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

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$1,570,905
Farm Year To Date Expenses$54,189
Pro Salary Cap To Date$1,570,905
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$96,165,746
Farm Estimated Season Revenue$0
Pro Remaining Season Days168
Pro Expenses Per Days$523,635
Pro Estimated Expenses$87,970,680
Farm Remaining Season Days168
Farm Expenses Per Days$18,063
Farm Estimated Expenses$3,034,584
Estimated Season Expenses$91,005,264
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$209,303,497
Projected Bank Account$214,463,979

Pro Players Salaries

Jason Robertson $12,100,000 (2)
-Salary Remaining : $11,887,719
-Salary Average : $12,100,000
-Salary Average Remaining : $11,887,719
Tom Wilson $9,000,000 (2)
-Salary Remaining : $8,842,105
-Salary Average : $9,000,000
-Salary Average Remaining : $8,842,105
Rasmus Andersson $7,000,000 (2)
-Salary Remaining : $6,877,193
-Salary Average : $7,000,000
-Salary Average Remaining : $6,877,193
Pavel Dorofeyev $7,000,000 (2)
-Salary Remaining : $6,877,193
-Salary Average : $7,000,000
-Salary Average Remaining : $6,877,193
Frank Vatrano $6,500,000 (1)
-Salary Remaining : $6,385,965
-Salary Average : $6,500,000
-Salary Average Remaining : $6,385,965
Devon Toews $6,425,000 (1)
-Salary Remaining : $6,312,281
-Salary Average : $6,425,000
-Salary Average Remaining : $6,312,281
Dylan Cozens $5,500,000 (1)
-Salary Remaining : $5,403,509
-Salary Average : $5,500,000
-Salary Average Remaining : $5,403,509
Tyler Myers $3,950,000 (1)
-Salary Remaining : $3,880,702
-Salary Average : $3,950,000
-Salary Average Remaining : $3,880,702
Dylan Samberg $3,500,000 (2)
-Salary Remaining : $3,438,596
-Salary Average : $3,500,000
-Salary Average Remaining : $3,438,596
Timothy Liljegren $3,250,000 (2)
-Salary Remaining : $3,192,982
-Salary Average : $3,250,000
-Salary Average Remaining : $3,192,982
Cody Ceci $3,000,000 (2)
-Salary Remaining : $2,947,368
-Salary Average : $3,000,000
-Salary Average Remaining : $2,947,368
Ivan Demidov $2,650,000 (2)
-Salary Remaining : $2,603,509
-Salary Average : $2,650,000
-Salary Average Remaining : $2,603,509
David Rittich $2,585,000 (1)
-Salary Remaining : $2,539,649
-Salary Average : $2,585,000
-Salary Average Remaining : $2,539,649
Mattias Samuelsson $2,500,000 (1)
-Salary Remaining : $2,456,140
-Salary Average : $2,500,000
-Salary Average Remaining : $2,456,140
Samuel Girard $2,500,000 (2)
-Salary Remaining : $2,456,140
-Salary Average : $2,500,000
-Salary Average Remaining : $2,456,140
Alex Lyon $2,500,000 (1)
-Salary Remaining : $2,456,140
-Salary Average : $2,500,000
-Salary Average Remaining : $2,456,140
Ryan Leonard $2,208,333 (1)
-Salary Remaining : $2,169,590
-Salary Average : $2,208,333
-Salary Average Remaining : $2,169,590
Isac Lundestrom $1,600,000 (2)
-Salary Remaining : $1,571,930
-Salary Average : $1,600,000
-Salary Average Remaining : $1,571,930
Jimmy Snuggerud $1,550,000 (1)
-Salary Remaining : $1,522,807
-Salary Average : $1,550,000
-Salary Average Remaining : $1,522,807
Connor Zary $1,500,000 (3)
-Salary Remaining : $1,473,684
-Salary Average : $1,500,000
-Salary Average Remaining : $1,473,684
Josh Doan $925,000 (1)
-Salary Remaining : $908,772
-Salary Average : $925,000
-Salary Average Remaining : $908,772
Elias PetterssonD $918,333 (2)
-Salary Remaining : $902,222
-Salary Average : $918,333
-Salary Average Remaining : $902,222
Zack Ostapchuk $880,000 (1)
-Salary Remaining : $864,561
-Salary Average : $880,000
-Salary Average Remaining : $864,561
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 - 0 - 0.00%
Level 2: 4100 - $110 - 0 - 0.00%
Level 3: 5125 - $91 - 0 - 0.00%
Level 4: 7175 - $50 - 0 - 0.00%
Luxury : 1025 - $250 - 0 - 0.00%
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 Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$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$1,533,177
Farm Year To Date Expenses$56,304
Pro Salary Cap To Date$1,533,177
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days168
Pro Expenses Per Days$511,059
Pro Estimated Expenses$85,857,912
Farm Remaining Season Days168
Farm Expenses Per Days$18,768
Farm Estimated Expenses$3,153,024
Estimated Season Expenses$89,010,936
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$121,572,887
Projected Bank Account$32,561,951

Pro Players Salaries

Jamie Drysdale $10,598,280 (7)
-Salary Remaining : $10,412,345
-Salary Average : $10,598,280
-Salary Average Remaining : $10,412,345
Nick Suzuki $8,525,000 (1)
-Salary Remaining : $8,375,439
-Salary Average : $8,525,000
-Salary Average Remaining : $8,375,439
Jack Eichel $7,995,663 (1)
-Salary Remaining : $7,855,388
-Salary Average : $7,995,663
-Salary Average Remaining : $7,855,388
John Gibson $6,236,643 (2)
-Salary Remaining : $6,127,228
-Salary Average : $6,236,643
-Salary Average Remaining : $6,127,228
Pavel Buchnevich $5,375,000 (3)
-Salary Remaining : $5,280,702
-Salary Average : $5,375,000
-Salary Average Remaining : $5,280,702
Jake Neighbours $5,320,000 (4)
-Salary Remaining : $5,226,667
-Salary Average : $5,320,000
-Salary Average Remaining : $5,226,667
Morgan Frost $5,240,000 (2)
-Salary Remaining : $5,148,070
-Salary Average : $5,240,000
-Salary Average Remaining : $5,148,070
Damon Severson $4,820,000 (2)
-Salary Remaining : $4,735,439
-Salary Average : $4,820,000
-Salary Average Remaining : $4,735,439
Morgan Rielly $4,787,383 (2)
-Salary Remaining : $4,703,394
-Salary Average : $4,787,383
-Salary Average Remaining : $4,703,394
Alex Newhook $4,775,665 (1)
-Salary Remaining : $4,691,881
-Salary Average : $4,775,665
-Salary Average Remaining : $4,691,881
Mason Lohrei $4,559,960 (4)
-Salary Remaining : $4,479,961
-Salary Average : $4,559,960
-Salary Average Remaining : $4,479,961
Lawson Crouse $4,170,000 (2)
-Salary Remaining : $4,096,842
-Salary Average : $4,170,000
-Salary Average Remaining : $4,096,842
Nikita Zadorov $4,092,401 (1)
-Salary Remaining : $4,020,604
-Salary Average : $4,092,401
-Salary Average Remaining : $4,020,604
John Marino $2,755,525 (3)
-Salary Remaining : $2,707,182
-Salary Average : $2,755,525
-Salary Average Remaining : $2,707,182
Nikita Grebenkin $2,500,000 (1)
-Salary Remaining : $2,456,140
-Salary Average : $2,500,000
-Salary Average Remaining : $2,456,140
Noah Ostlund $1,361,667 (2)
-Salary Remaining : $1,337,778
-Salary Average : $1,361,667
-Salary Average Remaining : $1,337,778
Brennan Othmann $1,313,333 (1)
-Salary Remaining : $1,290,292
-Salary Average : $1,313,333
-Salary Average Remaining : $1,290,292
Yaroslav Askarov $1,099,000 (2)
-Salary Remaining : $1,079,719
-Salary Average : $1,099,000
-Salary Average Remaining : $1,079,719
Dakota Joshua $947,222 (3)
-Salary Remaining : $930,604
-Salary Average : $947,222
-Salary Average Remaining : $930,604
Jiri Kulich $918,333 (1)
-Salary Remaining : $902,222
-Salary Average : $918,333
-Salary Average Remaining : $902,222
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$1,783,293
Farm Year To Date Expenses$56,349
Pro Salary Cap To Date$1,783,293
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$100,834,293
Farm Estimated Season Revenue$0
Pro Remaining Season Days168
Pro Expenses Per Days$594,431
Pro Estimated Expenses$99,864,408
Farm Remaining Season Days168
Farm Expenses Per Days$18,783
Farm Estimated Expenses$3,155,544
Estimated Season Expenses$103,019,952
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$414,823,879
Projected Bank Account$412,638,220

Pro Players Salaries

Bo Horvat $12,000,000 (1)
-Salary Remaining : $11,789,474
-Salary Average : $12,000,000
-Salary Average Remaining : $11,789,474
Elias Pettersson $9,750,000 (4)
-Salary Remaining : $9,578,947
-Salary Average : $9,750,000
-Salary Average Remaining : $9,578,947
Filip Forsberg $9,350,000 (2)
-Salary Remaining : $9,185,965
-Salary Average : $9,350,000
-Salary Average Remaining : $9,185,965
Seth Jarvis $8,910,000 (5)
-Salary Remaining : $8,753,684
-Salary Average : $8,910,000
-Salary Average Remaining : $8,753,684
Matt Boldy $7,700,000 (1)
-Salary Remaining : $7,564,912
-Salary Average : $7,700,000
-Salary Average Remaining : $7,564,912
Connor Hellebuyck $7,000,000 (2)
-Salary Remaining : $6,877,193
-Salary Average : $7,000,000
-Salary Average Remaining : $6,877,193
Brady Skjei $5,500,000 (1)
-Salary Remaining : $5,403,509
-Salary Average : $5,500,000
-Salary Average Remaining : $5,403,509
K'Andre Miller $4,675,000 (1)
-Salary Remaining : $4,592,982
-Salary Average : $4,675,000
-Salary Average Remaining : $4,592,982
Mario Ferraro $4,477,000 (1)
-Salary Remaining : $4,398,456
-Salary Average : $4,477,000
-Salary Average Remaining : $4,398,456
Blake Coleman $4,000,000 (1)
-Salary Remaining : $3,929,825
-Salary Average : $4,000,000
-Salary Average Remaining : $3,929,825
Dmitri Voronkov $3,650,000 (3)
-Salary Remaining : $3,585,965
-Salary Average : $3,650,000
-Salary Average Remaining : $3,585,965
Mattias Ekholm $3,600,000 (1)
-Salary Remaining : $3,536,842
-Salary Average : $3,600,000
-Salary Average Remaining : $3,536,842
Joel Farabee $3,509,000 (4)
-Salary Remaining : $3,447,439
-Salary Average : $3,509,000
-Salary Average Remaining : $3,447,439
J.T. Compher $3,500,000 (1)
-Salary Remaining : $3,438,596
-Salary Average : $3,500,000
-Salary Average Remaining : $3,438,596
Jake Walman $3,300,000 (1)
-Salary Remaining : $3,242,105
-Salary Average : $3,300,000
-Salary Average Remaining : $3,242,105
Jordan Martinook $3,000,000 (1)
-Salary Remaining : $2,947,368
-Salary Average : $3,000,000
-Salary Average Remaining : $2,947,368
Philipp Grubauer $2,750,000 (1)
-Salary Remaining : $2,701,754
-Salary Average : $2,750,000
-Salary Average Remaining : $2,701,754
Nick Blankenburg $2,565,600 (2)
-Salary Remaining : $2,520,589
-Salary Average : $2,565,600
-Salary Average Remaining : $2,520,589
Max Sasson $1,550,000 (2)
-Salary Remaining : $1,522,807
-Salary Average : $1,550,000
-Salary Average Remaining : $1,522,807
Stephen Halliday $861,111 (2)
-Salary Remaining : $846,004
-Salary Average : $861,111
-Salary Average Remaining : $846,004
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$1,767,834
Farm Year To Date Expenses$38,127
Pro Salary Cap To Date$1,767,834
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$99,759,970
Farm Estimated Season Revenue$0
Pro Remaining Season Days168
Pro Expenses Per Days$589,278
Pro Estimated Expenses$98,998,704
Farm Remaining Season Days168
Farm Expenses Per Days$12,709
Farm Estimated Expenses$2,135,112
Estimated Season Expenses$101,133,816
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$374,459,807
Projected Bank Account$373,085,961

Pro Players Salaries

Roope Hintz $12,274,410 (3)
-Salary Remaining : $12,059,070
-Salary Average : $12,274,411
-Salary Average Remaining : $12,059,070
Tomas Hertl $9,238,240 (2)
-Salary Remaining : $9,076,166
-Salary Average : $9,238,240
-Salary Average Remaining : $9,076,166
Adrian Kempe $8,800,000 (1)
-Salary Remaining : $8,645,614
-Salary Average : $8,800,000
-Salary Average Remaining : $8,645,614
John Tavares $8,747,750 (2)
-Salary Remaining : $8,594,281
-Salary Average : $8,747,750
-Salary Average Remaining : $8,594,281
Ukko-Pekka Luukkonen $6,272,120 (2)
-Salary Remaining : $6,162,083
-Salary Average : $6,272,120
-Salary Average Remaining : $6,162,083
Alex Vlasic $6,183,520 (5)
-Salary Remaining : $6,075,037
-Salary Average : $6,183,520
-Salary Average Remaining : $6,075,037
Sean Durzi $4,800,000 (1)
-Salary Remaining : $4,715,789
-Salary Average : $4,800,000
-Salary Average Remaining : $4,715,789
Neal Pionk $4,775,666 (2)
-Salary Remaining : $4,691,882
-Salary Average : $4,775,666
-Salary Average Remaining : $4,691,882
Anthony Cirelli $4,622,222 (3)
-Salary Remaining : $4,541,130
-Salary Average : $4,622,222
-Salary Average Remaining : $4,541,130
Matthew Schaefer $4,486,250 (2)
-Salary Remaining : $4,407,544
-Salary Average : $4,486,250
-Salary Average Remaining : $4,407,544
Noah Cates $4,200,000 (1)
-Salary Remaining : $4,126,316
-Salary Average : $4,200,000
-Salary Average Remaining : $4,126,316
Jalen Chatfield $3,422,280 (1)
-Salary Remaining : $3,362,240
-Salary Average : $3,422,280
-Salary Average Remaining : $3,362,240
Jonas Siegenthaler $3,394,400 (2)
-Salary Remaining : $3,334,849
-Salary Average : $3,394,400
-Salary Average Remaining : $3,334,849
Morgan Barron $2,899,875 (1)
-Salary Remaining : $2,849,000
-Salary Average : $2,899,875
-Salary Average Remaining : $2,849,000
Samuel Montembeault $2,718,164 (1)
-Salary Remaining : $2,670,477
-Salary Average : $2,718,164
-Salary Average Remaining : $2,670,477
Alexey Toropchenko $2,500,000 (2)
-Salary Remaining : $2,456,140
-Salary Average : $2,500,000
-Salary Average Remaining : $2,456,140
Anthony Beauvillier $2,500,000 (1)
-Salary Remaining : $2,456,140
-Salary Average : $2,500,000
-Salary Average Remaining : $2,456,140
Beck Malenstyn $2,245,000 (2)
-Salary Remaining : $2,205,614
-Salary Average : $2,245,000
-Salary Average Remaining : $2,205,614
Emil Lilleberg $2,200,000 (4)
-Salary Remaining : $2,161,404
-Salary Average : $2,200,000
-Salary Average Remaining : $2,161,404
Yakov Trenin $2,000,000 (2)
-Salary Remaining : $1,964,912
-Salary Average : $2,000,000
-Salary Average Remaining : $1,964,912
Denton Mateychuk $1,636,667 (2)
-Salary Remaining : $1,607,954
-Salary Average : $1,636,667
-Salary Average Remaining : $1,607,954
Garnet Hathaway $850,000 (1)
-Salary Remaining : $835,088
-Salary Average : $850,000
-Salary Average Remaining : $835,088
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$1,811,160
Farm Year To Date Expenses$43,011
Pro Salary Cap To Date$1,811,160
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$102,413,736
Farm Estimated Season Revenue$0
Pro Remaining Season Days168
Pro Expenses Per Days$603,720
Pro Estimated Expenses$101,424,960
Farm Remaining Season Days168
Farm Expenses Per Days$14,337
Farm Estimated Expenses$2,408,616
Estimated Season Expenses$103,833,576
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$339,199,723
Projected Bank Account$337,779,883

Pro Players Salaries

Leon Draisaitl $14,250,000 (1)
-Salary Remaining : $14,000,000
-Salary Average : $14,250,000
-Salary Average Remaining : $14,000,000
Zach Werenski $11,500,000 (1)
-Salary Remaining : $11,298,246
-Salary Average : $11,500,000
-Salary Average Remaining : $11,298,246
Kirill Marchenko $9,250,000 (3)
-Salary Remaining : $9,087,719
-Salary Average : $9,250,000
-Salary Average Remaining : $9,087,719
Andrei Vasilevskiy $9,150,000 (1)
-Salary Remaining : $8,989,474
-Salary Average : $9,150,000
-Salary Average Remaining : $8,989,474
Lucas Raymond $8,500,000 (3)
-Salary Remaining : $8,350,877
-Salary Average : $8,500,000
-Salary Average Remaining : $8,350,877
Filip Hronek $7,600,000 (2)
-Salary Remaining : $7,466,667
-Salary Average : $7,600,000
-Salary Average Remaining : $7,466,667
Martin Necas $7,500,000 (3)
-Salary Remaining : $7,368,421
-Salary Average : $7,500,000
-Salary Average Remaining : $7,368,421
Dylan Strome $7,000,000 (2)
-Salary Remaining : $6,877,193
-Salary Average : $7,000,000
-Salary Average Remaining : $6,877,193
Gabriel Landeskog $7,000,000 (3)
-Salary Remaining : $6,877,193
-Salary Average : $7,000,000
-Salary Average Remaining : $6,877,193
Martin Fehervary $4,235,000 (3)
-Salary Remaining : $4,160,702
-Salary Average : $4,235,000
-Salary Average Remaining : $4,160,702
Adam Lowry $3,185,000 (1)
-Salary Remaining : $3,129,123
-Salary Average : $3,185,000
-Salary Average Remaining : $3,129,123
Marat Khusnutdinov $2,650,000 (3)
-Salary Remaining : $2,603,509
-Salary Average : $2,650,000
-Salary Average Remaining : $2,603,509
Eetu Luostarinen $2,650,000 (2)
-Salary Remaining : $2,603,509
-Salary Average : $2,650,000
-Salary Average Remaining : $2,603,509
Kevin Bahl $2,645,000 (1)
-Salary Remaining : $2,598,596
-Salary Average : $2,645,000
-Salary Average Remaining : $2,598,596
Luke Glendening $1,450,000 (1)
-Salary Remaining : $1,424,561
-Salary Average : $1,450,000
-Salary Average Remaining : $1,424,561
Marcus Foligno $1,075,000 (2)
-Salary Remaining : $1,056,140
-Salary Average : $1,075,000
-Salary Average Remaining : $1,056,140
Nils Lundkvist $947,222 (2)
-Salary Remaining : $930,604
-Salary Average : $947,222
-Salary Average Remaining : $930,604
Albert Johansson $947,222 (2)
-Salary Remaining : $930,604
-Salary Average : $947,222
-Salary Average Remaining : $930,604
Artur Akhtyamov $851,667 (1)
-Salary Remaining : $836,725
-Salary Average : $851,667
-Salary Average Remaining : $836,725
Nico Sturm $850,000 (1)
-Salary Remaining : $835,088
-Salary Average : $850,000
-Salary Average Remaining : $835,088
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 - $245 - 1,337 - 66.85%
Level 2: 4000 - $180 - 2,237 - 55.93%
Level 3: 5000 - $135 - 2,630 - 52.60%
Level 4: 6000 - $90 - 3,092 - 51.53%
Luxury : 1000 - $350 - 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$1,802,520
Farm Year To Date Expenses$61,833
Pro Salary Cap To Date$1,802,520
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$97,625,182
Farm Estimated Season Revenue$0
Pro Remaining Season Days168
Pro Expenses Per Days$600,840
Pro Estimated Expenses$100,941,120
Farm Remaining Season Days168
Farm Expenses Per Days$20,611
Farm Estimated Expenses$3,462,648
Estimated Season Expenses$104,403,768
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$458,047,057
Projected Bank Account$451,268,471

Pro Players Salaries

Miro Heiskanen $12,500,000 (7)
-Salary Remaining : $12,280,702
-Salary Average : $12,500,000
-Salary Average Remaining : $12,280,702
Dylan Guenther $10,800,000 (3)
-Salary Remaining : $10,610,526
-Salary Average : $10,800,000
-Salary Average Remaining : $10,610,526
Kyle Connor $10,399,280 (4)
-Salary Remaining : $10,216,835
-Salary Average : $10,399,278
-Salary Average Remaining : $10,216,835
Mika Zibanejad $9,619,225 (1)
-Salary Remaining : $9,450,467
-Salary Average : $9,619,225
-Salary Average Remaining : $9,450,467
Alex Ovechkin $9,386,713 (1)
-Salary Remaining : $9,222,034
-Salary Average : $9,386,713
-Salary Average Remaining : $9,222,034
Filip Gustavsson $7,500,001 (1)
-Salary Remaining : $7,368,422
-Salary Average : $7,500,001
-Salary Average Remaining : $7,368,422
Anze Kopitar $7,291,488 (1)
-Salary Remaining : $7,163,567
-Salary Average : $7,291,488
-Salary Average Remaining : $7,163,567
Clayton Keller $7,250,000 (3)
-Salary Remaining : $7,122,807
-Salary Average : $7,250,000
-Salary Average Remaining : $7,122,807
Elias Lindholm $6,960,000 (1)
-Salary Remaining : $6,837,895
-Salary Average : $6,960,000
-Salary Average Remaining : $6,837,895
Charlie McAvoy $6,300,000 (1)
-Salary Remaining : $6,189,474
-Salary Average : $6,300,000
-Salary Average Remaining : $6,189,474
Brandon Hagel $3,880,000 (1)
-Salary Remaining : $3,811,930
-Salary Average : $3,880,000
-Salary Average Remaining : $3,811,930
Tyler Kleven $2,387,831 (1)
-Salary Remaining : $2,345,939
-Salary Average : $2,387,831
-Salary Average Remaining : $2,345,939
Simon Holmstrom $1,500,000 (1)
-Salary Remaining : $1,473,684
-Salary Average : $1,500,000
-Salary Average Remaining : $1,473,684
Drew Commesso $1,208,333 (1)
-Salary Remaining : $1,187,134
-Salary Average : $1,208,333
-Salary Average Remaining : $1,187,134
Oliver Kapanen $1,208,333 (2)
-Salary Remaining : $1,187,134
-Salary Average : $1,208,333
-Salary Average Remaining : $1,187,134
Sean Behrens $942,500 (1)
-Salary Remaining : $925,965
-Salary Average : $942,500
-Salary Average Remaining : $925,965
Jackson LaCombe $925,000 (1)
-Salary Remaining : $908,772
-Salary Average : $925,000
-Salary Average Remaining : $908,772
Jackson Blake $925,000 (1)
-Salary Remaining : $908,772
-Salary Average : $925,000
-Salary Average Remaining : $908,772
Aleksi Heimosalmi $880,000 (1)
-Salary Remaining : $864,561
-Salary Average : $880,000
-Salary Average Remaining : $864,561
Logan Stankoven $880,000 (1)
-Salary Remaining : $864,561
-Salary Average : $880,000
-Salary Average Remaining : $864,561
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$1,429,013
Farm Year To Date Expenses$34,416
Pro Salary Cap To Date$1,429,013
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$98,163,389
Farm Estimated Season Revenue$0
Pro Remaining Season Days168
Pro Expenses Per Days$479,403
Pro Estimated Expenses$80,539,704
Farm Remaining Season Days168
Farm Expenses Per Days$11,165
Farm Estimated Expenses$1,875,720
Estimated Season Expenses$82,415,424
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$267,749,876
Projected Bank Account$283,497,841

Pro Players Salaries

Alex Tuch $11,500,000 (1)
-Salary Remaining : $11,298,246
-Salary Average : $11,500,000
-Salary Average Remaining : $11,298,246
Mitch Marner $8,750,000 (1)
-Salary Remaining : $8,596,491
-Salary Average : $8,750,000
-Salary Average Remaining : $8,596,491
Moritz Seider $8,500,000 (3)
-Salary Remaining : $8,350,877
-Salary Average : $8,500,000
-Salary Average Remaining : $8,350,877
Logan Thompson $6,000,000 (2)
-Salary Remaining : $5,894,737
-Salary Average : $6,000,000
-Salary Average Remaining : $5,894,737
Jared McCann $5,500,000 (1)
-Salary Remaining : $5,403,509
-Salary Average : $5,500,000
-Salary Average Remaining : $5,403,509
Jacob Trouba $5,250,000 (1)
-Salary Remaining : $5,157,895
-Salary Average : $5,250,000
-Salary Average Remaining : $5,157,895
Darnell Nurse $5,250,000 (1)
-Salary Remaining : $5,157,895
-Salary Average : $5,250,000
-Salary Average Remaining : $5,157,895
Matt Roy $4,500,000 (1)
-Salary Remaining : $4,421,053
-Salary Average : $4,500,000
-Salary Average Remaining : $4,421,053
Connor Bedard $4,450,000 (1)
-Salary Remaining : $4,371,930
-Salary Average : $4,450,000
-Salary Average Remaining : $4,371,930
Ivan Barbashev $4,250,000 (1)
-Salary Remaining : $4,175,439
-Salary Average : $4,250,000
-Salary Average Remaining : $4,175,439
Beckett Sennecke $4,053,750 (2)
-Salary Remaining : $3,982,632
-Salary Average : $4,053,750
-Salary Average Remaining : $3,982,632
Filip Chytil $2,000,000 (2)
-Salary Remaining : $1,964,912
-Salary Average : $2,000,000
-Salary Average Remaining : $1,964,912
Jack McBain $1,950,000 (3)
-Salary Remaining : $1,915,789
-Salary Average : $1,950,000
-Salary Average Remaining : $1,915,789
Tom Willander $1,772,500 (2)
-Salary Remaining : $1,741,404
-Salary Average : $1,772,500
-Salary Average Remaining : $1,741,404
Trent Frederic $1,750,000 (1)
-Salary Remaining : $1,719,298
-Salary Average : $1,750,000
-Salary Average Remaining : $1,719,298
Lian Bichsel $1,418,333 (2)
-Salary Remaining : $1,393,450
-Salary Average : $1,418,333
-Salary Average Remaining : $1,393,450
Jonathan Lekkerimaki $1,393,333 (2)
-Salary Remaining : $1,368,889
-Salary Average : $1,393,333
-Salary Average Remaining : $1,368,889
Ivan Fedotov $990,000 (1)
-Salary Remaining : $972,632
-Salary Average : $990,000
-Salary Average Remaining : $972,632
Martin Pospisil $950,000 (3)
-Salary Remaining : $933,333
-Salary Average : $950,000
-Salary Average Remaining : $933,333
Justin Brazeau $900,000 (1)
-Salary Remaining : $884,211
-Salary Average : $900,000
-Salary Average Remaining : $884,211
Sam Colangelo $850,000 (2)
-Salary Remaining : $835,088
-Salary Average : $850,000
-Salary Average Remaining : $835,088
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$1,762,899
Farm Year To Date Expenses$65,331
Pro Salary Cap To Date$1,762,899
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$95,640,372
Farm Estimated Season Revenue$0
Pro Remaining Season Days168
Pro Expenses Per Days$587,633
Pro Estimated Expenses$98,722,344
Farm Remaining Season Days168
Farm Expenses Per Days$21,777
Farm Estimated Expenses$3,658,536
Estimated Season Expenses$102,380,880
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$279,366,617
Projected Bank Account$272,626,109

Pro Players Salaries

Brock Nelson $14,300,670 (1)
-Salary Remaining : $14,049,777
-Salary Average : $14,300,666
-Salary Average Remaining : $14,049,777
Nikita Kucherov $12,999,670 (2)
-Salary Remaining : $12,771,602
-Salary Average : $12,999,666
-Salary Average Remaining : $12,771,602
Erik Karlsson $10,716,670 (1)
-Salary Remaining : $10,528,654
-Salary Average : $10,716,666
-Salary Average Remaining : $10,528,654
Zach Hyman $9,188,666 (1)
-Salary Remaining : $9,027,461
-Salary Average : $9,188,666
-Salary Average Remaining : $9,027,461
Bryan Rust $8,846,666 (1)
-Salary Remaining : $8,691,461
-Salary Average : $8,846,666
-Salary Average Remaining : $8,691,461
Ryan O'Reilly $8,566,666 (1)
-Salary Remaining : $8,416,374
-Salary Average : $8,566,666
-Salary Average Remaining : $8,416,374
Jason Zucker $6,416,666 (1)
-Salary Remaining : $6,304,093
-Salary Average : $6,416,666
-Salary Average Remaining : $6,304,093
Jeremy Swayman $5,250,666 (2)
-Salary Remaining : $5,158,549
-Salary Average : $5,250,666
-Salary Average Remaining : $5,158,549
Victor Hedman $4,775,666 (1)
-Salary Remaining : $4,691,882
-Salary Average : $4,775,666
-Salary Average Remaining : $4,691,882
Sam Bennett $4,679,666 (1)
-Salary Remaining : $4,597,567
-Salary Average : $4,679,666
-Salary Average Remaining : $4,597,567
Jake Middleton $3,484,666 (1)
-Salary Remaining : $3,423,532
-Salary Average : $3,484,666
-Salary Average Remaining : $3,423,532
Ilya Lyubushkin $2,871,666 (3)
-Salary Remaining : $2,821,286
-Salary Average : $2,871,666
-Salary Average Remaining : $2,821,286
Logan O'Connor $1,835,666 (1)
-Salary Remaining : $1,803,461
-Salary Average : $1,835,666
-Salary Average Remaining : $1,803,461
Tim Washe $1,201,666 (2)
-Salary Remaining : $1,180,584
-Salary Average : $1,201,666
-Salary Average Remaining : $1,180,584
Max Crozier $1,201,666 (1)
-Salary Remaining : $1,180,584
-Salary Average : $1,201,666
-Salary Average Remaining : $1,180,584
Tomas Nosek $877,666 (1)
-Salary Remaining : $862,268
-Salary Average : $877,666
-Salary Average Remaining : $862,268
Tyson Jost $877,666 (1)
-Salary Remaining : $862,268
-Salary Average : $877,666
-Salary Average Remaining : $862,268
Thomas Milic $841,667 (2)
-Salary Remaining : $826,901
-Salary Average : $841,667
-Salary Average Remaining : $826,901
Noel Acciari $775,666 (1)
-Salary Remaining : $762,058
-Salary Average : $775,666
-Salary Average Remaining : $762,058
Vincent Desharnais $775,666 (1)
-Salary Remaining : $762,058
-Salary Average : $775,666
-Salary Average Remaining : $762,058
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 - 4,000 - 100.00%
Level 3: 5000 - $75 - 5,000 - 100.00%
Level 4: 6000 - $50 - 6,000 - 100.00%
Luxury : 1000 - $250 - 969 - 96.90%
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 - %17,969 - 99.83%
Average Income per Game$2,409,702
Year to Date Revenue$2,409,702
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$1,766,205
Farm Year To Date Expenses$55,656
Pro Salary Cap To Date$1,766,205
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$98,797,782
Farm Estimated Season Revenue$0
Pro Remaining Season Days168
Pro Expenses Per Days$588,735
Pro Estimated Expenses$98,907,480
Farm Remaining Season Days168
Farm Expenses Per Days$18,552
Farm Estimated Expenses$3,116,736
Estimated Season Expenses$102,024,216
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$253,254,094
Projected Bank Account$250,027,660

Pro Players Salaries

Jack Hughes $12,000,000 (7)
-Salary Remaining : $11,789,474
-Salary Average : $12,000,000
-Salary Average Remaining : $11,789,474
Jake Sanderson $12,000,000 (6)
-Salary Remaining : $11,789,474
-Salary Average : $12,000,000
-Salary Average Remaining : $11,789,474
Vincent Trocheck $8,750,000 (1)
-Salary Remaining : $8,596,491
-Salary Average : $8,750,000
-Salary Average Remaining : $8,596,491
Seth Jones $7,500,000 (1)
-Salary Remaining : $7,368,421
-Salary Average : $7,500,000
-Salary Average Remaining : $7,368,421
Robert Thomas $7,250,000 (2)
-Salary Remaining : $7,122,807
-Salary Average : $7,250,000
-Salary Average Remaining : $7,122,807
Jonathan Drouin $6,250,000 (1)
-Salary Remaining : $6,140,351
-Salary Average : $6,250,000
-Salary Average Remaining : $6,140,351
Mackenzie Blackwood $5,843,760 (2)
-Salary Remaining : $5,741,238
-Salary Average : $5,843,760
-Salary Average Remaining : $5,741,238
Brandon Montour $5,750,000 (1)
-Salary Remaining : $5,649,123
-Salary Average : $5,750,000
-Salary Average Remaining : $5,649,123
Ryan McLeod $4,750,000 (2)
-Salary Remaining : $4,666,667
-Salary Average : $4,750,000
-Salary Average Remaining : $4,666,667
Tyler Toffoli $4,500,000 (1)
-Salary Remaining : $4,421,053
-Salary Average : $4,500,000
-Salary Average Remaining : $4,421,053
Barrett Hayton $4,500,000 (2)
-Salary Remaining : $4,421,053
-Salary Average : $4,500,000
-Salary Average Remaining : $4,421,053
Adam Fantilli $4,150,000 (1)
-Salary Remaining : $4,077,193
-Salary Average : $4,150,000
-Salary Average Remaining : $4,077,193
Braden Schneider $3,700,000 (1)
-Salary Remaining : $3,635,088
-Salary Average : $3,700,000
-Salary Average Remaining : $3,635,088
Jack Roslovic $3,200,000 (1)
-Salary Remaining : $3,143,860
-Salary Average : $3,200,000
-Salary Average Remaining : $3,143,860
Michael Rasmussen $3,000,000 (1)
-Salary Remaining : $2,947,368
-Salary Average : $3,000,000
-Salary Average Remaining : $2,947,368
Stuart Skinner $2,850,000 (1)
-Salary Remaining : $2,800,000
-Salary Average : $2,850,000
-Salary Average Remaining : $2,800,000
Josh Norris $1,633,333 (1)
-Salary Remaining : $1,604,678
-Salary Average : $1,633,333
-Salary Average Remaining : $1,604,678
Lane Hutson $1,333,333 (1)
-Salary Remaining : $1,309,941
-Salary Average : $1,333,333
-Salary Average Remaining : $1,309,941
Vincent Iorio $863,333 (1)
-Salary Remaining : $848,187
-Salary Average : $863,333
-Salary Average Remaining : $848,187
Logan Shaw $850,000 (1)
-Salary Remaining : $835,088
-Salary Average : $850,000
-Salary Average Remaining : $835,088
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

Leopards is over or under the salary cap!



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$107,028,373
Farm Players Total Salaries$3,544,301
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$1,710,123
Farm Year To Date Expenses$62,181
Pro Salary Cap To Date$1,710,123
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$101,409,400
Farm Estimated Season Revenue$0
Pro Remaining Season Days168
Pro Expenses Per Days$625,897
Pro Estimated Expenses$105,150,696
Farm Remaining Season Days168
Farm Expenses Per Days$20,727
Farm Estimated Expenses$3,482,136
Estimated Season Expenses$108,632,832
Estimated Season Salary Cap$106,860,819
Estimate Under Maximum Salary Cap of $104,000,000-$2,860,819
Estimate Over Minimum Salary Cap of $76,900,000 $29,960,819
Current Bank Account$245,573,930
Projected Bank Account$238,350,498

Pro Players Salaries

Dylan Larkin $20,800,000 (1)
-Salary Remaining : $20,435,088
-Salary Average : $20,800,000
-Salary Average Remaining : $20,435,088
Juraj Slafkovsky $9,551,331 (1)
-Salary Remaining : $9,383,764
-Salary Average : $9,551,331
-Salary Average Remaining : $9,383,764
Jesper Wallstedt $7,600,000 (3)
-Salary Remaining : $7,466,667
-Salary Average : $7,600,000
-Salary Average Remaining : $7,466,667
Mathew Barzal $7,500,000 (3)
-Salary Remaining : $7,368,421
-Salary Average : $7,500,000
-Salary Average Remaining : $7,368,421
Dustin Wolf $5,950,000 (3)
-Salary Remaining : $5,845,614
-Salary Average : $5,950,000
-Salary Average Remaining : $5,845,614
Alexis Lafreniere $5,100,000 (5)
-Salary Remaining : $5,010,526
-Salary Average : $5,100,000
-Salary Average Remaining : $5,010,526
Matty Beniers $4,630,000 (3)
-Salary Remaining : $4,548,772
-Salary Average : $4,630,000
-Salary Average Remaining : $4,548,772
Matvei Michkov $4,250,000 (2)
-Salary Remaining : $4,175,439
-Salary Average : $4,250,000
-Salary Average Remaining : $4,175,439
Leo Carlsson $4,200,000 (1)
-Salary Remaining : $4,126,316
-Salary Average : $4,200,000
-Salary Average Remaining : $4,126,316
Simon Nemec $4,168,333 (1)
-Salary Remaining : $4,095,204
-Salary Average : $4,168,333
-Salary Average Remaining : $4,095,204
Artturi Lehkonen $4,000,000 (2)
-Salary Remaining : $3,929,825
-Salary Average : $4,000,000
-Salary Average Remaining : $3,929,825
Shane Wright $3,949,167 (2)
-Salary Remaining : $3,879,883
-Salary Average : $3,949,167
-Salary Average Remaining : $3,879,883
Ben Chiarot $3,900,000 (1)
-Salary Remaining : $3,831,579
-Salary Average : $3,900,000
-Salary Average Remaining : $3,831,579
Cam York $3,750,000 (6)
-Salary Remaining : $3,684,211
-Salary Average : $3,750,000
-Salary Average Remaining : $3,684,211
Darren Raddysh $3,500,000 (2)
-Salary Remaining : $3,438,596
-Salary Average : $3,500,000
-Salary Average Remaining : $3,438,596
Emmitt Finnie $2,800,000 (4)
-Salary Remaining : $2,750,877
-Salary Average : $2,800,000
-Salary Average Remaining : $2,750,877
Thomas Novak $2,198,708 (1)
-Salary Remaining : $2,160,134
-Salary Average : $2,198,708
-Salary Average Remaining : $2,160,134
Nic Dowd $1,750,000 (1)
-Salary Remaining : $1,719,298
-Salary Average : $1,750,000
-Salary Average Remaining : $1,719,298
Simon Edvinsson $1,744,167 (1)
-Salary Remaining : $1,713,568
-Salary Average : $1,744,167
-Salary Average Remaining : $1,713,568
Connor Brown $1,600,000 (1)
-Salary Remaining : $1,571,930
-Salary Average : $1,600,000
-Salary Average Remaining : $1,571,930
Sam Rinzel $1,366,667 (1)
-Salary Remaining : $1,342,690
-Salary Average : $1,366,667
-Salary Average Remaining : $1,342,690
Connor Dewar $1,050,000 (1)
-Salary Remaining : $1,031,579
-Salary Average : $1,050,000
-Salary Average Remaining : $1,031,579
Elias Salomonsson $895,000 (2)
-Salary Remaining : $879,298
-Salary Average : $895,000
-Salary Average Remaining : $879,298
Pavol Regenda $775,000 (1)
-Salary Remaining : $761,404
-Salary Average : $775,000
-Salary Average Remaining : $761,404
Total Pro Players24
Salary Commitment
Year 18 : $107,028,373
Year 19 : $53,924,167
Year 20 : $37,330,000
Year 21 : $11,650,000
Salary Average Commitment
Year 18 : $107,028,373
Year 19 : $53,924,167
Year 20 : $37,330,000
Year 21 : $11,650,000
Salary Cap with 1 Way Contract
Year 18 : $107,028,373
Year 19 : $53,924,167
Year 20 : $37,330,000
Year 21 : $11,650,000

Farm Players Salaries

Egor Chinakhov $275,000 (1)
Salary Remaining : $275,000
Salary Average : $275,000
Salary Average Remaining : $275,000
Justin Sourdif $250,000 (7)
Salary Remaining : $250,000
Salary Average : $250,000
Salary Average Remaining : $250,000
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 Players29
Salary Commitment
Year 18 : $3,544,301
Year 19 : $2,300,690
Year 20 : $836,441
Year 21 : $552,500
Salary Average Commitment
Year 18 : $3,544,301
Year 19 : $2,300,690
Year 20 : $836,441
Year 21 : $552,500

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$1,797,387
Farm Year To Date Expenses$56,649
Pro Salary Cap To Date$1,797,387
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$97,944,080
Farm Estimated Season Revenue$0
Pro Remaining Season Days168
Pro Expenses Per Days$599,129
Pro Estimated Expenses$100,653,672
Farm Remaining Season Days168
Farm Expenses Per Days$18,883
Farm Estimated Expenses$3,172,344
Estimated Season Expenses$103,826,016
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$417,218,864
Projected Bank Account$411,336,928

Pro Players Salaries

John Carlson $9,000,000 (2)
-Salary Remaining : $8,842,105
-Salary Average : $9,000,000
-Salary Average Remaining : $8,842,105
Rickard Rakell $9,000,000 (1)
-Salary Remaining : $8,842,105
-Salary Average : $9,000,000
-Salary Average Remaining : $8,842,105
Sebastian Aho $9,000,000 (3)
-Salary Remaining : $8,842,105
-Salary Average : $9,000,000
-Salary Average Remaining : $8,842,105
David Pastrnak $7,900,000 (1)
-Salary Remaining : $7,761,404
-Salary Average : $7,900,000
-Salary Average Remaining : $7,761,404
Chandler Stephenson $7,477,556 (1)
-Salary Remaining : $7,346,371
-Salary Average : $7,477,556
-Salary Average Remaining : $7,346,371
Mike Matheson $6,600,000 (1)
-Salary Remaining : $6,484,211
-Salary Average : $6,600,000
-Salary Average Remaining : $6,484,211
Thatcher Demko $6,477,500 (4)
-Salary Remaining : $6,363,860
-Salary Average : $6,477,500
-Salary Average Remaining : $6,363,860
Dmitry Orlov $6,000,000 (1)
-Salary Remaining : $5,894,737
-Salary Average : $6,000,000
-Salary Average Remaining : $5,894,737
Kris Letang $5,500,000 (1)
-Salary Remaining : $5,403,509
-Salary Average : $5,500,000
-Salary Average Remaining : $5,403,509
Marcus Johansson $4,400,000 (1)
-Salary Remaining : $4,322,807
-Salary Average : $4,400,000
-Salary Average Remaining : $4,322,807
Brenden Dillon $4,200,000 (1)
-Salary Remaining : $4,126,316
-Salary Average : $4,200,000
-Salary Average Remaining : $4,126,316
Connor McMichael $4,000,000 (3)
-Salary Remaining : $3,929,825
-Salary Average : $4,000,000
-Salary Average Remaining : $3,929,825
Kiefer Sherwood $4,000,000 (2)
-Salary Remaining : $3,929,825
-Salary Average : $4,000,000
-Salary Average Remaining : $3,929,825
Mikael Backlund $4,000,000 (1)
-Salary Remaining : $3,929,825
-Salary Average : $4,000,000
-Salary Average Remaining : $3,929,825
Erik Haula $3,700,000 (1)
-Salary Remaining : $3,635,088
-Salary Average : $3,700,000
-Salary Average Remaining : $3,635,088
Evan Rodrigues $3,600,000 (1)
-Salary Remaining : $3,536,842
-Salary Average : $3,600,000
-Salary Average Remaining : $3,536,842
Ryan McDonagh $3,000,000 (1)
-Salary Remaining : $2,947,368
-Salary Average : $3,000,000
-Salary Average Remaining : $2,947,368
Collin Graf $2,000,000 (2)
-Salary Remaining : $1,964,912
-Salary Average : $2,000,000
-Salary Average Remaining : $1,964,912
Teddy Blueger $1,651,000 (1)
-Salary Remaining : $1,622,035
-Salary Average : $1,651,000
-Salary Average Remaining : $1,622,035
Dan Vladar $945,000 (2)
-Salary Remaining : $928,421
-Salary Average : $945,000
-Salary Average Remaining : $928,421
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$1,823,922
Farm Year To Date Expenses$41,202
Pro Salary Cap To Date$1,823,922
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$98,897,986
Farm Estimated Season Revenue$0
Pro Remaining Season Days168
Pro Expenses Per Days$607,974
Pro Estimated Expenses$102,139,632
Farm Remaining Season Days168
Farm Expenses Per Days$13,734
Farm Estimated Expenses$2,307,312
Estimated Season Expenses$104,446,944
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$283,560,915
Projected Bank Account$278,011,957

Pro Players Salaries

Cale Makar $12,300,500 (1)
-Salary Remaining : $12,084,702
-Salary Average : $12,300,500
-Salary Average Remaining : $12,084,702
Tage Thompson $11,920,000 (3)
-Salary Remaining : $11,710,877
-Salary Average : $11,920,000
-Salary Average Remaining : $11,710,877
Nico Hischier $7,800,000 (3)
-Salary Remaining : $7,663,158
-Salary Average : $7,800,000
-Salary Average Remaining : $7,663,158
Gabriel Vilardi $7,339,558 (3)
-Salary Remaining : $7,210,794
-Salary Average : $7,339,558
-Salary Average Remaining : $7,210,794
Tyler Bertuzzi $7,050,000 (2)
-Salary Remaining : $6,926,316
-Salary Average : $7,050,000
-Salary Average Remaining : $6,926,316
Patrick Kane $6,500,500 (1)
-Salary Remaining : $6,386,456
-Salary Average : $6,500,500
-Salary Average Remaining : $6,386,456
Karel Vejmelka $6,100,500 (1)
-Salary Remaining : $5,993,474
-Salary Average : $6,100,500
-Salary Average Remaining : $5,993,474
Jake McCabe $5,750,500 (1)
-Salary Remaining : $5,649,614
-Salary Average : $5,750,500
-Salary Average Remaining : $5,649,614
Joel Hofer $5,400,000 (2)
-Salary Remaining : $5,305,263
-Salary Average : $5,400,000
-Salary Average Remaining : $5,305,263
Fabian Zetterlund $5,050,500 (2)
-Salary Remaining : $4,961,895
-Salary Average : $5,050,500
-Salary Average Remaining : $4,961,895
Vladimir Tarasenko $5,000,000 (1)
-Salary Remaining : $4,912,281
-Salary Average : $5,000,000
-Salary Average Remaining : $4,912,281
Ryan Hartman $5,000,000 (1)
-Salary Remaining : $4,912,281
-Salary Average : $5,000,000
-Salary Average Remaining : $4,912,281
Nick Paul $4,100,500 (1)
-Salary Remaining : $4,028,561
-Salary Average : $4,100,500
-Salary Average Remaining : $4,028,561
Dante Fabbro $3,500,000 (1)
-Salary Remaining : $3,438,596
-Salary Average : $3,500,000
-Salary Average Remaining : $3,438,596
Ryan Lindgren $3,100,500 (1)
-Salary Remaining : $3,046,105
-Salary Average : $3,100,500
-Salary Average Remaining : $3,046,105
Carson Soucy $1,900,000 (1)
-Salary Remaining : $1,866,667
-Salary Average : $1,900,000
-Salary Average Remaining : $1,866,667
Michael McCarron $1,850,000 (1)
-Salary Remaining : $1,817,544
-Salary Average : $1,850,000
-Salary Average Remaining : $1,817,544
Cole Smith $1,700,000 (1)
-Salary Remaining : $1,670,175
-Salary Average : $1,700,000
-Salary Average Remaining : $1,670,175
Frank Nazar $1,550,000 (1)
-Salary Remaining : $1,522,807
-Salary Average : $1,550,000
-Salary Average Remaining : $1,522,807
Noah Juulsen $1,050,500 (1)
-Salary Remaining : $1,032,070
-Salary Average : $1,050,500
-Salary Average Remaining : $1,032,070
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$80,645,907
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$1,414,839
Farm Year To Date Expenses$26,064
Pro Salary Cap To Date$1,414,839
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$83,142,752
Farm Estimated Season Revenue$0
Pro Remaining Season Days168
Pro Expenses Per Days$471,613
Pro Estimated Expenses$79,230,984
Farm Remaining Season Days168
Farm Expenses Per Days$8,688
Farm Estimated Expenses$1,459,584
Estimated Season Expenses$80,690,568
Estimated Season Salary Cap$80,645,823
Estimate Under Maximum Salary Cap of $104,000,000$23,354,177
Estimate Over Minimum Salary Cap of $76,900,000 $3,745,823
Current Bank Account$80,151,214
Projected Bank Account$82,603,398

Pro Players Salaries

Jake Guentzel $20,800,000 (1)
-Salary Remaining : $20,435,088
-Salary Average : $20,800,000
-Salary Average Remaining : $20,435,088
Jake Oettinger $7,500,000 (3)
-Salary Remaining : $7,368,421
-Salary Average : $7,500,000
-Salary Average Remaining : $7,368,421
Thomas Harley $6,000,000 (2)
-Salary Remaining : $5,894,737
-Salary Average : $6,000,000
-Salary Average Remaining : $5,894,737
Quinton Byfield $5,750,000 (2)
-Salary Remaining : $5,649,123
-Salary Average : $5,750,000
-Salary Average Remaining : $5,649,123
Jordan Kyrou $5,283,333 (3)
-Salary Remaining : $5,190,643
-Salary Average : $5,283,333
-Salary Average Remaining : $5,190,643
Dominic James $4,775,666 (1)
-Salary Remaining : $4,691,882
-Salary Average : $4,775,666
-Salary Average Remaining : $4,691,882
Brent Burns $4,775,666 (1)
-Salary Remaining : $4,691,882
-Salary Average : $4,775,666
-Salary Average Remaining : $4,691,882
Will Borgen $4,775,666 (1)
-Salary Remaining : $4,691,882
-Salary Average : $4,775,666
-Salary Average Remaining : $4,691,882
Yanni Gourde $2,808,300 (1)
-Salary Remaining : $2,759,032
-Salary Average : $2,808,300
-Salary Average Remaining : $2,759,032
Alex Iafallo $2,543,625 (1)
-Salary Remaining : $2,499,000
-Salary Average : $2,543,625
-Salary Average Remaining : $2,499,000
Arber Xhekaj $2,162,000 (1)
-Salary Remaining : $2,124,070
-Salary Average : $2,162,000
-Salary Average Remaining : $2,124,070
Ondrej Palat $2,000,000 (1)
-Salary Remaining : $1,964,912
-Salary Average : $2,000,000
-Salary Average Remaining : $1,964,912
Shakir Mukhamadullin $1,828,960 (5)
-Salary Remaining : $1,796,873
-Salary Average : $1,828,960
-Salary Average Remaining : $1,796,873
Jake Evans $1,665,278 (4)
-Salary Remaining : $1,636,063
-Salary Average : $1,665,278
-Salary Average Remaining : $1,636,063
Mathew Dumba $1,659,080 (1)
-Salary Remaining : $1,629,973
-Salary Average : $1,659,080
-Salary Average Remaining : $1,629,973
Brandon Duhaime $1,600,000 (1)
-Salary Remaining : $1,571,930
-Salary Average : $1,600,000
-Salary Average Remaining : $1,571,930
Jason Dickinson $1,550,000 (1)
-Salary Remaining : $1,522,807
-Salary Average : $1,550,000
-Salary Average Remaining : $1,522,807
Brad Lambert $1,168,333 (1)
-Salary Remaining : $1,147,836
-Salary Average : $1,168,333
-Salary Average Remaining : $1,147,836
Spencer Knight $1,000,000 (1)
-Salary Remaining : $982,456
-Salary Average : $1,000,000
-Salary Average Remaining : $982,456
Mark Jankowski $1,000,000 (1)
-Salary Remaining : $982,456
-Salary Average : $1,000,000
-Salary Average Remaining : $982,456
Bowen Byram $0 (0)
Matthew Robertson $0 (0)
Total Pro Players22
Salary Commitment
Year 18 : $80,645,907
Year 19 : $28,027,571
Year 20 : $16,277,571
Year 21 : $3,494,238
Salary Average Commitment
Year 18 : $80,645,907
Year 19 : $28,027,571
Year 20 : $16,277,571
Year 21 : $3,494,238
Salary Cap with 1 Way Contract
Year 18 : $80,645,907
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 - $245 - 1,416 - 70.80%
Level 2: 4000 - $180 - 2,298 - 57.45%
Level 3: 5000 - $135 - 2,848 - 56.96%
Level 4: 6000 - $90 - 3,035 - 50.58%
Luxury : 1000 - $350 - 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$1,722,585
Farm Year To Date Expenses$55,731
Pro Salary Cap To Date$1,722,585
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$101,625,675
Farm Estimated Season Revenue$0
Pro Remaining Season Days168
Pro Expenses Per Days$574,195
Pro Estimated Expenses$96,464,760
Farm Remaining Season Days168
Farm Expenses Per Days$18,577
Farm Estimated Expenses$3,120,936
Estimated Season Expenses$99,585,696
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$134,868,811
Projected Bank Account$136,908,790

Pro Players Salaries

Sidney Crosby $12,878,790 (1)
-Salary Remaining : $12,652,843
-Salary Average : $12,878,787
-Salary Average Remaining : $12,652,843
Kirill Kaprizov $10,365,810 (1)
-Salary Remaining : $10,183,957
-Salary Average : $10,365,813
-Salary Average Remaining : $10,183,957
Nick Schmaltz $9,421,500 (2)
-Salary Remaining : $9,256,211
-Salary Average : $9,421,500
-Salary Average Remaining : $9,256,211
William Nylander $9,191,100 (1)
-Salary Remaining : $9,029,853
-Salary Average : $9,191,100
-Salary Average Remaining : $9,029,853
Andrei Svechnikov $7,589,333 (6)
-Salary Remaining : $7,456,187
-Salary Average : $7,589,333
-Salary Average Remaining : $7,456,187
J.T. Miller $6,972,250 (1)
-Salary Remaining : $6,849,930
-Salary Average : $6,972,250
-Salary Average Remaining : $6,849,930
Adam Fox $5,849,746 (3)
-Salary Remaining : $5,747,119
-Salary Average : $5,849,746
-Salary Average Remaining : $5,747,119
Mark Stone $5,678,500 (1)
-Salary Remaining : $5,578,877
-Salary Average : $5,678,500
-Salary Average Remaining : $5,578,877
Sean Monahan $5,502,778 (3)
-Salary Remaining : $5,406,238
-Salary Average : $5,502,778
-Salary Average Remaining : $5,406,238
Carter Verhaeghe $5,325,000 (2)
-Salary Remaining : $5,231,579
-Salary Average : $5,325,000
-Salary Average Remaining : $5,231,579
Linus Ullmark $4,800,000 (1)
-Salary Remaining : $4,715,789
-Salary Average : $4,800,000
-Salary Average Remaining : $4,715,789
Esa Lindell $4,553,073 (1)
-Salary Remaining : $4,473,195
-Salary Average : $4,553,073
-Salary Average Remaining : $4,473,195
Artem Zub $2,400,000 (1)
-Salary Remaining : $2,357,895
-Salary Average : $2,400,000
-Salary Average Remaining : $2,357,895
Wyatt Kaiser $2,296,801 (2)
-Salary Remaining : $2,256,506
-Salary Average : $2,296,801
-Salary Average Remaining : $2,256,506
Parker Kelly $1,301,889 (1)
-Salary Remaining : $1,279,049
-Salary Average : $1,301,889
-Salary Average Remaining : $1,279,049
Arttu Hyry $869,797 (2)
-Salary Remaining : $854,537
-Salary Average : $869,797
-Salary Average Remaining : $854,537
Cale Fleury $858,888 (3)
-Salary Remaining : $843,820
-Salary Average : $858,888
-Salary Average Remaining : $843,820
Ryan Shea $782,008 (1)
-Salary Remaining : $768,289
-Salary Average : $782,008
-Salary Average Remaining : $768,289
Blake Lizotte $775,008 (1)
-Salary Remaining : $761,411
-Salary Average : $775,008
-Salary Average Remaining : $761,411
Pheonix Copley $775,000 (1)
-Salary Remaining : $761,404
-Salary Average : $775,000
-Salary Average Remaining : $761,404
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$1,629,387
Farm Year To Date Expenses$34,446
Pro Salary Cap To Date$1,629,387
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$97,438,550
Farm Estimated Season Revenue$0
Pro Remaining Season Days168
Pro Expenses Per Days$543,129
Pro Estimated Expenses$91,245,672
Farm Remaining Season Days168
Farm Expenses Per Days$11,482
Farm Estimated Expenses$1,928,976
Estimated Season Expenses$93,174,648
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$179,177,469
Projected Bank Account$183,441,371

Pro Players Salaries

Timo Meier $7,100,000 (1)
-Salary Remaining : $6,975,439
-Salary Average : $7,100,000
-Salary Average Remaining : $6,975,439
Travis Sanheim $6,450,000 (2)
-Salary Remaining : $6,336,842
-Salary Average : $6,450,000
-Salary Average Remaining : $6,336,842
Mikael Granlund $6,250,000 (1)
-Salary Remaining : $6,140,351
-Salary Average : $6,250,000
-Salary Average Remaining : $6,140,351
Anton Forsberg $5,900,000 (1)
-Salary Remaining : $5,796,491
-Salary Average : $5,900,000
-Salary Average Remaining : $5,796,491
Trevor Zegras $5,500,000 (4)
-Salary Remaining : $5,403,509
-Salary Average : $5,500,000
-Salary Average Remaining : $5,403,509
Kent Johnson $5,500,000 (1)
-Salary Remaining : $5,403,509
-Salary Average : $5,500,000
-Salary Average Remaining : $5,403,509
Marcus Pettersson $5,200,000 (3)
-Salary Remaining : $5,108,772
-Salary Average : $5,200,000
-Salary Average Remaining : $5,108,772
Jordan Staal $5,200,000 (2)
-Salary Remaining : $5,108,772
-Salary Average : $5,200,000
-Salary Average Remaining : $5,108,772
Thomas Chabot $5,000,000 (1)
-Salary Remaining : $4,912,281
-Salary Average : $5,000,000
-Salary Average Remaining : $4,912,281
Jonathan Huberdeau $4,500,000 (1)
-Salary Remaining : $4,421,053
-Salary Average : $4,500,000
-Salary Average Remaining : $4,421,053
Joseph Woll $4,200,000 (2)
-Salary Remaining : $4,126,316
-Salary Average : $4,200,000
-Salary Average Remaining : $4,126,316
Will Cuylle $3,850,000 (4)
-Salary Remaining : $3,782,456
-Salary Average : $3,850,000
-Salary Average Remaining : $3,782,456
Oliver Bjorkstrand $3,850,000 (1)
-Salary Remaining : $3,782,456
-Salary Average : $3,850,000
-Salary Average Remaining : $3,782,456
Warren Foegele $3,800,000 (1)
-Salary Remaining : $3,733,333
-Salary Average : $3,800,000
-Salary Average Remaining : $3,733,333
Adam Henrique $3,200,000 (1)
-Salary Remaining : $3,143,860
-Salary Average : $3,200,000
-Salary Average Remaining : $3,143,860
Lars Eller $2,950,000 (1)
-Salary Remaining : $2,898,246
-Salary Average : $2,950,000
-Salary Average Remaining : $2,898,246
Jeremy Lauzon $2,850,000 (6)
-Salary Remaining : $2,800,000
-Salary Average : $2,850,000
-Salary Average Remaining : $2,800,000
Jeff Skinner $2,500,000 (1)
-Salary Remaining : $2,456,140
-Salary Average : $2,500,000
-Salary Average Remaining : $2,456,140
Joonas Korpisalo $2,475,000 (3)
-Salary Remaining : $2,431,579
-Salary Average : $2,475,000
-Salary Average Remaining : $2,431,579
Cutter Gauthier $1,900,000 (1)
-Salary Remaining : $1,866,667
-Salary Average : $1,900,000
-Salary Average Remaining : $1,866,667
Ian Mitchell $1,800,000 (2)
-Salary Remaining : $1,768,421
-Salary Average : $1,800,000
-Salary Average Remaining : $1,768,421
Jansen Harkins $1,700,000 (3)
-Salary Remaining : $1,670,175
-Salary Average : $1,700,000
-Salary Average Remaining : $1,670,175
Dmitry Kulikov $1,200,000 (2)
-Salary Remaining : $1,178,947
-Salary Average : $1,200,000
-Salary Average Remaining : $1,178,947
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 - 0 - 0.00%
Level 2: 4000 - $200 - 0 - 0.00%
Level 3: 5000 - $150 - 0 - 0.00%
Level 4: 6000 - $90 - 0 - 0.00%
Luxury : 1000 - $500 - 0 - 0.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$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$1,791,507
Farm Year To Date Expenses$57,771
Pro Salary Cap To Date$1,791,507
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days168
Pro Expenses Per Days$597,169
Pro Estimated Expenses$100,324,392
Farm Remaining Season Days168
Farm Expenses Per Days$19,257
Farm Estimated Expenses$3,235,176
Estimated Season Expenses$103,559,568
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$292,339,056
Projected Bank Account$188,779,488

Pro Players Salaries

Connor McDavid $20,800,000 (1)
-Salary Remaining : $20,435,088
-Salary Average : $20,800,000
-Salary Average Remaining : $20,435,088
Sam Reinhart $12,985,000 (3)
-Salary Remaining : $12,757,193
-Salary Average : $12,985,000
-Salary Average Remaining : $12,757,193
Brayden Point $12,705,000 (3)
-Salary Remaining : $12,482,105
-Salary Average : $12,705,000
-Salary Average Remaining : $12,482,105
Troy Terry $7,700,000 (2)
-Salary Remaining : $7,564,912
-Salary Average : $7,700,000
-Salary Average Remaining : $7,564,912
Ivan Provorov $7,700,000 (1)
-Salary Remaining : $7,564,912
-Salary Average : $7,700,000
-Salary Average Remaining : $7,564,912
Artemi Panarin $6,981,500 (1)
-Salary Remaining : $6,859,018
-Salary Average : $6,981,500
-Salary Average Remaining : $6,859,018
Alex DeBrincat $6,399,000 (1)
-Salary Remaining : $6,286,737
-Salary Average : $6,399,000
-Salary Average Remaining : $6,286,737
Drew Doughty $5,800,000 (1)
-Salary Remaining : $5,698,246
-Salary Average : $5,800,000
-Salary Average Remaining : $5,698,246
Jacob Markstrom $4,214,600 (1)
-Salary Remaining : $4,140,660
-Salary Average : $4,214,600
-Salary Average Remaining : $4,140,660
Nick Seeler $2,875,000 (1)
-Salary Remaining : $2,824,561
-Salary Average : $2,875,000
-Salary Average Remaining : $2,824,561
Brett Pesce $2,300,000 (2)
-Salary Remaining : $2,259,649
-Salary Average : $2,300,000
-Salary Average Remaining : $2,259,649
Casey Cizikas $2,100,000 (1)
-Salary Remaining : $2,063,158
-Salary Average : $2,100,000
-Salary Average Remaining : $2,063,158
Colton Sissons $1,500,000 (1)
-Salary Remaining : $1,473,684
-Salary Average : $1,500,000
-Salary Average Remaining : $1,473,684
Nikolas Matinpalo $1,500,000 (1)
-Salary Remaining : $1,473,684
-Salary Average : $1,500,000
-Salary Average Remaining : $1,473,684
Steven Lorentz $1,300,000 (1)
-Salary Remaining : $1,277,193
-Salary Average : $1,300,000
-Salary Average Remaining : $1,277,193
Zachary Bolduc $1,275,833 (2)
-Salary Remaining : $1,253,450
-Salary Average : $1,275,833
-Salary Average Remaining : $1,253,450
Akira Schmid $1,220,000 (1)
-Salary Remaining : $1,198,596
-Salary Average : $1,220,000
-Salary Average Remaining : $1,198,596
David Kampf $1,060,000 (1)
-Salary Remaining : $1,041,404
-Salary Average : $1,060,000
-Salary Average Remaining : $1,041,404
Brendan Gaunce $850,000 (1)
-Salary Remaining : $835,088
-Salary Average : $850,000
-Salary Average Remaining : $835,088
Josh Mahura $850,000 (1)
-Salary Remaining : $835,088
-Salary Average : $850,000
-Salary Average Remaining : $835,088
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 - 0 - 0.00%
Level 2: 4000 - $100 - 0 - 0.00%
Level 3: 5000 - $75 - 0 - 0.00%
Level 4: 6000 - $50 - 0 - 0.00%
Luxury : 1000 - $200 - 0 - 0.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$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$1,656,795
Farm Year To Date Expenses$58,419
Pro Salary Cap To Date$1,656,795
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days168
Pro Expenses Per Days$552,265
Pro Estimated Expenses$92,780,520
Farm Remaining Season Days168
Farm Expenses Per Days$19,473
Farm Estimated Expenses$3,271,464
Estimated Season Expenses$96,051,984
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$181,524,393
Projected Bank Account$85,472,409

Pro Players Salaries

Igor Shesterkin $11,000,000 (4)
-Salary Remaining : $10,807,018
-Salary Average : $11,000,000
-Salary Average Remaining : $10,807,018
Alexander Wennberg $9,372,000 (2)
-Salary Remaining : $9,207,579
-Salary Average : $9,372,000
-Salary Average Remaining : $9,207,579
MacKenzie Weegar $8,500,000 (2)
-Salary Remaining : $8,350,877
-Salary Average : $8,500,000
-Salary Average Remaining : $8,350,877
Matthew Knies $8,000,000 (4)
-Salary Remaining : $7,859,649
-Salary Average : $8,000,000
-Salary Average Remaining : $7,859,649
Mackie Samoskevich $5,687,000 (1)
-Salary Remaining : $5,587,228
-Salary Average : $5,687,000
-Salary Average Remaining : $5,587,228
Colton Parayko $5,110,000 (2)
-Salary Remaining : $5,020,351
-Salary Average : $5,110,000
-Salary Average Remaining : $5,020,351
Teuvo Teravainen $5,000,000 (1)
-Salary Remaining : $4,912,281
-Salary Average : $5,000,000
-Salary Average Remaining : $4,912,281
Christian Dvorak $4,900,000 (2)
-Salary Remaining : $4,814,035
-Salary Average : $4,900,000
-Salary Average Remaining : $4,814,035
Jack Quinn $4,700,000 (3)
-Salary Remaining : $4,617,544
-Salary Average : $4,700,000
-Salary Average Remaining : $4,617,544
Adam Larsson $4,300,000 (1)
-Salary Remaining : $4,224,561
-Salary Average : $4,300,000
-Salary Average Remaining : $4,224,561
Boone Jenner $4,200,000 (1)
-Salary Remaining : $4,126,316
-Salary Average : $4,200,000
-Salary Average Remaining : $4,126,316
Andrew Copp $4,100,000 (2)
-Salary Remaining : $4,028,070
-Salary Average : $4,100,000
-Salary Average Remaining : $4,028,070
Mikey Anderson $4,090,000 (2)
-Salary Remaining : $4,018,246
-Salary Average : $4,090,000
-Salary Average Remaining : $4,018,246
Jaccob Slavin $4,005,000 (4)
-Salary Remaining : $3,934,737
-Salary Average : $4,005,000
-Salary Average Remaining : $3,934,737
Owen Tippett $3,000,000 (1)
-Salary Remaining : $2,947,368
-Salary Average : $3,000,000
-Salary Average Remaining : $2,947,368
Peyton Krebs $2,000,000 (6)
-Salary Remaining : $1,964,912
-Salary Average : $2,000,000
-Salary Average Remaining : $1,964,912
Sean Kuraly $1,910,000 (2)
-Salary Remaining : $1,876,491
-Salary Average : $1,910,000
-Salary Average Remaining : $1,876,491
Justus Annunen $1,833,333 (2)
-Salary Remaining : $1,801,169
-Salary Average : $1,833,333
-Salary Average Remaining : $1,801,169
Johnathan Kovacevic $1,730,000 (4)
-Salary Remaining : $1,699,649
-Salary Average : $1,730,000
-Salary Average Remaining : $1,699,649
Carl Grundstrom $1,000,000 (2)
-Salary Remaining : $982,456
-Salary Average : $1,000,000
-Salary Average Remaining : $982,456
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$1,802,940
Farm Year To Date Expenses$64,026
Pro Salary Cap To Date$1,802,940
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$93,824,482
Farm Estimated Season Revenue$0
Pro Remaining Season Days168
Pro Expenses Per Days$600,980
Pro Estimated Expenses$100,964,640
Farm Remaining Season Days168
Farm Expenses Per Days$21,342
Farm Estimated Expenses$3,585,456
Estimated Season Expenses$104,550,096
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$322,616,491
Projected Bank Account$311,890,877

Pro Players Salaries

Wyatt Johnston $12,920,530 (3)
-Salary Remaining : $12,693,856
-Salary Average : $12,920,532
-Salary Average Remaining : $12,693,856
Steven Stamkos $11,200,000 (1)
-Salary Remaining : $11,003,509
-Salary Average : $11,200,000
-Salary Average Remaining : $11,003,509
Scott Wedgewood $11,000,000 (1)
-Salary Remaining : $10,807,018
-Salary Average : $11,000,000
-Salary Average Remaining : $10,807,018
Mark Scheifele $10,920,250 (2)
-Salary Remaining : $10,728,667
-Salary Average : $10,920,250
-Salary Average Remaining : $10,728,667
Joel Eriksson Ek $9,704,444 (3)
-Salary Remaining : $9,534,191
-Salary Average : $9,704,444
-Salary Average Remaining : $9,534,191
Noah Hanifin $7,592,444 (3)
-Salary Remaining : $7,459,243
-Salary Average : $7,592,444
-Salary Average Remaining : $7,459,243
Aaron Ekblad $6,771,420 (3)
-Salary Remaining : $6,652,623
-Salary Average : $6,771,420
-Salary Average Remaining : $6,652,623
Shea Theodore $6,671,131 (2)
-Salary Remaining : $6,554,094
-Salary Average : $6,671,131
-Salary Average Remaining : $6,554,094
Owen Power $5,280,000 (6)
-Salary Remaining : $5,187,368
-Salary Average : $5,280,000
-Salary Average Remaining : $5,187,368
Tyson Foerster $5,053,889 (7)
-Salary Remaining : $4,965,224
-Salary Average : $5,053,889
-Salary Average Remaining : $4,965,224
Anthony Mantha $3,800,000 (1)
-Salary Remaining : $3,733,333
-Salary Average : $3,800,000
-Salary Average Remaining : $3,733,333
Nick Perbix $2,176,116 (3)
-Salary Remaining : $2,137,939
-Salary Average : $2,176,116
-Salary Average Remaining : $2,137,939
Jack Drury $2,090,000 (3)
-Salary Remaining : $2,053,333
-Salary Average : $2,090,000
-Salary Average Remaining : $2,053,333
Pius Suter $1,945,125 (1)
-Salary Remaining : $1,911,000
-Salary Average : $1,945,125
-Salary Average Remaining : $1,911,000
Arturs Silovs $1,250,022 (3)
-Salary Remaining : $1,228,092
-Salary Average : $1,250,022
-Salary Average Remaining : $1,228,092
Noah Laba $947,222 (2)
-Salary Remaining : $930,604
-Salary Average : $947,222
-Salary Average Remaining : $930,604
Tristan Luneau $918,333 (2)
-Salary Remaining : $902,222
-Salary Average : $918,333
-Salary Average Remaining : $902,222
Avery Hayes $900,000 (2)
-Salary Remaining : $884,211
-Salary Average : $900,000
-Salary Average Remaining : $884,211
Justin Robidas $851,667 (1)
-Salary Remaining : $836,725
-Salary Average : $851,667
-Salary Average Remaining : $836,725
Tyson Kozak $775,000 (1)
-Salary Remaining : $761,404
-Salary Average : $775,000
-Salary Average Remaining : $761,404
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$102,120,209
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$1,791,582
Farm Year To Date Expenses$51,333
Pro Salary Cap To Date$1,791,582
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$98,293,072
Farm Estimated Season Revenue$0
Pro Remaining Season Days168
Pro Expenses Per Days$597,194
Pro Estimated Expenses$100,328,592
Farm Remaining Season Days168
Farm Expenses Per Days$18,807
Farm Estimated Expenses$3,159,576
Estimated Season Expenses$103,488,168
Estimated Season Salary Cap$102,120,174
Estimate Under Maximum Salary Cap of $104,000,000$1,879,826
Estimate Over Minimum Salary Cap of $76,900,000 $25,220,174
Current Bank Account$260,648,545
Projected Bank Account$255,453,449

Pro Players Salaries

Mikko Rantanen $11,000,000 (2)
-Salary Remaining : $10,807,018
-Salary Average : $11,000,000
-Salary Average Remaining : $10,807,018
Evan Bouchard $9,150,000 (4)
-Salary Remaining : $8,989,474
-Salary Average : $9,150,000
-Salary Average Remaining : $8,989,474
Noah Dobson $8,757,000 (4)
-Salary Remaining : $8,603,368
-Salary Average : $8,757,000
-Salary Average Remaining : $8,603,368
Matthew Tkachuk $8,360,278 (1)
-Salary Remaining : $8,213,606
-Salary Average : $8,360,278
-Salary Average Remaining : $8,213,606
Ilya Sorokin $7,835,000 (3)
-Salary Remaining : $7,697,544
-Salary Average : $7,835,000
-Salary Average Remaining : $7,697,544
Gustav Forsling $7,675,000 (3)
-Salary Remaining : $7,540,351
-Salary Average : $7,675,000
-Salary Average Remaining : $7,540,351
Matt Duchene $6,888,888 (1)
-Salary Remaining : $6,768,030
-Salary Average : $6,888,888
-Salary Average Remaining : $6,768,030
JJ Peterka $5,585,000 (7)
-Salary Remaining : $5,487,018
-Salary Average : $5,585,000
-Salary Average Remaining : $5,487,018
Shayne Gostisbehere $5,425,000 (2)
-Salary Remaining : $5,329,825
-Salary Average : $5,425,000
-Salary Average Remaining : $5,329,825
Marco Rossi $5,295,000 (4)
-Salary Remaining : $5,202,105
-Salary Average : $5,295,000
-Salary Average Remaining : $5,202,105
Viktor Arvidsson $5,211,119 (1)
-Salary Remaining : $5,119,696
-Salary Average : $5,211,119
-Salary Average Remaining : $5,119,696
Anders Lee $4,575,000 (1)
-Salary Remaining : $4,494,737
-Salary Average : $4,575,000
-Salary Average Remaining : $4,494,737
Anton Frondell $4,136,250 (2)
-Salary Remaining : $4,063,684
-Salary Average : $4,136,250
-Salary Average Remaining : $4,063,684
Shane Pinto $3,750,000 (1)
-Salary Remaining : $3,684,211
-Salary Average : $3,750,000
-Salary Average Remaining : $3,684,211
Phillip Danault $1,595,000 (1)
-Salary Remaining : $1,567,018
-Salary Average : $1,595,000
-Salary Average Remaining : $1,567,018
Sergei Murashov $1,550,000 (4)
-Salary Remaining : $1,522,807
-Salary Average : $1,550,000
-Salary Average Remaining : $1,522,807
Scott Morrow $1,158,333 (1)
-Salary Remaining : $1,138,011
-Salary Average : $1,158,333
-Salary Average Remaining : $1,138,011
Braeden Bowman $1,111,119 (2)
-Salary Remaining : $1,091,626
-Salary Average : $1,111,119
-Salary Average Remaining : $1,091,626
Justin Hryckowian $1,047,222 (3)
-Salary Remaining : $1,028,850
-Salary Average : $1,047,222
-Salary Average Remaining : $1,028,850
Declan Chisholm $1,025,000 (1)
-Salary Remaining : $1,007,018
-Salary Average : $1,025,000
-Salary Average Remaining : $1,007,018
Jiri Patera $990,000 (1)
-Salary Remaining : $972,632
-Salary Average : $990,000
-Salary Average Remaining : $972,632
Kaapo Kakko $0 (0)
Total Pro Players22
Salary Commitment
Year 18 : $102,120,209
Year 19 : $68,566,591
Year 20 : $46,894,222
Year 21 : $30,337,000
Salary Average Commitment
Year 18 : $102,120,209
Year 19 : $68,566,591
Year 20 : $46,894,222
Year 21 : $30,337,000
Salary Cap with 1 Way Contract
Year 18 : $102,120,209
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$1,812,543
Farm Year To Date Expenses$53,487
Pro Salary Cap To Date$1,784,475
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$97,438,550
Farm Estimated Season Revenue$0
Pro Remaining Season Days168
Pro Expenses Per Days$609,639
Pro Estimated Expenses$102,419,352
Farm Remaining Season Days168
Farm Expenses Per Days$17,283
Farm Estimated Expenses$2,903,544
Estimated Season Expenses$105,322,896
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$239,997,078
Projected Bank Account$232,112,732

Pro Players Salaries

Quinn Hughes $16,000,000 (7)
-Salary Remaining : $15,719,298
-Salary Average : $16,000,000
-Salary Average Remaining : $15,719,298
Tim Stutzle $12,900,000 (6)
-Salary Remaining : $12,673,684
-Salary Average : $12,900,000
-Salary Average Remaining : $12,673,684
Josh Morrissey $9,500,000 (1)
-Salary Remaining : $9,333,333
-Salary Average : $9,500,000
-Salary Average Remaining : $9,333,333
Brady Tkachuk $9,500,000 (1)
-Salary Remaining : $9,333,333
-Salary Average : $9,500,000
-Salary Average Remaining : $9,333,333
Cole Caufield $8,600,000 (5)
-Salary Remaining : $8,449,123
-Salary Average : $8,600,000
-Salary Average Remaining : $8,449,123
Sergei Bobrovsky $5,500,000 (2)
-Salary Remaining : $5,403,509
-Salary Average : $5,500,000
-Salary Average Remaining : $5,403,509
Ryan Graves $5,000,000 (1)
-Salary Remaining : $4,912,281
-Salary Average : $5,000,000
-Salary Average Remaining : $4,912,281
Aliaksei Protas $4,900,000 (3)
-Salary Remaining : $4,814,035
-Salary Average : $4,900,000
-Salary Average Remaining : $4,814,035
William Karlsson $4,500,000 (1)
-Salary Remaining : $4,421,053
-Salary Average : $4,500,000
-Salary Average Remaining : $4,421,053
Andrew Peeke $3,400,000 (3)
-Salary Remaining : $3,340,351
-Salary Average : $3,400,000
-Salary Average Remaining : $3,340,351
Joel Armia $3,100,000 (1)
-Salary Remaining : $3,045,614
-Salary Average : $3,100,000
-Salary Average Remaining : $3,045,614
Cole Perfetti $3,000,000 (3)
-Salary Remaining : $2,947,368
-Salary Average : $3,000,000
-Salary Average Remaining : $2,947,368
Nicolas Roy $2,800,000 (3)
-Salary Remaining : $2,750,877
-Salary Average : $2,800,000
-Salary Average Remaining : $2,750,877
Egor Zamula $2,310,000 (3)
-Salary Remaining : $2,269,474
-Salary Average : $2,310,000
-Salary Average Remaining : $2,269,474
Haydn Fleury $2,250,000 (2)
-Salary Remaining : $2,210,526
-Salary Average : $2,250,000
-Salary Average Remaining : $2,210,526
Vasily Podkolzin $1,800,000 (3)
-Salary Remaining : $1,768,421
-Salary Average : $1,800,000
-Salary Average Remaining : $1,768,421
William Eklund $1,713,333 (1)
-Salary Remaining : $1,683,275
-Salary Average : $1,713,333
-Salary Average Remaining : $1,683,275
Scott Mayfield $1,650,000 (2)
-Salary Remaining : $1,621,053
-Salary Average : $1,650,000
-Salary Average Remaining : $1,621,053
Arvid Soderblom (Out of Payroll) $1,600,000 (2)
-Salary Remaining : $1,571,930
-Salary Average : $1,600,000
-Salary Average Remaining : $1,571,930
Marc Del Gaizo $1,525,000 (3)
-Salary Remaining : $1,498,246
-Salary Average : $1,525,000
-Salary Average Remaining : $1,498,246
Connor Ingram $1,400,000 (1)
-Salary Remaining : $1,375,439
-Salary Average : $1,400,000
-Salary Average Remaining : $1,375,439
Hendrix Lapierre $1,300,000 (4)
-Salary Remaining : $1,277,193
-Salary Average : $1,300,000
-Salary Average Remaining : $1,277,193
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 - 0 - 0.00%
Level 2: 4000 - $100 - 0 - 0.00%
Level 3: 5000 - $75 - 0 - 0.00%
Level 4: 6000 - $45 - 0 - 0.00%
Luxury : 1000 - $250 - 0 - 0.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$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$1,746,690
Farm Year To Date Expenses$50,742
Pro Salary Cap To Date$1,746,690
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days168
Pro Expenses Per Days$582,230
Pro Estimated Expenses$97,814,640
Farm Remaining Season Days168
Farm Expenses Per Days$16,914
Farm Estimated Expenses$2,841,552
Estimated Season Expenses$100,656,192
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$187,685,452
Projected Bank Account$87,029,260

Pro Players Salaries

Ryan Nugent-Hopkins $10,500,000 (2)
-Salary Remaining : $10,315,789
-Salary Average : $10,500,000
-Salary Average Remaining : $10,315,789
Chris Kreider $10,500,000 (2)
-Salary Remaining : $10,315,789
-Salary Average : $10,500,000
-Salary Average Remaining : $10,315,789
Brad Marchand $9,900,000 (2)
-Salary Remaining : $9,726,316
-Salary Average : $9,900,000
-Salary Average Remaining : $9,726,316
Luke Hughes $9,000,000 (2)
-Salary Remaining : $8,842,105
-Salary Average : $9,000,000
-Salary Average Remaining : $8,842,105
Nikolaj Ehlers $8,900,000 (3)
-Salary Remaining : $8,743,860
-Salary Average : $8,900,000
-Salary Average Remaining : $8,743,860
Brock Boeser $7,300,000 (2)
-Salary Remaining : $7,171,930
-Salary Average : $7,300,000
-Salary Average Remaining : $7,171,930
Charlie Coyle $5,980,000 (1)
-Salary Remaining : $5,875,088
-Salary Average : $5,980,000
-Salary Average Remaining : $5,875,088
Ridly Greig $4,700,000 (4)
-Salary Remaining : $4,617,544
-Salary Average : $4,700,000
-Salary Average Remaining : $4,617,544
Taylor Hall $4,500,000 (1)
-Salary Remaining : $4,421,053
-Salary Average : $4,500,000
-Salary Average Remaining : $4,421,053
Logan Cooley $4,450,000 (1)
-Salary Remaining : $4,371,930
-Salary Average : $4,450,000
-Salary Average Remaining : $4,371,930
Josh Anderson $4,400,000 (1)
-Salary Remaining : $4,322,807
-Salary Average : $4,400,000
-Salary Average Remaining : $4,322,807
Artyom Levshunov $4,225,000 (2)
-Salary Remaining : $4,150,877
-Salary Average : $4,225,000
-Salary Average Remaining : $4,150,877
Frederik Andersen $3,867,000 (1)
-Salary Remaining : $3,799,158
-Salary Average : $3,867,000
-Salary Average Remaining : $3,799,158
Ryan Poehling $3,700,000 (1)
-Salary Remaining : $3,635,088
-Salary Average : $3,700,000
-Salary Average Remaining : $3,635,088
Nick Leddy $2,300,000 (1)
-Salary Remaining : $2,259,649
-Salary Average : $2,300,000
-Salary Average Remaining : $2,259,649
Scott Laughton $1,700,000 (2)
-Salary Remaining : $1,670,175
-Salary Average : $1,700,000
-Salary Average Remaining : $1,670,175
Adam Engstrom $1,075,341 (1)
-Salary Remaining : $1,056,475
-Salary Average : $1,075,341
-Salary Average Remaining : $1,056,475
Adam Boqvist $999,000 (3)
-Salary Remaining : $981,474
-Salary Average : $999,000
-Salary Average Remaining : $981,474
Cal Petersen $790,000 (1)
-Salary Remaining : $776,140
-Salary Average : $790,000
-Salary Average Remaining : $776,140
Ilya Solovyov $775,000 (1)
-Salary Remaining : $761,404
-Salary Average : $775,000
-Salary Average Remaining : $761,404
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$1,771,374
Farm Year To Date Expenses$29,337
Pro Salary Cap To Date$1,771,374
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$108,080,715
Farm Estimated Season Revenue$0
Pro Remaining Season Days168
Pro Expenses Per Days$590,458
Pro Estimated Expenses$99,196,944
Farm Remaining Season Days168
Farm Expenses Per Days$9,779
Farm Estimated Expenses$1,642,872
Estimated Season Expenses$100,839,816
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$300,561,256
Projected Bank Account$307,802,155

Pro Players Salaries

Nathan MacKinnon $19,900,000 (3)
-Salary Remaining : $19,550,877
-Salary Average : $19,900,000
-Salary Average Remaining : $19,550,877
Auston Matthews $14,000,000 (5)
-Salary Remaining : $13,754,386
-Salary Average : $14,000,000
-Salary Average Remaining : $13,754,386
Travis Konecny $8,500,000 (5)
-Salary Remaining : $8,350,877
-Salary Average : $8,500,000
-Salary Average Remaining : $8,350,877
Juuse Saros $6,500,000 (3)
-Salary Remaining : $6,385,965
-Salary Average : $6,500,000
-Salary Average Remaining : $6,385,965
Kevin Fiala $6,000,000 (2)
-Salary Remaining : $5,894,737
-Salary Average : $6,000,000
-Salary Average Remaining : $5,894,737
Justin Faulk $4,500,000 (1)
-Salary Remaining : $4,421,053
-Salary Average : $4,500,000
-Salary Average Remaining : $4,421,053
Dylan DeMelo $4,500,000 (2)
-Salary Remaining : $4,421,053
-Salary Average : $4,500,000
-Salary Average Remaining : $4,421,053
Jordan Eberle $4,250,000 (1)
-Salary Remaining : $4,175,439
-Salary Average : $4,250,000
-Salary Average Remaining : $4,175,439
Cole Sillinger $3,500,000 (2)
-Salary Remaining : $3,438,596
-Salary Average : $3,500,000
-Salary Average Remaining : $3,438,596
Erik Cernak $3,500,000 (1)
-Salary Remaining : $3,438,596
-Salary Average : $3,500,000
-Salary Average Remaining : $3,438,596
Devin Cooley $3,500,000 (1)
-Salary Remaining : $3,438,596
-Salary Average : $3,500,000
-Salary Average Remaining : $3,438,596
Ryker Evans $2,850,000 (2)
-Salary Remaining : $2,800,000
-Salary Average : $2,850,000
-Salary Average Remaining : $2,800,000
Jordan Spence $2,750,000 (1)
-Salary Remaining : $2,701,754
-Salary Average : $2,750,000
-Salary Average Remaining : $2,701,754
Zemgus Girgensons $2,350,000 (1)
-Salary Remaining : $2,308,772
-Salary Average : $2,350,000
-Salary Average Remaining : $2,308,772
Yan Kuznetsov $2,350,000 (1)
-Salary Remaining : $2,308,772
-Salary Average : $2,350,000
-Salary Average Remaining : $2,308,772
Sam Steel $2,250,000 (1)
-Salary Remaining : $2,210,526
-Salary Average : $2,250,000
-Salary Average Remaining : $2,210,526
Jesper Boqvist $1,800,000 (2)
-Salary Remaining : $1,768,421
-Salary Average : $1,800,000
-Salary Average Remaining : $1,768,421
Kevin Stenlund $1,750,000 (3)
-Salary Remaining : $1,719,298
-Salary Average : $1,750,000
-Salary Average Remaining : $1,719,298
Michael Amadio $1,750,000 (2)
-Salary Remaining : $1,719,298
-Salary Average : $1,750,000
-Salary Average Remaining : $1,719,298
Pavel Mintyukov $1,701,667 (1)
-Salary Remaining : $1,671,813
-Salary Average : $1,701,667
-Salary Average Remaining : $1,671,813
A.J. Greer $1,000,000 (2)
-Salary Remaining : $982,456
-Salary Average : $1,000,000
-Salary Average Remaining : $982,456
Luke Schenn $950,000 (1)
-Salary Remaining : $933,333
-Salary Average : $950,000
-Salary Average Remaining : $933,333
Fraser Minten $816,667 (2)
-Salary Remaining : $802,340
-Salary Average : $816,667
-Salary Average Remaining : $802,340
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$1,642,344
Farm Year To Date Expenses$41,196
Pro Salary Cap To Date$1,642,344
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$99,600,111
Farm Estimated Season Revenue$0
Pro Remaining Season Days168
Pro Expenses Per Days$547,448
Pro Estimated Expenses$91,971,264
Farm Remaining Season Days168
Farm Expenses Per Days$13,732
Farm Estimated Expenses$2,306,976
Estimated Season Expenses$94,278,240
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$303,464,865
Projected Bank Account$308,786,736

Pro Players Salaries

Jakob Chychrun $11,000,000 (2)
-Salary Remaining : $10,807,018
-Salary Average : $11,000,000
-Salary Average Remaining : $10,807,018
Evgeni Malkin $8,000,000 (1)
-Salary Remaining : $7,859,649
-Salary Average : $8,000,000
-Salary Average Remaining : $7,859,649
Pavel Zacha $7,500,000 (1)
-Salary Remaining : $7,368,421
-Salary Average : $7,500,000
-Salary Average Remaining : $7,368,421
Rasmus Dahlin $7,500,000 (4)
-Salary Remaining : $7,368,421
-Salary Average : $7,500,000
-Salary Average Remaining : $7,368,421
Vince Dunn $7,000,000 (2)
-Salary Remaining : $6,877,193
-Salary Average : $7,000,000
-Salary Average Remaining : $6,877,193
Jesper Bratt $7,000,000 (3)
-Salary Remaining : $6,877,193
-Salary Average : $7,000,000
-Salary Average Remaining : $6,877,193
Conor Garland $5,500,000 (1)
-Salary Remaining : $5,403,509
-Salary Average : $5,500,000
-Salary Average Remaining : $5,403,509
Brayden Schenn $5,125,250 (1)
-Salary Remaining : $5,035,333
-Salary Average : $5,125,250
-Salary Average Remaining : $5,035,333
Joey Daccord $5,000,000 (3)
-Salary Remaining : $4,912,281
-Salary Average : $5,000,000
-Salary Average Remaining : $4,912,281
Claude Giroux $5,000,000 (1)
-Salary Remaining : $4,912,281
-Salary Average : $5,000,000
-Salary Average Remaining : $4,912,281
Andrei Kuzmenko $3,500,000 (1)
-Salary Remaining : $3,438,596
-Salary Average : $3,500,000
-Salary Average Remaining : $3,438,596
Dawson Mercer $3,300,000 (1)
-Salary Remaining : $3,242,105
-Salary Average : $3,300,000
-Salary Average Remaining : $3,242,105
Eeli Tolvanen $3,100,000 (2)
-Salary Remaining : $3,045,614
-Salary Average : $3,100,000
-Salary Average Remaining : $3,045,614
Mavrik Bourque $3,025,000 (5)
-Salary Remaining : $2,971,930
-Salary Average : $3,025,000
-Salary Average Remaining : $2,971,930
Drew O'Connor $3,000,000 (2)
-Salary Remaining : $2,947,368
-Salary Average : $3,000,000
-Salary Average Remaining : $2,947,368
J.J. Moser $2,200,000 (1)
-Salary Remaining : $2,161,404
-Salary Average : $2,200,000
-Salary Average Remaining : $2,161,404
Taylor Raddysh $1,800,000 (4)
-Salary Remaining : $1,768,421
-Salary Average : $1,800,000
-Salary Average Remaining : $1,768,421
Brandt Clarke $1,713,333 (1)
-Salary Remaining : $1,683,275
-Salary Average : $1,713,333
-Salary Average Remaining : $1,683,275
Morgan Geekie $1,500,000 (1)
-Salary Remaining : $1,473,684
-Salary Average : $1,500,000
-Salary Average Remaining : $1,473,684
Joel Blomqvist $925,000 (1)
-Salary Remaining : $908,772
-Salary Average : $925,000
-Salary Average Remaining : $908,772
Emil Andrae $925,000 (1)
-Salary Remaining : $908,772
-Salary Average : $925,000
-Salary Average Remaining : $908,772
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$1,803,714
Farm Year To Date Expenses$36,678
Pro Salary Cap To Date$1,803,714
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$97,367,497
Farm Estimated Season Revenue$0
Pro Remaining Season Days168
Pro Expenses Per Days$601,238
Pro Estimated Expenses$101,007,984
Farm Remaining Season Days168
Farm Expenses Per Days$12,226
Farm Estimated Expenses$2,053,968
Estimated Season Expenses$103,061,952
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$152,877,533
Projected Bank Account$147,183,078

Pro Players Salaries

Drake Batherson $7,800,000 (2)
-Salary Remaining : $7,663,158
-Salary Average : $7,800,000
-Salary Average Remaining : $7,663,158
Matt Coronato $7,500,000 (3)
-Salary Remaining : $7,368,421
-Salary Average : $7,500,000
-Salary Average Remaining : $7,368,421
Darcy Kuemper $7,500,000 (1)
-Salary Remaining : $7,368,421
-Salary Average : $7,500,000
-Salary Average Remaining : $7,368,421
Mikhail Sergachev $7,300,000 (1)
-Salary Remaining : $7,171,930
-Salary Average : $7,300,000
-Salary Average Remaining : $7,171,930
Luke Evangelista $6,000,000 (4)
-Salary Remaining : $5,894,737
-Salary Average : $6,000,000
-Salary Average Remaining : $5,894,737
Mats Zuccarello $6,000,000 (1)
-Salary Remaining : $5,894,737
-Salary Average : $6,000,000
-Salary Average Remaining : $5,894,737
Kyle Palmieri $6,000,000 (1)
-Salary Remaining : $5,894,737
-Salary Average : $6,000,000
-Salary Average Remaining : $5,894,737
Ryan Strome $5,000,000 (1)
-Salary Remaining : $4,912,281
-Salary Average : $5,000,000
-Salary Average Remaining : $4,912,281
Kevin Lankinen $4,800,000 (1)
-Salary Remaining : $4,715,789
-Salary Average : $4,800,000
-Salary Average Remaining : $4,715,789
Macklin Celebrini $4,475,000 (2)
-Salary Remaining : $4,396,491
-Salary Average : $4,475,000
-Salary Average Remaining : $4,396,491
Sean Couturier $4,300,000 (1)
-Salary Remaining : $4,224,561
-Salary Average : $4,300,000
-Salary Average Remaining : $4,224,561
Ian Cole $4,000,000 (1)
-Salary Remaining : $3,929,825
-Salary Average : $4,000,000
-Salary Average Remaining : $3,929,825
Radko Gudas $4,000,000 (1)
-Salary Remaining : $3,929,825
-Salary Average : $4,000,000
-Salary Average Remaining : $3,929,825
Jared Spurgeon $3,600,000 (1)
-Salary Remaining : $3,536,842
-Salary Average : $3,600,000
-Salary Average Remaining : $3,536,842
Connor Clifton $3,500,000 (1)
-Salary Remaining : $3,438,596
-Salary Average : $3,500,000
-Salary Average Remaining : $3,438,596
Paul Cotter $3,500,000 (1)
-Salary Remaining : $3,438,596
-Salary Average : $3,500,000
-Salary Average Remaining : $3,438,596
Jamie Oleksiak $3,200,000 (1)
-Salary Remaining : $3,143,860
-Salary Average : $3,200,000
-Salary Average Remaining : $3,143,860
Brandon Saad $3,000,000 (1)
-Salary Remaining : $2,947,368
-Salary Average : $3,000,000
-Salary Average Remaining : $2,947,368
Joseph Veleno $2,750,000 (1)
-Salary Remaining : $2,701,754
-Salary Average : $2,750,000
-Salary Average Remaining : $2,701,754
James van Riemsdyk $2,700,000 (1)
-Salary Remaining : $2,652,632
-Salary Average : $2,700,000
-Salary Average Remaining : $2,652,632
Philip Tomasino $2,000,000 (3)
-Salary Remaining : $1,964,912
-Salary Average : $2,000,000
-Salary Average Remaining : $1,964,912
Jacob Bernard-Docker $2,000,000 (2)
-Salary Remaining : $1,964,912
-Salary Average : $2,000,000
-Salary Average Remaining : $1,964,912
Matt Savoie $1,886,667 (2)
-Salary Remaining : $1,853,568
-Salary Average : $1,886,667
-Salary Average Remaining : $1,853,568
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 $209,303,497 $89,541,585 $14,458,415 $12,641,585 232346
Aviators $121,572,887 $87,391,089 $16,608,911 $10,491,089 202444
Bombers $414,823,879 $101,647,701 $2,352,299 $24,747,701 202545
Bullies $374,459,807 $100,766,538 $3,233,462 $23,866,538 221941
Gunners $339,199,723 $103,236,120 $763,880 $26,336,120 201636
Honey Badgers $458,047,057 $102,743,640 $1,256,360 $25,843,640 201737
JMXpress $267,749,876 $81,968,717 $22,031,283 $5,068,717 211435
Kenobi $279,366,617 $100,485,243 $3,514,757 $23,585,243 202040
Krazy Kidz $253,254,094 $100,673,685 $3,326,315 $23,773,685 212849
Leopards $245,573,930 $106,860,819 -$2,860,819 $29,960,819 242953
Nokians $417,218,864 $102,451,059 $1,548,941 $25,551,059 202040
Philly $283,560,915 $103,963,554 $36,446 $27,063,554 201838
Poutiners $80,151,214 $80,645,823 $23,354,177 $3,745,823 221537
Primetime $134,868,811 $98,187,345 $5,812,655 $21,287,345 202242
Rampage $179,177,469 $92,875,059 $11,124,941 $15,975,059 241640
Roaches $292,339,056 $102,115,899 $1,884,101 $25,215,899 201737
Samurai $181,524,393 $94,437,315 $9,562,685 $17,537,315 202040
Storm $322,616,491 $102,767,580 $1,232,420 $25,867,580 202040
Thrashers $260,648,545 $102,120,174 $1,879,826 $25,220,174 222042
Torpedos $239,997,078 $103,019,519 $980,481 $26,119,519 232245
True Grit $187,685,452 $99,561,330 $4,438,670 $22,661,330 201939
Watchers $300,561,256 $100,968,318 $3,031,682 $24,068,318 231639
Worgs $303,464,865 $93,613,608 $10,386,392 $16,713,608 212243
Yetis $152,877,533 $102,811,698 $1,188,302 $25,911,698 231942