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 - 1,685 - 84.26%
Level 2: 4000 - $96 - 4,000 - 100.00%
Level 3: 5000 - $71 - 4,965 - 99.31%
Level 4: 6000 - $50 - 6,000 - 100.00%
Luxury : 1000 - $281 - 832 - 83.20%
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 Left38
Average Attendance - %17,483 - 97.13%
Average Income per Game$2,372,389
Year to Date Revenue$9,489,556
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$86,591,666
Farm Players Total Salaries$3,383,748
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,063,690
Farm Year To Date Expenses$279,601
Pro Salary Cap To Date$7,063,690
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$90,150,782
Farm Estimated Season Revenue$0
Pro Remaining Season Days157
Pro Expenses Per Days$506,384
Pro Estimated Expenses$79,502,288
Farm Remaining Season Days157
Farm Expenses Per Days$19,788
Farm Estimated Expenses$3,106,716
Estimated Season Expenses$82,609,004
Estimated Season Salary Cap$86,565,978
Estimate Under Maximum Salary Cap of $104,000,000$17,434,022
Estimate Over Minimum Salary Cap of $76,900,000 $9,665,978
Current Bank Account$210,729,350
Projected Bank Account$218,271,128

Pro Players Salaries

Jason Robertson $12,100,000 (2)
-Salary Remaining : $11,109,357
-Salary Average : $12,100,000
-Salary Average Remaining : $11,109,357
Tom Wilson $9,000,000 (2)
-Salary Remaining : $8,263,158
-Salary Average : $9,000,000
-Salary Average Remaining : $8,263,158
Rasmus Andersson $7,000,000 (2)
-Salary Remaining : $6,426,901
-Salary Average : $7,000,000
-Salary Average Remaining : $6,426,901
Pavel Dorofeyev $7,000,000 (2)
-Salary Remaining : $6,426,901
-Salary Average : $7,000,000
-Salary Average Remaining : $6,426,901
Frank Vatrano $6,500,000 (1)
-Salary Remaining : $5,967,836
-Salary Average : $6,500,000
-Salary Average Remaining : $5,967,836
Devon Toews $6,425,000 (1)
-Salary Remaining : $5,898,977
-Salary Average : $6,425,000
-Salary Average Remaining : $5,898,977
Dylan Cozens $5,500,000 (1)
-Salary Remaining : $5,049,708
-Salary Average : $5,500,000
-Salary Average Remaining : $5,049,708
Tyler Myers $3,950,000 (1)
-Salary Remaining : $3,626,608
-Salary Average : $3,950,000
-Salary Average Remaining : $3,626,608
Dylan Samberg $3,500,000 (2)
-Salary Remaining : $3,213,450
-Salary Average : $3,500,000
-Salary Average Remaining : $3,213,450
Timothy Liljegren $3,250,000 (2)
-Salary Remaining : $2,983,918
-Salary Average : $3,250,000
-Salary Average Remaining : $2,983,918
Cody Ceci $3,000,000 (2)
-Salary Remaining : $2,754,386
-Salary Average : $3,000,000
-Salary Average Remaining : $2,754,386
David Rittich $2,585,000 (1)
-Salary Remaining : $2,373,363
-Salary Average : $2,585,000
-Salary Average Remaining : $2,373,363
Mattias Samuelsson $2,500,000 (1)
-Salary Remaining : $2,295,322
-Salary Average : $2,500,000
-Salary Average Remaining : $2,295,322
Samuel Girard $2,500,000 (2)
-Salary Remaining : $2,295,322
-Salary Average : $2,500,000
-Salary Average Remaining : $2,295,322
Alex Lyon $2,500,000 (1)
-Salary Remaining : $2,295,322
-Salary Average : $2,500,000
-Salary Average Remaining : $2,295,322
Ryan Leonard $2,208,333 (1)
-Salary Remaining : $2,027,534
-Salary Average : $2,208,333
-Salary Average Remaining : $2,027,534
Isac Lundestrom $1,600,000 (2)
-Salary Remaining : $1,469,006
-Salary Average : $1,600,000
-Salary Average Remaining : $1,469,006
Connor Zary $1,500,000 (3)
-Salary Remaining : $1,377,193
-Salary Average : $1,500,000
-Salary Average Remaining : $1,377,193
Drew Helleson $1,250,000 (2)
-Salary Remaining : $1,147,661
-Salary Average : $1,250,000
-Salary Average Remaining : $1,147,661
Josh Doan $925,000 (1)
-Salary Remaining : $849,269
-Salary Average : $925,000
-Salary Average Remaining : $849,269
Elias PetterssonD $918,333 (2)
-Salary Remaining : $843,148
-Salary Average : $918,333
-Salary Average Remaining : $843,148
Zack Ostapchuk $880,000 (1)
-Salary Remaining : $807,953
-Salary Average : $880,000
-Salary Average Remaining : $807,953
Total Pro Players22
Salary Commitment
Year 18 : $86,591,666
Year 19 : $52,618,333
Year 20 : $1,500,000
Year 21 : $0
Salary Average Commitment
Year 18 : $86,591,666
Year 19 : $52,618,333
Year 20 : $1,500,000
Year 21 : $0
Salary Cap with 1 Way Contract
Year 18 : $86,591,666
Year 19 : $52,618,333
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
Ivan Demidov $265,000 (2)
Salary Remaining : $265,000
Salary Average : $265,000
Salary Average Remaining : $265,000
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
Jimmy Snuggerud $155,000 (1)
Salary Remaining : $155,000
Salary Average : $155,000
Salary Average Remaining : $155,000
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 Players24
Salary Commitment
Year 18 : $3,383,750
Year 19 : $1,662,417
Year 20 : $160,000
Year 21 : $0
Salary Average Commitment
Year 18 : $3,383,750
Year 19 : $1,662,417
Year 20 : $160,000
Year 21 : $0

Aviators



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Hanger
Level 1: 3075 - $150 - 2,459 - 79.95%
Level 2: 4100 - $110 - 4,022 - 98.10%
Level 3: 5125 - $91 - 3,916 - 76.40%
Level 4: 7175 - $50 - 6,909 - 96.29%
Luxury : 1025 - $250 - 979 - 95.51%
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 Left38
Average Attendance - %18,284 - 89.19%
Average Income per Game$2,618,981
Year to Date Revenue$10,475,924
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$7,154,826
Farm Year To Date Expenses$262,752
Pro Salary Cap To Date$7,154,826
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$99,521,278
Farm Estimated Season Revenue$0
Pro Remaining Season Days157
Pro Expenses Per Days$511,059
Pro Estimated Expenses$80,236,263
Farm Remaining Season Days157
Farm Expenses Per Days$18,768
Farm Estimated Expenses$2,946,576
Estimated Season Expenses$83,182,839
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$126,220,714
Projected Bank Account$142,559,153

Pro Players Salaries

Jamie Drysdale $10,598,280 (7)
-Salary Remaining : $9,730,585
-Salary Average : $10,598,280
-Salary Average Remaining : $9,730,585
Nick Suzuki $8,525,000 (1)
-Salary Remaining : $7,827,047
-Salary Average : $8,525,000
-Salary Average Remaining : $7,827,047
Jack Eichel $7,995,663 (1)
-Salary Remaining : $7,341,047
-Salary Average : $7,995,663
-Salary Average Remaining : $7,341,047
John Gibson $6,236,643 (2)
-Salary Remaining : $5,726,041
-Salary Average : $6,236,643
-Salary Average Remaining : $5,726,041
Pavel Buchnevich $5,375,000 (3)
-Salary Remaining : $4,934,942
-Salary Average : $5,375,000
-Salary Average Remaining : $4,934,942
Jake Neighbours $5,320,000 (4)
-Salary Remaining : $4,884,444
-Salary Average : $5,320,000
-Salary Average Remaining : $4,884,444
Morgan Frost $5,240,000 (2)
-Salary Remaining : $4,810,994
-Salary Average : $5,240,000
-Salary Average Remaining : $4,810,994
Damon Severson $4,820,000 (2)
-Salary Remaining : $4,425,380
-Salary Average : $4,820,000
-Salary Average Remaining : $4,425,380
Morgan Rielly $4,787,383 (2)
-Salary Remaining : $4,395,434
-Salary Average : $4,787,383
-Salary Average Remaining : $4,395,434
Alex Newhook $4,775,665 (1)
-Salary Remaining : $4,384,675
-Salary Average : $4,775,665
-Salary Average Remaining : $4,384,675
Mason Lohrei $4,559,960 (4)
-Salary Remaining : $4,186,630
-Salary Average : $4,559,960
-Salary Average Remaining : $4,186,630
Lawson Crouse $4,170,000 (2)
-Salary Remaining : $3,828,596
-Salary Average : $4,170,000
-Salary Average Remaining : $3,828,596
Nikita Zadorov $4,092,401 (1)
-Salary Remaining : $3,757,351
-Salary Average : $4,092,401
-Salary Average Remaining : $3,757,351
John Marino $2,755,525 (3)
-Salary Remaining : $2,529,926
-Salary Average : $2,755,525
-Salary Average Remaining : $2,529,926
Nikita Grebenkin $2,500,000 (1)
-Salary Remaining : $2,295,322
-Salary Average : $2,500,000
-Salary Average Remaining : $2,295,322
Noah Ostlund $1,361,667 (2)
-Salary Remaining : $1,250,185
-Salary Average : $1,361,667
-Salary Average Remaining : $1,250,185
Brennan Othmann $1,313,333 (1)
-Salary Remaining : $1,205,809
-Salary Average : $1,313,333
-Salary Average Remaining : $1,205,809
Yaroslav Askarov $1,099,000 (2)
-Salary Remaining : $1,009,023
-Salary Average : $1,099,000
-Salary Average Remaining : $1,009,023
Dakota Joshua $947,222 (3)
-Salary Remaining : $869,672
-Salary Average : $947,222
-Salary Average Remaining : $869,672
Jiri Kulich $918,333 (1)
-Salary Remaining : $843,148
-Salary Average : $918,333
-Salary Average Remaining : $843,148
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 - 2,551 - 79.93%
Level 2: 4255 - $105 - 4,158 - 97.73%
Level 3: 5318 - $85 - 4,060 - 76.34%
Level 4: 7446 - $58 - 4,709 - 63.25%
Luxury : 1064 - $265 - 1,051 - 98.73%
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 Left38
Average Attendance - %16,528 - 77.69%
Average Income per Game$2,518,523
Year to Date Revenue$10,074,092
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$105,395,211
Farm Players Total Salaries$2,837,068
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$8,414,823
Farm Year To Date Expenses$253,681
Pro Salary Cap To Date$8,106,113
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$95,703,874
Farm Estimated Season Revenue$0
Pro Remaining Season Days157
Pro Expenses Per Days$616,346
Pro Estimated Expenses$96,766,322
Farm Remaining Season Days157
Farm Expenses Per Days$16,591
Farm Estimated Expenses$2,604,787
Estimated Season Expenses$99,371,109
Estimated Season Salary Cap$101,842,649
Estimate Under Maximum Salary Cap of $104,000,000$2,157,351
Estimate Over Minimum Salary Cap of $76,900,000 $24,942,649
Current Bank Account$415,609,736
Projected Bank Account$411,942,501

Pro Players Salaries

Bo Horvat $12,000,000 (1)
-Salary Remaining : $11,017,544
-Salary Average : $12,000,000
-Salary Average Remaining : $11,017,544
Elias Pettersson $9,750,000 (4)
-Salary Remaining : $8,951,754
-Salary Average : $9,750,000
-Salary Average Remaining : $8,951,754
Filip Forsberg $9,350,000 (2)
-Salary Remaining : $8,584,503
-Salary Average : $9,350,000
-Salary Average Remaining : $8,584,503
Seth Jarvis $8,910,000 (5)
-Salary Remaining : $8,180,526
-Salary Average : $8,910,000
-Salary Average Remaining : $8,180,526
Matt Boldy $7,700,000 (1)
-Salary Remaining : $7,069,591
-Salary Average : $7,700,000
-Salary Average Remaining : $7,069,591
Connor Hellebuyck $7,000,000 (2)
-Salary Remaining : $6,426,901
-Salary Average : $7,000,000
-Salary Average Remaining : $6,426,901
Brady Skjei $5,500,000 (1)
-Salary Remaining : $5,049,708
-Salary Average : $5,500,000
-Salary Average Remaining : $5,049,708
K'Andre Miller $4,675,000 (1)
-Salary Remaining : $4,292,251
-Salary Average : $4,675,000
-Salary Average Remaining : $4,292,251
Mario Ferraro $4,477,000 (1)
-Salary Remaining : $4,110,462
-Salary Average : $4,477,000
-Salary Average Remaining : $4,110,462
Blake Coleman $4,000,000 (1)
-Salary Remaining : $3,672,515
-Salary Average : $4,000,000
-Salary Average Remaining : $3,672,515
Dmitri Voronkov $3,650,000 (3)
-Salary Remaining : $3,351,170
-Salary Average : $3,650,000
-Salary Average Remaining : $3,351,170
Mattias Ekholm $3,600,000 (1)
-Salary Remaining : $3,305,263
-Salary Average : $3,600,000
-Salary Average Remaining : $3,305,263
Joel Farabee $3,509,000 (4)
-Salary Remaining : $3,221,713
-Salary Average : $3,509,000
-Salary Average Remaining : $3,221,713
J.T. Compher $3,500,000 (1)
-Salary Remaining : $3,213,450
-Salary Average : $3,500,000
-Salary Average Remaining : $3,213,450
Jake Walman (Out of Payroll) $3,300,000 (1)
-Salary Remaining : $3,029,825
-Salary Average : $3,300,000
-Salary Average Remaining : $3,029,825
Jordan Martinook $3,000,000 (1)
-Salary Remaining : $2,754,386
-Salary Average : $3,000,000
-Salary Average Remaining : $2,754,386
Zach Whitecloud $2,750,000 (1)
-Salary Remaining : $2,524,854
-Salary Average : $2,750,000
-Salary Average Remaining : $2,524,854
Philipp Grubauer $2,750,000 (1)
-Salary Remaining : $2,524,854
-Salary Average : $2,750,000
-Salary Average Remaining : $2,524,854
Nick Blankenburg $2,565,600 (2)
-Salary Remaining : $2,355,551
-Salary Average : $2,565,600
-Salary Average Remaining : $2,355,551
Max Sasson $1,550,000 (2)
-Salary Remaining : $1,423,099
-Salary Average : $1,550,000
-Salary Average Remaining : $1,423,099
Mattias Havelid $997,500 (2)
-Salary Remaining : $915,833
-Salary Average : $997,500
-Salary Average Remaining : $915,833
Stephen Halliday $861,111 (2)
-Salary Remaining : $790,611
-Salary Average : $861,111
-Salary Average Remaining : $790,611
Total Pro Players22
Salary Commitment
Year 18 : $105,395,211
Year 19 : $48,143,211
Year 20 : $25,819,000
Year 21 : $22,169,000
Salary Average Commitment
Year 18 : $105,395,211
Year 19 : $48,143,211
Year 20 : $25,819,000
Year 21 : $22,169,000
Salary Cap with 1 Way Contract
Year 18 : $105,395,211
Year 19 : $48,143,211
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
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
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 Players23
Salary Commitment
Year 18 : $2,837,067
Year 19 : $1,299,417
Year 20 : $100,000
Year 21 : $0
Salary Average Commitment
Year 18 : $2,837,067
Year 19 : $1,299,417
Year 20 : $100,000
Year 21 : $0

Bullies



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 2000 - $160 - 2,000 - 100.00%
Level 2: 4000 - $100 - 4,000 - 100.00%
Level 3: 5000 - $90 - 4,526 - 90.53%
Level 4: 6000 - $50 - 6,000 - 100.00%
Luxury : 1000 - $260 - 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 Left38
Average Attendance - %17,526 - 97.37%
Average Income per Game$2,441,905
Year to Date Revenue$9,767,620
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$97,080,315
Farm Players Total Salaries$2,541,827
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$8,072,759
Farm Year To Date Expenses$195,634
Pro Salary Cap To Date$8,072,759
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$92,792,390
Farm Estimated Season Revenue$0
Pro Remaining Season Days157
Pro Expenses Per Days$567,721
Pro Estimated Expenses$89,132,197
Farm Remaining Season Days157
Farm Expenses Per Days$14,864
Farm Estimated Expenses$2,333,648
Estimated Season Expenses$91,465,845
Estimated Season Salary Cap$97,204,956
Estimate Under Maximum Salary Cap of $104,000,000$6,795,044
Estimate Over Minimum Salary Cap of $76,900,000 $20,304,956
Current Bank Account$375,331,825
Projected Bank Account$376,658,370

Pro Players Salaries

Roope Hintz $12,274,410 (3)
-Salary Remaining : $11,269,488
-Salary Average : $12,274,411
-Salary Average Remaining : $11,269,488
Tomas Hertl $9,238,240 (2)
-Salary Remaining : $8,481,893
-Salary Average : $9,238,240
-Salary Average Remaining : $8,481,893
Adrian Kempe $8,800,000 (1)
-Salary Remaining : $8,079,532
-Salary Average : $8,800,000
-Salary Average Remaining : $8,079,532
John Tavares $8,747,750 (2)
-Salary Remaining : $8,031,560
-Salary Average : $8,747,750
-Salary Average Remaining : $8,031,560
Ukko-Pekka Luukkonen $6,272,120 (2)
-Salary Remaining : $5,758,613
-Salary Average : $6,272,120
-Salary Average Remaining : $5,758,613
Alex Vlasic $6,183,520 (5)
-Salary Remaining : $5,677,267
-Salary Average : $6,183,520
-Salary Average Remaining : $5,677,267
Sean Durzi $4,800,000 (1)
-Salary Remaining : $4,407,018
-Salary Average : $4,800,000
-Salary Average Remaining : $4,407,018
Neal Pionk $4,775,666 (2)
-Salary Remaining : $4,384,676
-Salary Average : $4,775,666
-Salary Average Remaining : $4,384,676
Anthony Cirelli $4,622,222 (3)
-Salary Remaining : $4,243,794
-Salary Average : $4,622,222
-Salary Average Remaining : $4,243,794
Noah Cates $4,200,000 (1)
-Salary Remaining : $3,856,140
-Salary Average : $4,200,000
-Salary Average Remaining : $3,856,140
Jalen Chatfield $3,422,280 (1)
-Salary Remaining : $3,142,093
-Salary Average : $3,422,280
-Salary Average Remaining : $3,142,093
Jonas Siegenthaler $3,394,400 (2)
-Salary Remaining : $3,116,496
-Salary Average : $3,394,400
-Salary Average Remaining : $3,116,496
Michael Carcone $3,000,000 (1)
-Salary Remaining : $2,754,386
-Salary Average : $3,000,000
-Salary Average Remaining : $2,754,386
Morgan Barron $2,899,875 (1)
-Salary Remaining : $2,662,458
-Salary Average : $2,899,875
-Salary Average Remaining : $2,662,458
Samuel Montembeault $2,718,164 (1)
-Salary Remaining : $2,495,624
-Salary Average : $2,718,164
-Salary Average Remaining : $2,495,624
Anthony Beauvillier $2,500,000 (1)
-Salary Remaining : $2,295,322
-Salary Average : $2,500,000
-Salary Average Remaining : $2,295,322
Alexey Toropchenko $2,500,000 (2)
-Salary Remaining : $2,295,322
-Salary Average : $2,500,000
-Salary Average Remaining : $2,295,322
Beck Malenstyn $2,245,000 (2)
-Salary Remaining : $2,061,199
-Salary Average : $2,245,000
-Salary Average Remaining : $2,061,199
Yakov Trenin $2,000,000 (2)
-Salary Remaining : $1,836,257
-Salary Average : $2,000,000
-Salary Average Remaining : $1,836,257
Denton Mateychuk $1,636,667 (2)
-Salary Remaining : $1,502,671
-Salary Average : $1,636,667
-Salary Average Remaining : $1,502,671
Garnet Hathaway $850,000 (1)
-Salary Remaining : $780,409
-Salary Average : $850,000
-Salary Average Remaining : $780,409
Total Pro Players21
Salary Commitment
Year 18 : $97,080,315
Year 19 : $63,889,996
Year 20 : $23,080,153
Year 21 : $6,183,520
Salary Average Commitment
Year 18 : $97,080,315
Year 19 : $63,889,996
Year 20 : $23,080,153
Year 21 : $6,183,520
Salary Cap with 1 Way Contract
Year 18 : $97,080,315
Year 19 : $63,889,996
Year 20 : $23,080,153
Year 21 : $6,183,520

Farm Players Salaries

Matthew Schaefer $448,625 (2)
Salary Remaining : $448,625
Salary Average : $448,625
Salary Average Remaining : $448,625
Emil Lilleberg $220,000 (4)
Salary Remaining : $220,000
Salary Average : $220,000
Salary Average Remaining : $220,000
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
Alexandre Texier $0 (0)
Salary Remaining : $0
Salary Average : $0
Salary Average Remaining : $0
Oskar Back $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 Players20
Salary Commitment
Year 18 : $2,541,827
Year 19 : $1,751,118
Year 20 : $434,310
Year 21 : $434,310
Salary Average Commitment
Year 18 : $2,541,827
Year 19 : $1,751,118
Year 20 : $434,310
Year 21 : $434,310

Gunners



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 2000 - $200 - 1,746 - 87.28%
Level 2: 4000 - $125 - 3,142 - 78.54%
Level 3: 5000 - $90 - 4,057 - 81.14%
Level 4: 6000 - $50 - 6,000 - 100.00%
Luxury : 1000 - $270 - 879 - 87.85%
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 Left38
Average Attendance - %15,822 - 87.90%
Average Income per Game$2,449,694
Year to Date Revenue$9,798,776
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$8,379,012
Farm Year To Date Expenses$208,026
Pro Salary Cap To Date$8,379,012
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$93,088,372
Farm Estimated Season Revenue$0
Pro Remaining Season Days157
Pro Expenses Per Days$603,720
Pro Estimated Expenses$94,784,040
Farm Remaining Season Days157
Farm Expenses Per Days$14,337
Farm Estimated Expenses$2,250,909
Estimated Season Expenses$97,034,949
Estimated Season Salary Cap$103,163,052
Estimate Under Maximum Salary Cap of $104,000,000$836,948
Estimate Over Minimum Salary Cap of $76,900,000 $26,263,052
Current Bank Account$339,767,736
Projected Bank Account$335,821,159

Pro Players Salaries

Leon Draisaitl $14,250,000 (1)
-Salary Remaining : $13,083,333
-Salary Average : $14,250,000
-Salary Average Remaining : $13,083,333
Zach Werenski $11,500,000 (1)
-Salary Remaining : $10,558,480
-Salary Average : $11,500,000
-Salary Average Remaining : $10,558,480
Kirill Marchenko $9,250,000 (3)
-Salary Remaining : $8,492,690
-Salary Average : $9,250,000
-Salary Average Remaining : $8,492,690
Andrei Vasilevskiy $9,150,000 (1)
-Salary Remaining : $8,400,877
-Salary Average : $9,150,000
-Salary Average Remaining : $8,400,877
Lucas Raymond $8,500,000 (3)
-Salary Remaining : $7,804,094
-Salary Average : $8,500,000
-Salary Average Remaining : $7,804,094
Filip Hronek $7,600,000 (2)
-Salary Remaining : $6,977,778
-Salary Average : $7,600,000
-Salary Average Remaining : $6,977,778
Martin Necas $7,500,000 (3)
-Salary Remaining : $6,885,965
-Salary Average : $7,500,000
-Salary Average Remaining : $6,885,965
Dylan Strome $7,000,000 (2)
-Salary Remaining : $6,426,901
-Salary Average : $7,000,000
-Salary Average Remaining : $6,426,901
Gabriel Landeskog $7,000,000 (3)
-Salary Remaining : $6,426,901
-Salary Average : $7,000,000
-Salary Average Remaining : $6,426,901
Martin Fehervary $4,235,000 (3)
-Salary Remaining : $3,888,275
-Salary Average : $4,235,000
-Salary Average Remaining : $3,888,275
Adam Lowry $3,185,000 (1)
-Salary Remaining : $2,924,240
-Salary Average : $3,185,000
-Salary Average Remaining : $2,924,240
Marat Khusnutdinov $2,650,000 (3)
-Salary Remaining : $2,433,041
-Salary Average : $2,650,000
-Salary Average Remaining : $2,433,041
Eetu Luostarinen $2,650,000 (2)
-Salary Remaining : $2,433,041
-Salary Average : $2,650,000
-Salary Average Remaining : $2,433,041
Kevin Bahl $2,645,000 (1)
-Salary Remaining : $2,428,450
-Salary Average : $2,645,000
-Salary Average Remaining : $2,428,450
Luke Glendening $1,450,000 (1)
-Salary Remaining : $1,331,287
-Salary Average : $1,450,000
-Salary Average Remaining : $1,331,287
Marcus Foligno $1,075,000 (2)
-Salary Remaining : $986,988
-Salary Average : $1,075,000
-Salary Average Remaining : $986,988
Nils Lundkvist $947,222 (2)
-Salary Remaining : $869,672
-Salary Average : $947,222
-Salary Average Remaining : $869,672
Albert Johansson $947,222 (2)
-Salary Remaining : $869,672
-Salary Average : $947,222
-Salary Average Remaining : $869,672
Artur Akhtyamov $851,667 (1)
-Salary Remaining : $781,940
-Salary Average : $851,667
-Salary Average Remaining : $781,940
Nico Sturm $850,000 (1)
-Salary Remaining : $780,409
-Salary Average : $850,000
-Salary Average Remaining : $780,409
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 - $195 - 1,539 - 76.94%
Level 2: 4000 - $145 - 2,435 - 60.86%
Level 3: 5000 - $105 - 3,069 - 61.37%
Level 4: 6000 - $75 - 3,629 - 60.49%
Luxury : 1000 - $250 - 854 - 85.40%
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 Left38
Average Attendance - %11,525 - 64.03%
Average Income per Game$2,352,505
Year to Date Revenue$9,410,020
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$8,362,450
Farm Year To Date Expenses$293,485
Pro Salary Cap To Date$8,362,450
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$89,395,190
Farm Estimated Season Revenue$0
Pro Remaining Season Days157
Pro Expenses Per Days$600,840
Pro Estimated Expenses$94,331,880
Farm Remaining Season Days157
Farm Expenses Per Days$20,611
Farm Estimated Expenses$3,235,927
Estimated Season Expenses$97,567,807
Estimated Season Salary Cap$102,694,330
Estimate Under Maximum Salary Cap of $104,000,000$1,305,670
Estimate Over Minimum Salary Cap of $76,900,000 $25,794,330
Current Bank Account$458,284,393
Projected Bank Account$450,111,776

Pro Players Salaries

Miro Heiskanen $12,500,000 (7)
-Salary Remaining : $11,476,608
-Salary Average : $12,500,000
-Salary Average Remaining : $11,476,608
Dylan Guenther $10,800,000 (3)
-Salary Remaining : $9,915,789
-Salary Average : $10,800,000
-Salary Average Remaining : $9,915,789
Kyle Connor $10,399,280 (4)
-Salary Remaining : $9,547,875
-Salary Average : $10,399,278
-Salary Average Remaining : $9,547,875
Mika Zibanejad $9,619,225 (1)
-Salary Remaining : $8,831,686
-Salary Average : $9,619,225
-Salary Average Remaining : $8,831,686
Alex Ovechkin $9,386,713 (1)
-Salary Remaining : $8,618,210
-Salary Average : $9,386,713
-Salary Average Remaining : $8,618,210
Filip Gustavsson $7,500,001 (1)
-Salary Remaining : $6,885,966
-Salary Average : $7,500,001
-Salary Average Remaining : $6,885,966
Anze Kopitar $7,291,488 (1)
-Salary Remaining : $6,694,524
-Salary Average : $7,291,488
-Salary Average Remaining : $6,694,524
Clayton Keller $7,250,000 (3)
-Salary Remaining : $6,656,433
-Salary Average : $7,250,000
-Salary Average Remaining : $6,656,433
Elias Lindholm $6,960,000 (1)
-Salary Remaining : $6,390,175
-Salary Average : $6,960,000
-Salary Average Remaining : $6,390,175
Charlie McAvoy $6,300,000 (1)
-Salary Remaining : $5,784,211
-Salary Average : $6,300,000
-Salary Average Remaining : $5,784,211
Brandon Hagel $3,880,000 (1)
-Salary Remaining : $3,562,339
-Salary Average : $3,880,000
-Salary Average Remaining : $3,562,339
Tyler Kleven $2,387,831 (1)
-Salary Remaining : $2,192,336
-Salary Average : $2,387,831
-Salary Average Remaining : $2,192,336
Simon Holmstrom $1,500,000 (1)
-Salary Remaining : $1,377,193
-Salary Average : $1,500,000
-Salary Average Remaining : $1,377,193
Drew Commesso $1,208,333 (1)
-Salary Remaining : $1,109,405
-Salary Average : $1,208,333
-Salary Average Remaining : $1,109,405
Oliver Kapanen $1,208,333 (2)
-Salary Remaining : $1,109,405
-Salary Average : $1,208,333
-Salary Average Remaining : $1,109,405
Sean Behrens $942,500 (1)
-Salary Remaining : $865,336
-Salary Average : $942,500
-Salary Average Remaining : $865,336
Jackson LaCombe $925,000 (1)
-Salary Remaining : $849,269
-Salary Average : $925,000
-Salary Average Remaining : $849,269
Jackson Blake $925,000 (1)
-Salary Remaining : $849,269
-Salary Average : $925,000
-Salary Average Remaining : $849,269
Aleksi Heimosalmi $880,000 (1)
-Salary Remaining : $807,953
-Salary Average : $880,000
-Salary Average Remaining : $807,953
Logan Stankoven $880,000 (1)
-Salary Remaining : $807,953
-Salary Average : $880,000
-Salary Average Remaining : $807,953
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 - 2,517 - 93.20%
Level 2: 3601 - $105 - 3,601 - 100.00%
Level 3: 4502 - $80 - 4,502 - 100.00%
Level 4: 6302 - $50 - 6,241 - 99.03%
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 Left39
Average Attendance - %17,761 - 98.64%
Average Income per Game$2,357,024
Year to Date Revenue$7,071,071
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$89,266,666
Farm Players Total Salaries$1,180,417
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$6,972,442
Farm Year To Date Expenses$130,236
Pro Salary Cap To Date$6,972,442
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$91,923,923
Farm Estimated Season Revenue$0
Pro Remaining Season Days157
Pro Expenses Per Days$522,027
Pro Estimated Expenses$81,958,239
Farm Remaining Season Days157
Farm Expenses Per Days$6,903
Farm Estimated Expenses$1,083,771
Estimated Season Expenses$83,042,010
Estimated Season Salary Cap$88,930,681
Estimate Under Maximum Salary Cap of $104,000,000$15,069,319
Estimate Over Minimum Salary Cap of $76,900,000 $12,030,681
Current Bank Account$266,787,469
Projected Bank Account$275,669,382

Pro Players Salaries

Alex Tuch $11,500,000 (1)
-Salary Remaining : $10,558,480
-Salary Average : $11,500,000
-Salary Average Remaining : $10,558,480
Mitch Marner $8,750,000 (1)
-Salary Remaining : $8,033,626
-Salary Average : $8,750,000
-Salary Average Remaining : $8,033,626
Moritz Seider $8,500,000 (3)
-Salary Remaining : $7,804,094
-Salary Average : $8,500,000
-Salary Average Remaining : $7,804,094
Logan Thompson $6,000,000 (2)
-Salary Remaining : $5,508,772
-Salary Average : $6,000,000
-Salary Average Remaining : $5,508,772
Jared McCann $5,500,000 (1)
-Salary Remaining : $5,049,708
-Salary Average : $5,500,000
-Salary Average Remaining : $5,049,708
Jacob Trouba $5,250,000 (1)
-Salary Remaining : $4,820,175
-Salary Average : $5,250,000
-Salary Average Remaining : $4,820,175
Darnell Nurse $5,250,000 (1)
-Salary Remaining : $4,820,175
-Salary Average : $5,250,000
-Salary Average Remaining : $4,820,175
Matt Roy $4,500,000 (1)
-Salary Remaining : $4,131,579
-Salary Average : $4,500,000
-Salary Average Remaining : $4,131,579
Connor Bedard $4,450,000 (1)
-Salary Remaining : $4,085,673
-Salary Average : $4,450,000
-Salary Average Remaining : $4,085,673
Ivan Barbashev $4,250,000 (1)
-Salary Remaining : $3,902,047
-Salary Average : $4,250,000
-Salary Average Remaining : $3,902,047
Michael Misa $4,236,250 (2)
-Salary Remaining : $3,889,423
-Salary Average : $4,236,250
-Salary Average Remaining : $3,889,423
Beckett Sennecke $4,053,750 (2)
-Salary Remaining : $3,721,864
-Salary Average : $4,053,750
-Salary Average Remaining : $3,721,864
Pyotr Kochetkov $4,000,000 (1)
-Salary Remaining : $3,672,515
-Salary Average : $4,000,000
-Salary Average Remaining : $3,672,515
Filip Chytil $2,000,000 (2)
-Salary Remaining : $1,836,257
-Salary Average : $2,000,000
-Salary Average Remaining : $1,836,257
Jack McBain $1,950,000 (3)
-Salary Remaining : $1,790,351
-Salary Average : $1,950,000
-Salary Average Remaining : $1,790,351
Tom Willander $1,772,500 (2)
-Salary Remaining : $1,627,383
-Salary Average : $1,772,500
-Salary Average Remaining : $1,627,383
Trent Frederic $1,750,000 (1)
-Salary Remaining : $1,606,725
-Salary Average : $1,750,000
-Salary Average Remaining : $1,606,725
Lian Bichsel $1,418,333 (2)
-Salary Remaining : $1,302,212
-Salary Average : $1,418,333
-Salary Average Remaining : $1,302,212
Jonathan Lekkerimaki $1,393,333 (2)
-Salary Remaining : $1,279,259
-Salary Average : $1,393,333
-Salary Average Remaining : $1,279,259
Martin Pospisil $950,000 (3)
-Salary Remaining : $872,222
-Salary Average : $950,000
-Salary Average Remaining : $872,222
Justin Brazeau $900,000 (1)
-Salary Remaining : $826,316
-Salary Average : $900,000
-Salary Average Remaining : $826,316
Tobias Bjornfot $892,500 (2)
-Salary Remaining : $819,430
-Salary Average : $892,500
-Salary Average Remaining : $819,430
Total Pro Players22
Salary Commitment
Year 18 : $89,266,666
Year 19 : $33,166,666
Year 20 : $11,400,000
Year 21 : $0
Salary Average Commitment
Year 18 : $89,266,666
Year 19 : $33,166,666
Year 20 : $11,400,000
Year 21 : $0
Salary Cap with 1 Way Contract
Year 18 : $89,266,666
Year 19 : $33,166,666
Year 20 : $11,400,000
Year 21 : $0

Farm Players Salaries

Filip Bystedt $100,167 (2)
Salary Remaining : $100,167
Salary Average : $100,167
Salary Average Remaining : $100,167
Ivan Fedotov $99,000 (1)
Salary Remaining : $99,000
Salary Average : $99,000
Salary Average Remaining : $99,000
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
Chase Stillman $86,333 (1)
Salary Remaining : $86,333
Salary Average : $86,333
Salary Average Remaining : $86,333
Sam Colangelo $85,000 (2)
Salary Remaining : $85,000
Salary Average : $85,000
Salary Average Remaining : $85,000
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 Players13
Salary Commitment
Year 18 : $1,180,417
Year 19 : $547,584
Year 20 : $84,000
Year 21 : $0
Salary Average Commitment
Year 18 : $1,180,417
Year 19 : $547,584
Year 20 : $84,000
Year 21 : $0

Kenobi



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 2718 - $155 - 2,593 - 95.39%
Level 2: 3624 - $95 - 3,624 - 100.00%
Level 3: 4530 - $65 - 4,530 - 100.00%
Level 4: 6341 - $45 - 6,329 - 99.81%
Luxury : 906 - $300 - 733 - 80.88%
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 Left38
Average Attendance - %17,809 - 98.29%
Average Income per Game$2,302,419
Year to Date Revenue$9,209,676
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$102,185,987
Farm Players Total Salaries$3,553,757
Coaches Total Salaries$1,050,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$8,239,750
Farm Year To Date Expenses$290,153
Pro Salary Cap To Date$8,206,164
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$87,491,922
Farm Estimated Season Revenue$0
Pro Remaining Season Days157
Pro Expenses Per Days$597,579
Pro Estimated Expenses$93,819,903
Farm Remaining Season Days157
Farm Expenses Per Days$20,782
Farm Estimated Expenses$3,262,774
Estimated Season Expenses$97,082,677
Estimated Season Salary Cap$99,389,566
Estimate Under Maximum Salary Cap of $104,000,000$4,610,434
Estimate Over Minimum Salary Cap of $76,900,000 $22,489,566
Current Bank Account$279,541,928
Projected Bank Account$269,951,173

Pro Players Salaries

Brock Nelson $14,300,670 (1)
-Salary Remaining : $13,129,851
-Salary Average : $14,300,666
-Salary Average Remaining : $13,129,851
Nikita Kucherov $12,999,670 (2)
-Salary Remaining : $11,935,366
-Salary Average : $12,999,666
-Salary Average Remaining : $11,935,366
Erik Karlsson $10,716,670 (1)
-Salary Remaining : $9,839,278
-Salary Average : $10,716,666
-Salary Average Remaining : $9,839,278
Zach Hyman $9,188,666 (1)
-Salary Remaining : $8,436,378
-Salary Average : $9,188,666
-Salary Average Remaining : $8,436,378
Bryan Rust $8,846,666 (1)
-Salary Remaining : $8,122,378
-Salary Average : $8,846,666
-Salary Average Remaining : $8,122,378
Ryan O'Reilly $8,566,666 (1)
-Salary Remaining : $7,865,302
-Salary Average : $8,566,666
-Salary Average Remaining : $7,865,302
Jason Zucker $6,416,666 (1)
-Salary Remaining : $5,891,325
-Salary Average : $6,416,666
-Salary Average Remaining : $5,891,325
Jeremy Swayman $5,250,666 (2)
-Salary Remaining : $4,820,787
-Salary Average : $5,250,666
-Salary Average Remaining : $4,820,787
Victor Hedman $4,775,666 (1)
-Salary Remaining : $4,384,676
-Salary Average : $4,775,666
-Salary Average Remaining : $4,384,676
Sam Bennett $4,679,666 (1)
-Salary Remaining : $4,296,535
-Salary Average : $4,679,666
-Salary Average Remaining : $4,296,535
Jake Middleton $3,484,666 (1)
-Salary Remaining : $3,199,372
-Salary Average : $3,484,666
-Salary Average Remaining : $3,199,372
Connor Murphy $3,017,666 (2)
-Salary Remaining : $2,770,606
-Salary Average : $3,017,666
-Salary Average Remaining : $2,770,606
Ilya Lyubushkin (Out of Payroll) $2,871,666 (3)
-Salary Remaining : $2,636,559
-Salary Average : $2,871,666
-Salary Average Remaining : $2,636,559
Max Crozier $1,201,666 (1)
-Salary Remaining : $1,103,284
-Salary Average : $1,201,666
-Salary Average Remaining : $1,103,284
Kailer Yamamoto $944,666 (2)
-Salary Remaining : $867,325
-Salary Average : $944,666
-Salary Average Remaining : $867,325
Tomas Nosek $877,666 (1)
-Salary Remaining : $805,810
-Salary Average : $877,666
-Salary Average Remaining : $805,810
Tyson Jost $877,666 (1)
-Salary Remaining : $805,810
-Salary Average : $877,666
-Salary Average Remaining : $805,810
Thomas Milic $841,667 (2)
-Salary Remaining : $772,759
-Salary Average : $841,667
-Salary Average Remaining : $772,759
Michael Eyssimont $775,666 (1)
-Salary Remaining : $712,161
-Salary Average : $775,666
-Salary Average Remaining : $712,161
Vincent Desharnais $775,666 (1)
-Salary Remaining : $712,161
-Salary Average : $775,666
-Salary Average Remaining : $712,161
Noel Acciari $775,666 (1)
-Salary Remaining : $712,161
-Salary Average : $775,666
-Salary Average Remaining : $712,161
Total Pro Players21
Salary Commitment
Year 18 : $102,185,987
Year 19 : $25,925,997
Year 20 : $2,871,666
Year 21 : $0
Salary Average Commitment
Year 18 : $102,185,987
Year 19 : $25,925,997
Year 20 : $2,871,666
Year 21 : $0
Salary Cap with 1 Way Contract
Year 18 : $102,185,987
Year 19 : $25,925,997
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
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
Logan O'Connor $183,567 (1)
Salary Remaining : $183,567
Salary Average : $183,567
Salary Average Remaining : $183,567
Declan Carlile $120,167 (3)
Salary Remaining : $120,167
Salary Average : $120,167
Salary Average Remaining : $120,167
Tim Washe $120,167 (2)
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
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
Arthur Kaliyev $77,567 (1)
Salary Remaining : $77,567
Salary Average : $77,567
Salary Average Remaining : $77,567
Total Farm Players19
Salary Commitment
Year 18 : $3,553,763
Year 19 : $1,174,535
Year 20 : $769,868
Year 21 : $356,667
Salary Average Commitment
Year 18 : $3,553,763
Year 19 : $1,174,535
Year 20 : $769,868
Year 21 : $356,667

Krazy Kidz



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 2000 - $150 - 2,000 - 100.00%
Level 2: 4000 - $100 - 3,978 - 99.44%
Level 3: 5000 - $75 - 5,000 - 100.00%
Level 4: 6000 - $45 - 6,000 - 100.00%
Luxury : 1000 - $250 - 978 - 97.80%
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 Left39
Average Attendance - %17,956 - 99.75%
Average Income per Game$2,394,827
Year to Date Revenue$7,184,482
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$8,229,444
Farm Year To Date Expenses$261,013
Pro Salary Cap To Date$8,229,444
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$93,398,266
Farm Estimated Season Revenue$0
Pro Remaining Season Days157
Pro Expenses Per Days$588,735
Pro Estimated Expenses$92,431,395
Farm Remaining Season Days157
Farm Expenses Per Days$18,552
Farm Estimated Expenses$2,912,664
Estimated Season Expenses$95,344,059
Estimated Season Salary Cap$100,660,839
Estimate Under Maximum Salary Cap of $104,000,000$3,339,161
Estimate Over Minimum Salary Cap of $76,900,000 $23,760,839
Current Bank Account$251,360,278
Projected Bank Account$249,414,485

Pro Players Salaries

Jack Hughes $12,000,000 (7)
-Salary Remaining : $11,017,544
-Salary Average : $12,000,000
-Salary Average Remaining : $11,017,544
Jake Sanderson $12,000,000 (6)
-Salary Remaining : $11,017,544
-Salary Average : $12,000,000
-Salary Average Remaining : $11,017,544
Vincent Trocheck $8,750,000 (1)
-Salary Remaining : $8,033,626
-Salary Average : $8,750,000
-Salary Average Remaining : $8,033,626
Seth Jones $7,500,000 (1)
-Salary Remaining : $6,885,965
-Salary Average : $7,500,000
-Salary Average Remaining : $6,885,965
Robert Thomas $7,250,000 (2)
-Salary Remaining : $6,656,433
-Salary Average : $7,250,000
-Salary Average Remaining : $6,656,433
Jonathan Drouin $6,250,000 (1)
-Salary Remaining : $5,738,304
-Salary Average : $6,250,000
-Salary Average Remaining : $5,738,304
Mackenzie Blackwood $5,843,760 (2)
-Salary Remaining : $5,365,324
-Salary Average : $5,843,760
-Salary Average Remaining : $5,365,324
Brandon Montour $5,750,000 (1)
-Salary Remaining : $5,279,240
-Salary Average : $5,750,000
-Salary Average Remaining : $5,279,240
Ryan McLeod $4,750,000 (2)
-Salary Remaining : $4,361,111
-Salary Average : $4,750,000
-Salary Average Remaining : $4,361,111
Tyler Toffoli $4,500,000 (1)
-Salary Remaining : $4,131,579
-Salary Average : $4,500,000
-Salary Average Remaining : $4,131,579
Barrett Hayton $4,500,000 (2)
-Salary Remaining : $4,131,579
-Salary Average : $4,500,000
-Salary Average Remaining : $4,131,579
Adam Fantilli $4,150,000 (1)
-Salary Remaining : $3,810,234
-Salary Average : $4,150,000
-Salary Average Remaining : $3,810,234
Braden Schneider $3,700,000 (1)
-Salary Remaining : $3,397,076
-Salary Average : $3,700,000
-Salary Average Remaining : $3,397,076
Jack Roslovic $3,200,000 (1)
-Salary Remaining : $2,938,012
-Salary Average : $3,200,000
-Salary Average Remaining : $2,938,012
Michael Rasmussen $3,000,000 (1)
-Salary Remaining : $2,754,386
-Salary Average : $3,000,000
-Salary Average Remaining : $2,754,386
Stuart Skinner $2,850,000 (1)
-Salary Remaining : $2,616,667
-Salary Average : $2,850,000
-Salary Average Remaining : $2,616,667
Josh Norris $1,633,333 (1)
-Salary Remaining : $1,499,610
-Salary Average : $1,633,333
-Salary Average Remaining : $1,499,610
Lane Hutson $1,333,333 (1)
-Salary Remaining : $1,224,171
-Salary Average : $1,333,333
-Salary Average Remaining : $1,224,171
Vincent Iorio $863,333 (1)
-Salary Remaining : $792,651
-Salary Average : $863,333
-Salary Average Remaining : $792,651
Logan Shaw $850,000 (1)
-Salary Remaining : $780,409
-Salary Average : $850,000
-Salary Average Remaining : $780,409
Mason McTavish $0 (0)
Total Pro Players21
Salary Commitment
Year 18 : $100,673,759
Year 19 : $46,343,760
Year 20 : $24,000,000
Year 21 : $24,000,000
Salary Average Commitment
Year 18 : $100,673,759
Year 19 : $46,343,760
Year 20 : $24,000,000
Year 21 : $24,000,000
Salary Cap with 1 Way Contract
Year 18 : $100,673,759
Year 19 : $46,343,760
Year 20 : $24,000,000
Year 21 : $24,000,000

Farm Players Salaries

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

Leopards



Arena Capacity - Ticket Price
Attendance - %

Arena NameLake Titicaca
Level 1: 2000 - $160 - 2,000 - 100.00%
Level 2: 4000 - $105 - 3,888 - 97.20%
Level 3: 5000 - $75 - 5,000 - 100.00%
Level 4: 6000 - $50 - 6,000 - 100.00%
Luxury : 1000 - $245 - 984 - 98.40%
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 Left38
Average Attendance - %17,872 - 99.29%
Average Income per Game$2,450,037
Year to Date Revenue$9,800,147
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$85,629,665
Farm Players Total Salaries$3,604,172
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$10,217,544
Pro Year To Date Expenses$7,190,034
Farm Year To Date Expenses$296,871
Pro Salary Cap To Date$7,190,034
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$93,101,396
Farm Estimated Season Revenue$0
Pro Remaining Season Days157
Pro Expenses Per Days$500,758
Pro Estimated Expenses$78,619,006
Farm Remaining Season Days157
Farm Expenses Per Days$21,077
Farm Estimated Expenses$3,309,089
Estimated Season Expenses$81,928,095
Estimated Season Salary Cap$96,026,584
Estimate Under Maximum Salary Cap of $104,000,000$7,973,416
Estimate Over Minimum Salary Cap of $76,900,000 $19,126,584
Current Bank Account$236,968,532
Projected Bank Account$248,141,833

Pro Players Salaries

Juraj Slafkovsky $9,551,331 (1)
-Salary Remaining : $8,769,351
-Salary Average : $9,551,331
-Salary Average Remaining : $8,769,351
Jesper Wallstedt $7,600,000 (3)
-Salary Remaining : $6,977,778
-Salary Average : $7,600,000
-Salary Average Remaining : $6,977,778
Mathew Barzal $7,500,000 (3)
-Salary Remaining : $6,885,965
-Salary Average : $7,500,000
-Salary Average Remaining : $6,885,965
Dustin Wolf $5,950,000 (3)
-Salary Remaining : $5,462,865
-Salary Average : $5,950,000
-Salary Average Remaining : $5,462,865
Alexis Lafreniere $5,100,000 (5)
-Salary Remaining : $4,682,456
-Salary Average : $5,100,000
-Salary Average Remaining : $4,682,456
Matty Beniers $4,630,000 (3)
-Salary Remaining : $4,250,936
-Salary Average : $4,630,000
-Salary Average Remaining : $4,250,936
Matvei Michkov $4,250,000 (2)
-Salary Remaining : $3,902,047
-Salary Average : $4,250,000
-Salary Average Remaining : $3,902,047
Leo Carlsson $4,200,000 (1)
-Salary Remaining : $3,856,140
-Salary Average : $4,200,000
-Salary Average Remaining : $3,856,140
Simon Nemec $4,168,333 (1)
-Salary Remaining : $3,827,066
-Salary Average : $4,168,333
-Salary Average Remaining : $3,827,066
Artturi Lehkonen $4,000,000 (2)
-Salary Remaining : $3,672,515
-Salary Average : $4,000,000
-Salary Average Remaining : $3,672,515
Shane Wright $3,949,167 (2)
-Salary Remaining : $3,625,843
-Salary Average : $3,949,167
-Salary Average Remaining : $3,625,843
Ben Chiarot $3,900,000 (1)
-Salary Remaining : $3,580,702
-Salary Average : $3,900,000
-Salary Average Remaining : $3,580,702
Cam York $3,750,000 (6)
-Salary Remaining : $3,442,982
-Salary Average : $3,750,000
-Salary Average Remaining : $3,442,982
Darren Raddysh $3,500,000 (2)
-Salary Remaining : $3,213,450
-Salary Average : $3,500,000
-Salary Average Remaining : $3,213,450
Emmitt Finnie $2,800,000 (4)
-Salary Remaining : $2,570,760
-Salary Average : $2,800,000
-Salary Average Remaining : $2,570,760
Nic Dowd $1,750,000 (1)
-Salary Remaining : $1,606,725
-Salary Average : $1,750,000
-Salary Average Remaining : $1,606,725
Simon Edvinsson $1,744,167 (1)
-Salary Remaining : $1,601,370
-Salary Average : $1,744,167
-Salary Average Remaining : $1,601,370
Connor Brown $1,600,000 (1)
-Salary Remaining : $1,469,006
-Salary Average : $1,600,000
-Salary Average Remaining : $1,469,006
Zach Benson $1,600,000 (1)
-Salary Remaining : $1,469,006
-Salary Average : $1,600,000
-Salary Average Remaining : $1,469,006
Sam Rinzel $1,366,667 (1)
-Salary Remaining : $1,254,776
-Salary Average : $1,366,667
-Salary Average Remaining : $1,254,776
Connor Dewar $1,050,000 (1)
-Salary Remaining : $964,035
-Salary Average : $1,050,000
-Salary Average Remaining : $964,035
Elias Salomonsson $895,000 (2)
-Salary Remaining : $821,725
-Salary Average : $895,000
-Salary Average Remaining : $821,725
Pavol Regenda $775,000 (1)
-Salary Remaining : $711,550
-Salary Average : $775,000
-Salary Average Remaining : $711,550
Total Pro Players23
Salary Commitment
Year 18 : $85,629,665
Year 19 : $53,924,167
Year 20 : $37,330,000
Year 21 : $11,650,000
Salary Average Commitment
Year 18 : $85,629,665
Year 19 : $53,924,167
Year 20 : $37,330,000
Year 21 : $11,650,000
Salary Cap with 1 Way Contract
Year 18 : $85,629,665
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
Thomas Novak $219,871 (1)
Salary Remaining : $219,871
Salary Average : $219,871
Salary Average Remaining : $219,871
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
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
Tristan Bertucci $100,583 (2)
Salary Remaining : $100,583
Salary Average : $100,583
Salary Average Remaining : $100,583
Gracyn Sawchyn $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 : $3,604,172
Year 19 : $2,300,690
Year 20 : $836,441
Year 21 : $552,500
Salary Average Commitment
Year 18 : $3,604,172
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 - 2,634 - 87.90%
Level 2: 3996 - $120 - 3,194 - 79.92%
Level 3: 4995 - $75 - 4,993 - 99.96%
Level 4: 6992 - $40 - 6,751 - 96.56%
Luxury : 999 - $260 - 952 - 95.26%
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 Left39
Average Attendance - %18,524 - 92.72%
Average Income per Game$2,449,573
Year to Date Revenue$7,348,718
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$8,387,806
Farm Year To Date Expenses$264,362
Pro Salary Cap To Date$8,387,806
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$95,533,334
Farm Estimated Season Revenue$0
Pro Remaining Season Days157
Pro Expenses Per Days$599,129
Pro Estimated Expenses$94,063,253
Farm Remaining Season Days157
Farm Expenses Per Days$18,883
Farm Estimated Expenses$2,964,631
Estimated Season Expenses$97,027,884
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$415,380,570
Projected Bank Account$413,886,020

Pro Players Salaries

John Carlson $9,000,000 (2)
-Salary Remaining : $8,263,158
-Salary Average : $9,000,000
-Salary Average Remaining : $8,263,158
Rickard Rakell $9,000,000 (1)
-Salary Remaining : $8,263,158
-Salary Average : $9,000,000
-Salary Average Remaining : $8,263,158
Sebastian Aho $9,000,000 (3)
-Salary Remaining : $8,263,158
-Salary Average : $9,000,000
-Salary Average Remaining : $8,263,158
David Pastrnak $7,900,000 (1)
-Salary Remaining : $7,253,216
-Salary Average : $7,900,000
-Salary Average Remaining : $7,253,216
Chandler Stephenson $7,477,556 (1)
-Salary Remaining : $6,865,358
-Salary Average : $7,477,556
-Salary Average Remaining : $6,865,358
Mike Matheson $6,600,000 (1)
-Salary Remaining : $6,059,649
-Salary Average : $6,600,000
-Salary Average Remaining : $6,059,649
Thatcher Demko $6,477,500 (4)
-Salary Remaining : $5,947,178
-Salary Average : $6,477,500
-Salary Average Remaining : $5,947,178
Dmitry Orlov $6,000,000 (1)
-Salary Remaining : $5,508,772
-Salary Average : $6,000,000
-Salary Average Remaining : $5,508,772
Kris Letang $5,500,000 (1)
-Salary Remaining : $5,049,708
-Salary Average : $5,500,000
-Salary Average Remaining : $5,049,708
Marcus Johansson $4,400,000 (1)
-Salary Remaining : $4,039,766
-Salary Average : $4,400,000
-Salary Average Remaining : $4,039,766
Brenden Dillon $4,200,000 (1)
-Salary Remaining : $3,856,140
-Salary Average : $4,200,000
-Salary Average Remaining : $3,856,140
Connor McMichael $4,000,000 (3)
-Salary Remaining : $3,672,515
-Salary Average : $4,000,000
-Salary Average Remaining : $3,672,515
Kiefer Sherwood $4,000,000 (2)
-Salary Remaining : $3,672,515
-Salary Average : $4,000,000
-Salary Average Remaining : $3,672,515
Mikael Backlund $4,000,000 (1)
-Salary Remaining : $3,672,515
-Salary Average : $4,000,000
-Salary Average Remaining : $3,672,515
Erik Haula $3,700,000 (1)
-Salary Remaining : $3,397,076
-Salary Average : $3,700,000
-Salary Average Remaining : $3,397,076
Evan Rodrigues $3,600,000 (1)
-Salary Remaining : $3,305,263
-Salary Average : $3,600,000
-Salary Average Remaining : $3,305,263
Ryan McDonagh $3,000,000 (1)
-Salary Remaining : $2,754,386
-Salary Average : $3,000,000
-Salary Average Remaining : $2,754,386
Collin Graf $2,000,000 (2)
-Salary Remaining : $1,836,257
-Salary Average : $2,000,000
-Salary Average Remaining : $1,836,257
Teddy Blueger $1,651,000 (1)
-Salary Remaining : $1,515,830
-Salary Average : $1,651,000
-Salary Average Remaining : $1,515,830
Dan Vladar $945,000 (2)
-Salary Remaining : $867,632
-Salary Average : $945,000
-Salary Average Remaining : $867,632
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 - 2,580 - 85.71%
Level 2: 4013 - $100 - 3,897 - 97.12%
Level 3: 5017 - $70 - 4,992 - 99.51%
Level 4: 7023 - $50 - 6,775 - 96.47%
Luxury : 1003 - $240 - 993 - 99.00%
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 Left38
Average Attendance - %19,238 - 95.87%
Average Income per Game$2,460,962
Year to Date Revenue$9,843,849
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$8,493,508
Farm Year To Date Expenses$194,090
Pro Salary Cap To Date$8,493,508
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$93,516,566
Farm Estimated Season Revenue$0
Pro Remaining Season Days157
Pro Expenses Per Days$607,974
Pro Estimated Expenses$95,451,918
Farm Remaining Season Days157
Farm Expenses Per Days$13,734
Farm Estimated Expenses$2,156,238
Estimated Season Expenses$97,608,156
Estimated Season Salary Cap$103,945,426
Estimate Under Maximum Salary Cap of $104,000,000$54,574
Estimate Over Minimum Salary Cap of $76,900,000 $27,045,426
Current Bank Account$284,170,144
Projected Bank Account$280,078,554

Pro Players Salaries

Cale Makar $12,300,500 (1)
-Salary Remaining : $11,293,442
-Salary Average : $12,300,500
-Salary Average Remaining : $11,293,442
Tage Thompson $11,920,000 (3)
-Salary Remaining : $10,944,094
-Salary Average : $11,920,000
-Salary Average Remaining : $10,944,094
Nico Hischier $7,800,000 (3)
-Salary Remaining : $7,161,404
-Salary Average : $7,800,000
-Salary Average Remaining : $7,161,404
Gabriel Vilardi $7,339,558 (3)
-Salary Remaining : $6,738,659
-Salary Average : $7,339,558
-Salary Average Remaining : $6,738,659
Tyler Bertuzzi $7,050,000 (2)
-Salary Remaining : $6,472,807
-Salary Average : $7,050,000
-Salary Average Remaining : $6,472,807
Patrick Kane $6,500,500 (1)
-Salary Remaining : $5,968,295
-Salary Average : $6,500,500
-Salary Average Remaining : $5,968,295
Karel Vejmelka $6,100,500 (1)
-Salary Remaining : $5,601,044
-Salary Average : $6,100,500
-Salary Average Remaining : $5,601,044
Jake McCabe $5,750,500 (1)
-Salary Remaining : $5,279,699
-Salary Average : $5,750,500
-Salary Average Remaining : $5,279,699
Joel Hofer $5,400,000 (2)
-Salary Remaining : $4,957,895
-Salary Average : $5,400,000
-Salary Average Remaining : $4,957,895
Fabian Zetterlund $5,050,500 (2)
-Salary Remaining : $4,637,009
-Salary Average : $5,050,500
-Salary Average Remaining : $4,637,009
Vladimir Tarasenko $5,000,000 (1)
-Salary Remaining : $4,590,643
-Salary Average : $5,000,000
-Salary Average Remaining : $4,590,643
Ryan Hartman $5,000,000 (1)
-Salary Remaining : $4,590,643
-Salary Average : $5,000,000
-Salary Average Remaining : $4,590,643
Nick Paul $4,100,500 (1)
-Salary Remaining : $3,764,787
-Salary Average : $4,100,500
-Salary Average Remaining : $3,764,787
Dante Fabbro $3,500,000 (1)
-Salary Remaining : $3,213,450
-Salary Average : $3,500,000
-Salary Average Remaining : $3,213,450
Ryan Lindgren $3,100,500 (1)
-Salary Remaining : $2,846,658
-Salary Average : $3,100,500
-Salary Average Remaining : $2,846,658
Carson Soucy $1,900,000 (1)
-Salary Remaining : $1,744,444
-Salary Average : $1,900,000
-Salary Average Remaining : $1,744,444
Michael McCarron $1,850,000 (1)
-Salary Remaining : $1,698,538
-Salary Average : $1,850,000
-Salary Average Remaining : $1,698,538
Cole Smith $1,700,000 (1)
-Salary Remaining : $1,560,819
-Salary Average : $1,700,000
-Salary Average Remaining : $1,560,819
Frank Nazar $1,550,000 (1)
-Salary Remaining : $1,423,099
-Salary Average : $1,550,000
-Salary Average Remaining : $1,423,099
Noah Juulsen $1,050,500 (1)
-Salary Remaining : $964,494
-Salary Average : $1,050,500
-Salary Average Remaining : $964,494
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 - 2,838 - 88.93%
Level 2: 4255 - $80 - 4,134 - 97.14%
Level 3: 5318 - $53 - 5,305 - 99.75%
Level 4: 7446 - $40 - 6,800 - 91.32%
Luxury : 1064 - $206 - 1,033 - 97.11%
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 Left38
Average Attendance - %20,109 - 94.52%
Average Income per Game$2,014,583
Year to Date Revenue$8,058,330
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$77,452,948
Farm Players Total Salaries$1,903,963
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$6,451,159
Farm Year To Date Expenses$142,564
Pro Salary Cap To Date$6,451,159
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$76,554,135
Farm Estimated Season Revenue$0
Pro Remaining Season Days157
Pro Expenses Per Days$452,941
Pro Estimated Expenses$71,111,737
Farm Remaining Season Days157
Farm Expenses Per Days$11,134
Farm Estimated Expenses$1,748,038
Estimated Season Expenses$72,859,775
Estimated Season Salary Cap$77,562,896
Estimate Under Maximum Salary Cap of $104,000,000$26,437,104
Estimate Over Minimum Salary Cap of $76,900,000 $662,896
Current Bank Account$81,028,852
Projected Bank Account$84,723,212

Pro Players Salaries

Jake Guentzel $20,800,000 (1)
-Salary Remaining : $19,097,076
-Salary Average : $20,800,000
-Salary Average Remaining : $19,097,076
Jake Oettinger $7,500,000 (3)
-Salary Remaining : $6,885,965
-Salary Average : $7,500,000
-Salary Average Remaining : $6,885,965
Thomas Harley $6,000,000 (2)
-Salary Remaining : $5,508,772
-Salary Average : $6,000,000
-Salary Average Remaining : $5,508,772
Quinton Byfield $5,750,000 (2)
-Salary Remaining : $5,279,240
-Salary Average : $5,750,000
-Salary Average Remaining : $5,279,240
Jordan Kyrou $5,283,333 (3)
-Salary Remaining : $4,850,779
-Salary Average : $5,283,333
-Salary Average Remaining : $4,850,779
Brent Burns $4,775,666 (1)
-Salary Remaining : $4,384,676
-Salary Average : $4,775,666
-Salary Average Remaining : $4,384,676
Will Borgen $4,775,666 (1)
-Salary Remaining : $4,384,676
-Salary Average : $4,775,666
-Salary Average Remaining : $4,384,676
Yanni Gourde $2,808,300 (1)
-Salary Remaining : $2,578,381
-Salary Average : $2,808,300
-Salary Average Remaining : $2,578,381
Alex Iafallo $2,543,625 (1)
-Salary Remaining : $2,335,375
-Salary Average : $2,543,625
-Salary Average Remaining : $2,335,375
Arber Xhekaj $2,162,000 (1)
-Salary Remaining : $1,984,994
-Salary Average : $2,162,000
-Salary Average Remaining : $1,984,994
Ondrej Palat $2,000,000 (1)
-Salary Remaining : $1,836,257
-Salary Average : $2,000,000
-Salary Average Remaining : $1,836,257
Keegan Kolesar $2,000,000 (2)
-Salary Remaining : $1,836,257
-Salary Average : $2,000,000
-Salary Average Remaining : $1,836,257
Jake Evans $1,665,278 (4)
-Salary Remaining : $1,528,939
-Salary Average : $1,665,278
-Salary Average Remaining : $1,528,939
Mathew Dumba $1,659,080 (1)
-Salary Remaining : $1,523,249
-Salary Average : $1,659,080
-Salary Average Remaining : $1,523,249
Brandon Duhaime $1,600,000 (1)
-Salary Remaining : $1,469,006
-Salary Average : $1,600,000
-Salary Average Remaining : $1,469,006
Jason Dickinson $1,550,000 (1)
-Salary Remaining : $1,423,099
-Salary Average : $1,550,000
-Salary Average Remaining : $1,423,099
Mark Jankowski $1,000,000 (1)
-Salary Remaining : $918,129
-Salary Average : $1,000,000
-Salary Average Remaining : $918,129
Spencer Knight $1,000,000 (1)
-Salary Remaining : $918,129
-Salary Average : $1,000,000
-Salary Average Remaining : $918,129
Stanislav Svozil $880,000 (1)
-Salary Remaining : $807,953
-Salary Average : $880,000
-Salary Average Remaining : $807,953
Sam Carrick $850,000 (1)
-Salary Remaining : $780,409
-Salary Average : $850,000
-Salary Average Remaining : $780,409
Filip Hallander $850,000 (1)
-Salary Remaining : $780,409
-Salary Average : $850,000
-Salary Average Remaining : $780,409
Matthew Robertson $0 (0)
Bowen Byram $0 (0)
Total Pro Players23
Salary Commitment
Year 18 : $77,452,948
Year 19 : $28,198,611
Year 20 : $14,448,611
Year 21 : $1,665,278
Salary Average Commitment
Year 18 : $77,452,948
Year 19 : $28,198,611
Year 20 : $14,448,611
Year 21 : $1,665,278
Salary Cap with 1 Way Contract
Year 18 : $77,452,948
Year 19 : $28,198,611
Year 20 : $14,448,611
Year 21 : $1,665,278

Farm Players Salaries

Dominic James $477,567 (1)
Salary Remaining : $477,567
Salary Average : $477,567
Salary Average Remaining : $477,567
Shakir Mukhamadullin $182,896 (5)
Salary Remaining : $182,896
Salary Average : $182,896
Salary Average Remaining : $182,896
Sloan Stanick $130,000 (4)
Salary Remaining : $130,000
Salary Average : $130,000
Salary Average Remaining : $130,000
Brad Lambert $116,833 (1)
Salary Remaining : $116,833
Salary Average : $116,833
Salary Average Remaining : $116,833
Jiri Patera $99,000 (1)
Salary Remaining : $99,000
Salary Average : $99,000
Salary Average Remaining : $99,000
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
Alec Regula $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 : $1,903,963
Year 19 : $774,896
Year 20 : $401,563
Year 21 : $312,896
Salary Average Commitment
Year 18 : $1,903,963
Year 19 : $774,896
Year 20 : $401,563
Year 21 : $312,896

Primetime



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 2000 - $198 - 1,399 - 69.95%
Level 2: 4000 - $128 - 2,334 - 58.35%
Level 3: 5000 - $98 - 3,087 - 61.75%
Level 4: 6000 - $58 - 3,435 - 57.26%
Luxury : 1000 - $268 - 759 - 75.90%
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 Left39
Average Attendance - %11,015 - 61.19%
Average Income per Game$2,349,181
Year to Date Revenue$7,047,543
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$92,489,849
Farm Players Total Salaries$3,746,422
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,738,859
Farm Year To Date Expenses$290,066
Pro Salary Cap To Date$7,738,859
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$91,618,059
Farm Estimated Season Revenue$0
Pro Remaining Season Days157
Pro Expenses Per Days$540,876
Pro Estimated Expenses$84,917,532
Farm Remaining Season Days157
Farm Expenses Per Days$21,909
Farm Estimated Expenses$3,439,713
Estimated Season Expenses$88,357,245
Estimated Season Salary Cap$92,656,391
Estimate Under Maximum Salary Cap of $104,000,000$11,343,609
Estimate Over Minimum Salary Cap of $76,900,000 $15,756,391
Current Bank Account$133,187,070
Projected Bank Account$136,447,884

Pro Players Salaries

Sidney Crosby $12,878,790 (1)
-Salary Remaining : $11,824,383
-Salary Average : $12,878,787
-Salary Average Remaining : $11,824,383
Kirill Kaprizov $10,365,810 (1)
-Salary Remaining : $9,517,150
-Salary Average : $10,365,813
-Salary Average Remaining : $9,517,150
Nick Schmaltz $9,421,500 (2)
-Salary Remaining : $8,650,149
-Salary Average : $9,421,500
-Salary Average Remaining : $8,650,149
William Nylander $9,191,100 (1)
-Salary Remaining : $8,438,612
-Salary Average : $9,191,100
-Salary Average Remaining : $8,438,612
Andrei Svechnikov $7,589,333 (6)
-Salary Remaining : $6,967,984
-Salary Average : $7,589,333
-Salary Average Remaining : $6,967,984
J.T. Miller $6,972,250 (1)
-Salary Remaining : $6,401,423
-Salary Average : $6,972,250
-Salary Average Remaining : $6,401,423
Adam Fox $5,849,746 (3)
-Salary Remaining : $5,370,819
-Salary Average : $5,849,746
-Salary Average Remaining : $5,370,819
Mark Stone $5,678,500 (1)
-Salary Remaining : $5,213,594
-Salary Average : $5,678,500
-Salary Average Remaining : $5,213,594
Sean Monahan $5,502,778 (3)
-Salary Remaining : $5,052,258
-Salary Average : $5,502,778
-Salary Average Remaining : $5,052,258
Carter Verhaeghe $5,325,000 (2)
-Salary Remaining : $4,889,035
-Salary Average : $5,325,000
-Salary Average Remaining : $4,889,035
Linus Ullmark $4,800,000 (1)
-Salary Remaining : $4,407,018
-Salary Average : $4,800,000
-Salary Average Remaining : $4,407,018
Artem Zub $2,400,000 (1)
-Salary Remaining : $2,203,509
-Salary Average : $2,400,000
-Salary Average Remaining : $2,203,509
Arttu Hyry $869,797 (2)
-Salary Remaining : $798,586
-Salary Average : $869,797
-Salary Average Remaining : $798,586
Cale Fleury $858,888 (3)
-Salary Remaining : $788,570
-Salary Average : $858,888
-Salary Average Remaining : $788,570
Lukas Cormier $850,000 (2)
-Salary Remaining : $780,409
-Salary Average : $850,000
-Salary Average Remaining : $780,409
Ryan Winterton $828,333 (1)
-Salary Remaining : $760,516
-Salary Average : $828,333
-Salary Average Remaining : $760,516
Ryan Shea $782,008 (1)
-Salary Remaining : $717,984
-Salary Average : $782,008
-Salary Average Remaining : $717,984
Jacob Bryson $776,008 (1)
-Salary Remaining : $712,475
-Salary Average : $776,008
-Salary Average Remaining : $712,475
Blake Lizotte $775,008 (1)
-Salary Remaining : $711,557
-Salary Average : $775,008
-Salary Average Remaining : $711,557
Pheonix Copley $775,000 (1)
-Salary Remaining : $711,550
-Salary Average : $775,000
-Salary Average Remaining : $711,550
Total Pro Players20
Salary Commitment
Year 18 : $92,489,849
Year 19 : $36,267,042
Year 20 : $19,800,745
Year 21 : $7,589,333
Salary Average Commitment
Year 18 : $92,489,849
Year 19 : $36,267,042
Year 20 : $19,800,745
Year 21 : $7,589,333
Salary Cap with 1 Way Contract
Year 18 : $92,489,849
Year 19 : $36,267,042
Year 20 : $19,800,745
Year 21 : $7,589,333

Farm Players Salaries

Esa Lindell $455,307 (1)
Salary Remaining : $455,307
Salary Average : $455,307
Salary Average Remaining : $455,307
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
Wyatt Kaiser $229,680 (2)
Salary Remaining : $229,680
Salary Average : $229,680
Salary Average Remaining : $229,680
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
Parker Kelly $130,189 (1)
Salary Remaining : $130,189
Salary Average : $130,189
Salary Average Remaining : $130,189
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
Joel Kiviranta $83,601 (1)
Salary Remaining : $83,601
Salary Average : $83,601
Salary Average Remaining : $83,601
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 : $3,746,423
Year 19 : $1,671,783
Year 20 : $210,800
Year 21 : $0
Salary Average Commitment
Year 18 : $3,746,423
Year 19 : $1,671,783
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 Left38
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,376,550
Year to Date Revenue$9,506,200
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$92,975,000
Farm Players Total Salaries$1,953,416
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,345,323
Farm Year To Date Expenses$164,662
Pro Salary Cap To Date$7,235,676
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$90,308,900
Farm Estimated Season Revenue$0
Pro Remaining Season Days157
Pro Expenses Per Days$543,713
Pro Estimated Expenses$85,362,941
Farm Remaining Season Days157
Farm Expenses Per Days$11,423
Farm Estimated Expenses$1,793,411
Estimated Season Expenses$87,156,352
Estimated Season Salary Cap$86,860,424
Estimate Under Maximum Salary Cap of $104,000,000$17,139,576
Estimate Over Minimum Salary Cap of $76,900,000 $9,960,424
Current Bank Account$180,460,967
Projected Bank Account$183,613,515

Pro Players Salaries

Timo Meier $7,100,000 (1)
-Salary Remaining : $6,518,713
-Salary Average : $7,100,000
-Salary Average Remaining : $6,518,713
Travis Sanheim $6,450,000 (2)
-Salary Remaining : $5,921,930
-Salary Average : $6,450,000
-Salary Average Remaining : $5,921,930
Mikael Granlund (Out of Payroll) $6,250,000 (1)
-Salary Remaining : $5,738,304
-Salary Average : $6,250,000
-Salary Average Remaining : $5,738,304
Anton Forsberg $5,900,000 (1)
-Salary Remaining : $5,416,959
-Salary Average : $5,900,000
-Salary Average Remaining : $5,416,959
Trevor Zegras $5,500,000 (4)
-Salary Remaining : $5,049,708
-Salary Average : $5,500,000
-Salary Average Remaining : $5,049,708
Kent Johnson $5,500,000 (1)
-Salary Remaining : $5,049,708
-Salary Average : $5,500,000
-Salary Average Remaining : $5,049,708
Marcus Pettersson $5,200,000 (3)
-Salary Remaining : $4,774,269
-Salary Average : $5,200,000
-Salary Average Remaining : $4,774,269
Jordan Staal $5,200,000 (2)
-Salary Remaining : $4,774,269
-Salary Average : $5,200,000
-Salary Average Remaining : $4,774,269
Thomas Chabot $5,000,000 (1)
-Salary Remaining : $4,590,643
-Salary Average : $5,000,000
-Salary Average Remaining : $4,590,643
Jonathan Huberdeau $4,500,000 (1)
-Salary Remaining : $4,131,579
-Salary Average : $4,500,000
-Salary Average Remaining : $4,131,579
Joseph Woll $4,200,000 (2)
-Salary Remaining : $3,856,140
-Salary Average : $4,200,000
-Salary Average Remaining : $3,856,140
Will Cuylle $3,850,000 (4)
-Salary Remaining : $3,534,795
-Salary Average : $3,850,000
-Salary Average Remaining : $3,534,795
Oliver Bjorkstrand $3,850,000 (1)
-Salary Remaining : $3,534,795
-Salary Average : $3,850,000
-Salary Average Remaining : $3,534,795
Warren Foegele $3,800,000 (1)
-Salary Remaining : $3,488,889
-Salary Average : $3,800,000
-Salary Average Remaining : $3,488,889
Adam Henrique $3,200,000 (1)
-Salary Remaining : $2,938,012
-Salary Average : $3,200,000
-Salary Average Remaining : $2,938,012
Lars Eller $2,950,000 (1)
-Salary Remaining : $2,708,480
-Salary Average : $2,950,000
-Salary Average Remaining : $2,708,480
Jeremy Lauzon $2,850,000 (6)
-Salary Remaining : $2,616,667
-Salary Average : $2,850,000
-Salary Average Remaining : $2,616,667
Jeff Skinner $2,500,000 (1)
-Salary Remaining : $2,295,322
-Salary Average : $2,500,000
-Salary Average Remaining : $2,295,322
Joonas Korpisalo $2,475,000 (3)
-Salary Remaining : $2,272,368
-Salary Average : $2,475,000
-Salary Average Remaining : $2,272,368
Cutter Gauthier $1,900,000 (1)
-Salary Remaining : $1,744,444
-Salary Average : $1,900,000
-Salary Average Remaining : $1,744,444
Conor Sheary $1,900,000 (1)
-Salary Remaining : $1,744,444
-Salary Average : $1,900,000
-Salary Average Remaining : $1,744,444
Jansen Harkins $1,700,000 (3)
-Salary Remaining : $1,560,819
-Salary Average : $1,700,000
-Salary Average Remaining : $1,560,819
Dmitry Kulikov $1,200,000 (2)
-Salary Remaining : $1,101,754
-Salary Average : $1,200,000
-Salary Average Remaining : $1,101,754
Alex Laferriere $0 (0)
Total Pro Players24
Salary Commitment
Year 18 : $92,975,000
Year 19 : $38,625,000
Year 20 : $21,575,000
Year 21 : $12,200,000
Salary Average Commitment
Year 18 : $92,975,000
Year 19 : $38,625,000
Year 20 : $21,575,000
Year 21 : $12,200,000
Salary Cap with 1 Way Contract
Year 18 : $92,975,000
Year 19 : $38,625,000
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
Ian Mitchell $180,000 (2)
Salary Remaining : $180,000
Salary Average : $180,000
Salary Average Remaining : $180,000
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 : $1,953,416
Year 19 : $1,688,250
Year 20 : $982,750
Year 21 : $450,000
Salary Average Commitment
Year 18 : $1,953,416
Year 19 : $1,688,250
Year 20 : $982,750
Year 21 : $450,000

Roaches



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 2000 - $300 - 1,113 - 55.66%
Level 2: 4000 - $200 - 1,892 - 47.29%
Level 3: 5000 - $150 - 2,417 - 48.34%
Level 4: 6000 - $90 - 3,141 - 52.35%
Luxury : 1000 - $500 - 458 - 45.80%
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 Left38
Average Attendance - %9,021 - 50.12%
Average Income per Game$2,363,982
Year to Date Revenue$9,455,927
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$8,332,028
Farm Year To Date Expenses$272,432
Pro Salary Cap To Date$8,332,028
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$89,831,306
Farm Estimated Season Revenue$0
Pro Remaining Season Days157
Pro Expenses Per Days$597,169
Pro Estimated Expenses$93,755,533
Farm Remaining Season Days157
Farm Expenses Per Days$19,257
Farm Estimated Expenses$3,023,349
Estimated Season Expenses$96,778,882
Estimated Season Salary Cap$102,087,561
Estimate Under Maximum Salary Cap of $104,000,000$1,912,439
Estimate Over Minimum Salary Cap of $76,900,000 $25,187,561
Current Bank Account$295,039,801
Projected Bank Account$288,092,225

Pro Players Salaries

Connor McDavid $20,800,000 (1)
-Salary Remaining : $19,097,076
-Salary Average : $20,800,000
-Salary Average Remaining : $19,097,076
Sam Reinhart $12,985,000 (3)
-Salary Remaining : $11,921,901
-Salary Average : $12,985,000
-Salary Average Remaining : $11,921,901
Brayden Point $12,705,000 (3)
-Salary Remaining : $11,664,825
-Salary Average : $12,705,000
-Salary Average Remaining : $11,664,825
Troy Terry $7,700,000 (2)
-Salary Remaining : $7,069,591
-Salary Average : $7,700,000
-Salary Average Remaining : $7,069,591
Ivan Provorov $7,700,000 (1)
-Salary Remaining : $7,069,591
-Salary Average : $7,700,000
-Salary Average Remaining : $7,069,591
Artemi Panarin $6,981,500 (1)
-Salary Remaining : $6,409,915
-Salary Average : $6,981,500
-Salary Average Remaining : $6,409,915
Alex DeBrincat $6,399,000 (1)
-Salary Remaining : $5,875,105
-Salary Average : $6,399,000
-Salary Average Remaining : $5,875,105
Drew Doughty $5,800,000 (1)
-Salary Remaining : $5,325,146
-Salary Average : $5,800,000
-Salary Average Remaining : $5,325,146
Jacob Markstrom $4,214,600 (1)
-Salary Remaining : $3,869,545
-Salary Average : $4,214,600
-Salary Average Remaining : $3,869,545
Nick Seeler $2,875,000 (1)
-Salary Remaining : $2,639,620
-Salary Average : $2,875,000
-Salary Average Remaining : $2,639,620
Brett Pesce $2,300,000 (2)
-Salary Remaining : $2,111,696
-Salary Average : $2,300,000
-Salary Average Remaining : $2,111,696
Casey Cizikas $2,100,000 (1)
-Salary Remaining : $1,928,070
-Salary Average : $2,100,000
-Salary Average Remaining : $1,928,070
Colton Sissons $1,500,000 (1)
-Salary Remaining : $1,377,193
-Salary Average : $1,500,000
-Salary Average Remaining : $1,377,193
Nikolas Matinpalo $1,500,000 (1)
-Salary Remaining : $1,377,193
-Salary Average : $1,500,000
-Salary Average Remaining : $1,377,193
Steven Lorentz $1,300,000 (1)
-Salary Remaining : $1,193,567
-Salary Average : $1,300,000
-Salary Average Remaining : $1,193,567
Zachary Bolduc $1,275,833 (2)
-Salary Remaining : $1,171,379
-Salary Average : $1,275,833
-Salary Average Remaining : $1,171,379
Akira Schmid $1,220,000 (1)
-Salary Remaining : $1,120,117
-Salary Average : $1,220,000
-Salary Average Remaining : $1,120,117
David Kampf $1,060,000 (1)
-Salary Remaining : $973,216
-Salary Average : $1,060,000
-Salary Average Remaining : $973,216
Brendan Gaunce $850,000 (1)
-Salary Remaining : $780,409
-Salary Average : $850,000
-Salary Average Remaining : $780,409
Josh Mahura $850,000 (1)
-Salary Remaining : $780,409
-Salary Average : $850,000
-Salary Average Remaining : $780,409
Total Pro Players20
Salary Commitment
Year 18 : $102,115,933
Year 19 : $36,965,833
Year 20 : $25,690,000
Year 21 : $0
Salary Average Commitment
Year 18 : $102,115,933
Year 19 : $36,965,833
Year 20 : $25,690,000
Year 21 : $0
Salary Cap with 1 Way Contract
Year 18 : $102,115,933
Year 19 : $36,965,833
Year 20 : $25,690,000
Year 21 : $0

Farm Players Salaries

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

Samurai



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 2000 - $125 - 2,000 - 100.00%
Level 2: 4000 - $100 - 4,000 - 100.00%
Level 3: 5000 - $75 - 5,000 - 100.00%
Level 4: 6000 - $50 - 6,000 - 100.00%
Luxury : 1000 - $200 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,272,250
Year to Date Revenue$9,089,000
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$97,782,333
Farm Players Total Salaries$2,995,332
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,696,762
Farm Year To Date Expenses$273,083
Pro Salary Cap To Date$7,656,294
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$86,345,500
Farm Estimated Season Revenue$0
Pro Remaining Season Days157
Pro Expenses Per Days$571,827
Pro Estimated Expenses$89,776,839
Farm Remaining Season Days157
Farm Expenses Per Days$17,517
Farm Estimated Expenses$2,750,169
Estimated Season Expenses$92,527,008
Estimated Season Salary Cap$95,844,764
Estimate Under Maximum Salary Cap of $104,000,000$8,155,236
Estimate Over Minimum Salary Cap of $76,900,000 $18,944,764
Current Bank Account$184,358,762
Projected Bank Account$178,177,254

Pro Players Salaries

Igor Shesterkin $11,000,000 (4)
-Salary Remaining : $10,099,415
-Salary Average : $11,000,000
-Salary Average Remaining : $10,099,415
Alexander Wennberg $9,372,000 (2)
-Salary Remaining : $8,604,702
-Salary Average : $9,372,000
-Salary Average Remaining : $8,604,702
MacKenzie Weegar $8,500,000 (2)
-Salary Remaining : $7,804,094
-Salary Average : $8,500,000
-Salary Average Remaining : $7,804,094
Matthew Knies $8,000,000 (4)
-Salary Remaining : $7,345,029
-Salary Average : $8,000,000
-Salary Average Remaining : $7,345,029
Mackie Samoskevich $5,687,000 (1)
-Salary Remaining : $5,221,398
-Salary Average : $5,687,000
-Salary Average Remaining : $5,221,398
Colton Parayko $5,110,000 (2)
-Salary Remaining : $4,691,637
-Salary Average : $5,110,000
-Salary Average Remaining : $4,691,637
Teuvo Teravainen $5,000,000 (1)
-Salary Remaining : $4,590,643
-Salary Average : $5,000,000
-Salary Average Remaining : $4,590,643
Christian Dvorak $4,900,000 (2)
-Salary Remaining : $4,498,830
-Salary Average : $4,900,000
-Salary Average Remaining : $4,498,830
Jack Quinn $4,700,000 (3)
-Salary Remaining : $4,315,205
-Salary Average : $4,700,000
-Salary Average Remaining : $4,315,205
Adam Larsson $4,300,000 (1)
-Salary Remaining : $3,947,953
-Salary Average : $4,300,000
-Salary Average Remaining : $3,947,953
Boone Jenner $4,200,000 (1)
-Salary Remaining : $3,856,140
-Salary Average : $4,200,000
-Salary Average Remaining : $3,856,140
Andrew Copp $4,100,000 (2)
-Salary Remaining : $3,764,327
-Salary Average : $4,100,000
-Salary Average Remaining : $3,764,327
Mikey Anderson $4,090,000 (2)
-Salary Remaining : $3,755,146
-Salary Average : $4,090,000
-Salary Average Remaining : $3,755,146
Jaccob Slavin $4,005,000 (4)
-Salary Remaining : $3,677,105
-Salary Average : $4,005,000
-Salary Average Remaining : $3,677,105
Nicolas Hague $3,345,000 (1)
-Salary Remaining : $3,071,140
-Salary Average : $3,345,000
-Salary Average Remaining : $3,071,140
Owen Tippett $3,000,000 (1)
-Salary Remaining : $2,754,386
-Salary Average : $3,000,000
-Salary Average Remaining : $2,754,386
Peyton Krebs $2,000,000 (6)
-Salary Remaining : $1,836,257
-Salary Average : $2,000,000
-Salary Average Remaining : $1,836,257
Sean Kuraly $1,910,000 (2)
-Salary Remaining : $1,753,626
-Salary Average : $1,910,000
-Salary Average Remaining : $1,753,626
Justus Annunen $1,833,333 (2)
-Salary Remaining : $1,683,236
-Salary Average : $1,833,333
-Salary Average Remaining : $1,683,236
Johnathan Kovacevic (Out of Payroll) $1,730,000 (4)
-Salary Remaining : $1,588,363
-Salary Average : $1,730,000
-Salary Average Remaining : $1,588,363
Carl Grundstrom $1,000,000 (2)
-Salary Remaining : $918,129
-Salary Average : $1,000,000
-Salary Average Remaining : $918,129
Total Pro Players21
Salary Commitment
Year 18 : $97,782,333
Year 19 : $72,250,333
Year 20 : $31,435,000
Year 21 : $26,735,000
Salary Average Commitment
Year 18 : $97,782,333
Year 19 : $72,250,333
Year 20 : $31,435,000
Year 21 : $26,735,000
Salary Cap with 1 Way Contract
Year 18 : $97,782,333
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
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
Brett Harrison $90,250 (1)
Salary Remaining : $90,250
Salary Average : $90,250
Salary Average Remaining : $90,250
Ethan Del Mastro $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 Players19
Salary Commitment
Year 18 : $2,995,332
Year 19 : $1,823,459
Year 20 : $198,500
Year 21 : $0
Salary Average Commitment
Year 18 : $2,995,332
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 - 3,974 - 99.36%
Level 3: 5000 - $65 - 4,984 - 99.68%
Level 4: 6000 - $50 - 6,000 - 100.00%
Luxury : 1000 - $225 - 999 - 99.88%
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 Left38
Average Attendance - %17,957 - 99.76%
Average Income per Game$2,288,987
Year to Date Revenue$9,155,946
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$8,413,720
Farm Year To Date Expenses$298,788
Pro Salary Cap To Date$8,413,720
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$86,981,487
Farm Estimated Season Revenue$0
Pro Remaining Season Days157
Pro Expenses Per Days$600,980
Pro Estimated Expenses$94,353,860
Farm Remaining Season Days157
Farm Expenses Per Days$21,342
Farm Estimated Expenses$3,350,694
Estimated Season Expenses$97,704,554
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$322,638,493
Projected Bank Account$311,915,426

Pro Players Salaries

Wyatt Johnston $12,920,530 (3)
-Salary Remaining : $11,862,711
-Salary Average : $12,920,532
-Salary Average Remaining : $11,862,711
Steven Stamkos $11,200,000 (1)
-Salary Remaining : $10,283,041
-Salary Average : $11,200,000
-Salary Average Remaining : $10,283,041
Scott Wedgewood $11,000,000 (1)
-Salary Remaining : $10,099,415
-Salary Average : $11,000,000
-Salary Average Remaining : $10,099,415
Mark Scheifele $10,920,250 (2)
-Salary Remaining : $10,026,194
-Salary Average : $10,920,250
-Salary Average Remaining : $10,026,194
Joel Eriksson Ek $9,704,444 (3)
-Salary Remaining : $8,909,928
-Salary Average : $9,704,444
-Salary Average Remaining : $8,909,928
Noah Hanifin $7,592,444 (3)
-Salary Remaining : $6,970,840
-Salary Average : $7,592,444
-Salary Average Remaining : $6,970,840
Aaron Ekblad $6,771,420 (3)
-Salary Remaining : $6,217,035
-Salary Average : $6,771,420
-Salary Average Remaining : $6,217,035
Shea Theodore $6,671,131 (2)
-Salary Remaining : $6,124,957
-Salary Average : $6,671,131
-Salary Average Remaining : $6,124,957
Owen Power $5,280,000 (6)
-Salary Remaining : $4,847,719
-Salary Average : $5,280,000
-Salary Average Remaining : $4,847,719
Tyson Foerster $5,053,889 (7)
-Salary Remaining : $4,640,120
-Salary Average : $5,053,889
-Salary Average Remaining : $4,640,120
Anthony Mantha $3,800,000 (1)
-Salary Remaining : $3,488,889
-Salary Average : $3,800,000
-Salary Average Remaining : $3,488,889
Nick Perbix $2,176,116 (3)
-Salary Remaining : $1,997,954
-Salary Average : $2,176,116
-Salary Average Remaining : $1,997,954
Jack Drury $2,090,000 (3)
-Salary Remaining : $1,918,889
-Salary Average : $2,090,000
-Salary Average Remaining : $1,918,889
Pius Suter $1,945,125 (1)
-Salary Remaining : $1,785,875
-Salary Average : $1,945,125
-Salary Average Remaining : $1,785,875
Arturs Silovs $1,250,022 (3)
-Salary Remaining : $1,147,681
-Salary Average : $1,250,022
-Salary Average Remaining : $1,147,681
Noah Laba $947,222 (2)
-Salary Remaining : $869,672
-Salary Average : $947,222
-Salary Average Remaining : $869,672
Tristan Luneau $918,333 (2)
-Salary Remaining : $843,148
-Salary Average : $918,333
-Salary Average Remaining : $843,148
Avery Hayes $900,000 (2)
-Salary Remaining : $826,316
-Salary Average : $900,000
-Salary Average Remaining : $826,316
Justin Robidas $851,667 (1)
-Salary Remaining : $781,940
-Salary Average : $851,667
-Salary Average Remaining : $781,940
Tyson Kozak $775,000 (1)
-Salary Remaining : $711,550
-Salary Average : $775,000
-Salary Average Remaining : $711,550
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 - 1,387 - 69.35%
Level 2: 4000 - $128 - 3,069 - 76.72%
Level 3: 5000 - $95 - 3,869 - 77.38%
Level 4: 6000 - $63 - 4,848 - 80.80%
Luxury : 1000 - $330 - 707 - 70.73%
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 Left38
Average Attendance - %13,880 - 77.11%
Average Income per Game$2,421,447
Year to Date Revenue$9,685,787
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$101,130,209
Farm Players Total Salaries$3,215,938
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$8,240,980
Farm Year To Date Expenses$264,394
Pro Salary Cap To Date$8,240,980
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$92,014,976
Farm Estimated Season Revenue$0
Pro Remaining Season Days157
Pro Expenses Per Days$591,405
Pro Estimated Expenses$92,850,585
Farm Remaining Season Days157
Farm Expenses Per Days$18,807
Farm Estimated Expenses$2,952,699
Estimated Season Expenses$95,803,284
Estimated Season Salary Cap$101,091,565
Estimate Under Maximum Salary Cap of $104,000,000$2,908,435
Estimate Over Minimum Salary Cap of $76,900,000 $24,191,565
Current Bank Account$261,274,481
Projected Bank Account$257,486,173

Pro Players Salaries

Mikko Rantanen $11,000,000 (2)
-Salary Remaining : $10,099,415
-Salary Average : $11,000,000
-Salary Average Remaining : $10,099,415
Evan Bouchard $9,150,000 (4)
-Salary Remaining : $8,400,877
-Salary Average : $9,150,000
-Salary Average Remaining : $8,400,877
Noah Dobson $8,757,000 (4)
-Salary Remaining : $8,040,053
-Salary Average : $8,757,000
-Salary Average Remaining : $8,040,053
Matthew Tkachuk $8,360,278 (1)
-Salary Remaining : $7,675,811
-Salary Average : $8,360,278
-Salary Average Remaining : $7,675,811
Ilya Sorokin $7,835,000 (3)
-Salary Remaining : $7,193,538
-Salary Average : $7,835,000
-Salary Average Remaining : $7,193,538
Gustav Forsling $7,675,000 (3)
-Salary Remaining : $7,046,637
-Salary Average : $7,675,000
-Salary Average Remaining : $7,046,637
Matt Duchene $6,888,888 (1)
-Salary Remaining : $6,324,885
-Salary Average : $6,888,888
-Salary Average Remaining : $6,324,885
JJ Peterka $5,585,000 (7)
-Salary Remaining : $5,127,749
-Salary Average : $5,585,000
-Salary Average Remaining : $5,127,749
Shayne Gostisbehere $5,425,000 (2)
-Salary Remaining : $4,980,848
-Salary Average : $5,425,000
-Salary Average Remaining : $4,980,848
Marco Rossi $5,295,000 (4)
-Salary Remaining : $4,861,491
-Salary Average : $5,295,000
-Salary Average Remaining : $4,861,491
Viktor Arvidsson $5,211,119 (1)
-Salary Remaining : $4,784,478
-Salary Average : $5,211,119
-Salary Average Remaining : $4,784,478
Anders Lee $4,575,000 (1)
-Salary Remaining : $4,200,439
-Salary Average : $4,575,000
-Salary Average Remaining : $4,200,439
Anton Frondell $4,136,250 (2)
-Salary Remaining : $3,797,610
-Salary Average : $4,136,250
-Salary Average Remaining : $3,797,610
Shane Pinto $3,750,000 (1)
-Salary Remaining : $3,442,982
-Salary Average : $3,750,000
-Salary Average Remaining : $3,442,982
Phillip Danault $1,595,000 (1)
-Salary Remaining : $1,464,415
-Salary Average : $1,595,000
-Salary Average Remaining : $1,464,415
Sergei Murashov $1,550,000 (4)
-Salary Remaining : $1,423,099
-Salary Average : $1,550,000
-Salary Average Remaining : $1,423,099
Scott Morrow $1,158,333 (1)
-Salary Remaining : $1,063,499
-Salary Average : $1,158,333
-Salary Average Remaining : $1,063,499
Braeden Bowman $1,111,119 (2)
-Salary Remaining : $1,020,150
-Salary Average : $1,111,119
-Salary Average Remaining : $1,020,150
Justin Hryckowian $1,047,222 (3)
-Salary Remaining : $961,485
-Salary Average : $1,047,222
-Salary Average Remaining : $961,485
Declan Chisholm $1,025,000 (1)
-Salary Remaining : $941,082
-Salary Average : $1,025,000
-Salary Average Remaining : $941,082
Kaapo Kakko $0 (0)
Total Pro Players21
Salary Commitment
Year 18 : $101,130,209
Year 19 : $68,566,591
Year 20 : $46,894,222
Year 21 : $30,337,000
Salary Average Commitment
Year 18 : $101,130,209
Year 19 : $68,566,591
Year 20 : $46,894,222
Year 21 : $30,337,000
Salary Cap with 1 Way Contract
Year 18 : $101,130,209
Year 19 : $68,566,591
Year 20 : $46,894,222
Year 21 : $30,337,000

Farm Players Salaries

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

Torpedos



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Sub
Level 1: 2000 - $150 - 2,000 - 100.00%
Level 2: 4000 - $100 - 3,960 - 99.00%
Level 3: 5000 - $75 - 4,999 - 99.97%
Level 4: 6000 - $45 - 6,000 - 100.00%
Luxury : 1000 - $250 - 996 - 99.57%
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 Left39
Average Attendance - %17,954 - 99.75%
Average Income per Game$2,368,827
Year to Date Revenue$7,106,481
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$102,305,833
Farm Players Total Salaries$3,149,680
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$387,500
Pro Year To Date Expenses$8,473,136
Farm Year To Date Expenses$248,144
Pro Salary Cap To Date$8,388,932
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$92,384,253
Farm Estimated Season Revenue$0
Pro Remaining Season Days157
Pro Expenses Per Days$598,280
Pro Estimated Expenses$93,929,960
Farm Remaining Season Days157
Farm Expenses Per Days$18,419
Farm Estimated Expenses$2,891,783
Estimated Season Expenses$96,821,743
Estimated Season Salary Cap$102,706,392
Estimate Under Maximum Salary Cap of $104,000,000$1,293,608
Estimate Over Minimum Salary Cap of $76,900,000 $25,806,392
Current Bank Account$237,871,759
Projected Bank Account$233,434,269

Pro Players Salaries

Quinn Hughes $16,000,000 (7)
-Salary Remaining : $14,690,058
-Salary Average : $16,000,000
-Salary Average Remaining : $14,690,058
Tim Stutzle $12,900,000 (6)
-Salary Remaining : $11,843,860
-Salary Average : $12,900,000
-Salary Average Remaining : $11,843,860
Brady Tkachuk $9,500,000 (1)
-Salary Remaining : $8,722,222
-Salary Average : $9,500,000
-Salary Average Remaining : $8,722,222
Josh Morrissey $9,500,000 (1)
-Salary Remaining : $8,722,222
-Salary Average : $9,500,000
-Salary Average Remaining : $8,722,222
Cole Caufield $8,600,000 (5)
-Salary Remaining : $7,895,906
-Salary Average : $8,600,000
-Salary Average Remaining : $7,895,906
Sergei Bobrovsky $5,500,000 (2)
-Salary Remaining : $5,049,708
-Salary Average : $5,500,000
-Salary Average Remaining : $5,049,708
Ryan Graves $5,000,000 (1)
-Salary Remaining : $4,590,643
-Salary Average : $5,000,000
-Salary Average Remaining : $4,590,643
Aliaksei Protas $4,900,000 (3)
-Salary Remaining : $4,498,830
-Salary Average : $4,900,000
-Salary Average Remaining : $4,498,830
William Karlsson $4,500,000 (1)
-Salary Remaining : $4,131,579
-Salary Average : $4,500,000
-Salary Average Remaining : $4,131,579
Andrew Peeke $3,400,000 (3)
-Salary Remaining : $3,121,637
-Salary Average : $3,400,000
-Salary Average Remaining : $3,121,637
Joel Armia $3,100,000 (1)
-Salary Remaining : $2,846,199
-Salary Average : $3,100,000
-Salary Average Remaining : $2,846,199
Cole Perfetti $3,000,000 (3)
-Salary Remaining : $2,754,386
-Salary Average : $3,000,000
-Salary Average Remaining : $2,754,386
Nicolas Roy $2,800,000 (3)
-Salary Remaining : $2,570,760
-Salary Average : $2,800,000
-Salary Average Remaining : $2,570,760
Egor Zamula $2,310,000 (3)
-Salary Remaining : $2,120,877
-Salary Average : $2,310,000
-Salary Average Remaining : $2,120,877
Haydn Fleury $2,250,000 (2)
-Salary Remaining : $2,065,789
-Salary Average : $2,250,000
-Salary Average Remaining : $2,065,789
Vasily Podkolzin $1,800,000 (3)
-Salary Remaining : $1,652,632
-Salary Average : $1,800,000
-Salary Average Remaining : $1,652,632
William Eklund $1,713,333 (1)
-Salary Remaining : $1,573,060
-Salary Average : $1,713,333
-Salary Average Remaining : $1,573,060
Scott Mayfield $1,650,000 (2)
-Salary Remaining : $1,514,912
-Salary Average : $1,650,000
-Salary Average Remaining : $1,514,912
Connor Ingram $1,400,000 (1)
-Salary Remaining : $1,285,380
-Salary Average : $1,400,000
-Salary Average Remaining : $1,285,380
Hendrix Lapierre $1,300,000 (4)
-Salary Remaining : $1,193,567
-Salary Average : $1,300,000
-Salary Average Remaining : $1,193,567
Calum Ritchie $1,182,500 (2)
-Salary Remaining : $1,085,687
-Salary Average : $1,182,500
-Salary Average Remaining : $1,085,687
Aatu Raty $0 (0)
Total Pro Players22
Salary Commitment
Year 18 : $102,305,833
Year 19 : $67,592,500
Year 20 : $57,010,000
Year 21 : $38,800,000
Salary Average Commitment
Year 18 : $102,305,833
Year 19 : $67,592,500
Year 20 : $57,010,000
Year 21 : $38,800,000
Salary Cap with 1 Way Contract
Year 18 : $102,305,833
Year 19 : $67,592,500
Year 20 : $57,010,000
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
Arvid Soderblom $160,000 (2)
Salary Remaining : $160,000
Salary Average : $160,000
Salary Average Remaining : $160,000
Marc Del Gaizo $152,500 (3)
Salary Remaining : $152,500
Salary Average : $152,500
Salary Average Remaining : $152,500
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
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
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
Trent Miner $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 Players23
Salary Commitment
Year 18 : $3,149,680
Year 19 : $2,256,958
Year 20 : $983,500
Year 21 : $240,000
Salary Average Commitment
Year 18 : $3,149,680
Year 19 : $2,256,958
Year 20 : $983,500
Year 21 : $240,000

True Grit



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 2000 - $150 - 2,000 - 100.00%
Level 2: 4000 - $100 - 4,000 - 100.00%
Level 3: 5000 - $75 - 5,000 - 100.00%
Level 4: 6000 - $45 - 6,000 - 100.00%
Luxury : 1000 - $250 - 999 - 99.90%
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 Left39
Average Attendance - %17,999 - 99.99%
Average Income per Game$2,376,177
Year to Date Revenue$7,128,532
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$8,151,220
Farm Year To Date Expenses$236,796
Pro Salary Cap To Date$8,151,220
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$92,670,916
Farm Estimated Season Revenue$0
Pro Remaining Season Days157
Pro Expenses Per Days$582,230
Pro Estimated Expenses$91,410,110
Farm Remaining Season Days157
Farm Expenses Per Days$16,914
Farm Estimated Expenses$2,655,498
Estimated Season Expenses$94,065,608
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$188,223,400
Projected Bank Account$186,828,708

Pro Players Salaries

Ryan Nugent-Hopkins $10,500,000 (2)
-Salary Remaining : $9,640,351
-Salary Average : $10,500,000
-Salary Average Remaining : $9,640,351
Chris Kreider $10,500,000 (2)
-Salary Remaining : $9,640,351
-Salary Average : $10,500,000
-Salary Average Remaining : $9,640,351
Brad Marchand $9,900,000 (2)
-Salary Remaining : $9,089,474
-Salary Average : $9,900,000
-Salary Average Remaining : $9,089,474
Luke Hughes $9,000,000 (2)
-Salary Remaining : $8,263,158
-Salary Average : $9,000,000
-Salary Average Remaining : $8,263,158
Nikolaj Ehlers $8,900,000 (3)
-Salary Remaining : $8,171,345
-Salary Average : $8,900,000
-Salary Average Remaining : $8,171,345
Brock Boeser $7,300,000 (2)
-Salary Remaining : $6,702,339
-Salary Average : $7,300,000
-Salary Average Remaining : $6,702,339
Charlie Coyle $5,980,000 (1)
-Salary Remaining : $5,490,409
-Salary Average : $5,980,000
-Salary Average Remaining : $5,490,409
Ridly Greig $4,700,000 (4)
-Salary Remaining : $4,315,205
-Salary Average : $4,700,000
-Salary Average Remaining : $4,315,205
Taylor Hall $4,500,000 (1)
-Salary Remaining : $4,131,579
-Salary Average : $4,500,000
-Salary Average Remaining : $4,131,579
Logan Cooley $4,450,000 (1)
-Salary Remaining : $4,085,673
-Salary Average : $4,450,000
-Salary Average Remaining : $4,085,673
Josh Anderson $4,400,000 (1)
-Salary Remaining : $4,039,766
-Salary Average : $4,400,000
-Salary Average Remaining : $4,039,766
Artyom Levshunov $4,225,000 (2)
-Salary Remaining : $3,879,094
-Salary Average : $4,225,000
-Salary Average Remaining : $3,879,094
Frederik Andersen $3,867,000 (1)
-Salary Remaining : $3,550,404
-Salary Average : $3,867,000
-Salary Average Remaining : $3,550,404
Ryan Poehling $3,700,000 (1)
-Salary Remaining : $3,397,076
-Salary Average : $3,700,000
-Salary Average Remaining : $3,397,076
Nick Leddy $2,300,000 (1)
-Salary Remaining : $2,111,696
-Salary Average : $2,300,000
-Salary Average Remaining : $2,111,696
Scott Laughton $1,700,000 (2)
-Salary Remaining : $1,560,819
-Salary Average : $1,700,000
-Salary Average Remaining : $1,560,819
Adam Engstrom $1,075,341 (1)
-Salary Remaining : $987,301
-Salary Average : $1,075,341
-Salary Average Remaining : $987,301
Adam Boqvist $999,000 (3)
-Salary Remaining : $917,211
-Salary Average : $999,000
-Salary Average Remaining : $917,211
Cal Petersen $790,000 (1)
-Salary Remaining : $725,322
-Salary Average : $790,000
-Salary Average Remaining : $725,322
Ilya Solovyov $775,000 (1)
-Salary Remaining : $711,550
-Salary Average : $775,000
-Salary Average Remaining : $711,550
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 - 2,478 - 77.66%
Level 2: 4255 - $100 - 4,144 - 97.40%
Level 3: 5318 - $75 - 5,278 - 99.25%
Level 4: 7446 - $45 - 6,795 - 91.25%
Luxury : 1064 - $250 - 1,029 - 96.66%
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 Left38
Average Attendance - %19,724 - 92.71%
Average Income per Game$2,599,886
Year to Date Revenue$10,399,544
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$8,155,690
Farm Year To Date Expenses$147,978
Pro Salary Cap To Date$8,155,690
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$98,795,668
Farm Estimated Season Revenue$0
Pro Remaining Season Days157
Pro Expenses Per Days$590,458
Pro Estimated Expenses$92,701,906
Farm Remaining Season Days157
Farm Expenses Per Days$9,779
Farm Estimated Expenses$1,535,303
Estimated Season Expenses$94,237,209
Estimated Season Salary Cap$100,857,596
Estimate Under Maximum Salary Cap of $104,000,000$3,142,404
Estimate Over Minimum Salary Cap of $76,900,000 $23,957,596
Current Bank Account$301,821,728
Projected Bank Account$306,380,187

Pro Players Salaries

Nathan MacKinnon $19,900,000 (3)
-Salary Remaining : $18,270,760
-Salary Average : $19,900,000
-Salary Average Remaining : $18,270,760
Auston Matthews $14,000,000 (5)
-Salary Remaining : $12,853,801
-Salary Average : $14,000,000
-Salary Average Remaining : $12,853,801
Travis Konecny $8,500,000 (5)
-Salary Remaining : $7,804,094
-Salary Average : $8,500,000
-Salary Average Remaining : $7,804,094
Juuse Saros $6,500,000 (3)
-Salary Remaining : $5,967,836
-Salary Average : $6,500,000
-Salary Average Remaining : $5,967,836
Kevin Fiala $6,000,000 (2)
-Salary Remaining : $5,508,772
-Salary Average : $6,000,000
-Salary Average Remaining : $5,508,772
Justin Faulk $4,500,000 (1)
-Salary Remaining : $4,131,579
-Salary Average : $4,500,000
-Salary Average Remaining : $4,131,579
Dylan DeMelo $4,500,000 (2)
-Salary Remaining : $4,131,579
-Salary Average : $4,500,000
-Salary Average Remaining : $4,131,579
Jordan Eberle $4,250,000 (1)
-Salary Remaining : $3,902,047
-Salary Average : $4,250,000
-Salary Average Remaining : $3,902,047
Cole Sillinger $3,500,000 (2)
-Salary Remaining : $3,213,450
-Salary Average : $3,500,000
-Salary Average Remaining : $3,213,450
Erik Cernak $3,500,000 (1)
-Salary Remaining : $3,213,450
-Salary Average : $3,500,000
-Salary Average Remaining : $3,213,450
Devin Cooley $3,500,000 (1)
-Salary Remaining : $3,213,450
-Salary Average : $3,500,000
-Salary Average Remaining : $3,213,450
Ryker Evans $2,850,000 (2)
-Salary Remaining : $2,616,667
-Salary Average : $2,850,000
-Salary Average Remaining : $2,616,667
Jordan Spence $2,750,000 (1)
-Salary Remaining : $2,524,854
-Salary Average : $2,750,000
-Salary Average Remaining : $2,524,854
Zemgus Girgensons $2,350,000 (1)
-Salary Remaining : $2,157,602
-Salary Average : $2,350,000
-Salary Average Remaining : $2,157,602
Yan Kuznetsov $2,350,000 (1)
-Salary Remaining : $2,157,602
-Salary Average : $2,350,000
-Salary Average Remaining : $2,157,602
Sam Steel $2,250,000 (1)
-Salary Remaining : $2,065,789
-Salary Average : $2,250,000
-Salary Average Remaining : $2,065,789
Jesper Boqvist $1,800,000 (2)
-Salary Remaining : $1,652,632
-Salary Average : $1,800,000
-Salary Average Remaining : $1,652,632
Kevin Stenlund $1,750,000 (3)
-Salary Remaining : $1,606,725
-Salary Average : $1,750,000
-Salary Average Remaining : $1,606,725
Michael Amadio $1,750,000 (2)
-Salary Remaining : $1,606,725
-Salary Average : $1,750,000
-Salary Average Remaining : $1,606,725
Pavel Mintyukov $1,701,667 (1)
-Salary Remaining : $1,562,349
-Salary Average : $1,701,667
-Salary Average Remaining : $1,562,349
A.J. Greer $1,000,000 (2)
-Salary Remaining : $918,129
-Salary Average : $1,000,000
-Salary Average Remaining : $918,129
Luke Schenn $950,000 (1)
-Salary Remaining : $872,222
-Salary Average : $950,000
-Salary Average Remaining : $872,222
Fraser Minten $816,667 (2)
-Salary Remaining : $749,805
-Salary Average : $816,667
-Salary Average Remaining : $749,805
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 - 2,747 - 91.64%
Level 2: 3996 - $98 - 3,996 - 100.00%
Level 3: 4995 - $80 - 4,995 - 100.00%
Level 4: 6992 - $52 - 6,531 - 93.41%
Luxury : 999 - $225 - 991 - 99.15%
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 Left38
Average Attendance - %19,259 - 96.40%
Average Income per Game$2,434,400
Year to Date Revenue$9,737,600
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$7,664,272
Farm Year To Date Expenses$192,248
Pro Salary Cap To Date$7,664,272
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$92,507,200
Farm Estimated Season Revenue$0
Pro Remaining Season Days157
Pro Expenses Per Days$547,448
Pro Estimated Expenses$85,949,336
Farm Remaining Season Days157
Farm Expenses Per Days$13,732
Farm Estimated Expenses$2,155,924
Estimated Season Expenses$88,105,260
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$304,600,214
Projected Bank Account$309,002,154

Pro Players Salaries

Jakob Chychrun $11,000,000 (2)
-Salary Remaining : $10,099,415
-Salary Average : $11,000,000
-Salary Average Remaining : $10,099,415
Evgeni Malkin $8,000,000 (1)
-Salary Remaining : $7,345,029
-Salary Average : $8,000,000
-Salary Average Remaining : $7,345,029
Pavel Zacha $7,500,000 (1)
-Salary Remaining : $6,885,965
-Salary Average : $7,500,000
-Salary Average Remaining : $6,885,965
Rasmus Dahlin $7,500,000 (4)
-Salary Remaining : $6,885,965
-Salary Average : $7,500,000
-Salary Average Remaining : $6,885,965
Vince Dunn $7,000,000 (2)
-Salary Remaining : $6,426,901
-Salary Average : $7,000,000
-Salary Average Remaining : $6,426,901
Jesper Bratt $7,000,000 (3)
-Salary Remaining : $6,426,901
-Salary Average : $7,000,000
-Salary Average Remaining : $6,426,901
Conor Garland $5,500,000 (1)
-Salary Remaining : $5,049,708
-Salary Average : $5,500,000
-Salary Average Remaining : $5,049,708
Brayden Schenn $5,125,250 (1)
-Salary Remaining : $4,705,639
-Salary Average : $5,125,250
-Salary Average Remaining : $4,705,639
Joey Daccord $5,000,000 (3)
-Salary Remaining : $4,590,643
-Salary Average : $5,000,000
-Salary Average Remaining : $4,590,643
Claude Giroux $5,000,000 (1)
-Salary Remaining : $4,590,643
-Salary Average : $5,000,000
-Salary Average Remaining : $4,590,643
Andrei Kuzmenko $3,500,000 (1)
-Salary Remaining : $3,213,450
-Salary Average : $3,500,000
-Salary Average Remaining : $3,213,450
Dawson Mercer $3,300,000 (1)
-Salary Remaining : $3,029,825
-Salary Average : $3,300,000
-Salary Average Remaining : $3,029,825
Eeli Tolvanen $3,100,000 (2)
-Salary Remaining : $2,846,199
-Salary Average : $3,100,000
-Salary Average Remaining : $2,846,199
Mavrik Bourque $3,025,000 (5)
-Salary Remaining : $2,777,339
-Salary Average : $3,025,000
-Salary Average Remaining : $2,777,339
Drew O'Connor $3,000,000 (2)
-Salary Remaining : $2,754,386
-Salary Average : $3,000,000
-Salary Average Remaining : $2,754,386
J.J. Moser $2,200,000 (1)
-Salary Remaining : $2,019,883
-Salary Average : $2,200,000
-Salary Average Remaining : $2,019,883
Taylor Raddysh $1,800,000 (4)
-Salary Remaining : $1,652,632
-Salary Average : $1,800,000
-Salary Average Remaining : $1,652,632
Brandt Clarke $1,713,333 (1)
-Salary Remaining : $1,573,060
-Salary Average : $1,713,333
-Salary Average Remaining : $1,573,060
Morgan Geekie $1,500,000 (1)
-Salary Remaining : $1,377,193
-Salary Average : $1,500,000
-Salary Average Remaining : $1,377,193
Joel Blomqvist $925,000 (1)
-Salary Remaining : $849,269
-Salary Average : $925,000
-Salary Average Remaining : $849,269
Emil Andrae $925,000 (1)
-Salary Remaining : $849,269
-Salary Average : $925,000
-Salary Average Remaining : $849,269
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 - 3,973 - 79.47%
Level 4: 6000 - $58 - 5,276 - 87.93%
Luxury : 1000 - $265 - 991 - 99.13%
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 Left38
Average Attendance - %16,240 - 90.22%
Average Income per Game$2,393,516
Year to Date Revenue$9,574,063
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$8,393,940
Farm Year To Date Expenses$173,502
Pro Salary Cap To Date$8,393,940
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$90,953,598
Farm Estimated Season Revenue$0
Pro Remaining Season Days157
Pro Expenses Per Days$601,238
Pro Estimated Expenses$94,394,366
Farm Remaining Season Days157
Farm Expenses Per Days$12,226
Farm Estimated Expenses$1,919,482
Estimated Season Expenses$96,313,848
Estimated Season Salary Cap$102,788,306
Estimate Under Maximum Salary Cap of $104,000,000$1,211,694
Estimate Over Minimum Salary Cap of $76,900,000 $25,888,306
Current Bank Account$153,349,729
Projected Bank Account$147,989,479

Pro Players Salaries

Drake Batherson $7,800,000 (2)
-Salary Remaining : $7,161,404
-Salary Average : $7,800,000
-Salary Average Remaining : $7,161,404
Matt Coronato $7,500,000 (3)
-Salary Remaining : $6,885,965
-Salary Average : $7,500,000
-Salary Average Remaining : $6,885,965
Darcy Kuemper $7,500,000 (1)
-Salary Remaining : $6,885,965
-Salary Average : $7,500,000
-Salary Average Remaining : $6,885,965
Mikhail Sergachev $7,300,000 (1)
-Salary Remaining : $6,702,339
-Salary Average : $7,300,000
-Salary Average Remaining : $6,702,339
Luke Evangelista $6,000,000 (4)
-Salary Remaining : $5,508,772
-Salary Average : $6,000,000
-Salary Average Remaining : $5,508,772
Mats Zuccarello $6,000,000 (1)
-Salary Remaining : $5,508,772
-Salary Average : $6,000,000
-Salary Average Remaining : $5,508,772
Kyle Palmieri $6,000,000 (1)
-Salary Remaining : $5,508,772
-Salary Average : $6,000,000
-Salary Average Remaining : $5,508,772
Ryan Strome $5,000,000 (1)
-Salary Remaining : $4,590,643
-Salary Average : $5,000,000
-Salary Average Remaining : $4,590,643
Kevin Lankinen $4,800,000 (1)
-Salary Remaining : $4,407,018
-Salary Average : $4,800,000
-Salary Average Remaining : $4,407,018
Macklin Celebrini $4,475,000 (2)
-Salary Remaining : $4,108,626
-Salary Average : $4,475,000
-Salary Average Remaining : $4,108,626
Sean Couturier $4,300,000 (1)
-Salary Remaining : $3,947,953
-Salary Average : $4,300,000
-Salary Average Remaining : $3,947,953
Ian Cole $4,000,000 (1)
-Salary Remaining : $3,672,515
-Salary Average : $4,000,000
-Salary Average Remaining : $3,672,515
Radko Gudas $4,000,000 (1)
-Salary Remaining : $3,672,515
-Salary Average : $4,000,000
-Salary Average Remaining : $3,672,515
Jared Spurgeon $3,600,000 (1)
-Salary Remaining : $3,305,263
-Salary Average : $3,600,000
-Salary Average Remaining : $3,305,263
Connor Clifton $3,500,000 (1)
-Salary Remaining : $3,213,450
-Salary Average : $3,500,000
-Salary Average Remaining : $3,213,450
Paul Cotter $3,500,000 (1)
-Salary Remaining : $3,213,450
-Salary Average : $3,500,000
-Salary Average Remaining : $3,213,450
Jamie Oleksiak $3,200,000 (1)
-Salary Remaining : $2,938,012
-Salary Average : $3,200,000
-Salary Average Remaining : $2,938,012
Brandon Saad $3,000,000 (1)
-Salary Remaining : $2,754,386
-Salary Average : $3,000,000
-Salary Average Remaining : $2,754,386
Joseph Veleno $2,750,000 (1)
-Salary Remaining : $2,524,854
-Salary Average : $2,750,000
-Salary Average Remaining : $2,524,854
James van Riemsdyk $2,700,000 (1)
-Salary Remaining : $2,478,947
-Salary Average : $2,700,000
-Salary Average Remaining : $2,478,947
Philip Tomasino $2,000,000 (3)
-Salary Remaining : $1,836,257
-Salary Average : $2,000,000
-Salary Average Remaining : $1,836,257
Jacob Bernard-Docker $2,000,000 (2)
-Salary Remaining : $1,836,257
-Salary Average : $2,000,000
-Salary Average Remaining : $1,836,257
Matt Savoie $1,886,667 (2)
-Salary Remaining : $1,732,203
-Salary Average : $1,886,667
-Salary Average Remaining : $1,732,203
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 $210,729,350 $86,565,978 $17,434,022 $9,665,978 222446
Aviators $126,220,714 $87,391,089 $16,608,911 $10,491,089 202444
Bombers $415,609,736 $101,842,649 $2,157,351 $24,942,649 222345
Bullies $375,331,825 $97,204,956 $6,795,044 $20,304,956 212041
Gunners $339,767,736 $103,163,052 $836,948 $26,263,052 201636
Honey Badgers $458,284,393 $102,694,330 $1,305,670 $25,794,330 201737
JMXpress $266,787,469 $88,930,681 $15,069,319 $12,030,681 221335
Kenobi $279,541,928 $99,389,566 $4,610,434 $22,489,566 211940
Krazy Kidz $251,360,278 $100,660,839 $3,339,161 $23,760,839 212849
Leopards $236,968,532 $96,026,584 $7,973,416 $19,126,584 232952
Nokians $415,380,570 $102,451,059 $1,548,941 $25,551,059 202040
Philly $284,170,144 $103,945,426 $54,574 $27,045,426 201838
Poutiners $81,028,852 $77,562,896 $26,437,104 $662,896 231538
Primetime $133,187,070 $92,656,391 $11,343,609 $15,756,391 202242
Rampage $180,460,967 $86,860,424 $17,139,576 $9,960,424 241640
Roaches $295,039,801 $102,087,561 $1,912,439 $25,187,561 201737
Samurai $184,358,762 $95,844,764 $8,155,236 $18,944,764 211940
Storm $322,638,493 $102,767,580 $1,232,420 $25,867,580 202040
Thrashers $261,274,481 $101,091,565 $2,908,435 $24,191,565 212041
Torpedos $237,871,759 $102,706,392 $1,293,608 $25,806,392 222345
True Grit $188,223,400 $99,561,330 $4,438,670 $22,661,330 201939
Watchers $301,821,728 $100,857,596 $3,142,404 $23,957,596 231639
Worgs $304,600,214 $93,613,608 $10,386,392 $16,713,608 212243
Yetis $153,349,729 $102,788,306 $1,211,694 $25,888,306 231942