Login

Aces



Arena Capacity - Ticket Price
Attendance - %

Arena NameIkea Arena
Level 1: 6000 - $100 - 4,623 - 77.06%
Level 2: 5000 - $60 - 3,829 - 76.58%
Level 3: 2000 - $35 - 1,544 - 77.22%
Level 4: 4000 - $25 - 3,044 - 76.11%
Luxury : 1000 - $200 - 985 - 98.51%
Total Capacity :18000

Income

Home Games Left17
Average Attendance - %14,026 - 77.92%
Average Income per Game$1,426,965
Year to Date Revenue$34,247,171

Expense

Pro Players Total Salaries$113,081,667
Farm Players Total Salaries$1,956,166
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$63,113,865
Farm Year To Date Expenses$1,090,278
Pro Salary Cap To Date$63,113,865
Farm Salary Cap To Date$1,090,278

Estimate

Pro Estimated Season Revenue$24,258,413
Pro Remaining Season Days81
Pro Expenses Per Days$617,933
Pro Estimated Expenses$50,052,573
Farm Remaining Season Days81
Farm Expenses Per Days$10,689
Farm Estimated Expenses$865,809
Estimated Season Expenses$50,918,382
Season Salary Cap$115,037,833
Estimate Under Maximum Salary Cap of $122,000,000$6,962,167
Estimate Over Minimum Salary Cap of $89,500,000 $25,537,833
Current Bank Account$169,093,008
Projected Bank Account$142,433,039

Pro Players Salaries

Nathan MacKinnon $12,600,000 (8)
-Salary Remaining : $5,577,049
-Salary Average : $12,600,000
-Salary Average Remaining : $5,577,049
Lee Mack $8,500,000 (8)
-Salary Remaining : $3,762,295
-Salary Average : $8,500,000
-Salary Average Remaining : $3,762,295
Jack Hughes $8,432,000 (5)
-Salary Remaining : $3,732,197
-Salary Average : $8,432,000
-Salary Average Remaining : $3,732,197
Jordan Kyrou $8,125,000 (8)
-Salary Remaining : $3,596,311
-Salary Average : $8,125,000
-Salary Average Remaining : $3,596,311
Thomas Chabot $8,000,000 (5)
-Salary Remaining : $3,540,984
-Salary Average : $8,000,000
-Salary Average Remaining : $3,540,984
Clayton Keller $7,150,000 (5)
-Salary Remaining : $3,164,754
-Salary Average : $7,150,000
-Salary Average Remaining : $3,164,754
Ryan McDonagh $6,750,000 (3)
-Salary Remaining : $2,987,705
-Salary Average : $6,750,000
-Salary Average Remaining : $2,987,705
Mikael Backlund $5,350,000 (1)
-Salary Remaining : $2,368,033
-Salary Average : $5,350,000
-Salary Average Remaining : $2,368,033
Charlie Coyle $5,250,000 (3)
-Salary Remaining : $2,323,770
-Salary Average : $5,250,000
-Salary Average Remaining : $2,323,770
Erik Cernak $5,200,000 (7)
-Salary Remaining : $2,301,639
-Salary Average : $5,200,000
-Salary Average Remaining : $2,301,639
Victor Olofsson $4,750,000 (1)
-Salary Remaining : $2,102,459
-Salary Average : $4,750,000
-Salary Average Remaining : $2,102,459
Carter Verhaeghe $4,166,667 (1)
-Salary Remaining : $1,844,262
-Salary Average : $4,166,667
-Salary Average Remaining : $1,844,262
Anthony Beauvillier $4,150,000 (1)
-Salary Remaining : $1,836,885
-Salary Average : $4,150,000
-Salary Average Remaining : $1,836,885
Robby Fabbri $4,120,000 (2)
-Salary Remaining : $1,823,607
-Salary Average : $4,120,000
-Salary Average Remaining : $1,823,607
Carter Hart $4,062,000 (3)
-Salary Remaining : $1,797,934
-Salary Average : $4,062,000
-Salary Average Remaining : $1,797,934
Nick Leddy $4,000,000 (2)
-Salary Remaining : $1,770,492
-Salary Average : $4,000,000
-Salary Average Remaining : $1,770,492
Chris Driedger $3,500,000 (1)
-Salary Remaining : $1,549,180
-Salary Average : $3,500,000
-Salary Average Remaining : $1,549,180
Philipp Grubauer $2,587,000 (2)
-Salary Remaining : $1,145,066
-Salary Average : $2,587,000
-Salary Average Remaining : $1,145,066
Dante Fabbro $2,500,000 (1)
-Salary Remaining : $1,106,557
-Salary Average : $2,500,000
-Salary Average Remaining : $1,106,557
Ross Colton $1,848,000 (3)
-Salary Remaining : $817,967
-Salary Average : $1,848,000
-Salary Average Remaining : $817,967
Paul Stastny $1,116,000 (1)
-Salary Remaining : $493,967
-Salary Average : $1,116,000
-Salary Average Remaining : $493,967
Arthur Kaliyev $925,000 (1)
-Salary Remaining : $409,426
-Salary Average : $925,000
-Salary Average Remaining : $409,426
Total Pro Players22
Salary Commitment
Year 2023 : $113,081,667
Year 2024 : $86,624,000
Year 2025 : $75,917,000
Year 2026 : $58,007,000
Salary Average Commitment
Year 2023 : $113,081,667
Year 2024 : $86,624,000
Year 2025 : $75,917,000
Year 2026 : $58,007,000
Salary Cap with 1 Way Contract
Year 2023 : $113,081,667
Year 2024 : $86,624,000
Year 2025 : $75,917,000
Year 2026 : $58,007,000

Farm Players Salaries

Olli Maatta $300,000 (2)
Salary Remaining : $300,000
Salary Average : $300,000
Salary Average Remaining : $300,000
Mathieu Joseph $295,000 (3)
Salary Remaining : $295,000
Salary Average : $295,000
Salary Average Remaining : $295,000
Calle Jarnkrok $210,000 (3)
Salary Remaining : $210,000
Salary Average : $210,000
Salary Average Remaining : $210,000
Owen Power $185,000 (2)
Salary Remaining : $185,000
Salary Average : $185,000
Salary Average Remaining : $185,000
Cole Sillinger $154,000 (3)
Salary Remaining : $154,000
Salary Average : $154,000
Salary Average Remaining : $154,000
Hendrix Lapierre $110,583 (3)
Salary Remaining : $110,583
Salary Average : $110,583
Salary Average Remaining : $110,583
Troy Stecher $110,000 (1)
Salary Remaining : $110,000
Salary Average : $110,000
Salary Average Remaining : $110,000
Juuso Valimaki $100,000 (1)
Salary Remaining : $100,000
Salary Average : $100,000
Salary Average Remaining : $100,000
Jack Thompson $90,250 (3)
Salary Remaining : $90,250
Salary Average : $90,250
Salary Average Remaining : $90,250
Sam Steel $85,000 (1)
Salary Remaining : $85,000
Salary Average : $85,000
Salary Average Remaining : $85,000
Angus Crookshank $83,833 (2)
Salary Remaining : $83,833
Salary Average : $83,833
Salary Average Remaining : $83,833
Logan Brown $77,500 (1)
Salary Remaining : $77,500
Salary Average : $77,500
Salary Average Remaining : $77,500
Ty Smith $77,500 (1)
Salary Remaining : $77,500
Salary Average : $77,500
Salary Average Remaining : $77,500
Nick Abruzzese $77,500 (2)
Salary Remaining : $77,500
Salary Average : $77,500
Salary Average Remaining : $77,500
Total Farm Players14
Salary Commitment
Year 2023 : $1,956,166
Year 2024 : $1,506,166
Year 2025 : $859,833
Year 2026 : $0
Salary Average Commitment
Year 2023 : $1,956,166
Year 2024 : $1,506,166
Year 2025 : $859,833
Year 2026 : $0

Apsos



Arena Capacity - Ticket Price
Attendance - %

Arena NameYak Dome
Level 1: 6000 - $100 - 4,571 - 76.19%
Level 2: 5000 - $60 - 3,787 - 75.75%
Level 3: 2000 - $35 - 1,562 - 78.08%
Level 4: 4000 - $25 - 3,020 - 75.49%
Luxury : 1000 - $200 - 976 - 97.63%
Total Capacity :18000

Income

Home Games Left17
Average Attendance - %13,917 - 77.31%
Average Income per Game$1,413,735
Year to Date Revenue$33,929,637

Expense

Pro Players Total Salaries$91,616,842
Farm Players Total Salaries$1,503,166
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$51,065,076
Farm Year To Date Expenses$837,828
Pro Salary Cap To Date$51,065,076
Farm Salary Cap To Date$837,828

Estimate

Pro Estimated Season Revenue$24,033,493
Pro Remaining Season Days81
Pro Expenses Per Days$500,638
Pro Estimated Expenses$40,551,678
Farm Remaining Season Days81
Farm Expenses Per Days$8,214
Farm Estimated Expenses$665,334
Estimated Season Expenses$41,217,012
Season Salary Cap$93,120,008
Estimate Under Maximum Salary Cap of $122,000,000$28,879,992
Estimate Over Minimum Salary Cap of $89,500,000 $3,620,008
Current Bank Account$184,383,171
Projected Bank Account$167,199,652

Pro Players Salaries

Moxie Manslammer $8,500,000 (8)
-Salary Remaining : $3,762,295
-Salary Average : $8,500,000
-Salary Average Remaining : $3,762,295
Evgeny Kuznetsov (1 Way Contract) $7,800,000 (2)
-Salary Remaining : $3,452,459
-Salary Average : $7,800,000
-Salary Average Remaining : $3,452,459
Chris Kreider $6,500,000 (4)
-Salary Remaining : $2,877,049
-Salary Average : $6,500,000
-Salary Average Remaining : $2,877,049
Pavel Buchnevich $5,800,000 (2)
-Salary Remaining : $2,567,213
-Salary Average : $5,800,000
-Salary Average Remaining : $2,567,213
Phillip Danault $5,500,000 (4)
-Salary Remaining : $2,434,426
-Salary Average : $5,500,000
-Salary Average Remaining : $2,434,426
Joel Eriksson Ek $5,250,000 (6)
-Salary Remaining : $2,323,770
-Salary Average : $5,250,000
-Salary Average Remaining : $2,323,770
Jakub Vrana $5,250,000 (1)
-Salary Remaining : $2,323,770
-Salary Average : $5,250,000
-Salary Average Remaining : $2,323,770
TJ Brodie $5,000,000 (2)
-Salary Remaining : $2,213,115
-Salary Average : $5,000,000
-Salary Average Remaining : $2,213,115
Jamie Oleksiak $4,600,000 (3)
-Salary Remaining : $2,036,066
-Salary Average : $4,600,000
-Salary Average Remaining : $2,036,066
Mike Hoffman $4,500,000 (1)
-Salary Remaining : $1,991,803
-Salary Average : $4,500,000
-Salary Average Remaining : $1,991,803
Marcus Pettersson $4,025,175 (2)
-Salary Remaining : $1,781,635
-Salary Average : $4,025,175
-Salary Average Remaining : $1,781,635
Adam Larsson $4,000,000 (2)
-Salary Remaining : $1,770,492
-Salary Average : $4,000,000
-Salary Average Remaining : $1,770,492
Alexandar Georgiev $3,400,000 (2)
-Salary Remaining : $1,504,918
-Salary Average : $3,400,000
-Salary Average Remaining : $1,504,918
Kasperi Kapanen $3,200,000 (1)
-Salary Remaining : $1,416,393
-Salary Average : $3,200,000
-Salary Average Remaining : $1,416,393
Matt Roy $3,150,000 (1)
-Salary Remaining : $1,394,262
-Salary Average : $3,150,000
-Salary Average Remaining : $1,394,262
Kaapo Kahkonen $2,750,000 (1)
-Salary Remaining : $1,217,213
-Salary Average : $2,750,000
-Salary Average Remaining : $1,217,213
Gustav Forsling $2,666,667 (1)
-Salary Remaining : $1,180,328
-Salary Average : $2,666,667
-Salary Average Remaining : $1,180,328
Nick Bjugstad $2,100,000 (2)
-Salary Remaining : $929,508
-Salary Average : $2,100,000
-Salary Average Remaining : $929,508
Ryan Donato $2,000,000 (2)
-Salary Remaining : $885,246
-Salary Average : $2,000,000
-Salary Average Remaining : $885,246
Connor Ingram $1,950,000 (3)
-Salary Remaining : $863,115
-Salary Average : $1,950,000
-Salary Average Remaining : $863,115
Brett Howden $1,900,000 (2)
-Salary Remaining : $840,984
-Salary Average : $1,900,000
-Salary Average Remaining : $840,984
Dmitry Kulikov $1,000,000 (1)
-Salary Remaining : $442,623
-Salary Average : $1,000,000
-Salary Average Remaining : $442,623
Jack Johnson $775,000 (1)
-Salary Remaining : $343,033
-Salary Average : $775,000
-Salary Average Remaining : $343,033
Total Pro Players23
Salary Commitment
Year 2023 : $91,616,842
Year 2024 : $68,325,175
Year 2025 : $32,300,000
Year 2026 : $25,750,000
Salary Average Commitment
Year 2023 : $91,616,842
Year 2024 : $68,325,175
Year 2025 : $32,300,000
Year 2026 : $25,750,000
Salary Cap with 1 Way Contract
Year 2023 : $91,616,842
Year 2024 : $68,325,175
Year 2025 : $32,300,000
Year 2026 : $25,750,000

Farm Players Salaries

Cody Glass $250,000 (2)
Salary Remaining : $250,000
Salary Average : $250,000
Salary Average Remaining : $250,000
Tyson Jost $200,000 (1)
Salary Remaining : $200,000
Salary Average : $200,000
Salary Average Remaining : $200,000
Shane Pinto $132,500 (1)
Salary Remaining : $132,500
Salary Average : $132,500
Salary Average Remaining : $132,500
Alex Beaucage $93,500 (3)
Salary Remaining : $93,500
Salary Average : $93,500
Salary Average Remaining : $93,500
Justin Barron $92,500 (1)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Ryan O'Rourke $89,417 (3)
Salary Remaining : $89,417
Salary Average : $89,417
Salary Average Remaining : $89,417
Samuel Poulin $86,333 (2)
Salary Remaining : $86,333
Salary Average : $86,333
Salary Average Remaining : $86,333
Tyler Angle $85,083 (1)
Salary Remaining : $85,083
Salary Average : $85,083
Salary Average Remaining : $85,083
Donovan Sebrango $85,083 (1)
Salary Remaining : $85,083
Salary Average : $85,083
Salary Average Remaining : $85,083
Jakub Lauko $78,750 (2)
Salary Remaining : $78,750
Salary Average : $78,750
Salary Average Remaining : $78,750
Reilly Walsh $77,500 (1)
Salary Remaining : $77,500
Salary Average : $77,500
Salary Average Remaining : $77,500
Jesse Ylonen $77,500 (1)
Salary Remaining : $77,500
Salary Average : $77,500
Salary Average Remaining : $77,500
Alec Regula $77,500 (1)
Salary Remaining : $77,500
Salary Average : $77,500
Salary Average Remaining : $77,500
Benoit-Olivier Groulx $77,500 (1)
Salary Remaining : $77,500
Salary Average : $77,500
Salary Average Remaining : $77,500
Total Farm Players14
Salary Commitment
Year 2023 : $1,503,166
Year 2024 : $598,000
Year 2025 : $182,917
Year 2026 : $0
Salary Average Commitment
Year 2023 : $1,503,166
Year 2024 : $598,000
Year 2025 : $182,917
Year 2026 : $0

Bunnies



Arena Capacity - Ticket Price
Attendance - %

Arena NameCalifornia Roll Bowl
Level 1: 6000 - $100 - 4,518 - 75.30%
Level 2: 5000 - $50 - 4,770 - 95.41%
Level 3: 2000 - $35 - 1,577 - 78.84%
Level 4: 4000 - $25 - 3,015 - 75.39%
Luxury : 1000 - $200 - 984 - 98.42%
Total Capacity :18000

Income

Home Games Left17
Average Attendance - %14,865 - 82.58%
Average Income per Game$1,424,809
Year to Date Revenue$34,195,427

Expense

Pro Players Total Salaries$120,479,667
Farm Players Total Salaries$1,019,028
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$67,163,962
Farm Year To Date Expenses$563,706
Pro Salary Cap To Date$67,163,962
Farm Salary Cap To Date$563,706

Estimate

Pro Estimated Season Revenue$24,221,761
Pro Remaining Season Days81
Pro Expenses Per Days$658,359
Pro Estimated Expenses$53,327,079
Farm Remaining Season Days81
Farm Expenses Per Days$5,568
Farm Estimated Expenses$451,008
Estimated Season Expenses$53,778,087
Season Salary Cap$121,498,695
Estimate Under Maximum Salary Cap of $122,000,000$501,305
Estimate Over Minimum Salary Cap of $89,500,000 $31,998,695
Current Bank Account$154,171,762
Projected Bank Account$124,615,436

Pro Players Salaries

Erik Karlsson $11,500,000 (4)
-Salary Remaining : $5,090,164
-Salary Average : $11,500,000
-Salary Average Remaining : $5,090,164
Tyler Seguin $9,850,000 (4)
-Salary Remaining : $4,359,836
-Salary Average : $9,850,000
-Salary Average Remaining : $4,359,836
Johnny Gaudreau $9,750,000 (6)
-Salary Remaining : $4,315,574
-Salary Average : $9,750,000
-Salary Average Remaining : $4,315,574
Jamie Benn $9,500,000 (2)
-Salary Remaining : $4,204,918
-Salary Average : $9,500,000
-Salary Average Remaining : $4,204,918
Nipples Tenderloin $8,500,000 (8)
-Salary Remaining : $3,762,295
-Salary Average : $8,500,000
-Salary Average Remaining : $3,762,295
Nick Suzuki $7,875,000 (6)
-Salary Remaining : $3,485,656
-Salary Average : $7,875,000
-Salary Average Remaining : $3,485,656
Nazem Kadri $7,000,000 (6)
-Salary Remaining : $3,098,361
-Salary Average : $7,000,000
-Salary Average Remaining : $3,098,361
Brayden Schenn $6,500,000 (5)
-Salary Remaining : $2,877,049
-Salary Average : $6,500,000
-Salary Average Remaining : $2,877,049
Jeff Petry $6,250,000 (2)
-Salary Remaining : $2,766,393
-Salary Average : $6,250,000
-Salary Average Remaining : $2,766,393
Vladimir Tarasenko $5,000,000 (1)
-Salary Remaining : $2,213,115
-Salary Average : $5,000,000
-Salary Average Remaining : $2,213,115
Rickard Rakell $5,000,000 (5)
-Salary Remaining : $2,213,115
-Salary Average : $5,000,000
-Salary Average Remaining : $2,213,115
Filip Hronek $4,713,000 (2)
-Salary Remaining : $2,086,082
-Salary Average : $4,713,000
-Salary Average Remaining : $2,086,082
Nick Jensen $4,050,000 (3)
-Salary Remaining : $1,792,623
-Salary Average : $4,050,000
-Salary Average Remaining : $1,792,623
Joonas Korpisalo $4,000,000 (5)
-Salary Remaining : $1,770,492
-Salary Average : $4,000,000
-Salary Average Remaining : $1,770,492
Radko Gudas $4,000,000 (3)
-Salary Remaining : $1,770,492
-Salary Average : $4,000,000
-Salary Average Remaining : $1,770,492
Brenden Dillon $3,900,000 (1)
-Salary Remaining : $1,726,230
-Salary Average : $3,900,000
-Salary Average Remaining : $1,726,230
David Savard $3,500,000 (2)
-Salary Remaining : $1,549,180
-Salary Average : $3,500,000
-Salary Average Remaining : $1,549,180
Matt Duchene $3,000,000 (1)
-Salary Remaining : $1,327,869
-Salary Average : $3,000,000
-Salary Average Remaining : $1,327,869
Semyon Varlamov $2,750,000 (4)
-Salary Remaining : $1,217,213
-Salary Average : $2,750,000
-Salary Average Remaining : $1,217,213
Mason Appleton $2,166,667 (2)
-Salary Remaining : $959,017
-Salary Average : $2,166,667
-Salary Average Remaining : $959,017
Anthony Deangelo $1,675,000 (1)
-Salary Remaining : $741,393
-Salary Average : $1,675,000
-Salary Average Remaining : $741,393
Total Pro Players21
Salary Commitment
Year 2023 : $120,479,667
Year 2024 : $106,904,667
Year 2025 : $80,775,000
Year 2026 : $72,725,000
Salary Average Commitment
Year 2023 : $120,479,667
Year 2024 : $106,904,667
Year 2025 : $80,775,000
Year 2026 : $72,725,000
Salary Cap with 1 Way Contract
Year 2023 : $120,479,667
Year 2024 : $106,904,667
Year 2025 : $80,775,000
Year 2026 : $72,725,000

Farm Players Salaries

Gustav Nyquist $318,500 (2)
Salary Remaining : $318,500
Salary Average : $318,500
Salary Average Remaining : $318,500
Brett Kulak $275,000 (3)
Salary Remaining : $275,000
Salary Average : $275,000
Salary Average Remaining : $275,000
Robert Bortuzzo $95,000 (1)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Lucas Edmonds $86,167 (3)
Salary Remaining : $86,167
Salary Average : $86,167
Salary Average Remaining : $86,167
Samuel Helenius $85,083 (1)
Salary Remaining : $85,083
Salary Average : $85,083
Salary Average Remaining : $85,083
William Villeneuve $81,778 (3)
Salary Remaining : $81,778
Salary Average : $81,778
Salary Average Remaining : $81,778
Jakub Skarek $77,500 (1)
Salary Remaining : $77,500
Salary Average : $77,500
Salary Average Remaining : $77,500
Total Farm Players7
Salary Commitment
Year 2023 : $1,019,028
Year 2024 : $761,445
Year 2025 : $442,945
Year 2026 : $0
Salary Average Commitment
Year 2023 : $1,019,028
Year 2024 : $761,445
Year 2025 : $442,945
Year 2026 : $0

Chiefs



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Haggis
Level 1: 6000 - $100 - 4,501 - 75.02%
Level 2: 5000 - $60 - 3,882 - 77.64%
Level 3: 2000 - $35 - 1,555 - 77.74%
Level 4: 4000 - $25 - 3,007 - 75.18%
Luxury : 1000 - $200 - 982 - 98.16%
Total Capacity :18000

Income

Home Games Left18
Average Attendance - %13,927 - 77.37%
Average Income per Game$1,412,546
Year to Date Revenue$32,488,561

Expense

Pro Players Total Salaries$104,193,000
Farm Players Total Salaries$1,888,217
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$58,074,822
Farm Year To Date Expenses$1,052,436
Pro Salary Cap To Date$58,074,822
Farm Salary Cap To Date$1,052,436

Estimate

Pro Estimated Season Revenue$25,425,830
Pro Remaining Season Days81
Pro Expenses Per Days$569,361
Pro Estimated Expenses$46,118,241
Farm Remaining Season Days81
Farm Expenses Per Days$10,318
Farm Estimated Expenses$835,758
Estimated Season Expenses$46,953,999
Season Salary Cap$106,081,217
Estimate Under Maximum Salary Cap of $122,000,000$15,918,783
Estimate Over Minimum Salary Cap of $89,500,000 $16,581,217
Current Bank Account$168,964,076
Projected Bank Account$147,435,907

Pro Players Salaries

Drew Doughty $11,000,000 (4)
-Salary Remaining : $4,868,852
-Salary Average : $11,000,000
-Salary Average Remaining : $4,868,852
Dave Hunt $8,500,000 (8)
-Salary Remaining : $3,762,295
-Salary Average : $8,500,000
-Salary Average Remaining : $3,762,295
Leon Draisaitl $8,500,000 (2)
-Salary Remaining : $3,762,295
-Salary Average : $8,500,000
-Salary Average Remaining : $3,762,295
Miro Heiskanen $8,450,000 (6)
-Salary Remaining : $3,740,164
-Salary Average : $8,450,000
-Salary Average Remaining : $3,740,164
Marc-Edouard Vlasic $7,000,000 (3)
-Salary Remaining : $3,098,361
-Salary Average : $7,000,000
-Salary Average Remaining : $3,098,361
Ivan Provorov $6,750,000 (2)
-Salary Remaining : $2,987,705
-Salary Average : $6,750,000
-Salary Average Remaining : $2,987,705
Brad Marchand $6,125,000 (2)
-Salary Remaining : $2,711,066
-Salary Average : $6,125,000
-Salary Average Remaining : $2,711,066
Jake Muzzin $5,625,000 (1)
-Salary Remaining : $2,489,754
-Salary Average : $5,625,000
-Salary Average Remaining : $2,489,754
Jordan Eberle $5,500,000 (1)
-Salary Remaining : $2,434,426
-Salary Average : $5,500,000
-Salary Average Remaining : $2,434,426
Ryan Nugent-Hopkins $5,125,000 (6)
-Salary Remaining : $2,268,443
-Salary Average : $5,125,000
-Salary Average Remaining : $2,268,443
Reilly Smith $5,000,000 (2)
-Salary Remaining : $2,213,115
-Salary Average : $5,000,000
-Salary Average Remaining : $2,213,115
Josh Bailey $5,000,000 (1)
-Salary Remaining : $2,213,115
-Salary Average : $5,000,000
-Salary Average Remaining : $2,213,115
Jake DeBrusk $4,215,000 (2)
-Salary Remaining : $1,865,656
-Salary Average : $4,215,000
-Salary Average Remaining : $1,865,656
Frank Vatrano $3,650,000 (2)
-Salary Remaining : $1,615,574
-Salary Average : $3,650,000
-Salary Average Remaining : $1,615,574
Max Domi $3,000,000 (1)
-Salary Remaining : $1,327,869
-Salary Average : $3,000,000
-Salary Average Remaining : $1,327,869
Stuart Skinner $2,600,000 (3)
-Salary Remaining : $1,150,820
-Salary Average : $2,600,000
-Salary Average Remaining : $1,150,820
Casey Cizikas $2,500,000 (4)
-Salary Remaining : $1,106,557
-Salary Average : $2,500,000
-Salary Average Remaining : $1,106,557
Vincent Desharnais $1,446,000 (2)
-Salary Remaining : $640,033
-Salary Average : $1,446,000
-Salary Average Remaining : $640,033
Jesse Puljujarvi $1,157,000 (3)
-Salary Remaining : $512,115
-Salary Average : $1,157,000
-Salary Average Remaining : $512,115
Brandon Davidson $1,050,000 (2)
-Salary Remaining : $464,754
-Salary Average : $1,050,000
-Salary Average Remaining : $464,754
Cam Talbot $1,000,000 (1)
-Salary Remaining : $442,623
-Salary Average : $1,000,000
-Salary Average Remaining : $442,623
Curtis Lazar $1,000,000 (2)
-Salary Remaining : $442,623
-Salary Average : $1,000,000
-Salary Average Remaining : $442,623
Total Pro Players22
Salary Commitment
Year 2023 : $104,193,000
Year 2024 : $84,068,000
Year 2025 : $46,332,000
Year 2026 : $35,575,000
Salary Average Commitment
Year 2023 : $104,193,000
Year 2024 : $84,068,000
Year 2025 : $46,332,000
Year 2026 : $35,575,000
Salary Cap with 1 Way Contract
Year 2023 : $104,193,000
Year 2024 : $84,068,000
Year 2025 : $46,332,000
Year 2026 : $35,575,000

Farm Players Salaries

Petr Mrazek $380,000 (1)
Salary Remaining : $380,000
Salary Average : $380,000
Salary Average Remaining : $380,000
Zack Kassian $320,000 (1)
Salary Remaining : $320,000
Salary Average : $320,000
Salary Average Remaining : $320,000
Alan Quine $165,100 (1)
Salary Remaining : $165,100
Salary Average : $165,100
Salary Average Remaining : $165,100
Devin Shore $112,200 (3)
Salary Remaining : $112,200
Salary Average : $112,200
Salary Average Remaining : $112,200
Jamie Drysdale $92,500 (1)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Nolan Foote $89,417 (1)
Salary Remaining : $89,417
Salary Average : $89,417
Salary Average Remaining : $89,417
Peyton Krebs $89,417 (1)
Salary Remaining : $89,417
Salary Average : $89,417
Salary Average Remaining : $89,417
Tristen Robins $86,333 (3)
Salary Remaining : $86,333
Salary Average : $86,333
Salary Average Remaining : $86,333
Pierre-Olivier Joseph $82,500 (2)
Salary Remaining : $82,500
Salary Average : $82,500
Salary Average Remaining : $82,500
Leevi Merilainen $82,000 (3)
Salary Remaining : $82,000
Salary Average : $82,000
Salary Average Remaining : $82,000
Cale Fleury $80,000 (2)
Salary Remaining : $80,000
Salary Average : $80,000
Salary Average Remaining : $80,000
Otto Koivula $80,000 (2)
Salary Remaining : $80,000
Salary Average : $80,000
Salary Average Remaining : $80,000
Connor Carrick $77,500 (1)
Salary Remaining : $77,500
Salary Average : $77,500
Salary Average Remaining : $77,500
Lucas Johansen $76,250 (2)
Salary Remaining : $76,250
Salary Average : $76,250
Salary Average Remaining : $76,250
Sam Gagner $75,000 (1)
Salary Remaining : $75,000
Salary Average : $75,000
Salary Average Remaining : $75,000
Total Farm Players15
Salary Commitment
Year 2023 : $1,888,217
Year 2024 : $599,283
Year 2025 : $280,533
Year 2026 : $0
Salary Average Commitment
Year 2023 : $1,888,217
Year 2024 : $599,283
Year 2025 : $280,533
Year 2026 : $0

Crazy Nastyass Badgers



Arena Capacity - Ticket Price
Attendance - %

Arena NameAnal Pouch
Level 1: 6000 - $99 - 4,715 - 78.59%
Level 2: 5000 - $69 - 3,313 - 66.27%
Level 3: 2000 - $49 - 1,106 - 55.29%
Level 4: 4000 - $29 - 2,585 - 64.63%
Luxury : 1000 - $199 - 984 - 98.44%
Total Capacity :18000

Income

Home Games Left17
Average Attendance - %12,704 - 70.58%
Average Income per Game$1,428,660
Year to Date Revenue$34,287,844

Expense

Pro Players Total Salaries$104,094,483
Farm Players Total Salaries$1,779,400
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$52,205,027
Farm Year To Date Expenses$1,292,403
Pro Salary Cap To Date$52,205,027
Farm Salary Cap To Date$1,292,403

Estimate

Pro Estimated Season Revenue$24,287,223
Pro Remaining Season Days81
Pro Expenses Per Days$568,822
Pro Estimated Expenses$46,074,582
Farm Remaining Season Days81
Farm Expenses Per Days$9,723
Farm Estimated Expenses$787,563
Estimated Season Expenses$46,862,145
Season Salary Cap$105,873,883
Estimate Under Maximum Salary Cap of $122,000,000$16,126,117
Estimate Over Minimum Salary Cap of $89,500,000 $16,373,883
Current Bank Account$180,586,600
Projected Bank Account$158,011,678

Pro Players Salaries

Jonathan Huberdeau $10,500,000 (8)
-Salary Remaining : $4,647,541
-Salary Average : $9,988,889
-Salary Average Remaining : $4,421,312
Douche Larouche $8,500,000 (8)
-Salary Remaining : $3,762,295
-Salary Average : $8,500,000
-Salary Average Remaining : $3,762,295
Pierre-Luc Dubois $8,500,000 (8)
-Salary Remaining : $3,762,295
-Salary Average : $8,500,000
-Salary Average Remaining : $3,762,295
Ryan Johansen $8,000,000 (2)
-Salary Remaining : $3,540,984
-Salary Average : $8,000,000
-Salary Average Remaining : $3,540,984
Tom Wilson $6,500,000 (7)
-Salary Remaining : $2,877,049
-Salary Average : $6,500,000
-Salary Average Remaining : $2,877,049
Marcus Foligno $5,877,000 (3)
-Salary Remaining : $2,601,295
-Salary Average : $5,877,000
-Salary Average Remaining : $2,601,295
Neal Pionk $5,875,000 (2)
-Salary Remaining : $2,600,410
-Salary Average : $5,875,000
-Salary Average Remaining : $2,600,410
Josh Anderson $5,500,000 (4)
-Salary Remaining : $2,434,426
-Salary Average : $5,500,000
-Salary Average Remaining : $2,434,426
Andrei Kuzmenko $5,500,000 (2)
-Salary Remaining : $2,434,426
-Salary Average : $5,500,000
-Salary Average Remaining : $2,434,426
Tristan Jarry $5,375,000 (5)
-Salary Remaining : $2,379,098
-Salary Average : $5,375,000
-Salary Average Remaining : $2,379,098
Yanni Gourde $5,166,666 (2)
-Salary Remaining : $2,286,885
-Salary Average : $5,166,666
-Salary Average Remaining : $2,286,885
Conor Garland $4,950,000 (3)
-Salary Remaining : $2,190,984
-Salary Average : $4,950,000
-Salary Average Remaining : $2,190,984
Tyson Barrie $4,500,000 (1)
-Salary Remaining : $1,991,803
-Salary Average : $4,500,000
-Salary Average Remaining : $1,991,803
Erik Johnson $3,250,000 (1)
-Salary Remaining : $1,438,525
-Salary Average : $3,250,000
-Salary Average Remaining : $1,438,525
Luke Kunin $2,750,000 (1)
-Salary Remaining : $1,217,213
-Salary Average : $2,750,000
-Salary Average Remaining : $1,217,213
Tanner Jeannot $2,665,000 (2)
-Salary Remaining : $1,179,590
-Salary Average : $2,665,000
-Salary Average Remaining : $1,179,590
Henri Jokiharju $2,500,000 (1)
-Salary Remaining : $1,106,557
-Salary Average : $2,500,000
-Salary Average Remaining : $1,106,557
Nicolas Hague $2,294,150 (3)
-Salary Remaining : $1,015,443
-Salary Average : $2,294,150
-Salary Average Remaining : $1,015,443
Ryan Hartman $1,700,000 (1)
-Salary Remaining : $752,459
-Salary Average : $4,296,000
-Salary Average Remaining : $1,901,508
Eeli Tolvanen $1,450,000 (1)
-Salary Remaining : $641,803
-Salary Average : $1,450,000
-Salary Average Remaining : $641,803
Joey Daccord $1,200,000 (2)
-Salary Remaining : $531,148
-Salary Average : $1,200,000
-Salary Average Remaining : $531,148
Jacob Peterson $775,000 (1)
-Salary Remaining : $343,033
-Salary Average : $775,000
-Salary Average Remaining : $343,033
Johnathan Kovacevic $766,667 (2)
-Salary Remaining : $339,344
-Salary Average : $766,667
-Salary Average Remaining : $339,344
Total Pro Players23
Salary Commitment
Year 2023 : $104,094,483
Year 2024 : $87,169,483
Year 2025 : $57,996,150
Year 2026 : $44,875,000
Salary Average Commitment
Year 2023 : $106,179,372
Year 2024 : $86,658,372
Year 2025 : $57,485,039
Year 2026 : $44,363,889
Salary Cap with 1 Way Contract
Year 2023 : $104,094,483
Year 2024 : $87,169,483
Year 2025 : $57,996,150
Year 2026 : $44,875,000

Farm Players Salaries

Jake Bean $233,333 (1)
Salary Remaining : $233,333
Salary Average : $233,333
Salary Average Remaining : $233,333
Maxime Comtois $203,750 (1)
Salary Remaining : $203,750
Salary Average : $203,750
Salary Average Remaining : $203,750
Blake Lizotte $167,500 (1)
Salary Remaining : $167,500
Salary Average : $167,500
Salary Average Remaining : $167,500
Jordan Harris $140,000 (2)
Salary Remaining : $140,000
Salary Average : $140,000
Salary Average Remaining : $140,000
Morgan Barron $135,000 (2)
Salary Remaining : $135,000
Salary Average : $135,000
Salary Average Remaining : $135,000
Nick Perbix $112,500 (2)
Salary Remaining : $112,500
Salary Average : $112,500
Salary Average Remaining : $112,500
Christian Fischer $112,500 (1)
Salary Remaining : $112,500
Salary Average : $112,500
Salary Average Remaining : $112,500
Samuel Blais $100,000 (1)
Salary Remaining : $100,000
Salary Average : $100,000
Salary Average Remaining : $100,000
Tye Kartye $92,500 (3)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Zachary Fucale $86,400 (2)
Salary Remaining : $86,400
Salary Average : $86,400
Salary Average Remaining : $86,400
Isaak Phillips $85,917 (1)
Salary Remaining : $85,917
Salary Average : $85,917
Salary Average Remaining : $85,917
Matthew Phillips $77,500 (1)
Salary Remaining : $77,500
Salary Average : $77,500
Salary Average Remaining : $77,500
Scott Perunovich $77,500 (1)
Salary Remaining : $77,500
Salary Average : $77,500
Salary Average Remaining : $77,500
Valtteri Puustinen $77,500 (1)
Salary Remaining : $77,500
Salary Average : $77,500
Salary Average Remaining : $77,500
Brett Leason $77,500 (1)
Salary Remaining : $77,500
Salary Average : $77,500
Salary Average Remaining : $77,500
Total Farm Players15
Salary Commitment
Year 2023 : $1,779,400
Year 2024 : $566,400
Year 2025 : $92,500
Year 2026 : $0
Salary Average Commitment
Year 2023 : $1,779,400
Year 2024 : $566,400
Year 2025 : $92,500
Year 2026 : $0

Cunts



Arena Capacity - Ticket Price
Attendance - %

Arena NameTaint Centre
Level 1: 6000 - $100 - 4,655 - 77.58%
Level 2: 5000 - $60 - 3,811 - 76.22%
Level 3: 2000 - $35 - 1,556 - 77.78%
Level 4: 4000 - $25 - 3,090 - 77.24%
Luxury : 1000 - $200 - 974 - 97.35%
Total Capacity :18000

Income

Home Games Left17
Average Attendance - %14,085 - 78.25%
Average Income per Game$1,428,779
Year to Date Revenue$34,290,704

Expense

Pro Players Total Salaries$90,580,357
Farm Players Total Salaries$1,191,417
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$50,487,450
Farm Year To Date Expenses$664,020
Pro Salary Cap To Date$50,487,450
Farm Salary Cap To Date$664,020

Estimate

Pro Estimated Season Revenue$24,289,249
Pro Remaining Season Days81
Pro Expenses Per Days$494,975
Pro Estimated Expenses$40,092,975
Farm Remaining Season Days81
Farm Expenses Per Days$6,510
Farm Estimated Expenses$527,310
Estimated Season Expenses$40,620,285
Season Salary Cap$91,771,774
Estimate Under Maximum Salary Cap of $122,000,000$30,228,226
Estimate Over Minimum Salary Cap of $89,500,000 $2,271,774
Current Bank Account$200,329,918
Projected Bank Account$183,998,882

Pro Players Salaries

Artemi Panarin $11,642,860 (3)
-Salary Remaining : $5,153,396
-Salary Average : $11,642,857
-Salary Average Remaining : $5,153,396
Rod Tapper $8,500,000 (8)
-Salary Remaining : $3,762,295
-Salary Average : $8,500,000
-Salary Average Remaining : $3,762,295
Bo Horvat $8,500,000 (8)
-Salary Remaining : $3,762,295
-Salary Average : $8,500,000
-Salary Average Remaining : $3,762,295
Brock Boeser $6,650,000 (2)
-Salary Remaining : $2,943,443
-Salary Average : $6,650,000
-Salary Average Remaining : $2,943,443
Travis Sanheim $6,250,000 (8)
-Salary Remaining : $2,766,393
-Salary Average : $6,250,000
-Salary Average Remaining : $2,766,393
Tyler Myers $6,000,000 (1)
-Salary Remaining : $2,655,738
-Salary Average : $6,000,000
-Salary Average Remaining : $2,655,738
Andre Burakovsky $5,500,000 (4)
-Salary Remaining : $2,434,426
-Salary Average : $5,500,000
-Salary Average Remaining : $2,434,426
Darcy Kuemper $5,250,000 (4)
-Salary Remaining : $2,323,770
-Salary Average : $5,250,000
-Salary Average Remaining : $2,323,770
Jake McCabe $4,000,000 (2)
-Salary Remaining : $1,770,492
-Salary Average : $4,000,000
-Salary Average Remaining : $1,770,492
Gabriel Vilardi $3,437,500 (2)
-Salary Remaining : $1,521,516
-Salary Average : $3,437,500
-Salary Average Remaining : $1,521,516
Justin Holl $3,400,000 (3)
-Salary Remaining : $1,504,918
-Salary Average : $3,400,000
-Salary Average Remaining : $1,504,918
Dylan DeMelo $3,000,000 (1)
-Salary Remaining : $1,327,869
-Salary Average : $3,000,000
-Salary Average Remaining : $1,327,869
Alex Newhook $2,900,000 (4)
-Salary Remaining : $1,283,607
-Salary Average : $2,900,000
-Salary Average Remaining : $1,283,607
Luke Schenn $2,750,000 (3)
-Salary Remaining : $1,217,213
-Salary Average : $2,750,000
-Salary Average Remaining : $1,217,213
Andrew Peeke $2,750,000 (3)
-Salary Remaining : $1,217,213
-Salary Average : $2,750,000
-Salary Average Remaining : $1,217,213
Oliver Ekman-Larsson $2,250,000 (1)
-Salary Remaining : $995,902
-Salary Average : $2,250,000
-Salary Average Remaining : $995,902
Sean Durzi $1,700,000 (2)
-Salary Remaining : $752,459
-Salary Average : $1,700,000
-Salary Average Remaining : $752,459
Alex Nedeljkovic $1,500,000 (1)
-Salary Remaining : $663,934
-Salary Average : $1,500,000
-Salary Average Remaining : $663,934
Keegan Kolesar $1,400,000 (2)
-Salary Remaining : $619,672
-Salary Average : $1,400,000
-Salary Average Remaining : $619,672
Jonathan Drouin $825,000 (1)
-Salary Remaining : $365,164
-Salary Average : $825,000
-Salary Average Remaining : $365,164
Luke Glendening $800,000 (2)
-Salary Remaining : $354,098
-Salary Average : $800,000
-Salary Average Remaining : $354,098
Blake Wheeler $800,000 (1)
-Salary Remaining : $354,098
-Salary Average : $800,000
-Salary Average Remaining : $354,098
Guillaume Brisebois $775,000 (2)
-Salary Remaining : $343,033
-Salary Average : $775,000
-Salary Average Remaining : $343,033
Total Pro Players23
Salary Commitment
Year 2023 : $90,580,357
Year 2024 : $76,205,357
Year 2025 : $57,442,857
Year 2026 : $36,900,000
Salary Average Commitment
Year 2023 : $90,580,357
Year 2024 : $76,205,357
Year 2025 : $57,442,857
Year 2026 : $36,900,000
Salary Cap with 1 Way Contract
Year 2023 : $90,580,357
Year 2024 : $76,205,357
Year 2025 : $57,442,857
Year 2026 : $36,900,000

Farm Players Salaries

Noah Cates $262,500 (2)
Salary Remaining : $262,500
Salary Average : $262,500
Salary Average Remaining : $262,500
Tucker Poolman $250,000 (2)
Salary Remaining : $250,000
Salary Average : $250,000
Salary Average Remaining : $250,000
Tyler Motte $135,000 (1)
Salary Remaining : $135,000
Salary Average : $135,000
Salary Average Remaining : $135,000
Nils Hoglander $110,000 (2)
Salary Remaining : $110,000
Salary Average : $110,000
Salary Average Remaining : $110,000
Hugo Alnefelt $102,000 (3)
Salary Remaining : $102,000
Salary Average : $102,000
Salary Average Remaining : $102,000
Victor Soderstrom $89,417 (1)
Salary Remaining : $89,417
Salary Average : $89,417
Salary Average Remaining : $89,417
Jack Rathbone $85,000 (2)
Salary Remaining : $85,000
Salary Average : $85,000
Salary Average Remaining : $85,000
Libor Hajek $80,000 (2)
Salary Remaining : $80,000
Salary Average : $80,000
Salary Average Remaining : $80,000
Tyler Madden $77,500 (1)
Salary Remaining : $77,500
Salary Average : $77,500
Salary Average Remaining : $77,500
Total Farm Players9
Salary Commitment
Year 2023 : $1,191,417
Year 2024 : $889,500
Year 2025 : $102,000
Year 2026 : $0
Salary Average Commitment
Year 2023 : $1,191,417
Year 2024 : $889,500
Year 2025 : $102,000
Year 2026 : $0

Fletushkas



Arena Capacity - Ticket Price
Attendance - %

Arena NameArena Kombetare
Level 1: 6000 - $100 - 4,546 - 75.76%
Level 2: 5000 - $60 - 3,796 - 75.91%
Level 3: 2000 - $35 - 1,548 - 77.40%
Level 4: 4000 - $25 - 3,036 - 75.89%
Luxury : 1000 - $200 - 973 - 97.30%
Total Capacity :18000

Income

Home Games Left17
Average Attendance - %13,898 - 77.21%
Average Income per Game$1,409,772
Year to Date Revenue$33,834,528

Expense

Pro Players Total Salaries$112,427,297
Farm Players Total Salaries$529,416
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$62,608,408
Farm Year To Date Expenses$399,208
Pro Salary Cap To Date$62,608,408
Farm Salary Cap To Date$399,208

Estimate

Pro Estimated Season Revenue$23,966,124
Pro Remaining Season Days81
Pro Expenses Per Days$614,357
Pro Estimated Expenses$49,762,917
Farm Remaining Season Days81
Farm Expenses Per Days$2,893
Farm Estimated Expenses$234,333
Estimated Season Expenses$49,997,250
Season Salary Cap$112,956,713
Estimate Under Maximum Salary Cap of $122,000,000$9,043,287
Estimate Over Minimum Salary Cap of $89,500,000 $23,456,713
Current Bank Account$172,278,891
Projected Bank Account$146,247,765

Pro Players Salaries

Auston Matthews $11,640,250 (1)
-Salary Remaining : $5,152,242
-Salary Average : $11,634,000
-Salary Average Remaining : $5,149,475
Sergei Bobrovsky $10,000,000 (3)
-Salary Remaining : $4,426,230
-Salary Average : $10,000,000
-Salary Average Remaining : $4,426,230
Zachary Werenski $9,583,333 (6)
-Salary Remaining : $4,241,803
-Salary Average : $9,583,333
-Salary Average Remaining : $4,241,803
Harry Polsmokr $8,500,000 (8)
-Salary Remaining : $3,762,295
-Salary Average : $8,500,000
-Salary Average Remaining : $3,762,295
Patrick Kane $6,858,000 (3)
-Salary Remaining : $3,035,508
-Salary Average : $6,858,000
-Salary Average Remaining : $3,035,508
John Gibson $6,400,000 (3)
-Salary Remaining : $2,832,787
-Salary Average : $6,400,000
-Salary Average Remaining : $2,832,787
Valeri Nichushkin $6,125,000 (2)
-Salary Remaining : $2,711,066
-Salary Average : $6,125,000
-Salary Average Remaining : $2,711,066
Brock Nelson $6,000,000 (2)
-Salary Remaining : $2,655,738
-Salary Average : $6,000,000
-Salary Average Remaining : $2,655,738
Adam Pelech $5,750,000 (6)
-Salary Remaining : $2,545,082
-Salary Average : $5,750,000
-Salary Average Remaining : $2,545,082
Tyler Bertuzzi $5,500,000 (1)
-Salary Remaining : $2,434,426
-Salary Average : $5,500,000
-Salary Average Remaining : $2,434,426
Joel Farabee $5,000,000 (5)
-Salary Remaining : $2,213,115
-Salary Average : $4,425,000
-Salary Average Remaining : $1,958,607
Mattias Samuelsson $4,285,714 (7)
-Salary Remaining : $1,896,955
-Salary Average : $4,285,714
-Salary Average Remaining : $1,896,955
Brett Pesce $4,025,000 (1)
-Salary Remaining : $1,781,557
-Salary Average : $4,025,000
-Salary Average Remaining : $1,781,557
Nino Niederreiter $4,000,000 (1)
-Salary Remaining : $1,770,492
-Salary Average : $4,000,000
-Salary Average Remaining : $1,770,492
K'Andre Miller $3,872,000 (2)
-Salary Remaining : $1,713,836
-Salary Average : $3,872,000
-Salary Average Remaining : $1,713,836
Jordan Staal $2,900,000 (4)
-Salary Remaining : $1,283,607
-Salary Average : $2,900,000
-Salary Average Remaining : $1,283,607
Braden Schneider $2,634,000 (3)
-Salary Remaining : $1,165,869
-Salary Average : $2,634,000
-Salary Average Remaining : $1,165,869
Mackenzie Blackwood $2,350,000 (2)
-Salary Remaining : $1,040,164
-Salary Average : $2,350,000
-Salary Average Remaining : $1,040,164
Noel Acciari $2,000,000 (3)
-Salary Remaining : $885,246
-Salary Average : $2,000,000
-Salary Average Remaining : $885,246
Cam York $1,600,000 (2)
-Salary Remaining : $708,197
-Salary Average : $1,600,000
-Salary Average Remaining : $708,197
Owen Tippett $1,500,000 (1)
-Salary Remaining : $663,934
-Salary Average : $1,500,000
-Salary Average Remaining : $663,934
Kevin Shattenkirk $1,050,000 (1)
-Salary Remaining : $464,754
-Salary Average : $1,050,000
-Salary Average Remaining : $464,754
Marco Rossi $854,000 (3)
-Salary Remaining : $378,000
-Salary Average : $854,000
-Salary Average Remaining : $378,000
Total Pro Players23
Salary Commitment
Year 2023 : $112,427,297
Year 2024 : $84,712,047
Year 2025 : $64,765,047
Year 2026 : $36,019,047
Salary Average Commitment
Year 2023 : $111,846,047
Year 2024 : $84,137,047
Year 2025 : $64,190,047
Year 2026 : $35,444,047
Salary Cap with 1 Way Contract
Year 2023 : $112,427,297
Year 2024 : $84,712,047
Year 2025 : $64,765,047
Year 2026 : $36,019,047

Farm Players Salaries

Bobby Brink $92,500 (1)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Ruslan Iskhakov $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Emil Andrae $90,333 (3)
Salary Remaining : $90,333
Salary Average : $90,333
Salary Average Remaining : $90,333
Daniil Chayka $90,250 (3)
Salary Remaining : $90,250
Salary Average : $90,250
Salary Average Remaining : $90,250
Tyson Foerster $86,333 (3)
Salary Remaining : $86,333
Salary Average : $86,333
Salary Average Remaining : $86,333
Yegor Zamula $77,500 (1)
Salary Remaining : $77,500
Salary Average : $77,500
Salary Average Remaining : $77,500
Total Farm Players6
Salary Commitment
Year 2023 : $529,416
Year 2024 : $359,416
Year 2025 : $266,916
Year 2026 : $0
Salary Average Commitment
Year 2023 : $529,416
Year 2024 : $359,416
Year 2025 : $266,916
Year 2026 : $0

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NamePerogy Palace
Level 1: 6000 - $100 - 4,617 - 76.96%
Level 2: 5000 - $60 - 3,894 - 77.88%
Level 3: 2000 - $35 - 1,508 - 75.40%
Level 4: 4000 - $25 - 3,018 - 75.45%
Luxury : 1000 - $200 - 973 - 97.31%
Total Capacity :18000

Income

Home Games Left17
Average Attendance - %14,010 - 77.83%
Average Income per Game$1,425,490
Year to Date Revenue$34,211,751

Expense

Pro Players Total Salaries$116,500,667
Farm Players Total Salaries$2,417,934
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$62,371,976
Farm Year To Date Expenses$1,212,456
Pro Salary Cap To Date$62,371,976
Farm Salary Cap To Date$1,212,456

Estimate

Pro Estimated Season Revenue$24,233,324
Pro Remaining Season Days81
Pro Expenses Per Days$636,616
Pro Estimated Expenses$51,565,896
Farm Remaining Season Days81
Farm Expenses Per Days$13,213
Farm Estimated Expenses$1,070,253
Estimated Season Expenses$52,636,149
Season Salary Cap$118,918,601
Estimate Under Maximum Salary Cap of $122,000,000$3,081,399
Estimate Over Minimum Salary Cap of $89,500,000 $29,418,601
Current Bank Account$183,765,779
Projected Bank Account$155,362,954

Pro Players Salaries

Jack Eichel $10,000,000 (3)
-Salary Remaining : $4,426,230
-Salary Average : $10,000,000
-Salary Average Remaining : $4,426,230
Mathew Barzal $9,150,000 (8)
-Salary Remaining : $4,050,000
-Salary Average : $9,150,000
-Salary Average Remaining : $4,050,000
Shitty-Kitty Gangbang $8,500,000 (8)
-Salary Remaining : $3,762,295
-Salary Average : $8,500,000
-Salary Average Remaining : $3,762,295
Dmitry Orlov $7,750,000 (2)
-Salary Remaining : $3,430,328
-Salary Average : $7,750,000
-Salary Average Remaining : $3,430,328
Andrei Svechnikov $7,750,000 (6)
-Salary Remaining : $3,430,328
-Salary Average : $7,750,000
-Salary Average Remaining : $3,430,328
Justin Faulk $6,500,000 (4)
-Salary Remaining : $2,877,049
-Salary Average : $6,500,000
-Salary Average Remaining : $2,877,049
Claude Giroux $6,500,000 (2)
-Salary Remaining : $2,877,049
-Salary Average : $6,500,000
-Salary Average Remaining : $2,877,049
Alex Killorn $6,250,000 (4)
-Salary Remaining : $2,766,393
-Salary Average : $6,250,000
-Salary Average Remaining : $2,766,393
Ryan Pulock $5,159,000 (3)
-Salary Remaining : $2,283,492
-Salary Average : $5,159,000
-Salary Average Remaining : $2,283,492
Ivan Barbashev $5,000,000 (5)
-Salary Remaining : $2,213,115
-Salary Average : $5,000,000
-Salary Average Remaining : $2,213,115
Artem Zub $4,600,000 (4)
-Salary Remaining : $2,036,066
-Salary Average : $4,600,000
-Salary Average Remaining : $2,036,066
Christopher Tanev $4,500,000 (2)
-Salary Remaining : $1,991,803
-Salary Average : $4,500,000
-Salary Average Remaining : $1,991,803
Michael Bunting $4,500,000 (3)
-Salary Remaining : $1,991,803
-Salary Average : $4,500,000
-Salary Average Remaining : $1,991,803
Viktor Arvidsson $4,250,000 (1)
-Salary Remaining : $1,881,148
-Salary Average : $4,250,000
-Salary Average Remaining : $1,881,148
Nikita Zadorov $3,750,000 (1)
-Salary Remaining : $1,659,836
-Salary Average : $3,750,000
-Salary Average Remaining : $1,659,836
Barclay Goodrow $3,641,667 (4)
-Salary Remaining : $1,611,885
-Salary Average : $3,641,667
-Salary Average Remaining : $1,611,885
Joe Pavelski $3,500,000 (1)
-Salary Remaining : $1,549,180
-Salary Average : $3,500,000
-Salary Average Remaining : $1,549,180
Alexander Kerfoot $3,500,000 (2)
-Salary Remaining : $1,549,180
-Salary Average : $3,500,000
-Salary Average Remaining : $1,549,180
Frederik Andersen $3,400,000 (2)
-Salary Remaining : $1,504,918
-Salary Average : $3,400,000
-Salary Average Remaining : $1,504,918
Scott Laughton $3,000,000 (3)
-Salary Remaining : $1,327,869
-Salary Average : $5,296,000
-Salary Average Remaining : $2,344,131
Alexander Barabanov $2,500,000 (1)
-Salary Remaining : $1,106,557
-Salary Average : $2,500,000
-Salary Average Remaining : $1,106,557
Antti Raanta $1,500,000 (1)
-Salary Remaining : $663,934
-Salary Average : $1,500,000
-Salary Average Remaining : $663,934
Nic Dowd $1,300,000 (2)
-Salary Remaining : $575,410
-Salary Average : $1,300,000
-Salary Average Remaining : $575,410
Total Pro Players23
Salary Commitment
Year 2023 : $116,500,667
Year 2024 : $101,000,667
Year 2025 : $74,050,667
Year 2026 : $51,391,667
Salary Average Commitment
Year 2023 : $118,796,667
Year 2024 : $103,296,667
Year 2025 : $76,346,667
Year 2026 : $51,391,667
Salary Cap with 1 Way Contract
Year 2023 : $116,500,667
Year 2024 : $101,000,667
Year 2025 : $74,050,667
Year 2026 : $51,391,667

Farm Players Salaries

Joshua Norris $795,000 (7)
Salary Remaining : $795,000
Salary Average : $795,000
Salary Average Remaining : $795,000
Martin Fehervary $267,500 (3)
Salary Remaining : $267,500
Salary Average : $267,500
Salary Average Remaining : $267,500
Laurent Brossoit $175,000 (1)
Salary Remaining : $175,000
Salary Average : $175,000
Salary Average Remaining : $175,000
Rasmus Sandin $140,000 (2)
Salary Remaining : $140,000
Salary Average : $140,000
Salary Average Remaining : $140,000
Brayden Tracey $96,600 (2)
Salary Remaining : $96,600
Salary Average : $96,600
Salary Average Remaining : $96,600
Alexander Holtz $92,500 (1)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Connor Zary $92,500 (1)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
William Dufour $92,500 (3)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Jan Mysak $90,250 (3)
Salary Remaining : $90,250
Salary Average : $90,250
Salary Average Remaining : $90,250
Noel Gunler $86,250 (2)
Salary Remaining : $86,250
Salary Average : $86,250
Salary Average Remaining : $86,250
Elliot Desnoyers $85,417 (3)
Salary Remaining : $85,417
Salary Average : $85,417
Salary Average Remaining : $85,417
Jeremie Poirier $83,333 (3)
Salary Remaining : $83,333
Salary Average : $83,333
Salary Average Remaining : $83,333
Pavel Dorofeyev $82,500 (1)
Salary Remaining : $82,500
Salary Average : $82,500
Salary Average Remaining : $82,500
Nicholas Robertson $82,167 (1)
Salary Remaining : $82,167
Salary Average : $82,167
Salary Average Remaining : $82,167
Egor Afanasyev $78,917 (1)
Salary Remaining : $78,917
Salary Average : $78,917
Salary Average Remaining : $78,917
Connor Brown $77,500 (1)
Salary Remaining : $77,500
Salary Average : $77,500
Salary Average Remaining : $77,500
Total Farm Players16
Salary Commitment
Year 2023 : $2,417,934
Year 2024 : $1,736,850
Year 2025 : $1,414,000
Year 2026 : $795,000
Salary Average Commitment
Year 2023 : $2,417,934
Year 2024 : $1,736,850
Year 2025 : $1,414,000
Year 2026 : $795,000

Fucksticks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHighlander Center
Level 1: 6000 - $100 - 4,710 - 78.51%
Level 2: 5000 - $60 - 3,810 - 76.21%
Level 3: 2000 - $35 - 1,568 - 78.41%
Level 4: 4000 - $25 - 3,095 - 77.38%
Luxury : 1000 - $200 - 974 - 97.42%
Total Capacity :18000

Income

Home Games Left17
Average Attendance - %14,158 - 78.66%
Average Income per Game$1,437,475
Year to Date Revenue$34,499,409

Expense

Pro Players Total Salaries$115,404,881
Farm Players Total Salaries$1,508,751
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$64,790,854
Farm Year To Date Expenses$922,975
Pro Salary Cap To Date$64,790,854
Farm Salary Cap To Date$922,975

Estimate

Pro Estimated Season Revenue$24,437,081
Pro Remaining Season Days81
Pro Expenses Per Days$630,628
Pro Estimated Expenses$51,080,868
Farm Remaining Season Days81
Farm Expenses Per Days$8,245
Farm Estimated Expenses$667,845
Estimated Season Expenses$51,748,713
Season Salary Cap$116,913,632
Estimate Under Maximum Salary Cap of $122,000,000$5,086,368
Estimate Over Minimum Salary Cap of $89,500,000 $27,413,632
Current Bank Account$156,699,332
Projected Bank Account$129,387,700

Pro Players Salaries

Connor McDavid $12,500,000 (3)
-Salary Remaining : $5,532,787
-Salary Average : $12,500,000
-Salary Average Remaining : $5,532,787
David Pastrnak $11,250,000 (8)
-Salary Remaining : $4,979,508
-Salary Average : $11,250,000
-Salary Average Remaining : $4,979,508
Mark Stone $9,500,000 (4)
-Salary Remaining : $4,204,918
-Salary Average : $9,500,000
-Salary Average Remaining : $4,204,918
Mulvinder BitchTits $8,500,000 (8)
-Salary Remaining : $3,762,295
-Salary Average : $8,500,000
-Salary Average Remaining : $3,762,295
John Carlson $8,000,000 (3)
-Salary Remaining : $3,540,984
-Salary Average : $8,000,000
-Salary Average Remaining : $3,540,984
Alex DeBrincat $7,875,000 (4)
-Salary Remaining : $3,485,656
-Salary Average : $7,875,000
-Salary Average Remaining : $3,485,656
Quinn Hughes $7,850,000 (4)
-Salary Remaining : $3,474,590
-Salary Average : $7,850,000
-Salary Average Remaining : $3,474,590
Kyle Connor $7,142,857 (3)
-Salary Remaining : $3,161,592
-Salary Average : $7,142,857
-Salary Average Remaining : $3,161,592
Tage Thompson $7,142,857 (7)
-Salary Remaining : $3,161,592
-Salary Average : $6,425,000
-Salary Average Remaining : $2,843,852
MacKenzie Weegar $6,250,000 (8)
-Salary Remaining : $2,766,393
-Salary Average : $6,250,000
-Salary Average Remaining : $2,766,393
Rasmus Dahlin $6,000,000 (1)
-Salary Remaining : $2,655,738
-Salary Average : $6,000,000
-Salary Average Remaining : $2,655,738
Ilya Sorokin $4,000,000 (1)
-Salary Remaining : $1,770,492
-Salary Average : $4,000,000
-Salary Average Remaining : $1,770,492
Boone Jenner $3,750,000 (2)
-Salary Remaining : $1,659,836
-Salary Average : $3,750,000
-Salary Average Remaining : $1,659,836
Jeremy Swayman $3,475,000 (1)
-Salary Remaining : $1,538,115
-Salary Average : $3,475,000
-Salary Average Remaining : $1,538,115
Patrice Bergeron $2,500,000 (1)
-Salary Remaining : $1,106,557
-Salary Average : $2,500,000
-Salary Average Remaining : $1,106,557
Trent Frederic $2,300,000 (2)
-Salary Remaining : $1,018,033
-Salary Average : $2,300,000
-Salary Average Remaining : $1,018,033
Kaapo Kakko $2,100,000 (1)
-Salary Remaining : $929,508
-Salary Average : $2,100,000
-Salary Average Remaining : $929,508
Matthew Beniers $1,850,000 (2)
-Salary Remaining : $818,852
-Salary Average : $1,850,000
-Salary Average Remaining : $818,852
J.J. Moser $925,000 (2)
-Salary Remaining : $409,426
-Salary Average : $925,000
-Salary Average Remaining : $409,426
Dawson Mercer $894,167 (1)
-Salary Remaining : $395,779
-Salary Average : $894,167
-Salary Average Remaining : $395,779
Mark Giordano $800,000 (1)
-Salary Remaining : $354,098
-Salary Average : $800,000
-Salary Average Remaining : $354,098
Thomas Novak $800,000 (1)
-Salary Remaining : $354,098
-Salary Average : $800,000
-Salary Average Remaining : $354,098
Total Pro Players22
Salary Commitment
Year 2023 : $115,404,881
Year 2024 : $94,835,714
Year 2025 : $86,010,714
Year 2026 : $58,367,857
Salary Average Commitment
Year 2023 : $114,687,024
Year 2024 : $94,117,857
Year 2025 : $85,292,857
Year 2026 : $57,650,000
Salary Cap with 1 Way Contract
Year 2023 : $115,404,881
Year 2024 : $94,835,714
Year 2025 : $86,010,714
Year 2026 : $58,367,857

Farm Players Salaries

Matias Maccelli $390,000 (3)
Salary Remaining : $390,000
Salary Average : $390,000
Salary Average Remaining : $390,000
Isak Rosen $145,000 (3)
Salary Remaining : $145,000
Salary Average : $145,000
Salary Average Remaining : $145,000
Shakir Mukhamadullin $129,417 (3)
Salary Remaining : $129,417
Salary Average : $129,417
Salary Average Remaining : $129,417
Xavier Bourgault $116,750 (3)
Salary Remaining : $116,750
Salary Average : $116,750
Salary Average Remaining : $116,750
Joakim Kemell $95,000 (2)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Vasily Podkolzin $94,000 (3)
Salary Remaining : $94,000
Salary Average : $94,000
Salary Average Remaining : $94,000
Jordan Spence $93,500 (3)
Salary Remaining : $93,500
Salary Average : $93,500
Salary Average Remaining : $93,500
Jack Drury $92,500 (1)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Alex Vlasic $91,667 (1)
Salary Remaining : $91,667
Salary Average : $91,667
Salary Average Remaining : $91,667
Aatu Raty $90,250 (3)
Salary Remaining : $90,250
Salary Average : $90,250
Salary Average Remaining : $90,250
Philip Tomasino $89,417 (1)
Salary Remaining : $89,417
Salary Average : $89,417
Salary Average Remaining : $89,417
Lukas Dostal $81,250 (2)
Salary Remaining : $81,250
Salary Average : $81,250
Salary Average Remaining : $81,250
Total Farm Players12
Salary Commitment
Year 2023 : $1,508,751
Year 2024 : $1,235,167
Year 2025 : $1,058,917
Year 2026 : $0
Salary Average Commitment
Year 2023 : $1,508,751
Year 2024 : $1,235,167
Year 2025 : $1,058,917
Year 2026 : $0

Giants



Arena Capacity - Ticket Price
Attendance - %

Arena NameShankill Leisure Centre
Level 1: 6000 - $100 - 4,575 - 76.25%
Level 2: 5000 - $60 - 3,693 - 73.87%
Level 3: 2000 - $35 - 1,555 - 77.75%
Level 4: 4000 - $25 - 3,011 - 75.27%
Luxury : 1000 - $200 - 974 - 97.40%
Total Capacity :18000

Income

Home Games Left17
Average Attendance - %13,808 - 76.71%
Average Income per Game$1,405,062
Year to Date Revenue$33,721,492

Expense

Pro Players Total Salaries$113,321,666
Farm Players Total Salaries$1,259,784
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$63,187,203
Farm Year To Date Expenses$732,745
Pro Salary Cap To Date$63,187,203
Farm Salary Cap To Date$732,745

Estimate

Pro Estimated Season Revenue$23,886,057
Pro Remaining Season Days81
Pro Expenses Per Days$619,244
Pro Estimated Expenses$50,158,764
Farm Remaining Season Days81
Farm Expenses Per Days$6,884
Farm Estimated Expenses$557,604
Estimated Season Expenses$50,716,368
Season Salary Cap$114,581,450
Estimate Under Maximum Salary Cap of $122,000,000$7,418,550
Estimate Over Minimum Salary Cap of $89,500,000 $25,081,450
Current Bank Account$166,548,566
Projected Bank Account$139,718,255

Pro Players Salaries

Nikita Kucherov $9,500,000 (4)
-Salary Remaining : $4,204,918
-Salary Average : $9,500,000
-Salary Average Remaining : $4,204,918
Alex Ovechkin $9,500,000 (3)
-Salary Remaining : $4,204,918
-Salary Average : $9,500,000
-Salary Average Remaining : $4,204,918
Alex Pietrangelo $8,800,000 (4)
-Salary Remaining : $3,895,082
-Salary Average : $8,800,000
-Salary Average Remaining : $3,895,082
Timo Meier $8,800,000 (8)
-Salary Remaining : $3,895,082
-Salary Average : $8,800,000
-Salary Average Remaining : $3,895,082
Sidney Crosby $8,700,000 (2)
-Salary Remaining : $3,850,820
-Salary Average : $8,700,000
-Salary Average Remaining : $3,850,820
El Burrito Peligroso $8,500,000 (8)
-Salary Remaining : $3,762,295
-Salary Average : $8,500,000
-Salary Average Remaining : $3,762,295
Filip Forsberg $8,500,000 (2)
-Salary Remaining : $3,762,295
-Salary Average : $8,500,000
-Salary Average Remaining : $3,762,295
Kevin Fiala $7,875,000 (2)
-Salary Remaining : $3,485,656
-Salary Average : $7,875,000
-Salary Average Remaining : $3,485,656
Vincent Trocheck $5,625,000 (6)
-Salary Remaining : $2,489,754
-Salary Average : $5,625,000
-Salary Average Remaining : $2,489,754
Adam Fox $4,492,000 (2)
-Salary Remaining : $1,988,262
-Salary Average : $4,492,000
-Salary Average Remaining : $1,988,262
Juuse Saros $4,433,000 (3)
-Salary Remaining : $1,962,148
-Salary Average : $4,433,000
-Salary Average Remaining : $1,962,148
Tyler Toffoli $4,250,000 (1)
-Salary Remaining : $1,881,148
-Salary Average : $4,250,000
-Salary Average Remaining : $1,881,148
Joel Edmundson $3,500,000 (1)
-Salary Remaining : $1,549,180
-Salary Average : $3,500,000
-Salary Average Remaining : $1,549,180
Mario Ferraro $3,250,000 (3)
-Salary Remaining : $1,438,525
-Salary Average : $3,250,000
-Salary Average Remaining : $1,438,525
Chandler Stephenson $2,750,000 (1)
-Salary Remaining : $1,217,213
-Salary Average : $2,750,000
-Salary Average Remaining : $1,217,213
Zach Whitecloud $2,750,000 (5)
-Salary Remaining : $1,217,213
-Salary Average : $2,750,000
-Salary Average Remaining : $1,217,213
Alexander Romanov $2,500,000 (2)
-Salary Remaining : $1,106,557
-Salary Average : $2,500,000
-Salary Average Remaining : $1,106,557
Alexandre Carrier $2,500,000 (1)
-Salary Remaining : $1,106,557
-Salary Average : $2,500,000
-Salary Average Remaining : $1,106,557
Pyotr Kochetkov $2,000,000 (4)
-Salary Remaining : $885,246
-Salary Average : $2,000,000
-Salary Average Remaining : $885,246
Barrett Hayton $1,775,000 (2)
-Salary Remaining : $785,656
-Salary Average : $1,775,000
-Salary Average Remaining : $785,656
Jake Evans $1,700,000 (1)
-Salary Remaining : $752,459
-Salary Average : $1,700,000
-Salary Average Remaining : $752,459
Moritz Seider $863,333 (1)
-Salary Remaining : $382,131
-Salary Average : $863,333
-Salary Average Remaining : $382,131
Taylor Raddysh $758,333 (1)
-Salary Remaining : $335,656
-Salary Average : $758,333
-Salary Average Remaining : $335,656
Total Pro Players23
Salary Commitment
Year 2023 : $113,321,666
Year 2024 : $97,000,000
Year 2025 : $63,158,000
Year 2026 : $45,975,000
Salary Average Commitment
Year 2023 : $113,321,666
Year 2024 : $97,000,000
Year 2025 : $63,158,000
Year 2026 : $45,975,000
Salary Cap with 1 Way Contract
Year 2023 : $113,321,666
Year 2024 : $97,000,000
Year 2025 : $63,158,000
Year 2026 : $45,975,000

Farm Players Salaries

William Eklund $174,417 (3)
Salary Remaining : $174,417
Salary Average : $174,417
Salary Average Remaining : $174,417
Simon Holmstrom $127,800 (2)
Salary Remaining : $127,800
Salary Average : $127,800
Salary Average Remaining : $127,800
Drew Helleson $100,900 (3)
Salary Remaining : $100,900
Salary Average : $100,900
Salary Average Remaining : $100,900
Gustav Lindstrom $95,000 (1)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Thomas Bordeleau $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Jacob Perreault $92,500 (1)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Emil Bemstrom $90,000 (1)
Salary Remaining : $90,000
Salary Average : $90,000
Salary Average Remaining : $90,000
Cayden Primeau $89,000 (3)
Salary Remaining : $89,000
Salary Average : $89,000
Salary Average Remaining : $89,000
Alexander Pashin $82,667 (3)
Salary Remaining : $82,667
Salary Average : $82,667
Salary Average Remaining : $82,667
Jacob Bernard-Docker $80,500 (2)
Salary Remaining : $80,500
Salary Average : $80,500
Salary Average Remaining : $80,500
Brendan Lemieux $80,000 (1)
Salary Remaining : $80,000
Salary Average : $80,000
Salary Average Remaining : $80,000
Kaedan Korczak $79,500 (1)
Salary Remaining : $79,500
Salary Average : $79,500
Salary Average Remaining : $79,500
Aleksi Heponiemi $75,000 (2)
Salary Remaining : $75,000
Salary Average : $75,000
Salary Average Remaining : $75,000
Total Farm Players13
Salary Commitment
Year 2023 : $1,259,784
Year 2024 : $822,784
Year 2025 : $446,984
Year 2026 : $0
Salary Average Commitment
Year 2023 : $1,259,784
Year 2024 : $822,784
Year 2025 : $446,984
Year 2026 : $0

Gladiators



Arena Capacity - Ticket Price
Attendance - %

Arena NameDelphi Stadium
Level 1: 6000 - $100 - 4,653 - 77.55%
Level 2: 5000 - $60 - 3,750 - 75.00%
Level 3: 2000 - $35 - 1,547 - 77.33%
Level 4: 4000 - $25 - 3,024 - 75.60%
Luxury : 1000 - $200 - 983 - 98.30%
Total Capacity :18000

Income

Home Games Left17
Average Attendance - %13,957 - 77.54%
Average Income per Game$1,423,284
Year to Date Revenue$34,158,817

Expense

Pro Players Total Salaries$114,457,143
Farm Players Total Salaries$2,239,017
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$64,694,003
Farm Year To Date Expenses$1,275,840
Pro Salary Cap To Date$64,694,003
Farm Salary Cap To Date$1,275,840

Estimate

Pro Estimated Season Revenue$24,195,829
Pro Remaining Season Days81
Pro Expenses Per Days$625,449
Pro Estimated Expenses$50,661,369
Farm Remaining Season Days81
Farm Expenses Per Days$12,235
Farm Estimated Expenses$991,035
Estimated Season Expenses$51,652,404
Season Salary Cap$116,696,160
Estimate Under Maximum Salary Cap of $122,000,000$5,303,840
Estimate Over Minimum Salary Cap of $89,500,000 $27,196,160
Current Bank Account$162,197,252
Projected Bank Account$134,740,677

Pro Players Salaries

Geoff Copses $8,500,000 (8)
-Salary Remaining : $3,762,295
-Salary Average : $8,500,000
-Salary Average Remaining : $3,762,295
Nico Hischier $7,250,000 (4)
-Salary Remaining : $3,209,016
-Salary Average : $7,250,000
-Salary Average Remaining : $3,209,016
Sam Reinhart $6,500,000 (1)
-Salary Remaining : $2,877,049
-Salary Average : $6,500,000
-Salary Average Remaining : $2,877,049
Anthony Cirelli $6,250,000 (7)
-Salary Remaining : $2,766,393
-Salary Average : $6,250,000
-Salary Average Remaining : $2,766,393
Jake Guentzel $6,000,000 (1)
-Salary Remaining : $2,655,738
-Salary Average : $6,000,000
-Salary Average Remaining : $2,655,738
Nick Schmaltz $5,850,000 (3)
-Salary Remaining : $2,589,344
-Salary Average : $5,850,000
-Salary Average Remaining : $2,589,344
T.J. Oshie $5,750,000 (2)
-Salary Remaining : $2,545,082
-Salary Average : $5,750,000
-Salary Average Remaining : $2,545,082
Zach Hyman $5,500,000 (5)
-Salary Remaining : $2,434,426
-Salary Average : $5,500,000
-Salary Average Remaining : $2,434,426
Travis Konecny $5,500,000 (2)
-Salary Remaining : $2,434,426
-Salary Average : $5,500,000
-Salary Average Remaining : $2,434,426
Jaccob Slavin $5,300,000 (2)
-Salary Remaining : $2,345,902
-Salary Average : $5,300,000
-Salary Average Remaining : $2,345,902
Alec Martinez $5,250,000 (1)
-Salary Remaining : $2,323,770
-Salary Average : $5,250,000
-Salary Average Remaining : $2,323,770
Shea Theodore $5,200,000 (2)
-Salary Remaining : $2,301,639
-Salary Average : $5,200,000
-Salary Average Remaining : $2,301,639
J.T. Compher $5,100,000 (5)
-Salary Remaining : $2,257,377
-Salary Average : $5,100,000
-Salary Average Remaining : $2,257,377
Samuel Girard $5,000,000 (4)
-Salary Remaining : $2,213,115
-Salary Average : $5,000,000
-Salary Average Remaining : $2,213,115
Alex Tuch $4,750,000 (3)
-Salary Remaining : $2,102,459
-Salary Average : $4,750,000
-Salary Average Remaining : $2,102,459
Ville Husso $4,750,000 (2)
-Salary Remaining : $2,102,459
-Salary Average : $4,750,000
-Salary Average Remaining : $2,102,459
Josh Manson $4,500,000 (3)
-Salary Remaining : $1,991,803
-Salary Average : $4,500,000
-Salary Average Remaining : $1,991,803
Jack Roslovic $4,000,000 (1)
-Salary Remaining : $1,770,492
-Salary Average : $4,000,000
-Salary Average Remaining : $1,770,492
Jake Oettinger $4,000,000 (2)
-Salary Remaining : $1,770,492
-Salary Average : $4,000,000
-Salary Average Remaining : $1,770,492
Ryan Suter $3,650,000 (2)
-Salary Remaining : $1,615,574
-Salary Average : $3,650,000
-Salary Average Remaining : $1,615,574
Evan Rodrigues $3,000,000 (4)
-Salary Remaining : $1,327,869
-Salary Average : $3,000,000
-Salary Average Remaining : $1,327,869
Colton Sissons $2,857,143 (3)
-Salary Remaining : $1,264,637
-Salary Average : $2,857,143
-Salary Average Remaining : $1,264,637
Total Pro Players22
Salary Commitment
Year 2023 : $114,457,143
Year 2024 : $92,707,143
Year 2025 : $58,557,143
Year 2026 : $40,600,000
Salary Average Commitment
Year 2023 : $114,457,143
Year 2024 : $92,707,143
Year 2025 : $58,557,143
Year 2026 : $40,600,000
Salary Cap with 1 Way Contract
Year 2023 : $114,457,143
Year 2024 : $92,707,143
Year 2025 : $58,557,143
Year 2026 : $40,600,000

Farm Players Salaries

Nate Schmidt $595,000 (2)
Salary Remaining : $595,000
Salary Average : $595,000
Salary Average Remaining : $595,000
Jack Campbell $500,000 (4)
Salary Remaining : $500,000
Salary Average : $500,000
Salary Average Remaining : $500,000
Adam Erne $285,600 (3)
Salary Remaining : $285,600
Salary Average : $285,600
Salary Average Remaining : $285,600
Dylan Guenther $174,417 (3)
Salary Remaining : $174,417
Salary Average : $174,417
Salary Average Remaining : $174,417
Josh Mahura $92,500 (1)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Carter Savoie $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Lassi Thomson $89,417 (1)
Salary Remaining : $89,417
Salary Average : $89,417
Salary Average Remaining : $89,417
Michael Milne $86,167 (3)
Salary Remaining : $86,167
Salary Average : $86,167
Salary Average Remaining : $86,167
Zach Bogosian $85,000 (1)
Salary Remaining : $85,000
Salary Average : $85,000
Salary Average Remaining : $85,000
Dustin Wolf $81,583 (1)
Salary Remaining : $81,583
Salary Average : $81,583
Salary Average Remaining : $81,583
Lukas Cormier $79,333 (3)
Salary Remaining : $79,333
Salary Average : $79,333
Salary Average Remaining : $79,333
Robert Hagg $77,500 (1)
Salary Remaining : $77,500
Salary Average : $77,500
Salary Average Remaining : $77,500
Total Farm Players12
Salary Commitment
Year 2023 : $2,239,017
Year 2024 : $1,813,017
Year 2025 : $1,125,517
Year 2026 : $500,000
Salary Average Commitment
Year 2023 : $2,239,017
Year 2024 : $1,813,017
Year 2025 : $1,125,517
Year 2026 : $500,000

Jets

Jets is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameHorn O Plenty
Level 1: 6000 - $100 - 4,555 - 75.92%
Level 2: 5000 - $60 - 3,800 - 76.00%
Level 3: 2000 - $35 - 1,565 - 78.24%
Level 4: 4000 - $25 - 3,096 - 77.39%
Luxury : 1000 - $200 - 977 - 97.69%
Total Capacity :18000

Income

Home Games Left17
Average Attendance - %13,993 - 77.74%
Average Income per Game$1,415,529
Year to Date Revenue$33,972,694

Expense

Pro Players Total Salaries$121,397,333
Farm Players Total Salaries$776,717
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$65,842,337
Farm Year To Date Expenses$502,647
Pro Salary Cap To Date$65,842,337
Farm Salary Cap To Date$502,647

Estimate

Pro Estimated Season Revenue$24,063,992
Pro Remaining Season Days81
Pro Expenses Per Days$663,373
Pro Estimated Expenses$53,733,213
Farm Remaining Season Days81
Farm Expenses Per Days$4,244
Farm Estimated Expenses$343,764
Estimated Season Expenses$54,076,977
Season Salary Cap$122,174,050
Estimate Under Maximum Salary Cap of $122,000,000-$174,050
Estimate Over Minimum Salary Cap of $89,500,000 $32,674,050
Current Bank Account$154,179,112
Projected Bank Account$124,166,127

Pro Players Salaries

Aleksander Barkov $10,000,000 (7)
-Salary Remaining : $4,426,230
-Salary Average : $9,544,444
-Salary Average Remaining : $4,224,590
Roman Josi $9,059,000 (5)
-Salary Remaining : $4,009,721
-Salary Average : $9,059,000
-Salary Average Remaining : $4,009,721
Crabface Tinklenuts $8,500,000 (8)
-Salary Remaining : $3,762,295
-Salary Average : $8,500,000
-Salary Average Remaining : $3,762,295
Jacob Trouba $8,000,000 (3)
-Salary Remaining : $3,540,984
-Salary Average : $8,000,000
-Salary Average Remaining : $3,540,984
J.T. Miller $8,000,000 (7)
-Salary Remaining : $3,540,984
-Salary Average : $8,000,000
-Salary Average Remaining : $3,540,984
Morgan Rielly $7,500,000 (3)
-Salary Remaining : $3,319,672
-Salary Average : $7,500,000
-Salary Average Remaining : $3,319,672
Joshua Morrissey $6,250,000 (6)
-Salary Remaining : $2,766,393
-Salary Average : $6,250,000
-Salary Average Remaining : $2,766,393
Connor Hellebuyck $6,166,666 (3)
-Salary Remaining : $2,729,508
-Salary Average : $6,166,666
-Salary Average Remaining : $2,729,508
Mark Scheifele $6,125,000 (1)
-Salary Remaining : $2,711,066
-Salary Average : $6,125,000
-Salary Average Remaining : $2,711,066
Nikolaj Ehlers $6,000,000 (2)
-Salary Remaining : $2,655,738
-Salary Average : $6,000,000
-Salary Average Remaining : $2,655,738
Jonas Brodin $6,000,000 (2)
-Salary Remaining : $2,655,738
-Salary Average : $6,000,000
-Salary Average Remaining : $2,655,738
William Karlsson $5,900,000 (2)
-Salary Remaining : $2,611,475
-Salary Average : $5,900,000
-Salary Average Remaining : $2,611,475
Teuvo Teravainen $5,400,000 (1)
-Salary Remaining : $2,390,164
-Salary Average : $5,400,000
-Salary Average Remaining : $2,390,164
Elias Lindholm $4,850,000 (1)
-Salary Remaining : $2,146,721
-Salary Average : $4,850,000
-Salary Average Remaining : $2,146,721
Pavel Zacha $4,750,000 (4)
-Salary Remaining : $2,102,459
-Salary Average : $4,750,000
-Salary Average Remaining : $2,102,459
Brandon Saad $4,500,000 (3)
-Salary Remaining : $1,991,803
-Salary Average : $4,500,000
-Salary Average Remaining : $1,991,803
Sam Bennett $4,425,000 (2)
-Salary Remaining : $1,958,607
-Salary Average : $4,425,000
-Salary Average Remaining : $1,958,607
Erik Haula $3,150,000 (3)
-Salary Remaining : $1,394,262
-Salary Average : $3,150,000
-Salary Average Remaining : $1,394,262
Martin Necas $3,000,000 (1)
-Salary Remaining : $1,327,869
-Salary Average : $3,000,000
-Salary Average Remaining : $1,327,869
Pavel Francouz $2,000,000 (1)
-Salary Remaining : $885,246
-Salary Average : $2,000,000
-Salary Average Remaining : $885,246
Jake Sanderson $925,000 (9)
-Salary Remaining : $409,426
-Salary Average : $7,258,334
-Salary Average Remaining : $3,212,705
Luke Evangelista $896,667 (3)
-Salary Remaining : $396,885
-Salary Average : $896,667
-Salary Average Remaining : $396,885
Total Pro Players22
Salary Commitment
Year 2023 : $121,397,333
Year 2024 : $107,147,333
Year 2025 : $84,822,333
Year 2026 : $54,609,000
Salary Average Commitment
Year 2023 : $127,275,111
Year 2024 : $105,900,111
Year 2025 : $83,575,111
Year 2026 : $53,361,778
Salary Cap with 1 Way Contract
Year 2023 : $121,397,333
Year 2024 : $100,022,333
Year 2025 : $77,697,333
Year 2026 : $47,484,000

Farm Players Salaries

Carl Grundstrom $130,000 (2)
Salary Remaining : $130,000
Salary Average : $130,000
Salary Average Remaining : $130,000
Vincent Iorio $89,417 (3)
Salary Remaining : $89,417
Salary Average : $89,417
Salary Average Remaining : $89,417
Ville Heinola $86,300 (1)
Salary Remaining : $86,300
Salary Average : $86,300
Salary Average Remaining : $86,300
Declan Chisholm $81,500 (1)
Salary Remaining : $81,500
Salary Average : $81,500
Salary Average Remaining : $81,500
Akil Thomas $79,500 (1)
Salary Remaining : $79,500
Salary Average : $79,500
Salary Average Remaining : $79,500
Eetu Makiniemi $77,500 (1)
Salary Remaining : $77,500
Salary Average : $77,500
Salary Average Remaining : $77,500
Lukas Rousek $77,500 (2)
Salary Remaining : $77,500
Salary Average : $77,500
Salary Average Remaining : $77,500
Ian Mitchell $77,500 (1)
Salary Remaining : $77,500
Salary Average : $77,500
Salary Average Remaining : $77,500
David Gustafsson $77,500 (1)
Salary Remaining : $77,500
Salary Average : $77,500
Salary Average Remaining : $77,500
Total Farm Players9
Salary Commitment
Year 2023 : $776,717
Year 2024 : $296,917
Year 2025 : $89,417
Year 2026 : $0
Salary Average Commitment
Year 2023 : $776,717
Year 2024 : $296,917
Year 2025 : $89,417
Year 2026 : $0

Mariners



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Shipyard
Level 1: 6000 - $100 - 4,612 - 76.86%
Level 2: 5000 - $55 - 4,773 - 95.46%
Level 3: 2000 - $30 - 1,929 - 96.43%
Level 4: 4000 - $20 - 3,796 - 94.91%
Luxury : 1000 - $200 - 976 - 97.60%
Total Capacity :18000

Income

Home Games Left17
Average Attendance - %16,085 - 89.36%
Average Income per Game$1,473,703
Year to Date Revenue$35,368,865

Expense

Pro Players Total Salaries$99,912,500
Farm Players Total Salaries$738,250
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$55,623,366
Farm Year To Date Expenses$411,468
Pro Salary Cap To Date$55,623,366
Farm Salary Cap To Date$411,468

Estimate

Pro Estimated Season Revenue$25,052,946
Pro Remaining Season Days81
Pro Expenses Per Days$545,970
Pro Estimated Expenses$44,223,570
Farm Remaining Season Days81
Farm Expenses Per Days$4,034
Farm Estimated Expenses$326,754
Estimated Season Expenses$44,550,324
Season Salary Cap$100,650,750
Estimate Under Maximum Salary Cap of $122,000,000$21,349,250
Estimate Over Minimum Salary Cap of $89,500,000 $11,150,750
Current Bank Account$188,698,859
Projected Bank Account$169,201,481

Pro Players Salaries

Anze Kopitar $10,000,000 (3)
-Salary Remaining : $4,426,230
-Salary Average : $8,000,000
-Salary Average Remaining : $3,540,984
Jeff Skinner $9,000,000 (4)
-Salary Remaining : $3,983,607
-Salary Average : $9,000,000
-Salary Average Remaining : $3,983,607
Patrik Laine $8,700,000 (3)
-Salary Remaining : $3,850,820
-Salary Average : $8,700,000
-Salary Average Remaining : $3,850,820
Ricky Cumalot $8,500,000 (8)
-Salary Remaining : $3,762,295
-Salary Average : $8,500,000
-Salary Average Remaining : $3,762,295
Mika Zibanejad $8,500,000 (6)
-Salary Remaining : $3,762,295
-Salary Average : $8,500,000
-Salary Average Remaining : $3,762,295
Mats Zuccarello $6,000,000 (3)
-Salary Remaining : $2,655,738
-Salary Average : $4,750,000
-Salary Average Remaining : $2,102,459
Adrian Kempe $5,500,000 (2)
-Salary Remaining : $2,434,426
-Salary Average : $5,500,000
-Salary Average Remaining : $2,434,426
Brady Skjei $5,250,000 (1)
-Salary Remaining : $2,323,770
-Salary Average : $5,250,000
-Salary Average Remaining : $2,323,770
Linus Ullmark $5,000,000 (2)
-Salary Remaining : $2,213,115
-Salary Average : $5,000,000
-Salary Average Remaining : $2,213,115
Ryan Graves $4,500,000 (6)
-Salary Remaining : $1,991,803
-Salary Average : $4,500,000
-Salary Average Remaining : $1,991,803
Nikita Zaitsev $4,500,000 (1)
-Salary Remaining : $1,991,803
-Salary Average : $4,500,000
-Salary Average Remaining : $1,991,803
Filip Chytil $4,437,500 (4)
-Salary Remaining : $1,964,139
-Salary Average : $4,437,500
-Salary Average Remaining : $1,964,139
Brandon Montour $3,500,000 (1)
-Salary Remaining : $1,549,180
-Salary Average : $3,500,000
-Salary Average Remaining : $1,549,180
Nicholas Paul $3,150,000 (2)
-Salary Remaining : $1,394,262
-Salary Average : $3,150,000
-Salary Average Remaining : $1,394,262
Anton Forsberg $2,750,000 (2)
-Salary Remaining : $1,217,213
-Salary Average : $2,750,000
-Salary Average Remaining : $1,217,213
Jesper Fast $2,400,000 (2)
-Salary Remaining : $1,062,295
-Salary Average : $2,400,000
-Salary Average Remaining : $1,062,295
Ethan Bear $2,200,000 (1)
-Salary Remaining : $973,770
-Salary Average : $2,200,000
-Salary Average Remaining : $973,770
Erik Brannstrom $2,000,000 (1)
-Salary Remaining : $885,246
-Salary Average : $2,000,000
-Salary Average Remaining : $885,246
Marc Staal $1,100,000 (1)
-Salary Remaining : $486,885
-Salary Average : $1,100,000
-Salary Average Remaining : $486,885
Logan Stanley $1,000,000 (1)
-Salary Remaining : $442,623
-Salary Average : $1,000,000
-Salary Average Remaining : $442,623
James van Riemsdyk $1,000,000 (1)
-Salary Remaining : $442,623
-Salary Average : $1,000,000
-Salary Average Remaining : $442,623
Jonatan Berggren $925,000 (1)
-Salary Remaining : $409,426
-Salary Average : $925,000
-Salary Average Remaining : $409,426
Total Pro Players22
Salary Commitment
Year 2023 : $99,912,500
Year 2024 : $73,562,500
Year 2025 : $54,762,500
Year 2026 : $34,937,500
Salary Average Commitment
Year 2023 : $96,662,500
Year 2024 : $75,187,500
Year 2025 : $56,387,500
Year 2026 : $34,937,500
Salary Cap with 1 Way Contract
Year 2023 : $99,912,500
Year 2024 : $78,437,500
Year 2025 : $59,637,500
Year 2026 : $34,937,500

Farm Players Salaries

Nils Lundkvist $92,500 (1)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Yan Kuznetsov $87,000 (1)
Salary Remaining : $87,000
Salary Average : $87,000
Salary Average Remaining : $87,000
Jamieson Rees $83,917 (1)
Salary Remaining : $83,917
Salary Average : $83,917
Salary Average Remaining : $83,917
Will Cuylle $82,833 (2)
Salary Remaining : $82,833
Salary Average : $82,833
Salary Average Remaining : $82,833
Cal Foote $80,000 (1)
Salary Remaining : $80,000
Salary Average : $80,000
Salary Average Remaining : $80,000
Matthew Robertson $79,750 (1)
Salary Remaining : $79,750
Salary Average : $79,750
Salary Average Remaining : $79,750
Olivier Rodrigue $77,500 (1)
Salary Remaining : $77,500
Salary Average : $77,500
Salary Average Remaining : $77,500
Tim Gettinger $77,500 (1)
Salary Remaining : $77,500
Salary Average : $77,500
Salary Average Remaining : $77,500
Axel Andersson $77,250 (1)
Salary Remaining : $77,250
Salary Average : $77,250
Salary Average Remaining : $77,250
Total Farm Players9
Salary Commitment
Year 2023 : $738,250
Year 2024 : $82,833
Year 2025 : $0
Year 2026 : $0
Salary Average Commitment
Year 2023 : $738,250
Year 2024 : $82,833
Year 2025 : $0
Year 2026 : $0

Meltdown



Arena Capacity - Ticket Price
Attendance - %

Arena NameDonbass Reactor
Level 1: 6000 - $20 - 6,000 - 100.00%
Level 2: 5000 - $10 - 5,000 - 100.00%
Level 3: 2000 - $4 - 2,000 - 100.00%
Level 4: 4000 - $2 - 4,000 - 100.00%
Luxury : 1000 - $999 - 400 - 40.00%
Total Capacity :18000

Income

Home Games Left17
Average Attendance - %17,400 - 96.67%
Average Income per Game$819,840
Year to Date Revenue$19,676,160

Expense

Pro Players Total Salaries$105,701,199
Farm Players Total Salaries$2,722,983
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$58,176,352
Farm Year To Date Expenses$1,501,057
Pro Salary Cap To Date$58,176,352
Farm Salary Cap To Date$1,501,057

Estimate

Pro Estimated Season Revenue$13,937,280
Pro Remaining Season Days81
Pro Expenses Per Days$577,602
Pro Estimated Expenses$46,785,762
Farm Remaining Season Days81
Farm Expenses Per Days$14,880
Farm Estimated Expenses$1,205,280
Estimated Season Expenses$47,991,042
Season Salary Cap$108,424,182
Estimate Under Maximum Salary Cap of $122,000,000$13,575,818
Estimate Over Minimum Salary Cap of $89,500,000 $18,924,182
Current Bank Account$141,886,162
Projected Bank Account$107,832,400

Pro Players Salaries

Hugo Drax $8,500,000 (8)
-Salary Remaining : $3,762,295
-Salary Average : $8,500,000
-Salary Average Remaining : $3,762,295
Mikhail Sergachev $8,500,000 (7)
-Salary Remaining : $3,762,295
-Salary Average : $8,500,000
-Salary Average Remaining : $3,762,295
Steven Stamkos $8,500,000 (1)
-Salary Remaining : $3,762,295
-Salary Average : $8,500,000
-Salary Average Remaining : $3,762,295
Jared Spurgeon $7,575,000 (4)
-Salary Remaining : $3,352,869
-Salary Average : $7,575,000
-Salary Average Remaining : $3,352,869
Bryan Rust $7,477,000 (3)
-Salary Remaining : $3,309,492
-Salary Average : $7,477,000
-Salary Average Remaining : $3,309,492
William Nylander $6,962,366 (1)
-Salary Remaining : $3,081,703
-Salary Average : $6,962,366
-Salary Average Remaining : $3,081,703
Adam Henrique $5,825,000 (1)
-Salary Remaining : $2,578,279
-Salary Average : $5,825,000
-Salary Average Remaining : $2,578,279
Esa Lindell $5,800,000 (2)
-Salary Remaining : $2,567,213
-Salary Average : $5,800,000
-Salary Average Remaining : $2,567,213
Dylan Strome $5,000,000 (5)
-Salary Remaining : $2,213,115
-Salary Average : $5,000,000
-Salary Average Remaining : $2,213,115
Noah Hanifin $4,950,000 (1)
-Salary Remaining : $2,190,984
-Salary Average : $4,950,000
-Salary Average Remaining : $2,190,984
Alexander Wennberg $4,500,000 (1)
-Salary Remaining : $1,991,803
-Salary Average : $4,500,000
-Salary Average Remaining : $1,991,803
Morgan Frost $4,494,000 (3)
-Salary Remaining : $1,989,148
-Salary Average : $4,494,000
-Salary Average Remaining : $1,989,148
Brandon Carlo $4,100,000 (4)
-Salary Remaining : $1,814,754
-Salary Average : $4,100,000
-Salary Average Remaining : $1,814,754
Vitek Vanecek $3,400,000 (2)
-Salary Remaining : $1,504,918
-Salary Average : $3,400,000
-Salary Average Remaining : $1,504,918
Jonas Siegenthaler $3,400,000 (4)
-Salary Remaining : $1,504,918
-Salary Average : $3,400,000
-Salary Average Remaining : $1,504,918
Anthony Duclair $3,000,000 (1)
-Salary Remaining : $1,327,869
-Salary Average : $3,000,000
-Salary Average Remaining : $1,327,869
Patrik Nemeth $2,500,000 (1)
-Salary Remaining : $1,106,557
-Salary Average : $2,500,000
-Salary Average Remaining : $1,106,557
Casey Mittelstadt $2,500,000 (1)
-Salary Remaining : $1,106,557
-Salary Average : $2,500,000
-Salary Average Remaining : $1,106,557
Daniel Vladar $2,200,000 (2)
-Salary Remaining : $973,770
-Salary Average : $2,200,000
-Salary Average Remaining : $973,770
Oliver Wahlstrom $2,041,000 (3)
-Salary Remaining : $903,393
-Salary Average : $2,041,000
-Salary Average Remaining : $903,393
Daniel Sprong $2,000,000 (1)
-Salary Remaining : $885,246
-Salary Average : $2,000,000
-Salary Average Remaining : $885,246
Alex Iafallo $1,626,000 (1)
-Salary Remaining : $719,705
-Salary Average : $1,626,000
-Salary Average Remaining : $719,705
Akira Schmid $850,833 (1)
-Salary Remaining : $376,598
-Salary Average : $850,833
-Salary Average Remaining : $376,598
Total Pro Players23
Salary Commitment
Year 2023 : $105,701,199
Year 2024 : $62,487,000
Year 2025 : $51,087,000
Year 2026 : $37,075,000
Salary Average Commitment
Year 2023 : $105,701,199
Year 2024 : $62,487,000
Year 2025 : $51,087,000
Year 2026 : $37,075,000
Salary Cap with 1 Way Contract
Year 2023 : $105,701,199
Year 2024 : $62,487,000
Year 2025 : $51,087,000
Year 2026 : $37,075,000

Farm Players Salaries

Cal Petersen $500,000 (3)
Salary Remaining : $500,000
Salary Average : $500,000
Salary Average Remaining : $500,000
Derek Grant $376,900 (2)
Salary Remaining : $376,900
Salary Average : $376,900
Salary Average Remaining : $376,900
Joel Armia $340,000 (2)
Salary Remaining : $340,000
Salary Average : $340,000
Salary Average Remaining : $340,000
Warren Foegele $275,000 (1)
Salary Remaining : $275,000
Salary Average : $275,000
Salary Average Remaining : $275,000
Evgeni Dadonov $225,000 (2)
Salary Remaining : $225,000
Salary Average : $225,000
Salary Average Remaining : $225,000
Rafael Harvey-Pinard $110,000 (2)
Salary Remaining : $110,000
Salary Average : $110,000
Salary Average Remaining : $110,000
Fabian Lysell $106,500 (3)
Salary Remaining : $106,500
Salary Average : $106,500
Salary Average Remaining : $106,500
Ty Dellandrea $90,000 (1)
Salary Remaining : $90,000
Salary Average : $90,000
Salary Average Remaining : $90,000
Oskar Olausson $89,417 (3)
Salary Remaining : $89,417
Salary Average : $89,417
Salary Average Remaining : $89,417
Ozzy Wiesblatt $86,333 (3)
Salary Remaining : $86,333
Salary Average : $86,333
Salary Average Remaining : $86,333
Jake Neighbours $86,333 (3)
Salary Remaining : $86,333
Salary Average : $86,333
Salary Average Remaining : $86,333
Jared McIsaac $78,750 (1)
Salary Remaining : $78,750
Salary Average : $78,750
Salary Average Remaining : $78,750
Justus Annunen $77,500 (1)
Salary Remaining : $77,500
Salary Average : $77,500
Salary Average Remaining : $77,500
Tobias Bjornfot $77,500 (2)
Salary Remaining : $77,500
Salary Average : $77,500
Salary Average Remaining : $77,500
Joel Hofer $77,500 (2)
Salary Remaining : $77,500
Salary Average : $77,500
Salary Average Remaining : $77,500
Dennis Cholowski $76,250 (1)
Salary Remaining : $76,250
Salary Average : $76,250
Salary Average Remaining : $76,250
Artemi Knyazev $50,000 (1)
Salary Remaining : $50,000
Salary Average : $50,000
Salary Average Remaining : $50,000
Total Farm Players17
Salary Commitment
Year 2023 : $2,722,983
Year 2024 : $2,075,483
Year 2025 : $868,583
Year 2026 : $0
Salary Average Commitment
Year 2023 : $2,722,983
Year 2024 : $2,075,483
Year 2025 : $868,583
Year 2026 : $0

Mongoloids



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Yurt
Level 1: 6000 - $100 - 4,540 - 75.66%
Level 2: 5000 - $60 - 3,787 - 75.74%
Level 3: 2000 - $35 - 1,538 - 76.91%
Level 4: 4000 - $25 - 3,051 - 76.26%
Luxury : 1000 - $200 - 979 - 97.94%
Total Capacity :18000

Income

Home Games Left17
Average Attendance - %13,895 - 77.19%
Average Income per Game$1,410,040
Year to Date Revenue$33,840,968

Expense

Pro Players Total Salaries$107,505,000
Farm Players Total Salaries$1,427,417
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$61,448,023
Farm Year To Date Expenses$803,988
Pro Salary Cap To Date$61,448,023
Farm Salary Cap To Date$803,988

Estimate

Pro Estimated Season Revenue$23,970,686
Pro Remaining Season Days81
Pro Expenses Per Days$587,459
Pro Estimated Expenses$47,584,179
Farm Remaining Season Days81
Farm Expenses Per Days$7,800
Farm Estimated Expenses$631,800
Estimated Season Expenses$48,215,979
Season Salary Cap$108,932,417
Estimate Under Maximum Salary Cap of $122,000,000$13,067,583
Estimate Over Minimum Salary Cap of $89,500,000 $19,432,417
Current Bank Account$156,572,810
Projected Bank Account$132,327,517

Pro Players Salaries

John Tavares $11,000,000 (2)
-Salary Remaining : $4,868,852
-Salary Average : $11,000,000
-Salary Average Remaining : $4,868,852
Tyrian Lannister $8,500,000 (8)
-Salary Remaining : $3,762,295
-Salary Average : $8,500,000
-Salary Average Remaining : $3,762,295
Brent Burns $8,000,000 (2)
-Salary Remaining : $3,540,984
-Salary Average : $8,000,000
-Salary Average Remaining : $3,540,984
Evgeni Malkin $6,100,000 (2)
-Salary Remaining : $2,700,000
-Salary Average : $6,100,000
-Salary Average Remaining : $2,700,000
Ondrej Palat $6,000,000 (4)
-Salary Remaining : $2,655,738
-Salary Average : $6,000,000
-Salary Average Remaining : $2,655,738
Mattias Ekholm $5,783,000 (2)
-Salary Remaining : $2,559,689
-Salary Average : $5,783,000
-Salary Average Remaining : $2,559,689
Jonathan Marchessault $5,000,000 (1)
-Salary Remaining : $2,213,115
-Salary Average : $5,000,000
-Salary Average Remaining : $2,213,115
Drake Batherson $4,975,000 (4)
-Salary Remaining : $2,202,049
-Salary Average : $4,975,000
-Salary Average Remaining : $2,202,049
Michael Matheson $4,875,000 (4)
-Salary Remaining : $2,157,787
-Salary Average : $4,875,000
-Salary Average Remaining : $2,157,787
Cal Clutterbuck $4,781,000 (1)
-Salary Remaining : $2,116,180
-Salary Average : $4,781,000
-Salary Average Remaining : $2,116,180
David Perron $4,750,000 (1)
-Salary Remaining : $2,102,459
-Salary Average : $4,750,000
-Salary Average Remaining : $2,102,459
Ryan Lindgren $4,714,000 (2)
-Salary Remaining : $2,086,525
-Salary Average : $4,714,000
-Salary Average Remaining : $2,086,525
Austin Watson $4,654,000 (2)
-Salary Remaining : $2,059,967
-Salary Average : $4,654,000
-Salary Average Remaining : $2,059,967
Rasmus Andersson $4,550,000 (3)
-Salary Remaining : $2,013,934
-Salary Average : $4,550,000
-Salary Average Remaining : $2,013,934
Mason Marchment $4,500,000 (3)
-Salary Remaining : $1,991,803
-Salary Average : $4,500,000
-Salary Average Remaining : $1,991,803
Thatcher Demko $3,729,000 (3)
-Salary Remaining : $1,650,541
-Salary Average : $3,729,000
-Salary Average Remaining : $1,650,541
Jaroslav Halak $3,469,000 (1)
-Salary Remaining : $1,535,459
-Salary Average : $3,469,000
-Salary Average Remaining : $1,535,459
Yegor Sharangovich $3,100,000 (2)
-Salary Remaining : $1,372,131
-Salary Average : $3,100,000
-Salary Average Remaining : $1,372,131
Adam Boqvist $2,600,000 (2)
-Salary Remaining : $1,150,820
-Salary Average : $2,600,000
-Salary Average Remaining : $1,150,820
Dillon Dube $2,300,000 (1)
-Salary Remaining : $1,018,033
-Salary Average : $2,300,000
-Salary Average Remaining : $1,018,033
Markus Niemelainen $2,125,000 (3)
-Salary Remaining : $940,574
-Salary Average : $2,125,000
-Salary Average Remaining : $940,574
Andreas Englund $1,000,000 (2)
-Salary Remaining : $442,623
-Salary Average : $1,000,000
-Salary Average Remaining : $442,623
Scott Wedgewood $1,000,000 (1)
-Salary Remaining : $442,623
-Salary Average : $1,000,000
-Salary Average Remaining : $442,623
Total Pro Players23
Salary Commitment
Year 2023 : $107,505,000
Year 2024 : $86,205,000
Year 2025 : $39,254,000
Year 2026 : $24,350,000
Salary Average Commitment
Year 2023 : $107,505,000
Year 2024 : $86,205,000
Year 2025 : $39,254,000
Year 2026 : $24,350,000
Salary Cap with 1 Way Contract
Year 2023 : $107,505,000
Year 2024 : $86,205,000
Year 2025 : $39,254,000
Year 2026 : $24,350,000

Farm Players Salaries

Adam Ruzicka $213,400 (3)
Salary Remaining : $213,400
Salary Average : $213,400
Salary Average Remaining : $213,400
Dylan Samberg $140,000 (2)
Salary Remaining : $140,000
Salary Average : $140,000
Salary Average Remaining : $140,000
Colin White $120,000 (2)
Salary Remaining : $120,000
Salary Average : $120,000
Salary Average Remaining : $120,000
Arturs Silovs $105,300 (2)
Salary Remaining : $105,300
Salary Average : $105,300
Salary Average Remaining : $105,300
Arvid Soderblom $96,250 (2)
Salary Remaining : $96,250
Salary Average : $96,250
Salary Average Remaining : $96,250
Jakob Pelletier $94,300 (3)
Salary Remaining : $94,300
Salary Average : $94,300
Salary Average Remaining : $94,300
Daniel Torgersson $92,500 (3)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Mason McTavish $89,417 (2)
Salary Remaining : $89,417
Salary Average : $89,417
Salary Average Remaining : $89,417
Denis Gurianov $85,000 (1)
Salary Remaining : $85,000
Salary Average : $85,000
Salary Average Remaining : $85,000
Yegor Chinakhov $80,000 (1)
Salary Remaining : $80,000
Salary Average : $80,000
Salary Average Remaining : $80,000
Samuel Bolduc $80,000 (2)
Salary Remaining : $80,000
Salary Average : $80,000
Salary Average Remaining : $80,000
Mark Jankowski $77,500 (1)
Salary Remaining : $77,500
Salary Average : $77,500
Salary Average Remaining : $77,500
Jett Woo $77,500 (1)
Salary Remaining : $77,500
Salary Average : $77,500
Salary Average Remaining : $77,500
Cooper Marody $76,250 (1)
Salary Remaining : $76,250
Salary Average : $76,250
Salary Average Remaining : $76,250
Total Farm Players14
Salary Commitment
Year 2023 : $1,427,417
Year 2024 : $1,031,167
Year 2025 : $400,200
Year 2026 : $0
Salary Average Commitment
Year 2023 : $1,427,417
Year 2024 : $1,031,167
Year 2025 : $400,200
Year 2026 : $0

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 6000 - $100 - 4,519 - 75.32%
Level 2: 5000 - $60 - 3,814 - 76.29%
Level 3: 2000 - $35 - 1,564 - 78.21%
Level 4: 4000 - $25 - 3,016 - 75.39%
Luxury : 1000 - $200 - 966 - 96.63%
Total Capacity :18000

Income

Home Games Left17
Average Attendance - %13,880 - 77.11%
Average Income per Game$1,405,880
Year to Date Revenue$33,741,120

Expense

Pro Players Total Salaries$113,014,500
Farm Players Total Salaries$1,234,328
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$63,314,285
Farm Year To Date Expenses$865,945
Pro Salary Cap To Date$63,314,285
Farm Salary Cap To Date$865,945

Estimate

Pro Estimated Season Revenue$23,899,960
Pro Remaining Season Days81
Pro Expenses Per Days$617,566
Pro Estimated Expenses$50,022,846
Farm Remaining Season Days81
Farm Expenses Per Days$6,745
Farm Estimated Expenses$546,345
Estimated Season Expenses$50,569,191
Season Salary Cap$114,248,828
Estimate Under Maximum Salary Cap of $122,000,000$7,751,172
Estimate Over Minimum Salary Cap of $89,500,000 $24,748,828
Current Bank Account$160,925,885
Projected Bank Account$134,256,654

Pro Players Salaries

Andrei Vasilevskiy $9,500,000 (5)
-Salary Remaining : $4,204,918
-Salary Average : $9,500,000
-Salary Average Remaining : $4,204,918
Mikko Rantanen $9,250,000 (2)
-Salary Remaining : $4,094,262
-Salary Average : $9,250,000
-Salary Average Remaining : $4,094,262
Darnell Nurse $9,250,000 (7)
-Salary Remaining : $4,094,262
-Salary Average : $8,844,444
-Salary Average Remaining : $3,914,754
Cale Makar $9,000,000 (4)
-Salary Remaining : $3,983,607
-Salary Average : $9,000,000
-Salary Average Remaining : $3,983,607
Manson Gluehead $8,500,000 (8)
-Salary Remaining : $3,762,295
-Salary Average : $8,500,000
-Salary Average Remaining : $3,762,295
Tim Stutzle $8,350,000 (8)
-Salary Remaining : $3,695,902
-Salary Average : $8,350,000
-Salary Average Remaining : $3,695,902
Tomas Hertl $7,394,000 (3)
-Salary Remaining : $3,272,754
-Salary Average : $7,394,000
-Salary Average Remaining : $3,272,754
Dylan Cozens $7,100,000 (7)
-Salary Remaining : $3,142,623
-Salary Average : $7,100,000
-Salary Average Remaining : $3,142,623
Colton Parayko $6,500,000 (6)
-Salary Remaining : $2,877,049
-Salary Average : $6,500,000
-Salary Average Remaining : $2,877,049
Kris Letang $6,100,000 (2)
-Salary Remaining : $2,700,000
-Salary Average : $6,100,000
-Salary Average Remaining : $2,700,000
Evander Kane $5,125,000 (2)
-Salary Remaining : $2,268,443
-Salary Average : $5,125,000
-Salary Average Remaining : $2,268,443
Bowen Byram $3,850,000 (2)
-Salary Remaining : $1,704,098
-Salary Average : $3,850,000
-Salary Average Remaining : $1,704,098
Evan Bouchard $3,583,000 (3)
-Salary Remaining : $1,585,918
-Salary Average : $3,583,000
-Salary Average Remaining : $1,585,918
Ilya Samsonov $3,550,000 (1)
-Salary Remaining : $1,571,311
-Salary Average : $3,550,000
-Salary Average Remaining : $1,571,311
Brandon Tanev $3,500,000 (2)
-Salary Remaining : $1,549,180
-Salary Average : $3,500,000
-Salary Average Remaining : $1,549,180
Cody Ceci $3,250,000 (2)
-Salary Remaining : $1,438,525
-Salary Average : $3,250,000
-Salary Average Remaining : $1,438,525
Kent Johnson $1,850,000 (2)
-Salary Remaining : $818,852
-Salary Average : $1,850,000
-Salary Average Remaining : $818,852
Kirill Marchenko $1,562,500 (2)
-Salary Remaining : $691,598
-Salary Average : $1,562,500
-Salary Average Remaining : $691,598
Jani Hakanpaa $1,500,000 (1)
-Salary Remaining : $663,934
-Salary Average : $1,500,000
-Salary Average Remaining : $663,934
Kailer Yamamoto $1,500,000 (1)
-Salary Remaining : $663,934
-Salary Average : $1,500,000
-Salary Average Remaining : $663,934
Ryan Poehling $1,400,000 (1)
-Salary Remaining : $619,672
-Salary Average : $1,400,000
-Salary Average Remaining : $619,672
Michael Mcleod $1,400,000 (1)
-Salary Remaining : $619,672
-Salary Average : $1,400,000
-Salary Average Remaining : $619,672
Total Pro Players22
Salary Commitment
Year 2023 : $113,014,500
Year 2024 : $103,664,500
Year 2025 : $69,177,000
Year 2026 : $58,200,000
Salary Average Commitment
Year 2023 : $112,608,944
Year 2024 : $103,258,944
Year 2025 : $68,771,444
Year 2026 : $57,794,444
Salary Cap with 1 Way Contract
Year 2023 : $113,014,500
Year 2024 : $103,664,500
Year 2025 : $69,177,000
Year 2026 : $58,200,000

Farm Players Salaries

Spencer Knight $450,000 (3)
Salary Remaining : $450,000
Salary Average : $450,000
Salary Average Remaining : $450,000
Daniil Tarasov $105,000 (2)
Salary Remaining : $105,000
Salary Average : $105,000
Salary Average Remaining : $105,000
Juuso Parssinen $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Ryker Evans $92,500 (3)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Raphael Lavoie $87,413 (1)
Salary Remaining : $87,413
Salary Average : $87,413
Salary Average Remaining : $87,413
Ridly Greig $86,333 (3)
Salary Remaining : $86,333
Salary Average : $86,333
Salary Average Remaining : $86,333
Nikita Alexandrov $83,083 (1)
Salary Remaining : $83,083
Salary Average : $83,083
Salary Average Remaining : $83,083
Alexander Alexeyev $82,500 (2)
Salary Remaining : $82,500
Salary Average : $82,500
Salary Average Remaining : $82,500
Grigori Denisenko $77,500 (2)
Salary Remaining : $77,500
Salary Average : $77,500
Salary Average Remaining : $77,500
Riley Damiani $77,500 (1)
Salary Remaining : $77,500
Salary Average : $77,500
Salary Average Remaining : $77,500
Total Farm Players10
Salary Commitment
Year 2023 : $1,234,328
Year 2024 : $986,333
Year 2025 : $628,833
Year 2026 : $0
Salary Average Commitment
Year 2023 : $1,234,328
Year 2024 : $986,333
Year 2025 : $628,833
Year 2026 : $0

Phantoms



Arena Capacity - Ticket Price
Attendance - %

Arena NameAtlantic Pavillion
Level 1: 6000 - $100 - 4,622 - 77.04%
Level 2: 5000 - $55 - 4,786 - 95.72%
Level 3: 2000 - $35 - 1,565 - 78.25%
Level 4: 4000 - $25 - 3,045 - 76.13%
Luxury : 1000 - $225 - 957 - 95.73%
Total Capacity :18000

Income

Home Games Left17
Average Attendance - %14,976 - 83.20%
Average Income per Game$1,500,454
Year to Date Revenue$36,010,898

Expense

Pro Players Total Salaries$110,164,857
Farm Players Total Salaries$995,250
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$61,403,388
Farm Year To Date Expenses$554,778
Pro Salary Cap To Date$61,403,388
Farm Salary Cap To Date$554,778

Estimate

Pro Estimated Season Revenue$25,507,719
Pro Remaining Season Days81
Pro Expenses Per Days$601,994
Pro Estimated Expenses$48,761,514
Farm Remaining Season Days81
Farm Expenses Per Days$5,439
Farm Estimated Expenses$440,559
Estimated Season Expenses$49,202,073
Season Salary Cap$111,160,107
Estimate Under Maximum Salary Cap of $122,000,000$10,839,893
Estimate Over Minimum Salary Cap of $89,500,000 $21,660,107
Current Bank Account$164,129,799
Projected Bank Account$140,435,445

Pro Players Salaries

Sebastian Aho $9,750,000 (8)
-Salary Remaining : $4,315,574
-Salary Average : $9,750,000
-Salary Average Remaining : $4,315,574
Matthew Tkachuk $9,500,000 (7)
-Salary Remaining : $4,204,918
-Salary Average : $9,500,000
-Salary Average Remaining : $4,204,918
Brayden Point $9,500,000 (6)
-Salary Remaining : $4,204,918
-Salary Average : $9,500,000
-Salary Average Remaining : $4,204,918
Todd Harkness $8,500,000 (8)
-Salary Remaining : $3,762,295
-Salary Average : $8,500,000
-Salary Average Remaining : $3,762,295
Jesper Bratt $7,875,000 (8)
-Salary Remaining : $3,485,656
-Salary Average : $7,875,000
-Salary Average Remaining : $3,485,656
Vince Dunn $7,350,000 (4)
-Salary Remaining : $3,253,279
-Salary Average : $7,350,000
-Salary Average Remaining : $3,253,279
Kevin Hayes $7,142,857 (3)
-Salary Remaining : $3,161,592
-Salary Average : $7,142,857
-Salary Average Remaining : $3,161,592
Brady Tkachuk $6,189,000 (2)
-Salary Remaining : $2,739,393
-Salary Average : $6,189,000
-Salary Average Remaining : $2,739,393
Andrew Mangiapane $5,800,000 (2)
-Salary Remaining : $2,567,213
-Salary Average : $5,800,000
-Salary Average Remaining : $2,567,213
Jared McCann $5,508,000 (3)
-Salary Remaining : $2,437,967
-Salary Average : $5,508,000
-Salary Average Remaining : $2,437,967
Elvis Merzlikins $5,400,000 (2)
-Salary Remaining : $2,390,164
-Salary Average : $5,400,000
-Salary Average Remaining : $2,390,164
Michael Anderson $4,125,000 (8)
-Salary Remaining : $1,825,820
-Salary Average : $4,125,000
-Salary Average Remaining : $1,825,820
Devon Toews $4,100,000 (1)
-Salary Remaining : $1,814,754
-Salary Average : $4,100,000
-Salary Average Remaining : $1,814,754
Scott Mayfield $3,500,000 (7)
-Salary Remaining : $1,549,180
-Salary Average : $3,500,000
-Salary Average Remaining : $1,549,180
Brian Dumoulin $3,150,000 (2)
-Salary Remaining : $1,394,262
-Salary Average : $3,150,000
-Salary Average Remaining : $1,394,262
Eetu Luostarinen $3,000,000 (3)
-Salary Remaining : $1,327,869
-Salary Average : $3,000,000
-Salary Average Remaining : $1,327,869
Ilya Lyubushkin $2,750,000 (1)
-Salary Remaining : $1,217,213
-Salary Average : $2,750,000
-Salary Average Remaining : $1,217,213
Dominik Kubalik $2,500,000 (1)
-Salary Remaining : $1,106,557
-Salary Average : $2,500,000
-Salary Average Remaining : $1,106,557
Pheonix Copley $1,500,000 (1)
-Salary Remaining : $663,934
-Salary Average : $1,500,000
-Salary Average Remaining : $663,934
Travis Hamonic $1,100,000 (2)
-Salary Remaining : $486,885
-Salary Average : $1,100,000
-Salary Average Remaining : $486,885
Samuel Montembeault $1,000,000 (1)
-Salary Remaining : $442,623
-Salary Average : $1,000,000
-Salary Average Remaining : $442,623
Alexis Lafreniere $925,000 (1)
-Salary Remaining : $409,426
-Salary Average : $925,000
-Salary Average Remaining : $409,426
Total Pro Players22
Salary Commitment
Year 2023 : $110,164,857
Year 2024 : $97,389,857
Year 2025 : $75,750,857
Year 2026 : $60,100,000
Salary Average Commitment
Year 2023 : $110,164,857
Year 2024 : $97,389,857
Year 2025 : $75,750,857
Year 2026 : $60,100,000
Salary Cap with 1 Way Contract
Year 2023 : $110,164,857
Year 2024 : $97,389,857
Year 2025 : $75,750,857
Year 2026 : $60,100,000

Farm Players Salaries

Nathan Bastian $135,000 (2)
Salary Remaining : $135,000
Salary Average : $135,000
Salary Average Remaining : $135,000
Brendan Brisson $92,500 (3)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
John Beecher $92,500 (3)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Alex Turcotte $92,500 (1)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Dylan Garand $90,250 (3)
Salary Remaining : $90,250
Salary Average : $90,250
Salary Average Remaining : $90,250
Ville Koivunen $90,250 (3)
Salary Remaining : $90,250
Salary Average : $90,250
Salary Average Remaining : $90,250
Justin Sourdif $90,250 (3)
Salary Remaining : $90,250
Salary Average : $90,250
Salary Average Remaining : $90,250
Calen Addison $79,500 (1)
Salary Remaining : $79,500
Salary Average : $79,500
Salary Average Remaining : $79,500
Samuel Fagemo $77,500 (1)
Salary Remaining : $77,500
Salary Average : $77,500
Salary Average Remaining : $77,500
Mathias Emilio Pettersen $77,500 (1)
Salary Remaining : $77,500
Salary Average : $77,500
Salary Average Remaining : $77,500
Jaret Anderson-Dolan $77,500 (1)
Salary Remaining : $77,500
Salary Average : $77,500
Salary Average Remaining : $77,500
Total Farm Players11
Salary Commitment
Year 2023 : $995,250
Year 2024 : $590,750
Year 2025 : $455,750
Year 2026 : $0
Salary Average Commitment
Year 2023 : $995,250
Year 2024 : $590,750
Year 2025 : $455,750
Year 2026 : $0

Riots



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Breadbasket
Level 1: 6000 - $100 - 4,712 - 78.54%
Level 2: 5000 - $60 - 3,748 - 74.97%
Level 3: 2000 - $35 - 1,571 - 78.57%
Level 4: 4000 - $25 - 3,105 - 77.62%
Luxury : 1000 - $200 - 974 - 97.43%
Total Capacity :18000

Income

Home Games Left17
Average Attendance - %14,111 - 78.40%
Average Income per Game$1,433,057
Year to Date Revenue$34,393,366

Expense

Pro Players Total Salaries$98,701,333
Farm Players Total Salaries$534,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$58,085,314
Farm Year To Date Expenses$308,283
Pro Salary Cap To Date$58,085,314
Farm Salary Cap To Date$308,283

Estimate

Pro Estimated Season Revenue$24,361,968
Pro Remaining Season Days81
Pro Expenses Per Days$539,352
Pro Estimated Expenses$43,687,512
Farm Remaining Season Days81
Farm Expenses Per Days$2,921
Farm Estimated Expenses$236,601
Estimated Season Expenses$43,924,113
Season Salary Cap$99,235,833
Estimate Under Maximum Salary Cap of $122,000,000$22,764,167
Estimate Over Minimum Salary Cap of $89,500,000 $9,735,833
Current Bank Account$183,473,378
Projected Bank Account$163,911,233

Pro Players Salaries

Seth Jones $9,500,000 (6)
-Salary Remaining : $4,204,918
-Salary Average : $9,500,000
-Salary Average Remaining : $4,204,918
Velyki Hospador $8,500,000 (8)
-Salary Remaining : $3,762,295
-Salary Average : $8,500,000
-Salary Average Remaining : $3,762,295
Cole Caufield $7,850,000 (8)
-Salary Remaining : $3,474,590
-Salary Average : $7,850,000
-Salary Average Remaining : $3,474,590
Anders Lee $7,000,000 (3)
-Salary Remaining : $3,098,361
-Salary Average : $7,000,000
-Salary Average Remaining : $3,098,361
Brendan Gallagher $6,500,000 (3)
-Salary Remaining : $2,877,049
-Salary Average : $6,500,000
-Salary Average Remaining : $2,877,049
Brayden McNabb $6,248,000 (2)
-Salary Remaining : $2,765,508
-Salary Average : $6,248,000
-Salary Average Remaining : $2,765,508
Jakob Silfverberg $5,250,000 (1)
-Salary Remaining : $2,323,770
-Salary Average : $5,250,000
-Salary Average Remaining : $2,323,770
Rasmus Ristolainen $5,100,000 (4)
-Salary Remaining : $2,257,377
-Salary Average : $5,100,000
-Salary Average Remaining : $2,257,377
Jean-Gabriel Pageau $5,000,000 (3)
-Salary Remaining : $2,213,115
-Salary Average : $5,000,000
-Salary Average Remaining : $2,213,115
Jakob Chychrun $4,600,000 (2)
-Salary Remaining : $2,036,066
-Salary Average : $4,600,000
-Salary Average Remaining : $2,036,066
Artturi Lehkonen $4,500,000 (4)
-Salary Remaining : $1,991,803
-Salary Average : $4,500,000
-Salary Average Remaining : $1,991,803
Andreas Athanasiou $4,250,000 (2)
-Salary Remaining : $1,881,148
-Salary Average : $4,250,000
-Salary Average Remaining : $1,881,148
Noah Dobson $4,000,000 (2)
-Salary Remaining : $1,770,492
-Salary Average : $4,000,000
-Salary Average Remaining : $1,770,492
Marc-Andre Fleury $3,500,000 (1)
-Salary Remaining : $1,549,180
-Salary Average : $3,500,000
-Salary Average Remaining : $1,549,180
Kirby Dach $3,362,500 (4)
-Salary Remaining : $1,488,320
-Salary Average : $3,362,500
-Salary Average Remaining : $1,488,320
Derek Forbort $3,000,000 (1)
-Salary Remaining : $1,327,869
-Salary Average : $3,000,000
-Salary Average Remaining : $1,327,869
Lars Eller $2,450,000 (2)
-Salary Remaining : $1,084,426
-Salary Average : $2,450,000
-Salary Average Remaining : $1,084,426
Max Pacioretty $2,000,000 (1)
-Salary Remaining : $885,246
-Salary Average : $2,000,000
-Salary Average Remaining : $885,246
Kevin Lankinen $2,000,000 (1)
-Salary Remaining : $885,246
-Salary Average : $2,000,000
-Salary Average Remaining : $885,246
Brandon Hagel $1,500,000 (1)
-Salary Remaining : $663,934
-Salary Average : $1,500,000
-Salary Average Remaining : $663,934
Rasmus Kupari $1,000,000 (2)
-Salary Remaining : $442,623
-Salary Average : $1,000,000
-Salary Average Remaining : $442,623
Arber Xhekaj $828,333 (2)
-Salary Remaining : $366,639
-Salary Average : $828,333
-Salary Average Remaining : $366,639
Kyle Capobianco $762,500 (1)
-Salary Remaining : $337,500
-Salary Average : $762,500
-Salary Average Remaining : $337,500
Total Pro Players23
Salary Commitment
Year 2023 : $98,701,333
Year 2024 : $80,688,833
Year 2025 : $57,312,500
Year 2026 : $38,812,500
Salary Average Commitment
Year 2023 : $98,701,333
Year 2024 : $80,688,833
Year 2025 : $57,312,500
Year 2026 : $38,812,500
Salary Cap with 1 Way Contract
Year 2023 : $98,701,333
Year 2024 : $80,688,833
Year 2025 : $57,312,500
Year 2026 : $38,812,500

Farm Players Salaries

Jesper Wallstedt $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Yaroslav Askarov $92,500 (2)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Josh Doan $92,500 (3)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Cross Hanas $92,500 (3)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Nick Blankenburg $82,500 (2)
Salary Remaining : $82,500
Salary Average : $82,500
Salary Average Remaining : $82,500
Martin Chromiak $82,000 (3)
Salary Remaining : $82,000
Salary Average : $82,000
Salary Average Remaining : $82,000
Zachary Jones $0 (1)
Salary Remaining : $0
Salary Average : $0
Salary Average Remaining : $0
Total Farm Players7
Salary Commitment
Year 2023 : $534,500
Year 2024 : $534,500
Year 2025 : $267,000
Year 2026 : $0
Salary Average Commitment
Year 2023 : $534,500
Year 2024 : $534,500
Year 2025 : $267,000
Year 2026 : $0

Shitbirds



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Kat Club
Level 1: 6000 - $100 - 4,608 - 76.80%
Level 2: 5000 - $60 - 3,779 - 75.59%
Level 3: 2000 - $35 - 1,575 - 78.76%
Level 4: 4000 - $25 - 3,038 - 75.96%
Luxury : 1000 - $200 - 973 - 97.35%
Total Capacity :18000

Income

Home Games Left17
Average Attendance - %13,974 - 77.64%
Average Income per Game$1,418,697
Year to Date Revenue$34,048,735

Expense

Pro Players Total Salaries$110,266,000
Farm Players Total Salaries$1,168,417
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$65,670,096
Farm Year To Date Expenses$667,256
Pro Salary Cap To Date$65,670,096
Farm Salary Cap To Date$667,256

Estimate

Pro Estimated Season Revenue$24,117,854
Pro Remaining Season Days81
Pro Expenses Per Days$602,546
Pro Estimated Expenses$48,806,226
Farm Remaining Season Days81
Farm Expenses Per Days$6,385
Farm Estimated Expenses$517,185
Estimated Season Expenses$49,323,411
Season Salary Cap$111,434,417
Estimate Under Maximum Salary Cap of $122,000,000$10,565,583
Estimate Over Minimum Salary Cap of $89,500,000 $21,934,417
Current Bank Account$154,781,131
Projected Bank Account$129,575,574

Pro Players Salaries

Kirill Kaprizov $9,000,000 (3)
-Salary Remaining : $3,983,607
-Salary Average : $9,000,000
-Salary Average Remaining : $3,983,607
Dylan Larkin $8,700,000 (8)
-Salary Remaining : $3,850,820
-Salary Average : $8,700,000
-Salary Average Remaining : $3,850,820
Buck Phucksalot $8,500,000 (8)
-Salary Remaining : $3,762,295
-Salary Average : $8,500,000
-Salary Average Remaining : $3,762,295
Roope Hintz $8,450,000 (8)
-Salary Remaining : $3,740,164
-Salary Average : $8,450,000
-Salary Average Remaining : $3,740,164
Logan Couture $8,000,000 (4)
-Salary Remaining : $3,540,984
-Salary Average : $8,000,000
-Salary Average Remaining : $3,540,984
Victor Hedman $7,875,000 (2)
-Salary Remaining : $3,485,656
-Salary Average : $7,875,000
-Salary Average Remaining : $3,485,656
Jason Robertson $7,750,000 (4)
-Salary Remaining : $3,430,328
-Salary Average : $7,750,000
-Salary Average Remaining : $3,430,328
Troy Terry $7,000,000 (7)
-Salary Remaining : $3,098,361
-Salary Average : $7,000,000
-Salary Average Remaining : $3,098,361
Matthew Boldy $7,000,000 (7)
-Salary Remaining : $3,098,361
-Salary Average : $7,000,000
-Salary Average Remaining : $3,098,361
Vladislav Gavrikov $5,875,000 (2)
-Salary Remaining : $2,600,410
-Salary Average : $5,875,000
-Salary Average Remaining : $2,600,410
Charlie McAvoy $5,781,000 (3)
-Salary Remaining : $2,558,803
-Salary Average : $5,781,000
-Salary Average Remaining : $2,558,803
Igor Shesterkin $5,666,667 (2)
-Salary Remaining : $2,508,197
-Salary Average : $5,666,667
-Salary Average Remaining : $2,508,197
Oliver Bjorkstrand $5,400,000 (3)
-Salary Remaining : $2,390,164
-Salary Average : $5,400,000
-Salary Average Remaining : $2,390,164
Hampus Lindholm $5,110,000 (3)
-Salary Remaining : $2,261,803
-Salary Average : $5,110,000
-Salary Average Remaining : $2,261,803
Karel Vejmelka $2,725,000 (2)
-Salary Remaining : $1,206,148
-Salary Average : $2,725,000
-Salary Average Remaining : $1,206,148
Ryan McLeod $2,100,000 (2)
-Salary Remaining : $929,508
-Salary Average : $2,100,000
-Salary Average Remaining : $929,508
Kaiden Guhle $1,283,333 (3)
-Salary Remaining : $568,033
-Salary Average : $1,283,333
-Salary Average Remaining : $568,033
Filip Zadina $1,100,000 (1)
-Salary Remaining : $486,885
-Salary Average : $1,100,000
-Salary Average Remaining : $486,885
Anthony Stolarz $1,100,000 (1)
-Salary Remaining : $486,885
-Salary Average : $1,100,000
-Salary Average Remaining : $486,885
Seth Jarvis $925,000 (1)
-Salary Remaining : $409,426
-Salary Average : $925,000
-Salary Average Remaining : $409,426
Cole Perfetti $925,000 (1)
-Salary Remaining : $409,426
-Salary Average : $925,000
-Salary Average Remaining : $409,426
Total Pro Players21
Salary Commitment
Year 2023 : $110,266,000
Year 2024 : $106,216,000
Year 2025 : $81,974,333
Year 2026 : $55,400,000
Salary Average Commitment
Year 2023 : $110,266,000
Year 2024 : $106,216,000
Year 2025 : $81,974,333
Year 2026 : $55,400,000
Salary Cap with 1 Way Contract
Year 2023 : $110,266,000
Year 2024 : $106,216,000
Year 2025 : $81,974,333
Year 2026 : $55,400,000

Farm Players Salaries

John-Jason Peterka $175,400 (3)
Salary Remaining : $175,400
Salary Average : $175,400
Salary Average Remaining : $175,400
Roby Jarventie $174,300 (3)
Salary Remaining : $174,300
Salary Average : $174,300
Salary Average Remaining : $174,300
Danila Klimovich $130,900 (3)
Salary Remaining : $130,900
Salary Average : $130,900
Salary Average Remaining : $130,900
Philip Broberg $130,500 (3)
Salary Remaining : $130,500
Salary Average : $130,500
Salary Average Remaining : $130,500
David Jiricek $95,000 (2)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Simon Nemec $95,000 (2)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Jiri Kulich $95,000 (2)
Salary Remaining : $95,000
Salary Average : $95,000
Salary Average Remaining : $95,000
Quinton Byfield $92,500 (1)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Dylan Holloway $90,400 (3)
Salary Remaining : $90,400
Salary Average : $90,400
Salary Average Remaining : $90,400
Thomas Harley $89,417 (1)
Salary Remaining : $89,417
Salary Average : $89,417
Salary Average Remaining : $89,417
Total Farm Players10
Salary Commitment
Year 2023 : $1,168,417
Year 2024 : $986,500
Year 2025 : $701,500
Year 2026 : $0
Salary Average Commitment
Year 2023 : $1,168,417
Year 2024 : $986,500
Year 2025 : $701,500
Year 2026 : $0

Trash Pandas



Arena Capacity - Ticket Price
Attendance - %

Arena NameBalmoral Castle
Level 1: 6000 - $100 - 4,569 - 76.15%
Level 2: 5000 - $60 - 3,750 - 75.00%
Level 3: 2000 - $35 - 1,559 - 77.94%
Level 4: 4000 - $25 - 2,990 - 74.75%
Luxury : 1000 - $200 - 955 - 95.53%
Total Capacity :18000

Income

Home Games Left17
Average Attendance - %13,823 - 76.79%
Average Income per Game$1,403,158
Year to Date Revenue$33,675,796

Expense

Pro Players Total Salaries$88,653,000
Farm Players Total Salaries$3,137,967
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$50,562,952
Farm Year To Date Expenses$1,238,044
Pro Salary Cap To Date$50,562,952
Farm Salary Cap To Date$1,238,044

Estimate

Pro Estimated Season Revenue$23,853,689
Pro Remaining Season Days81
Pro Expenses Per Days$484,443
Pro Estimated Expenses$39,239,883
Farm Remaining Season Days81
Farm Expenses Per Days$17,147
Farm Estimated Expenses$1,388,907
Estimated Season Expenses$40,628,790
Season Salary Cap$91,790,967
Estimate Under Maximum Salary Cap of $122,000,000$30,209,033
Estimate Over Minimum Salary Cap of $89,500,000 $2,290,967
Current Bank Account$182,292,204
Projected Bank Account$165,517,103

Pro Players Salaries

Nicklas Backstrom $9,200,000 (2)
-Salary Remaining : $4,072,131
-Salary Average : $9,200,000
-Salary Average Remaining : $4,072,131
Jordan Binnington $6,000,000 (4)
-Salary Remaining : $2,655,738
-Salary Average : $6,000,000
-Salary Average Remaining : $2,655,738
Taylor Hall $6,000,000 (2)
-Salary Remaining : $2,655,738
-Salary Average : $6,000,000
-Salary Average Remaining : $2,655,738
Jaden Schwartz $5,500,000 (3)
-Salary Remaining : $2,434,426
-Salary Average : $5,500,000
-Salary Average Remaining : $2,434,426
Jonathan Toews $5,343,000 (3)
-Salary Remaining : $2,364,934
-Salary Average : $5,343,000
-Salary Average Remaining : $2,364,934
Ryan Strome $5,000,000 (4)
-Salary Remaining : $2,213,115
-Salary Average : $5,000,000
-Salary Average Remaining : $2,213,115
Mikael Granlund $5,000,000 (2)
-Salary Remaining : $2,213,115
-Salary Average : $5,000,000
-Salary Average Remaining : $2,213,115
Ben Chiarot $4,750,000 (3)
-Salary Remaining : $2,102,459
-Salary Average : $4,750,000
-Salary Average Remaining : $2,102,459
Ryan O'Reilly $4,500,000 (4)
-Salary Remaining : $1,991,803
-Salary Average : $4,500,000
-Salary Average Remaining : $1,991,803
Christian Dvorak $4,450,000 (2)
-Salary Remaining : $1,969,672
-Salary Average : $4,450,000
-Salary Average Remaining : $1,969,672
Connor Murphy $4,400,000 (2)
-Salary Remaining : $1,947,541
-Salary Average : $4,400,000
-Salary Average Remaining : $1,947,541
Shayne Gostisbehere $4,125,000 (1)
-Salary Remaining : $1,825,820
-Salary Average : $4,125,000
-Salary Average Remaining : $1,825,820
Nick Foligno $4,000,000 (1)
-Salary Remaining : $1,770,492
-Salary Average : $4,000,000
-Salary Average Remaining : $1,770,492
Erik Gudbranson $4,000,000 (3)
-Salary Remaining : $1,770,492
-Salary Average : $4,000,000
-Salary Average Remaining : $1,770,492
Carson Soucy $3,250,000 (3)
-Salary Remaining : $1,438,525
-Salary Average : $3,250,000
-Salary Average Remaining : $1,438,525
Sean Kuraly $2,500,000 (2)
-Salary Remaining : $1,106,557
-Salary Average : $2,500,000
-Salary Average Remaining : $1,106,557
Nico Sturm $2,000,000 (2)
-Salary Remaining : $885,246
-Salary Average : $2,000,000
-Salary Average Remaining : $885,246
Morgan Geekie $2,000,000 (2)
-Salary Remaining : $885,246
-Salary Average : $2,000,000
-Salary Average Remaining : $885,246
Sean Monahan (1 Way Contract) $1,985,000 (1)
-Salary Remaining : $878,607
-Salary Average : $1,985,000
-Salary Average Remaining : $878,607
Casey DeSmith $1,800,000 (1)
-Salary Remaining : $796,721
-Salary Average : $1,800,000
-Salary Average Remaining : $796,721
Isac Lundestrom $1,800,000 (1)
-Salary Remaining : $796,721
-Salary Average : $1,800,000
-Salary Average Remaining : $796,721
Kevin Bahl $1,050,000 (2)
-Salary Remaining : $464,754
-Salary Average : $1,050,000
-Salary Average Remaining : $464,754
Oskar Sundqvist $0 (1)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Total Pro Players23
Salary Commitment
Year 2023 : $88,653,000
Year 2024 : $74,943,000
Year 2025 : $38,343,000
Year 2026 : $15,500,000
Salary Average Commitment
Year 2023 : $88,653,000
Year 2024 : $74,943,000
Year 2025 : $38,343,000
Year 2026 : $15,500,000
Salary Cap with 1 Way Contract
Year 2023 : $88,653,000
Year 2024 : $74,943,000
Year 2025 : $38,343,000
Year 2026 : $15,500,000

Farm Players Salaries

Raccoon Willie $850,000 (8)
Salary Remaining : $850,000
Salary Average : $850,000
Salary Average Remaining : $850,000
Torey Krug $650,000 (4)
Salary Remaining : $650,000
Salary Average : $650,000
Salary Average Remaining : $650,000
Jake Allen $385,000 (2)
Salary Remaining : $385,000
Salary Average : $385,000
Salary Average Remaining : $385,000
Tanner Pearson $325,000 (1)
Salary Remaining : $325,000
Salary Average : $325,000
Salary Average Remaining : $325,000
Jakub Zboril $292,300 (2)
Salary Remaining : $292,300
Salary Average : $292,300
Salary Average Remaining : $292,300
Pius Suter $160,000 (2)
Salary Remaining : $160,000
Salary Average : $160,000
Salary Average Remaining : $160,000
Curtis Hall $92,500 (1)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Albert Johansson $91,917 (2)
Salary Remaining : $91,917
Salary Average : $91,917
Salary Average Remaining : $91,917
Ukko-Pekka Luukkonen $83,750 (1)
Salary Remaining : $83,750
Salary Average : $83,750
Salary Average Remaining : $83,750
Nick Bonino $80,000 (1)
Salary Remaining : $80,000
Salary Average : $80,000
Salary Average Remaining : $80,000
Martin Pospisil $77,500 (1)
Salary Remaining : $77,500
Salary Average : $77,500
Salary Average Remaining : $77,500
Zach Senyshyn $50,000 (1)
Salary Remaining : $50,000
Salary Average : $50,000
Salary Average Remaining : $50,000
Total Farm Players12
Salary Commitment
Year 2023 : $3,137,967
Year 2024 : $2,429,217
Year 2025 : $1,500,000
Year 2026 : $1,500,000
Salary Average Commitment
Year 2023 : $3,137,967
Year 2024 : $2,429,217
Year 2025 : $1,500,000
Year 2026 : $1,500,000

Warheads



Arena Capacity - Ticket Price
Attendance - %

Arena NameCOS Torwar
Level 1: 6000 - $100 - 4,571 - 76.18%
Level 2: 5000 - $60 - 3,840 - 76.80%
Level 3: 2000 - $35 - 1,549 - 77.44%
Level 4: 4000 - $25 - 3,032 - 75.79%
Luxury : 1000 - $200 - 972 - 97.21%
Total Capacity :18000

Income

Home Games Left17
Average Attendance - %13,964 - 77.58%
Average Income per Game$1,416,680
Year to Date Revenue$34,000,323

Expense

Pro Players Total Salaries$90,342,666
Farm Players Total Salaries$1,669,242
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$50,094,283
Farm Year To Date Expenses$806,894
Pro Salary Cap To Date$50,094,283
Farm Salary Cap To Date$806,894

Estimate

Pro Estimated Season Revenue$24,083,562
Pro Remaining Season Days81
Pro Expenses Per Days$493,676
Pro Estimated Expenses$39,987,756
Farm Remaining Season Days81
Farm Expenses Per Days$9,122
Farm Estimated Expenses$738,882
Estimated Season Expenses$40,726,638
Season Salary Cap$92,011,908
Estimate Under Maximum Salary Cap of $122,000,000$29,988,092
Estimate Over Minimum Salary Cap of $89,500,000 $2,511,908
Current Bank Account$190,017,198
Projected Bank Account$173,374,122

Pro Players Salaries

Mitchell Marner $10,903,000 (3)
-Salary Remaining : $4,825,918
-Salary Average : $10,903,000
-Salary Average Remaining : $4,825,918
Brock Knuckledunker $8,500,000 (8)
-Salary Remaining : $3,762,295
-Salary Average : $8,500,000
-Salary Average Remaining : $3,762,295
Robert Thomas $8,125,000 (5)
-Salary Remaining : $3,596,311
-Salary Average : $7,237,500
-Salary Average Remaining : $3,203,484
Cam Fowler $6,500,000 (3)
-Salary Remaining : $2,877,049
-Salary Average : $6,500,000
-Salary Average Remaining : $2,877,049
Damon Severson $6,250,000 (8)
-Salary Remaining : $2,766,393
-Salary Average : $6,250,000
-Salary Average Remaining : $2,766,393
Andrew Copp $5,625,000 (4)
-Salary Remaining : $2,489,754
-Salary Average : $5,625,000
-Salary Average Remaining : $2,489,754
Adin Hill $4,900,000 (2)
-Salary Remaining : $2,168,852
-Salary Average : $4,900,000
-Salary Average Remaining : $2,168,852
Ilya Mikheyev $4,750,000 (3)
-Salary Remaining : $2,102,459
-Salary Average : $4,750,000
-Salary Average Remaining : $2,102,459
John Marino $4,400,000 (3)
-Salary Remaining : $1,947,541
-Salary Average : $4,400,000
-Salary Average Remaining : $1,947,541
Lawson Crouse $4,300,000 (4)
-Salary Remaining : $1,903,279
-Salary Average : $4,300,000
-Salary Average Remaining : $1,903,279
Jake Walman $3,400,000 (3)
-Salary Remaining : $1,504,918
-Salary Average : $3,400,000
-Salary Average Remaining : $1,504,918
Radek Faksa $3,250,000 (2)
-Salary Remaining : $1,438,525
-Salary Average : $3,250,000
-Salary Average Remaining : $1,438,525
Jeff Carter $3,125,000 (1)
-Salary Remaining : $1,383,197
-Salary Average : $3,125,000
-Salary Average Remaining : $1,383,197
Nicolas Roy $3,000,000 (4)
-Salary Remaining : $1,327,869
-Salary Average : $3,000,000
-Salary Average Remaining : $1,327,869
Jordan Greenway $3,000,000 (2)
-Salary Remaining : $1,327,869
-Salary Average : $3,000,000
-Salary Average Remaining : $1,327,869
Timothy Liljegren $2,573,000 (2)
-Salary Remaining : $1,138,869
-Salary Average : $2,573,000
-Salary Average Remaining : $1,138,869
Jacob Middleton $2,450,000 (2)
-Salary Remaining : $1,084,426
-Salary Average : $2,450,000
-Salary Average Remaining : $1,084,426
Jeremy Lauzon $2,000,000 (3)
-Salary Remaining : $885,246
-Salary Average : $2,000,000
-Salary Average Remaining : $885,246
Jack McBain $1,599,999 (2)
-Salary Remaining : $708,196
-Salary Average : $1,599,999
-Salary Average Remaining : $708,196
Lucas Raymond $925,000 (1)
-Salary Remaining : $409,426
-Salary Average : $925,000
-Salary Average Remaining : $409,426
Logan Thompson $766,667 (2)
-Salary Remaining : $339,344
-Salary Average : $766,667
-Salary Average Remaining : $339,344
Lukas Reichel $0 (1)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Total Pro Players22
Salary Commitment
Year 2023 : $90,342,666
Year 2024 : $86,292,666
Year 2025 : $67,753,000
Year 2026 : $35,800,000
Salary Average Commitment
Year 2023 : $89,455,166
Year 2024 : $85,405,166
Year 2025 : $66,865,500
Year 2026 : $34,912,500
Salary Cap with 1 Way Contract
Year 2023 : $90,342,666
Year 2024 : $86,292,666
Year 2025 : $67,753,000
Year 2026 : $35,800,000

Farm Players Salaries

John Klingberg $415,000 (1)
Salary Remaining : $415,000
Salary Average : $415,000
Salary Average Remaining : $415,000
David Kampf $240,000 (4)
Salary Remaining : $240,000
Salary Average : $240,000
Salary Average Remaining : $240,000
Darren Raddysh $146,700 (2)
Salary Remaining : $146,700
Salary Average : $146,700
Salary Average Remaining : $146,700
Joseph Veleno $121,292 (1)
Salary Remaining : $121,292
Salary Average : $121,292
Salary Average Remaining : $121,292
Conor Timmins $110,000 (2)
Salary Remaining : $110,000
Salary Average : $110,000
Salary Average Remaining : $110,000
Anton Lundell $92,500 (1)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Elmer Soderblom $92,500 (3)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Corson Ceulemans $92,500 (3)
Salary Remaining : $92,500
Salary Average : $92,500
Salary Average Remaining : $92,500
Brad Lambert $91,833 (3)
Salary Remaining : $91,833
Salary Average : $91,833
Salary Average Remaining : $91,833
Jack Finley $89,667 (3)
Salary Remaining : $89,667
Salary Average : $89,667
Salary Average Remaining : $89,667
Ryan Suzuki $89,417 (1)
Salary Remaining : $89,417
Salary Average : $89,417
Salary Average Remaining : $89,417
Jean-Luc Foudy $87,833 (1)
Salary Remaining : $87,833
Salary Average : $87,833
Salary Average Remaining : $87,833
Joseph Woll $0 (1)
Salary Remaining : $0
Salary Average : $0
Salary Average Remaining : $0
Juraj Slafkovsky $0 (1)
Salary Remaining : $0
Salary Average : $0
Salary Average Remaining : $0
Total Farm Players14
Salary Commitment
Year 2023 : $1,669,242
Year 2024 : $863,200
Year 2025 : $606,500
Year 2026 : $240,000
Salary Average Commitment
Year 2023 : $1,669,242
Year 2024 : $863,200
Year 2025 : $606,500
Year 2026 : $240,000

Wuhan Clan



Arena Capacity - Ticket Price
Attendance - %

Arena NameCorona Place
Level 1: 6500 - $100 - 4,464 - 68.67%
Level 2: 5500 - $60 - 3,738 - 67.96%
Level 3: 2500 - $35 - 1,545 - 61.82%
Level 4: 4500 - $25 - 2,989 - 66.42%
Luxury : 1500 - $200 - 1,011 - 67.39%
Total Capacity :20500

Income

Home Games Left17
Average Attendance - %13,747 - 67.06%
Average Income per Game$1,402,263
Year to Date Revenue$33,654,320

Expense

Pro Players Total Salaries$93,737,750
Farm Players Total Salaries$1,502,934
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$52,338,702
Farm Year To Date Expenses$795,518
Pro Salary Cap To Date$52,338,702
Farm Salary Cap To Date$795,518

Estimate

Pro Estimated Season Revenue$23,838,477
Pro Remaining Season Days81
Pro Expenses Per Days$512,228
Pro Estimated Expenses$41,490,468
Farm Remaining Season Days81
Farm Expenses Per Days$8,213
Farm Estimated Expenses$665,253
Estimated Season Expenses$42,155,721
Season Salary Cap$95,240,684
Estimate Under Maximum Salary Cap of $122,000,000$26,759,316
Estimate Over Minimum Salary Cap of $89,500,000 $5,740,684
Current Bank Account$192,526,655
Projected Bank Account$174,209,411

Pro Players Salaries

Dougie Hamilton $9,000,000 (5)
-Salary Remaining : $3,983,607
-Salary Average : $9,000,000
-Salary Average Remaining : $3,983,607
Chu Kock $8,500,000 (8)
-Salary Remaining : $3,762,295
-Salary Average : $8,500,000
-Salary Average Remaining : $3,762,295
Aaron Ekblad $7,500,000 (2)
-Salary Remaining : $3,319,672
-Salary Average : $7,500,000
-Salary Average Remaining : $3,319,672
Adam Lowry $7,470,000 (2)
-Salary Remaining : $3,306,393
-Salary Average : $7,470,000
-Salary Average Remaining : $3,306,393
Elias Pettersson $7,350,000 (1)
-Salary Remaining : $3,253,279
-Salary Average : $7,350,000
-Salary Average Remaining : $3,253,279
Jacob Markstrom $6,000,000 (3)
-Salary Remaining : $2,655,738
-Salary Average : $6,000,000
-Salary Average Remaining : $2,655,738
Trevor Zegras $5,750,000 (3)
-Salary Remaining : $2,545,082
-Salary Average : $5,750,000
-Salary Average Remaining : $2,545,082
Mark Borowiecki $5,325,000 (2)
-Salary Remaining : $2,356,967
-Salary Average : $5,325,000
-Salary Average Remaining : $2,356,967
David Krejci $5,115,000 (1)
-Salary Remaining : $2,264,016
-Salary Average : $5,115,000
-Salary Average Remaining : $2,264,016
Blake Coleman $4,900,000 (4)
-Salary Remaining : $2,168,852
-Salary Average : $4,900,000
-Salary Average Remaining : $2,168,852
Kevin Labanc $4,725,000 (1)
-Salary Remaining : $2,091,393
-Salary Average : $4,725,000
-Salary Average Remaining : $2,091,393
Tomas Tatar $4,706,000 (2)
-Salary Remaining : $2,082,984
-Salary Average : $4,706,000
-Salary Average Remaining : $2,082,984
Connor Clifton $3,333,333 (3)
-Salary Remaining : $1,475,410
-Salary Average : $3,333,333
-Salary Average Remaining : $1,475,410
Jesperi Kotkaniemi $2,803,000 (2)
-Salary Remaining : $1,240,672
-Salary Average : $2,803,000
-Salary Average Remaining : $1,240,672
Jason Dickinson $2,650,000 (1)
-Salary Remaining : $1,172,951
-Salary Average : $2,650,000
-Salary Average Remaining : $1,172,951
James Reimer $1,500,000 (1)
-Salary Remaining : $663,934
-Salary Average : $1,500,000
-Salary Average Remaining : $663,934
Michael Rasmussen $1,460,000 (1)
-Salary Remaining : $646,230
-Salary Average : $1,460,000
-Salary Average Remaining : $646,230
Gabriel Carlsson $1,375,000 (3)
-Salary Remaining : $608,607
-Salary Average : $1,375,000
-Salary Average Remaining : $608,607
Wyatt Johnston $1,000,417 (3)
-Salary Remaining : $442,808
-Salary Average : $1,000,417
-Salary Average Remaining : $442,808
Jack Quinn $925,000 (1)
-Salary Remaining : $409,426
-Salary Average : $925,000
-Salary Average Remaining : $409,426
Travis Dermott $800,000 (1)
-Salary Remaining : $354,098
-Salary Average : $800,000
-Salary Average Remaining : $354,098
Jacob Larsson $775,000 (1)
-Salary Remaining : $343,033
-Salary Average : $775,000
-Salary Average Remaining : $343,033
Alexander Nylander $775,000 (1)
-Salary Remaining : $343,033
-Salary Average : $775,000
-Salary Average Remaining : $343,033
Total Pro Players23
Salary Commitment
Year 2023 : $93,737,750
Year 2024 : $67,662,750
Year 2025 : $39,858,750
Year 2026 : $22,400,000
Salary Average Commitment
Year 2023 : $93,737,750
Year 2024 : $67,662,750
Year 2025 : $39,858,750
Year 2026 : $22,400,000
Salary Cap with 1 Way Contract
Year 2023 : $93,737,750
Year 2024 : $67,662,750
Year 2025 : $39,858,750
Year 2026 : $22,400,000

Farm Players Salaries

Miles Wood $250,000 (6)
Salary Remaining : $250,000
Salary Average : $250,000
Salary Average Remaining : $250,000
Jonah Gadjovich $183,600 (3)
Salary Remaining : $183,600
Salary Average : $183,600
Salary Average Remaining : $183,600
Nick Ritchie $180,800 (3)
Salary Remaining : $180,800
Salary Average : $180,800
Salary Average Remaining : $180,800
Simon Edvinsson $177,500 (3)
Salary Remaining : $177,500
Salary Average : $177,500
Salary Average Remaining : $177,500
Fabian Zetterlund $145,000 (2)
Salary Remaining : $145,000
Salary Average : $145,000
Salary Average Remaining : $145,000
Helge Grans $129,700 (3)
Salary Remaining : $129,700
Salary Average : $129,700
Salary Average Remaining : $129,700
Craig Smith $100,000 (1)
Salary Remaining : $100,000
Salary Average : $100,000
Salary Average Remaining : $100,000
Liam Foudy $89,417 (1)
Salary Remaining : $89,417
Salary Average : $89,417
Salary Average Remaining : $89,417
Connor McMichael $89,417 (1)
Salary Remaining : $89,417
Salary Average : $89,417
Salary Average Remaining : $89,417
Nico Daws $82,500 (2)
Salary Remaining : $82,500
Salary Average : $82,500
Salary Average Remaining : $82,500
Matt Murray $75,000 (1)
Salary Remaining : $75,000
Salary Average : $75,000
Salary Average Remaining : $75,000
Total Farm Players11
Salary Commitment
Year 2023 : $1,502,934
Year 2024 : $1,149,100
Year 2025 : $921,600
Year 2026 : $250,000
Salary Average Commitment
Year 2023 : $1,502,934
Year 2024 : $1,149,100
Year 2025 : $921,600
Year 2026 : $250,000

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of $122,000,000
Available Cap Space

Over Minimum of
$89,500,000

Pro Players

Farm Players

Total Players

Aces $169,093,008 $115,037,833 $6,962,167 $25,537,833 221436
Apsos $184,383,171 $93,120,008 $28,879,992 $3,620,008 231437
Bunnies $154,171,762 $121,498,695 $501,305 $31,998,695 21728
Chiefs $168,964,076 $106,081,217 $15,918,783 $16,581,217 221537
Crazy Nastyass Badgers $180,586,600 $105,873,883 $16,126,117 $16,373,883 231538
Cunts $200,329,918 $91,771,774 $30,228,226 $2,271,774 23932
Fletushkas $172,278,891 $112,956,713 $9,043,287 $23,456,713 23629
Flyers $183,765,779 $118,918,601 $3,081,399 $29,418,601 231639
Fucksticks $156,699,332 $116,913,632 $5,086,368 $27,413,632 221234
Giants $166,548,566 $114,581,450 $7,418,550 $25,081,450 231336
Gladiators $162,197,252 $116,696,160 $5,303,840 $27,196,160 221234
Jets $154,179,112 $122,174,050 -$174,050 $32,674,050 22931
Mariners $188,698,859 $100,650,750 $21,349,250 $11,150,750 22931
Meltdown $141,886,162 $108,424,182 $13,575,818 $18,924,182 231740
Mongoloids $156,572,810 $108,932,417 $13,067,583 $19,432,417 231437
Oilers $160,925,885 $114,248,828 $7,751,172 $24,748,828 221032
Phantoms $164,129,799 $111,160,107 $10,839,893 $21,660,107 221133
Riots $183,473,378 $99,235,833 $22,764,167 $9,735,833 23730
Shitbirds $154,781,131 $111,434,417 $10,565,583 $21,934,417 211031
Trash Pandas $182,292,204 $91,790,967 $30,209,033 $2,290,967 231235
Warheads $190,017,198 $92,011,908 $29,988,092 $2,511,908 221436
Wuhan Clan $192,526,655 $95,240,684 $26,759,316 $5,740,684 231134