Average : $120,167
Salary Average Remaining : $120,167
Carey Terrance $102,500 (2)
Salary Remaining : $102,500
Salary Average : $102,500
Salary Average Remaining : $102,500
Martin Misiak $100,000 (1)
Salary Remaining : $100,000
Salary Average : $100,000
Salary Average Remaining : $100,000
Marc Gatcomb $98,867 (3)
Salary Remaining : $98,867
Salary Average : $98,867
Salary Average Remaining : $98,867
Kailer Yamamoto $94,467 (2)
Salary Remaining : $94,467
Salary Average : $94,467
Salary Average Remaining : $94,467
Kirill Gerasimyuk $93,125 (1)
Salary Remaining : $93,125
Salary Average : $93,125
Salary Average Remaining : $93,125
David Goyette $91,833 (2)
Salary Remaining : $91,833
Salary Average : $91,833
Salary Average Remaining : $91,833
Donovan Sebrango $90,167 (2)
Salary Remaining : $90,167
Salary Average : $90,167
Salary Average Remaining : $90,167
Mason Appleton $90,167 (1)
Salary Remaining : $90,167
Salary Average : $90,167
Salary Average Remaining : $90,167
Ethen Frank $86,267 (1)
Salary Remaining : $86,267
Salary Average : $86,267
Salary Average Remaining : $86,267
Michael Eyssimont $77,567 (1)
Salary Remaining : $77,567
Salary Average : $77,567
Salary Average Remaining : $77,567
Arthur Kaliyev $77,567 (1)
Salary Remaining : $77,567
Salary Average : $77,567
Salary Average Remaining : $77,567
Total Farm Players20
Salary Commitment
Year 18 : $3,723,830
Year 19 : $1,450,602
Year 20 : $769,868
Year 21 : $356,667
Salary Average Commitment
Year 18 : $3,723,830
Year 19 : $1,450,602
Year 20 : $769,868
Year 21 : $356,667

Krazy Kidz



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 2000 - $150 - 2,000 - 100.00%
Level 2: 4000 - $100 - 3,967 - 99.16%
Level 3: 5000 - $75 - 5,000 - 100.00%
Level 4: 6000 - $50 - 6,000 - 100.00%
Luxury : 1000 - $250 - 967 - 96.70%
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 Left40
Average Attendance - %17,934 - 99.63%
Average Income per Game$2,403,966
Year to Date Revenue$4,807,932
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$100,673,759
Farm Players Total Salaries$3,172,396
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$2,354,940
Farm Year To Date Expenses$74,208
Pro Salary Cap To Date$2,354,940
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$96,158,640
Farm Estimated Season Revenue$0
Pro Remaining Season Days167
Pro Expenses Per Days$588,735
Pro Estimated Expenses$98,318,745
Farm Remaining Season Days167
Farm Expenses Per Days$18,552
Farm Estimated Expenses$3,098,184
Estimated Season Expenses$101,416,929
Estimated Season Salary Cap$100,673,685
Estimate Under Maximum Salary Cap of $104,000,000$3,326,315
Estimate Over Minimum Salary Cap of $76,900,000 $23,773,685
Current Bank Account$255,045,037
Projected Bank Account$249,786,748

Pro Players Salaries

Jack Hughes $12,000,000 (7)
-Salary Remaining : $11,719,298
-Salary Average : $12,000,000
-Salary Average Remaining : $11,719,298
Jake Sanderson $12,000,000 (6)
-Salary Remaining : $11,719,298
-Salary Average : $12,000,000
-Salary Average Remaining : $11,719,298
Vincent Trocheck $8,750,000 (1)
-Salary Remaining : $8,545,322
-Salary Average : $8,750,000
-Salary Average Remaining : $8,545,322
Seth Jones $7,500,000 (1)
-Salary Remaining : $7,324,561
-Salary Average : $7,500,000
-Salary Average Remaining : $7,324,561
Robert Thomas $7,250,000 (2)
-Salary Remaining : $7,080,409
-Salary Average : $7,250,000
-Salary Average Remaining : $7,080,409
Jonathan Drouin $6,250,000 (1)
-Salary Remaining : $6,103,801
-Salary Average : $6,250,000
-Salary Average Remaining : $6,103,801
Mackenzie Blackwood $5,843,760 (2)
-Salary Remaining : $5,707,064
-Salary Average : $5,843,760
-Salary Average Remaining : $5,707,064
Brandon Montour $5,750,000 (1)
-Salary Remaining : $5,615,497
-Salary Average : $5,750,000
-Salary Average Remaining : $5,615,497
Ryan McLeod $4,750,000 (2)
-Salary Remaining : $4,638,889
-Salary Average : $4,750,000
-Salary Average Remaining : $4,638,889
Tyler Toffoli $4,500,000 (1)
-Salary Remaining : $4,394,737
-Salary Average : $4,500,000
-Salary Average Remaining : $4,394,737
Barrett Hayton $4,500,000 (2)
-Salary Remaining : $4,394,737
-Salary Average : $4,500,000
-Salary Average Remaining : $4,394,737
Adam Fantilli $4,150,000 (1)
-Salary Remaining : $4,052,924
-Salary Average : $4,150,000
-Salary Average Remaining : $4,052,924
Braden Schneider $3,700,000 (1)
-Salary Remaining : $3,613,450
-Salary Average : $3,700,000
-Salary Average Remaining : $3,613,450
Jack Roslovic $3,200,000 (1)
-Salary Remaining : $3,125,146
-Salary Average : $3,200,000
-Salary Average Remaining : $3,125,146
Michael Rasmussen $3,000,000 (1)
-Salary Remaining : $2,929,825
-Salary Average : $3,000,000
-Salary Average Remaining : $2,929,825
Stuart Skinner $2,850,000 (1)
-Salary Remaining : $2,783,333
-Salary Average : $2,850,000
-Salary Average Remaining : $2,783,333
Josh Norris $1,633,333 (1)
-Salary Remaining : $1,595,126
-Salary Average : $1,633,333
-Salary Average Remaining : $1,595,126
Lane Hutson $1,333,333 (1)
-Salary Remaining : $1,302,144
-Salary Average : $1,333,333
-Salary Average Remaining : $1,302,144
Vincent Iorio $863,333 (1)
-Salary Remaining : $843,138
-Salary Average : $863,333
-Salary Average Remaining : $843,138
Logan Shaw $850,000 (1)
-Salary Remaining : $830,117
-Salary Average : $850,000
-Salary Average Remaining : $830,117
Mason McTavish $0 (0)
Total Pro Players21
Salary Commitment
Year 18 : $100,673,759
Year 19 : $46,343,760
Year 20 : $24,000,000
Year 21 : $24,000,000
Salary Average Commitment
Year 18 : $100,673,759
Year 19 : $46,343,760
Year 20 : $24,000,000
Year 21 : $24,000,000
Salary Cap with 1 Way Contract
Year 18 : $100,673,759
Year 19 : $46,343,760
Year 20 : $24,000,000
Year 21 : $24,000,000

Farm Players Salaries

Urho Vaakanainen $250,000 (4)
Salary Remaining : $250,000
Salary Average : $250,000
Salary Average Remaining : $250,000
Lukas Reichel $200,000 (3)
Salary Remaining : $200,000
Salary Average : $200,000
Salary Average Remaining : $200,000
Jonatan Berggren $178,838 (1)
Salary Remaining : $178,838
Salary Average : $178,838
Salary Average Remaining : $178,838
William Dufour $175,000 (1)
Salary Remaining : $175,000
Salary Average : $175,000
Salary Average Remaining : $175,000
Konsta Helenius $154,250 (3)
Salary Remaining : $154,250
Salary Average : $154,250
Salary Average Remaining : $154,250
Arshdeep Bains $150,100 (1)
Salary Remaining : $150,100
Salary Average : $150,100
Salary Average Remaining : $150,100
Michael DiPietro $150,000 (1)
Salary Remaining : $150,000
Salary Average : $150,000
Salary Average Remaining : $150,000
Colby Barlow $115,917 (2)
Salary Remaining : $115,917
Salary Average : $115,917
Salary Average Remaining : $115,917
Luca Marrelli $101,944 (3)
Salary Remaining : $101,944
Salary Average : $101,944
Salary Average Remaining : $101,944
Ayrton Martino $100,000 (1)
Salary Remaining : $100,000
Salary Average : $100,000
Salary Average Remaining : $100,000
Cross Hanas $100,000 (3)
Salary Remaining : $100,000
Salary Average : $100,000
Salary Average Remaining : $100,000
Jakub Skarek $100,000 (2)
Salary Remaining : $100,000
Salary Average : $100,000
Salary Average Remaining : $100,000
Kalan Lind $98,667 (2)
Salary Remaining : $98,667
Salary Average : $98,667
Salary Average Remaining : $98,667
Jordan Oesterle $95,988 (1)
Salary Remaining : $95,988
Salary Average : $95,988
Salary Average Remaining : $95,988
Nico Myatovic $95,000 (2)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Artem Duda $95,000 (2)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Gavin Hayes $91,833 (2)
Salary Remaining : $91,833
Salary Average : $91,833
Salary Average Remaining : $91,833
David Edstrom $90,917 (2)
Salary Remaining : $90,917
Salary Average : $90,917
Salary Average Remaining : $90,917
Owen Beck $88,667 (2)
Salary Remaining : $88,667
Salary Average : $88,667
Salary Average Remaining : $88,667
Tomas Hamara $88,333 (1)
Salary Remaining : $88,333
Salary Average : $88,333
Salary Average Remaining : $88,333
Nolan Allan $88,000 (1)
Salary Remaining : $88,000
Salary Average : $88,000
Salary Average Remaining : $88,000
Sandis Vilmanis $86,111 (2)
Salary Remaining : $86,111
Salary Average : $86,111
Salary Average Remaining : $86,111
Ryan Carpenter $85,000 (1)
Salary Remaining : $85,000
Salary Average : $85,000
Salary Average Remaining : $85,000
Jakub Brabenec $82,833 (1)
Salary Remaining : $82,833
Salary Average : $82,833
Salary Average Remaining : $82,833
Gage Goncalves $77,500 (1)
Salary Remaining : $77,500
Salary Average : $77,500
Salary Average Remaining : $77,500
Adam Beckman $77,500 (1)
Salary Remaining : $77,500
Salary Average : $77,500
Salary Average Remaining : $77,500
Nikita Alexandrov $77,500 (1)
Salary Remaining : $77,500
Salary Average : $77,500
Salary Average Remaining : $77,500
Curtis Douglas $77,500 (1)
Salary Remaining : $77,500
Salary Average : $77,500
Salary Average Remaining : $77,500
Total Farm Players28
Salary Commitment
Year 18 : $3,172,398
Year 19 : $1,668,306
Year 20 : $806,194
Year 21 : $250,000
Salary Average Commitment
Year 18 : $3,172,398
Year 19 : $1,668,306
Year 20 : $806,194
Year 21 : $250,000

Leopards



Arena Capacity - Ticket Price
Attendance - %

Arena NameLake Titicaca
Level 1: 2000 - $160 - 2,000 - 100.00%
Level 2: 4000 - $105 - 4,000 - 100.00%
Level 3: 5000 - $75 - 5,000 - 100.00%
Level 4: 6000 - $50 - 6,000 - 100.00%
Luxury : 1000 - $245 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $60 - 0 - 0.00%
Farm Level 2: 1000 - $30 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left41
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,473,400
Year to Date Revenue$2,473,400
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$88,728,373
Farm Players Total Salaries$3,294,301
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$10,217,544
Pro Year To Date Expenses$2,229,002
Farm Year To Date Expenses$81,446
Pro Salary Cap To Date$2,229,002
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$101,409,400
Farm Estimated Season Revenue$0
Pro Remaining Season Days167
Pro Expenses Per Days$518,879
Pro Estimated Expenses$86,652,793
Farm Remaining Season Days167
Farm Expenses Per Days$19,265
Farm Estimated Expenses$3,217,255
Estimated Season Expenses$89,870,048
Estimated Season Salary Cap$99,099,339
Estimate Under Maximum Salary Cap of $104,000,000$4,900,661
Estimate Over Minimum Salary Cap of $76,900,000 $22,199,339
Current Bank Account$234,818,242
Projected Bank Account$246,357,594

Pro Players Salaries

Juraj Slafkovsky $9,551,331 (1)
-Salary Remaining : $9,327,908
-Salary Average : $9,551,331
-Salary Average Remaining : $9,327,908
Jesper Wallstedt $7,600,000 (3)
-Salary Remaining : $7,422,222
-Salary Average : $7,600,000
-Salary Average Remaining : $7,422,222
Mathew Barzal $7,500,000 (3)
-Salary Remaining : $7,324,561
-Salary Average : $7,500,000
-Salary Average Remaining : $7,324,561
Dustin Wolf $5,950,000 (3)
-Salary Remaining : $5,810,819
-Salary Average : $5,950,000
-Salary Average Remaining : $5,810,819
Alexis Lafreniere $5,100,000 (5)
-Salary Remaining : $4,980,702
-Salary Average : $5,100,000
-Salary Average Remaining : $4,980,702
Matty Beniers $4,630,000 (3)
-Salary Remaining : $4,521,696
-Salary Average : $4,630,000
-Salary Average Remaining : $4,521,696
Matvei Michkov $4,250,000 (2)
-Salary Remaining : $4,150,585
-Salary Average : $4,250,000
-Salary Average Remaining : $4,150,585
Leo Carlsson $4,200,000 (1)
-Salary Remaining : $4,101,754
-Salary Average : $4,200,000
-Salary Average Remaining : $4,101,754
Simon Nemec $4,168,333 (1)
-Salary Remaining : $4,070,828
-Salary Average : $4,168,333
-Salary Average Remaining : $4,070,828
Artturi Lehkonen $4,000,000 (2)
-Salary Remaining : $3,906,433
-Salary Average : $4,000,000
-Salary Average Remaining : $3,906,433
Shane Wright $3,949,167 (2)
-Salary Remaining : $3,856,789
-Salary Average : $3,949,167
-Salary Average Remaining : $3,856,789
Ben Chiarot $3,900,000 (1)
-Salary Remaining : $3,808,772
-Salary Average : $3,900,000
-Salary Average Remaining : $3,808,772
Cam York $3,750,000 (6)
-Salary Remaining : $3,662,281
-Salary Average : $3,750,000
-Salary Average Remaining : $3,662,281
Darren Raddysh $3,500,000 (2)
-Salary Remaining : $3,418,129
-Salary Average : $3,500,000
-Salary Average Remaining : $3,418,129
Emmitt Finnie $2,800,000 (4)
-Salary Remaining : $2,734,503
-Salary Average : $2,800,000
-Salary Average Remaining : $2,734,503
Justin Sourdif $2,500,000 (7)
-Salary Remaining : $2,441,520
-Salary Average : $2,500,000
-Salary Average Remaining : $2,441,520
Thomas Novak $2,198,708 (1)
-Salary Remaining : $2,147,276
-Salary Average : $2,198,708
-Salary Average Remaining : $2,147,276
Nic Dowd $1,750,000 (1)
-Salary Remaining : $1,709,064
-Salary Average : $1,750,000
-Salary Average Remaining : $1,709,064
Simon Edvinsson $1,744,167 (1)
-Salary Remaining : $1,703,368
-Salary Average : $1,744,167
-Salary Average Remaining : $1,703,368
Connor Brown $1,600,000 (1)
-Salary Remaining : $1,562,573
-Salary Average : $1,600,000
-Salary Average Remaining : $1,562,573
Sam Rinzel $1,366,667 (1)
-Salary Remaining : $1,334,698
-Salary Average : $1,366,667
-Salary Average Remaining : $1,334,698
Connor Dewar $1,050,000 (1)
-Salary Remaining : $1,025,439
-Salary Average : $1,050,000
-Salary Average Remaining : $1,025,439
Elias Salomonsson $895,000 (2)
-Salary Remaining : $874,064
-Salary Average : $895,000
-Salary Average Remaining : $874,064
Pavol Regenda $775,000 (1)
-Salary Remaining : $756,871
-Salary Average : $775,000
-Salary Average Remaining : $756,871
Total Pro Players24
Salary Commitment
Year 18 : $88,728,373
Year 19 : $56,424,167
Year 20 : $39,830,000
Year 21 : $14,150,000
Salary Average Commitment
Year 18 : $88,728,373
Year 19 : $56,424,167
Year 20 : $39,830,000
Year 21 : $14,150,000
Salary Cap with 1 Way Contract
Year 18 : $88,728,373
Year 19 : $56,424,167
Year 20 : $39,830,000
Year 21 : $14,150,000

Farm Players Salaries

Egor Chinakhov $275,000 (1)
Salary Remaining : $275,000
Salary Average : $275,000
Salary Average Remaining : $275,000
Berkly Catton $195,375 (2)
Salary Remaining : $195,375
Salary Average : $195,375
Salary Average Remaining : $195,375
Kirby Dach $192,500 (5)
Salary Remaining : $192,500
Salary Average : $192,500
Salary Average Remaining : $192,500
Daniil But $188,917 (2)
Salary Remaining : $188,917
Salary Average : $188,917
Salary Average Remaining : $188,917
Ivan Miroshnichenko $170,000 (1)
Salary Remaining : $170,000
Salary Average : $170,000
Salary Average Remaining : $170,000
Zeev Buium $165,000 (1)
Salary Remaining : $165,000
Salary Average : $165,000
Salary Average Remaining : $165,000
Zach Benson $160,000 (1)
Salary Remaining : $160,000
Salary Average : $160,000
Salary Average Remaining : $160,000
Michael Brandsegg-Nygard $145,375 (2)
Salary Remaining : $145,375
Salary Average : $145,375
Salary Average Remaining : $145,375
Adam Klapka $115,000 (1)
Salary Remaining : $115,000
Salary Average : $115,000
Salary Average Remaining : $115,000
Devon Levi $110,000 (4)
Salary Remaining : $110,000
Salary Average : $110,000
Salary Average Remaining : $110,000
Gracyn Sawchyn $100,583 (2)
Salary Remaining : $100,583
Salary Average : $100,583
Salary Average Remaining : $100,583
Tristan Bertucci $100,583 (2)
Salary Remaining : $100,583
Salary Average : $100,583
Salary Average Remaining : $100,583
Martin Chromiak $100,000 (1)
Salary Remaining : $100,000
Salary Average : $100,000
Salary Average Remaining : $100,000
Quentin Musty $99,250 (2)
Salary Remaining : $99,250
Salary Average : $99,250
Salary Average Remaining : $99,250
Etienne Morin $98,083 (2)
Salary Remaining : $98,083
Salary Average : $98,083
Salary Average Remaining : $98,083
Ryan Chesley $97,250 (2)
Salary Remaining : $97,250
Salary Average : $97,250
Salary Average Remaining : $97,250
Dominik Badinka $95,802 (3)
Salary Remaining : $95,802
Salary Average : $95,802
Salary Average Remaining : $95,802
Ivan Ryabkin $95,222 (3)
Salary Remaining : $95,222
Salary Average : $95,222
Salary Average Remaining : $95,222
Tanner Howe $92,917 (3)
Salary Remaining : $92,917
Salary Average : $92,917
Salary Average Remaining : $92,917
Dylan Duke $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Noah Warren $91,833 (2)
Salary Remaining : $91,833
Salary Average : $91,833
Salary Average Remaining : $91,833
Adam Sykora $88,667 (2)
Salary Remaining : $88,667
Salary Average : $88,667
Salary Average Remaining : $88,667
Sasha Pastujov $88,000 (1)
Salary Remaining : $88,000
Salary Average : $88,000
Salary Average Remaining : $88,000
Ville Koivunen $88,000 (1)
Salary Remaining : $88,000
Salary Average : $88,000
Salary Average Remaining : $88,000
Gleb Trikozov $87,500 (2)
Salary Remaining : $87,500
Salary Average : $87,500
Salary Average Remaining : $87,500
Jacob Melanson $82,611 (1)
Salary Remaining : $82,611
Salary Average : $82,611
Salary Average Remaining : $82,611
Erik Portillo $78,333 (2)
Salary Remaining : $78,333
Salary Average : $78,333
Salary Average Remaining : $78,333
Brock Faber $0 (0)
Salary Remaining : $0
Salary Average : $0
Salary Average Remaining : $0
Total Farm Players28
Salary Commitment
Year 18 : $3,294,301
Year 19 : $2,050,690
Year 20 : $586,441
Year 21 : $302,500
Salary Average Commitment
Year 18 : $3,294,301
Year 19 : $2,050,690
Year 20 : $586,441
Year 21 : $302,500

Nokians



Arena Capacity - Ticket Price
Attendance - %

Arena NameNokia Centre
Level 1: 2997 - $140 - 2,482 - 82.82%
Level 2: 3996 - $120 - 3,131 - 78.35%
Level 3: 4995 - $75 - 4,989 - 99.88%
Level 4: 6992 - $40 - 6,466 - 92.48%
Luxury : 999 - $260 - 951 - 95.20%
Total Capacity :19979
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left41
Average Attendance - %18,019 - 90.19%
Average Income per Game$2,388,880
Year to Date Revenue$2,388,880
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$102,451,056
Farm Players Total Salaries$3,229,059
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$2,396,516
Farm Year To Date Expenses$75,532
Pro Salary Cap To Date$2,396,516
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$97,944,080
Farm Estimated Season Revenue$0
Pro Remaining Season Days167
Pro Expenses Per Days$599,129
Pro Estimated Expenses$100,054,543
Farm Remaining Season Days167
Farm Expenses Per Days$18,883
Farm Estimated Expenses$3,153,461
Estimated Season Expenses$103,208,004
Estimated Season Salary Cap$102,451,059
Estimate Under Maximum Salary Cap of $104,000,000$1,548,941
Estimate Over Minimum Salary Cap of $76,900,000 $25,551,059
Current Bank Account$416,600,852
Projected Bank Account$411,336,928

Pro Players Salaries

John Carlson $9,000,000 (2)
-Salary Remaining : $8,789,474
-Salary Average : $9,000,000
-Salary Average Remaining : $8,789,474
Rickard Rakell $9,000,000 (1)
-Salary Remaining : $8,789,474
-Salary Average : $9,000,000
-Salary Average Remaining : $8,789,474
Sebastian Aho $9,000,000 (3)
-Salary Remaining : $8,789,474
-Salary Average : $9,000,000
-Salary Average Remaining : $8,789,474
David Pastrnak $7,900,000 (1)
-Salary Remaining : $7,715,205
-Salary Average : $7,900,000
-Salary Average Remaining : $7,715,205
Chandler Stephenson $7,477,556 (1)
-Salary Remaining : $7,302,642
-Salary Average : $7,477,556
-Salary Average Remaining : $7,302,642
Mike Matheson $6,600,000 (1)
-Salary Remaining : $6,445,614
-Salary Average : $6,600,000
-Salary Average Remaining : $6,445,614
Thatcher Demko $6,477,500 (4)
-Salary Remaining : $6,325,980
-Salary Average : $6,477,500
-Salary Average Remaining : $6,325,980
Dmitry Orlov $6,000,000 (1)
-Salary Remaining : $5,859,649
-Salary Average : $6,000,000
-Salary Average Remaining : $5,859,649
Kris Letang $5,500,000 (1)
-Salary Remaining : $5,371,345
-Salary Average : $5,500,000
-Salary Average Remaining : $5,371,345
Marcus Johansson $4,400,000 (1)
-Salary Remaining : $4,297,076
-Salary Average : $4,400,000
-Salary Average Remaining : $4,297,076
Brenden Dillon $4,200,000 (1)
-Salary Remaining : $4,101,754
-Salary Average : $4,200,000
-Salary Average Remaining : $4,101,754
Connor McMichael $4,000,000 (3)
-Salary Remaining : $3,906,433
-Salary Average : $4,000,000
-Salary Average Remaining : $3,906,433
Kiefer Sherwood $4,000,000 (2)
-Salary Remaining : $3,906,433
-Salary Average : $4,000,000
-Salary Average Remaining : $3,906,433
Mikael Backlund $4,000,000 (1)
-Salary Remaining : $3,906,433
-Salary Average : $4,000,000
-Salary Average Remaining : $3,906,433
Erik Haula $3,700,000 (1)
-Salary Remaining : $3,613,450
-Salary Average : $3,700,000
-Salary Average Remaining : $3,613,450
Evan Rodrigues $3,600,000 (1)
-Salary Remaining : $3,515,789
-Salary Average : $3,600,000
-Salary Average Remaining : $3,515,789
Ryan McDonagh $3,000,000 (1)
-Salary Remaining : $2,929,825
-Salary Average : $3,000,000
-Salary Average Remaining : $2,929,825
Collin Graf $2,000,000 (2)
-Salary Remaining : $1,953,216
-Salary Average : $2,000,000
-Salary Average Remaining : $1,953,216
Teddy Blueger $1,651,000 (1)
-Salary Remaining : $1,612,380
-Salary Average : $1,651,000
-Salary Average Remaining : $1,612,380
Dan Vladar $945,000 (2)
-Salary Remaining : $922,895
-Salary Average : $945,000
-Salary Average Remaining : $922,895
Total Pro Players20
Salary Commitment
Year 18 : $102,451,056
Year 19 : $35,422,500
Year 20 : $19,477,500
Year 21 : $6,477,500
Salary Average Commitment
Year 18 : $102,451,056
Year 19 : $35,422,500
Year 20 : $19,477,500
Year 21 : $6,477,500
Salary Cap with 1 Way Contract
Year 18 : $102,451,056
Year 19 : $35,422,500
Year 20 : $19,477,500
Year 21 : $6,477,500

Farm Players Salaries

Adin Hill $458,092 (1)
Salary Remaining : $458,092
Salary Average : $458,092
Salary Average Remaining : $458,092
Sam Malinski $360,000 (1)
Salary Remaining : $360,000
Salary Average : $360,000
Salary Average Remaining : $360,000
Samuel Ersson $338,800 (1)
Salary Remaining : $338,800
Salary Average : $338,800
Salary Average Remaining : $338,800
Arseny Gritsyuk $325,000 (3)
Salary Remaining : $325,000
Salary Average : $325,000
Salary Average Remaining : $325,000
Henri Jokiharju $270,000 (1)
Salary Remaining : $270,000
Salary Average : $270,000
Salary Average Remaining : $270,000
Erik Gudbranson $200,000 (1)
Salary Remaining : $200,000
Salary Average : $200,000
Salary Average Remaining : $200,000
Ty Emberson $190,000 (1)
Salary Remaining : $190,000
Salary Average : $190,000
Salary Average Remaining : $190,000
Axel Sandin-Pellikka $144,083 (2)
Salary Remaining : $144,083
Salary Average : $144,083
Salary Average Remaining : $144,083
Parker Wotherspoon $120,000 (1)
Salary Remaining : $120,000
Salary Average : $120,000
Salary Average Remaining : $120,000
Brody Lamb $102,500 (2)
Salary Remaining : $102,500
Salary Average : $102,500
Salary Average Remaining : $102,500
Noel Nordh $97,000 (2)
Salary Remaining : $97,000
Salary Average : $97,000
Salary Average Remaining : $97,000
Cam Lund $94,167 (2)
Salary Remaining : $94,167
Salary Average : $94,167
Salary Average Remaining : $94,167
Dylan Peterson $92,500 (1)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Ryan Ufko $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Logan Mailloux $90,250 (1)
Salary Remaining : $90,250
Salary Average : $90,250
Salary Average Remaining : $90,250
Anton Wahlberg $88,667 (3)
Salary Remaining : $88,667
Salary Average : $88,667
Salary Average Remaining : $88,667
Jared Davidson $88,000 (1)
Salary Remaining : $88,000
Salary Average : $88,000
Salary Average Remaining : $88,000
Michael Milne $77,500 (1)
Salary Remaining : $77,500
Salary Average : $77,500
Salary Average Remaining : $77,500
Zayde Wisdom $0 (0)
Salary Remaining : $0
Salary Average : $0
Salary Average Remaining : $0
Emil Heineman $0 (0)
Salary Remaining : $0
Salary Average : $0
Salary Average Remaining : $0
Total Farm Players20
Salary Commitment
Year 18 : $3,229,059
Year 19 : $943,917
Year 20 : $413,667
Year 21 : $0
Salary Average Commitment
Year 18 : $3,229,059
Year 19 : $943,917
Year 20 : $413,667
Year 21 : $0

Philly



Arena Capacity - Ticket Price
Attendance - %

Arena NameCheese Cake Factory
Level 1: 3010 - $130 - 2,331 - 77.44%
Level 2: 4013 - $100 - 3,850 - 95.94%
Level 3: 5017 - $70 - 5,017 - 100.00%
Level 4: 7023 - $50 - 6,779 - 96.53%
Luxury : 1003 - $240 - 1,003 - 100.00%
Total Capacity :20066
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left41
Average Attendance - %18,980 - 94.59%
Average Income per Game$2,412,146
Year to Date Revenue$2,412,146
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$103,963,558
Farm Players Total Salaries$2,348,551
Coaches Total Salaries$1,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$2,431,896
Farm Year To Date Expenses$54,936
Pro Salary Cap To Date$2,431,896
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$98,897,986
Farm Estimated Season Revenue$0
Pro Remaining Season Days167
Pro Expenses Per Days$607,974
Pro Estimated Expenses$101,531,658
Farm Remaining Season Days167
Farm Expenses Per Days$13,734
Farm Estimated Expenses$2,293,578
Estimated Season Expenses$103,825,236
Estimated Season Salary Cap$103,963,554
Estimate Under Maximum Salary Cap of $104,000,000$36,446
Estimate Over Minimum Salary Cap of $76,900,000 $27,063,554
Current Bank Account$282,939,207
Projected Bank Account$278,011,957

Pro Players Salaries

Cale Makar $12,300,500 (1)
-Salary Remaining : $12,012,769
-Salary Average : $12,300,500
-Salary Average Remaining : $12,012,769
Tage Thompson $11,920,000 (3)
-Salary Remaining : $11,641,170
-Salary Average : $11,920,000
-Salary Average Remaining : $11,641,170
Nico Hischier $7,800,000 (3)
-Salary Remaining : $7,617,544
-Salary Average : $7,800,000
-Salary Average Remaining : $7,617,544
Gabriel Vilardi $7,339,558 (3)
-Salary Remaining : $7,167,872
-Salary Average : $7,339,558
-Salary Average Remaining : $7,167,872
Tyler Bertuzzi $7,050,000 (2)
-Salary Remaining : $6,885,088
-Salary Average : $7,050,000
-Salary Average Remaining : $6,885,088
Patrick Kane $6,500,500 (1)
-Salary Remaining : $6,348,442
-Salary Average : $6,500,500
-Salary Average Remaining : $6,348,442
Karel Vejmelka $6,100,500 (1)
-Salary Remaining : $5,957,798
-Salary Average : $6,100,500
-Salary Average Remaining : $5,957,798
Jake McCabe $5,750,500 (1)
-Salary Remaining : $5,615,985
-Salary Average : $5,750,500
-Salary Average Remaining : $5,615,985
Joel Hofer $5,400,000 (2)
-Salary Remaining : $5,273,684
-Salary Average : $5,400,000
-Salary Average Remaining : $5,273,684
Fabian Zetterlund $5,050,500 (2)
-Salary Remaining : $4,932,360
-Salary Average : $5,050,500
-Salary Average Remaining : $4,932,360
Vladimir Tarasenko $5,000,000 (1)
-Salary Remaining : $4,883,041
-Salary Average : $5,000,000
-Salary Average Remaining : $4,883,041
Ryan Hartman $5,000,000 (1)
-Salary Remaining : $4,883,041
-Salary Average : $5,000,000
-Salary Average Remaining : $4,883,041
Nick Paul $4,100,500 (1)
-Salary Remaining : $4,004,582
-Salary Average : $4,100,500
-Salary Average Remaining : $4,004,582
Dante Fabbro $3,500,000 (1)
-Salary Remaining : $3,418,129
-Salary Average : $3,500,000
-Salary Average Remaining : $3,418,129
Ryan Lindgren $3,100,500 (1)
-Salary Remaining : $3,027,974
-Salary Average : $3,100,500
-Salary Average Remaining : $3,027,974
Carson Soucy $1,900,000 (1)
-Salary Remaining : $1,855,556
-Salary Average : $1,900,000
-Salary Average Remaining : $1,855,556
Michael McCarron $1,850,000 (1)
-Salary Remaining : $1,806,725
-Salary Average : $1,850,000
-Salary Average Remaining : $1,806,725
Cole Smith $1,700,000 (1)
-Salary Remaining : $1,660,234
-Salary Average : $1,700,000
-Salary Average Remaining : $1,660,234
Frank Nazar $1,550,000 (1)
-Salary Remaining : $1,513,743
-Salary Average : $1,550,000
-Salary Average Remaining : $1,513,743
Noah Juulsen $1,050,500 (1)
-Salary Remaining : $1,025,927
-Salary Average : $1,050,500
-Salary Average Remaining : $1,025,927
Total Pro Players20
Salary Commitment
Year 18 : $103,963,558
Year 19 : $44,560,058
Year 20 : $27,059,558
Year 21 : $0
Salary Average Commitment
Year 18 : $103,963,558
Year 19 : $44,560,058
Year 20 : $27,059,558
Year 21 : $0
Salary Cap with 1 Way Contract
Year 18 : $103,963,558
Year 19 : $44,560,058
Year 20 : $27,059,558
Year 21 : $0

Farm Players Salaries

Matias Maccelli $315,050 (1)
Salary Remaining : $315,050
Salary Average : $315,050
Salary Average Remaining : $315,050
Victor Olofsson $250,050 (1)
Salary Remaining : $250,050
Salary Average : $250,050
Salary Average Remaining : $250,050
Nate Danielson $188,667 (3)
Salary Remaining : $188,667
Salary Average : $188,667
Salary Average Remaining : $188,667
Spencer Stastney $165,050 (1)
Salary Remaining : $165,050
Salary Average : $165,050
Salary Average Remaining : $165,050
Isak Rosen $141,917 (1)
Salary Remaining : $141,917
Salary Average : $141,917
Salary Average Remaining : $141,917
Barclay Goodrow $135,050 (1)
Salary Remaining : $135,050
Salary Average : $135,050
Salary Average Remaining : $135,050
Nico Daws $115,050 (3)
Salary Remaining : $115,050
Salary Average : $115,050
Salary Average Remaining : $115,050
Raphael Lavoie $110,000 (1)
Salary Remaining : $110,000
Salary Average : $110,000
Salary Average Remaining : $110,000
Charles Alexis Legault $105,050 (1)
Salary Remaining : $105,050
Salary Average : $105,050
Salary Average Remaining : $105,050
Viktor Neuchev $95,000 (1)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Amadeus Lombardi $92,667 (1)
Salary Remaining : $92,667
Salary Average : $92,667
Salary Average Remaining : $92,667
Nikita Chibrikov $92,500 (1)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Carter Mazur $92,500 (1)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Ethan Cardwell $92,500 (1)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Maxim Groshev $92,500 (1)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Aleksei Kolosov $92,500 (1)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Cameron Whitehead $87,500 (2)
Salary Remaining : $87,500
Salary Average : $87,500
Salary Average Remaining : $87,500
Clay Stevenson $85,000 (1)
Salary Remaining : $85,000
Salary Average : $85,000
Salary Average Remaining : $85,000
Total Farm Players18
Salary Commitment
Year 18 : $2,348,551
Year 19 : $391,217
Year 20 : $303,717
Year 21 : $0
Salary Average Commitment
Year 18 : $2,348,551
Year 19 : $391,217
Year 20 : $303,717
Year 21 : $0

Poutiners



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 3191 - $90 - 2,982 - 93.45%
Level 2: 4255 - $80 - 4,255 - 100.00%
Level 3: 5318 - $53 - 5,318 - 100.00%
Level 4: 7446 - $40 - 6,511 - 87.44%
Luxury : 1064 - $206 - 1,019 - 95.77%
Total Capacity :21274
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left41
Average Attendance - %20,085 - 94.41%
Average Income per Game$2,027,872
Year to Date Revenue$2,027,872
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$81,635,907
Farm Players Total Salaries$1,485,667
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$1,886,452
Farm Year To Date Expenses$34,752
Pro Salary Cap To Date$1,886,452
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$83,142,752
Farm Estimated Season Revenue$0
Pro Remaining Season Days167
Pro Expenses Per Days$477,403
Pro Estimated Expenses$79,726,301
Farm Remaining Season Days167
Farm Expenses Per Days$8,688
Farm Estimated Expenses$1,450,896
Estimated Season Expenses$81,177,197
Estimated Season Salary Cap$81,612,753
Estimate Under Maximum Salary Cap of $104,000,000$22,387,247
Estimate Over Minimum Salary Cap of $76,900,000 $4,712,753
Current Bank Account$79,670,913
Projected Bank Account$81,636,468

Pro Players Salaries

Jake Guentzel $20,800,000 (1)
-Salary Remaining : $20,313,450
-Salary Average : $20,800,000
-Salary Average Remaining : $20,313,450
Jake Oettinger $7,500,000 (3)
-Salary Remaining : $7,324,561
-Salary Average : $7,500,000
-Salary Average Remaining : $7,324,561
Thomas Harley $6,000,000 (2)
-Salary Remaining : $5,859,649
-Salary Average : $6,000,000
-Salary Average Remaining : $5,859,649
Quinton Byfield $5,750,000 (2)
-Salary Remaining : $5,615,497
-Salary Average : $5,750,000
-Salary Average Remaining : $5,615,497
Jordan Kyrou $5,283,333 (3)
-Salary Remaining : $5,159,746
-Salary Average : $5,283,333
-Salary Average Remaining : $5,159,746
Brent Burns $4,775,666 (1)
-Salary Remaining : $4,663,955
-Salary Average : $4,775,666
-Salary Average Remaining : $4,663,955
Dominic James $4,775,666 (1)
-Salary Remaining : $4,663,955
-Salary Average : $4,775,666
-Salary Average Remaining : $4,663,955
Will Borgen $4,775,666 (1)
-Salary Remaining : $4,663,955
-Salary Average : $4,775,666
-Salary Average Remaining : $4,663,955
Yanni Gourde $2,808,300 (1)
-Salary Remaining : $2,742,609
-Salary Average : $2,808,300
-Salary Average Remaining : $2,742,609
Alex Iafallo $2,543,625 (1)
-Salary Remaining : $2,484,125
-Salary Average : $2,543,625
-Salary Average Remaining : $2,484,125
Arber Xhekaj $2,162,000 (1)
-Salary Remaining : $2,111,427
-Salary Average : $2,162,000
-Salary Average Remaining : $2,111,427
Ondrej Palat $2,000,000 (1)
-Salary Remaining : $1,953,216
-Salary Average : $2,000,000
-Salary Average Remaining : $1,953,216
Shakir Mukhamadullin $1,828,960 (5)
-Salary Remaining : $1,786,177
-Salary Average : $1,828,960
-Salary Average Remaining : $1,786,177
Jake Evans $1,665,278 (4)
-Salary Remaining : $1,626,324
-Salary Average : $1,665,278
-Salary Average Remaining : $1,626,324
Mathew Dumba $1,659,080 (1)
-Salary Remaining : $1,620,271
-Salary Average : $1,659,080
-Salary Average Remaining : $1,620,271
Brandon Duhaime $1,600,000 (1)
-Salary Remaining : $1,562,573
-Salary Average : $1,600,000
-Salary Average Remaining : $1,562,573
Jason Dickinson $1,550,000 (1)
-Salary Remaining : $1,513,743
-Salary Average : $1,550,000
-Salary Average Remaining : $1,513,743
Brad Lambert $1,168,333 (1)
-Salary Remaining : $1,141,004
-Salary Average : $1,168,333
-Salary Average Remaining : $1,141,004
Mark Jankowski $1,000,000 (1)
-Salary Remaining : $976,608
-Salary Average : $1,000,000
-Salary Average Remaining : $976,608
Spencer Knight $1,000,000 (1)
-Salary Remaining : $976,608
-Salary Average : $1,000,000
-Salary Average Remaining : $976,608
Jiri Patera $990,000 (1)
-Salary Remaining : $966,842
-Salary Average : $990,000
-Salary Average Remaining : $966,842
Matthew Robertson $0 (0)
Bowen Byram $0 (0)
Total Pro Players23
Salary Commitment
Year 18 : $81,635,907
Year 19 : $28,027,571
Year 20 : $16,277,571
Year 21 : $3,494,238
Salary Average Commitment
Year 18 : $81,635,907
Year 19 : $28,027,571
Year 20 : $16,277,571
Year 21 : $3,494,238
Salary Cap with 1 Way Contract
Year 18 : $81,635,907
Year 19 : $28,027,571
Year 20 : $16,277,571
Year 21 : $3,494,238

Farm Players Salaries

Keegan Kolesar $200,000 (2)
Salary Remaining : $200,000
Salary Average : $200,000
Salary Average Remaining : $200,000
Sloan Stanick $130,000 (4)
Salary Remaining : $130,000
Salary Average : $130,000
Salary Average Remaining : $130,000
Joey Willis $96,000 (2)
Salary Remaining : $96,000
Salary Average : $96,000
Salary Average Remaining : $96,000
Ludvig Jansson $95,500 (2)
Salary Remaining : $95,500
Salary Average : $95,500
Salary Average Remaining : $95,500
Caedan Bankier $92,500 (1)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Samuel Savoie $91,833 (2)
Salary Remaining : $91,833
Salary Average : $91,833
Salary Average Remaining : $91,833
Easton Cowan $90,000 (2)
Salary Remaining : $90,000
Salary Average : $90,000
Salary Average Remaining : $90,000
Eduard Sale $88,667 (3)
Salary Remaining : $88,667
Salary Average : $88,667
Salary Average Remaining : $88,667
Joshua Roy $88,167 (1)
Salary Remaining : $88,167
Salary Average : $88,167
Salary Average Remaining : $88,167
Stanislav Svozil $88,000 (1)
Salary Remaining : $88,000
Salary Average : $88,000
Salary Average Remaining : $88,000
Filip Hallander $85,000 (1)
Salary Remaining : $85,000
Salary Average : $85,000
Salary Average Remaining : $85,000
Alec Regula $85,000 (1)
Salary Remaining : $85,000
Salary Average : $85,000
Salary Average Remaining : $85,000
Sam Carrick $85,000 (1)
Salary Remaining : $85,000
Salary Average : $85,000
Salary Average Remaining : $85,000
Nikita Nesterenko $85,000 (1)
Salary Remaining : $85,000
Salary Average : $85,000
Salary Average Remaining : $85,000
Liam Foudy $85,000 (1)
Salary Remaining : $85,000
Salary Average : $85,000
Salary Average Remaining : $85,000
Total Farm Players15
Salary Commitment
Year 18 : $1,485,667
Year 19 : $792,000
Year 20 : $218,667
Year 21 : $130,000
Salary Average Commitment
Year 18 : $1,485,667
Year 19 : $792,000
Year 20 : $218,667
Year 21 : $130,000

Primetime



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 2000 - $235 - 1,416 - 70.80%
Level 2: 4000 - $160 - 2,298 - 57.45%
Level 3: 5000 - $120 - 2,848 - 56.96%
Level 4: 6000 - $80 - 3,035 - 50.58%
Luxury : 1000 - $300 - 701 - 70.10%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $50 - 0 - 0.00%
Farm Level 2: 1000 - $30 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left41
Average Attendance - %10,298 - 57.21%
Average Income per Game$2,478,675
Year to Date Revenue$2,478,675
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$98,187,271
Farm Players Total Salaries$3,176,680
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$2,296,780
Farm Year To Date Expenses$74,308
Pro Salary Cap To Date$2,296,780
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$101,625,675
Farm Estimated Season Revenue$0
Pro Remaining Season Days167
Pro Expenses Per Days$574,195
Pro Estimated Expenses$95,890,565
Farm Remaining Season Days167
Farm Expenses Per Days$18,577
Farm Estimated Expenses$3,102,359
Estimated Season Expenses$98,992,924
Estimated Season Salary Cap$98,187,345
Estimate Under Maximum Salary Cap of $104,000,000$5,812,655
Estimate Over Minimum Salary Cap of $76,900,000 $21,287,345
Current Bank Account$134,276,039
Projected Bank Account$136,908,790

Pro Players Salaries

Sidney Crosby $12,878,790 (1)
-Salary Remaining : $12,577,529
-Salary Average : $12,878,787
-Salary Average Remaining : $12,577,529
Kirill Kaprizov $10,365,810 (1)
-Salary Remaining : $10,123,338
-Salary Average : $10,365,813
-Salary Average Remaining : $10,123,338
Nick Schmaltz $9,421,500 (2)
-Salary Remaining : $9,201,114
-Salary Average : $9,421,500
-Salary Average Remaining : $9,201,114
William Nylander $9,191,100 (1)
-Salary Remaining : $8,976,104
-Salary Average : $9,191,100
-Salary Average Remaining : $8,976,104
Andrei Svechnikov $7,589,333 (6)
-Salary Remaining : $7,411,805
-Salary Average : $7,589,333
-Salary Average Remaining : $7,411,805
J.T. Miller $6,972,250 (1)
-Salary Remaining : $6,809,156
-Salary Average : $6,972,250
-Salary Average Remaining : $6,809,156
Adam Fox $5,849,746 (3)
-Salary Remaining : $5,712,910
-Salary Average : $5,849,746
-Salary Average Remaining : $5,712,910
Mark Stone $5,678,500 (1)
-Salary Remaining : $5,545,670
-Salary Average : $5,678,500
-Salary Average Remaining : $5,545,670
Sean Monahan $5,502,778 (3)
-Salary Remaining : $5,374,058
-Salary Average : $5,502,778
-Salary Average Remaining : $5,374,058
Carter Verhaeghe $5,325,000 (2)
-Salary Remaining : $5,200,439
-Salary Average : $5,325,000
-Salary Average Remaining : $5,200,439
Linus Ullmark $4,800,000 (1)
-Salary Remaining : $4,687,719
-Salary Average : $4,800,000
-Salary Average Remaining : $4,687,719
Esa Lindell $4,553,073 (1)
-Salary Remaining : $4,446,568
-Salary Average : $4,553,073
-Salary Average Remaining : $4,446,568
Artem Zub $2,400,000 (1)
-Salary Remaining : $2,343,860
-Salary Average : $2,400,000
-Salary Average Remaining : $2,343,860
Wyatt Kaiser $2,296,801 (2)
-Salary Remaining : $2,243,075
-Salary Average : $2,296,801
-Salary Average Remaining : $2,243,075
Parker Kelly $1,301,889 (1)
-Salary Remaining : $1,271,435
-Salary Average : $1,301,889
-Salary Average Remaining : $1,271,435
Arttu Hyry $869,797 (2)
-Salary Remaining : $849,451
-Salary Average : $869,797
-Salary Average Remaining : $849,451
Cale Fleury $858,888 (3)
-Salary Remaining : $838,797
-Salary Average : $858,888
-Salary Average Remaining : $838,797
Ryan Shea $782,008 (1)
-Salary Remaining : $763,715
-Salary Average : $782,008
-Salary Average Remaining : $763,715
Blake Lizotte $775,008 (1)
-Salary Remaining : $756,879
-Salary Average : $775,008
-Salary Average Remaining : $756,879
Pheonix Copley $775,000 (1)
-Salary Remaining : $756,871
-Salary Average : $775,000
-Salary Average Remaining : $756,871
Total Pro Players20
Salary Commitment
Year 18 : $98,187,271
Year 19 : $37,713,843
Year 20 : $19,800,745
Year 21 : $7,589,333
Salary Average Commitment
Year 18 : $98,187,271
Year 19 : $37,713,843
Year 20 : $19,800,745
Year 21 : $7,589,333
Salary Cap with 1 Way Contract
Year 18 : $98,187,271
Year 19 : $37,713,843
Year 20 : $19,800,745
Year 21 : $7,589,333

Farm Players Salaries

Adam Pelech $436,560 (2)
Salary Remaining : $436,560
Salary Average : $436,560
Salary Average Remaining : $436,560
Chris Tanev $336,132 (1)
Salary Remaining : $336,132
Salary Average : $336,132
Salary Average Remaining : $336,132
Louis Crevier $322,632 (2)
Salary Remaining : $322,632
Salary Average : $322,632
Salary Average Remaining : $322,632
Nick Jensen $307,241 (1)
Salary Remaining : $307,241
Salary Average : $307,241
Salary Average Remaining : $307,241
Jack St. Ivany $210,800 (3)
Salary Remaining : $210,800
Salary Average : $210,800
Salary Average Remaining : $210,800
Daniil Tarasov $151,170 (1)
Salary Remaining : $151,170
Salary Average : $151,170
Salary Average Remaining : $151,170
Ryan Greene $145,000 (1)
Salary Remaining : $145,000
Salary Average : $145,000
Salary Average Remaining : $145,000
Gabe Perreault $123,333 (1)
Salary Remaining : $123,333
Salary Average : $123,333
Salary Average Remaining : $123,333
Cam Allen $99,333 (2)
Salary Remaining : $99,333
Salary Average : $99,333
Salary Average Remaining : $99,333
Caden Price $97,806 (2)
Salary Remaining : $97,806
Salary Average : $97,806
Salary Average Remaining : $97,806
Luca Cagnoni $95,000 (2)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Kirill Kirsanov $94,250 (1)
Salary Remaining : $94,250
Salary Average : $94,250
Salary Average Remaining : $94,250
Lukas Dragicevic $94,083 (2)
Salary Remaining : $94,083
Salary Average : $94,083
Salary Average Remaining : $94,083
Carson Lambos $93,417 (1)
Salary Remaining : $93,417
Salary Average : $93,417
Salary Average Remaining : $93,417
Calle Jarnkrok $85,889 (2)
Salary Remaining : $85,889
Salary Average : $85,889
Salary Average Remaining : $85,889
Lukas Cormier $85,000 (2)
Salary Remaining : $85,000
Salary Average : $85,000
Salary Average Remaining : $85,000
Joel Kiviranta $83,601 (1)
Salary Remaining : $83,601
Salary Average : $83,601
Salary Average Remaining : $83,601
Ryan Winterton $82,833 (1)
Salary Remaining : $82,833
Salary Average : $82,833
Salary Average Remaining : $82,833
Jacob Bryson $77,601 (1)
Salary Remaining : $77,601
Salary Average : $77,601
Salary Average Remaining : $77,601
Logan Morrison $77,500 (1)
Salary Remaining : $77,500
Salary Average : $77,500
Salary Average Remaining : $77,500
Mikael Pyyhtia $77,500 (1)
Salary Remaining : $77,500
Salary Average : $77,500
Salary Average Remaining : $77,500
Dennis Hildeby $0 (0)
Salary Remaining : $0
Salary Average : $0
Salary Average Remaining : $0
Total Farm Players22
Salary Commitment
Year 18 : $3,176,680
Year 19 : $1,527,103
Year 20 : $210,800
Year 21 : $0
Salary Average Commitment
Year 18 : $3,176,680
Year 19 : $1,527,103
Year 20 : $210,800
Year 21 : $0

Rampage



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 2000 - $150 - 2,000 - 100.00%
Level 2: 4000 - $100 - 4,000 - 100.00%
Level 3: 5000 - $75 - 5,000 - 100.00%
Level 4: 6000 - $45 - 6,000 - 100.00%
Luxury : 1000 - $250 - 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 Left41
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,376,550
Year to Date Revenue$2,376,550
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$92,875,000
Farm Players Total Salaries$1,963,416
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$2,172,516
Farm Year To Date Expenses$45,928
Pro Salary Cap To Date$2,172,516
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$97,438,550
Farm Estimated Season Revenue$0
Pro Remaining Season Days167
Pro Expenses Per Days$543,129
Pro Estimated Expenses$90,702,543
Farm Remaining Season Days167
Farm Expenses Per Days$11,482
Farm Estimated Expenses$1,917,494
Estimated Season Expenses$92,620,037
Estimated Season Salary Cap$92,875,059
Estimate Under Maximum Salary Cap of $104,000,000$11,124,941
Estimate Over Minimum Salary Cap of $76,900,000 $15,975,059
Current Bank Account$178,622,858
Projected Bank Account$183,441,371

Pro Players Salaries

Timo Meier $7,100,000 (1)
-Salary Remaining : $6,933,918
-Salary Average : $7,100,000
-Salary Average Remaining : $6,933,918
Travis Sanheim $6,450,000 (2)
-Salary Remaining : $6,299,123
-Salary Average : $6,450,000
-Salary Average Remaining : $6,299,123
Mikael Granlund $6,250,000 (1)
-Salary Remaining : $6,103,801
-Salary Average : $6,250,000
-Salary Average Remaining : $6,103,801
Anton Forsberg $5,900,000 (1)
-Salary Remaining : $5,761,988
-Salary Average : $5,900,000
-Salary Average Remaining : $5,761,988
Trevor Zegras $5,500,000 (4)
-Salary Remaining : $5,371,345
-Salary Average : $5,500,000
-Salary Average Remaining : $5,371,345
Kent Johnson $5,500,000 (1)
-Salary Remaining : $5,371,345
-Salary Average : $5,500,000
-Salary Average Remaining : $5,371,345
Marcus Pettersson $5,200,000 (3)
-Salary Remaining : $5,078,363
-Salary Average : $5,200,000
-Salary Average Remaining : $5,078,363
Jordan Staal $5,200,000 (2)
-Salary Remaining : $5,078,363
-Salary Average : $5,200,000
-Salary Average Remaining : $5,078,363
Thomas Chabot $5,000,000 (1)
-Salary Remaining : $4,883,041
-Salary Average : $5,000,000
-Salary Average Remaining : $4,883,041
Jonathan Huberdeau $4,500,000 (1)
-Salary Remaining : $4,394,737
-Salary Average : $4,500,000
-Salary Average Remaining : $4,394,737
Joseph Woll $4,200,000 (2)
-Salary Remaining : $4,101,754
-Salary Average : $4,200,000
-Salary Average Remaining : $4,101,754
Will Cuylle $3,850,000 (4)
-Salary Remaining : $3,759,942
-Salary Average : $3,850,000
-Salary Average Remaining : $3,759,942
Oliver Bjorkstrand $3,850,000 (1)
-Salary Remaining : $3,759,942
-Salary Average : $3,850,000
-Salary Average Remaining : $3,759,942
Warren Foegele $3,800,000 (1)
-Salary Remaining : $3,711,111
-Salary Average : $3,800,000
-Salary Average Remaining : $3,711,111
Adam Henrique $3,200,000 (1)
-Salary Remaining : $3,125,146
-Salary Average : $3,200,000
-Salary Average Remaining : $3,125,146
Lars Eller $2,950,000 (1)
-Salary Remaining : $2,880,994
-Salary Average : $2,950,000
-Salary Average Remaining : $2,880,994
Jeremy Lauzon $2,850,000 (6)
-Salary Remaining : $2,783,333
-Salary Average : $2,850,000
-Salary Average Remaining : $2,783,333
Jeff Skinner $2,500,000 (1)
-Salary Remaining : $2,441,520
-Salary Average : $2,500,000
-Salary Average Remaining : $2,441,520
Joonas Korpisalo $2,475,000 (3)
-Salary Remaining : $2,417,105
-Salary Average : $2,475,000
-Salary Average Remaining : $2,417,105
Cutter Gauthier $1,900,000 (1)
-Salary Remaining : $1,855,556
-Salary Average : $1,900,000
-Salary Average Remaining : $1,855,556
Ian Mitchell $1,800,000 (2)
-Salary Remaining : $1,757,895
-Salary Average : $1,800,000
-Salary Average Remaining : $1,757,895
Jansen Harkins $1,700,000 (3)
-Salary Remaining : $1,660,234
-Salary Average : $1,700,000
-Salary Average Remaining : $1,660,234
Dmitry Kulikov $1,200,000 (2)
-Salary Remaining : $1,171,930
-Salary Average : $1,200,000
-Salary Average Remaining : $1,171,930
Alex Laferriere $0 (0)
Total Pro Players24
Salary Commitment
Year 18 : $92,875,000
Year 19 : $40,425,000
Year 20 : $21,575,000
Year 21 : $12,200,000
Salary Average Commitment
Year 18 : $92,875,000
Year 19 : $40,425,000
Year 20 : $21,575,000
Year 21 : $12,200,000
Salary Cap with 1 Way Contract
Year 18 : $92,875,000
Year 19 : $40,425,000
Year 20 : $21,575,000
Year 21 : $12,200,000

Farm Players Salaries

Matt Murray $220,000 (3)
Salary Remaining : $220,000
Salary Average : $220,000
Salary Average Remaining : $220,000
Andreas Englund $200,000 (5)
Salary Remaining : $200,000
Salary Average : $200,000
Salary Average Remaining : $200,000
Conor Sheary $190,000 (1)
Salary Remaining : $190,000
Salary Average : $190,000
Salary Average Remaining : $190,000
Ben Kindel $148,625 (2)
Salary Remaining : $148,625
Salary Average : $148,625
Salary Average Remaining : $148,625
Helge Grans $130,000 (7)
Salary Remaining : $130,000
Salary Average : $130,000
Salary Average Remaining : $130,000
Trevor Connelly $122,417 (3)
Salary Remaining : $122,417
Salary Average : $122,417
Salary Average Remaining : $122,417
Justin Kirkland $120,000 (5)
Salary Remaining : $120,000
Salary Average : $120,000
Salary Average Remaining : $120,000
Ilya Protas $101,833 (3)
Salary Remaining : $101,833
Salary Average : $101,833
Salary Average Remaining : $101,833
Jesse Pulkkinen $97,500 (2)
Salary Remaining : $97,500
Salary Average : $97,500
Salary Average Remaining : $97,500
Scott Ratzlaff $97,000 (2)
Salary Remaining : $97,000
Salary Average : $97,000
Salary Average Remaining : $97,000
Igor Chernyshov $95,375 (2)
Salary Remaining : $95,375
Salary Average : $95,375
Salary Average Remaining : $95,375
Brett Berard $92,500 (1)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Jakub Stancl $88,500 (3)
Salary Remaining : $88,500
Salary Average : $88,500
Salary Average Remaining : $88,500
Oskar Pettersson $87,000 (2)
Salary Remaining : $87,000
Salary Average : $87,000
Salary Average Remaining : $87,000
Zachary L'Heureux $86,333 (1)
Salary Remaining : $86,333
Salary Average : $86,333
Salary Average Remaining : $86,333
Samu Tuomaala $86,333 (1)
Salary Remaining : $86,333
Salary Average : $86,333
Salary Average Remaining : $86,333
Total Farm Players16
Salary Commitment
Year 18 : $1,963,416
Year 19 : $1,508,250
Year 20 : $982,750
Year 21 : $450,000
Salary Average Commitment
Year 18 : $1,963,416
Year 19 : $1,508,250
Year 20 : $982,750
Year 21 : $450,000

Roaches



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 2000 - $300 - 1,091 - 54.55%
Level 2: 4000 - $200 - 1,782 - 44.55%
Level 3: 5000 - $150 - 2,441 - 48.82%
Level 4: 6000 - $90 - 3,156 - 52.60%
Luxury : 1000 - $500 - 469 - 46.90%
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 Left41
Average Attendance - %8,939 - 49.66%
Average Income per Game$2,336,901
Year to Date Revenue$2,336,901
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$102,115,933
Farm Players Total Salaries$3,292,950
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$2,388,676
Farm Year To Date Expenses$77,028
Pro Salary Cap To Date$2,388,676
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$95,812,941
Farm Estimated Season Revenue$0
Pro Remaining Season Days167
Pro Expenses Per Days$597,169
Pro Estimated Expenses$99,727,223
Farm Remaining Season Days167
Farm Expenses Per Days$19,257
Farm Estimated Expenses$3,215,919
Estimated Season Expenses$102,943,142
Estimated Season Salary Cap$102,115,899
Estimate Under Maximum Salary Cap of $104,000,000$1,884,101
Estimate Over Minimum Salary Cap of $76,900,000 $25,215,899
Current Bank Account$294,059,531
Projected Bank Account$286,929,330

Pro Players Salaries

Connor McDavid $20,800,000 (1)
-Salary Remaining : $20,313,450
-Salary Average : $20,800,000
-Salary Average Remaining : $20,313,450
Sam Reinhart $12,985,000 (3)
-Salary Remaining : $12,681,257
-Salary Average : $12,985,000
-Salary Average Remaining : $12,681,257
Brayden Point $12,705,000 (3)
-Salary Remaining : $12,407,807
-Salary Average : $12,705,000
-Salary Average Remaining : $12,407,807
Troy Terry $7,700,000 (2)
-Salary Remaining : $7,519,883
-Salary Average : $7,700,000
-Salary Average Remaining : $7,519,883
Ivan Provorov $7,700,000 (1)
-Salary Remaining : $7,519,883
-Salary Average : $7,700,000
-Salary Average Remaining : $7,519,883
Artemi Panarin $6,981,500 (1)
-Salary Remaining : $6,818,190
-Salary Average : $6,981,500
-Salary Average Remaining : $6,818,190
Alex DeBrincat $6,399,000 (1)
-Salary Remaining : $6,249,316
-Salary Average : $6,399,000
-Salary Average Remaining : $6,249,316
Drew Doughty $5,800,000 (1)
-Salary Remaining : $5,664,327
-Salary Average : $5,800,000
-Salary Average Remaining : $5,664,327
Jacob Markstrom $4,214,600 (1)
-Salary Remaining : $4,116,013
-Salary Average : $4,214,600
-Salary Average Remaining : $4,116,013
Nick Seeler $2,875,000 (1)
-Salary Remaining : $2,807,749
-Salary Average : $2,875,000
-Salary Average Remaining : $2,807,749
Brett Pesce $2,300,000 (2)
-Salary Remaining : $2,246,199
-Salary Average : $2,300,000
-Salary Average Remaining : $2,246,199
Casey Cizikas $2,100,000 (1)
-Salary Remaining : $2,050,877
-Salary Average : $2,100,000
-Salary Average Remaining : $2,050,877
Colton Sissons $1,500,000 (1)
-Salary Remaining : $1,464,912
-Salary Average : $1,500,000
-Salary Average Remaining : $1,464,912
Nikolas Matinpalo $1,500,000 (1)
-Salary Remaining : $1,464,912
-Salary Average : $1,500,000
-Salary Average Remaining : $1,464,912
Steven Lorentz $1,300,000 (1)
-Salary Remaining : $1,269,591
-Salary Average : $1,300,000
-Salary Average Remaining : $1,269,591
Zachary Bolduc $1,275,833 (2)
-Salary Remaining : $1,245,989
-Salary Average : $1,275,833
-Salary Average Remaining : $1,245,989
Akira Schmid $1,220,000 (1)
-Salary Remaining : $1,191,462
-Salary Average : $1,220,000
-Salary Average Remaining : $1,191,462
David Kampf $1,060,000 (1)
-Salary Remaining : $1,035,205
-Salary Average : $1,060,000
-Salary Average Remaining : $1,035,205
Brendan Gaunce $850,000 (1)
-Salary Remaining : $830,117
-Salary Average : $850,000
-Salary Average Remaining : $830,117
Josh Mahura $850,000 (1)
-Salary Remaining : $830,117
-Salary Average : $850,000
-Salary Average Remaining : $830,117
Total Pro Players20
Salary Commitment
Year 18 : $102,115,933
Year 19 : $36,965,833
Year 20 : $25,690,000
Year 21 : $0
Salary Average Commitment
Year 18 : $102,115,933
Year 19 : $36,965,833
Year 20 : $25,690,000
Year 21 : $0
Salary Cap with 1 Way Contract
Year 18 : $102,115,933
Year 19 : $36,965,833
Year 20 : $25,690,000
Year 21 : $0

Farm Players Salaries

Tyler Seguin $477,567 (1)
Salary Remaining : $477,567
Salary Average : $477,567
Salary Average Remaining : $477,567
Philip Broberg $426,250 (1)
Salary Remaining : $426,250
Salary Average : $426,250
Salary Average Remaining : $426,250
Charlie Lindgren $320,000 (2)
Salary Remaining : $320,000
Salary Average : $320,000
Salary Average Remaining : $320,000
Joel Edmundson $320,000 (1)
Salary Remaining : $320,000
Salary Average : $320,000
Salary Average Remaining : $320,000
Brett Kulak $313,000 (1)
Salary Remaining : $313,000
Salary Average : $313,000
Salary Average Remaining : $313,000
Jaden Schwartz $290,000 (1)
Salary Remaining : $290,000
Salary Average : $290,000
Salary Average Remaining : $290,000
Brandon Tanev $157,050 (1)
Salary Remaining : $157,050
Salary Average : $157,050
Salary Average Remaining : $157,050
Rutger McGroarty $145,000 (2)
Salary Remaining : $145,000
Salary Average : $145,000
Salary Average Remaining : $145,000
Samuel Honzek $138,667 (3)
Salary Remaining : $138,667
Salary Average : $138,667
Salary Average Remaining : $138,667
Jared Wright $100,000 (1)
Salary Remaining : $100,000
Salary Average : $100,000
Salary Average Remaining : $100,000
Nikita Novikov $95,500 (1)
Salary Remaining : $95,500
Salary Average : $95,500
Salary Average Remaining : $95,500
Carson Rehkopf $94,083 (2)
Salary Remaining : $94,083
Salary Average : $94,083
Salary Average Remaining : $94,083
Nikke Kokko $91,833 (2)
Salary Remaining : $91,833
Salary Average : $91,833
Salary Average Remaining : $91,833
Carter Gylander $85,000 (1)
Salary Remaining : $85,000
Salary Average : $85,000
Salary Average Remaining : $85,000
Austin Strand $84,000 (1)
Salary Remaining : $84,000
Salary Average : $84,000
Salary Average Remaining : $84,000
Kyle Burroughs $77,500 (1)
Salary Remaining : $77,500
Salary Average : $77,500
Salary Average Remaining : $77,500
Ryan Tverberg $77,500 (1)
Salary Remaining : $77,500
Salary Average : $77,500
Salary Average Remaining : $77,500
Total Farm Players17
Salary Commitment
Year 18 : $3,292,950
Year 19 : $789,583
Year 20 : $138,667
Year 21 : $0
Salary Average Commitment
Year 18 : $3,292,950
Year 19 : $789,583
Year 20 : $138,667
Year 21 : $0

Samurai



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 2000 - $125 - 2,000 - 100.00%
Level 2: 4000 - $100 - 4,000 - 100.00%
Level 3: 5000 - $75 - 5,000 - 100.00%
Level 4: 6000 - $50 - 6,000 - 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 Left41
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,272,250
Year to Date Revenue$2,272,250
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$94,437,333
Farm Players Total Salaries$3,329,832
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$2,209,060
Farm Year To Date Expenses$77,892
Pro Salary Cap To Date$2,209,060
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$93,162,250
Farm Estimated Season Revenue$0
Pro Remaining Season Days167
Pro Expenses Per Days$552,265
Pro Estimated Expenses$92,228,255
Farm Remaining Season Days167
Farm Expenses Per Days$19,473
Farm Estimated Expenses$3,251,991
Estimated Season Expenses$95,480,246
Estimated Season Salary Cap$94,437,315
Estimate Under Maximum Salary Cap of $104,000,000$9,562,685
Estimate Over Minimum Salary Cap of $76,900,000 $17,537,315
Current Bank Account$183,224,905
Projected Bank Account$180,906,909

Pro Players Salaries

Igor Shesterkin $11,000,000 (4)
-Salary Remaining : $10,742,690
-Salary Average : $11,000,000
-Salary Average Remaining : $10,742,690
Alexander Wennberg $9,372,000 (2)
-Salary Remaining : $9,152,772
-Salary Average : $9,372,000
-Salary Average Remaining : $9,152,772
MacKenzie Weegar $8,500,000 (2)
-Salary Remaining : $8,301,170
-Salary Average : $8,500,000
-Salary Average Remaining : $8,301,170
Matthew Knies $8,000,000 (4)
-Salary Remaining : $7,812,865
-Salary Average : $8,000,000
-Salary Average Remaining : $7,812,865
Mackie Samoskevich $5,687,000 (1)
-Salary Remaining : $5,553,971
-Salary Average : $5,687,000
-Salary Average Remaining : $5,553,971
Colton Parayko $5,110,000 (2)
-Salary Remaining : $4,990,468
-Salary Average : $5,110,000
-Salary Average Remaining : $4,990,468
Teuvo Teravainen $5,000,000 (1)
-Salary Remaining : $4,883,041
-Salary Average : $5,000,000
-Salary Average Remaining : $4,883,041
Christian Dvorak $4,900,000 (2)
-Salary Remaining : $4,785,380
-Salary Average : $4,900,000
-Salary Average Remaining : $4,785,380
Jack Quinn $4,700,000 (3)
-Salary Remaining : $4,590,058
-Salary Average : $4,700,000
-Salary Average Remaining : $4,590,058
Adam Larsson $4,300,000 (1)
-Salary Remaining : $4,199,415
-Salary Average : $4,300,000
-Salary Average Remaining : $4,199,415
Boone Jenner $4,200,000 (1)
-Salary Remaining : $4,101,754
-Salary Average : $4,200,000
-Salary Average Remaining : $4,101,754
Andrew Copp $4,100,000 (2)
-Salary Remaining : $4,004,094
-Salary Average : $4,100,000
-Salary Average Remaining : $4,004,094
Mikey Anderson $4,090,000 (2)
-Salary Remaining : $3,994,327
-Salary Average : $4,090,000
-Salary Average Remaining : $3,994,327
Jaccob Slavin $4,005,000 (4)
-Salary Remaining : $3,911,316
-Salary Average : $4,005,000
-Salary Average Remaining : $3,911,316
Owen Tippett $3,000,000 (1)
-Salary Remaining : $2,929,825
-Salary Average : $3,000,000
-Salary Average Remaining : $2,929,825
Peyton Krebs $2,000,000 (6)
-Salary Remaining : $1,953,216
-Salary Average : $2,000,000
-Salary Average Remaining : $1,953,216
Sean Kuraly $1,910,000 (2)
-Salary Remaining : $1,865,322
-Salary Average : $1,910,000
-Salary Average Remaining : $1,865,322
Justus Annunen $1,833,333 (2)
-Salary Remaining : $1,790,448
-Salary Average : $1,833,333
-Salary Average Remaining : $1,790,448
Johnathan Kovacevic $1,730,000 (4)
-Salary Remaining : $1,689,532
-Salary Average : $1,730,000
-Salary Average Remaining : $1,689,532
Carl Grundstrom $1,000,000 (2)
-Salary Remaining : $976,608
-Salary Average : $1,000,000
-Salary Average Remaining : $976,608
Total Pro Players20
Salary Commitment
Year 18 : $94,437,333
Year 19 : $72,250,333
Year 20 : $31,435,000
Year 21 : $26,735,000
Salary Average Commitment
Year 18 : $94,437,333
Year 19 : $72,250,333
Year 20 : $31,435,000
Year 21 : $26,735,000
Salary Cap with 1 Way Contract
Year 18 : $94,437,333
Year 19 : $72,250,333
Year 20 : $31,435,000
Year 21 : $26,735,000

Farm Players Salaries

Yegor Sharangovich $410,000 (2)
Salary Remaining : $410,000
Salary Average : $410,000
Salary Average Remaining : $410,000
Casey DeSmith $390,000 (1)
Salary Remaining : $390,000
Salary Average : $390,000
Salary Average Remaining : $390,000
Nicolas Hague $334,500 (1)
Salary Remaining : $334,500
Salary Average : $334,500
Salary Average Remaining : $334,500
Justin Barron $308,000 (2)
Salary Remaining : $308,000
Salary Average : $308,000
Salary Average Remaining : $308,000
Miles Wood $250,000 (1)
Salary Remaining : $250,000
Salary Average : $250,000
Salary Average Remaining : $250,000
Cole Hutson $224,042 (2)
Salary Remaining : $224,042
Salary Average : $224,042
Salary Average Remaining : $224,042
Cody Glass $175,040 (1)
Salary Remaining : $175,040
Salary Average : $175,040
Salary Average Remaining : $175,040
Owen Pickering $113,667 (2)
Salary Remaining : $113,667
Salary Average : $113,667
Salary Average Remaining : $113,667
Jett Woo $104,500 (2)
Salary Remaining : $104,500
Salary Average : $104,500
Salary Average Remaining : $104,500
Eriks Mateiko $101,833 (3)
Salary Remaining : $101,833
Salary Average : $101,833
Salary Average Remaining : $101,833
Andrew Gibson $97,833 (2)
Salary Remaining : $97,833
Salary Average : $97,833
Salary Average Remaining : $97,833
Leon Muggli $96,667 (3)
Salary Remaining : $96,667
Salary Average : $96,667
Salary Average Remaining : $96,667
Konnor Smith $95,500 (2)
Salary Remaining : $95,500
Salary Average : $95,500
Salary Average Remaining : $95,500
Matthew Poitras $95,000 (1)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Isaiah George $91,833 (2)
Salary Remaining : $91,833
Salary Average : $91,833
Salary Average Remaining : $91,833
Tanner Molendyk $90,917 (2)
Salary Remaining : $90,917
Salary Average : $90,917
Salary Average Remaining : $90,917
Ethan Del Mastro $90,250 (1)
Salary Remaining : $90,250
Salary Average : $90,250
Salary Average Remaining : $90,250
Brett Harrison $90,250 (1)
Salary Remaining : $90,250
Salary Average : $90,250
Salary Average Remaining : $90,250
Luca Del Bel Belluz $88,667 (2)
Salary Remaining : $88,667
Salary Average : $88,667
Salary Average Remaining : $88,667
Cole Reinhardt $81,333 (1)
Salary Remaining : $81,333
Salary Average : $81,333
Salary Average Remaining : $81,333
Total Farm Players20
Salary Commitment
Year 18 : $3,329,832
Year 19 : $1,823,459
Year 20 : $198,500
Year 21 : $0
Salary Average Commitment
Year 18 : $3,329,832
Year 19 : $1,823,459
Year 20 : $198,500
Year 21 : $0

Storm



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 2000 - $155 - 2,000 - 100.00%
Level 2: 4000 - $95 - 4,000 - 100.00%
Level 3: 5000 - $65 - 4,936 - 98.72%
Level 4: 6000 - $50 - 6,000 - 100.00%
Luxury : 1000 - $225 - 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 Left41
Average Attendance - %17,936 - 99.64%
Average Income per Game$2,288,402
Year to Date Revenue$2,288,402
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$102,767,595
Farm Players Total Salaries$3,649,530
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$2,403,920
Farm Year To Date Expenses$85,368
Pro Salary Cap To Date$2,403,920
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$93,824,482
Farm Estimated Season Revenue$0
Pro Remaining Season Days167
Pro Expenses Per Days$600,980
Pro Estimated Expenses$100,363,660
Farm Remaining Season Days167
Farm Expenses Per Days$21,342
Farm Estimated Expenses$3,564,114
Estimated Season Expenses$103,927,774
Estimated Season Salary Cap$102,767,580
Estimate Under Maximum Salary Cap of $104,000,000$1,232,420
Estimate Over Minimum Salary Cap of $76,900,000 $25,867,580
Current Bank Account$321,994,169
Projected Bank Account$311,890,877

Pro Players Salaries

Wyatt Johnston $12,920,530 (3)
-Salary Remaining : $12,618,297
-Salary Average : $12,920,532
-Salary Average Remaining : $12,618,297
Steven Stamkos $11,200,000 (1)
-Salary Remaining : $10,938,012
-Salary Average : $11,200,000
-Salary Average Remaining : $10,938,012
Scott Wedgewood $11,000,000 (1)
-Salary Remaining : $10,742,690
-Salary Average : $11,000,000
-Salary Average Remaining : $10,742,690
Mark Scheifele $10,920,250 (2)
-Salary Remaining : $10,664,806
-Salary Average : $10,920,250
-Salary Average Remaining : $10,664,806
Joel Eriksson Ek $9,704,444 (3)
-Salary Remaining : $9,477,439
-Salary Average : $9,704,444
-Salary Average Remaining : $9,477,439
Noah Hanifin $7,592,444 (3)
-Salary Remaining : $7,414,843
-Salary Average : $7,592,444
-Salary Average Remaining : $7,414,843
Aaron Ekblad $6,771,420 (3)
-Salary Remaining : $6,613,024
-Salary Average : $6,771,420
-Salary Average Remaining : $6,613,024
Shea Theodore $6,671,131 (2)
-Salary Remaining : $6,515,081
-Salary Average : $6,671,131
-Salary Average Remaining : $6,515,081
Owen Power $5,280,000 (6)
-Salary Remaining : $5,156,491
-Salary Average : $5,280,000
-Salary Average Remaining : $5,156,491
Tyson Foerster $5,053,889 (7)
-Salary Remaining : $4,935,669
-Salary Average : $5,053,889
-Salary Average Remaining : $4,935,669
Anthony Mantha $3,800,000 (1)
-Salary Remaining : $3,711,111
-Salary Average : $3,800,000
-Salary Average Remaining : $3,711,111
Nick Perbix $2,176,116 (3)
-Salary Remaining : $2,125,213
-Salary Average : $2,176,116
-Salary Average Remaining : $2,125,213
Jack Drury $2,090,000 (3)
-Salary Remaining : $2,041,111
-Salary Average : $2,090,000
-Salary Average Remaining : $2,041,111
Pius Suter $1,945,125 (1)
-Salary Remaining : $1,899,625
-Salary Average : $1,945,125
-Salary Average Remaining : $1,899,625
Arturs Silovs $1,250,022 (3)
-Salary Remaining : $1,220,782
-Salary Average : $1,250,022
-Salary Average Remaining : $1,220,782
Noah Laba $947,222 (2)
-Salary Remaining : $925,065
-Salary Average : $947,222
-Salary Average Remaining : $925,065
Tristan Luneau $918,333 (2)
-Salary Remaining : $896,852
-Salary Average : $918,333
-Salary Average Remaining : $896,852
Avery Hayes $900,000 (2)
-Salary Remaining : $878,947
-Salary Average : $900,000
-Salary Average Remaining : $878,947
Justin Robidas $851,667 (1)
-Salary Remaining : $831,745
-Salary Average : $851,667
-Salary Average Remaining : $831,745
Tyson Kozak $775,000 (1)
-Salary Remaining : $756,871
-Salary Average : $775,000
-Salary Average Remaining : $756,871
Total Pro Players20
Salary Commitment
Year 18 : $102,767,595
Year 19 : $73,195,803
Year 20 : $52,838,867
Year 21 : $10,333,889
Salary Average Commitment
Year 18 : $102,767,595
Year 19 : $73,195,803
Year 20 : $52,838,867
Year 21 : $10,333,889
Salary Cap with 1 Way Contract
Year 18 : $102,767,595
Year 19 : $73,195,803
Year 20 : $52,838,867
Year 21 : $10,333,889

Farm Players Salaries

Dylan Holloway $447,700 (3)
Salary Remaining : $447,700
Salary Average : $447,700
Salary Average Remaining : $447,700
Jordan Binnington $436,618 (2)
Salary Remaining : $436,618
Salary Average : $436,618
Salary Average Remaining : $436,618
Brandon Carlo $320,922 (1)
Salary Remaining : $320,922
Salary Average : $320,922
Salary Average Remaining : $320,922
Bobby Brink $302,500 (2)
Salary Remaining : $302,500
Salary Average : $302,500
Salary Average Remaining : $302,500
Lukas Dostal $288,640 (2)
Salary Remaining : $288,640
Salary Average : $288,640
Salary Average Remaining : $288,640
Jean-Gabriel Pageau $280,000 (1)
Salary Remaining : $280,000
Salary Average : $280,000
Salary Average Remaining : $280,000
Conor Timmins $184,240 (2)
Salary Remaining : $184,240
Salary Average : $184,240
Salary Average Remaining : $184,240
Arsenii Sergeev $150,000 (2)
Salary Remaining : $150,000
Salary Average : $150,000
Salary Average Remaining : $150,000
Ben Hemmerling $150,000 (3)
Salary Remaining : $150,000
Salary Average : $150,000
Salary Average Remaining : $150,000
Lenni Hameenaho $125,583 (2)
Salary Remaining : $125,583
Salary Average : $125,583
Salary Average Remaining : $125,583
Sean Farrell $113,937 (1)
Salary Remaining : $113,937
Salary Average : $113,937
Salary Average Remaining : $113,937
Eddie Genborg $104,917 (3)
Salary Remaining : $104,917
Salary Average : $104,917
Salary Average Remaining : $104,917
Andrew Basha $101,000 (3)
Salary Remaining : $101,000
Salary Average : $101,000
Salary Average Remaining : $101,000
Luca Pinelli $100,583 (2)
Salary Remaining : $100,583
Salary Average : $100,583
Salary Average Remaining : $100,583
Henry Thrun $100,000 (1)
Salary Remaining : $100,000
Salary Average : $100,000
Salary Average Remaining : $100,000
Ty Mueller $94,722 (2)
Salary Remaining : $94,722
Salary Average : $94,722
Salary Average Remaining : $94,722
Danil Zhilkin $93,168 (2)
Salary Remaining : $93,168
Salary Average : $93,168
Salary Average Remaining : $93,168
Tristan Broz $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Matthew Seminoff $85,000 (1)
Salary Remaining : $85,000
Salary Average : $85,000
Salary Average Remaining : $85,000
Nikita Prishchepov $77,500 (1)
Salary Remaining : $77,500
Salary Average : $77,500
Salary Average Remaining : $77,500
Total Farm Players20
Salary Commitment
Year 18 : $3,649,530
Year 19 : $2,672,171
Year 20 : $803,617
Year 21 : $0
Salary Average Commitment
Year 18 : $3,649,530
Year 19 : $2,672,171
Year 20 : $803,617
Year 21 : $0

Thrashers



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 2000 - $235 - 1,426 - 71.30%
Level 2: 4000 - $128 - 3,245 - 81.13%
Level 3: 5000 - $95 - 3,490 - 69.80%
Level 4: 6000 - $63 - 4,766 - 79.43%
Luxury : 1000 - $330 - 687 - 68.70%
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 Left41
Average Attendance - %13,614 - 75.63%
Average Income per Game$2,397,392
Year to Date Revenue$2,397,392
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$101,130,209
Farm Players Total Salaries$3,215,938
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$2,388,776
Farm Year To Date Expenses$70,140
Pro Salary Cap To Date$2,388,776
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$98,293,072
Farm Estimated Season Revenue$0
Pro Remaining Season Days167
Pro Expenses Per Days$591,405
Pro Estimated Expenses$98,764,635
Farm Remaining Season Days167
Farm Expenses Per Days$18,807
Farm Estimated Expenses$3,140,769
Estimated Season Expenses$101,905,404
Estimated Season Salary Cap$101,153,411
Estimate Under Maximum Salary Cap of $104,000,000$2,846,589
Estimate Over Minimum Salary Cap of $76,900,000 $24,253,411
Current Bank Account$260,032,544
Projected Bank Account$256,420,212

Pro Players Salaries

Mikko Rantanen $11,000,000 (2)
-Salary Remaining : $10,742,690
-Salary Average : $11,000,000
-Salary Average Remaining : $10,742,690
Evan Bouchard $9,150,000 (4)
-Salary Remaining : $8,935,965
-Salary Average : $9,150,000
-Salary Average Remaining : $8,935,965
Noah Dobson $8,757,000 (4)
-Salary Remaining : $8,552,158
-Salary Average : $8,757,000
-Salary Average Remaining : $8,552,158
Matthew Tkachuk $8,360,278 (1)
-Salary Remaining : $8,164,716
-Salary Average : $8,360,278
-Salary Average Remaining : $8,164,716
Ilya Sorokin $7,835,000 (3)
-Salary Remaining : $7,651,725
-Salary Average : $7,835,000
-Salary Average Remaining : $7,651,725
Gustav Forsling $7,675,000 (3)
-Salary Remaining : $7,495,468
-Salary Average : $7,675,000
-Salary Average Remaining : $7,495,468
Matt Duchene $6,888,888 (1)
-Salary Remaining : $6,727,744
-Salary Average : $6,888,888
-Salary Average Remaining : $6,727,744
JJ Peterka $5,585,000 (7)
-Salary Remaining : $5,454,357
-Salary Average : $5,585,000
-Salary Average Remaining : $5,454,357
Shayne Gostisbehere $5,425,000 (2)
-Salary Remaining : $5,298,099
-Salary Average : $5,425,000
-Salary Average Remaining : $5,298,099
Marco Rossi $5,295,000 (4)
-Salary Remaining : $5,171,140
-Salary Average : $5,295,000
-Salary Average Remaining : $5,171,140
Viktor Arvidsson $5,211,119 (1)
-Salary Remaining : $5,089,221
-Salary Average : $5,211,119
-Salary Average Remaining : $5,089,221
Anders Lee $4,575,000 (1)
-Salary Remaining : $4,467,982
-Salary Average : $4,575,000
-Salary Average Remaining : $4,467,982
Anton Frondell $4,136,250 (2)
-Salary Remaining : $4,039,496
-Salary Average : $4,136,250
-Salary Average Remaining : $4,039,496
Shane Pinto $3,750,000 (1)
-Salary Remaining : $3,662,281
-Salary Average : $3,750,000
-Salary Average Remaining : $3,662,281
Phillip Danault $1,595,000 (1)
-Salary Remaining : $1,557,690
-Salary Average : $1,595,000
-Salary Average Remaining : $1,557,690
Sergei Murashov $1,550,000 (4)
-Salary Remaining : $1,513,743
-Salary Average : $1,550,000
-Salary Average Remaining : $1,513,743
Scott Morrow $1,158,333 (1)
-Salary Remaining : $1,131,237
-Salary Average : $1,158,333
-Salary Average Remaining : $1,131,237
Braeden Bowman $1,111,119 (2)
-Salary Remaining : $1,085,128
-Salary Average : $1,111,119
-Salary Average Remaining : $1,085,128
Justin Hryckowian $1,047,222 (3)
-Salary Remaining : $1,022,726
-Salary Average : $1,047,222
-Salary Average Remaining : $1,022,726
Declan Chisholm $1,025,000 (1)
-Salary Remaining : $1,001,023
-Salary Average : $1,025,000
-Salary Average Remaining : $1,001,023
Kaapo Kakko $0 (0)
Total Pro Players21
Salary Commitment
Year 18 : $101,130,209
Year 19 : $68,566,591
Year 20 : $46,894,222
Year 21 : $30,337,000
Salary Average Commitment
Year 18 : $101,130,209
Year 19 : $68,566,591
Year 20 : $46,894,222
Year 21 : $30,337,000
Salary Cap with 1 Way Contract
Year 18 : $101,130,209
Year 19 : $68,566,591
Year 20 : $46,894,222
Year 21 : $30,337,000

Farm Players Salaries

Rasmus Sandin $335,600 (1)
Salary Remaining : $335,600
Salary Average : $335,600
Salary Average Remaining : $335,600
Charle-Edouard D'Astous $290,000 (2)
Salary Remaining : $290,000
Salary Average : $290,000
Salary Average Remaining : $290,000
Adam Wilsby $245,556 (3)
Salary Remaining : $245,556
Salary Average : $245,556
Salary Average Remaining : $245,556
Tony DeAngelo $245,000 (1)
Salary Remaining : $245,000
Salary Average : $245,000
Salary Average Remaining : $245,000
Michal Postava $207,500 (1)
Salary Remaining : $207,500
Salary Average : $207,500
Salary Average Remaining : $207,500
Carl Lindbom $200,000 (4)
Salary Remaining : $200,000
Salary Average : $200,000
Salary Average Remaining : $200,000
Alexander Romanov $195,000 (4)
Salary Remaining : $195,000
Salary Average : $195,000
Salary Average Remaining : $195,000
Quinn Hutson $177,778 (1)
Salary Remaining : $177,778
Salary Average : $177,778
Salary Average Remaining : $177,778
Tanner Jeannot $174,200 (1)
Salary Remaining : $174,200
Salary Average : $174,200
Salary Average Remaining : $174,200
Isaac Howard $163,917 (2)
Salary Remaining : $163,917
Salary Average : $163,917
Salary Average Remaining : $163,917
Kirill Kudryavtsev $157,500 (4)
Salary Remaining : $157,500
Salary Average : $157,500
Salary Average Remaining : $157,500
Rory Kerins $104,722 (3)
Salary Remaining : $104,722
Salary Average : $104,722
Salary Average Remaining : $104,722
Noah Powell $98,500 (3)
Salary Remaining : $98,500
Salary Average : $98,500
Salary Average Remaining : $98,500
Oscar Fisker Molgaard $94,083 (2)
Salary Remaining : $94,083
Salary Average : $94,083
Salary Average Remaining : $94,083
Andrew Cristall $93,417 (2)
Salary Remaining : $93,417
Salary Average : $93,417
Salary Average Remaining : $93,417
Aku Koskenvuo $92,500 (1)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Otto Stenberg $91,833 (3)
Salary Remaining : $91,833
Salary Average : $91,833
Salary Average Remaining : $91,833
Coulson Pitre $86,000 (2)
Salary Remaining : $86,000
Salary Average : $86,000
Salary Average Remaining : $86,000
Ty Young $82,500 (2)
Salary Remaining : $82,500
Salary Average : $82,500
Salary Average Remaining : $82,500
Felix Unger Sorum $80,333 (3)
Salary Remaining : $80,333
Salary Average : $80,333
Salary Average Remaining : $80,333
Total Farm Players20
Salary Commitment
Year 18 : $3,215,939
Year 19 : $1,983,361
Year 20 : $1,173,444
Year 21 : $552,500
Salary Average Commitment
Year 18 : $3,215,939
Year 19 : $1,983,361
Year 20 : $1,173,444
Year 21 : $552,500

Torpedos



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Sub
Level 1: 2000 - $150 - 2,000 - 100.00%
Level 2: 4000 - $100 - 4,000 - 100.00%
Level 3: 5000 - $75 - 5,000 - 100.00%
Level 4: 6000 - $45 - 6,000 - 100.00%
Luxury : 1000 - $250 - 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 Left41
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,376,550
Year to Date Revenue$2,376,550
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$104,248,333
Farm Players Total Salaries$2,955,430
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$387,500
Pro Year To Date Expenses$2,422,182
Farm Year To Date Expenses$70,770
Pro Salary Cap To Date$2,384,758
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$97,438,550
Farm Estimated Season Revenue$0
Pro Remaining Season Days167
Pro Expenses Per Days$609,639
Pro Estimated Expenses$101,809,713
Farm Remaining Season Days167
Farm Expenses Per Days$17,283
Farm Estimated Expenses$2,886,261
Estimated Season Expenses$104,695,974
Estimated Season Salary Cap$103,019,519
Estimate Under Maximum Salary Cap of $104,000,000$980,481
Estimate Over Minimum Salary Cap of $76,900,000 $26,119,519
Current Bank Account$239,370,156
Projected Bank Account$232,112,732

Pro Players Salaries

Quinn Hughes $16,000,000 (7)
-Salary Remaining : $15,625,731
-Salary Average : $16,000,000
-Salary Average Remaining : $15,625,731
Tim Stutzle $12,900,000 (6)
-Salary Remaining : $12,598,246
-Salary Average : $12,900,000
-Salary Average Remaining : $12,598,246
Josh Morrissey $9,500,000 (1)
-Salary Remaining : $9,277,778
-Salary Average : $9,500,000
-Salary Average Remaining : $9,277,778
Brady Tkachuk $9,500,000 (1)
-Salary Remaining : $9,277,778
-Salary Average : $9,500,000
-Salary Average Remaining : $9,277,778
Cole Caufield $8,600,000 (5)
-Salary Remaining : $8,398,830
-Salary Average : $8,600,000
-Salary Average Remaining : $8,398,830
Sergei Bobrovsky $5,500,000 (2)
-Salary Remaining : $5,371,345
-Salary Average : $5,500,000
-Salary Average Remaining : $5,371,345
Ryan Graves $5,000,000 (1)
-Salary Remaining : $4,883,041
-Salary Average : $5,000,000
-Salary Average Remaining : $4,883,041
Aliaksei Protas $4,900,000 (3)
-Salary Remaining : $4,785,380
-Salary Average : $4,900,000
-Salary Average Remaining : $4,785,380
William Karlsson $4,500,000 (1)
-Salary Remaining : $4,394,737
-Salary Average : $4,500,000
-Salary Average Remaining : $4,394,737
Andrew Peeke $3,400,000 (3)
-Salary Remaining : $3,320,468
-Salary Average : $3,400,000
-Salary Average Remaining : $3,320,468
Joel Armia $3,100,000 (1)
-Salary Remaining : $3,027,485
-Salary Average : $3,100,000
-Salary Average Remaining : $3,027,485
Cole Perfetti $3,000,000 (3)
-Salary Remaining : $2,929,825
-Salary Average : $3,000,000
-Salary Average Remaining : $2,929,825
Nicolas Roy $2,800,000 (3)
-Salary Remaining : $2,734,503
-Salary Average : $2,800,000
-Salary Average Remaining : $2,734,503
Egor Zamula $2,310,000 (3)
-Salary Remaining : $2,255,965
-Salary Average : $2,310,000
-Salary Average Remaining : $2,255,965
Haydn Fleury $2,250,000 (2)
-Salary Remaining : $2,197,368
-Salary Average : $2,250,000
-Salary Average Remaining : $2,197,368
Vasily Podkolzin $1,800,000 (3)
-Salary Remaining : $1,757,895
-Salary Average : $1,800,000
-Salary Average Remaining : $1,757,895
William Eklund $1,713,333 (1)
-Salary Remaining : $1,673,255
-Salary Average : $1,713,333
-Salary Average Remaining : $1,673,255
Scott Mayfield $1,650,000 (2)
-Salary Remaining : $1,611,404
-Salary Average : $1,650,000
-Salary Average Remaining : $1,611,404
Arvid Soderblom (Out of Payroll) $1,600,000 (2)
-Salary Remaining : $1,562,573
-Salary Average : $1,600,000
-Salary Average Remaining : $1,562,573
Marc Del Gaizo $1,525,000 (3)
-Salary Remaining : $1,489,327
-Salary Average : $1,525,000
-Salary Average Remaining : $1,489,327
Connor Ingram $1,400,000 (1)
-Salary Remaining : $1,367,251
-Salary Average : $1,400,000
-Salary Average Remaining : $1,367,251
Hendrix Lapierre $1,300,000 (4)
-Salary Remaining : $1,269,591
-Salary Average : $1,300,000
-Salary Average Remaining : $1,269,591
Aatu Raty $0 (0)
Total Pro Players23
Salary Commitment
Year 18 : $104,248,333
Year 19 : $69,535,000
Year 20 : $58,535,000
Year 21 : $38,800,000
Salary Average Commitment
Year 18 : $104,248,333
Year 19 : $69,535,000
Year 20 : $58,535,000
Year 21 : $38,800,000
Salary Cap with 1 Way Contract
Year 18 : $104,248,333
Year 19 : $69,535,000
Year 20 : $58,535,000
Year 21 : $38,800,000

Farm Players Salaries

Will Smith $415,000 (2)
Salary Remaining : $415,000
Salary Average : $415,000
Salary Average Remaining : $415,000
Alex Nedeljkovic $295,000 (1)
Salary Remaining : $295,000
Salary Average : $295,000
Salary Average Remaining : $295,000
Ilya Mikheyev $260,000 (1)
Salary Remaining : $260,000
Salary Average : $260,000
Salary Average Remaining : $260,000
Zayne Parekh $195,375 (2)
Salary Remaining : $195,375
Salary Average : $195,375
Salary Average Remaining : $195,375
Seamus Casey $135,000 (2)
Salary Remaining : $135,000
Salary Average : $135,000
Salary Average Remaining : $135,000
Jayden Struble $130,000 (4)
Salary Remaining : $130,000
Salary Average : $130,000
Salary Average Remaining : $130,000
Calum Ritchie $118,250 (2)
Salary Remaining : $118,250
Salary Average : $118,250
Salary Average Remaining : $118,250
Noah Gregor $116,000 (3)
Salary Remaining : $116,000
Salary Average : $116,000
Salary Average Remaining : $116,000
Jonathan Gruden $110,000 (5)
Salary Remaining : $110,000
Salary Average : $110,000
Salary Average Remaining : $110,000
Trent Miner $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Alexander Holtz $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Hunter Brzustewicz $95,000 (2)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Max Jones $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Brendan Brisson $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
William Villeneuve $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Bryce McConnell-Barker $91,833 (2)
Salary Remaining : $91,833
Salary Average : $91,833
Salary Average Remaining : $91,833
Jagger Firkus $91,833 (2)
Salary Remaining : $91,833
Salary Average : $91,833
Salary Average Remaining : $91,833
Cayden Primeau $90,000 (1)
Salary Remaining : $90,000
Salary Average : $90,000
Salary Average Remaining : $90,000
Ty Nelson $89,417 (2)
Salary Remaining : $89,417
Salary Average : $89,417
Salary Average Remaining : $89,417
Frederic Brunet $86,000 (1)
Salary Remaining : $86,000
Salary Average : $86,000
Salary Average Remaining : $86,000
Dmitry Kuzmin $84,222 (1)
Salary Remaining : $84,222
Salary Average : $84,222
Salary Average Remaining : $84,222
Gleb Veremyev $77,500 (1)
Salary Remaining : $77,500
Salary Average : $77,500
Salary Average Remaining : $77,500
Total Farm Players22
Salary Commitment
Year 18 : $2,955,430
Year 19 : $2,062,708
Year 20 : $831,000
Year 21 : $240,000
Salary Average Commitment
Year 18 : $2,955,430
Year 19 : $2,062,708
Year 20 : $831,000
Year 21 : $240,000

True Grit



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 2000 - $150 - 2,000 - 100.00%
Level 2: 4000 - $100 - 4,000 - 100.00%
Level 3: 5000 - $75 - 5,000 - 100.00%
Level 4: 6000 - $45 - 6,000 - 100.00%
Luxury : 1000 - $250 - 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 Left41
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,376,550
Year to Date Revenue$2,376,550
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$99,561,341
Farm Players Total Salaries$2,892,300
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$2,328,920
Farm Year To Date Expenses$67,656
Pro Salary Cap To Date$2,328,920
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$97,438,550
Farm Estimated Season Revenue$0
Pro Remaining Season Days167
Pro Expenses Per Days$582,230
Pro Estimated Expenses$97,232,410
Farm Remaining Season Days167
Farm Expenses Per Days$16,914
Farm Estimated Expenses$2,824,638
Estimated Season Expenses$100,057,048
Estimated Season Salary Cap$99,561,330
Estimate Under Maximum Salary Cap of $104,000,000$4,438,670
Estimate Over Minimum Salary Cap of $76,900,000 $22,661,330
Current Bank Account$189,462,858
Projected Bank Account$186,844,360

Pro Players Salaries

Ryan Nugent-Hopkins $10,500,000 (2)
-Salary Remaining : $10,254,386
-Salary Average : $10,500,000
-Salary Average Remaining : $10,254,386
Chris Kreider $10,500,000 (2)
-Salary Remaining : $10,254,386
-Salary Average : $10,500,000
-Salary Average Remaining : $10,254,386
Brad Marchand $9,900,000 (2)
-Salary Remaining : $9,668,421
-Salary Average : $9,900,000
-Salary Average Remaining : $9,668,421
Luke Hughes $9,000,000 (2)
-Salary Remaining : $8,789,474
-Salary Average : $9,000,000
-Salary Average Remaining : $8,789,474
Nikolaj Ehlers $8,900,000 (3)
-Salary Remaining : $8,691,813
-Salary Average : $8,900,000
-Salary Average Remaining : $8,691,813
Brock Boeser $7,300,000 (2)
-Salary Remaining : $7,129,240
-Salary Average : $7,300,000
-Salary Average Remaining : $7,129,240
Charlie Coyle $5,980,000 (1)
-Salary Remaining : $5,840,117
-Salary Average : $5,980,000
-Salary Average Remaining : $5,840,117
Ridly Greig $4,700,000 (4)
-Salary Remaining : $4,590,058
-Salary Average : $4,700,000
-Salary Average Remaining : $4,590,058
Taylor Hall $4,500,000 (1)
-Salary Remaining : $4,394,737
-Salary Average : $4,500,000
-Salary Average Remaining : $4,394,737
Logan Cooley $4,450,000 (1)
-Salary Remaining : $4,345,906
-Salary Average : $4,450,000
-Salary Average Remaining : $4,345,906
Josh Anderson $4,400,000 (1)
-Salary Remaining : $4,297,076
-Salary Average : $4,400,000
-Salary Average Remaining : $4,297,076
Artyom Levshunov $4,225,000 (2)
-Salary Remaining : $4,126,170
-Salary Average : $4,225,000
-Salary Average Remaining : $4,126,170
Frederik Andersen $3,867,000 (1)
-Salary Remaining : $3,776,544
-Salary Average : $3,867,000
-Salary Average Remaining : $3,776,544
Ryan Poehling $3,700,000 (1)
-Salary Remaining : $3,613,450
-Salary Average : $3,700,000
-Salary Average Remaining : $3,613,450
Nick Leddy $2,300,000 (1)
-Salary Remaining : $2,246,199
-Salary Average : $2,300,000
-Salary Average Remaining : $2,246,199
Scott Laughton $1,700,000 (2)
-Salary Remaining : $1,660,234
-Salary Average : $1,700,000
-Salary Average Remaining : $1,660,234
Adam Engstrom $1,075,341 (1)
-Salary Remaining : $1,050,187
-Salary Average : $1,075,341
-Salary Average Remaining : $1,050,187
Adam Boqvist $999,000 (3)
-Salary Remaining : $975,632
-Salary Average : $999,000
-Salary Average Remaining : $975,632
Cal Petersen $790,000 (1)
-Salary Remaining : $771,520
-Salary Average : $790,000
-Salary Average Remaining : $771,520
Ilya Solovyov $775,000 (1)
-Salary Remaining : $756,871
-Salary Average : $775,000
-Salary Average Remaining : $756,871
Total Pro Players20
Salary Commitment
Year 18 : $99,561,341
Year 19 : $67,724,000
Year 20 : $14,599,000
Year 21 : $4,700,000
Salary Average Commitment
Year 18 : $99,561,341
Year 19 : $67,724,000
Year 20 : $14,599,000
Year 21 : $4,700,000
Salary Cap with 1 Way Contract
Year 18 : $99,561,341
Year 19 : $67,724,000
Year 20 : $14,599,000
Year 21 : $4,700,000

Farm Players Salaries

Oliver Ekman-Larsson $465,000 (1)
Salary Remaining : $465,000
Salary Average : $465,000
Salary Average Remaining : $465,000
Kasperi Kapanen $345,000 (2)
Salary Remaining : $345,000
Salary Average : $345,000
Salary Average Remaining : $345,000
Calvin Pickard $250,000 (2)
Salary Remaining : $250,000
Salary Average : $250,000
Salary Average Remaining : $250,000
Linus Karlsson $200,000 (1)
Salary Remaining : $200,000
Salary Average : $200,000
Salary Average Remaining : $200,000
Jakub Dobes $200,000 (2)
Salary Remaining : $200,000
Salary Average : $200,000
Salary Average Remaining : $200,000
Tyler Thorpe $137,000 (3)
Salary Remaining : $137,000
Salary Average : $137,000
Salary Average Remaining : $137,000
Oliver Moore $135,000 (1)
Salary Remaining : $135,000
Salary Average : $135,000
Salary Average Remaining : $135,000
Tuomas Uronen $135,000 (3)
Salary Remaining : $135,000
Salary Average : $135,000
Salary Average Remaining : $135,000
Jacob Fowler $130,333 (3)
Salary Remaining : $130,333
Salary Average : $130,333
Salary Average Remaining : $130,333
Alex Steeves $111,400 (1)
Salary Remaining : $111,400
Salary Average : $111,400
Salary Average Remaining : $111,400
Luke Tuch $92,500 (1)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Florian Xhekaj $92,000 (2)
Salary Remaining : $92,000
Salary Average : $92,000
Salary Average Remaining : $92,000
Oliver Wahlstrom $90,000 (2)
Salary Remaining : $90,000
Salary Average : $90,000
Salary Average Remaining : $90,000
Ozzy Wiesblatt $90,000 (2)
Salary Remaining : $90,000
Salary Average : $90,000
Salary Average Remaining : $90,000
Filip Mesar $88,667 (2)
Salary Remaining : $88,667
Salary Average : $88,667
Salary Average Remaining : $88,667
Andre Lee $86,200 (1)
Salary Remaining : $86,200
Salary Average : $86,200
Salary Average Remaining : $86,200
Georgi Romanov $86,200 (1)
Salary Remaining : $86,200
Salary Average : $86,200
Salary Average Remaining : $86,200
Alex Jefferies $80,500 (1)
Salary Remaining : $80,500
Salary Average : $80,500
Salary Average Remaining : $80,500
Max Szuber $77,500 (1)
Salary Remaining : $77,500
Salary Average : $77,500
Salary Average Remaining : $77,500
Total Farm Players19
Salary Commitment
Year 18 : $2,892,300
Year 19 : $1,558,000
Year 20 : $402,333
Year 21 : $0
Salary Average Commitment
Year 18 : $2,892,300
Year 19 : $1,558,000
Year 20 : $402,333
Year 21 : $0

Watchers



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Glade
Level 1: 3191 - $150 - 2,477 - 77.62%
Level 2: 4255 - $100 - 4,255 - 100.00%
Level 3: 5318 - $75 - 5,318 - 100.00%
Level 4: 7446 - $45 - 6,829 - 91.71%
Luxury : 1064 - $250 - 1,064 - 100.00%
Total Capacity :21274
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left41
Average Attendance - %19,943 - 93.74%
Average Income per Game$2,636,115
Year to Date Revenue$2,636,115
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$100,968,334
Farm Players Total Salaries$1,672,250
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$2,361,832
Farm Year To Date Expenses$39,116
Pro Salary Cap To Date$2,361,832
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$108,080,715
Farm Estimated Season Revenue$0
Pro Remaining Season Days167
Pro Expenses Per Days$590,458
Pro Estimated Expenses$98,606,486
Farm Remaining Season Days167
Farm Expenses Per Days$9,779
Farm Estimated Expenses$1,633,093
Estimated Season Expenses$100,239,579
Estimated Season Salary Cap$100,968,318
Estimate Under Maximum Salary Cap of $104,000,000$3,031,682
Estimate Over Minimum Salary Cap of $76,900,000 $24,068,318
Current Bank Account$299,961,019
Projected Bank Account$307,802,155

Pro Players Salaries

Nathan MacKinnon $19,900,000 (3)
-Salary Remaining : $19,434,503
-Salary Average : $19,900,000
-Salary Average Remaining : $19,434,503
Auston Matthews $14,000,000 (5)
-Salary Remaining : $13,672,515
-Salary Average : $14,000,000
-Salary Average Remaining : $13,672,515
Travis Konecny $8,500,000 (5)
-Salary Remaining : $8,301,170
-Salary Average : $8,500,000
-Salary Average Remaining : $8,301,170
Juuse Saros $6,500,000 (3)
-Salary Remaining : $6,347,953
-Salary Average : $6,500,000
-Salary Average Remaining : $6,347,953
Kevin Fiala $6,000,000 (2)
-Salary Remaining : $5,859,649
-Salary Average : $6,000,000
-Salary Average Remaining : $5,859,649
Justin Faulk $4,500,000 (1)
-Salary Remaining : $4,394,737
-Salary Average : $4,500,000
-Salary Average Remaining : $4,394,737
Dylan DeMelo $4,500,000 (2)
-Salary Remaining : $4,394,737
-Salary Average : $4,500,000
-Salary Average Remaining : $4,394,737
Jordan Eberle $4,250,000 (1)
-Salary Remaining : $4,150,585
-Salary Average : $4,250,000
-Salary Average Remaining : $4,150,585
Cole Sillinger $3,500,000 (2)
-Salary Remaining : $3,418,129
-Salary Average : $3,500,000
-Salary Average Remaining : $3,418,129
Erik Cernak $3,500,000 (1)
-Salary Remaining : $3,418,129
-Salary Average : $3,500,000
-Salary Average Remaining : $3,418,129
Devin Cooley $3,500,000 (1)
-Salary Remaining : $3,418,129
-Salary Average : $3,500,000
-Salary Average Remaining : $3,418,129
Ryker Evans $2,850,000 (2)
-Salary Remaining : $2,783,333
-Salary Average : $2,850,000
-Salary Average Remaining : $2,783,333
Jordan Spence $2,750,000 (1)
-Salary Remaining : $2,685,673
-Salary Average : $2,750,000
-Salary Average Remaining : $2,685,673
Zemgus Girgensons $2,350,000 (1)
-Salary Remaining : $2,295,029
-Salary Average : $2,350,000
-Salary Average Remaining : $2,295,029
Yan Kuznetsov $2,350,000 (1)
-Salary Remaining : $2,295,029
-Salary Average : $2,350,000
-Salary Average Remaining : $2,295,029
Sam Steel $2,250,000 (1)
-Salary Remaining : $2,197,368
-Salary Average : $2,250,000
-Salary Average Remaining : $2,197,368
Jesper Boqvist $1,800,000 (2)
-Salary Remaining : $1,757,895
-Salary Average : $1,800,000
-Salary Average Remaining : $1,757,895
Kevin Stenlund $1,750,000 (3)
-Salary Remaining : $1,709,064
-Salary Average : $1,750,000
-Salary Average Remaining : $1,709,064
Michael Amadio $1,750,000 (2)
-Salary Remaining : $1,709,064
-Salary Average : $1,750,000
-Salary Average Remaining : $1,709,064
Pavel Mintyukov $1,701,667 (1)
-Salary Remaining : $1,661,862
-Salary Average : $1,701,667
-Salary Average Remaining : $1,661,862
A.J. Greer $1,000,000 (2)
-Salary Remaining : $976,608
-Salary Average : $1,000,000
-Salary Average Remaining : $976,608
Luke Schenn $950,000 (1)
-Salary Remaining : $927,778
-Salary Average : $950,000
-Salary Average Remaining : $927,778
Fraser Minten $816,667 (2)
-Salary Remaining : $797,564
-Salary Average : $816,667
-Salary Average Remaining : $797,564
Total Pro Players23
Salary Commitment
Year 18 : $100,968,334
Year 19 : $72,866,667
Year 20 : $50,650,000
Year 21 : $22,500,000
Salary Average Commitment
Year 18 : $100,968,334
Year 19 : $72,866,667
Year 20 : $50,650,000
Year 21 : $22,500,000
Salary Cap with 1 Way Contract
Year 18 : $100,968,334
Year 19 : $72,866,667
Year 20 : $50,650,000
Year 21 : $22,500,000

Farm Players Salaries

Jaycob Megna $175,000 (1)
Salary Remaining : $175,000
Salary Average : $175,000
Salary Average Remaining : $175,000
Tyler Pitlick $150,000 (2)
Salary Remaining : $150,000
Salary Average : $150,000
Salary Average Remaining : $150,000
Dennis Gilbert $125,000 (2)
Salary Remaining : $125,000
Salary Average : $125,000
Salary Average Remaining : $125,000
Ian Moore $115,000 (2)
Salary Remaining : $115,000
Salary Average : $115,000
Salary Average Remaining : $115,000
Mads Sogaard $97,500 (1)
Salary Remaining : $97,500
Salary Average : $97,500
Salary Average Remaining : $97,500
Kaedan Korczak $97,500 (1)
Salary Remaining : $97,500
Salary Average : $97,500
Salary Average Remaining : $97,500
Mackenzie MacEachern $97,500 (1)
Salary Remaining : $97,500
Salary Average : $97,500
Salary Average Remaining : $97,500
Nathan Walker $95,000 (1)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Jack Finley $95,000 (2)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Beau Akey $94,917 (2)
Salary Remaining : $94,917
Salary Average : $94,917
Salary Average Remaining : $94,917
Jani Nyman $91,833 (2)
Salary Remaining : $91,833
Salary Average : $91,833
Salary Average Remaining : $91,833
Ondrej Becher $90,000 (2)
Salary Remaining : $90,000
Salary Average : $90,000
Salary Average Remaining : $90,000
Jayson Megna $90,000 (1)
Salary Remaining : $90,000
Salary Average : $90,000
Salary Average Remaining : $90,000
Roman Schmidt $88,000 (1)
Salary Remaining : $88,000
Salary Average : $88,000
Salary Average Remaining : $88,000
Spencer Martin $85,000 (1)
Salary Remaining : $85,000
Salary Average : $85,000
Salary Average Remaining : $85,000
Curtis Lazar $85,000 (1)
Salary Remaining : $85,000
Salary Average : $85,000
Salary Average Remaining : $85,000
Total Farm Players16
Salary Commitment
Year 18 : $1,672,250
Year 19 : $761,750
Year 20 : $0
Year 21 : $0
Salary Average Commitment
Year 18 : $1,672,250
Year 19 : $761,750
Year 20 : $0
Year 21 : $0

Worgs



Arena Capacity - Ticket Price
Attendance - %

Arena NameDas Rink
Level 1: 2997 - $102 - 2,902 - 96.83%
Level 2: 3996 - $98 - 3,996 - 100.00%
Level 3: 4995 - $80 - 4,995 - 100.00%
Level 4: 6992 - $52 - 6,123 - 87.57%
Luxury : 999 - $225 - 999 - 100.00%
Total Capacity :19979
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left41
Average Attendance - %19,015 - 95.17%
Average Income per Game$2,429,271
Year to Date Revenue$2,429,271
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$93,613,583
Farm Players Total Salaries$2,348,222
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$2,189,792
Farm Year To Date Expenses$54,928
Pro Salary Cap To Date$2,189,792
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$99,600,111
Farm Estimated Season Revenue$0
Pro Remaining Season Days167
Pro Expenses Per Days$547,448
Pro Estimated Expenses$91,423,816
Farm Remaining Season Days167
Farm Expenses Per Days$13,732
Farm Estimated Expenses$2,293,244
Estimated Season Expenses$93,717,060
Estimated Season Salary Cap$93,613,608
Estimate Under Maximum Salary Cap of $104,000,000$10,386,392
Estimate Over Minimum Salary Cap of $76,900,000 $16,713,608
Current Bank Account$302,903,685
Projected Bank Account$308,786,736

Pro Players Salaries

Jakob Chychrun $11,000,000 (2)
-Salary Remaining : $10,742,690
-Salary Average : $11,000,000
-Salary Average Remaining : $10,742,690
Evgeni Malkin $8,000,000 (1)
-Salary Remaining : $7,812,865
-Salary Average : $8,000,000
-Salary Average Remaining : $7,812,865
Pavel Zacha $7,500,000 (1)
-Salary Remaining : $7,324,561
-Salary Average : $7,500,000
-Salary Average Remaining : $7,324,561
Rasmus Dahlin $7,500,000 (4)
-Salary Remaining : $7,324,561
-Salary Average : $7,500,000
-Salary Average Remaining : $7,324,561
Vince Dunn $7,000,000 (2)
-Salary Remaining : $6,836,257
-Salary Average : $7,000,000
-Salary Average Remaining : $6,836,257
Jesper Bratt $7,000,000 (3)
-Salary Remaining : $6,836,257
-Salary Average : $7,000,000
-Salary Average Remaining : $6,836,257
Conor Garland $5,500,000 (1)
-Salary Remaining : $5,371,345
-Salary Average : $5,500,000
-Salary Average Remaining : $5,371,345
Brayden Schenn $5,125,250 (1)
-Salary Remaining : $5,005,361
-Salary Average : $5,125,250
-Salary Average Remaining : $5,005,361
Joey Daccord $5,000,000 (3)
-Salary Remaining : $4,883,041
-Salary Average : $5,000,000
-Salary Average Remaining : $4,883,041
Claude Giroux $5,000,000 (1)
-Salary Remaining : $4,883,041
-Salary Average : $5,000,000
-Salary Average Remaining : $4,883,041
Andrei Kuzmenko $3,500,000 (1)
-Salary Remaining : $3,418,129
-Salary Average : $3,500,000
-Salary Average Remaining : $3,418,129
Dawson Mercer $3,300,000 (1)
-Salary Remaining : $3,222,807
-Salary Average : $3,300,000
-Salary Average Remaining : $3,222,807
Eeli Tolvanen $3,100,000 (2)
-Salary Remaining : $3,027,485
-Salary Average : $3,100,000
-Salary Average Remaining : $3,027,485
Mavrik Bourque $3,025,000 (5)
-Salary Remaining : $2,954,240
-Salary Average : $3,025,000
-Salary Average Remaining : $2,954,240
Drew O'Connor $3,000,000 (2)
-Salary Remaining : $2,929,825
-Salary Average : $3,000,000
-Salary Average Remaining : $2,929,825
J.J. Moser $2,200,000 (1)
-Salary Remaining : $2,148,538
-Salary Average : $2,200,000
-Salary Average Remaining : $2,148,538
Taylor Raddysh $1,800,000 (4)
-Salary Remaining : $1,757,895
-Salary Average : $1,800,000
-Salary Average Remaining : $1,757,895
Brandt Clarke $1,713,333 (1)
-Salary Remaining : $1,673,255
-Salary Average : $1,713,333
-Salary Average Remaining : $1,673,255
Morgan Geekie $1,500,000 (1)
-Salary Remaining : $1,464,912
-Salary Average : $1,500,000
-Salary Average Remaining : $1,464,912
Joel Blomqvist $925,000 (1)
-Salary Remaining : $903,363
-Salary Average : $925,000
-Salary Average Remaining : $903,363
Emil Andrae $925,000 (1)
-Salary Remaining : $903,363
-Salary Average : $925,000
-Salary Average Remaining : $903,363
Total Pro Players21
Salary Commitment
Year 18 : $93,613,583
Year 19 : $48,425,000
Year 20 : $24,325,000
Year 21 : $12,325,000
Salary Average Commitment
Year 18 : $93,613,583
Year 19 : $48,425,000
Year 20 : $24,325,000
Year 21 : $12,325,000
Salary Cap with 1 Way Contract
Year 18 : $93,613,583
Year 19 : $48,425,000
Year 20 : $24,325,000
Year 21 : $12,325,000

Farm Players Salaries

Mark Kastelic $200,000 (2)
Salary Remaining : $200,000
Salary Average : $200,000
Salary Average Remaining : $200,000
Sam Dickinson $173,708 (2)
Salary Remaining : $173,708
Salary Average : $173,708
Salary Average Remaining : $173,708
Dalibor Dvorsky $167,000 (3)
Salary Remaining : $167,000
Salary Average : $167,000
Salary Average Remaining : $167,000
Joakim Kemell $141,833 (1)
Salary Remaining : $141,833
Salary Average : $141,833
Salary Average Remaining : $141,833
Tyson Jugnauth $138,917 (2)
Salary Remaining : $138,917
Salary Average : $138,917
Salary Average Remaining : $138,917
Georgii Merkulov $105,000 (3)
Salary Remaining : $105,000
Salary Average : $105,000
Salary Average Remaining : $105,000
Nathan Legare $97,500 (3)
Salary Remaining : $97,500
Salary Average : $97,500
Salary Average Remaining : $97,500
Jakob Pelletier $97,500 (3)
Salary Remaining : $97,500
Salary Average : $97,500
Salary Average Remaining : $97,500
Otto Salin $96,458 (2)
Salary Remaining : $96,458
Salary Average : $96,458
Salary Average Remaining : $96,458
Aleksanteri Kaskimaki $95,000 (2)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Gavin Brindley $95,000 (1)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Riley Heidt $94,083 (2)
Salary Remaining : $94,083
Salary Average : $94,083
Salary Average Remaining : $94,083
Calle Odelius $89,500 (2)
Salary Remaining : $89,500
Salary Average : $89,500
Salary Average Remaining : $89,500
Bradly Nadeau $88,667 (3)
Salary Remaining : $88,667
Salary Average : $88,667
Salary Average Remaining : $88,667
Jet Greaves $87,500 (1)
Salary Remaining : $87,500
Salary Average : $87,500
Salary Average Remaining : $87,500
Jeremie Poirier $87,500 (2)
Salary Remaining : $87,500
Salary Average : $87,500
Salary Average Remaining : $87,500
Philippe Daoust $85,000 (1)
Salary Remaining : $85,000
Salary Average : $85,000
Salary Average Remaining : $85,000
Juuso Parssinen $85,000 (1)
Salary Remaining : $85,000
Salary Average : $85,000
Salary Average Remaining : $85,000
Domenic DiVincentiis $83,056 (2)
Salary Remaining : $83,056
Salary Average : $83,056
Salary Average Remaining : $83,056
Marshall Warren $82,500 (1)
Salary Remaining : $82,500
Salary Average : $82,500
Salary Average Remaining : $82,500
Brandon Bussi $80,000 (1)
Salary Remaining : $80,000
Salary Average : $80,000
Salary Average Remaining : $80,000
Marcus Hogberg $77,500 (1)
Salary Remaining : $77,500
Salary Average : $77,500
Salary Average Remaining : $77,500
Total Farm Players22
Salary Commitment
Year 18 : $2,348,222
Year 19 : $1,613,889
Year 20 : $555,667
Year 21 : $0
Salary Average Commitment
Year 18 : $2,348,222
Year 19 : $1,613,889
Year 20 : $555,667
Year 21 : $0

Yetis



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Snowglobe
Level 1: 2000 - $140 - 2,000 - 100.00%
Level 2: 4000 - $105 - 4,000 - 100.00%
Level 3: 5000 - $85 - 3,935 - 78.70%
Level 4: 6000 - $58 - 5,194 - 86.57%
Luxury : 1000 - $265 - 974 - 97.40%
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 Left41
Average Attendance - %16,103 - 89.46%
Average Income per Game$2,374,817
Year to Date Revenue$2,374,817
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$102,811,667
Farm Players Total Salaries$2,090,625
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$2,404,952
Farm Year To Date Expenses$48,904
Pro Salary Cap To Date$2,404,952
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$97,367,497
Farm Estimated Season Revenue$0
Pro Remaining Season Days167
Pro Expenses Per Days$601,238
Pro Estimated Expenses$100,406,746
Farm Remaining Season Days167
Farm Expenses Per Days$12,226
Farm Estimated Expenses$2,041,742
Estimated Season Expenses$102,448,488
Estimated Season Salary Cap$102,811,698
Estimate Under Maximum Salary Cap of $104,000,000$1,188,302
Estimate Over Minimum Salary Cap of $76,900,000 $25,911,698
Current Bank Account$152,264,069
Projected Bank Account$147,183,078

Pro Players Salaries

Drake Batherson $7,800,000 (2)
-Salary Remaining : $7,617,544
-Salary Average : $7,800,000
-Salary Average Remaining : $7,617,544
Matt Coronato $7,500,000 (3)
-Salary Remaining : $7,324,561
-Salary Average : $7,500,000
-Salary Average Remaining : $7,324,561
Darcy Kuemper $7,500,000 (1)
-Salary Remaining : $7,324,561
-Salary Average : $7,500,000
-Salary Average Remaining : $7,324,561
Mikhail Sergachev $7,300,000 (1)
-Salary Remaining : $7,129,240
-Salary Average : $7,300,000
-Salary Average Remaining : $7,129,240
Luke Evangelista $6,000,000 (4)
-Salary Remaining : $5,859,649
-Salary Average : $6,000,000
-Salary Average Remaining : $5,859,649
Mats Zuccarello $6,000,000 (1)
-Salary Remaining : $5,859,649
-Salary Average : $6,000,000
-Salary Average Remaining : $5,859,649
Kyle Palmieri $6,000,000 (1)
-Salary Remaining : $5,859,649
-Salary Average : $6,000,000
-Salary Average Remaining : $5,859,649
Ryan Strome $5,000,000 (1)
-Salary Remaining : $4,883,041
-Salary Average : $5,000,000
-Salary Average Remaining : $4,883,041
Kevin Lankinen $4,800,000 (1)
-Salary Remaining : $4,687,719
-Salary Average : $4,800,000
-Salary Average Remaining : $4,687,719
Macklin Celebrini $4,475,000 (2)
-Salary Remaining : $4,370,322
-Salary Average : $4,475,000
-Salary Average Remaining : $4,370,322
Sean Couturier $4,300,000 (1)
-Salary Remaining : $4,199,415
-Salary Average : $4,300,000
-Salary Average Remaining : $4,199,415
Ian Cole $4,000,000 (1)
-Salary Remaining : $3,906,433
-Salary Average : $4,000,000
-Salary Average Remaining : $3,906,433
Radko Gudas $4,000,000 (1)
-Salary Remaining : $3,906,433
-Salary Average : $4,000,000
-Salary Average Remaining : $3,906,433
Jared Spurgeon $3,600,000 (1)
-Salary Remaining : $3,515,789
-Salary Average : $3,600,000
-Salary Average Remaining : $3,515,789
Connor Clifton $3,500,000 (1)
-Salary Remaining : $3,418,129
-Salary Average : $3,500,000
-Salary Average Remaining : $3,418,129
Paul Cotter $3,500,000 (1)
-Salary Remaining : $3,418,129
-Salary Average : $3,500,000
-Salary Average Remaining : $3,418,129
Jamie Oleksiak $3,200,000 (1)
-Salary Remaining : $3,125,146
-Salary Average : $3,200,000
-Salary Average Remaining : $3,125,146
Brandon Saad $3,000,000 (1)
-Salary Remaining : $2,929,825
-Salary Average : $3,000,000
-Salary Average Remaining : $2,929,825
Joseph Veleno $2,750,000 (1)
-Salary Remaining : $2,685,673
-Salary Average : $2,750,000
-Salary Average Remaining : $2,685,673
James van Riemsdyk $2,700,000 (1)
-Salary Remaining : $2,636,842
-Salary Average : $2,700,000
-Salary Average Remaining : $2,636,842
Philip Tomasino $2,000,000 (3)
-Salary Remaining : $1,953,216
-Salary Average : $2,000,000
-Salary Average Remaining : $1,953,216
Jacob Bernard-Docker $2,000,000 (2)
-Salary Remaining : $1,953,216
-Salary Average : $2,000,000
-Salary Average Remaining : $1,953,216
Matt Savoie $1,886,667 (2)
-Salary Remaining : $1,842,534
-Salary Average : $1,886,667
-Salary Average Remaining : $1,842,534
Total Pro Players23
Salary Commitment
Year 18 : $102,811,667
Year 19 : $31,661,667
Year 20 : $15,500,000
Year 21 : $6,000,000
Salary Average Commitment
Year 18 : $102,811,667
Year 19 : $31,661,667
Year 20 : $15,500,000
Year 21 : $6,000,000
Salary Cap with 1 Way Contract
Year 18 : $102,811,667
Year 19 : $31,661,667
Year 20 : $15,500,000
Year 21 : $6,000,000

Farm Players Salaries

Vitek Vanecek $250,000 (2)
Salary Remaining : $250,000
Salary Average : $250,000
Salary Average Remaining : $250,000
Brayden Yager $144,083 (2)
Salary Remaining : $144,083
Salary Average : $144,083
Salary Average Remaining : $144,083
Samuel Helenius $120,000 (3)
Salary Remaining : $120,000
Salary Average : $120,000
Salary Average Remaining : $120,000
James Malatesta $120,000 (1)
Salary Remaining : $120,000
Salary Average : $120,000
Salary Average Remaining : $120,000
Topias Vilen $120,000 (2)
Salary Remaining : $120,000
Salary Average : $120,000
Salary Average Remaining : $120,000
Landon Slaggert $110,000 (3)
Salary Remaining : $110,000
Salary Average : $110,000
Salary Average Remaining : $110,000
Quinton Burns $101,833 (2)
Salary Remaining : $101,833
Salary Average : $101,833
Salary Average Remaining : $101,833
Angus Crookshank $100,000 (3)
Salary Remaining : $100,000
Salary Average : $100,000
Salary Average Remaining : $100,000
Aidan Thompson $97,500 (1)
Salary Remaining : $97,500
Salary Average : $97,500
Salary Average Remaining : $97,500
Matej Blumel $97,500 (1)
Salary Remaining : $97,500
Salary Average : $97,500
Salary Average Remaining : $97,500
Cole Schwindt $97,000 (1)
Salary Remaining : $97,000
Salary Average : $97,000
Salary Average Remaining : $97,000
Matvei Gridin $95,375 (2)
Salary Remaining : $95,375
Salary Average : $95,375
Salary Average Remaining : $95,375
Jaxson Stauber $95,000 (3)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Shai Buium $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Ville Ottavainen $92,500 (1)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Yegor Sidorov $90,000 (2)
Salary Remaining : $90,000
Salary Average : $90,000
Salary Average Remaining : $90,000
Domenick Fensore $90,000 (3)
Salary Remaining : $90,000
Salary Average : $90,000
Salary Average Remaining : $90,000
Reid Schaefer $88,667 (2)
Salary Remaining : $88,667
Salary Average : $88,667
Salary Average Remaining : $88,667
Maveric Lamoureux $88,667 (2)
Salary Remaining : $88,667
Salary Average : $88,667
Salary Average Remaining : $88,667
Total Farm Players19
Salary Commitment
Year 18 : $2,090,625
Year 19 : $1,586,125
Year 20 : $515,000
Year 21 : $0
Salary Average Commitment
Year 18 : $2,090,625
Year 19 : $1,586,125
Year 20 : $515,000
Year 21 : $0

Salary Cap Centrale

Team

Current Fund

Estimated Season Salary Cap

Under Maximum of $104,000,000
Available Cap Space

Over Minimum of
$76,900,000

Pro Players

Farm Players

Total Players

Advocates $208,761,799 $89,541,585 $14,458,415 $12,641,585 232346
Aviators $123,571,657 $87,391,089 $16,608,911 $10,491,089 202444
Bombers $414,210,665 $101,647,701 $2,352,299 $24,747,701 202545
Bullies $373,857,820 $100,766,538 $3,233,462 $23,866,538 221941
Gunners $338,581,666 $103,236,120 $763,880 $26,336,120 201636
Honey Badgers $457,425,606 $102,743,640 $1,256,360 $25,843,640 201737
JMXpress $267,259,308 $81,968,717 $22,031,283 $5,068,717 211435
Kenobi $278,757,207 $100,485,243 $3,514,757 $23,585,243 202040
Krazy Kidz $255,045,037 $100,673,685 $3,326,315 $23,773,685 212849
Leopards $234,818,242 $99,099,339 $4,900,661 $22,199,339 242852
Nokians $416,600,852 $102,451,059 $1,548,941 $25,551,059 202040
Philly $282,939,207 $103,963,554 $36,446 $27,063,554 201838
Poutiners $79,670,913 $81,612,753 $22,387,247 $4,712,753 231538
Primetime $134,276,039 $98,187,345 $5,812,655 $21,287,345 202242
Rampage $178,622,858 $92,875,059 $11,124,941 $15,975,059 241640
Roaches $294,059,531 $102,115,899 $1,884,101 $25,215,899 201737
Samurai $183,224,905 $94,437,315 $9,562,685 $17,537,315 202040
Storm $321,994,169 $102,767,580 $1,232,420 $25,867,580 202040
Thrashers $260,032,544 $101,153,411 $2,846,589 $24,253,411 212041
Torpedos $239,370,156 $103,019,519 $980,481 $26,119,519 232245
True Grit $189,462,858 $99,561,330 $4,438,670 $22,661,330 201939
Watchers $299,961,019 $100,968,318 $3,031,682 $24,068,318 231639
Worgs $302,903,685 $93,613,608 $10,386,392 $16,713,608 212243
Yetis $152,264,069 $102,811,698 $1,188,302 $25,911,698 231942