Connexion

Brewers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBordello of Blood
Level 1: 7000 - $87 - 6,748 - 96.40%
Level 2: 6000 - $60 - 4,669 - 77.81%
Level 3: 3000 - $42 - 1,936 - 64.55%
Level 4: 5000 - $28 - 3,417 - 68.33%
Luxury : 2000 - $170 - 1,938 - 96.88%
Total Capacity :23000

Income

Home Games Left12
Average Attendance - %18,707 - 81.33%
Average Income per Game$2,046,586
Year to Date Revenue$59,351,004

Expense

Pro Players Total Salaries$112,868,689
Farm Players Total Salaries$2,227,417
Coaches Total Salaries$900,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$81,051,455
Farm Year To Date Expenses$1,618,572
Pro Salary Cap To Date$81,051,455
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$24,559,036
Pro Remaining Season Days46
Pro Expenses Per Days$688,224
Pro Estimated Expenses$31,658,304
Farm Remaining Season Days46
Farm Expenses Per Days$13,582
Farm Estimated Expenses$624,772
Estimated Season Expenses$32,283,076
Estimated Season Salary Cap$112,709,759
Estimate Under Maximum Salary Cap of $113,000,000$290,241
Estimate Over Minimum Salary Cap of $83,600,000 $29,109,759
Current Bank Account$166,542,508
Projected Bank Account$158,818,468

Pro Players Salaries

Brent Burns $9,600,000 (2)
-Salary Remaining : $2,692,683
Anders Lee $8,400,000 (1)
-Salary Remaining : $2,356,098
Vladimir Tarasenko $7,500,000 (2)
-Salary Remaining : $2,103,659
Kyle Connor $7,142,857 (4)
-Salary Remaining : $2,003,484
Ivan Provorov $6,750,000 (3)
-Salary Remaining : $1,893,293
Brayden Point $6,750,000 (4)
-Salary Remaining : $1,893,293
Jaccob Slavin $5,300,000 (4)
-Salary Remaining : $1,486,585
Nino Niederreiter $5,250,000 (2)
-Salary Remaining : $1,472,561
Jake Allen $5,220,000 (1)
-Salary Remaining : $1,464,146
Sam Reinhart $5,200,000 (3)
-Salary Remaining : $1,458,537
Yanni Gourde $5,166,666 (4)
-Salary Remaining : $1,449,187
Anthony Cirelli $4,800,000 (4)
-Salary Remaining : $1,346,341
Nikita Kucherov $4,766,667 (1)
-Salary Remaining : $1,336,992
Vincent Trocheck $4,750,000 (1)
-Salary Remaining : $1,332,317
Rasmus Andersson $4,550,000 (3)
-Salary Remaining : $1,276,220
Jordan Binnington $4,400,000 (3)
-Salary Remaining : $1,234,146
Eeli Tolvanen $3,115,000 (2)
-Salary Remaining : $873,720
Robby Fabbri $2,950,000 (3)
-Salary Remaining : $827,439
Sean Kuraly $2,500,000 (1)
-Salary Remaining : $701,220
Tucker Poolman $2,500,000 (1)
-Salary Remaining : $701,220
Luke Glendening $1,800,000 (2)
-Salary Remaining : $504,878
Juuse Saros $1,500,000 (1)
-Salary Remaining : $420,732
Erik Brannstrom $1,313,333 (1)
-Salary Remaining : $368,374
Dennis Cholowski $894,166 (1)
-Salary Remaining : $250,803
Kevin Shattenkirk $750,000 (1)
-Salary Remaining : $210,366
Total Pro Players25
Salary Commitment
Year 2022 : $112,868,689
Year 2023 : $80,274,523
Year 2024 : $53,009,523
Year 2025 : $29,159,523
Salary Average Commitment
Year 2022 : $81,968,689
Year 2023 : $63,624,523
Year 2024 : $53,009,523
Year 2025 : $29,159,523
Salary Cap with 1 Way Contract
Year 2022 : $112,868,689
Year 2023 : $80,274,523
Year 2024 : $53,009,523
Year 2025 : $29,159,523

Farm Players Salaries

Matt Grzelcyk $368,750 (1)
Salary Remaining : $103,430
Ryan Murray $200,000 (2)
Salary Remaining : $56,098
Matty Beniers $185,000 (2)
Salary Remaining : $51,890
Filip Zadina $174,417 (2)
Salary Remaining : $48,922
Alex Newhook $149,167 (1)
Salary Remaining : $41,839
Ryan Merkley $116,333 (2)
Salary Remaining : $32,630
Joey Keane $92,500 (1)
Salary Remaining : $25,945
Michael Dipietro $91,083 (2)
Salary Remaining : $25,548
John-Jason Peterka $89,417 (2)
Salary Remaining : $25,080
Janne Kuokkanen $89,417 (1)
Salary Remaining : $25,080
Sam Steel $86,333 (1)
Salary Remaining : $24,215
Logan Brown $75,000 (2)
Salary Remaining : $21,037
Dominic Toninato $75,000 (1)
Salary Remaining : $21,037
Adam Huska $75,000 (2)
Salary Remaining : $21,037
Stefan Noesen $75,000 (1)
Salary Remaining : $21,037
Michael McNiven $75,000 (2)
Salary Remaining : $21,037
Brian Boyle $75,000 (2)
Salary Remaining : $21,037
Joseph Cramarossa $70,000 (1)
Salary Remaining : $19,634
Joey Daccord $65,000 (1)
Salary Remaining : $18,232
Total Farm Players19
Salary Commitment
Year 2022 : $2,227,417
Year 2023 : $1,156,250
Year 2024 : $0
Year 2025 : $0
Salary Average Commitment
Year 2022 : $1,835,584
Year 2023 : $764,417
Year 2024 : $0
Year 2025 : $0

Casse-Pied



Arena Capacity - Ticket Price
Attendance - %

Arena NameArena de Villeray
Level 1: 7000 - $89 - 6,571 - 93.87%
Level 2: 6000 - $58 - 5,613 - 93.55%
Level 3: 3000 - $29 - 2,817 - 93.90%
Level 4: 5000 - $19 - 4,765 - 95.30%
Luxury : 2000 - $181 - 1,871 - 93.57%
Total Capacity :23000

Income

Home Games Left12
Average Attendance - %21,637 - 94.07%
Average Income per Game$2,117,724
Year to Date Revenue$61,413,989

Expense

Pro Players Total Salaries$97,474,999
Farm Players Total Salaries$2,657,532
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$125,529
Pro Year To Date Expenses$71,442,334
Farm Year To Date Expenses$1,898,189
Pro Salary Cap To Date$68,750,869
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$25,412,685
Pro Remaining Season Days46
Pro Expenses Per Days$594,360
Pro Estimated Expenses$27,340,560
Farm Remaining Season Days46
Farm Expenses Per Days$16,204
Farm Estimated Expenses$745,384
Estimated Season Expenses$28,085,944
Estimated Season Salary Cap$93,636,450
Estimate Under Maximum Salary Cap of $113,000,000$19,363,550
Estimate Over Minimum Salary Cap of $83,600,000 $10,036,450
Current Bank Account$154,011,235
Projected Bank Account$151,337,976

Pro Players Salaries

Evgeni Malkin $11,400,000 (1)
-Salary Remaining : $3,197,561
Patrick Kane $10,500,000 (2)
-Salary Remaining : $2,945,122
Nicklas Backstrom $8,040,000 (1)
-Salary Remaining : $2,255,122
Jeff Petry $7,920,000 (2)
-Salary Remaining : $2,221,463
Zach Hyman $6,600,000 (4)
-Salary Remaining : $1,851,220
Charlie McAvoy $4,900,000 (3)
-Salary Remaining : $1,374,390
Ryan Suter $4,800,000 (2)
-Salary Remaining : $1,346,341
Anthony DeAngelo (Out of Payroll) $4,800,000 (2)
-Salary Remaining : $1,346,341
Cam Talbot (Out of Payroll) $4,400,000 (1)
-Salary Remaining : $1,234,146
Sean Couturier (Out of Payroll) $4,333,333 (1)
-Salary Remaining : $1,215,447
Bryan Rust $4,200,000 (4)
-Salary Remaining : $1,178,049
Devon Toews $4,100,000 (3)
-Salary Remaining : $1,150,000
Elvis Merzlikins $4,000,000 (4)
-Salary Remaining : $1,121,951
Andrei Svechnikov $3,575,000 (2)
-Salary Remaining : $1,002,744
Roope Hintz $3,150,000 (2)
-Salary Remaining : $883,537
Oskar Sundqvist $2,750,000 (2)
-Salary Remaining : $771,341
Andrew Copp $2,280,000 (2)
-Salary Remaining : $639,512
Moritz Seider $1,713,333 (2)
-Salary Remaining : $480,569
Joshua Norris $1,633,333 (2)
-Salary Remaining : $458,130
Michael McLeod $1,363,333 (1)
-Salary Remaining : $382,398
Anton Forsberg $900,000 (2)
-Salary Remaining : $252,439
Kyle Okposo $850,000 (2)
-Salary Remaining : $238,415
Nick Holden $800,000 (2)
-Salary Remaining : $224,390
Teddy Blueger $750,000 (1)
-Salary Remaining : $210,366
Jaycob Megna $750,000 (2)
-Salary Remaining : $210,366
Alexandre Carrier (Out of Payroll) $733,333 (1)
-Salary Remaining : $205,691
Craig Anderson $650,000 (2)
-Salary Remaining : $182,317
Andrew Cogliano $650,000 (2)
-Salary Remaining : $182,317
Erik Johnson (Out of Payroll) $650,000 (1)
-Salary Remaining : $182,317
Total Pro Players29
Salary Commitment
Year 2022 : $103,191,665
Year 2023 : $71,521,666
Year 2024 : $23,800,000
Year 2025 : $14,800,000
Salary Average Commitment
Year 2022 : $69,154,999
Year 2023 : $59,908,333
Year 2024 : $23,800,000
Year 2025 : $14,800,000
Salary Cap with 1 Way Contract
Year 2022 : $103,191,665
Year 2023 : $71,521,666
Year 2024 : $23,800,000
Year 2025 : $14,800,000

Farm Players Salaries

Alexander Holtz $174,417 (2)
Salary Remaining : $48,922
Urho Vaakanainen $130,250 (1)
Salary Remaining : $36,534
K'Andre Miller $127,500 (1)
Salary Remaining : $35,762
Pierre Engvall $125,000 (2)
Salary Remaining : $35,061
Cayden Primeau $96,667 (1)
Salary Remaining : $27,114
Eetu Luostarinen $92,500 (2)
Salary Remaining : $25,945
Trey Fix-Wolansky $92,500 (2)
Salary Remaining : $25,945
Isac Lundestrom $92,500 (1)
Salary Remaining : $25,945
Hugo Alnefelt $92,500 (2)
Salary Remaining : $25,945
Ivan Prosvetov $92,500 (1)
Salary Remaining : $25,945
Arvid Soderblom $92,500 (2)
Salary Remaining : $25,945
Lukas Dostal $91,083 (2)
Salary Remaining : $25,548
Cole Schwindt $91,083 (2)
Salary Remaining : $25,548
Calen Addison $91,083 (1)
Salary Remaining : $25,548
Joel Hofer $91,083 (2)
Salary Remaining : $25,548
Nikita Okhotyuk $91,033 (2)
Salary Remaining : $25,534
Kaedan Korczak $90,500 (2)
Salary Remaining : $25,384
Jordan Kyrou $88,000 (1)
Salary Remaining : $24,683
Isaac Ratcliffe $86,333 (2)
Salary Remaining : $24,215
Alexander True $75,000 (2)
Salary Remaining : $21,037
Felix Sandstrom $75,000 (2)
Salary Remaining : $21,037
Logan O'Connor $75,000 (2)
Salary Remaining : $21,037
Johnathan Kovacevic $75,000 (2)
Salary Remaining : $21,037
Otto Koivula $75,000 (2)
Salary Remaining : $21,037
A.J. Greer $75,000 (2)
Salary Remaining : $21,037
Lane Pederson $73,500 (1)
Salary Remaining : $20,616
Nicolas Meloche $70,000 (1)
Salary Remaining : $19,634
Dylan Gambrell $70,000 (1)
Salary Remaining : $19,634
Ilya Lyubushkin $65,000 (2)
Salary Remaining : $18,232
William Borgen $0 (0)
Salary Remaining : $0
Nicolas Beaudin $0 (0)
Salary Remaining : $0
Total Farm Players31
Salary Commitment
Year 2022 : $2,657,532
Year 2023 : $1,725,532
Year 2024 : $0
Year 2025 : $0
Salary Average Commitment
Year 2022 : $2,192,116
Year 2023 : $1,260,116
Year 2024 : $0
Year 2025 : $0

Cousin



Arena Capacity - Ticket Price
Attendance - %

Arena NameLPGaucher
Level 1: 7000 - $100 - 5,209 - 74.42%
Level 2: 6000 - $60 - 4,468 - 74.47%
Level 3: 3000 - $35 - 2,241 - 74.71%
Level 4: 5000 - $25 - 3,762 - 75.23%
Luxury : 2000 - $200 - 1,483 - 74.13%
Total Capacity :23000

Income

Home Games Left12
Average Attendance - %17,163 - 74.62%
Average Income per Game$1,874,492
Year to Date Revenue$54,360,257

Expense

Pro Players Total Salaries$90,744,443
Farm Players Total Salaries$1,625,801
Coaches Total Salaries$900,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$63,904,854
Farm Year To Date Expenses$1,172,616
Pro Salary Cap To Date$63,436,107
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$22,493,899
Pro Remaining Season Days46
Pro Expenses Per Days$553,320
Pro Estimated Expenses$25,452,720
Farm Remaining Season Days46
Farm Expenses Per Days$9,913
Farm Estimated Expenses$455,998
Estimated Season Expenses$25,908,718
Estimated Season Salary Cap$88,888,827
Estimate Under Maximum Salary Cap of $113,000,000$24,111,173
Estimate Over Minimum Salary Cap of $83,600,000 $5,288,827
Current Bank Account$168,442,425
Projected Bank Account$165,027,606

Pro Players Salaries

Jonathan Toews $10,500,000 (2)
-Salary Remaining : $2,945,122
Clayton Keller $7,150,000 (2)
-Salary Remaining : $2,005,488
Adam Henrique $6,990,000 (1)
-Salary Remaining : $1,960,610
Nick Leddy $5,500,000 (1)
-Salary Remaining : $1,542,683
Teuvo Teravainen $5,400,000 (3)
-Salary Remaining : $1,514,634
Tom Wilson $5,166,666 (2)
-Salary Remaining : $1,449,187
Alex Tuch $4,750,000 (2)
-Salary Remaining : $1,332,317
Jake McCabe $4,000,000 (2)
-Salary Remaining : $1,121,951
Marcus Foligno $3,720,000 (2)
-Salary Remaining : $1,043,415
Dominik Kubalik $3,700,000 (1)
-Salary Remaining : $1,037,805
Alexander Kerfoot $3,500,000 (1)
-Salary Remaining : $981,707
Josh Morrissey $3,150,000 (1)
-Salary Remaining : $883,537
Victor Olofsson $3,050,000 (2)
-Salary Remaining : $855,488
Neal Pionk $3,000,000 (1)
-Salary Remaining : $841,463
Brayden McNabb $3,000,000 (1)
-Salary Remaining : $841,463
Jared McCann $2,940,000 (3)
-Salary Remaining : $824,634
Alex Iafallo $2,425,000 (1)
-Salary Remaining : $680,183
Jordan Greenway $2,100,000 (3)
-Salary Remaining : $589,024
Anthony Beauvillier $2,100,000 (2)
-Salary Remaining : $589,024
Joel Eriksson Ek $1,487,500 (1)
-Salary Remaining : $417,226
Pavel Francouz (Out of Payroll) $1,425,000 (2)
-Salary Remaining : $399,695
Mario Ferraro $1,137,500 (2)
-Salary Remaining : $319,055
Ryan Lindgren $1,100,000 (1)
-Salary Remaining : $308,537
Joonas Korpisalo $975,000 (2)
-Salary Remaining : $273,476
Karel Vejmelka $925,000 (2)
-Salary Remaining : $259,451
Jeff Skinner $850,000 (1)
-Salary Remaining : $238,415
Akira Schmid $777,777 (2)
-Salary Remaining : $218,157
Matt Roy $700,000 (1)
-Salary Remaining : $196,341
Anton Khudobin $650,000 (2)
-Salary Remaining : $182,317
Total Pro Players29
Salary Commitment
Year 2022 : $92,169,443
Year 2023 : $56,766,943
Year 2024 : $10,440,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $85,236,109
Year 2023 : $56,766,943
Year 2024 : $10,440,000
Year 2025 : $0
Salary Cap with 1 Way Contract
Year 2022 : $92,169,443
Year 2023 : $56,766,943
Year 2024 : $10,440,000
Year 2025 : $0

Farm Players Salaries

Artem Zub $177,500 (1)
Salary Remaining : $49,787
Brandon Hagel $150,000 (2)
Salary Remaining : $42,073
Warren Foegele $94,500 (2)
Salary Remaining : $26,506
Isaak Phillips $92,500 (2)
Salary Remaining : $25,945
Simon Benoit $92,500 (2)
Salary Remaining : $25,945
Filip Gustavsson $91,083 (1)
Salary Remaining : $25,548
Tyson Jost $87,413 (1)
Salary Remaining : $24,518
Niko Mikkola $78,750 (2)
Salary Remaining : $22,088
Zach Parise $77,500 (2)
Salary Remaining : $21,738
Nicolas Roy $75,000 (2)
Salary Remaining : $21,037
Zach Whitecloud $72,500 (1)
Salary Remaining : $20,335
Dylan Coghlan $71,556 (1)
Salary Remaining : $20,070
William Carrier $70,000 (2)
Salary Remaining : $19,634
Ross Colton $70,000 (1)
Salary Remaining : $19,634
Calvin de Haan $65,000 (2)
Salary Remaining : $18,232
Radko Gudas $65,000 (2)
Salary Remaining : $18,232
Kyle Palmieri $65,000 (2)
Salary Remaining : $18,232
Paul Cotter $65,000 (2)
Salary Remaining : $18,232
Givani Smith $65,000 (2)
Salary Remaining : $18,232
Total Farm Players19
Salary Commitment
Year 2022 : $1,625,802
Year 2023 : $1,055,750
Year 2024 : $0
Year 2025 : $0
Salary Average Commitment
Year 2022 : $1,540,802
Year 2023 : $1,055,750
Year 2024 : $0
Year 2025 : $0

Emperors



Arena Capacity - Ticket Price
Attendance - %

Arena NameLotus
Level 1: 7000 - $100 - 5,186 - 74.09%
Level 2: 6000 - $60 - 4,651 - 77.51%
Level 3: 3000 - $35 - 2,224 - 74.12%
Level 4: 5000 - $25 - 3,695 - 73.91%
Luxury : 2000 - $200 - 1,492 - 74.61%
Total Capacity :23000

Income

Home Games Left12
Average Attendance - %17,248 - 74.99%
Average Income per Game$1,886,808
Year to Date Revenue$54,717,440

Expense

Pro Players Total Salaries$95,519,166
Farm Players Total Salaries$2,184,615
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$70,548,801
Farm Year To Date Expenses$1,568,508
Pro Salary Cap To Date$68,739,904
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$22,641,699
Pro Remaining Season Days46
Pro Expenses Per Days$582,434
Pro Estimated Expenses$26,791,964
Farm Remaining Season Days46
Farm Expenses Per Days$13,321
Farm Estimated Expenses$612,766
Estimated Season Expenses$27,404,730
Estimated Season Salary Cap$95,138,936
Estimate Under Maximum Salary Cap of $113,000,000$17,861,064
Estimate Over Minimum Salary Cap of $83,600,000 $11,538,936
Current Bank Account$119,021,353
Projected Bank Account$114,258,322

Pro Players Salaries

Blake Wheeler $9,900,000 (2)
-Salary Remaining : $2,776,829
John Gibson $6,400,000 (4)
-Salary Remaining : $1,795,122
Sean Monahan $6,375,000 (1)
-Salary Remaining : $1,788,110
Travis Konecny $5,500,000 (3)
-Salary Remaining : $1,542,683
Tyson Barrie $5,500,000 (1)
-Salary Remaining : $1,542,683
Colton Parayko $5,500,000 (1)
-Salary Remaining : $1,542,683
Jaden Schwartz $5,350,000 (1)
-Salary Remaining : $1,500,610
Noah Hanifin $4,950,000 (3)
-Salary Remaining : $1,388,415
Evgenii Dadonov $4,800,000 (2)
-Salary Remaining : $1,346,341
Christian Dvorak $4,450,000 (2)
-Salary Remaining : $1,248,171
Brock Nelson $4,250,000 (1)
-Salary Remaining : $1,192,073
Rickard Rakell $3,800,000 (1)
-Salary Remaining : $1,065,854
Nico Hischier $3,775,000 (1)
-Salary Remaining : $1,058,841
Jake DeBrusk $3,675,000 (2)
-Salary Remaining : $1,030,793
Tristan Jarry (Out of Payroll) $3,500,000 (1)
-Salary Remaining : $981,707
Anthony Mantha $3,300,000 (1)
-Salary Remaining : $925,610
Dylan Strome $3,000,000 (2)
-Salary Remaining : $841,463
Erik Cernak (Out of Payroll) $2,950,000 (2)
-Salary Remaining : $827,439
Brandon Carlo $2,850,000 (2)
-Salary Remaining : $799,390
Casey DeSmith $1,600,000 (1)
-Salary Remaining : $448,780
David Kampf $1,500,000 (1)
-Salary Remaining : $420,732
Ivan Barbashev $1,475,000 (1)
-Salary Remaining : $413,720
Scott Mayfield $1,450,000 (2)
-Salary Remaining : $406,707
Martin Necas (Out of Payroll) $1,400,833 (1)
-Salary Remaining : $392,917
Nick Paul $1,350,000 (1)
-Salary Remaining : $378,659
Rudolfs Balcers $1,017,500 (1)
-Salary Remaining : $285,396
Filip Hronek $913,333 (1)
-Salary Remaining : $256,179
Andrew Peeke $787,500 (2)
-Salary Remaining : $220,884
Nick Jensen $650,000 (1)
-Salary Remaining : $182,317
Total Pro Players29
Salary Commitment
Year 2022 : $101,969,166
Year 2023 : $50,712,500
Year 2024 : $16,850,000
Year 2025 : $6,400,000
Salary Average Commitment
Year 2022 : $84,944,166
Year 2023 : $46,687,500
Year 2024 : $16,850,000
Year 2025 : $6,400,000
Salary Cap with 1 Way Contract
Year 2022 : $101,969,166
Year 2023 : $50,712,500
Year 2024 : $16,850,000
Year 2025 : $6,400,000

Farm Players Salaries

Callan Foote $142,500 (2)
Salary Remaining : $39,970
Jake Bean $136,333 (1)
Salary Remaining : $38,240
Peyton Krebs $127,533 (1)
Salary Remaining : $35,772
Sampo Ranta $120,833 (2)
Salary Remaining : $33,892
Ville Heinola $107,583 (2)
Salary Remaining : $30,176
Adam Erne $99,750 (1)
Salary Remaining : $27,979
Mads Sogaard $92,500 (2)
Salary Remaining : $25,945
Alexandre Texier $92,500 (1)
Salary Remaining : $25,945
Mattias Samuelsson $92,500 (1)
Salary Remaining : $25,945
Max Comtois $92,500 (1)
Salary Remaining : $25,945
Jesper Boqvist $92,500 (2)
Salary Remaining : $25,945
Jaret Anderson-Dolan $91,333 (1)
Salary Remaining : $25,618
Benoit-Olivier Groulx $91,083 (2)
Salary Remaining : $25,548
Connor McMichael $89,417 (1)
Salary Remaining : $25,080
Rasmus Sandin $89,417 (2)
Salary Remaining : $25,080
Brett Howden $86,333 (1)
Salary Remaining : $24,215
Jeremy Lauzon $85,000 (1)
Salary Remaining : $23,841
Adam Ruzicka $85,000 (1)
Salary Remaining : $23,841
Brendan Guhle $80,000 (2)
Salary Remaining : $22,439
Logan Thompson $80,000 (1)
Salary Remaining : $22,439
Brendan Perlini $75,000 (2)
Salary Remaining : $21,037
Marco Scandella $70,000 (1)
Salary Remaining : $19,634
Jakub Zboril $65,000 (1)
Salary Remaining : $18,232
Total Farm Players23
Salary Commitment
Year 2022 : $2,184,615
Year 2023 : $891,416
Year 2024 : $0
Year 2025 : $0
Salary Average Commitment
Year 2022 : $1,852,699
Year 2023 : $559,500
Year 2024 : $0
Year 2025 : $0

Expos



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Center
Level 1: 7000 - $91 - 6,481 - 92.59%
Level 2: 6000 - $55 - 5,507 - 91.78%
Level 3: 3000 - $33 - 2,740 - 91.32%
Level 4: 5000 - $23 - 4,600 - 92.00%
Luxury : 2000 - $191 - 1,809 - 90.43%
Total Capacity :23000

Income

Home Games Left12
Average Attendance - %21,136 - 91.90%
Average Income per Game$2,137,134
Year to Date Revenue$61,976,893

Expense

Pro Players Total Salaries$68,743,834
Farm Players Total Salaries$5,174,830
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$9,882,360
Pro Year To Date Expenses$55,257,209
Farm Year To Date Expenses$3,899,069
Pro Salary Cap To Date$54,456,914
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$25,645,611
Pro Remaining Season Days46
Pro Expenses Per Days$419,170
Pro Estimated Expenses$19,281,820
Farm Remaining Season Days46
Farm Expenses Per Days$31,554
Farm Estimated Expenses$1,451,484
Estimated Season Expenses$20,733,304
Estimated Season Salary Cap$83,621,094
Estimate Under Maximum Salary Cap of $113,000,000$29,378,906
Estimate Over Minimum Salary Cap of $83,600,000 $21,094
Current Bank Account$219,820,379
Projected Bank Account$224,732,686

Pro Players Salaries

Phil Kessel $9,600,000 (1)
-Salary Remaining : $2,692,683
Marc-Edouard Vlasic $8,400,000 (2)
-Salary Remaining : $2,356,098
Jake Muzzin (Out of Payroll) $6,750,000 (2)
-Salary Remaining : $1,893,293
Jonathan Drouin $5,500,000 (2)
-Salary Remaining : $1,542,683
Josh Anderson $5,500,000 (2)
-Salary Remaining : $1,542,683
Ondrej Palat $5,300,000 (1)
-Salary Remaining : $1,486,585
Nikita Zaitsev $4,500,000 (2)
-Salary Remaining : $1,262,195
Jack Hughes $3,775,000 (1)
-Salary Remaining : $1,058,841
Rasmus Dahlin $3,775,000 (2)
-Salary Remaining : $1,058,841
Lucas Raymond $3,425,000 (2)
-Salary Remaining : $960,671
Cody Ceci $3,250,000 (1)
-Salary Remaining : $911,585
Barrett Hayton $2,644,167 (1)
-Salary Remaining : $741,657
Casey Mittelstadt $2,500,000 (2)
-Salary Remaining : $701,220
Luke Kunin $2,300,000 (3)
-Salary Remaining : $645,122
Chris Tanev $1,785,000 (2)
-Salary Remaining : $500,671
Quinn Hughes $1,604,167 (1)
-Salary Remaining : $449,949
Joel Farabee $1,425,000 (2)
-Salary Remaining : $399,695
Robert Thomas $1,177,500 (1)
-Salary Remaining : $330,274
Casey Cizikas $833,000 (2)
-Salary Remaining : $233,646
Kevin Lankinen $800,000 (1)
-Salary Remaining : $224,390
Philipp Grubauer $650,000 (2)
-Salary Remaining : $182,317
Total Pro Players21
Salary Commitment
Year 2022 : $75,493,834
Year 2023 : $47,343,000
Year 2024 : $2,300,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $47,243,834
Year 2023 : $36,418,000
Year 2024 : $2,300,000
Year 2025 : $0
Salary Cap with 1 Way Contract
Year 2022 : $75,493,834
Year 2023 : $47,343,000
Year 2024 : $2,300,000
Year 2025 : $0

Farm Players Salaries

Kevin Labanc $472,500 (3)
Salary Remaining : $132,530
Alexis Lafreniere $377,500 (1)
Salary Remaining : $105,884
Quinton Byfield $357,500 (1)
Salary Remaining : $100,274
Kirby Dach $342,500 (3)
Salary Remaining : $96,067
Max Domi $315,000 (1)
Salary Remaining : $88,354
Oskar Lindblom $300,000 (1)
Salary Remaining : $84,146
Anton Lundell $177,500 (2)
Salary Remaining : $49,787
Trevor Zegras $177,500 (1)
Salary Remaining : $49,787
Dylan Cozens $174,417 (1)
Salary Remaining : $48,922
Jack Quinn $171,333 (2)
Salary Remaining : $48,057
Cole Sillinger $163,333 (2)
Salary Remaining : $45,813
Victor Soderstrom $155,417 (1)
Salary Remaining : $43,592
Seth Jarvis $139,417 (2)
Salary Remaining : $39,105
Lukas Reichel $133,750 (2)
Salary Remaining : $37,515
Matt Boldy $132,500 (2)
Salary Remaining : $37,165
Cam York $130,833 (2)
Salary Remaining : $36,697
Thomas Harley $128,833 (2)
Salary Remaining : $36,136
Arthur Kaliyev $106,667 (1)
Salary Remaining : $29,919
Justus Annunen $105,000 (2)
Salary Remaining : $29,451
Pyotr Kochetkov $92,500 (2)
Salary Remaining : $25,945
Jacob Bryson $92,500 (1)
Salary Remaining : $25,945
Nico Daws $92,500 (2)
Salary Remaining : $25,945
Adam Beckman $89,417 (2)
Salary Remaining : $25,080
Martin Fehervary $88,000 (2)
Salary Remaining : $24,683
Nolan Patrick $87,413 (1)
Salary Remaining : $24,518
Declan Chisholm $82,500 (2)
Salary Remaining : $23,140
Yegor Zamula $78,667 (1)
Salary Remaining : $22,065
Daniel Vladar $75,000 (2)
Salary Remaining : $21,037
Josef Korenar $72,333 (1)
Salary Remaining : $20,289
Corey Schueneman $67,500 (2)
Salary Remaining : $18,933
Jalen Chatfield $65,000 (2)
Salary Remaining : $18,232
Daniel Sprong $65,000 (2)
Salary Remaining : $18,232
Martin Frk $65,000 (1)
Salary Remaining : $18,232
Total Farm Players33
Salary Commitment
Year 2022 : $5,174,830
Year 2023 : $2,814,916
Year 2024 : $815,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $4,142,414
Year 2023 : $1,782,500
Year 2024 : $815,000
Year 2025 : $0

Goblins



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Reunion Air American Cente
Level 1: 7000 - $95 - 6,663 - 95.19%
Level 2: 6000 - $56 - 5,736 - 95.59%
Level 3: 3000 - $31 - 2,846 - 94.87%
Level 4: 5000 - $24 - 4,784 - 95.68%
Luxury : 2000 - $195 - 1,595 - 79.73%
Total Capacity :23000

Income

Home Games Left11
Average Attendance - %21,623 - 94.01%
Average Income per Game$2,187,572
Year to Date Revenue$65,627,171

Expense

Pro Players Total Salaries$105,991,314
Farm Players Total Salaries$3,482,983
Coaches Total Salaries$900,000
Luxury Taxe Total$0
Special Salary Cap Value$1,784,753
Pro Year To Date Expenses$73,735,663
Farm Year To Date Expenses$2,169,935
Pro Salary Cap To Date$71,653,223
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$24,063,296
Pro Remaining Season Days46
Pro Expenses Per Days$646,288
Pro Estimated Expenses$29,729,248
Farm Remaining Season Days46
Farm Expenses Per Days$21,238
Farm Estimated Expenses$976,948
Estimated Season Expenses$30,706,196
Estimated Season Salary Cap$103,167,224
Estimate Under Maximum Salary Cap of $113,000,000$9,832,776
Estimate Over Minimum Salary Cap of $83,600,000 $19,567,224
Current Bank Account$68,861,909
Projected Bank Account$62,219,009

Pro Players Salaries

Jamie Benn $11,400,000 (3)
-Salary Remaining : $3,197,561
Tyler Seguin $9,850,000 (6)
-Salary Remaining : $2,762,805
Joe Pavelski $8,400,000 (2)
-Salary Remaining : $2,356,098
Thomas Chabot $8,000,000 (4)
-Salary Remaining : $2,243,902
Darcy Kuemper $6,432,378 (1)
-Salary Remaining : $1,804,204
Esa Lindell $5,800,000 (3)
-Salary Remaining : $1,626,829
Phillip Danault $5,500,000 (3)
-Salary Remaining : $1,542,683
Ryan Strome $4,500,000 (3)
-Salary Remaining : $1,262,195
Mark Giordano $4,266,666 (1)
-Salary Remaining : $1,196,748
Jonas Brodin $4,166,667 (2)
-Salary Remaining : $1,168,699
Damon Severson $4,166,666 (1)
-Salary Remaining : $1,168,699
Vince Dunn $4,000,000 (2)
-Salary Remaining : $1,121,951
Tyler Bertuzzi $3,500,000 (2)
-Salary Remaining : $981,707
Miro Heiskanen $3,394,166 (2)
-Salary Remaining : $952,022
Kasperi Kapanen $3,200,000 (1)
-Salary Remaining : $897,561
Chandler Stephenson $2,750,000 (2)
-Salary Remaining : $771,341
Denis Gurianov $2,550,000 (2)
-Salary Remaining : $715,244
Andrew Mangiapane $2,425,000 (3)
-Salary Remaining : $680,183
Anthony Duclair $1,700,000 (1)
-Salary Remaining : $476,829
Jani Hakanpaa $1,500,000 (1)
-Salary Remaining : $420,732
Jake Oettinger $1,387,500 (1)
-Salary Remaining : $389,177
Tyler Motte $1,225,000 (1)
-Salary Remaining : $343,598
Brandon Tanev $985,000 (2)
-Salary Remaining : $276,280
Connor Murphy $931,437 (2)
-Salary Remaining : $261,257
Colton Sissons $900,000 (1)
-Salary Remaining : $252,439
Jason Robertson $894,167 (2)
-Salary Remaining : $250,803
Mason Marchment $800,000 (2)
-Salary Remaining : $224,390
Vitek Vanecek $716,667 (1)
-Salary Remaining : $201,016
Sam Gagner $650,000 (1)
-Salary Remaining : $182,317
Total Pro Players29
Salary Commitment
Year 2022 : $105,991,314
Year 2023 : $79,846,437
Year 2024 : $47,475,000
Year 2025 : $17,850,000
Salary Average Commitment
Year 2022 : $94,841,314
Year 2023 : $68,896,437
Year 2024 : $36,525,000
Year 2025 : $17,850,000
Salary Cap with 1 Way Contract
Year 2022 : $105,991,314
Year 2023 : $79,846,437
Year 2024 : $47,475,000
Year 2025 : $17,850,000

Farm Players Salaries

Martin Jones $650,000 (2)
Salary Remaining : $182,317
J.T. Compher $350,000 (2)
Salary Remaining : $98,171
Ryan Donato $190,000 (1)
Salary Remaining : $53,293
Kole Lind $112,500 (1)
Salary Remaining : $31,555
Nicolas Aube-Kubel $107,500 (1)
Salary Remaining : $30,152
Riley Tufte $99,583 (2)
Salary Remaining : $27,932
Jonas Siegenthaler $97,717 (1)
Salary Remaining : $27,408
Sasha Chmelevski $92,750 (1)
Salary Remaining : $26,015
Jake Leschyshyn $92,750 (2)
Salary Remaining : $26,015
Marian Studenic $92,500 (1)
Salary Remaining : $25,945
Fabian Zetterlund $92,500 (2)
Salary Remaining : $25,945
Vladislav Kolyachonok $90,500 (2)
Salary Remaining : $25,384
Mackenzie Entwistle $89,417 (1)
Salary Remaining : $25,080
Riley Damiani $89,167 (2)
Salary Remaining : $25,010
Aliaksei Protas $88,833 (2)
Salary Remaining : $24,917
Alexander Alexeyev $86,333 (2)
Salary Remaining : $24,215
Jamie Oleksiak $85,000 (2)
Salary Remaining : $23,841
Egor Sokolov $85,000 (2)
Salary Remaining : $23,841
Joseph Woll $80,000 (2)
Salary Remaining : $22,439
Taylor Raddysh $75,833 (2)
Salary Remaining : $21,270
Kieffer Bellows $75,000 (2)
Salary Remaining : $21,037
Joe Snively $75,000 (2)
Salary Remaining : $21,037
Travis Boyd $65,100 (2)
Salary Remaining : $18,260
Jacob Middleton $65,000 (1)
Salary Remaining : $18,232
Andrew Poturalski $65,000 (2)
Salary Remaining : $18,232
Carey Price $65,000 (2)
Salary Remaining : $18,232
Trevor van Riemsdyk $65,000 (2)
Salary Remaining : $18,232
Marcus Johansson $65,000 (2)
Salary Remaining : $18,232
Michael Eyssimont $65,000 (2)
Salary Remaining : $18,232
Erik Gudbranson $65,000 (1)
Salary Remaining : $18,232
Tanner Pearson $65,000 (1)
Salary Remaining : $18,232
Total Farm Players31
Salary Commitment
Year 2022 : $3,482,983
Year 2023 : $1,920,599
Year 2024 : $0
Year 2025 : $0
Salary Average Commitment
Year 2022 : $3,007,567
Year 2023 : $1,460,100
Year 2024 : $0
Year 2025 : $0

Hellpepitos



Arena Capacity - Ticket Price
Attendance - %

Arena NameLimbes field
Level 1: 7000 - $95 - 6,542 - 93.45%
Level 2: 6000 - $57 - 5,550 - 92.50%
Level 3: 3000 - $32 - 2,843 - 94.78%
Level 4: 5000 - $23 - 4,699 - 93.98%
Luxury : 2000 - $193 - 1,545 - 77.27%
Total Capacity :23000

Income

Home Games Left11
Average Attendance - %21,179 - 92.08%
Average Income per Game$2,138,277
Year to Date Revenue$64,148,315

Expense

Pro Players Total Salaries$99,113,832
Farm Players Total Salaries$964,849
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$7,434,500
Pro Year To Date Expenses$74,403,828
Farm Year To Date Expenses$757,270
Pro Salary Cap To Date$72,974,103
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$23,521,049
Pro Remaining Season Days46
Pro Expenses Per Days$604,353
Pro Estimated Expenses$27,800,238
Farm Remaining Season Days46
Farm Expenses Per Days$5,883
Farm Estimated Expenses$270,618
Estimated Season Expenses$28,070,856
Estimated Season Salary Cap$108,208,841
Estimate Under Maximum Salary Cap of $113,000,000$4,791,159
Estimate Over Minimum Salary Cap of $83,600,000 $24,608,841
Current Bank Account$138,496,462
Projected Bank Account$133,946,655

Pro Players Salaries

Steven Stamkos $10,200,000 (3)
-Salary Remaining : $2,860,976
Claude Giroux $9,000,000 (1)
-Salary Remaining : $2,524,390
Linus Ullmark $7,100,000 (2)
-Salary Remaining : $1,991,463
Johnny Gaudreau $6,750,000 (1)
-Salary Remaining : $1,893,293
Robin Lehner (Out of Payroll) $6,000,000 (2)
-Salary Remaining : $1,682,927
Reilly Smith $6,000,000 (2)
-Salary Remaining : $1,682,927
Jonathan Huberdeau $5,900,000 (2)
-Salary Remaining : $1,654,878
Nick Schmaltz $5,850,000 (2)
-Salary Remaining : $1,640,854
Darnell Nurse $5,600,000 (3)
-Salary Remaining : $1,570,732
Alex Killorn $5,340,000 (1)
-Salary Remaining : $1,497,805
Shea Theodore $5,200,000 (1)
-Salary Remaining : $1,458,537
Justin Faulk $4,833,333 (2)
-Salary Remaining : $1,355,691
Joonas Donskoi $4,680,000 (1)
-Salary Remaining : $1,312,683
Nazem Kadri $4,500,000 (1)
-Salary Remaining : $1,262,195
Mattias Ekholm $4,500,000 (2)
-Salary Remaining : $1,262,195
Ethan Bear $2,000,000 (1)
-Salary Remaining : $560,976
Lias Andersson $1,744,166 (1)
-Salary Remaining : $489,217
Owen Tippett $1,596,667 (1)
-Salary Remaining : $447,846
Travis Dermott $1,500,000 (1)
-Salary Remaining : $420,732
Noah Dobson $1,431,667 (2)
-Salary Remaining : $401,565
Tage Thompson $1,400,000 (2)
-Salary Remaining : $392,683
Victor Mete $1,200,000 (1)
-Salary Remaining : $336,585
Eric Robinson $975,000 (1)
-Salary Remaining : $273,476
Oliver Kylington $949,666 (1)
-Salary Remaining : $266,370
Carter Hart $863,333 (1)
-Salary Remaining : $242,154
Braden Holtby (Out of Payroll) $650,000 (2)
-Salary Remaining : $182,317
Total Pro Players26
Salary Commitment
Year 2022 : $105,763,832
Year 2023 : $59,465,000
Year 2024 : $15,800,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $68,230,499
Year 2023 : $39,881,667
Year 2024 : $6,050,000
Year 2025 : $0
Salary Cap with 1 Way Contract
Year 2022 : $105,763,832
Year 2023 : $59,465,000
Year 2024 : $15,800,000
Year 2025 : $0

Farm Players Salaries

Chris Driedger $350,000 (2)
Salary Remaining : $98,171
Jordan Harris $113,750 (2)
Salary Remaining : $31,905
Cameron Hillis $91,000 (2)
Salary Remaining : $25,524
Christian Jaros $88,183 (1)
Salary Remaining : $24,734
Nolan Foote $86,333 (1)
Salary Remaining : $24,215
Riley Barber $80,000 (2)
Salary Remaining : $22,439
Ben Harpur $79,750 (1)
Salary Remaining : $22,369
Boris Katchouk $75,833 (2)
Salary Remaining : $21,270
Total Farm Players8
Salary Commitment
Year 2022 : $964,849
Year 2023 : $710,583
Year 2024 : $0
Year 2025 : $0
Salary Average Commitment
Year 2022 : $784,266
Year 2023 : $530,000
Year 2024 : $0
Year 2025 : $0

Hoodlums



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Godfathers arena
Level 1: 7000 - $100 - 5,290 - 75.57%
Level 2: 6000 - $60 - 4,610 - 76.83%
Level 3: 3000 - $35 - 2,318 - 77.26%
Level 4: 5000 - $25 - 3,870 - 77.40%
Luxury : 2000 - $200 - 1,528 - 76.38%
Total Capacity :23000

Income

Home Games Left11
Average Attendance - %17,615 - 76.59%
Average Income per Game$1,920,510
Year to Date Revenue$57,615,305

Expense

Pro Players Total Salaries$102,091,640
Farm Players Total Salaries$3,513,800
Coaches Total Salaries$450,000
Luxury Taxe Total$0
Special Salary Cap Value$321,037
Pro Year To Date Expenses$78,348,355
Farm Year To Date Expenses$2,345,838
Pro Salary Cap To Date$78,090,998
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,125,612
Pro Remaining Season Days46
Pro Expenses Per Days$622,510
Pro Estimated Expenses$28,635,460
Farm Remaining Season Days46
Farm Expenses Per Days$21,426
Farm Estimated Expenses$985,596
Estimated Season Expenses$29,621,056
Estimated Season Salary Cap$107,047,495
Estimate Under Maximum Salary Cap of $113,000,000$5,952,505
Estimate Over Minimum Salary Cap of $83,600,000 $23,447,495
Current Bank Account$107,483,324
Projected Bank Account$98,987,880

Pro Players Salaries

Anze Kopitar $12,000,000 (1)
-Salary Remaining : $3,365,854
Roman Josi $10,870,800 (3)
-Salary Remaining : $3,049,127
Brayden Schenn $7,800,000 (3)
-Salary Remaining : $2,187,805
Jacob Markstrom $7,200,000 (3)
-Salary Remaining : $2,019,512
William Nylander (Out of Payroll) $6,962,366 (3)
-Salary Remaining : $1,952,859
David Pastrnak $6,666,666 (2)
-Salary Remaining : $1,869,919
Justin Schultz $6,600,000 (2)
-Salary Remaining : $1,851,220
Jonathan Marchessault $6,000,000 (3)
-Salary Remaining : $1,682,927
Zach Werenski $5,000,000 (3)
-Salary Remaining : $1,402,439
Jean-Gabriel Pageau $5,000,000 (2)
-Salary Remaining : $1,402,439
Alec Martinez $4,800,000 (2)
-Salary Remaining : $1,346,341
Jakob Chychrun $4,600,000 (3)
-Salary Remaining : $1,290,244
Alex Goligoski $3,651,000 (1)
-Salary Remaining : $1,024,061
Brandon Montour $3,500,000 (2)
-Salary Remaining : $981,707
Mackenzie Blackwood $2,800,000 (2)
-Salary Remaining : $785,366
Jack Roslovic $2,030,952 (2)
-Salary Remaining : $569,657
Adrian Kempe $2,000,000 (2)
-Salary Remaining : $560,976
Andreas Athanasiou $1,888,888 (2)
-Salary Remaining : $529,810
Ryan Hartman $1,700,000 (3)
-Salary Remaining : $476,829
Derek Forbort $1,200,000 (2)
-Salary Remaining : $336,585
Janis Moser $925,000 (2)
-Salary Remaining : $259,451
Calvin Petersen $858,333 (1)
-Salary Remaining : $240,752
Jaroslav Halak $850,000 (1)
-Salary Remaining : $238,415
Derek Grant $800,001 (1)
-Salary Remaining : $224,391
Charlie Lindgren $750,000 (2)
-Salary Remaining : $210,366
Danton Heinen $650,000 (1)
-Salary Remaining : $182,317
Josh Bailey $650,000 (1)
-Salary Remaining : $182,317
Nic Dowd $650,000 (1)
-Salary Remaining : $182,317
Brian Elliott $650,000 (2)
-Salary Remaining : $182,317
Total Pro Players29
Salary Commitment
Year 2022 : $109,054,006
Year 2023 : $88,944,672
Year 2024 : $50,133,166
Year 2025 : $0
Salary Average Commitment
Year 2022 : $96,729,006
Year 2023 : $88,169,672
Year 2024 : $50,133,166
Year 2025 : $0
Salary Cap with 1 Way Contract
Year 2022 : $109,054,006
Year 2023 : $88,944,672
Year 2024 : $50,133,166
Year 2025 : $0

Farm Players Salaries

Nico Sturm $725,000 (1)
Salary Remaining : $203,354
Philippe Myers $255,000 (2)
Salary Remaining : $71,524
Alex Turcotte $244,417 (2)
Salary Remaining : $68,556
Michael Anderson $177,500 (2)
Salary Remaining : $49,787
Gabriel Vilardi $162,750 (2)
Salary Remaining : $45,649
Tobias Bjornfot $105,250 (2)
Salary Remaining : $29,521
Rasmus Kupari $105,083 (1)
Salary Remaining : $29,475
Reese Johnson $92,500 (2)
Salary Remaining : $25,945
David Gustafsson $92,500 (2)
Salary Remaining : $25,945
Sean Durzi $92,500 (2)
Salary Remaining : $25,945
Samuel Fagemo $91,083 (2)
Salary Remaining : $25,548
Mason Appleton $90,000 (1)
Salary Remaining : $25,244
Jack Studnicka $86,333 (2)
Salary Remaining : $24,215
Zack MacEwen $82,500 (1)
Salary Remaining : $23,140
Blake Lizotte $80,000 (2)
Salary Remaining : $22,439
Gerald Mayhew $80,000 (2)
Salary Remaining : $22,439
Hunter Drew $79,333 (2)
Salary Remaining : $22,252
Kale Clague $76,125 (2)
Salary Remaining : $21,352
Alex Barre-Boulet $75,926 (1)
Salary Remaining : $21,296
Max Lajoie $75,000 (2)
Salary Remaining : $21,037
Michael Amadio $75,000 (2)
Salary Remaining : $21,037
T.J. Tynan $75,000 (2)
Salary Remaining : $21,037
Dysin Mayo $75,000 (2)
Salary Remaining : $21,037
Paul Ladue $75,000 (2)
Salary Remaining : $21,037
Yakov Trenin $72,500 (2)
Salary Remaining : $20,335
Carl Grundstrom $72,500 (1)
Salary Remaining : $20,335
Matt Luff $70,000 (1)
Salary Remaining : $19,634
Erik Gustafsson $65,000 (1)
Salary Remaining : $18,232
Michael Carcone $65,000 (2)
Salary Remaining : $18,232
Total Farm Players29
Salary Commitment
Year 2022 : $3,513,800
Year 2023 : $2,227,791
Year 2024 : $0
Year 2025 : $0
Salary Average Commitment
Year 2022 : $3,156,800
Year 2023 : $1,870,791
Year 2024 : $0
Year 2025 : $0

Icefield



Arena Capacity - Ticket Price
Attendance - %

Arena NameAlcatraz Garden
Level 1: 7000 - $97 - 5,615 - 80.21%
Level 2: 6000 - $57 - 5,835 - 97.25%
Level 3: 3000 - $32 - 2,889 - 96.31%
Level 4: 5000 - $22 - 4,849 - 96.97%
Luxury : 2000 - $197 - 1,592 - 79.61%
Total Capacity :23000

Income

Home Games Left11
Average Attendance - %20,781 - 90.35%
Average Income per Game$2,071,209
Year to Date Revenue$62,136,282

Expense

Pro Players Total Salaries$110,524,248
Farm Players Total Salaries$2,779,328
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$78,275,516
Farm Year To Date Expenses$2,051,866
Pro Salary Cap To Date$77,246,550
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$22,783,303
Pro Remaining Season Days46
Pro Expenses Per Days$673,928
Pro Estimated Expenses$31,000,688
Farm Remaining Season Days46
Farm Expenses Per Days$16,947
Farm Estimated Expenses$779,562
Estimated Season Expenses$31,780,250
Estimated Season Salary Cap$108,247,238
Estimate Under Maximum Salary Cap of $113,000,000$4,752,762
Estimate Over Minimum Salary Cap of $83,600,000 $24,647,238
Current Bank Account$201,899,320
Projected Bank Account$192,902,373

Pro Players Salaries

Alex Ovechkin $11,446,150 (2)
-Salary Remaining : $3,210,507
Mikko Rantanen $9,250,000 (4)
-Salary Remaining : $2,594,512
Max Pacioretty $8,400,000 (1)
-Salary Remaining : $2,356,098
Cam Fowler $7,800,000 (3)
-Salary Remaining : $2,187,805
Kris Letang $7,250,000 (1)
-Salary Remaining : $2,033,537
Nathan MacKinnon $6,300,000 (2)
-Salary Remaining : $1,767,073
Connor Hellebuyck $6,166,666 (4)
-Salary Remaining : $1,729,675
Mark Scheifele $6,125,000 (4)
-Salary Remaining : $1,717,988
Gabriel Landeskog $5,571,429 (2)
-Salary Remaining : $1,562,718
Hampus Lindholm $5,250,000 (1)
-Salary Remaining : $1,472,561
Brady Skjei $5,250,000 (3)
-Salary Remaining : $1,472,561
Samuel Girard $5,000,000 (6)
-Salary Remaining : $1,402,439
Shayne Gostisbehere $4,500,000 (2)
-Salary Remaining : $1,262,195
Viktor Arvidsson $4,250,000 (3)
-Salary Remaining : $1,192,073
Adam Pelech $3,999,999 (2)
-Salary Remaining : $1,121,951
Kevin Fiala $3,000,000 (1)
-Salary Remaining : $841,463
Jesper Bratt $2,750,000 (3)
-Salary Remaining : $771,341
Alexander Romanov $1,177,500 (1)
-Salary Remaining : $330,274
Carter Verhaeghe $1,000,000 (2)
-Salary Remaining : $280,488
Joel Edmundson $1,000,000 (2)
-Salary Remaining : $280,488
Jake Evans $750,000 (2)
-Salary Remaining : $210,366
Sam Lafferty $750,000 (2)
-Salary Remaining : $210,366
Ville Husso $750,000 (1)
-Salary Remaining : $210,366
Alex Nedeljkovic $737,500 (1)
-Salary Remaining : $206,860
Erik Haula $700,000 (1)
-Salary Remaining : $196,341
Scott Wedgewood $700,000 (1)
-Salary Remaining : $196,341
Frederick Gaudreau $650,000 (1)
-Salary Remaining : $182,317
Total Pro Players27
Salary Commitment
Year 2022 : $110,524,248
Year 2023 : $81,909,248
Year 2024 : $46,591,666
Year 2025 : $26,541,666
Salary Average Commitment
Year 2022 : $91,538,928
Year 2023 : $70,463,094
Year 2024 : $46,591,666
Year 2025 : $26,541,666
Salary Cap with 1 Way Contract
Year 2022 : $110,524,248
Year 2023 : $81,909,248
Year 2024 : $46,591,666
Year 2025 : $26,541,666

Farm Players Salaries

Tyler Pitlick $210,000 (1)
Salary Remaining : $58,902
Aleksi Heponiemi $177,500 (1)
Salary Remaining : $49,787
Zach Sanford $150,000 (1)
Salary Remaining : $42,073
Alex Vlasic $149,167 (2)
Salary Remaining : $41,839
Ty Smith $126,333 (1)
Salary Remaining : $35,435
Nick Foligno $120,000 (1)
Salary Remaining : $33,659
Jacob Larsson $120,000 (1)
Salary Remaining : $33,659
Tyler Ennis $120,000 (1)
Salary Remaining : $33,659
Bobby Brink $113,750 (2)
Salary Remaining : $31,905
Connor Clifton $100,000 (1)
Salary Remaining : $28,049
Connor Dewar $92,500 (2)
Salary Remaining : $25,945
Philipp Kurashev $92,500 (1)
Salary Remaining : $25,945
Jack Drury $92,500 (2)
Salary Remaining : $25,945
Johannes Kinnvall $92,500 (2)
Salary Remaining : $25,945
Gabriel Fortier $88,000 (2)
Salary Remaining : $24,683
Evgeny Svechnikov $87,413 (1)
Salary Remaining : $24,518
Logan Stanley $86,333 (1)
Salary Remaining : $24,215
Gustav Lindstrom $85,000 (2)
Salary Remaining : $23,841
Curtis Lazar $80,000 (2)
Salary Remaining : $22,439
Tim Gettinger $75,000 (2)
Salary Remaining : $21,037
Cale Fleury $75,000 (2)
Salary Remaining : $21,037
Mike Vecchione $75,000 (2)
Salary Remaining : $21,037
Brett Seney $75,000 (2)
Salary Remaining : $21,037
Ryan Poehling $75,000 (2)
Salary Remaining : $21,037
Derrick Pouliot $75,000 (2)
Salary Remaining : $21,037
Connor Ingram $73,333 (2)
Salary Remaining : $20,569
Keegan Kolesar $72,500 (2)
Salary Remaining : $20,335
Total Farm Players27
Salary Commitment
Year 2022 : $2,779,328
Year 2023 : $1,389,250
Year 2024 : $0
Year 2025 : $0
Salary Average Commitment
Year 2022 : $2,260,079
Year 2023 : $870,000
Year 2024 : $0
Year 2025 : $0

Jokers



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 7000 - $100 - 5,209 - 74.42%
Level 2: 6000 - $60 - 4,614 - 76.91%
Level 3: 3000 - $35 - 2,305 - 76.84%
Level 4: 5000 - $25 - 3,865 - 77.30%
Luxury : 2000 - $200 - 1,557 - 77.84%
Total Capacity :23000

Income

Home Games Left12
Average Attendance - %17,551 - 76.31%
Average Income per Game$1,916,817
Year to Date Revenue$55,587,705

Expense

Pro Players Total Salaries$82,721,294
Farm Players Total Salaries$5,839,374
Coaches Total Salaries$950,000
Luxury Taxe Total$0
Special Salary Cap Value$20,784,427
Pro Year To Date Expenses$62,839,037
Farm Year To Date Expenses$2,974,707
Pro Salary Cap To Date$62,079,433
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$23,001,809
Pro Remaining Season Days46
Pro Expenses Per Days$504,398
Pro Estimated Expenses$23,202,308
Farm Remaining Season Days46
Farm Expenses Per Days$35,606
Farm Estimated Expenses$1,637,876
Estimated Season Expenses$24,840,184
Estimated Season Salary Cap$106,066,168
Estimate Under Maximum Salary Cap of $113,000,000$6,933,832
Estimate Over Minimum Salary Cap of $83,600,000 $22,466,168
Current Bank Account$98,368,727
Projected Bank Account$96,530,352

Pro Players Salaries

Erik Karlsson $13,800,000 (4)
-Salary Remaining : $3,870,732
Connor McDavid $12,500,000 (4)
-Salary Remaining : $3,506,098
Mitch Marner $10,903,000 (2)
-Salary Remaining : $3,058,159
Alex DeBrincat $6,400,000 (5)
-Salary Remaining : $1,795,122
Timo Meier $6,000,000 (3)
-Salary Remaining : $1,682,927
Tomas Hertl $5,625,000 (3)
-Salary Remaining : $1,577,744
Brandon Saad $4,500,000 (3)
-Salary Remaining : $1,262,195
Ben Chiarot $4,200,000 (1)
-Salary Remaining : $1,178,049
Vladislav Gavrikov $2,800,000 (2)
-Salary Remaining : $785,366
Jack Campbell $1,980,000 (1)
-Salary Remaining : $555,366
T.J. Brodie $1,800,000 (1)
-Salary Remaining : $504,878
Brendan Gallagher $1,750,000 (2)
-Salary Remaining : $490,854
Nick Suzuki $1,325,833 (2)
-Salary Remaining : $371,880
Martin Kaut (1 Way Contract) $1,288,333 (2)
-1 Way Contract Salary Cap : $1,288,333
-Salary Remaining : $361,362
Ondrej Kase $1,250,000 (1)
-Salary Remaining : $350,610
Jeremy Swayman (Out of Payroll) $1,050,000 (1)
-Salary Remaining : $294,512
Paul Stastny $1,000,000 (1)
-Salary Remaining : $280,488
Rem Pitlick $874,125 (1)
-Salary Remaining : $245,181
Conor Garland $775,000 (1)
-Salary Remaining : $217,378
Gustav Forsling $700,000 (1)
-Salary Remaining : $196,341
Dylan DeMelo $650,003 (2)
-Salary Remaining : $182,318
Dmitry Kulikov $650,000 (1)
-Salary Remaining : $182,317
Zachary Fucale $650,000 (2)
-Salary Remaining : $182,317
Steven Lorentz $650,000 (2)
-Salary Remaining : $182,317
Mike Smith $650,000 (2)
-Salary Remaining : $182,317
Total Pro Players25
Salary Commitment
Year 2022 : $83,771,294
Year 2023 : $69,492,169
Year 2024 : $48,825,000
Year 2025 : $32,700,000
Salary Average Commitment
Year 2022 : $82,241,294
Year 2023 : $69,492,169
Year 2024 : $48,825,000
Year 2025 : $32,700,000
Salary Cap with 1 Way Contract
Year 2022 : $83,771,294
Year 2023 : $69,492,169
Year 2024 : $48,825,000
Year 2025 : $32,700,000

Farm Players Salaries

Emil Bemstrom $1,633,333 (2)
Salary Remaining : $458,130
Alex Formenton $888,333 (1)
Salary Remaining : $249,167
Alex Belzile $650,000 (1)
Salary Remaining : $182,317
Spencer Knight $249,167 (1)
Salary Remaining : $69,888
Olli Juolevi $191,333 (1)
Salary Remaining : $53,667
Vasily Podkolzin $177,500 (2)
Salary Remaining : $49,787
Philip Broberg $171,333 (2)
Salary Remaining : $48,057
Michael Rasmussen $171,083 (1)
Salary Remaining : $47,987
Dante Fabbro $149,167 (1)
Salary Remaining : $41,839
Cole Caufield $130,833 (1)
Salary Remaining : $36,697
Lassi Thomson $128,833 (2)
Salary Remaining : $36,136
Joe Veleno $121,292 (1)
Salary Remaining : $34,021
Justin Barron $115,833 (2)
Salary Remaining : $32,490
Nils Hoglander $112,500 (1)
Salary Remaining : $31,555
Henrik Borgstrom $100,000 (2)
Salary Remaining : $28,049
Oskar Steen $92,500 (1)
Salary Remaining : $25,945
Pavel Dorofeyev $92,500 (2)
Salary Remaining : $25,945
Daniil Tarasov $92,500 (2)
Salary Remaining : $25,945
Nicolas Hague $86,333 (2)
Salary Remaining : $24,215
Lukas Vejdemo $75,000 (2)
Salary Remaining : $21,037
Michael Pezzetta $75,000 (2)
Salary Remaining : $21,037
Cole Reinhardt $75,000 (2)
Salary Remaining : $21,037
Zachary Sawchenko $65,000 (2)
Salary Remaining : $18,232
Santeri Hatakka $65,000 (2)
Salary Remaining : $18,232
Connor Bunnaman $65,000 (2)
Salary Remaining : $18,232
Brayden Pachal $65,000 (2)
Salary Remaining : $18,232
Total Farm Players26
Salary Commitment
Year 2022 : $5,839,373
Year 2023 : $1,613,165
Year 2024 : $0
Year 2025 : $0
Salary Average Commitment
Year 2022 : $5,169,582
Year 2023 : $1,019,666
Year 2024 : $0
Year 2025 : $0

Lycans



Arena Capacity - Ticket Price
Attendance - %

Arena NameJunky Arena
Level 1: 7000 - $89 - 6,333 - 90.47%
Level 2: 6000 - $53 - 5,582 - 93.04%
Level 3: 3000 - $28 - 2,815 - 93.82%
Level 4: 5000 - $21 - 4,714 - 94.28%
Luxury : 2000 - $174 - 1,873 - 93.64%
Total Capacity :23000

Income

Home Games Left12
Average Attendance - %21,317 - 92.68%
Average Income per Game$2,031,120
Year to Date Revenue$58,902,478

Expense

Pro Players Total Salaries$99,285,957
Farm Players Total Salaries$5,934,752
Coaches Total Salaries$950,000
Luxury Taxe Total$0
Special Salary Cap Value$2,640,000
Pro Year To Date Expenses$75,551,213
Farm Year To Date Expenses$3,740,569
Pro Salary Cap To Date$74,260,355
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$24,373,439
Pro Remaining Season Days46
Pro Expenses Per Days$605,402
Pro Estimated Expenses$27,848,492
Farm Remaining Season Days46
Farm Expenses Per Days$36,188
Farm Estimated Expenses$1,664,648
Estimated Season Expenses$29,513,140
Estimated Season Salary Cap$104,463,463
Estimate Under Maximum Salary Cap of $113,000,000$8,536,537
Estimate Over Minimum Salary Cap of $83,600,000 $20,863,463
Current Bank Account$98,975,038
Projected Bank Account$93,835,337

Pro Players Salaries

Taylor Hall $9,600,000 (3)
-Salary Remaining : $2,692,683
Ryan Johansen $8,000,000 (3)
-Salary Remaining : $2,243,902
Jordan Eberle $7,200,000 (3)
-Salary Remaining : $2,019,512
Kevin Hayes $7,142,857 (1)
-Salary Remaining : $2,003,484
Cam Atkinson $7,050,000 (1)
-Salary Remaining : $1,977,439
Matthew Tkachuk $7,000,000 (4)
-Salary Remaining : $1,963,415
Mike Hoffman $6,225,600 (3)
-Salary Remaining : $1,746,205
Tomas Tatar $5,400,000 (1)
-Salary Remaining : $1,514,634
Danny DeKeyser $5,000,000 (1)
-Salary Remaining : $1,402,439
Andre Burakovsky $4,900,000 (3)
-Salary Remaining : $1,374,390
Brian Dumoulin $4,100,000 (1)
-Salary Remaining : $1,150,000
William Karlsson $3,900,000 (2)
-Salary Remaining : $1,093,902
Colin Miller (Out of Payroll) $3,875,000 (1)
-Salary Remaining : $1,086,890
Petr Mrazek $3,750,000 (2)
-Salary Remaining : $1,051,829
Tim Stutzle $3,425,000 (1)
-Salary Remaining : $960,671
Radek Faksa $3,250,000 (1)
-Salary Remaining : $911,585
Scott Laughton $2,300,000 (1)
-Salary Remaining : $645,122
Josh Manson $1,900,000 (2)
-Salary Remaining : $532,927
Jamie Drysdale $1,775,000 (1)
-Salary Remaining : $497,866
Pius Suter $1,775,000 (1)
-Salary Remaining : $497,866
Kaapo Kahkonen (Out of Payroll) $1,017,500 (2)
-Salary Remaining : $285,396
Alexander Barabanov $1,000,000 (1)
-Salary Remaining : $280,488
Stuart Skinner $925,000 (1)
-Salary Remaining : $259,451
Travis Hamonic $700,000 (1)
-Salary Remaining : $196,341
Laurent Brossoit $650,000 (1)
-Salary Remaining : $182,317
Will Butcher $650,000 (1)
-Salary Remaining : $182,317
Justin Braun $650,000 (1)
-Salary Remaining : $182,317
Total Pro Players27
Salary Commitment
Year 2022 : $103,160,957
Year 2023 : $53,493,100
Year 2024 : $42,925,600
Year 2025 : $7,000,000
Salary Average Commitment
Year 2022 : $92,818,457
Year 2023 : $53,400,600
Year 2024 : $42,925,600
Year 2025 : $7,000,000
Salary Cap with 1 Way Contract
Year 2022 : $103,160,957
Year 2023 : $53,493,100
Year 2024 : $42,925,600
Year 2025 : $7,000,000

Farm Players Salaries

Bowen Byram $3,394,167 (1)
Salary Remaining : $952,022
Kaapo Kakko $357,500 (2)
Salary Remaining : $100,274
Nick Ritchie $250,000 (3)
Salary Remaining : $70,122
Cole Perfetti $162,750 (2)
Salary Remaining : $45,649
Kristian Vesalainen $146,083 (1)
Salary Remaining : $40,975
Juuso Valimaki $131,917 (1)
Salary Remaining : $37,001
Josh Mahura $91,083 (1)
Salary Remaining : $25,548
Dillon Dube $91,083 (1)
Salary Remaining : $25,548
Nathan Bastian $90,500 (1)
Salary Remaining : $25,384
Riley Stillman $90,000 (1)
Salary Remaining : $25,244
Jacob Perreault $89,417 (2)
Salary Remaining : $25,080
Caleb Jones $85,000 (1)
Salary Remaining : $23,841
Ben McCartney $81,333 (2)
Salary Remaining : $22,813
Spencer Martin $80,000 (2)
Salary Remaining : $22,439
Cooper Marody $75,000 (2)
Salary Remaining : $21,037
Lucas Johansen $75,000 (2)
Salary Remaining : $21,037
Sean Day $75,000 (2)
Salary Remaining : $21,037
Cam Dineen $75,000 (2)
Salary Remaining : $21,037
Casey Fitzgerald $75,000 (2)
Salary Remaining : $21,037
Mathieu Joseph $73,750 (1)
Salary Remaining : $20,686
Parker Kelly $72,667 (1)
Salary Remaining : $20,382
Karson Kuhlman $72,500 (1)
Salary Remaining : $20,335
Glenn Gawdin $70,000 (1)
Salary Remaining : $19,634
Trent Frederic $65,000 (1)
Salary Remaining : $18,232
David Rittich $65,000 (1)
Salary Remaining : $18,232
Total Farm Players25
Salary Commitment
Year 2022 : $5,934,750
Year 2023 : $1,396,000
Year 2024 : $250,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $5,551,250
Year 2023 : $1,012,500
Year 2024 : $250,000
Year 2025 : $0

Moose



Arena Capacity - Ticket Price
Attendance - %

Arena NameMolson Centre
Level 1: 7000 - $100 - 5,362 - 76.61%
Level 2: 6000 - $72 - 3,909 - 65.14%
Level 3: 3000 - $41 - 2,001 - 66.69%
Level 4: 5000 - $28 - 3,383 - 67.65%
Luxury : 2000 - $199 - 1,569 - 78.46%
Total Capacity :23000

Income

Home Games Left11
Average Attendance - %16,224 - 70.54%
Average Income per Game$1,946,927
Year to Date Revenue$58,407,800

Expense

Pro Players Total Salaries$105,089,165
Farm Players Total Salaries$1,825,833
Coaches Total Salaries$900,000
Luxury Taxe Total$0
Special Salary Cap Value$1,285,000
Pro Year To Date Expenses$77,172,269
Farm Year To Date Expenses$1,333,830
Pro Salary Cap To Date$77,172,269
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,416,193
Pro Remaining Season Days46
Pro Expenses Per Days$640,788
Pro Estimated Expenses$29,476,248
Farm Remaining Season Days46
Farm Expenses Per Days$11,133
Farm Estimated Expenses$512,118
Estimated Season Expenses$29,988,366
Estimated Season Salary Cap$107,933,517
Estimate Under Maximum Salary Cap of $113,000,000$5,066,483
Estimate Over Minimum Salary Cap of $83,600,000 $24,333,517
Current Bank Account$19,731,653
Projected Bank Account$11,159,480

Pro Players Salaries

Drew Doughty $13,200,000 (2)
-Salary Remaining : $3,702,439
Jack Eichel $10,000,000 (4)
-Salary Remaining : $2,804,878
Patrice Bergeron $9,360,000 (2)
-Salary Remaining : $2,625,366
Marc-Andre Fleury $8,400,000 (1)
-Salary Remaining : $2,356,098
Evander Kane $7,000,000 (4)
-Salary Remaining : $1,963,415
Dylan Larkin $6,100,000 (3)
-Salary Remaining : $1,710,976
Mathew Dumba $6,000,000 (4)
-Salary Remaining : $1,682,927
Brock Boeser $5,875,000 (3)
-Salary Remaining : $1,647,866
Bo Horvat $5,500,000 (2)
-Salary Remaining : $1,542,683
Mikhail Sergachev $4,800,000 (3)
-Salary Remaining : $1,346,341
Elias Pettersson $3,775,000 (2)
-Salary Remaining : $1,058,841
Boone Jenner $3,750,000 (1)
-Salary Remaining : $1,051,829
Nate Schmidt $3,500,000 (1)
-Salary Remaining : $981,707
Jesperi Kotkaniemi $3,425,000 (2)
-Salary Remaining : $960,671
Brady Tkachuk $3,425,000 (2)
-Salary Remaining : $960,671
MacKenzie Weegar (Out of Payroll) $3,250,000 (3)
-Salary Remaining : $911,585
Adam Lowry $2,916,666 (1)
-Salary Remaining : $818,089
Ilya Sorokin $2,000,000 (1)
-Salary Remaining : $560,976
Lawson Crouse $1,533,333 (1)
-Salary Remaining : $430,081
Henri Jokiharju $1,279,166 (1)
-Salary Remaining : $358,790
Carson Soucy $1,250,000 (1)
-Salary Remaining : $350,610
Jakob Silfverberg $700,000 (1)
-Salary Remaining : $196,341
Lars Eller $650,000 (1)
-Salary Remaining : $182,317
Corey Perry $650,000 (1)
-Salary Remaining : $182,317
Total Pro Players24
Salary Commitment
Year 2022 : $108,339,165
Year 2023 : $81,710,000
Year 2024 : $43,025,000
Year 2025 : $23,000,000
Salary Average Commitment
Year 2022 : $108,339,165
Year 2023 : $81,710,000
Year 2024 : $43,025,000
Year 2025 : $23,000,000
Salary Cap with 1 Way Contract
Year 2022 : $108,339,165
Year 2023 : $81,710,000
Year 2024 : $43,025,000
Year 2025 : $23,000,000

Farm Players Salaries

Olli Maatta $408,333 (2)
Salary Remaining : $114,533
Nikita Zadorov $375,000 (2)
Salary Remaining : $105,183
Chris Tierney $350,000 (2)
Salary Remaining : $98,171
Brett Kulak $185,000 (2)
Salary Remaining : $51,890
Brandon Duhaime $92,500 (2)
Salary Remaining : $25,945
Sam Montembeault $75,000 (2)
Salary Remaining : $21,037
Noah Juulsen $75,000 (2)
Salary Remaining : $21,037
Michael McCarron $70,000 (1)
Salary Remaining : $19,634
Nicolas Deslauriers $65,000 (1)
Salary Remaining : $18,232
Conor Sheary $65,000 (1)
Salary Remaining : $18,232
Ben Hutton $65,000 (1)
Salary Remaining : $18,232
Brendan Lemieux $0 (0)
Salary Remaining : $0
William Lagesson $0 (0)
Salary Remaining : $0
Total Farm Players13
Salary Commitment
Year 2022 : $1,825,833
Year 2023 : $1,560,833
Year 2024 : $0
Year 2025 : $0
Salary Average Commitment
Year 2022 : $1,795,833
Year 2023 : $1,530,833
Year 2024 : $0
Year 2025 : $0

Patriots



Arena Capacity - Ticket Price
Attendance - %

Arena Namela Marmite
Level 1: 7000 - $98 - 5,515 - 78.79%
Level 2: 6000 - $46 - 5,759 - 95.98%
Level 3: 3000 - $30 - 2,890 - 96.34%
Level 4: 5000 - $20 - 4,907 - 98.14%
Luxury : 2000 - $170 - 1,920 - 95.99%
Total Capacity :23000

Income

Home Games Left11
Average Attendance - %20,991 - 91.26%
Average Income per Game$2,009,080
Year to Date Revenue$60,272,393

Expense

Pro Players Total Salaries$110,250,500
Farm Players Total Salaries$3,114,166
Coaches Total Salaries$900,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$79,881,467
Farm Year To Date Expenses$2,214,066
Pro Salary Cap To Date$78,998,852
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$22,099,877
Pro Remaining Season Days46
Pro Expenses Per Days$672,259
Pro Estimated Expenses$30,923,914
Farm Remaining Season Days46
Farm Expenses Per Days$18,989
Farm Estimated Expenses$873,494
Estimated Season Expenses$31,797,408
Estimated Season Salary Cap$109,922,766
Estimate Under Maximum Salary Cap of $113,000,000$3,077,234
Estimate Over Minimum Salary Cap of $83,600,000 $26,322,766
Current Bank Account$113,867,068
Projected Bank Account$104,169,537

Pro Players Salaries

John Tavares $13,200,000 (3)
-Salary Remaining : $3,702,439
Frederik Andersen $9,000,000 (2)
-Salary Remaining : $2,524,390
Sidney Crosby $8,700,000 (2)
-Salary Remaining : $2,440,244
Mikael Granlund $7,500,000 (2)
-Salary Remaining : $2,103,659
Brad Marchand $7,350,000 (3)
-Salary Remaining : $2,061,585
T.J. Oshie $6,900,000 (2)
-Salary Remaining : $1,935,366
Mikael Backlund $6,420,000 (2)
-Salary Remaining : $1,800,732
Torey Krug $6,300,000 (2)
-Salary Remaining : $1,767,073
David Perron $5,490,000 (1)
-Salary Remaining : $1,539,878
Seth Jones $5,400,000 (1)
-Salary Remaining : $1,514,634
Elias Lindholm $4,850,000 (3)
-Salary Remaining : $1,360,366
John Marino $4,400,000 (3)
-Salary Remaining : $1,234,146
John Klingberg $4,250,000 (1)
-Salary Remaining : $1,192,073
David Savard $3,500,000 (1)
-Salary Remaining : $981,707
Ryan Graves (Out of Payroll) $3,166,667 (2)
-Salary Remaining : $888,211
Tyler Toffoli $2,750,000 (2)
-Salary Remaining : $771,341
Alexandar Georgiev $2,425,000 (1)
-Salary Remaining : $680,183
Justin Holl $2,400,000 (1)
-Salary Remaining : $673,171
Pavel Zacha $2,250,000 (1)
-Salary Remaining : $631,098
Ilya Mikheyev $1,645,000 (1)
-Salary Remaining : $461,402
Jason Zucker $1,270,000 (1)
-Salary Remaining : $356,220
Sergei Bobrovsky $850,000 (1)
-Salary Remaining : $238,415
Michael Bunting $737,500 (1)
-Salary Remaining : $206,860
Calle Jarnkrok $713,000 (2)
-Salary Remaining : $199,988
Ian Cole $650,000 (2)
-Salary Remaining : $182,317
Evan Rodrigues $650,000 (1)
-Salary Remaining : $182,317
Matt Murray $650,000 (1)
-Salary Remaining : $182,317
Total Pro Players27
Salary Commitment
Year 2022 : $113,417,167
Year 2023 : $81,899,667
Year 2024 : $29,800,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $82,867,167
Year 2023 : $55,149,667
Year 2024 : $11,750,000
Year 2025 : $0
Salary Cap with 1 Way Contract
Year 2022 : $113,417,167
Year 2023 : $81,899,667
Year 2024 : $29,800,000
Year 2025 : $0

Farm Players Salaries

Andreas Johnsson $340,000 (1)
Salary Remaining : $95,366
Adin Hill $217,500 (2)
Salary Remaining : $61,006
Grigori Denisenko $177,500 (1)
Salary Remaining : $49,787
Troy Stecher $170,000 (1)
Salary Remaining : $47,683
Ty Dellandrea $140,083 (1)
Salary Remaining : $39,292
Jack McBain $135,000 (2)
Salary Remaining : $37,866
Liam Foudy $126,917 (1)
Salary Remaining : $35,599
Timothy Liljegren $126,333 (2)
Salary Remaining : $35,435
Jacob Bernard-Docker $120,833 (1)
Salary Remaining : $33,892
Kailer Yamamoto $117,500 (2)
Salary Remaining : $32,957
Christian Fischer $100,000 (1)
Salary Remaining : $28,049
Mikhail Maltsev $92,500 (1)
Salary Remaining : $25,945
Yegor Sharangovich $92,500 (2)
Salary Remaining : $25,945
Filip Hallander $91,333 (2)
Salary Remaining : $25,618
Kevin Bahl $90,250 (1)
Salary Remaining : $25,314
Rasmus Asplund $82,500 (2)
Salary Remaining : $23,140
Dylan Sikura $80,000 (2)
Salary Remaining : $22,439
Nicholas Robertson $79,667 (1)
Salary Remaining : $22,346
Kyle Capobianco $77,500 (2)
Salary Remaining : $21,738
Trevor Moore $77,500 (1)
Salary Remaining : $21,738
Tanner Kero $76,250 (1)
Salary Remaining : $21,387
Erik Kallgren $75,000 (2)
Salary Remaining : $21,037
Lucas Carlsson $75,000 (2)
Salary Remaining : $21,037
Joey Anderson $75,000 (1)
Salary Remaining : $21,037
Jansen Harkins $72,500 (2)
Salary Remaining : $20,335
Sheldon Rempal $70,000 (1)
Salary Remaining : $19,634
Colton White $70,000 (1)
Salary Remaining : $19,634
Anthony Stolarz $65,000 (1)
Salary Remaining : $18,232
Brock McGinn $0 (0)
Salary Remaining : $0
Total Farm Players29
Salary Commitment
Year 2022 : $3,114,166
Year 2023 : $1,242,666
Year 2024 : $0
Year 2025 : $0
Salary Average Commitment
Year 2022 : $2,925,300
Year 2023 : $1,053,800
Year 2024 : $0
Year 2025 : $0

Piranhas



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Swamp
Level 1: 7000 - $100 - 5,491 - 78.45%
Level 2: 6000 - $60 - 4,729 - 78.81%
Level 3: 3000 - $35 - 2,369 - 78.97%
Level 4: 5000 - $25 - 3,939 - 78.78%
Luxury : 2000 - $200 - 1,576 - 78.81%
Total Capacity :23000

Income

Home Games Left11
Average Attendance - %18,104 - 78.71%
Average Income per Game$1,980,924
Year to Date Revenue$59,427,710

Expense

Pro Players Total Salaries$103,924,867
Farm Players Total Salaries$2,867,608
Coaches Total Salaries$950,000
Luxury Taxe Total$0
Special Salary Cap Value$1,717,500
Pro Year To Date Expenses$75,991,191
Farm Year To Date Expenses$2,014,176
Pro Salary Cap To Date$75,692,464
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,790,160
Pro Remaining Season Days46
Pro Expenses Per Days$633,688
Pro Estimated Expenses$29,149,648
Farm Remaining Season Days46
Farm Expenses Per Days$17,485
Farm Estimated Expenses$804,310
Estimated Season Expenses$29,953,958
Estimated Season Salary Cap$105,759,074
Estimate Under Maximum Salary Cap of $113,000,000$7,240,926
Estimate Over Minimum Salary Cap of $83,600,000 $22,159,074
Current Bank Account$94,276,160
Projected Bank Account$86,112,362

Pro Players Salaries

Auston Matthews $11,640,250 (3)
-Salary Remaining : $3,264,948
John Carlson (Out of Payroll) $9,600,000 (4)
-Salary Remaining : $2,692,683
Logan Couture $9,600,000 (3)
-Salary Remaining : $2,692,683
Mark Stone $9,500,000 (6)
-Salary Remaining : $2,664,634
Andrei Vasilevskiy $9,500,000 (6)
-Salary Remaining : $2,664,634
Sebastian Aho $8,460,250 (4)
-Salary Remaining : $2,372,997
Victor Hedman $7,875,000 (1)
-Salary Remaining : $2,208,841
Ryan O'Reilly $7,500,000 (1)
-Salary Remaining : $2,103,659
Mathew Barzal $7,000,000 (4)
-Salary Remaining : $1,963,415
Filip Forsberg $6,000,000 (4)
-Salary Remaining : $1,682,927
Ryan McDonagh $3,555,000 (2)
-Salary Remaining : $997,134
Travis Sanheim $3,250,000 (1)
-Salary Remaining : $911,585
Cale Makar (Out of Payroll) $2,854,166 (2)
-Salary Remaining : $800,559
Sam Bennett $2,550,000 (2)
-Salary Remaining : $715,244
Nick Bonino $2,111,000 (2)
-Salary Remaining : $592,110
Ryan Pulock $2,000,000 (1)
-Salary Remaining : $560,976
Tyler Myers $1,675,000 (2)
-Salary Remaining : $469,817
Troy Terry $1,640,834 (2)
-Salary Remaining : $460,234
Kirill Kaprizov $1,387,500 (1)
-Salary Remaining : $389,177
Blake Coleman $966,000 (2)
-Salary Remaining : $270,951
Drake Batherson $773,333 (1)
-Salary Remaining : $216,910
Tanner Jeannot $713,333 (1)
-Salary Remaining : $200,081
Dmitry Orlov $703,200 (2)
-Salary Remaining : $197,239
Alexander Wennberg $700,000 (2)
-Salary Remaining : $196,341
Charlie Coyle $670,000 (1)
-Salary Remaining : $187,927
Brenden Dillon $650,001 (2)
-Salary Remaining : $182,317
Jonathan Quick $650,000 (1)
-Salary Remaining : $182,317
Total Pro Players27
Salary Commitment
Year 2022 : $113,524,867
Year 2023 : $88,705,701
Year 2024 : $71,300,500
Year 2025 : $50,060,250
Salary Average Commitment
Year 2022 : $86,446,535
Year 2023 : $76,552,369
Year 2024 : $61,700,501
Year 2025 : $40,460,250
Salary Cap with 1 Way Contract
Year 2022 : $113,524,867
Year 2023 : $88,705,701
Year 2024 : $71,300,500
Year 2025 : $50,060,250

Farm Players Salaries

Cody Glass $184,467 (2)
Salary Remaining : $51,741
Oliver Wahlstrom $160,875 (2)
Salary Remaining : $45,123
Robert Hagg $160,000 (1)
Salary Remaining : $44,878
Yegor Chinakhov $132,500 (2)
Salary Remaining : $37,165
Jeremy Davies $132,500 (1)
Salary Remaining : $37,165
Dawson Mercer $129,417 (2)
Salary Remaining : $36,300
Philip Tomasino $100,500 (2)
Salary Remaining : $28,189
Thomas Greiss $100,000 (2)
Salary Remaining : $28,049
Adam Gaudette $99,750 (2)
Salary Remaining : $27,979
Matias Maccelli $92,500 (2)
Salary Remaining : $25,945
Brett Leason $92,500 (2)
Salary Remaining : $25,945
Artemi Kniazev $90,500 (2)
Salary Remaining : $25,384
Jan Jenik $90,250 (1)
Salary Remaining : $25,314
Garrett Pilon $89,417 (1)
Salary Remaining : $25,080
Morgan Frost $86,333 (2)
Salary Remaining : $24,215
Taro Hirose $85,000 (2)
Salary Remaining : $23,841
Jan Rutta $65,500 (2)
Salary Remaining : $18,372
Carter Rowney $65,500 (1)
Salary Remaining : $18,372
Cal Clutterbuck $65,100 (2)
Salary Remaining : $18,260
Tyler Johnson $65,000 (2)
Salary Remaining : $18,232
Antti Raanta $65,000 (1)
Salary Remaining : $18,232
Vladislav Namestnikov $65,000 (2)
Salary Remaining : $18,232
Jimmy Vesey $65,000 (2)
Salary Remaining : $18,232
Michael Stone $65,000 (2)
Salary Remaining : $18,232
Jason Dickinson $65,000 (2)
Salary Remaining : $18,232
Mike Reilly $65,000 (2)
Salary Remaining : $18,232
Johan Larsson $65,000 (2)
Salary Remaining : $18,232
Pheonix Copley $65,000 (2)
Salary Remaining : $18,232
Jesper Fast $65,000 (1)
Salary Remaining : $18,232
Luke Schenn $65,000 (2)
Salary Remaining : $18,232
Mattias Janmark $65,000 (2)
Salary Remaining : $18,232
Tyler Benson $65,000 (2)
Salary Remaining : $18,232
Total Farm Players32
Salary Commitment
Year 2022 : $2,867,609
Year 2023 : $2,199,942
Year 2024 : $0
Year 2025 : $0
Salary Average Commitment
Year 2022 : $2,471,933
Year 2023 : $1,804,266
Year 2024 : $0
Year 2025 : $0

Truites



Arena Capacity - Ticket Price
Attendance - %

Arena NameMonosodium Glutamate
Level 1: 7000 - $92 - 6,792 - 97.03%
Level 2: 6000 - $54 - 5,821 - 97.01%
Level 3: 3000 - $28 - 2,950 - 98.34%
Level 4: 5000 - $22 - 4,854 - 97.08%
Luxury : 2000 - $191 - 1,929 - 96.46%
Total Capacity :23000

Income

Home Games Left11
Average Attendance - %22,346 - 97.16%
Average Income per Game$2,230,579
Year to Date Revenue$66,917,361

Expense

Pro Players Total Salaries$113,071,667
Farm Players Total Salaries$3,130,550
Coaches Total Salaries$900,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$81,177,285
Farm Year To Date Expenses$1,752,697
Pro Salary Cap To Date$80,809,140
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$24,536,366
Pro Remaining Season Days46
Pro Expenses Per Days$689,461
Pro Estimated Expenses$31,715,206
Farm Remaining Season Days46
Farm Expenses Per Days$19,089
Farm Estimated Expenses$878,094
Estimated Season Expenses$32,593,300
Estimated Season Salary Cap$112,524,346
Estimate Under Maximum Salary Cap of $113,000,000$475,654
Estimate Over Minimum Salary Cap of $83,600,000 $28,924,346
Current Bank Account$117,543,311
Projected Bank Account$109,486,377

Pro Players Salaries

Alex Pietrangelo $10,560,000 (2)
-Salary Remaining : $2,961,951
Matt Duchene $9,600,000 (3)
-Salary Remaining : $2,692,683
Leon Draisaitl $8,500,000 (4)
-Salary Remaining : $2,384,146
Chris Kreider $7,800,000 (3)
-Salary Remaining : $2,187,805
Aaron Ekblad $7,500,000 (4)
-Salary Remaining : $2,103,659
Mats Zuccarello $7,200,000 (3)
-Salary Remaining : $2,019,512
Artemi Panarin $6,000,000 (1)
-Salary Remaining : $1,682,927
Semyon Varlamov $6,000,000 (2)
-Salary Remaining : $1,682,927
Igor Shesterkin $5,666,667 (4)
-Salary Remaining : $1,589,431
Rasmus Ristolainen $5,400,000 (1)
-Salary Remaining : $1,514,634
Mika Zibanejad $5,350,000 (2)
-Salary Remaining : $1,500,610
J.T. Miller $5,250,000 (2)
-Salary Remaining : $1,472,561
Ryan Nugent-Hopkins $5,125,000 (5)
-Salary Remaining : $1,437,500
Jared Spurgeon $4,900,000 (1)
-Salary Remaining : $1,374,390
Jacob Trouba $4,500,000 (1)
-Salary Remaining : $1,262,195
Brett Pesce $4,025,000 (3)
-Salary Remaining : $1,128,963
Pavel Buchnevich $3,250,000 (2)
-Salary Remaining : $911,585
Filip Chytil $2,300,000 (3)
-Salary Remaining : $645,122
Valeri Nichushkin $1,270,000 (1)
-Salary Remaining : $356,220
Barclay Goodrow $925,000 (1)
-Salary Remaining : $259,451
Mark Borowiecki $650,000 (1)
-Salary Remaining : $182,317
Frank Vatrano $650,000 (1)
-Salary Remaining : $182,317
Artturi Lehkonen $650,000 (1)
-Salary Remaining : $182,317
Total Pro Players23
Salary Commitment
Year 2022 : $113,071,667
Year 2023 : $88,126,667
Year 2024 : $57,716,667
Year 2025 : $26,791,667
Salary Average Commitment
Year 2022 : $103,896,667
Year 2023 : $88,126,667
Year 2024 : $57,716,667
Year 2025 : $26,791,667
Salary Cap with 1 Way Contract
Year 2022 : $113,071,667
Year 2023 : $88,126,667
Year 2024 : $57,716,667
Year 2025 : $26,791,667

Farm Players Salaries

Alec Regula $894,167 (1)
Salary Remaining : $250,803
Nils Lundkvist $177,500 (2)
Salary Remaining : $49,787
Dean Kukan $165,000 (2)
Salary Remaining : $46,280
Braden Schneider $132,500 (2)
Salary Remaining : $37,165
Haydn Fleury $130,000 (2)
Salary Remaining : $36,463
Klim Kostin $107,583 (2)
Salary Remaining : $30,176
Joel Kiviranta $105,000 (2)
Salary Remaining : $29,451
Michael Hutchinson $100,800 (2)
Salary Remaining : $28,273
Jack LaFontaine $100,000 (2)
Salary Remaining : $28,049
Jujhar Khaira $97,500 (2)
Salary Remaining : $27,348
Zachary Jones $92,500 (1)
Salary Remaining : $25,945
Ryan McLeod $92,500 (1)
Salary Remaining : $25,945
Ukko-Pekka Luukkonen $91,083 (1)
Salary Remaining : $25,548
Greg McKegg $90,000 (2)
Salary Remaining : $25,244
Libor Hajek $89,417 (1)
Salary Remaining : $25,080
Julien Gauthier $77,500 (2)
Salary Remaining : $21,738
Gabriel Carlsson $75,000 (2)
Salary Remaining : $21,037
Vinni Lettieri $75,000 (2)
Salary Remaining : $21,037
Darren Raddysh $75,000 (2)
Salary Remaining : $21,037
Mason Shaw $75,000 (2)
Salary Remaining : $21,037
Steven Fogarty $75,000 (2)
Salary Remaining : $21,037
Nic Petan $75,000 (2)
Salary Remaining : $21,037
Anthony Angello $72,500 (2)
Salary Remaining : $20,335
Jonny Brodzinski $65,000 (1)
Salary Remaining : $18,232
Total Farm Players24
Salary Commitment
Year 2022 : $3,130,550
Year 2023 : $1,805,883
Year 2024 : $0
Year 2025 : $0
Salary Average Commitment
Year 2022 : $2,850,550
Year 2023 : $1,525,883
Year 2024 : $0
Year 2025 : $0

Warpath



Arena Capacity - Ticket Price
Attendance - %

Arena NameSix Feet Under
Level 1: 7000 - $105 - 5,165 - 73.78%
Level 2: 6000 - $65 - 4,333 - 72.21%
Level 3: 3000 - $40 - 2,037 - 67.91%
Level 4: 5000 - $30 - 3,266 - 65.33%
Luxury : 2000 - $205 - 1,501 - 75.06%
Total Capacity :23000

Income

Home Games Left12
Average Attendance - %16,302 - 70.88%
Average Income per Game$1,953,634
Year to Date Revenue$56,655,388

Expense

Pro Players Total Salaries$96,494,169
Farm Players Total Salaries$3,110,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$3,405,457
Pro Year To Date Expenses$68,389,669
Farm Year To Date Expenses$2,217,960
Pro Salary Cap To Date$67,104,611
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$23,443,609
Pro Remaining Season Days46
Pro Expenses Per Days$588,379
Pro Estimated Expenses$27,065,434
Farm Remaining Season Days46
Farm Expenses Per Days$18,963
Farm Estimated Expenses$872,298
Estimated Season Expenses$27,937,732
Estimated Season Salary Cap$96,565,756
Estimate Under Maximum Salary Cap of $113,000,000$16,434,244
Estimate Over Minimum Salary Cap of $83,600,000 $12,965,756
Current Bank Account$185,954,953
Projected Bank Account$181,460,830

Pro Players Salaries

Oliver Ekman-Larsson $9,900,000 (3)
-Salary Remaining : $2,776,829
Jakub Voracek $9,900,000 (2)
-Salary Remaining : $2,776,829
Evgeny Kuznetsov $7,800,000 (4)
-Salary Remaining : $2,187,805
Patrik Laine $7,500,000 (4)
-Salary Remaining : $2,103,659
Nikolaj Ehlers $6,000,000 (1)
-Salary Remaining : $1,682,927
Jake Guentzel $6,000,000 (4)
-Salary Remaining : $1,682,927
Aleksander Barkov $5,900,000 (1)
-Salary Remaining : $1,654,878
Dougie Hamilton $5,750,000 (3)
-Salary Remaining : $1,612,805
Morgan Rielly $5,000,000 (1)
-Salary Remaining : $1,402,439
Mike Matheson $4,875,000 (5)
-Salary Remaining : $1,367,378
Connor Brown (Out of Payroll) $3,600,000 (2)
-Salary Remaining : $1,009,756
Pierre-Luc Dubois $3,394,166 (1)
-Salary Remaining : $952,022
Jakub Vrana $3,350,000 (2)
-Salary Remaining : $939,634
James Reimer $2,700,000 (1)
-Salary Remaining : $757,317
Oliver Bjorkstrand $2,500,000 (2)
-Salary Remaining : $701,220
Adam Larsson $2,400,000 (2)
-Salary Remaining : $673,171
Jeff Carter $2,400,000 (2)
-Salary Remaining : $673,171
Jordan Staal $2,000,001 (2)
-Salary Remaining : $560,976
Adam Fox $1,775,000 (2)
-Salary Remaining : $497,866
Thatcher Demko $1,050,000 (1)
-Salary Remaining : $294,512
James van Riemsdyk $1,000,001 (2)
-Salary Remaining : $280,488
Anton Stralman $1,000,001 (2)
-Salary Remaining : $280,488
Gustav Nyquist (Out of Payroll) $951,000 (2)
-Salary Remaining : $266,744
Eric Comrie $700,000 (1)
-Salary Remaining : $196,341
Marcus Pettersson $0 (0)
Total Pro Players25
Salary Commitment
Year 2022 : $97,445,169
Year 2023 : $72,701,003
Year 2024 : $41,825,000
Year 2025 : $26,175,000
Salary Average Commitment
Year 2022 : $87,689,336
Year 2023 : $67,051,003
Year 2024 : $41,825,000
Year 2025 : $26,175,000
Salary Cap with 1 Way Contract
Year 2022 : $97,445,169
Year 2023 : $72,701,003
Year 2024 : $41,825,000
Year 2025 : $26,175,000

Farm Players Salaries

Colin White $475,000 (2)
Salary Remaining : $133,232
Ilya Samsonov $200,000 (3)
Salary Remaining : $56,098
Adam Boqvist $174,417 (2)
Salary Remaining : $48,922
Marco Rossi $171,333 (2)
Salary Remaining : $48,057
Sonny Milano $170,000 (2)
Salary Remaining : $47,683
Evan Bouchard $159,667 (1)
Salary Remaining : $44,785
Sammy Blais $150,000 (2)
Salary Remaining : $42,073
Jesse Puljujarvi $117,500 (1)
Salary Remaining : $32,957
Pierre-Olivier Joseph $107,583 (1)
Salary Remaining : $30,176
Vinnie Hinostroza $100,000 (1)
Salary Remaining : $28,049
Jordan Spence $91,917 (2)
Salary Remaining : $25,782
Brayden Tracey $86,333 (2)
Salary Remaining : $24,215
Brett Murray $77,500 (1)
Salary Remaining : $21,738
Austin Poganski $75,000 (2)
Salary Remaining : $21,037
Morgan Geekie $75,000 (2)
Salary Remaining : $21,037
Jonas Johansson $75,000 (2)
Salary Remaining : $21,037
Nicholas Merkley $75,000 (2)
Salary Remaining : $21,037
Ryan MacInnis $75,000 (2)
Salary Remaining : $21,037
Jon Gillies $75,000 (2)
Salary Remaining : $21,037
Noah Gregor $75,000 (2)
Salary Remaining : $21,037
Hudson Fasching $73,750 (1)
Salary Remaining : $20,686
Madison Bowey $72,500 (1)
Salary Remaining : $20,335
Sebastian AhoD $72,500 (1)
Salary Remaining : $20,335
Matthew Highmore $72,500 (2)
Salary Remaining : $20,335
Jake Walman $72,500 (2)
Salary Remaining : $20,335
Danny O'Regan $70,000 (2)
Salary Remaining : $19,634
Alex Lyon $70,000 (1)
Salary Remaining : $19,634
Total Farm Players27
Salary Commitment
Year 2022 : $3,110,000
Year 2023 : $2,259,000
Year 2024 : $200,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $2,840,417
Year 2023 : $1,989,417
Year 2024 : $200,000
Year 2025 : $0

Salary Cap Centrale

Team

Current Fund

Estimated Season Salary Cap

Under Maximum of $113,000,000
Available Cap Space

Over Minimum of
$83,600,000

Pro Players

Farm Players

Total Players

Brewers $166,542,508 $112,709,759 $290,241 $29,109,759 251944
Casse-Pied $154,011,235 $93,636,450 $19,363,550 $10,036,450 293160
Cousin $168,442,425 $88,888,827 $24,111,173 $5,288,827 291948
Emperors $119,021,353 $95,138,936 $17,861,064 $11,538,936 292352
Expos $219,820,379 $83,621,094 $29,378,906 $21,094 213354
Goblins $68,861,909 $103,167,224 $9,832,776 $19,567,224 293160
Hellpepitos $138,496,462 $108,208,841 $4,791,159 $24,608,841 26834
Hoodlums $107,483,324 $107,047,495 $5,952,505 $23,447,495 292958
Icefield $201,899,320 $108,247,238 $4,752,762 $24,647,238 272754
Jokers $98,368,727 $106,066,168 $6,933,832 $22,466,168 252651
Lycans $98,975,038 $104,463,463 $8,536,537 $20,863,463 272552
Moose $19,731,653 $107,933,517 $5,066,483 $24,333,517 241337
Patriots $113,867,068 $109,922,766 $3,077,234 $26,322,766 272956
Piranhas $94,276,160 $105,759,074 $7,240,926 $22,159,074 273259
Truites $117,543,311 $112,524,346 $475,654 $28,924,346 232447
Warpath $185,954,953 $96,565,756 $16,434,244 $12,965,756 252752