Connexion

Brewers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBordello of Blood
Level 1: 7000 - 87 $ - 6 719 - 95,99%
Level 2: 6000 - 60 $ - 4 717 - 78,62%
Level 3: 3000 - 42 $ - 1 853 - 61,76%
Level 4: 5000 - 28 $ - 3 368 - 67,35%
Luxury : 2000 - 170 $ - 1 861 - 93,07%
Total Capacity :23000

Income

Home Games Left36
Average Attendance - %18 518 - 80,51%
Average Income per Game2 020 607 $
Year to Date Revenue12 123 639 $

Expense

Pro Players Total Salaries101 899 523 $
Farm Players Total Salaries2 105 000 $
Coaches Total Salaries900 000 $
Luxury Taxe Total0 $
Special Salary Cap Value5 700 000 $
Pro Year To Date Expenses8 814 476 $
Farm Year To Date Expenses181 072 $
Pro Salary Cap To Date8 814 476 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue72 741 834 $
Pro Remaining Season Days170
Pro Expenses Per Days547 847 $
Pro Estimated Expenses93 133 990 $
Farm Remaining Season Days170
Farm Expenses Per Days11 317 $
Farm Estimated Expenses1 923 890 $
Estimated Season Expenses95 057 880 $
Estimated Season Salary Cap107 648 466 $
Estimate Under Maximum Salary Cap of 113 000 000 $5 351 534 $
Estimate Over Minimum Salary Cap of 83 600 000 $ 24 048 466 $
Current Bank Account157 984 214 $
Projected Bank Account135 668 168 $

Pro Players Salaries

Brent Burns 9 600 000 $ (3)
-Salary Remaining : 8 774 194 $
Anders Lee 8 400 000 $ (2)
-Salary Remaining : 7 677 419 $
Vladimir Tarasenko 7 500 000 $ (3)
-Salary Remaining : 6 854 839 $
Kyle Connor 7 142 857 $ (5)
-Salary Remaining : 6 528 418 $
Ivan Provorov 6 750 000 $ (4)
-Salary Remaining : 6 169 355 $
Brayden Point 6 750 000 $ (5)
-Salary Remaining : 6 169 355 $
Jordan Staal 6 000 000 $ (1)
-Salary Remaining : 5 483 871 $
Jaccob Slavin 5 300 000 $ (5)
-Salary Remaining : 4 844 086 $
Nino Niederreiter 5 250 000 $ (3)
-Salary Remaining : 4 798 387 $
Jake Allen 5 220 000 $ (2)
-Salary Remaining : 4 770 968 $
Sam Reinhart 5 200 000 $ (4)
-Salary Remaining : 4 752 688 $
Yanni Gourde 5 166 666 $ (5)
-Salary Remaining : 4 722 222 $
Vincent Trocheck 4 750 000 $ (2)
-Salary Remaining : 4 341 398 $
Rasmus Andersson (Out of Payroll) 4 550 000 $ (4)
-Salary Remaining : 4 158 602 $
Jordan Binnington 4 400 000 $ (4)
-Salary Remaining : 4 021 505 $
Josh Manson 4 100 000 $ (1)
-Salary Remaining : 3 747 312 $
Eeli Tolvanen 3 115 000 $ (3)
-Salary Remaining : 2 847 043 $
Marcus Foligno 2 625 000 $ (1)
-Salary Remaining : 2 399 194 $
Ryan Lindgren 1 100 000 $ (2)
-Salary Remaining : 1 005 376 $
Luke Glendening 1 055 000 $ (1)
-Salary Remaining : 964 247 $
Cal Clutterbuck 875 000 $ (1)
-Salary Remaining : 799 731 $
Patric Hornqvist 850 000 $ (1)
-Salary Remaining : 776 882 $
Kevin Shattenkirk 750 000 $ (2)
-Salary Remaining : 685 484 $
Total Pro Players23
Salary Commitment
Year 2021 : 106 449 523 $
Year 2022 : 90 944 523 $
Year 2023 : 70 724 523 $
Year 2024 : 45 259 523 $
Salary Average Commitment
Year 2021 : 75 629 523 $
Year 2022 : 65 674 523 $
Year 2023 : 54 074 523 $
Year 2024 : 45 259 523 $
Salary Cap with 1 Way Contract
Year 2021 : 106 449 523 $
Year 2022 : 90 944 523 $
Year 2023 : 70 724 523 $
Year 2024 : 45 259 523 $

Farm Players Salaries

Ryan Murray 282 500 $ (1)
Salary Remaining : 258 199 $
Jordan Martinook 180 000 $ (1)
Salary Remaining : 164 516 $
Filip Zadina 174 417 $ (1)
Salary Remaining : 159 413 $
Logan Brown 157 333 $ (1)
Salary Remaining : 143 799 $
Juuse Saros 150 000 $ (2)
Salary Remaining : 137 097 $
Casey Mittelstadt 149 167 $ (1)
Salary Remaining : 136 335 $
Alex Newhook 149 167 $ (2)
Salary Remaining : 136 335 $
Sean Kuraly 127 500 $ (1)
Salary Remaining : 116 532 $
Anthony Cirelli 93 583 $ (1)
Salary Remaining : 85 533 $
Stefan Noesen 92 500 $ (1)
Salary Remaining : 84 543 $
Joey Keane 92 500 $ (2)
Salary Remaining : 84 543 $
Sam Steel 86 333 $ (2)
Salary Remaining : 78 907 $
Dominic Toninato 77 500 $ (1)
Salary Remaining : 70 833 $
Tucker Poolman 77 500 $ (1)
Salary Remaining : 70 833 $
Joel L'Esperance 72 500 $ (2)
Salary Remaining : 66 263 $
Mark Alt 72 500 $ (1)
Salary Remaining : 66 263 $
Joseph Cramarossa 70 000 $ (2)
Salary Remaining : 63 978 $
Total Farm Players17
Salary Commitment
Year 2021 : 2 105 000 $
Year 2022 : 620 500 $
Year 2023 : 0 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 1 974 100 $
Year 2022 : 620 500 $
Year 2023 : 0 $
Year 2024 : 0 $

Casse-Pied



Arena Capacity - Ticket Price
Attendance - %

Arena NameArena de Villeray
Level 1: 7000 - 89 $ - 6 664 - 95,19%
Level 2: 6000 - 58 $ - 5 750 - 95,83%
Level 3: 3000 - 29 $ - 2 866 - 95,52%
Level 4: 5000 - 19 $ - 4 792 - 95,84%
Luxury : 2000 - 181 $ - 1 912 - 95,62%
Total Capacity :23000

Income

Home Games Left36
Average Attendance - %21 983 - 95,58%
Average Income per Game2 155 738 $
Year to Date Revenue12 934 429 $

Expense

Pro Players Total Salaries111 170 087 $
Farm Players Total Salaries2 707 416 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Special Salary Cap Value(570 000 $)
Pro Year To Date Expenses9 563 024 $
Farm Year To Date Expenses232 896 $
Pro Salary Cap To Date9 563 024 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue77 606 574 $
Pro Remaining Season Days170
Pro Expenses Per Days597 689 $
Pro Estimated Expenses101 607 130 $
Farm Remaining Season Days170
Farm Expenses Per Days14 556 $
Farm Estimated Expenses2 474 520 $
Estimated Season Expenses104 081 650 $
Estimated Season Salary Cap110 600 154 $
Estimate Under Maximum Salary Cap of 113 000 000 $2 399 846 $
Estimate Over Minimum Salary Cap of 83 600 000 $ 27 000 154 $
Current Bank Account134 536 658 $
Projected Bank Account108 061 582 $

Pro Players Salaries

Evgeni Malkin 11 400 000 $ (2)
-Salary Remaining : 10 419 355 $
Patrick Kane 10 500 000 $ (3)
-Salary Remaining : 9 596 774 $
Patrice Bergeron 9 360 000 $ (3)
-Salary Remaining : 8 554 839 $
Nicklas Backstrom 8 040 000 $ (2)
-Salary Remaining : 7 348 387 $
Ryan Suter 7 538 462 $ (1)
-Salary Remaining : 6 889 992 $
Kris Letang 7 250 000 $ (2)
-Salary Remaining : 6 626 344 $
Ryan McDonagh 5 640 000 $ (1)
-Salary Remaining : 5 154 839 $
Tyson Barrie 5 500 000 $ (2)
-Salary Remaining : 5 026 882 $
Charlie McAvoy 4 900 000 $ (4)
-Salary Remaining : 4 478 495 $
Anthony DeAngelo 4 800 000 $ (3)
-Salary Remaining : 4 387 097 $
Cam Talbot 4 400 000 $ (2)
-Salary Remaining : 4 021 505 $
Sean Couturier 4 333 333 $ (2)
-Salary Remaining : 3 960 573 $
Devon Toews 4 100 000 $ (4)
-Salary Remaining : 3 747 312 $
Matt Grzelcyk 3 687 500 $ (2)
-Salary Remaining : 3 370 296 $
Andrei Svechnikov 3 575 000 $ (3)
-Salary Remaining : 3 267 473 $
Bryan Rust 3 500 000 $ (1)
-Salary Remaining : 3 198 925 $
Roope Hintz 3 150 000 $ (3)
-Salary Remaining : 2 879 032 $
Andrew Copp 2 280 000 $ (3)
-Salary Remaining : 2 083 871 $
Zach Hyman 2 225 000 $ (1)
-Salary Remaining : 2 033 602 $
Blake Coleman 1 800 000 $ (1)
-Salary Remaining : 1 645 161 $
Noel Acciari 1 666 667 $ (2)
-Salary Remaining : 1 523 298 $
Elvis Merzlikins 874 125 $ (1)
-Salary Remaining : 798 931 $
Riley Sheahan 650 000 $ (1)
-Salary Remaining : 594 086 $
Total Pro Players23
Salary Commitment
Year 2021 : 111 170 087 $
Year 2022 : 88 942 500 $
Year 2023 : 42 665 000 $
Year 2024 : 9 000 000 $
Salary Average Commitment
Year 2021 : 68 831 755 $
Year 2022 : 52 719 167 $
Year 2023 : 32 615 000 $
Year 2024 : 9 000 000 $
Salary Cap with 1 Way Contract
Year 2021 : 111 170 087 $
Year 2022 : 88 942 500 $
Year 2023 : 42 665 000 $
Year 2024 : 9 000 000 $

Farm Players Salaries

Oskar Sundqvist 275 000 $ (3)
Salary Remaining : 251 344 $
Wyatt Kalynuk 177 500 $ (2)
Salary Remaining : 162 231 $
Joshua Norris 163 333 $ (1)
Salary Remaining : 149 283 $
Michael McLeod 136 333 $ (2)
Salary Remaining : 124 606 $
Urho Vaakanainen 130 250 $ (2)
Salary Remaining : 119 046 $
K'Andre Miller 127 500 $ (2)
Salary Remaining : 116 532 $
Mario Ferraro 113 750 $ (1)
Salary Remaining : 103 965 $
Nicolas Beaudin 113 583 $ (1)
Salary Remaining : 103 813 $
Cayden Primeau 96 667 $ (1)
Salary Remaining : 88 351 $
Isac Lundestrom 92 500 $ (2)
Salary Remaining : 84 543 $
Ivan Prosvetov 92 500 $ (2)
Salary Remaining : 84 543 $
Brandon Hagel 92 500 $ (1)
Salary Remaining : 84 543 $
Pierre Engvall 92 500 $ (1)
Salary Remaining : 84 543 $
William Borgen 92 500 $ (1)
Salary Remaining : 84 543 $
Janne Kuokkanen 89 417 $ (2)
Salary Remaining : 81 725 $
Dennis Cholowski 89 417 $ (2)
Salary Remaining : 81 725 $
Jordan Kyrou 88 000 $ (2)
Salary Remaining : 80 430 $
Joachim Blichfeld 79 000 $ (1)
Salary Remaining : 72 204 $
Lane Pederson 73 500 $ (2)
Salary Remaining : 67 177 $
Logan O'Connor 72 500 $ (1)
Salary Remaining : 66 263 $
Anton Forsberg 70 000 $ (1)
Salary Remaining : 63 978 $
Dylan Gambrell 70 000 $ (2)
Salary Remaining : 63 978 $
A.J. Greer 70 000 $ (1)
Salary Remaining : 63 978 $
Nicolas Meloche 70 000 $ (2)
Salary Remaining : 63 978 $
Zachary Senyshyn 70 000 $ (2)
Salary Remaining : 63 978 $
Alexandre Carrier 69 167 $ (1)
Salary Remaining : 63 217 $
Total Farm Players26
Salary Commitment
Year 2021 : 2 707 417 $
Year 2022 : 1 581 917 $
Year 2023 : 275 000 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 2 707 417 $
Year 2022 : 1 581 917 $
Year 2023 : 275 000 $
Year 2024 : 0 $

Cousin



Arena Capacity - Ticket Price
Attendance - %

Arena NameLPGaucher
Level 1: 7000 - 100 $ - 5 151 - 73,59%
Level 2: 6000 - 60 $ - 4 435 - 73,91%
Level 3: 3000 - 35 $ - 2 238 - 74,61%
Level 4: 5000 - 25 $ - 3 649 - 72,98%
Luxury : 2000 - 200 $ - 1 486 - 74,31%
Total Capacity :23000

Income

Home Games Left38
Average Attendance - %16 959 - 73,73%
Average Income per Game1 859 487 $
Year to Date Revenue7 437 947 $

Expense

Pro Players Total Salaries104 633 333 $
Farm Players Total Salaries3 231 664 $
Coaches Total Salaries900 000 $
Luxury Taxe Total0 $
Special Salary Cap Value1 118 952 $
Pro Year To Date Expenses9 024 106 $
Farm Year To Date Expenses276 869 $
Pro Salary Cap To Date9 024 106 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue70 660 496 $
Pro Remaining Season Days170
Pro Expenses Per Days562 545 $
Pro Estimated Expenses95 632 650 $
Farm Remaining Season Days170
Farm Expenses Per Days17 375 $
Farm Estimated Expenses2 953 750 $
Estimated Season Expenses98 586 400 $
Estimated Season Salary Cap105 775 708 $
Estimate Under Maximum Salary Cap of 113 000 000 $7 224 292 $
Estimate Over Minimum Salary Cap of 83 600 000 $ 22 175 708 $
Current Bank Account144 376 665 $
Projected Bank Account116 450 761 $

Pro Players Salaries

Victor Hedman 7 875 000 $ (2)
-Salary Remaining : 7 197 581 $
Ryan O'Reilly 7 500 000 $ (2)
-Salary Remaining : 6 854 839 $
Carey Price 6 895 000 $ (2)
-Salary Remaining : 6 301 882 $
Sean Monahan 6 375 000 $ (2)
-Salary Remaining : 5 826 613 $
Filip Forsberg 6 000 000 $ (1)
-Salary Remaining : 5 483 871 $
Josh Anderson 5 500 000 $ (3)
-Salary Remaining : 5 026 882 $
Bo Horvat 5 500 000 $ (3)
-Salary Remaining : 5 026 882 $
Teuvo Teravainen 5 400 000 $ (4)
-Salary Remaining : 4 935 484 $
Jaden Schwartz 5 350 000 $ (2)
-Salary Remaining : 4 889 785 $
Mika Zibanejad 5 350 000 $ (3)
-Salary Remaining : 4 889 785 $
Tyler Toffoli 4 600 000 $ (1)
-Salary Remaining : 4 204 301 $
Christian Dvorak 4 450 000 $ (3)
-Salary Remaining : 4 067 204 $
Brock Nelson 4 250 000 $ (2)
-Salary Remaining : 3 884 409 $
Rickard Rakell 3 800 000 $ (2)
-Salary Remaining : 3 473 118 $
Nico Hischier 3 775 000 $ (2)
-Salary Remaining : 3 450 269 $
Tristan Jarry 3 500 000 $ (2)
-Salary Remaining : 3 198 925 $
Kasperi Kapanen 3 200 000 $ (2)
-Salary Remaining : 2 924 731 $
Erik Cernak 2 950 000 $ (3)
-Salary Remaining : 2 696 237 $
Brandon Carlo 2 850 000 $ (3)
-Salary Remaining : 2 604 839 $
Anthony Beauvillier 2 100 000 $ (3)
-Salary Remaining : 1 919 355 $
Adam Pelech 1 600 000 $ (1)
-Salary Remaining : 1 462 366 $
Brandon Sutter 1 500 000 $ (2)
-Salary Remaining : 1 370 968 $
Scott Mayfield 1 450 000 $ (3)
-Salary Remaining : 1 325 269 $
Filip Hronek 913 333 $ (2)
-Salary Remaining : 834 767 $
Derek Forbort 650 000 $ (1)
-Salary Remaining : 594 086 $
Brandon Tanev 650 000 $ (1)
-Salary Remaining : 594 086 $
Martin Jones 650 000 $ (2)
-Salary Remaining : 594 086 $
Total Pro Players27
Salary Commitment
Year 2021 : 104 633 333 $
Year 2022 : 91 133 333 $
Year 2023 : 35 550 000 $
Year 2024 : 5 400 000 $
Salary Average Commitment
Year 2021 : 75 383 333 $
Year 2022 : 68 583 333 $
Year 2023 : 35 875 000 $
Year 2024 : 5 400 000 $
Salary Cap with 1 Way Contract
Year 2021 : 104 633 333 $
Year 2022 : 91 133 333 $
Year 2023 : 35 550 000 $
Year 2024 : 5 400 000 $

Farm Players Salaries

Quinton Byfield 357 500 $ (2)
Salary Remaining : 326 747 $
Kirby Dach 342 500 $ (1)
Salary Remaining : 313 038 $
Nikita Zadorov 215 000 $ (1)
Salary Remaining : 196 505 $
Cal Foote 142 500 $ (2)
Salary Remaining : 130 242 $
Steven Santini 141 667 $ (1)
Salary Remaining : 129 480 $
Jake Bean 136 333 $ (2)
Salary Remaining : 124 606 $
Nick Paul 135 000 $ (2)
Salary Remaining : 123 387 $
Jake Debrusk 128 833 $ (1)
Salary Remaining : 117 751 $
Austin Wagner 113 333 $ (2)
Salary Remaining : 103 584 $
Rudolfs Balcers 101 750 $ (2)
Salary Remaining : 92 997 $
David Kampf 100 000 $ (1)
Salary Remaining : 91 398 $
Adam Erne 99 750 $ (2)
Salary Remaining : 91 169 $
Eetu Luostarinen 92 500 $ (1)
Salary Remaining : 84 543 $
Mattias Samuelsson 92 500 $ (2)
Salary Remaining : 84 543 $
Jaret Anderson-Dolan 91 333 $ (2)
Salary Remaining : 83 477 $
Vince Dunn 88 833 $ (1)
Salary Remaining : 81 192 $
Max Jones 86 333 $ (2)
Salary Remaining : 78 907 $
Brett Howden 86 333 $ (2)
Salary Remaining : 78 907 $
Carter Hart 86 333 $ (2)
Salary Remaining : 78 907 $
Adam Ruzicka 85 000 $ (2)
Salary Remaining : 77 688 $
David Kase 85 000 $ (1)
Salary Remaining : 77 688 $
Logan Thompson 80 000 $ (2)
Salary Remaining : 73 118 $
William Lagesson 75 833 $ (1)
Salary Remaining : 69 310 $
Marco Scandella 70 000 $ (2)
Salary Remaining : 63 978 $
Frederik Gauthier 67 500 $ (1)
Salary Remaining : 61 694 $
Nick Jensen 65 000 $ (2)
Salary Remaining : 59 409 $
Max Lagace 65 000 $ (1)
Salary Remaining : 59 409 $
Total Farm Players27
Salary Commitment
Year 2021 : 3 231 664 $
Year 2022 : 1 828 998 $
Year 2023 : 0 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 3 181 664 $
Year 2022 : 1 778 998 $
Year 2023 : 0 $
Year 2024 : 0 $

Expos



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Center
Level 1: 7000 - 91 $ - 6 543 - 93,47%
Level 2: 6000 - 55 $ - 5 774 - 96,23%
Level 3: 3000 - 33 $ - 2 852 - 95,07%
Level 4: 5000 - 23 $ - 4 836 - 96,73%
Luxury : 2000 - 191 $ - 1 836 - 91,79%
Total Capacity :23000

Income

Home Games Left36
Average Attendance - %21 841 - 94,96%
Average Income per Game2 188 741 $
Year to Date Revenue13 132 448 $

Expense

Pro Players Total Salaries80 184 291 $
Farm Players Total Salaries5 126 418 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Special Salary Cap Value28 404 551 $
Pro Year To Date Expenses7 502 830 $
Farm Year To Date Expenses461 430 $
Pro Salary Cap To Date7 502 830 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue78 794 688 $
Pro Remaining Season Days170
Pro Expenses Per Days431 098 $
Pro Estimated Expenses73 286 660 $
Farm Remaining Season Days170
Farm Expenses Per Days27 561 $
Farm Estimated Expenses4 685 370 $
Estimated Season Expenses77 972 030 $
Estimated Season Salary Cap109 194 041 $
Estimate Under Maximum Salary Cap of 113 000 000 $3 805 959 $
Estimate Over Minimum Salary Cap of 83 600 000 $ 25 594 041 $
Current Bank Account152 042 159 $
Projected Bank Account152 864 817 $

Pro Players Salaries

Marc-Edouard Vlasic 8 400 000 $ (3)
-Salary Remaining : 7 677 419 $
Clayton Keller 7 150 000 $ (3)
-Salary Remaining : 6 534 946 $
John Gibson 6 400 000 $ (5)
-Salary Remaining : 5 849 462 $
Carl Soderberg 5 700 000 $ (2)
-Salary Remaining : 5 209 677 $
Jonathan Drouin 5 500 000 $ (3)
-Salary Remaining : 5 026 882 $
Hampus Lindholm 5 250 000 $ (2)
-Salary Remaining : 4 798 387 $
Noah Hanifin 4 950 000 $ (4)
-Salary Remaining : 4 524 194 $
Kevin Labanc 4 725 000 $ (4)
-Salary Remaining : 4 318 548 $
Shayne Gostisbehere 4 500 000 $ (3)
-Salary Remaining : 4 112 903 $
Chris Tanev 4 450 000 $ (1)
-Salary Remaining : 4 067 204 $
Rasmus Dahlin 3 775 000 $ (3)
-Salary Remaining : 3 450 269 $
Max Domi 3 150 000 $ (2)
-Salary Remaining : 2 879 032 $
Robby Fabbri 2 950 000 $ (1)
-Salary Remaining : 2 696 237 $
Cale Makar 2 854 166 $ (3)
-Salary Remaining : 2 608 646 $
Sam Bennett 2 550 000 $ (3)
-Salary Remaining : 2 330 645 $
Pavel Zacha 2 250 000 $ (2)
-Salary Remaining : 2 056 452 $
Jason Zucker 1 270 000 $ (2)
-Salary Remaining : 1 160 753 $
Oskar Lindblom 1 137 500 $ (1)
-Salary Remaining : 1 039 651 $
Egor Sharangovich 925 000 $ (2)
-Salary Remaining : 845 430 $
Nolan Patrick 874 125 $ (2)
-Salary Remaining : 798 931 $
Andrew Mangiapane 715 000 $ (1)
-Salary Remaining : 653 495 $
Adin Hill 708 500 $ (1)
-Salary Remaining : 647 554 $
Total Pro Players22
Salary Commitment
Year 2021 : 80 184 291 $
Year 2022 : 70 223 291 $
Year 2023 : 50 804 166 $
Year 2024 : 16 075 000 $
Salary Average Commitment
Year 2021 : 61 110 125 $
Year 2022 : 51 414 125 $
Year 2023 : 40 450 000 $
Year 2024 : 16 075 000 $
Salary Cap with 1 Way Contract
Year 2021 : 80 184 291 $
Year 2022 : 70 223 291 $
Year 2023 : 50 804 166 $
Year 2024 : 16 075 000 $

Farm Players Salaries

Alex Galchenyuk 490 000 $ (1)
Salary Remaining : 447 849 $
Jack Hughes 377 500 $ (1)
Salary Remaining : 345 027 $
Kaapo Kakko 357 500 $ (1)
Salary Remaining : 326 747 $
Andreas Johnsson 340 000 $ (2)
Salary Remaining : 310 753 $
Markus Nutivaara 270 000 $ (2)
Salary Remaining : 246 774 $
Barrett Hayton 264 417 $ (1)
Salary Remaining : 241 671 $
Brinson Pasichnuk 177 500 $ (2)
Salary Remaining : 162 231 $
Jamie Drysdale 177 500 $ (2)
Salary Remaining : 162 231 $
Trevor Zegras 177 500 $ (2)
Salary Remaining : 162 231 $
Grigori Denisenko 177 500 $ (2)
Salary Remaining : 162 231 $
Dylan Cozens 174 417 $ (2)
Salary Remaining : 159 413 $
Victor Soderstrom 155 417 $ (2)
Salary Remaining : 142 048 $
Jack Rathbone 149 167 $ (2)
Salary Remaining : 136 335 $
Tage Thompson 140 000 $ (3)
Salary Remaining : 127 957 $
Erik Brannstrom 131 333 $ (2)
Salary Remaining : 120 036 $
Cole Caufield 130 833 $ (2)
Salary Remaining : 119 579 $
Valeri Nichushkin 127 000 $ (2)
Salary Remaining : 116 075 $
Carson Soucy 125 000 $ (2)
Salary Remaining : 114 247 $
Robert Thomas 117 750 $ (2)
Salary Remaining : 107 621 $
Tyce Thompson 112 500 $ (2)
Salary Remaining : 102 823 $
Arthur Kaliyev 106 667 $ (2)
Salary Remaining : 97 491 $
Jacob Bryson 92 500 $ (2)
Salary Remaining : 84 543 $
Veini Vehvilainen 92 500 $ (2)
Salary Remaining : 84 543 $
Adam Brooks 92 500 $ (1)
Salary Remaining : 84 543 $
Calen Addison 91 083 $ (2)
Salary Remaining : 83 248 $
Kevin Bahl 90 250 $ (2)
Salary Remaining : 82 487 $
Rasmus Sandin 89 417 $ (1)
Salary Remaining : 81 725 $
Yegor Zamula 78 667 $ (2)
Salary Remaining : 71 900 $
Ville Husso 75 000 $ (2)
Salary Remaining : 68 548 $
Dan Vladar 75 000 $ (2)
Salary Remaining : 68 548 $
Artyom Zagidulin 70 000 $ (2)
Salary Remaining : 63 978 $
Total Farm Players31
Salary Commitment
Year 2021 : 5 126 418 $
Year 2022 : 3 455 084 $
Year 2023 : 140 000 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 4 481 785 $
Year 2022 : 3 191 251 $
Year 2023 : 140 000 $
Year 2024 : 0 $

Goblins



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Reunion Air American Cente
Level 1: 7000 - 95 $ - 6 637 - 94,81%
Level 2: 6000 - 56 $ - 5 507 - 91,78%
Level 3: 3000 - 31 $ - 2 932 - 97,74%
Level 4: 5000 - 24 $ - 4 896 - 97,91%
Luxury : 2000 - 195 $ - 1 514 - 75,72%
Total Capacity :23000

Income

Home Games Left39
Average Attendance - %21 486 - 93,42%
Average Income per Game2 149 428 $
Year to Date Revenue6 448 283 $

Expense

Pro Players Total Salaries110 609 876 $
Farm Players Total Salaries3 621 550 $
Coaches Total Salaries950 000 $
Luxury Taxe Total0 $
Special Salary Cap Value1 973 166 $
Pro Year To Date Expenses9 511 337 $
Farm Year To Date Expenses311 536 $
Pro Salary Cap To Date9 333 918 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue83 827 679 $
Pro Remaining Season Days170
Pro Expenses Per Days594 677 $
Pro Estimated Expenses101 095 090 $
Farm Remaining Season Days170
Farm Expenses Per Days19 471 $
Farm Estimated Expenses3 310 070 $
Estimated Season Expenses104 405 160 $
Estimated Season Salary Cap109 660 244 $
Estimate Under Maximum Salary Cap of 113 000 000 $3 339 756 $
Estimate Over Minimum Salary Cap of 83 600 000 $ 26 060 244 $
Current Bank Account36 913 052 $
Projected Bank Account16 335 571 $

Pro Players Salaries

Jamie Benn 11 400 000 $ (4)
-Salary Remaining : 10 419 355 $
Tyler Seguin 9 850 000 $ (7)
-Salary Remaining : 9 002 688 $
Thomas Chabot 8 000 000 $ (5)
-Salary Remaining : 7 311 828 $
Alexander Radulov 7 500 000 $ (1)
-Salary Remaining : 6 854 839 $
Darcy Kuemper 6 432 378 $ (2)
-Salary Remaining : 5 879 055 $
Ben Bishop 5 900 000 $ (3)
-Salary Remaining : 5 392 473 $
Esa Lindell 5 800 000 $ (4)
-Salary Remaining : 5 301 075 $
Ryan Strome 4 500 000 $ (4)
-Salary Remaining : 4 112 903 $
Mark Giordano 4 266 666 $ (2)
-Salary Remaining : 3 899 641 $
Viktor Arvidsson 4 250 000 $ (4)
-Salary Remaining : 3 884 409 $
Jonas Brodin 4 166 667 $ (3)
-Salary Remaining : 3 808 244 $
Damon Severson 4 166 666 $ (2)
-Salary Remaining : 3 808 243 $
Tyler Bertuzzi 3 500 000 $ (3)
-Salary Remaining : 3 198 925 $
Miro Heiskanen 3 394 166 $ (3)
-Salary Remaining : 3 102 195 $
Joe Pavelski 3 300 000 $ (1)
-Salary Remaining : 3 016 129 $
Radek Faksa 3 250 000 $ (2)
-Salary Remaining : 2 970 430 $
Phillip Danault 3 083 333 $ (1)
-Salary Remaining : 2 818 100 $
Anton Khudobin (Out of Payroll) 3 000 000 $ (1)
-Salary Remaining : 2 741 935 $
Chandler Stephenson 2 750 000 $ (3)
-Salary Remaining : 2 513 441 $
Sean Walker 2 650 000 $ (2)
-Salary Remaining : 2 422 043 $
Denis Gurianov 2 550 000 $ (3)
-Salary Remaining : 2 330 645 $
James van Riemsdyk 2 500 000 $ (1)
-Salary Remaining : 2 284 946 $
Jani Hakanpaa 1 500 000 $ (2)
-Salary Remaining : 1 370 968 $
Colton Sissons 900 000 $ (2)
-Salary Remaining : 822 581 $
Jakob Silfverberg 700 000 $ (2)
-Salary Remaining : 639 785 $
Colin Blackwell 650 000 $ (1)
-Salary Remaining : 594 086 $
Will Butcher 650 000 $ (2)
-Salary Remaining : 594 086 $
Total Pro Players27
Salary Commitment
Year 2021 : 110 609 876 $
Year 2022 : 90 576 543 $
Year 2023 : 66 060 833 $
Year 2024 : 43 800 000 $
Salary Average Commitment
Year 2021 : 96 909 876 $
Year 2022 : 79 426 543 $
Year 2023 : 55 110 833 $
Year 2024 : 32 850 000 $
Salary Cap with 1 Way Contract
Year 2021 : 110 609 876 $
Year 2022 : 90 576 543 $
Year 2023 : 66 060 833 $
Year 2024 : 43 800 000 $

Farm Players Salaries

Alexander Kerfoot 350 000 $ (2)
Salary Remaining : 319 892 $
Jamie Oleksiak 213 750 $ (1)
Salary Remaining : 195 363 $
Ryan Donato 190 000 $ (2)
Salary Remaining : 173 656 $
Anthony Duclair 170 000 $ (2)
Salary Remaining : 155 376 $
Robert Hagg 160 000 $ (2)
Salary Remaining : 146 237 $
Jason Dickinson 150 000 $ (1)
Salary Remaining : 137 097 $
Jake Oettinger 138 750 $ (2)
Salary Remaining : 126 815 $
Jordan Greenway 122 500 $ (1)
Salary Remaining : 111 962 $
Tyler Motte 122 500 $ (2)
Salary Remaining : 111 962 $
Kole Lind 112 500 $ (2)
Salary Remaining : 102 823 $
Kieffer Bellows 110 667 $ (1)
Salary Remaining : 101 147 $
Nicolas Aube-Kubel 107 500 $ (2)
Salary Remaining : 98 253 $
Anders Bjork 106 667 $ (1)
Salary Remaining : 97 491 $
Kevin Stenlund 101 750 $ (2)
Salary Remaining : 92 997 $
Jonas Siegenthaler 97 717 $ (2)
Salary Remaining : 89 311 $
Sasha Chmelevski 92 750 $ (2)
Salary Remaining : 84 772 $
Joel Kiviranta 92 500 $ (1)
Salary Remaining : 84 543 $
Givani Smith 91 333 $ (1)
Salary Remaining : 83 477 $
Jason Robertson 89 417 $ (1)
Salary Remaining : 81 725 $
Mackenzie Entwistle 89 417 $ (2)
Salary Remaining : 81 725 $
Jonah Gadjovich 86 333 $ (2)
Salary Remaining : 78 907 $
Warren Foegele 80 000 $ (1)
Salary Remaining : 73 118 $
Kevin Lankinen 80 000 $ (2)
Salary Remaining : 73 118 $
Nicholas Caamano 73 833 $ (1)
Salary Remaining : 67 482 $
Vitek Vanecek 71 667 $ (2)
Salary Remaining : 65 502 $
Christian Djoos 65 000 $ (1)
Salary Remaining : 59 409 $
Braden Holtby 65 000 $ (2)
Salary Remaining : 59 409 $
Tanner Pearson 65 000 $ (2)
Salary Remaining : 59 409 $
Patrik Nemeth 65 000 $ (1)
Salary Remaining : 59 409 $
Jake McCabe 65 000 $ (1)
Salary Remaining : 59 409 $
Sam Gagner 65 000 $ (2)
Salary Remaining : 59 409 $
Tyler Bozak 65 000 $ (2)
Salary Remaining : 59 409 $
Vladislav Namestnikov 65 000 $ (1)
Salary Remaining : 59 409 $
Total Farm Players33
Salary Commitment
Year 2021 : 3 621 551 $
Year 2022 : 2 230 884 $
Year 2023 : 0 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 3 437 884 $
Year 2022 : 2 215 967 $
Year 2023 : 0 $
Year 2024 : 0 $

Hellpepitos



Arena Capacity - Ticket Price
Attendance - %

Arena NameLimbes field
Level 1: 7000 - 95 $ - 6 362 - 90,89%
Level 2: 6000 - 57 $ - 5 919 - 98,65%
Level 3: 3000 - 32 $ - 2 975 - 99,15%
Level 4: 5000 - 23 $ - 4 701 - 94,02%
Luxury : 2000 - 193 $ - 1 530 - 76,48%
Total Capacity :23000

Income

Home Games Left40
Average Attendance - %21 486 - 93,42%
Average Income per Game2 146 008 $
Year to Date Revenue4 292 015 $

Expense

Pro Players Total Salaries110 109 624 $
Farm Players Total Salaries903 001 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Special Salary Cap Value2 862 500 $
Pro Year To Date Expenses9 471 792 $
Farm Year To Date Expenses77 680 $
Pro Salary Cap To Date9 471 792 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue85 840 300 $
Pro Remaining Season Days170
Pro Expenses Per Days591 987 $
Pro Estimated Expenses100 637 790 $
Farm Remaining Season Days170
Farm Expenses Per Days4 855 $
Farm Estimated Expenses825 350 $
Estimated Season Expenses101 463 140 $
Estimated Season Salary Cap112 972 082 $
Estimate Under Maximum Salary Cap of 113 000 000 $27 918 $
Estimate Over Minimum Salary Cap of 83 600 000 $ 29 372 082 $
Current Bank Account100 485 386 $
Projected Bank Account84 862 546 $

Pro Players Salaries

Steven Stamkos 10 200 000 $ (4)
-Salary Remaining : 9 322 581 $
Phil Kessel 9 600 000 $ (2)
-Salary Remaining : 8 774 194 $
Keith Yandle 9 144 000 $ (2)
-Salary Remaining : 8 357 419 $
Tuukka Rask 8 400 000 $ (1)
-Salary Remaining : 7 677 419 $
Reilly Smith 6 000 000 $ (3)
-Salary Remaining : 5 483 871 $
Aleksander Barkov 5 900 000 $ (2)
-Salary Remaining : 5 392 473 $
Jonathan Huberdeau 5 900 000 $ (3)
-Salary Remaining : 5 392 473 $
Nick Schmaltz 5 850 000 $ (3)
-Salary Remaining : 5 346 774 $
Alex Killorn 5 340 000 $ (2)
-Salary Remaining : 4 880 645 $
Shea Theodore 5 200 000 $ (2)
-Salary Remaining : 4 752 688 $
Justin Faulk 4 833 333 $ (3)
-Salary Remaining : 4 417 562 $
Alex Tuch 4 750 000 $ (3)
-Salary Remaining : 4 341 398 $
Joonas Donskoi 4 680 000 $ (2)
-Salary Remaining : 4 277 419 $
Mattias Ekholm 4 500 000 $ (3)
-Salary Remaining : 4 112 903 $
Nazem Kadri 4 500 000 $ (2)
-Salary Remaining : 4 112 903 $
J.T. Compher 3 500 000 $ (3)
-Salary Remaining : 3 198 925 $
Darnell Nurse 3 200 000 $ (1)
-Salary Remaining : 2 924 731 $
Casey DeSmith 1 600 000 $ (2)
-Salary Remaining : 1 462 366 $
Oliver Kylington 949 666 $ (2)
-Salary Remaining : 867 974 $
Alexandar Georgiev 925 000 $ (1)
-Salary Remaining : 845 430 $
Christian Jaros 881 834 $ (2)
-Salary Remaining : 805 977 $
Tyson Jost 874 125 $ (2)
-Salary Remaining : 798 931 $
Victor Mete 870 000 $ (1)
-Salary Remaining : 795 161 $
Travis Dermott 863 333 $ (1)
-Salary Remaining : 789 068 $
Chris Driedger 850 000 $ (1)
-Salary Remaining : 776 882 $
Ethan Bear 798 333 $ (1)
-Salary Remaining : 729 659 $
Total Pro Players26
Salary Commitment
Year 2021 : 110 109 624 $
Year 2022 : 94 202 958 $
Year 2023 : 45 533 333 $
Year 2024 : 10 200 000 $
Salary Average Commitment
Year 2021 : 68 926 291 $
Year 2022 : 61 419 625 $
Year 2023 : 25 950 000 $
Year 2024 : 450 000 $
Salary Cap with 1 Way Contract
Year 2021 : 110 109 624 $
Year 2022 : 94 202 958 $
Year 2023 : 45 533 333 $
Year 2024 : 10 200 000 $

Farm Players Salaries

Lias Andersson 174 417 $ (2)
Salary Remaining : 159 413 $
Owen Tippett 159 667 $ (2)
Salary Remaining : 145 932 $
Noah Dobson 143 167 $ (1)
Salary Remaining : 130 851 $
Eric Robinson 97 500 $ (2)
Salary Remaining : 89 113 $
Frederic Allard 92 167 $ (2)
Salary Remaining : 84 238 $
Nolan Foote 86 333 $ (2)
Salary Remaining : 78 907 $
Ben Harpur 79 750 $ (2)
Salary Remaining : 72 890 $
Eric Comrie 70 000 $ (2)
Salary Remaining : 63 978 $
Total Farm Players8
Salary Commitment
Year 2021 : 903 001 $
Year 2022 : 759 834 $
Year 2023 : 0 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 903 001 $
Year 2022 : 759 834 $
Year 2023 : 0 $
Year 2024 : 0 $

Hoodlums



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Godfathers arena
Level 1: 7000 - 100 $ - 5 020 - 71,71%
Level 2: 6000 - 60 $ - 4 637 - 77,28%
Level 3: 3000 - 35 $ - 2 343 - 78,08%
Level 4: 5000 - 25 $ - 3 869 - 77,37%
Luxury : 2000 - 200 $ - 1 423 - 71,15%
Total Capacity :23000

Income

Home Games Left40
Average Attendance - %17 291 - 75,18%
Average Income per Game1 852 845 $
Year to Date Revenue3 705 689 $

Expense

Pro Players Total Salaries112 098 857 $
Farm Players Total Salaries3 333 769 $
Coaches Total Salaries450 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses9 588 957 $
Farm Year To Date Expenses292 168 $
Pro Salary Cap To Date9 588 957 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue74 113 780 $
Pro Remaining Season Days170
Pro Expenses Per Days602 682 $
Pro Estimated Expenses102 455 940 $
Farm Remaining Season Days170
Farm Expenses Per Days17 923 $
Farm Estimated Expenses3 046 910 $
Estimated Season Expenses105 502 850 $
Estimated Season Salary Cap112 044 897 $
Estimate Under Maximum Salary Cap of 113 000 000 $955 103 $
Estimate Over Minimum Salary Cap of 83 600 000 $ 28 444 897 $
Current Bank Account98 506 703 $
Projected Bank Account67 117 633 $

Pro Players Salaries

Anze Kopitar 12 000 000 $ (2)
-Salary Remaining : 10 967 742 $
Sidney Crosby 8 700 000 $ (3)
-Salary Remaining : 7 951 613 $
Kevin Hayes 7 142 857 $ (2)
-Salary Remaining : 6 528 418 $
David Pastrnak 6 666 666 $ (3)
-Salary Remaining : 6 093 189 $
Justin Schultz 6 600 000 $ (3)
-Salary Remaining : 6 032 258 $
Jonathan Marchessault 6 000 000 $ (4)
-Salary Remaining : 5 483 871 $
Brayden Schenn 5 125 000 $ (1)
-Salary Remaining : 4 684 140 $
Jean-Gabriel Pageau 5 000 000 $ (3)
-Salary Remaining : 4 569 892 $
Evgenii Dadonov 4 800 000 $ (3)
-Salary Remaining : 4 387 097 $
Alec Martinez 4 800 000 $ (3)
-Salary Remaining : 4 387 097 $
Jakob Chychrun 4 600 000 $ (4)
-Salary Remaining : 4 204 301 $
Jacob Markstrom 4 400 000 $ (1)
-Salary Remaining : 4 021 505 $
Roman Josi 4 000 000 $ (1)
-Salary Remaining : 3 655 914 $
Brendan Gallagher 3 750 000 $ (1)
-Salary Remaining : 3 427 419 $
Alex Goligoski 3 651 000 $ (2)
-Salary Remaining : 3 336 935 $
Brandon Montour 3 387 500 $ (1)
-Salary Remaining : 3 096 102 $
Travis Sanheim 3 250 000 $ (2)
-Salary Remaining : 2 970 430 $
Mackenzie Blackwood 2 800 000 $ (3)
-Salary Remaining : 2 559 140 $
Philippe Myers 2 550 000 $ (3)
-Salary Remaining : 2 330 645 $
Alex Iafallo 2 425 000 $ (2)
-Salary Remaining : 2 216 398 $
Adrian Kempe 2 000 000 $ (3)
-Salary Remaining : 1 827 957 $
Alexander Wennberg 1 600 000 $ (1)
-Salary Remaining : 1 462 366 $
Martin Necas 1 400 833 $ (2)
-Salary Remaining : 1 280 331 $
Zach Aston-Reese 1 000 000 $ (1)
-Salary Remaining : 913 978 $
Jaroslav Halak 850 000 $ (2)
-Salary Remaining : 776 882 $
Derek Grant 800 001 $ (2)
-Salary Remaining : 731 184 $
Frank Vatrano 750 000 $ (1)
-Salary Remaining : 685 484 $
Matt Roy 700 000 $ (2)
-Salary Remaining : 639 785 $
Gerald Mayhew 700 000 $ (1)
-Salary Remaining : 639 785 $
Nic Dowd 650 000 $ (2)
-Salary Remaining : 594 086 $
Total Pro Players30
Salary Commitment
Year 2021 : 112 098 857 $
Year 2022 : 87 386 357 $
Year 2023 : 54 516 666 $
Year 2024 : 10 600 000 $
Salary Average Commitment
Year 2021 : 75 973 857 $
Year 2022 : 62 786 357 $
Year 2023 : 41 466 666 $
Year 2024 : 10 600 000 $
Salary Cap with 1 Way Contract
Year 2021 : 112 098 857 $
Year 2022 : 87 386 357 $
Year 2023 : 54 516 666 $
Year 2024 : 10 600 000 $

Farm Players Salaries

Brandon Saad 600 000 $ (1)
Salary Remaining : 548 387 $
Jack Roslovic 203 095 $ (3)
Salary Remaining : 185 625 $
Michael Anderson 177 500 $ (1)
Salary Remaining : 162 231 $
Gabriel Vilardi 162 750 $ (1)
Salary Remaining : 148 750 $
Blake Lizotte 149 167 $ (1)
Salary Remaining : 136 335 $
Justin Richards 142 500 $ (2)
Salary Remaining : 130 242 $
Connor Mackey 135 000 $ (2)
Salary Remaining : 123 387 $
Tobias Bjornfot 108 333 $ (1)
Salary Remaining : 99 014 $
Rasmus Kupari 105 083 $ (2)
Salary Remaining : 96 044 $
David Gustafsson 92 500 $ (1)
Salary Remaining : 84 543 $
Alexander Volkov 92 500 $ (1)
Salary Remaining : 84 543 $
Radim Zohorna 92 500 $ (2)
Salary Remaining : 84 543 $
Alexei Melnichuk 92 500 $ (2)
Salary Remaining : 84 543 $
Conor Timmins 92 500 $ (1)
Salary Remaining : 84 543 $
Mason Appleton 90 000 $ (2)
Salary Remaining : 82 258 $
Kale Clague 89 417 $ (1)
Salary Remaining : 81 725 $
Jack Studnicka 86 333 $ (1)
Salary Remaining : 78 907 $
Yakov Trenin 86 333 $ (1)
Salary Remaining : 78 907 $
Calvin Petersen 85 833 $ (2)
Salary Remaining : 78 450 $
Zack MacEwen 82 500 $ (2)
Salary Remaining : 75 403 $
Alex Barre-Boulet 75 926 $ (2)
Salary Remaining : 69 395 $
Carl Grundstrom 72 500 $ (2)
Salary Remaining : 66 263 $
Nico Sturm 72 500 $ (2)
Salary Remaining : 66 263 $
Dryden Hunt 71 500 $ (1)
Salary Remaining : 65 349 $
Matt Luff 70 000 $ (2)
Salary Remaining : 63 978 $
Sean Malone 70 000 $ (2)
Salary Remaining : 63 978 $
Michael Amadio 70 000 $ (1)
Salary Remaining : 63 978 $
Jordie Benn 65 000 $ (1)
Salary Remaining : 59 409 $
Total Farm Players28
Salary Commitment
Year 2021 : 3 333 770 $
Year 2022 : 1 389 937 $
Year 2023 : 203 095 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 2 733 770 $
Year 2022 : 1 389 937 $
Year 2023 : 203 095 $
Year 2024 : 0 $

Icefield



Arena Capacity - Ticket Price
Attendance - %

Arena NameAlcatraz Garden
Level 1: 7000 - 97 $ - 5 482 - 78,31%
Level 2: 6000 - 57 $ - 5 891 - 98,18%
Level 3: 3000 - 32 $ - 2 910 - 97,01%
Level 4: 5000 - 22 $ - 4 552 - 91,04%
Luxury : 2000 - 197 $ - 1 455 - 72,77%
Total Capacity :23000

Income

Home Games Left39
Average Attendance - %20 291 - 88,22%
Average Income per Game2 007 799 $
Year to Date Revenue6 023 398 $

Expense

Pro Players Total Salaries112 769 249 $
Farm Players Total Salaries2 638 162 $
Coaches Total Salaries500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses9 700 576 $
Farm Year To Date Expenses226 944 $
Pro Salary Cap To Date9 700 576 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue78 304 174 $
Pro Remaining Season Days170
Pro Expenses Per Days606 286 $
Pro Estimated Expenses103 068 620 $
Farm Remaining Season Days170
Farm Expenses Per Days14 184 $
Farm Estimated Expenses2 411 280 $
Estimated Season Expenses105 479 900 $
Estimated Season Salary Cap112 769 196 $
Estimate Under Maximum Salary Cap of 113 000 000 $230 804 $
Estimate Over Minimum Salary Cap of 83 600 000 $ 29 169 196 $
Current Bank Account168 639 042 $
Projected Bank Account141 463 316 $

Pro Players Salaries

Alex Ovechkin 11 446 150 $ (3)
-Salary Remaining : 10 461 539 $
Mikko Rantanen 9 250 000 $ (5)
-Salary Remaining : 8 454 301 $
Jeff Petry 7 920 000 $ (3)
-Salary Remaining : 7 238 710 $
Ryan Ellis 7 500 000 $ (5)
-Salary Remaining : 6 854 839 $
Mathew Barzal 7 000 000 $ (5)
-Salary Remaining : 6 397 849 $
Adam Henrique 6 990 000 $ (2)
-Salary Remaining : 6 388 710 $
Cam Fowler 6 500 000 $ (1)
-Salary Remaining : 5 940 860 $
Nathan MacKinnon 6 300 000 $ (3)
-Salary Remaining : 5 758 065 $
Connor Hellebuyck 6 166 666 $ (5)
-Salary Remaining : 5 636 200 $
Mark Scheifele 6 125 000 $ (5)
-Salary Remaining : 5 598 118 $
Gabriel Landeskog 5 571 429 $ (3)
-Salary Remaining : 5 092 166 $
Travis Konecny 5 500 000 $ (4)
-Salary Remaining : 5 026 882 $
Brady Skjei 5 250 000 $ (4)
-Salary Remaining : 4 798 387 $
Dustin Brown 5 000 000 $ (2)
-Salary Remaining : 4 569 892 $
David Savard 3 500 000 $ (2)
-Salary Remaining : 3 198 925 $
Kevin Fiala 3 000 000 $ (2)
-Salary Remaining : 2 741 935 $
Brayden McNabb 3 000 000 $ (2)
-Salary Remaining : 2 741 935 $
Tyler Pitlick 2 100 000 $ (2)
-Salary Remaining : 1 919 355 $
Thomas Greiss 1 700 000 $ (1)
-Salary Remaining : 1 553 763 $
Cody Ceci 800 000 $ (1)
-Salary Remaining : 731 183 $
Teddy Blueger 750 000 $ (2)
-Salary Remaining : 685 484 $
Carter Verhaeghe 700 000 $ (1)
-Salary Remaining : 639 785 $
Derek Stepan 700 000 $ (1)
-Salary Remaining : 639 785 $
Total Pro Players23
Salary Commitment
Year 2021 : 112 769 249 $
Year 2022 : 102 369 249 $
Year 2023 : 78 029 249 $
Year 2024 : 46 791 666 $
Salary Average Commitment
Year 2021 : 101 323 095 $
Year 2022 : 90 923 095 $
Year 2023 : 66 583 095 $
Year 2024 : 46 791 666 $
Salary Cap with 1 Way Contract
Year 2021 : 112 769 249 $
Year 2022 : 102 369 249 $
Year 2023 : 78 029 249 $
Year 2024 : 46 791 666 $

Farm Players Salaries

Aleksi Heponiemi 177 500 $ (2)
Salary Remaining : 162 231 $
Zach Sanford 150 000 $ (2)
Salary Remaining : 137 097 $
Jonathon Merrill 137 500 $ (1)
Salary Remaining : 125 672 $
Shane Pinto 132 500 $ (2)
Salary Remaining : 121 102 $
Ty Smith 126 333 $ (2)
Salary Remaining : 115 466 $
Jacob Larsson 120 000 $ (2)
Salary Remaining : 109 677 $
Tyler Ennis 120 000 $ (2)
Salary Remaining : 109 677 $
Alexander Romanov 117 750 $ (2)
Salary Remaining : 107 621 $
Connor Clifton 100 000 $ (2)
Salary Remaining : 91 398 $
Samuel Girard 93 583 $ (1)
Salary Remaining : 85 533 $
Philipp Kurashev 92 500 $ (2)
Salary Remaining : 84 543 $
Gustav Lindstrom 92 500 $ (1)
Salary Remaining : 84 543 $
Lean Bergmann 92 500 $ (1)
Salary Remaining : 84 543 $
Otto Leskinen 92 500 $ (1)
Salary Remaining : 84 543 $
Max Comtois 92 500 $ (2)
Salary Remaining : 84 543 $
Jesse Ylonen 92 500 $ (2)
Salary Remaining : 84 543 $
Slater Koekkoek 92 500 $ (1)
Salary Remaining : 84 543 $
Keegan Kolesar 90 500 $ (1)
Salary Remaining : 82 715 $
Evgeny Svechnikov 87 413 $ (2)
Salary Remaining : 79 893 $
Logan Stanley 86 333 $ (2)
Salary Remaining : 78 907 $
Malcolm Subban 85 000 $ (1)
Salary Remaining : 77 688 $
Jesper Bratt 82 500 $ (1)
Salary Remaining : 75 403 $
Alex Nedeljkovic 73 750 $ (2)
Salary Remaining : 67 406 $
Andreas Borgman 70 000 $ (2)
Salary Remaining : 63 978 $
Curtis Lazar 70 000 $ (1)
Salary Remaining : 63 978 $
Scott Wedgewood 70 000 $ (2)
Salary Remaining : 63 978 $
Total Farm Players26
Salary Commitment
Year 2021 : 2 638 161 $
Year 2022 : 1 709 079 $
Year 2023 : 0 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 2 572 329 $
Year 2022 : 1 680 745 $
Year 2023 : 0 $
Year 2024 : 0 $

Jokers



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 7000 - 100 $ - 5 379 - 76,84%
Level 2: 6000 - 60 $ - 4 621 - 77,02%
Level 3: 3000 - 35 $ - 2 411 - 80,36%
Level 4: 5000 - 25 $ - 3 850 - 77,00%
Luxury : 2000 - 200 $ - 1 539 - 76,95%
Total Capacity :23000

Income

Home Games Left38
Average Attendance - %17 800 - 77,39%
Average Income per Game1 942 319 $
Year to Date Revenue7 769 277 $

Expense

Pro Players Total Salaries80 763 832 $
Farm Players Total Salaries3 256 792 $
Coaches Total Salaries950 000 $
Luxury Taxe Total0 $
Special Salary Cap Value25 054 000 $
Pro Year To Date Expenses7 261 001 $
Farm Year To Date Expenses278 342 $
Pro Salary Cap To Date7 261 001 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue73 808 132 $
Pro Remaining Season Days170
Pro Expenses Per Days434 214 $
Pro Estimated Expenses73 816 380 $
Farm Remaining Season Days170
Farm Expenses Per Days17 510 $
Farm Estimated Expenses2 976 700 $
Estimated Season Expenses76 793 080 $
Estimated Season Salary Cap106 131 381 $
Estimate Under Maximum Salary Cap of 113 000 000 $6 868 619 $
Estimate Over Minimum Salary Cap of 83 600 000 $ 22 531 381 $
Current Bank Account66 728 200 $
Projected Bank Account63 743 252 $

Pro Players Salaries

Erik Karlsson 13 800 000 $ (5)
-Salary Remaining : 12 612 903 $
Connor McDavid 12 500 000 $ (5)
-Salary Remaining : 11 424 731 $
Mitch Marner 10 903 000 $ (3)
-Salary Remaining : 9 965 108 $
Torey Krug 6 300 000 $ (3)
-Salary Remaining : 5 758 065 $
Timo Meier 6 000 000 $ (4)
-Salary Remaining : 5 483 871 $
Brock Boeser 5 875 000 $ (4)
-Salary Remaining : 5 369 624 $
Ben Chiarot 4 200 000 $ (2)
-Salary Remaining : 3 838 710 $
Connor Murphy (Out of Payroll) 3 850 000 $ (3)
-Salary Remaining : 3 518 817 $
Connor Brown 3 600 000 $ (3)
-Salary Remaining : 3 290 323 $
Dylan Strome 3 338 333 $ (1)
-Salary Remaining : 3 051 165 $
Chris Tierney 2 937 500 $ (1)
-Salary Remaining : 2 684 812 $
Jack Campbell 1 980 000 $ (2)
-Salary Remaining : 1 809 677 $
T.J. Brodie 1 800 000 $ (2)
-Salary Remaining : 1 645 161 $
Nick Suzuki 1 325 833 $ (1)
-Salary Remaining : 1 211 783 $
Jonathan Bernier 995 000 $ (2)
-Salary Remaining : 909 409 $
Alex DeBrincat 894 166 $ (1)
-Salary Remaining : 817 248 $
Nicolas Roy 815 000 $ (1)
-Salary Remaining : 744 892 $
Daniel Sprong 750 000 $ (1)
-Salary Remaining : 685 484 $
Joey Daccord 750 000 $ (2)
-Salary Remaining : 685 484 $
Travis Hamonic 700 000 $ (2)
-Salary Remaining : 639 785 $
Joel Edmundson 650 000 $ (1)
-Salary Remaining : 594 086 $
Carl Hagelin 650 000 $ (1)
-Salary Remaining : 594 086 $
Total Pro Players22
Salary Commitment
Year 2021 : 84 613 832 $
Year 2022 : 73 253 000 $
Year 2023 : 62 828 000 $
Year 2024 : 38 175 000 $
Salary Average Commitment
Year 2021 : 79 451 333 $
Year 2022 : 71 723 000 $
Year 2023 : 62 828 000 $
Year 2024 : 38 175 000 $
Salary Cap with 1 Way Contract
Year 2021 : 84 613 832 $
Year 2022 : 73 253 000 $
Year 2023 : 62 828 000 $
Year 2024 : 38 175 000 $

Farm Players Salaries

Spencer Knight 249 167 $ (2)
Salary Remaining : 227 733 $
Olli Juolevi 191 333 $ (2)
Salary Remaining : 174 875 $
Ian Mitchell 177 500 $ (2)
Salary Remaining : 162 231 $
Michael Rasmussen 171 083 $ (2)
Salary Remaining : 156 366 $
Emil Bemstrom 163 333 $ (1)
Salary Remaining : 149 283 $
Evan Bouchard 159 667 $ (2)
Salary Remaining : 145 932 $
Dante Fabbro 149 167 $ (2)
Salary Remaining : 136 335 $
Andrew Peeke 149 167 $ (1)
Salary Remaining : 136 335 $
Adam Gaudette 149 167 $ (1)
Salary Remaining : 136 335 $
Kristian Vesalainen 146 083 $ (2)
Salary Remaining : 133 517 $
Cameron York 130 833 $ (2)
Salary Remaining : 119 579 $
Joseph Veleno 121 292 $ (2)
Salary Remaining : 110 858 $
Ville Heinola 113 750 $ (1)
Salary Remaining : 103 965 $
Nils Hoglander 112 500 $ (2)
Salary Remaining : 102 823 $
Oskar Steen 92 500 $ (2)
Salary Remaining : 84 543 $
Jesper Boqvist 92 500 $ (1)
Salary Remaining : 84 543 $
Sami Niku 91 667 $ (1)
Salary Remaining : 83 781 $
Filip Gustavsson 91 083 $ (2)
Salary Remaining : 83 248 $
Connor McMichael 89 417 $ (2)
Salary Remaining : 81 725 $
Filip Chlapik 89 417 $ (1)
Salary Remaining : 81 725 $
Alex Formenton 88 833 $ (2)
Salary Remaining : 81 192 $
Jeremy Lauzon 85 000 $ (2)
Salary Remaining : 77 688 $
Sammy Blais 85 000 $ (1)
Salary Remaining : 77 688 $
Josef Korenar 72 333 $ (2)
Salary Remaining : 66 111 $
Mathieu Olivier 65 000 $ (1)
Salary Remaining : 59 409 $
Alex Belzile 65 000 $ (2)
Salary Remaining : 59 409 $
Derick Brassard 65 000 $ (1)
Salary Remaining : 59 409 $
Total Farm Players27
Salary Commitment
Year 2021 : 3 256 792 $
Year 2022 : 2 192 791 $
Year 2023 : 0 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 3 214 042 $
Year 2022 : 2 150 041 $
Year 2023 : 0 $
Year 2024 : 0 $

Lycans



Arena Capacity - Ticket Price
Attendance - %

Arena NameJunky Arena
Level 1: 7000 - 89 $ - 6 516 - 93,08%
Level 2: 6000 - 53 $ - 6 000 - 100,00%
Level 3: 3000 - 28 $ - 3 000 - 100,00%
Level 4: 5000 - 21 $ - 4 764 - 95,28%
Luxury : 2000 - 174 $ - 1 920 - 95,98%
Total Capacity :23000

Income

Home Games Left40
Average Attendance - %22 199 - 96,52%
Average Income per Game2 109 716 $
Year to Date Revenue4 219 431 $

Expense

Pro Players Total Salaries105 462 132 $
Farm Players Total Salaries2 892 526 $
Coaches Total Salaries950 000 $
Luxury Taxe Total0 $
Special Salary Cap Value7 190 403 $
Pro Year To Date Expenses9 090 780 $
Farm Year To Date Expenses246 617 $
Pro Salary Cap To Date9 090 780 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue84 388 620 $
Pro Remaining Season Days170
Pro Expenses Per Days567 001 $
Pro Estimated Expenses96 390 170 $
Farm Remaining Season Days170
Farm Expenses Per Days15 551 $
Farm Estimated Expenses2 643 670 $
Estimated Season Expenses99 033 840 $
Estimated Season Salary Cap112 671 353 $
Estimate Under Maximum Salary Cap of 113 000 000 $328 647 $
Estimate Over Minimum Salary Cap of 83 600 000 $ 29 071 353 $
Current Bank Account76 892 363 $
Projected Bank Account62 247 143 $

Pro Players Salaries

Jakub Voracek 9 900 000 $ (3)
-Salary Remaining : 9 048 387 $
Taylor Hall 9 600 000 $ (4)
-Salary Remaining : 8 774 194 $
Ryan Johansen 8 000 000 $ (4)
-Salary Remaining : 7 311 828 $
Jordan Eberle 7 200 000 $ (4)
-Salary Remaining : 6 580 645 $
Cam Atkinson 7 050 000 $ (2)
-Salary Remaining : 6 443 548 $
William Nylander 6 962 366 $ (4)
-Salary Remaining : 6 363 453 $
Mike Hoffman 6 225 600 $ (4)
-Salary Remaining : 5 690 065 $
Tomas Tatar 5 400 000 $ (2)
-Salary Remaining : 4 935 484 $
Danny DeKeyser 5 000 000 $ (2)
-Salary Remaining : 4 569 892 $
Tyler Johnson 5 000 000 $ (1)
-Salary Remaining : 4 569 892 $
Jared Spurgeon 4 900 000 $ (2)
-Salary Remaining : 4 478 495 $
Andre Burakovsky 4 900 000 $ (4)
-Salary Remaining : 4 478 495 $
Brian Dumoulin 4 100 000 $ (2)
-Salary Remaining : 3 747 312 $
Colin Miller 3 875 000 $ (2)
-Salary Remaining : 3 541 667 $
Tyler Myers 3 855 000 $ (1)
-Salary Remaining : 3 523 387 $
Petr Mrazek 3 750 000 $ (3)
-Salary Remaining : 3 427 419 $
Scott Laughton 2 300 000 $ (2)
-Salary Remaining : 2 102 151 $
Joel Farabee 1 425 000 $ (1)
-Salary Remaining : 1 302 419 $
Juuso Valimaki 1 319 166 $ (2)
-Salary Remaining : 1 205 689 $
Alexander Barabanov 1 000 000 $ (2)
-Salary Remaining : 913 978 $
Kaapo Kahkonen 925 000 $ (1)
-Salary Remaining : 845 430 $
Conor Garland 775 000 $ (2)
-Salary Remaining : 708 333 $
Gustav Forsling 700 000 $ (2)
-Salary Remaining : 639 785 $
Trent Frederic 650 000 $ (2)
-Salary Remaining : 594 086 $
David Rittich 650 000 $ (2)
-Salary Remaining : 594 086 $
Total Pro Players25
Salary Commitment
Year 2021 : 105 462 132 $
Year 2022 : 94 257 132 $
Year 2023 : 56 537 966 $
Year 2024 : 42 887 966 $
Salary Average Commitment
Year 2021 : 87 512 132 $
Year 2022 : 80 857 132 $
Year 2023 : 50 887 966 $
Year 2024 : 42 887 966 $
Salary Cap with 1 Way Contract
Year 2021 : 105 462 132 $
Year 2022 : 94 257 132 $
Year 2023 : 56 537 966 $
Year 2024 : 42 887 966 $

Farm Players Salaries

Tim Stutzle 342 500 $ (2)
Salary Remaining : 313 038 $
Pius Suter 177 500 $ (2)
Salary Remaining : 162 231 $
Cody Glass 171 333 $ (1)
Salary Remaining : 156 595 $
Nick Ritchie 149 893 $ (1)
Salary Remaining : 136 999 $
Oliver Wahlstrom 146 250 $ (1)
Salary Remaining : 133 669 $
Joonas Korpisalo 115 000 $ (1)
Salary Remaining : 105 108 $
Kailer Yamamoto 112 467 $ (1)
Salary Remaining : 102 792 $
Arttu Ruotsalainen 92 500 $ (2)
Salary Remaining : 84 543 $
Marian Studenic 92 500 $ (2)
Salary Remaining : 84 543 $
Stuart Skinner 92 500 $ (2)
Salary Remaining : 84 543 $
Mike Hardman 92 500 $ (2)
Salary Remaining : 84 543 $
Mitchell Stephens 91 917 $ (1)
Salary Remaining : 84 010 $
Josh Mahura 91 083 $ (2)
Salary Remaining : 83 248 $
Nathan Bastian 90 500 $ (2)
Salary Remaining : 82 715 $
Riley Stillman 90 000 $ (2)
Salary Remaining : 82 258 $
Caleb Jones 85 000 $ (2)
Salary Remaining : 77 688 $
Dmytro Timashov 83 611 $ (1)
Salary Remaining : 76 419 $
Dominik Simon 75 000 $ (1)
Salary Remaining : 68 548 $
Mathieu Joseph 73 750 $ (2)
Salary Remaining : 67 406 $
Parker Kelly 72 667 $ (2)
Salary Remaining : 66 416 $
Zach Whitecloud 72 500 $ (2)
Salary Remaining : 66 263 $
Karson Kuhlman 72 500 $ (2)
Salary Remaining : 66 263 $
Juho Lammikko 72 500 $ (2)
Salary Remaining : 66 263 $
Dylan Coghlan 71 556 $ (2)
Salary Remaining : 65 400 $
Glenn Gawdin 70 000 $ (2)
Salary Remaining : 63 978 $
Dennis Gilbert 65 000 $ (1)
Salary Remaining : 59 409 $
Josh Archibald 65 000 $ (1)
Salary Remaining : 59 409 $
Nikolai Knyzhov 65 000 $ (1)
Salary Remaining : 59 409 $
Total Farm Players28
Salary Commitment
Year 2021 : 2 892 527 $
Year 2022 : 1 752 056 $
Year 2023 : 0 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 2 590 027 $
Year 2022 : 1 502 056 $
Year 2023 : 0 $
Year 2024 : 0 $

Moose



Arena Capacity - Ticket Price
Attendance - %

Arena NameMolson Centre
Level 1: 7000 - 100 $ - 5 351 - 76,44%
Level 2: 6000 - 72 $ - 3 980 - 66,33%
Level 3: 3000 - 41 $ - 1 964 - 65,46%
Level 4: 5000 - 28 $ - 3 467 - 69,33%
Luxury : 2000 - 199 $ - 1 550 - 77,50%
Total Capacity :23000

Income

Home Games Left36
Average Attendance - %16 311 - 70,92%
Average Income per Game1 948 418 $
Year to Date Revenue11 690 507 $

Expense

Pro Players Total Salaries110 541 666 $
Farm Players Total Salaries1 616 416 $
Coaches Total Salaries900 000 $
Luxury Taxe Total0 $
Special Salary Cap Value(3 750 677 $)
Pro Year To Date Expenses9 686 772 $
Farm Year To Date Expenses139 040 $
Pro Salary Cap To Date9 686 772 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue70 143 042 $
Pro Remaining Season Days170
Pro Expenses Per Days594 310 $
Pro Estimated Expenses101 032 700 $
Farm Remaining Season Days170
Farm Expenses Per Days8 690 $
Farm Estimated Expenses1 477 300 $
Estimated Season Expenses102 510 000 $
Estimated Season Salary Cap106 968 795 $
Estimate Under Maximum Salary Cap of 113 000 000 $6 031 205 $
Estimate Over Minimum Salary Cap of 83 600 000 $ 23 368 795 $
Current Bank Account11 196 016 $
Projected Bank Account(21 170 942 $)

Pro Players Salaries

John Tavares 13 200 000 $ (4)
-Salary Remaining : 12 064 516 $
Drew Doughty 13 200 000 $ (3)
-Salary Remaining : 12 064 516 $
Jack Eichel 10 000 000 $ (5)
-Salary Remaining : 9 139 785 $
Blake Wheeler 9 900 000 $ (3)
-Salary Remaining : 9 048 387 $
Marc-Andre Fleury 8 400 000 $ (2)
-Salary Remaining : 7 677 419 $
Max Pacioretty 8 400 000 $ (2)
-Salary Remaining : 7 677 419 $
Dylan Larkin 6 100 000 $ (4)
-Salary Remaining : 5 575 269 $
Mathew Dumba 6 000 000 $ (5)
-Salary Remaining : 5 483 871 $
Mikhail Sergachev 4 800 000 $ (4)
-Salary Remaining : 4 387 097 $
Philipp Grubauer 4 000 000 $ (3)
-Salary Remaining : 3 655 914 $
Boone Jenner 3 750 000 $ (2)
-Salary Remaining : 3 427 419 $
Brady Tkachuk 3 425 000 $ (3)
-Salary Remaining : 3 130 376 $
Anthony Mantha 3 300 000 $ (2)
-Salary Remaining : 3 016 129 $
MacKenzie Weegar 3 250 000 $ (1)
-Salary Remaining : 2 970 430 $
Neal Pionk 3 000 000 $ (2)
-Salary Remaining : 2 741 935 $
Adam Lowry 2 916 666 $ (2)
-Salary Remaining : 2 665 770 $
Dominik Kubalik 1 775 000 $ (1)
-Salary Remaining : 1 622 312 $
Duncan Keith 1 750 000 $ (2)
-Salary Remaining : 1 599 462 $
Paul Stastny 1 000 000 $ (2)
-Salary Remaining : 913 978 $
Paul Byron 875 000 $ (1)
-Salary Remaining : 799 731 $
Sergei Bobrovsky 850 000 $ (2)
-Salary Remaining : 776 882 $
Lars Eller 650 000 $ (2)
-Salary Remaining : 594 086 $
Total Pro Players22
Salary Commitment
Year 2021 : 110 541 666 $
Year 2022 : 104 641 666 $
Year 2023 : 70 625 000 $
Year 2024 : 40 100 000 $
Salary Average Commitment
Year 2021 : 94 791 666 $
Year 2022 : 88 891 666 $
Year 2023 : 57 425 000 $
Year 2024 : 26 900 000 $
Salary Cap with 1 Way Contract
Year 2021 : 110 541 666 $
Year 2022 : 104 641 666 $
Year 2023 : 70 625 000 $
Year 2024 : 40 100 000 $

Farm Players Salaries

Jesperi Kotkaniemi 342 500 $ (3)
Salary Remaining : 313 038 $
Lawson Crouse 153 333 $ (2)
Salary Remaining : 140 143 $
Jake Evans 135 000 $ (1)
Salary Remaining : 123 387 $
Henri Jokiharju 127 917 $ (2)
Salary Remaining : 116 913 $
Noah Juulsen 106 333 $ (1)
Salary Remaining : 97 186 $
Brendan Lemieux 92 500 $ (1)
Salary Remaining : 84 543 $
Jansen Harkins 92 500 $ (1)
Salary Remaining : 84 543 $
Nicolas Hague 86 333 $ (1)
Salary Remaining : 78 907 $
Jeff Skinner 85 000 $ (2)
Salary Remaining : 77 688 $
Michael McCarron 70 000 $ (2)
Salary Remaining : 63 978 $
Matt Murray 65 000 $ (2)
Salary Remaining : 59 409 $
Devan Dubnyk 65 000 $ (1)
Salary Remaining : 59 409 $
Nicolas Deslauriers 65 000 $ (2)
Salary Remaining : 59 409 $
Erik Gustafsson 65 000 $ (2)
Salary Remaining : 59 409 $
Corey Perry 65 000 $ (2)
Salary Remaining : 59 409 $
Total Farm Players15
Salary Commitment
Year 2021 : 1 616 416 $
Year 2022 : 1 038 750 $
Year 2023 : 342 500 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 1 616 416 $
Year 2022 : 1 038 750 $
Year 2023 : 342 500 $
Year 2024 : 0 $

Patriots



Arena Capacity - Ticket Price
Attendance - %

Arena Namela Marmite
Level 1: 7000 - 99 $ - 5 286 - 75,52%
Level 2: 6000 - 50 $ - 5 767 - 96,12%
Level 3: 3000 - 33 $ - 2 989 - 99,62%
Level 4: 5000 - 20 $ - 4 822 - 96,44%
Luxury : 2000 - 177 $ - 1 794 - 89,68%
Total Capacity :23000

Income

Home Games Left39
Average Attendance - %20 658 - 89,82%
Average Income per Game1 973 145 $
Year to Date Revenue5 919 436 $

Expense

Pro Players Total Salaries110 667 501 $
Farm Players Total Salaries3 142 366 $
Coaches Total Salaries450 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses9 547 208 $
Farm Year To Date Expenses262 226 $
Pro Salary Cap To Date9 547 208 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue76 952 668 $
Pro Remaining Season Days170
Pro Expenses Per Days594 987 $
Pro Estimated Expenses101 147 790 $
Farm Remaining Season Days170
Farm Expenses Per Days16 894 $
Farm Estimated Expenses2 871 980 $
Estimated Season Expenses104 019 770 $
Estimated Season Salary Cap110 694 998 $
Estimate Under Maximum Salary Cap of 113 000 000 $2 305 002 $
Estimate Over Minimum Salary Cap of 83 600 000 $ 27 094 998 $
Current Bank Account98 040 457 $
Projected Bank Account70 973 355 $

Pro Players Salaries

Evander Kane 7 000 000 $ (5)
-Salary Remaining : 6 397 849 $
T.J. Oshie 6 900 000 $ (3)
-Salary Remaining : 6 306 452 $
Jake Muzzin 6 750 000 $ (3)
-Salary Remaining : 6 169 355 $
Anton Stralman 6 480 000 $ (1)
-Salary Remaining : 5 922 581 $
Mikael Backlund 6 420 000 $ (3)
-Salary Remaining : 5 867 742 $
Robin Lehner 6 000 000 $ (3)
-Salary Remaining : 5 483 871 $
Josh Bailey 6 000 000 $ (1)
-Salary Remaining : 5 483 871 $
Mikael Granlund 5 750 000 $ (1)
-Salary Remaining : 5 255 376 $
Nick Leddy 5 500 000 $ (2)
-Salary Remaining : 5 026 882 $
David Perron 5 490 000 $ (2)
-Salary Remaining : 5 017 742 $
Ondrej Palat 5 300 000 $ (2)
-Salary Remaining : 4 844 086 $
Dmitry Orlov 5 100 000 $ (1)
-Salary Remaining : 4 661 290 $
Frederik Andersen 5 000 000 $ (1)
-Salary Remaining : 4 569 892 $
Nikita Zaitsev 4 500 000 $ (3)
-Salary Remaining : 4 112 903 $
Nate Schmidt 3 500 000 $ (2)
-Salary Remaining : 3 198 925 $
Ryan Graves 3 166 667 $ (3)
-Salary Remaining : 2 894 266 $
Ryan Getzlaf 3 000 000 $ (2)
-Salary Remaining : 2 741 935 $
Andreas Athanasiou 3 000 000 $ (1)
-Salary Remaining : 2 741 935 $
Vladislav Gavrikov 2 800 000 $ (3)
-Salary Remaining : 2 559 140 $
Justin Holl 2 400 000 $ (2)
-Salary Remaining : 2 193 548 $
Ryan Pulock 2 000 000 $ (2)
-Salary Remaining : 1 827 957 $
Ilya Sorokin 2 000 000 $ (2)
-Salary Remaining : 1 827 957 $
Calle Jarnkrok 2 000 000 $ (1)
-Salary Remaining : 1 827 957 $
Quinn Hughes 1 604 167 $ (2)
-Salary Remaining : 1 466 174 $
Martin Kaut (1 Way Contract) 1 319 167 $ (1)
-1 Way Contract Salary Cap : 1 319 167 $
-Salary Remaining : 1 205 690 $
Ilya Mikheyev 925 000 $ (1)
-Salary Remaining : 845 430 $
Tanner Kero 762 500 $ (2)
-Salary Remaining : 696 909 $
Total Pro Players27
Salary Commitment
Year 2021 : 110 667 501 $
Year 2022 : 75 093 334 $
Year 2023 : 43 536 667 $
Year 2024 : 7 000 000 $
Salary Average Commitment
Year 2021 : 91 187 000 $
Year 2022 : 65 860 000 $
Year 2023 : 43 536 667 $
Year 2024 : 7 000 000 $
Salary Cap with 1 Way Contract
Year 2021 : 110 667 501 $
Year 2022 : 75 093 334 $
Year 2023 : 43 536 667 $
Year 2024 : 7 000 000 $

Farm Players Salaries

Troy Stecher 232 500 $ (1)
Salary Remaining : 212 500 $
Brock McGinn 210 000 $ (1)
Salary Remaining : 191 935 $
John Marino 177 500 $ (1)
Salary Remaining : 162 231 $
Artem Zub 177 500 $ (2)
Salary Remaining : 162 231 $
Ty Dellandrea 140 083 $ (2)
Salary Remaining : 128 033 $
Peyton Krebs 127 533 $ (2)
Salary Remaining : 116 563 $
Liam Foudy 126 917 $ (2)
Salary Remaining : 115 999 $
Timothy Liljegren 126 333 $ (1)
Salary Remaining : 115 466 $
Jake Virtanen 125 000 $ (1)
Salary Remaining : 114 247 $
Jacob Bernard-Docker 120 833 $ (2)
Salary Remaining : 110 439 $
Christian Fischer 100 000 $ (2)
Salary Remaining : 91 398 $
Lucas Carlsson 92 500 $ (1)
Salary Remaining : 84 543 $
Mikhail Maltsev 92 500 $ (2)
Salary Remaining : 84 543 $
Rasmus Asplund 92 500 $ (1)
Salary Remaining : 84 543 $
Mikko Lehtonen 92 500 $ (2)
Salary Remaining : 84 543 $
Kyle Capobianco 89 417 $ (1)
Salary Remaining : 81 725 $
Morgan Frost 86 333 $ (1)
Salary Remaining : 78 907 $
Nicholas Robertson 79 667 $ (2)
Salary Remaining : 72 814 $
Trevor Moore 77 500 $ (2)
Salary Remaining : 70 833 $
Joey Anderson 75 000 $ (2)
Salary Remaining : 68 548 $
Dylan Sikura 75 000 $ (1)
Salary Remaining : 68 548 $
Michael Bunting 73 750 $ (2)
Salary Remaining : 67 406 $
Brady Keeper 71 500 $ (2)
Salary Remaining : 65 349 $
Jean-Sebastien Dea 70 000 $ (2)
Salary Remaining : 63 978 $
Colton White 70 000 $ (2)
Salary Remaining : 63 978 $
Ross Colton 70 000 $ (2)
Salary Remaining : 63 978 $
Brogan Rafferty 70 000 $ (2)
Salary Remaining : 63 978 $
Sheldon Rempal 70 000 $ (2)
Salary Remaining : 63 978 $
Anthony Stolarz 65 000 $ (2)
Salary Remaining : 59 409 $
Hunter Miska 65 000 $ (2)
Salary Remaining : 59 409 $
Total Farm Players30
Salary Commitment
Year 2021 : 3 142 366 $
Year 2022 : 1 835 283 $
Year 2023 : 0 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 3 012 949 $
Year 2022 : 1 750 283 $
Year 2023 : 0 $
Year 2024 : 0 $

Piranhas



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Swamp
Level 1: 7000 - 100 $ - 5 190 - 74,15%
Level 2: 6000 - 60 $ - 4 767 - 79,44%
Level 3: 3000 - 35 $ - 2 244 - 74,79%
Level 4: 5000 - 25 $ - 3 717 - 74,34%
Luxury : 2000 - 200 $ - 1 497 - 74,85%
Total Capacity :23000

Income

Home Games Left39
Average Attendance - %17 415 - 75,72%
Average Income per Game1 901 071 $
Year to Date Revenue5 703 213 $

Expense

Pro Players Total Salaries104 696 750 $
Farm Players Total Salaries4 090 912 $
Coaches Total Salaries950 000 $
Luxury Taxe Total0 $
Special Salary Cap Value5 298 572 $
Pro Year To Date Expenses9 104 723 $
Farm Year To Date Expenses328 070 $
Pro Salary Cap To Date9 104 723 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue74 141 769 $
Pro Remaining Season Days170
Pro Expenses Per Days562 886 $
Pro Estimated Expenses95 690 620 $
Farm Remaining Season Days170
Farm Expenses Per Days21 994 $
Farm Estimated Expenses3 738 980 $
Estimated Season Expenses99 429 600 $
Estimated Season Salary Cap110 093 915 $
Estimate Under Maximum Salary Cap of 113 000 000 $2 906 085 $
Estimate Over Minimum Salary Cap of 83 600 000 $ 26 493 915 $
Current Bank Account58 198 927 $
Projected Bank Account32 911 096 $

Pro Players Salaries

John Carlson 9 600 000 $ (5)
-Salary Remaining : 8 774 194 $
Mark Stone 9 500 000 $ (7)
-Salary Remaining : 8 682 796 $
Sebastian Aho 8 460 250 $ (5)
-Salary Remaining : 7 732 487 $
Brad Marchand 7 350 000 $ (4)
-Salary Remaining : 6 717 742 $
Matthew Tkachuk 7 000 000 $ (5)
-Salary Remaining : 6 397 849 $
P.K. Subban 6 000 000 $ (2)
-Salary Remaining : 5 483 871 $
Colton Parayko 5 500 000 $ (2)
-Salary Remaining : 5 026 882 $
Seth Jones 5 400 000 $ (2)
-Salary Remaining : 4 935 484 $
William Karlsson 5 250 000 $ (1)
-Salary Remaining : 4 798 387 $
Zach Werenski 5 000 000 $ (4)
-Salary Remaining : 4 569 892 $
Elias Lindholm 4 850 000 $ (4)
-Salary Remaining : 4 432 796 $
Adam Larsson 4 167 000 $ (1)
-Salary Remaining : 3 808 548 $
Elias Pettersson 3 775 000 $ (3)
-Salary Remaining : 3 450 269 $
Auston Matthews 3 775 000 $ (1)
-Salary Remaining : 3 450 269 $
Andrei Vasilevskiy 3 500 000 $ (1)
-Salary Remaining : 3 198 925 $
Josh Morrissey 3 150 000 $ (2)
-Salary Remaining : 2 879 032 $
Nick Bonino 2 956 000 $ (1)
-Salary Remaining : 2 701 720 $
Mike Smith 2 400 000 $ (1)
-Salary Remaining : 2 193 548 $
Kirill Kaprizov 1 387 500 $ (2)
-Salary Remaining : 1 268 145 $
Kyle Palmieri 1 300 000 $ (2)
-Salary Remaining : 1 188 172 $
Nick Foligno 1 200 000 $ (2)
-Salary Remaining : 1 096 774 $
Zdeno Chara 950 000 $ (2)
-Salary Remaining : 868 280 $
Casey Cizikas 856 000 $ (1)
-Salary Remaining : 782 366 $
Erik Haula 700 000 $ (2)
-Salary Remaining : 639 785 $
Charlie Coyle 670 000 $ (2)
-Salary Remaining : 612 366 $
Total Pro Players25
Salary Commitment
Year 2021 : 104 696 750 $
Year 2022 : 81 792 750 $
Year 2023 : 55 535 250 $
Year 2024 : 51 760 250 $
Salary Average Commitment
Year 2021 : 71 979 750 $
Year 2022 : 56 292 750 $
Year 2023 : 41 085 250 $
Year 2024 : 37 310 250 $
Salary Cap with 1 Way Contract
Year 2021 : 104 696 750 $
Year 2022 : 81 792 750 $
Year 2023 : 55 535 250 $
Year 2024 : 51 760 250 $

Farm Players Salaries

Alexis Lafreniere 377 500 $ (2)
Salary Remaining : 345 027 $
Bowen Byram 339 417 $ (2)
Salary Remaining : 310 220 $
Miles Wood 275 000 $ (2)
Salary Remaining : 251 344 $
Ondrej Kase 260 000 $ (1)
Salary Remaining : 237 634 $
Jimmy Vesey 227 500 $ (1)
Salary Remaining : 207 930 $
Ryan Hartman 190 000 $ (1)
Salary Remaining : 173 656 $
Drew O'Connor 177 500 $ (2)
Salary Remaining : 162 231 $
Troy Terry 149 167 $ (1)
Salary Remaining : 136 335 $
Taro Hirose 148 500 $ (1)
Salary Remaining : 135 726 $
Ivan Barbashev 147 500 $ (2)
Salary Remaining : 134 812 $
Jeremy Davies 132 500 $ (2)
Salary Remaining : 121 102 $
Christian Wolanin 96 000 $ (1)
Salary Remaining : 87 742 $
Alexandre Texier 92 500 $ (2)
Salary Remaining : 84 543 $
Dillon Dube 91 083 $ (2)
Salary Remaining : 83 248 $
Jan Jenik 90 250 $ (2)
Salary Remaining : 82 487 $
Dylan DeMelo 90 000 $ (1)
Salary Remaining : 82 258 $
Garrett Pilon 89 417 $ (2)
Salary Remaining : 81 725 $
Rem Pitlick 87 413 $ (2)
Salary Remaining : 79 893 $
Wayne Simmonds 85 000 $ (1)
Salary Remaining : 77 688 $
Alexander True 80 000 $ (1)
Salary Remaining : 73 118 $
Drake Batherson 77 333 $ (2)
Salary Remaining : 70 681 $
Tanner Jeannot 71 333 $ (2)
Salary Remaining : 65 197 $
Carter Rowney 65 500 $ (2)
Salary Remaining : 59 866 $
Jack Johnson 65 500 $ (1)
Salary Remaining : 59 866 $
Jonathan Quick 65 000 $ (2)
Salary Remaining : 59 409 $
Ian Cole 65 000 $ (1)
Salary Remaining : 59 409 $
Danton Heinen 65 000 $ (2)
Salary Remaining : 59 409 $
Brenden Dillon 65 000 $ (1)
Salary Remaining : 59 409 $
Antti Raanta 65 000 $ (2)
Salary Remaining : 59 409 $
Erik Johnson 65 000 $ (2)
Salary Remaining : 59 409 $
Victor Rask 65 000 $ (1)
Salary Remaining : 59 409 $
Milan Lucic 65 000 $ (1)
Salary Remaining : 59 409 $
Mattias Janmark 65 000 $ (1)
Salary Remaining : 59 409 $
Total Farm Players33
Salary Commitment
Year 2021 : 4 090 912 $
Year 2022 : 2 374 246 $
Year 2023 : 0 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 4 005 912 $
Year 2022 : 2 289 246 $
Year 2023 : 0 $
Year 2024 : 0 $

Truites



Arena Capacity - Ticket Price
Attendance - %

Arena NameMonosodium Glutamate
Level 1: 7000 - 92 $ - 6 525 - 93,21%
Level 2: 6000 - 54 $ - 5 794 - 96,57%
Level 3: 3000 - 28 $ - 2 747 - 91,58%
Level 4: 5000 - 22 $ - 4 805 - 96,09%
Luxury : 2000 - 191 $ - 1 865 - 93,27%
Total Capacity :23000

Income

Home Games Left39
Average Attendance - %21 736 - 94,51%
Average Income per Game2 163 603 $
Year to Date Revenue6 490 810 $

Expense

Pro Players Total Salaries111 985 000 $
Farm Players Total Salaries3 046 250 $
Coaches Total Salaries900 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses9 629 894 $
Farm Year To Date Expenses259 951 $
Pro Salary Cap To Date9 629 894 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue84 380 530 $
Pro Remaining Season Days170
Pro Expenses Per Days602 070 $
Pro Estimated Expenses102 351 900 $
Farm Remaining Season Days170
Farm Expenses Per Days16 378 $
Farm Estimated Expenses2 784 260 $
Estimated Season Expenses105 136 160 $
Estimated Season Salary Cap111 981 794 $
Estimate Under Maximum Salary Cap of 113 000 000 $1 018 206 $
Estimate Over Minimum Salary Cap of 83 600 000 $ 28 381 794 $
Current Bank Account77 062 286 $
Projected Bank Account56 306 656 $

Pro Players Salaries

Alex Pietrangelo 10 560 000 $ (3)
-Salary Remaining : 9 651 613 $
Claude Giroux 9 000 000 $ (2)
-Salary Remaining : 8 225 806 $
Leon Draisaitl 8 500 000 $ (5)
-Salary Remaining : 7 768 817 $
Aaron Ekblad 7 500 000 $ (5)
-Salary Remaining : 6 854 839 $
Artemi Panarin 6 000 000 $ (2)
-Salary Remaining : 5 483 871 $
Ryan Nugent-Hopkins 6 000 000 $ (1)
-Salary Remaining : 5 483 871 $
Logan Couture 6 000 000 $ (1)
-Salary Remaining : 5 483 871 $
Semyon Varlamov 6 000 000 $ (3)
-Salary Remaining : 5 483 871 $
Matt Duchene 6 000 000 $ (1)
-Salary Remaining : 5 483 871 $
Mats Zuccarello 5 400 000 $ (1)
-Salary Remaining : 4 935 484 $
Rasmus Ristolainen 5 400 000 $ (2)
-Salary Remaining : 4 935 484 $
J.T. Miller 5 250 000 $ (3)
-Salary Remaining : 4 798 387 $
Chris Kreider 4 625 000 $ (1)
-Salary Remaining : 4 227 151 $
Jacob Trouba 4 500 000 $ (2)
-Salary Remaining : 4 112 903 $
John Klingberg 4 250 000 $ (2)
-Salary Remaining : 3 884 409 $
Brett Pesce 4 025 000 $ (4)
-Salary Remaining : 3 678 763 $
Igor Shesterkin 3 775 000 $ (1)
-Salary Remaining : 3 450 269 $
Pavel Buchnevich 3 250 000 $ (3)
-Salary Remaining : 2 970 430 $
Victor Olofsson 3 050 000 $ (3)
-Salary Remaining : 2 787 634 $
Linus Ullmark 1 325 000 $ (1)
-Salary Remaining : 1 211 022 $
Barclay Goodrow 925 000 $ (2)
-Salary Remaining : 845 430 $
Joe Thornton 650 000 $ (1)
-Salary Remaining : 594 086 $
Total Pro Players22
Salary Commitment
Year 2021 : 111 985 000 $
Year 2022 : 78 210 000 $
Year 2023 : 48 135 000 $
Year 2024 : 20 025 000 $
Salary Average Commitment
Year 2021 : 75 085 000 $
Year 2022 : 56 235 000 $
Year 2023 : 48 135 000 $
Year 2024 : 20 025 000 $
Salary Cap with 1 Way Contract
Year 2021 : 111 985 000 $
Year 2022 : 78 210 000 $
Year 2023 : 48 135 000 $
Year 2024 : 20 025 000 $

Farm Players Salaries

Vitaly Kravtsov 177 500 $ (2)
Salary Remaining : 162 231 $
Morgan Barron 177 500 $ (2)
Salary Remaining : 162 231 $
Mike Reilly 150 000 $ (1)
Salary Remaining : 137 097 $
Luke Kunin 142 500 $ (1)
Salary Remaining : 130 242 $
Filip Chytil 124 417 $ (1)
Salary Remaining : 113 714 $
Jujhar Khaira 120 000 $ (1)
Salary Remaining : 109 677 $
Mikhail Grigorenko 120 000 $ (2)
Salary Remaining : 109 677 $
Julien Gauthier 116 333 $ (1)
Salary Remaining : 106 326 $
Klim Kostin 107 583 $ (1)
Salary Remaining : 98 329 $
Joakim Nordstrom 100 000 $ (1)
Salary Remaining : 91 398 $
Alex Biega 99 000 $ (1)
Salary Remaining : 90 484 $
Zachary Jones 92 500 $ (2)
Salary Remaining : 84 543 $
Anthony Angello 92 500 $ (1)
Salary Remaining : 84 543 $
Ryan McLeod 92 500 $ (2)
Salary Remaining : 84 543 $
Joakim Nygard 92 500 $ (1)
Salary Remaining : 84 543 $
Tarmo Reunanen 92 500 $ (2)
Salary Remaining : 84 543 $
Ukko-Pekka Luukkonen 91 083 $ (2)
Salary Remaining : 83 248 $
Alec Regula 89 417 $ (2)
Salary Remaining : 81 725 $
Libor Hajek 89 417 $ (2)
Salary Remaining : 81 725 $
Haydn Fleury 85 000 $ (1)
Salary Remaining : 77 688 $
Michael Hutchinson 84 000 $ (1)
Salary Remaining : 76 774 $
Nic Petan 77 500 $ (1)
Salary Remaining : 70 833 $
Greg McKegg 75 000 $ (1)
Salary Remaining : 68 548 $
Dean Kukan 72 500 $ (1)
Salary Remaining : 66 263 $
Troy Grosenick 70 000 $ (2)
Salary Remaining : 63 978 $
Mason Marchment 70 000 $ (1)
Salary Remaining : 63 978 $
Vinni Lettieri 70 000 $ (1)
Salary Remaining : 63 978 $
Steven Fogarty 70 000 $ (1)
Salary Remaining : 63 978 $
Tobias Rieder 70 000 $ (1)
Salary Remaining : 63 978 $
Phillip Di Giuseppe 70 000 $ (1)
Salary Remaining : 63 978 $
Anthony Bitetto 65 000 $ (1)
Salary Remaining : 59 409 $
Total Farm Players31
Salary Commitment
Year 2021 : 3 046 250 $
Year 2022 : 1 092 417 $
Year 2023 : 0 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 2 961 250 $
Year 2022 : 1 007 417 $
Year 2023 : 0 $
Year 2024 : 0 $

Warpath



Arena Capacity - Ticket Price
Attendance - %

Arena NameSix Feet Under
Level 1: 7000 - 105 $ - 4 780 - 68,29%
Level 2: 6000 - 65 $ - 4 260 - 70,99%
Level 3: 3000 - 40 $ - 1 999 - 66,64%
Level 4: 5000 - 30 $ - 3 204 - 64,09%
Luxury : 2000 - 205 $ - 1 563 - 78,17%
Total Capacity :23000

Income

Home Games Left39
Average Attendance - %15 807 - 68,73%
Average Income per Game1 900 346 $
Year to Date Revenue5 701 038 $

Expense

Pro Players Total Salaries99 125 517 $
Farm Players Total Salaries2 923 404 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Special Salary Cap Value3 120 000 $
Pro Year To Date Expenses8 309 331 $
Farm Year To Date Expenses257 687 $
Pro Salary Cap To Date8 309 331 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue74 113 494 $
Pro Remaining Season Days170
Pro Expenses Per Days532 933 $
Pro Estimated Expenses90 598 610 $
Farm Remaining Season Days170
Farm Expenses Per Days15 717 $
Farm Estimated Expenses2 671 890 $
Estimated Season Expenses93 270 500 $
Estimated Season Salary Cap102 027 941 $
Estimate Under Maximum Salary Cap of 113 000 000 $10 972 059 $
Estimate Over Minimum Salary Cap of 83 600 000 $ 18 427 941 $
Current Bank Account159 677 693 $
Projected Bank Account140 520 687 $

Pro Players Salaries

Oliver Ekman-Larsson 9 900 000 $ (4)
-Salary Remaining : 9 048 387 $
Shea Weber 9 428 572 $ (2)
-Salary Remaining : 8 617 512 $
Evgeny Kuznetsov 7 800 000 $ (5)
-Salary Remaining : 7 129 032 $
Alexander Edler 7 200 000 $ (1)
-Salary Remaining : 6 580 645 $
Johnny Gaudreau 6 750 000 $ (2)
-Salary Remaining : 6 169 355 $
Jake Guentzel 6 000 000 $ (5)
-Salary Remaining : 5 483 871 $
Nikolaj Ehlers 6 000 000 $ (2)
-Salary Remaining : 5 483 871 $
Dougie Hamilton 5 750 000 $ (4)
-Salary Remaining : 5 255 376 $
Tomas Hertl 5 625 000 $ (4)
-Salary Remaining : 5 141 129 $
Tom Wilson 5 166 666 $ (3)
-Salary Remaining : 4 722 222 $
Morgan Rielly 5 000 000 $ (2)
-Salary Remaining : 4 569 892 $
Colin White 4 750 000 $ (3)
-Salary Remaining : 4 341 398 $
Patrik Laine 3 575 000 $ (1)
-Salary Remaining : 3 267 473 $
Pierre-Luc Dubois 3 394 166 $ (2)
-Salary Remaining : 3 102 195 $
Jakub Vrana 3 350 000 $ (3)
-Salary Remaining : 3 061 828 $
Oliver Bjorkstrand 2 500 000 $ (3)
-Salary Remaining : 2 284 946 $
Adam Fox 1 775 000 $ (1)
-Salary Remaining : 1 622 312 $
Jeff Carter 1 311 113 $ (1)
-Salary Remaining : 1 198 329 $
Jeremy Swayman 1 050 000 $ (2)
-Salary Remaining : 959 677 $
Thatcher Demko 1 050 000 $ (2)
-Salary Remaining : 959 677 $
Vinnie Hinostroza 1 000 000 $ (2)
-Salary Remaining : 913 978 $
James Reimer (Out of Payroll) 755 000 $ (1)
-Salary Remaining : 690 054 $
Jay Beagle 750 000 $ (1)
-Salary Remaining : 685 484 $
Total Pro Players23
Salary Commitment
Year 2021 : 99 880 517 $
Year 2022 : 84 514 404 $
Year 2023 : 50 841 666 $
Year 2024 : 35 075 000 $
Salary Average Commitment
Year 2021 : 89 549 684 $
Year 2022 : 75 508 571 $
Year 2023 : 50 841 666 $
Year 2024 : 35 075 000 $
Salary Cap with 1 Way Contract
Year 2021 : 99 880 517 $
Year 2022 : 84 514 404 $
Year 2023 : 50 841 666 $
Year 2024 : 35 075 000 $

Farm Players Salaries

Mike Matheson 487 500 $ (6)
Salary Remaining : 445 565 $
Adam Boqvist 174 417 $ (1)
Salary Remaining : 159 413 $
Joel Eriksson Ek 148 750 $ (2)
Salary Remaining : 135 954 $
Ilya Samsonov 147 500 $ (1)
Salary Remaining : 134 812 $
Jared McCann 125 000 $ (1)
Salary Remaining : 114 247 $
Jesse Puljujarvi 117 500 $ (2)
Salary Remaining : 107 392 $
John Leonard 113 750 $ (2)
Salary Remaining : 103 965 $
Wade Allison 113 750 $ (2)
Salary Remaining : 103 965 $
Pierre-Olivier Joseph 107 583 $ (2)
Salary Remaining : 98 329 $
Nicholas Merkley 107 583 $ (1)
Salary Remaining : 98 329 $
Matthew Highmore 92 500 $ (1)
Salary Remaining : 84 543 $
Jake Walman 92 500 $ (1)
Salary Remaining : 84 543 $
Ivan Chekhovich 90 333 $ (2)
Salary Remaining : 82 563 $
Ryan MacInnis 87 413 $ (1)
Salary Remaining : 79 893 $
Marcus Pettersson 87 413 $ (1)
Salary Remaining : 79 893 $
Sonny Milano 87 413 $ (1)
Salary Remaining : 79 893 $
Noah Gregor 85 000 $ (1)
Salary Remaining : 77 688 $
Morgan Geekie 80 000 $ (1)
Salary Remaining : 73 118 $
Brett Murray 77 500 $ (2)
Salary Remaining : 70 833 $
Austin Poganski 76 250 $ (1)
Salary Remaining : 69 691 $
Hudson Fasching 73 750 $ (2)
Salary Remaining : 67 406 $
Sebastian AhoD 72 500 $ (2)
Salary Remaining : 66 263 $
Madison Bowey 72 500 $ (2)
Salary Remaining : 66 263 $
Alex Lyon 70 000 $ (2)
Salary Remaining : 63 978 $
Marcus Hogberg 70 000 $ (2)
Salary Remaining : 63 978 $
Jonas Johansson 65 000 $ (1)
Salary Remaining : 59 409 $
Total Farm Players26
Salary Commitment
Year 2021 : 2 923 402 $
Year 2022 : 1 615 416 $
Year 2023 : 487 500 $
Year 2024 : 487 500 $
Salary Average Commitment
Year 2021 : 2 860 820 $
Year 2022 : 1 615 416 $
Year 2023 : 487 500 $
Year 2024 : 487 500 $

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 157 984 214 $ 107 648 466 $ 5 351 534 $ 24 048 466 $ 231740
Casse-Pied 134 536 658 $ 110 600 154 $ 2 399 846 $ 27 000 154 $ 232649
Cousin 144 376 665 $ 105 775 708 $ 7 224 292 $ 22 175 708 $ 272754
Expos 152 042 159 $ 109 194 041 $ 3 805 959 $ 25 594 041 $ 223153
Goblins 36 913 052 $ 109 660 244 $ 3 339 756 $ 26 060 244 $ 273360
Hellpepitos 100 485 386 $ 112 972 082 $ 27 918 $ 29 372 082 $ 26834
Hoodlums 98 506 703 $ 112 044 897 $ 955 103 $ 28 444 897 $ 302858
Icefield 168 639 042 $ 112 769 196 $ 230 804 $ 29 169 196 $ 232649
Jokers 66 728 200 $ 106 131 381 $ 6 868 619 $ 22 531 381 $ 222749
Lycans 76 892 363 $ 112 671 353 $ 328 647 $ 29 071 353 $ 252853
Moose 11 196 016 $ 106 968 795 $ 6 031 205 $ 23 368 795 $ 221537
Patriots 98 040 457 $ 110 694 998 $ 2 305 002 $ 27 094 998 $ 273057
Piranhas 58 198 927 $ 110 093 915 $ 2 906 085 $ 26 493 915 $ 253358
Truites 77 062 286 $ 111 981 794 $ 1 018 206 $ 28 381 794 $ 223153
Warpath 159 677 693 $ 102 027 941 $ 10 972 059 $ 18 427 941 $ 232649