hellpepitosKingspatriots

 

 

Brewers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBordello of Blood
Level 1: 7000 - 87 $ - 6 771 - 96,73%
Level 2: 6000 - 60 $ - 4 583 - 76,38%
Level 3: 3000 - 42 $ - 1 907 - 63,57%
Level 4: 5000 - 28 $ - 3 385 - 67,70%
Luxury : 2000 - 170 $ - 1 937 - 96,85%
Total Capacity :23000

Income

Home Games Left36
Average Attendance - %18 583 - 80,80%
Average Income per Game2 038 664 $
Year to Date Revenue12 231 984 $

Expense

Pro Players Total Salaries103 970 102 $
Farm Players Total Salaries1 522 000 $
Coaches Total Salaries450 000 $
Luxury Taxe Total0 $
Special Salary Cap Value4 450 000 $
Pro Year To Date Expenses10 620 601 $
Farm Year To Date Expenses155 477 $
Pro Salary Cap To Date10 620 601 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue73 391 904 $
Pro Remaining Season Days167
Pro Expenses Per Days558 979 $
Pro Estimated Expenses93 349 493 $
Farm Remaining Season Days167
Farm Expenses Per Days8 183 $
Farm Estimated Expenses1 366 561 $
Estimated Season Expenses94 716 054 $
Estimated Season Salary Cap108 420 094 $
Estimate Under Maximum Salary Cap of 113 000 000 $4 579 906 $
Estimate Over Minimum Salary Cap of 83 600 000 $ 24 820 094 $
Current Bank Account154 900 166 $
Projected Bank Account133 576 016 $

Pro Players Salaries

Tyler Seguin 9 850 000 $ (8)
-Salary Remaining : 8 843 817 $
Brent Burns 9 600 000 $ (4)
-Salary Remaining : 8 619 355 $
Alex Pietrangelo 6 500 000 $ (1)
-Salary Remaining : 5 836 022 $
Braden Holtby 6 100 000 $ (2)
-Salary Remaining : 5 476 882 $
Jordan Staal 6 000 000 $ (2)
-Salary Remaining : 5 387 097 $
Nikolaj Ehlers 6 000 000 $ (3)
-Salary Remaining : 5 387 097 $
Colton Parayko 5 500 000 $ (3)
-Salary Remaining : 4 938 172 $
Jaccob Slavin 5 300 000 $ (6)
-Salary Remaining : 4 758 602 $
Nino Niederreiter 5 250 000 $ (4)
-Salary Remaining : 4 713 710 $
Jake Allen 5 220 000 $ (3)
-Salary Remaining : 4 686 774 $
Yanni Gourde 5 166 666 $ (6)
-Salary Remaining : 4 638 888 $
Nikita Kucherov 4 766 667 $ (2)
-Salary Remaining : 4 279 749 $
Vincent Trocheck 4 750 000 $ (3)
-Salary Remaining : 4 264 785 $
Sam Reinhart 3 575 000 $ (1)
-Salary Remaining : 3 209 812 $
Alex Steen 3 350 000 $ (1)
-Salary Remaining : 3 007 796 $
Marcus Foligno 2 625 000 $ (2)
-Salary Remaining : 2 356 855 $
Kyle Connor 1 775 000 $ (1)
-Salary Remaining : 1 593 683 $
Ivan Provorov 1 744 167 $ (1)
-Salary Remaining : 1 565 999 $
Brock Boeser 1 491 667 $ (1)
-Salary Remaining : 1 339 292 $
Brian Boyle 1 475 000 $ (2)
-Salary Remaining : 1 324 328 $
Luke Glendening 1 055 000 $ (2)
-Salary Remaining : 947 231 $
Cam Talbot 1 000 002 $ (1)
-Salary Remaining : 897 851 $
Rasmus Andersson 994 433 $ (1)
-Salary Remaining : 892 851 $
Anthony Cirelli 935 833 $ (2)
-Salary Remaining : 840 237 $
Brayden Point 919 167 $ (1)
-Salary Remaining : 825 274 $
Cal Clutterbuck 875 000 $ (2)
-Salary Remaining : 785 618 $
Patric Hornqvist 850 000 $ (2)
-Salary Remaining : 763 172 $
Brent Seabrook 651 500 $ (2)
-Salary Remaining : 584 949 $
Jordan Binnington 650 000 $ (1)
-Salary Remaining : 583 602 $
Total Pro Players29
Salary Commitment
Year 2020 : 103 970 102 $
Year 2021 : 81 970 666 $
Year 2022 : 56 636 666 $
Year 2023 : 35 166 666 $
Salary Average Commitment
Year 2020 : 56 069 268 $
Year 2021 : 43 628 166 $
Year 2022 : 33 366 666 $
Year 2023 : 25 566 666 $
Salary Cap with 1 Way Contract
Year 2020 : 103 970 102 $
Year 2021 : 81 970 666 $
Year 2022 : 56 636 666 $
Year 2023 : 35 166 666 $

Farm Players Salaries

Jordan Martinook 180 000 $ (2)
Salary Remaining : 161 613 $
Stefan Noesen 172 500 $ (1)
Salary Remaining : 154 879 $
Juuse Saros 150 000 $ (1)
Salary Remaining : 134 677 $
Casey Mittelstadt 149 167 $ (2)
Salary Remaining : 133 929 $
Sean Kuraly 127 500 $ (2)
Salary Remaining : 114 476 $
Chris Wagner 125 000 $ (1)
Salary Remaining : 112 231 $
Michael Dipietro 91 083 $ (1)
Salary Remaining : 81 779 $
Morgan Frost 86 333 $ (2)
Salary Remaining : 77 514 $
Dominic Toninato 77 500 $ (2)
Salary Remaining : 69 583 $
Tucker Poolman 77 500 $ (1)
Salary Remaining : 69 583 $
Mark Alt 72 500 $ (2)
Salary Remaining : 65 094 $
Joel L'Esperance 72 250 $ (1)
Salary Remaining : 64 870 $
Alexandre Fortin 70 667 $ (1)
Salary Remaining : 63 448 $
Gustav Olofsson 70 000 $ (1)
Salary Remaining : 62 849 $
Total Farm Players14
Salary Commitment
Year 2020 : 1 522 000 $
Year 2021 : 693 000 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 1 345 017 $
Year 2021 : 562 100 $
Year 2022 : 0 $
Year 2023 : 0 $

Casse-Pied



Arena Capacity - Ticket Price
Attendance - %

Arena NameArena de Villeray
Level 1: 7000 - 89 $ - 6 809 - 97,27%
Level 2: 6000 - 58 $ - 5 706 - 95,09%
Level 3: 3000 - 29 $ - 2 898 - 96,59%
Level 4: 5000 - 19 $ - 4 839 - 96,77%
Luxury : 2000 - 181 $ - 1 910 - 95,50%
Total Capacity :23000

Income

Home Games Left35
Average Attendance - %22 161 - 96,35%
Average Income per Game2 173 338 $
Year to Date Revenue15 213 366 $

Expense

Pro Players Total Salaries112 121 795 $
Farm Players Total Salaries3 213 551 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Special Salary Cap Value(166 667 $)
Pro Year To Date Expenses11 466 487 $
Farm Year To Date Expenses325 547 $
Pro Salary Cap To Date11 466 487 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue76 066 830 $
Pro Remaining Season Days167
Pro Expenses Per Days602 805 $
Pro Estimated Expenses100 668 435 $
Farm Remaining Season Days167
Farm Expenses Per Days17 277 $
Farm Estimated Expenses2 885 259 $
Estimated Season Expenses103 553 694 $
Estimated Season Salary Cap111 968 255 $
Estimate Under Maximum Salary Cap of 113 000 000 $1 031 745 $
Estimate Over Minimum Salary Cap of 83 600 000 $ 28 368 255 $
Current Bank Account113 591 099 $
Projected Bank Account86 104 235 $

Pro Players Salaries

Evgeni Malkin 11 400 000 $ (3)
-Salary Remaining : 10 235 484 $
Patrick Kane 10 500 000 $ (4)
-Salary Remaining : 9 427 419 $
Blake Wheeler 9 900 000 $ (4)
-Salary Remaining : 8 888 710 $
Patrice Bergeron 7 800 000 $ (1)
-Salary Remaining : 7 003 226 $
Ryan Suter 7 538 462 $ (2)
-Salary Remaining : 6 768 404 $
Kris Letang 7 250 000 $ (3)
-Salary Remaining : 6 509 409 $
Ryan McDonagh 5 640 000 $ (2)
-Salary Remaining : 5 063 871 $
Tyson Barrie 5 500 000 $ (3)
-Salary Remaining : 4 938 172 $
Kyle Palmieri 4 650 000 $ (2)
-Salary Remaining : 4 175 000 $
Sean Couturier 4 333 333 $ (3)
-Salary Remaining : 3 890 681 $
Viktor Arvidsson 4 250 000 $ (5)
-Salary Remaining : 3 815 860 $
Josh Manson 4 100 000 $ (2)
-Salary Remaining : 3 681 183 $
Andrei Svechnikov 3 575 000 $ (1)
-Salary Remaining : 3 209 812 $
Bryan Rust 3 500 000 $ (2)
-Salary Remaining : 3 142 473 $
Oskar Sundqvist 2 750 000 $ (4)
-Salary Remaining : 2 469 086 $
Erik Haula 2 750 000 $ (1)
-Salary Remaining : 2 469 086 $
Zach Hyman 2 225 000 $ (2)
-Salary Remaining : 1 997 715 $
Nate Schmidt 2 225 000 $ (1)
-Salary Remaining : 1 997 715 $
Darcy Kuemper 2 220 000 $ (1)
-Salary Remaining : 1 993 226 $
Brandon Sutter 2 100 000 $ (1)
-Salary Remaining : 1 885 484 $
Joel Armia 1 850 000 $ (1)
-Salary Remaining : 1 661 022 $
Blake Coleman 1 800 000 $ (2)
-Salary Remaining : 1 616 129 $
Noel Acciari 1 666 667 $ (3)
-Salary Remaining : 1 496 416 $
Charlie McAvoy 1 258 333 $ (1)
-Salary Remaining : 1 129 794 $
Pavel Francouz 690 000 $ (1)
-Salary Remaining : 619 516 $
Riley Sheahan 650 000 $ (2)
-Salary Remaining : 583 602 $
Total Pro Players26
Salary Commitment
Year 2020 : 112 121 795 $
Year 2021 : 87 653 462 $
Year 2022 : 57 550 000 $
Year 2023 : 27 400 000 $
Salary Average Commitment
Year 2020 : 58 938 463 $
Year 2021 : 49 280 130 $
Year 2022 : 28 916 667 $
Year 2023 : 17 350 000 $
Salary Cap with 1 Way Contract
Year 2020 : 112 121 795 $
Year 2021 : 87 653 462 $
Year 2022 : 57 550 000 $
Year 2023 : 27 400 000 $

Farm Players Salaries

Joshua Norris 163 333 $ (2)
Salary Remaining : 146 649 $
Michael McLeod 136 333 $ (1)
Salary Remaining : 122 407 $
Urho Vaakanainen 133 333 $ (1)
Salary Remaining : 119 713 $
Zach Senyshyn 128 833 $ (1)
Salary Remaining : 115 673 $
Anthony DeAngelo 126 333 $ (1)
Salary Remaining : 113 428 $
Mario Ferraro 113 750 $ (2)
Salary Remaining : 102 130 $
Logan O'Connor 113 750 $ (1)
Salary Remaining : 102 130 $
Nicolas Beaudin 113 583 $ (2)
Salary Remaining : 101 981 $
Jacob Middleton 100 000 $ (1)
Salary Remaining : 89 785 $
Andrew Copp 100 000 $ (1)
Salary Remaining : 89 785 $
Cayden Primeau 96 667 $ (2)
Salary Remaining : 86 792 $
Roope Hintz 92 500 $ (1)
Salary Remaining : 83 051 $
Artturi Lehkonen 92 500 $ (1)
Salary Remaining : 83 051 $
Brandon Hagel 92 500 $ (2)
Salary Remaining : 83 051 $
William Borgen 92 500 $ (1)
Salary Remaining : 83 051 $
Pierre Engvall 92 500 $ (2)
Salary Remaining : 83 051 $
Isac Lundestrom 92 500 $ (1)
Salary Remaining : 83 051 $
Peter Cehlarik 92 500 $ (1)
Salary Remaining : 83 051 $
Dennis Cholowski 89 417 $ (1)
Salary Remaining : 80 283 $
Janne Kuokkanen 89 417 $ (1)
Salary Remaining : 80 283 $
Jordan Kyrou 88 000 $ (1)
Salary Remaining : 79 011 $
Elvis Merzlikins 87 413 $ (2)
Salary Remaining : 78 483 $
A.J. Greer 82 500 $ (1)
Salary Remaining : 74 073 $
Joachim Blichfeld 79 000 $ (2)
Salary Remaining : 70 930 $
Otto Koivula 78 667 $ (2)
Salary Remaining : 70 631 $
Kole Sherwood 77 778 $ (1)
Salary Remaining : 69 833 $
Beck Malenstyn 77 333 $ (2)
Salary Remaining : 69 434 $
Anton Forsberg 75 000 $ (1)
Salary Remaining : 67 339 $
Calvin Thurkauf 71 444 $ (2)
Salary Remaining : 64 146 $
Michael Dal Colle 70 000 $ (1)
Salary Remaining : 62 849 $
Devon Toews 70 000 $ (1)
Salary Remaining : 62 849 $
Dylan Gambrell 70 000 $ (1)
Salary Remaining : 62 849 $
Alexandre Carrier 69 167 $ (2)
Salary Remaining : 62 101 $
Nick Paul 65 000 $ (1)
Salary Remaining : 58 360 $
Total Farm Players34
Salary Commitment
Year 2020 : 3 213 551 $
Year 2021 : 1 135 357 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 2 797 635 $
Year 2021 : 1 135 357 $
Year 2022 : 0 $
Year 2023 : 0 $

Cousin



Arena Capacity - Ticket Price
Attendance - %

Arena NameLPGaucher
Level 1: 7000 - 100 $ - 5 351 - 76,45%
Level 2: 6000 - 60 $ - 4 479 - 74,65%
Level 3: 3000 - 35 $ - 2 393 - 79,78%
Level 4: 5000 - 25 $ - 3 773 - 75,46%
Luxury : 2000 - 200 $ - 1 495 - 74,75%
Total Capacity :23000

Income

Home Games Left38
Average Attendance - %17 491 - 76,05%
Average Income per Game1 908 612 $
Year to Date Revenue7 634 446 $

Expense

Pro Players Total Salaries94 215 833 $
Farm Players Total Salaries2 766 748 $
Coaches Total Salaries900 000 $
Luxury Taxe Total0 $
Special Salary Cap Value3 025 000 $
Pro Year To Date Expenses9 620 439 $
Farm Year To Date Expenses282 625 $
Pro Salary Cap To Date9 620 439 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue72 527 237 $
Pro Remaining Season Days167
Pro Expenses Per Days506 537 $
Pro Estimated Expenses84 591 679 $
Farm Remaining Season Days167
Farm Expenses Per Days14 875 $
Farm Estimated Expenses2 484 125 $
Estimated Season Expenses87 075 804 $
Estimated Season Salary Cap97 237 118 $
Estimate Under Maximum Salary Cap of 113 000 000 $15 762 882 $
Estimate Over Minimum Salary Cap of 83 600 000 $ 13 637 118 $
Current Bank Account139 097 175 $
Projected Bank Account124 548 608 $

Pro Players Salaries

Mark Giordano 8 100 000 $ (1)
-Salary Remaining : 7 272 581 $
Victor Hedman 7 875 000 $ (3)
-Salary Remaining : 7 070 565 $
Ryan O'Reilly 7 500 000 $ (3)
-Salary Remaining : 6 733 871 $
Erik Johnson 7 200 000 $ (1)
-Salary Remaining : 6 464 516 $
Sean Monahan 6 375 000 $ (3)
-Salary Remaining : 5 723 790 $
Bo Horvat 5 500 000 $ (4)
-Salary Remaining : 4 938 172 $
Jaden Schwartz 5 350 000 $ (3)
-Salary Remaining : 4 803 495 $
Mika Zibanejad 5 350 000 $ (4)
-Salary Remaining : 4 803 495 $
Tyler Toffoli 4 600 000 $ (2)
-Salary Remaining : 4 130 108 $
Brock Nelson 4 250 000 $ (3)
-Salary Remaining : 3 815 860 $
Connor Murphy 3 850 000 $ (1)
-Salary Remaining : 3 456 720 $
Nico Hischier 3 775 000 $ (3)
-Salary Remaining : 3 389 382 $
Calvin de Haan 3 300 000 $ (1)
-Salary Remaining : 2 962 903 $
Andre Burakovsky 3 000 000 $ (1)
-Salary Remaining : 2 693 548 $
Teuvo Teravainen 2 860 000 $ (1)
-Salary Remaining : 2 567 849 $
Travis Hamonic 2 250 000 $ (2)
-Salary Remaining : 2 020 161 $
Josh Anderson 1 850 000 $ (1)
-Salary Remaining : 1 661 022 $
Lars Eller 1 775 000 $ (1)
-Salary Remaining : 1 593 683 $
Petr Mrazek 1 500 000 $ (1)
-Salary Remaining : 1 346 774 $
Jake Debrusk 1 288 333 $ (2)
-Salary Remaining : 1 156 729 $
Anthony Beauvillier 1 106 667 $ (1)
-Salary Remaining : 993 620 $
Filip Hronek 913 333 $ (1)
-Salary Remaining : 820 036 $
Brandon Carlo 894 167 $ (1)
-Salary Remaining : 802 827 $
Erik Cernak 890 000 $ (1)
-Salary Remaining : 799 086 $
Carter Hart 863 333 $ (1)
-Salary Remaining : 775 143 $
Derek Stepan 700 000 $ (2)
-Salary Remaining : 628 495 $
Brandon Tanev 650 000 $ (2)
-Salary Remaining : 583 602 $
Pekka Rinne 650 000 $ (2)
-Salary Remaining : 583 602 $
Total Pro Players28
Salary Commitment
Year 2020 : 94 215 833 $
Year 2021 : 56 113 333 $
Year 2022 : 45 975 000 $
Year 2023 : 10 850 000 $
Salary Average Commitment
Year 2020 : 56 038 167 $
Year 2021 : 36 588 333 $
Year 2022 : 26 450 000 $
Year 2023 : 10 850 000 $
Salary Cap with 1 Way Contract
Year 2020 : 94 215 833 $
Year 2021 : 56 113 333 $
Year 2022 : 45 975 000 $
Year 2023 : 10 850 000 $

Farm Players Salaries

Kirby Dach 342 500 $ (2)
Salary Remaining : 307 513 $
Nikita Zadorov 215 000 $ (2)
Salary Remaining : 193 038 $
Oliver Wahlstrom 146 250 $ (2)
Salary Remaining : 131 310 $
Steven Santini 141 667 $ (2)
Salary Remaining : 127 195 $
Jake Bean 136 333 $ (1)
Salary Remaining : 122 407 $
Brendan Perlini 136 333 $ (1)
Salary Remaining : 122 407 $
Christian Dvorak 110 667 $ (1)
Salary Remaining : 99 362 $
Austin Watson 110 000 $ (1)
Salary Remaining : 98 763 $
David Kampf 100 000 $ (2)
Salary Remaining : 89 785 $
Rudolfs Balcers 92 500 $ (1)
Salary Remaining : 83 051 $
Austin Wagner 92 500 $ (1)
Salary Remaining : 83 051 $
Jaret Anderson-Dolan 91 083 $ (1)
Salary Remaining : 81 779 $
Martin Fehervary 89 417 $ (2)
Salary Remaining : 80 283 $
Guillaume Brisebois 88 833 $ (1)
Salary Remaining : 79 759 $
Brendan Guhle 88 833 $ (1)
Salary Remaining : 79 759 $
Vince Dunn 88 833 $ (2)
Salary Remaining : 79 759 $
Max Jones 86 333 $ (1)
Salary Remaining : 77 514 $
Brett Howden 86 333 $ (1)
Salary Remaining : 77 514 $
David Kase 85 000 $ (2)
Salary Remaining : 76 317 $
Adam Erne 80 000 $ (1)
Salary Remaining : 71 828 $
William Lagesson 75 833 $ (2)
Salary Remaining : 68 087 $
John Hayden 75 000 $ (1)
Salary Remaining : 67 339 $
William Carrier 72 500 $ (1)
Salary Remaining : 65 094 $
Frederik Gauthier 67 500 $ (2)
Salary Remaining : 60 605 $
Tristan Jarry 67 500 $ (1)
Salary Remaining : 60 605 $
Total Farm Players25
Salary Commitment
Year 2020 : 2 766 748 $
Year 2021 : 1 352 000 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 2 352 250 $
Year 2021 : 1 352 000 $
Year 2022 : 0 $
Year 2023 : 0 $

Expos



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Center
Level 1: 7000 - 90 $ - 6 491 - 92,73%
Level 2: 6000 - 56 $ - 5 815 - 96,92%
Level 3: 3000 - 32 $ - 2 794 - 93,13%
Level 4: 5000 - 24 $ - 4 610 - 92,20%
Luxury : 2000 - 190 $ - 1 853 - 92,64%
Total Capacity :23000

Income

Home Games Left35
Average Attendance - %21 563 - 93,75%
Average Income per Game2 178 332 $
Year to Date Revenue15 248 321 $

Expense

Pro Players Total Salaries79 390 832 $
Farm Players Total Salaries4 514 496 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Special Salary Cap Value31 257 453 $
Pro Year To Date Expenses8 172 789 $
Farm Year To Date Expenses421 101 $
Pro Salary Cap To Date8 172 789 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue76 241 605 $
Pro Remaining Season Days167
Pro Expenses Per Days426 832 $
Pro Estimated Expenses71 280 944 $
Farm Remaining Season Days167
Farm Expenses Per Days24 271 $
Farm Estimated Expenses4 053 257 $
Estimated Season Expenses75 334 201 $
Estimated Season Salary Cap110 711 186 $
Estimate Under Maximum Salary Cap of 113 000 000 $2 288 814 $
Estimate Over Minimum Salary Cap of 83 600 000 $ 27 111 186 $
Current Bank Account167 120 638 $
Projected Bank Account168 028 042 $

Pro Players Salaries

Sergei Bobrovsky 8 910 000 $ (3)
-Salary Remaining : 7 999 839 $
Marc-Edouard Vlasic 8 400 000 $ (4)
-Salary Remaining : 7 541 935 $
Kyle Turris 7 200 000 $ (2)
-Salary Remaining : 6 464 516 $
Cam Atkinson 7 050 000 $ (3)
-Salary Remaining : 6 329 839 $
Nick Foligno 6 600 000 $ (2)
-Salary Remaining : 5 925 806 $
Bryan Little 6 349 999 $ (5)
-Salary Remaining : 5 701 343 $
Ilya Kovalchuk 6 250 000 $ (1)
-Salary Remaining : 5 611 559 $
Nick Leddy 5 500 000 $ (3)
-Salary Remaining : 4 938 172 $
Artem Anisimov 5 460 000 $ (1)
-Salary Remaining : 4 902 258 $
Chris Tanev 4 450 000 $ (2)
-Salary Remaining : 3 995 430 $
Kevin Fiala 3 000 000 $ (3)
-Salary Remaining : 2 693 548 $
Valeri Nichushkin 2 950 000 $ (1)
-Salary Remaining : 2 648 656 $
Alec Martinez 1 510 000 $ (1)
-Salary Remaining : 1 355 753 $
Nick Suzuki 1 325 833 $ (2)
-Salary Remaining : 1 190 398 $
Robby Fabbri 925 000 $ (1)
-Salary Remaining : 830 511 $
Jake Gardiner 885 000 $ (2)
-Salary Remaining : 794 597 $
Jack Campbell 675 000 $ (1)
-Salary Remaining : 606 048 $
Rocco Grimaldi 650 000 $ (1)
-Salary Remaining : 583 602 $
Joel Edmundson 650 000 $ (2)
-Salary Remaining : 583 602 $
Brandon Pirri 650 000 $ (1)
-Salary Remaining : 583 602 $
Total Pro Players20
Salary Commitment
Year 2020 : 79 390 832 $
Year 2021 : 60 320 832 $
Year 2022 : 39 209 999 $
Year 2023 : 14 749 999 $
Salary Average Commitment
Year 2020 : 39 161 666 $
Year 2021 : 33 601 666 $
Year 2022 : 13 366 666 $
Year 2023 : 450 000 $
Salary Cap with 1 Way Contract
Year 2020 : 79 390 832 $
Year 2021 : 60 320 832 $
Year 2022 : 39 209 999 $
Year 2023 : 14 749 999 $

Farm Players Salaries

Alex Galchenyuk 490 000 $ (2)
Salary Remaining : 439 946 $
Nikita Zaitsev 450 000 $ (4)
Salary Remaining : 404 032 $
Nick Bjugstad 410 000 $ (2)
Salary Remaining : 368 118 $
Jack Hughes 377 500 $ (2)
Salary Remaining : 338 938 $
Kaapo Kakko 357 500 $ (2)
Salary Remaining : 320 981 $
Barrett Hayton 264 417 $ (2)
Salary Remaining : 237 406 $
Mark Pysyk 250 000 $ (1)
Salary Remaining : 224 462 $
Micheal Ferland 175 000 $ (1)
Salary Remaining : 157 124 $
Erik Brannstrom 131 333 $ (1)
Salary Remaining : 117 918 $
Henri Jokiharju 127 917 $ (1)
Salary Remaining : 114 850 $
Tage Thompson 113 750 $ (1)
Salary Remaining : 102 130 $
Klim Kostin 107 583 $ (2)
Salary Remaining : 96 594 $
Christian Wolanin 96 000 $ (2)
Salary Remaining : 86 194 $
Joey Daccord 92 500 $ (1)
Salary Remaining : 83 051 $
Jayce Hawryluk 92 500 $ (1)
Salary Remaining : 83 051 $
Jacob de La Rose 90 000 $ (1)
Salary Remaining : 80 806 $
Kyle Capobianco 89 417 $ (2)
Salary Remaining : 80 283 $
Craig Anderson 87 500 $ (1)
Salary Remaining : 78 562 $
C.J. Smith 87 413 $ (1)
Salary Remaining : 78 483 $
Chris Driedger 85 000 $ (2)
Salary Remaining : 76 317 $
Daniel Sprong 75 000 $ (2)
Salary Remaining : 67 339 $
Anthony Richard 69 167 $ (1)
Salary Remaining : 62 101 $
Scott Harrington 67 500 $ (1)
Salary Remaining : 60 605 $
Garret Sparks 67 500 $ (1)
Salary Remaining : 60 605 $
Charles Hudon 65 000 $ (1)
Salary Remaining : 58 360 $
Carson Soucy 65 000 $ (1)
Salary Remaining : 58 360 $
Devan Dubnyk 65 000 $ (2)
Salary Remaining : 58 360 $
Brad Hunt 65 000 $ (1)
Salary Remaining : 58 360 $
Total Farm Players28
Salary Commitment
Year 2020 : 4 514 497 $
Year 2021 : 2 867 417 $
Year 2022 : 450 000 $
Year 2023 : 450 000 $
Salary Average Commitment
Year 2020 : 3 350 917 $
Year 2021 : 1 983 000 $
Year 2022 : 450 000 $
Year 2023 : 450 000 $

Goblins



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Reunion Air American Cente
Level 1: 7000 - 95 $ - 6 899 - 98,55%
Level 2: 6000 - 56 $ - 5 929 - 98,82%
Level 3: 3000 - 31 $ - 2 897 - 96,57%
Level 4: 5000 - 24 $ - 4 947 - 98,95%
Luxury : 2000 - 195 $ - 1 497 - 74,85%
Total Capacity :23000

Income

Home Games Left39
Average Attendance - %22 169 - 96,39%
Average Income per Game2 216 904 $
Year to Date Revenue6 650 713 $

Expense

Pro Players Total Salaries106 617 996 $
Farm Players Total Salaries3 777 786 $
Coaches Total Salaries950 000 $
Luxury Taxe Total0 $
Special Salary Cap Value1 672 499 $
Pro Year To Date Expenses11 138 565 $
Farm Year To Date Expenses385 209 $
Pro Salary Cap To Date11 055 769 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue86 459 269 $
Pro Remaining Season Days167
Pro Expenses Per Days573 215 $
Pro Estimated Expenses95 726 905 $
Farm Remaining Season Days167
Farm Expenses Per Days20 311 $
Farm Estimated Expenses3 391 937 $
Estimated Season Expenses99 118 842 $
Estimated Season Salary Cap106 479 897 $
Estimate Under Maximum Salary Cap of 113 000 000 $6 520 103 $
Estimate Over Minimum Salary Cap of 83 600 000 $ 22 879 897 $
Current Bank Account23 466 353 $
Projected Bank Account10 806 780 $

Pro Players Salaries

Jamie Benn 11 400 000 $ (5)
-Salary Remaining : 10 235 484 $
Paul Stastny 8 400 000 $ (1)
-Salary Remaining : 7 541 935 $
Alexander Radulov 7 500 000 $ (2)
-Salary Remaining : 6 733 871 $
Travis Zajac 6 600 000 $ (1)
-Salary Remaining : 5 925 806 $
Ben Bishop 5 900 000 $ (4)
-Salary Remaining : 5 297 312 $
Jakob Silfverberg 5 700 000 $ (2)
-Salary Remaining : 5 117 742 $
Carl Soderberg 5 700 000 $ (3)
-Salary Remaining : 5 117 742 $
Jonas Brodin 4 166 667 $ (4)
-Salary Remaining : 3 741 040 $
Damon Severson 4 166 666 $ (3)
-Salary Remaining : 3 741 039 $
Tyler Myers 3 855 000 $ (2)
-Salary Remaining : 3 461 210 $
Noah Hanifin 3 775 000 $ (1)
-Salary Remaining : 3 389 382 $
Dominik Kahun 3 775 000 $ (1)
-Salary Remaining : 3 389 382 $
Tanner Pearson 3 750 000 $ (2)
-Salary Remaining : 3 366 935 $
Alexander Kerfoot 3 500 000 $ (3)
-Salary Remaining : 3 142 473 $
Miro Heiskanen 3 394 166 $ (1)
-Salary Remaining : 3 047 450 $
Joe Pavelski 3 300 000 $ (2)
-Salary Remaining : 2 962 903 $
Charlie Coyle 3 200 000 $ (1)
-Salary Remaining : 2 873 118 $
Anton Khudobin 3 000 000 $ (2)
-Salary Remaining : 2 693 548 $
Ryan Strome 2 500 000 $ (1)
-Salary Remaining : 2 244 624 $
Mikko Koskinen 2 500 000 $ (1)
-Salary Remaining : 2 244 624 $
Esa Lindell (Out of Payroll) 2 200 000 $ (1)
-Salary Remaining : 1 975 269 $
Jamie Oleksiak 2 137 500 $ (2)
-Salary Remaining : 1 919 153 $
Tom Wilson 2 000 000 $ (1)
-Salary Remaining : 1 795 699 $
James Neal 1 975 664 $ (1)
-Salary Remaining : 1 773 849 $
Thomas Chabot 1 223 333 $ (1)
-Salary Remaining : 1 098 369 $
Ben Hutton 999 000 $ (1)
-Salary Remaining : 896 952 $
Total Pro Players26
Salary Commitment
Year 2020 : 106 617 996 $
Year 2021 : 64 075 833 $
Year 2022 : 34 833 333 $
Year 2023 : 21 466 667 $
Salary Average Commitment
Year 2020 : 51 019 664 $
Year 2021 : 35 363 333 $
Year 2022 : 13 183 333 $
Year 2023 : 4 616 667 $
Salary Cap with 1 Way Contract
Year 2020 : 106 617 996 $
Year 2021 : 64 075 833 $
Year 2022 : 34 833 333 $
Year 2023 : 21 466 667 $

Farm Players Salaries

Jimmy Vesey 227 500 $ (2)
Salary Remaining : 204 261 $
Radek Faksa 220 000 $ (1)
Salary Remaining : 197 527 $
Evan Rodrigues 200 000 $ (1)
Salary Remaining : 179 570 $
Sven Baertschi 195 569 $ (1)
Salary Remaining : 175 592 $
Jesper Fast 185 000 $ (1)
Salary Remaining : 166 102 $
Denis Gurianov 164 417 $ (1)
Salary Remaining : 147 621 $
Vinnie Hinostroza 150 000 $ (1)
Salary Remaining : 134 677 $
Jason Dickinson 150 000 $ (2)
Salary Remaining : 134 677 $
Matt Grzelcyk 140 000 $ (1)
Salary Remaining : 125 699 $
Jordan Greenway 122 500 $ (2)
Salary Remaining : 109 987 $
Kailer Yamamoto 112 467 $ (2)
Salary Remaining : 100 978 $
Kieffer Bellows 110 667 $ (2)
Salary Remaining : 99 362 $
Alex Stalock 110 000 $ (2)
Salary Remaining : 98 763 $
Anders Bjork 106 667 $ (2)
Salary Remaining : 95 771 $
Collin Delia 100 000 $ (1)
Salary Remaining : 89 785 $
Danton Heinen 99 583 $ (1)
Salary Remaining : 89 411 $
Joel Kiviranta 92 500 $ (2)
Salary Remaining : 83 051 $
Gustav Forsling 92 500 $ (1)
Salary Remaining : 83 051 $
Kevin Stenlund 92 500 $ (1)
Salary Remaining : 83 051 $
Givani Smith 91 333 $ (2)
Salary Remaining : 82 004 $
Jason Robertson 89 417 $ (2)
Salary Remaining : 80 283 $
Jonas Siegenthaler 88 833 $ (1)
Salary Remaining : 79 759 $
Tyler Benson 86 333 $ (2)
Salary Remaining : 77 514 $
Warren Foegele 80 000 $ (2)
Salary Remaining : 71 828 $
Ben Gleason 76 167 $ (1)
Salary Remaining : 68 386 $
Nicholas Caamano 73 833 $ (2)
Salary Remaining : 66 291 $
Chase De Leo 65 000 $ (1)
Salary Remaining : 58 360 $
Milan Lucic 65 000 $ (2)
Salary Remaining : 58 360 $
Michal Kempny 65 000 $ (1)
Salary Remaining : 58 360 $
Brett Connolly 65 000 $ (2)
Salary Remaining : 58 360 $
Jake McCabe 65 000 $ (2)
Salary Remaining : 58 360 $
Anthony Duclair 65 000 $ (1)
Salary Remaining : 58 360 $
Jordan Oesterle 65 000 $ (1)
Salary Remaining : 58 360 $
Joel Kellman 65 000 $ (2)
Salary Remaining : 58 360 $
Total Farm Players34
Salary Commitment
Year 2020 : 3 777 786 $
Year 2021 : 1 713 217 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 3 397 036 $
Year 2021 : 1 713 217 $
Year 2022 : 0 $
Year 2023 : 0 $

Hellpepitos



Arena Capacity - Ticket Price
Attendance - %

Arena NameLimbes field
Level 1: 7000 - 95 $ - 6 425 - 91,79%
Level 2: 6000 - 57 $ - 5 647 - 94,12%
Level 3: 3000 - 32 $ - 2 858 - 95,26%
Level 4: 5000 - 23 $ - 4 813 - 96,25%
Luxury : 2000 - 193 $ - 1 618 - 80,88%
Total Capacity :23000

Income

Home Games Left39
Average Attendance - %21 360 - 92,87%
Average Income per Game2 155 482 $
Year to Date Revenue6 466 445 $

Expense

Pro Players Total Salaries111 503 383 $
Farm Players Total Salaries1 933 996 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses11 390 139 $
Farm Year To Date Expenses199 146 $
Pro Salary Cap To Date11 390 139 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue84 063 785 $
Pro Remaining Season Days167
Pro Expenses Per Days599 481 $
Pro Estimated Expenses100 113 327 $
Farm Remaining Season Days167
Farm Expenses Per Days10 398 $
Farm Estimated Expenses1 736 466 $
Estimated Season Expenses101 849 793 $
Estimated Season Salary Cap111 503 466 $
Estimate Under Maximum Salary Cap of 113 000 000 $1 496 534 $
Estimate Over Minimum Salary Cap of 83 600 000 $ 27 903 466 $
Current Bank Account95 791 555 $
Projected Bank Account78 005 547 $

Pro Players Salaries

Steven Stamkos 10 200 000 $ (5)
-Salary Remaining : 9 158 065 $
Phil Kessel 9 600 000 $ (3)
-Salary Remaining : 8 619 355 $
David Krejci 8 700 000 $ (1)
-Salary Remaining : 7 811 290 $
Max Pacioretty 8 400 000 $ (3)
-Salary Remaining : 7 541 935 $
Tuukka Rask 8 400 000 $ (2)
-Salary Remaining : 7 541 935 $
Johnny Gaudreau 6 750 000 $ (3)
-Salary Remaining : 6 060 484 $
Reilly Smith 6 000 000 $ (4)
-Salary Remaining : 5 387 097 $
Alex Killorn 5 340 000 $ (3)
-Salary Remaining : 4 794 516 $
J.T. Miller 5 250 000 $ (4)
-Salary Remaining : 4 713 710 $
Morgan Rielly 5 000 000 $ (3)
-Salary Remaining : 4 489 247 $
Justin Faulk 4 833 333 $ (4)
-Salary Remaining : 4 339 605 $
Shayne Gostisbehere 4 500 000 $ (4)
-Salary Remaining : 4 040 323 $
Nazem Kadri 4 500 000 $ (3)
-Salary Remaining : 4 040 323 $
Mattias Ekholm 3 750 000 $ (1)
-Salary Remaining : 3 366 935 $
Darnell Nurse 3 200 000 $ (2)
-Salary Remaining : 2 873 118 $
Zdeno Chara 3 000 050 $ (1)
-Salary Remaining : 2 693 593 $
John Gibson 2 300 000 $ (1)
-Salary Remaining : 2 065 054 $
Jason Zucker 2 000 000 $ (1)
-Salary Remaining : 1 795 699 $
Joonas Donskoi 1 900 000 $ (1)
-Salary Remaining : 1 705 914 $
Nick Schmaltz 1 541 667 $ (1)
-Salary Remaining : 1 384 185 $
Alex Tuch 1 350 000 $ (1)
-Salary Remaining : 1 212 097 $
Zach Bogosian 1 200 000 $ (1)
-Salary Remaining : 1 077 419 $
Nick Cousins 1 000 000 $ (1)
-Salary Remaining : 897 849 $
J.T. Compher 1 000 000 $ (1)
-Salary Remaining : 897 849 $
Alexandar Georgiev 925 000 $ (2)
-Salary Remaining : 830 511 $
Travis Dermott 863 333 $ (2)
-Salary Remaining : 775 143 $
Total Pro Players26
Salary Commitment
Year 2020 : 111 503 383 $
Year 2021 : 83 761 666 $
Year 2022 : 70 373 333 $
Year 2023 : 30 783 333 $
Salary Average Commitment
Year 2020 : 52 091 717 $
Year 2021 : 39 022 500 $
Year 2022 : 34 034 167 $
Year 2023 : 16 650 000 $
Salary Cap with 1 Way Contract
Year 2020 : 111 503 383 $
Year 2021 : 83 761 666 $
Year 2022 : 70 373 333 $
Year 2023 : 30 783 333 $

Farm Players Salaries

Miles Wood 275 000 $ (1)
Salary Remaining : 246 909 $
Matthew Nieto 197 500 $ (1)
Salary Remaining : 177 325 $
Ryan Donato 190 000 $ (1)
Salary Remaining : 170 591 $
Lias Andersson 174 417 $ (1)
Salary Remaining : 156 600 $
Tyson Jost 167 333 $ (1)
Salary Remaining : 150 240 $
Eric Robinson 87 413 $ (1)
Salary Remaining : 78 483 $
Victor Mete 87 000 $ (2)
Salary Remaining : 78 113 $
Oliver Kylington 86 333 $ (1)
Salary Remaining : 77 514 $
Jonathan Davidsson 85 000 $ (2)
Salary Remaining : 76 317 $
Christian Jaros 80 167 $ (1)
Salary Remaining : 71 978 $
Jake Dotchin 80 000 $ (1)
Salary Remaining : 71 828 $
Ethan Bear 79 833 $ (2)
Salary Remaining : 71 678 $
Ben Harpur 72 500 $ (1)
Salary Remaining : 65 094 $
Riley Barber 71 500 $ (2)
Salary Remaining : 64 196 $
Daniel Brickley 70 000 $ (1)
Salary Remaining : 62 849 $
Tyler Graovac 65 000 $ (1)
Salary Remaining : 58 360 $
Eric Comrie 65 000 $ (1)
Salary Remaining : 58 360 $
Total Farm Players17
Salary Commitment
Year 2020 : 1 933 995 $
Year 2021 : 323 333 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 1 877 413 $
Year 2021 : 323 333 $
Year 2022 : 0 $
Year 2023 : 0 $

Hoodlums



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Godfathers arena
Level 1: 7000 - 100 $ - 4 961 - 70,88%
Level 2: 6000 - 60 $ - 4 696 - 78,27%
Level 3: 3000 - 35 $ - 2 311 - 77,04%
Level 4: 5000 - 25 $ - 4 002 - 80,03%
Luxury : 2000 - 200 $ - 1 527 - 76,33%
Total Capacity :23000

Income

Home Games Left39
Average Attendance - %17 497 - 76,08%
Average Income per Game1 883 636 $
Year to Date Revenue5 650 907 $

Expense

Pro Players Total Salaries112 280 645 $
Farm Players Total Salaries3 115 750 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses11 461 994 $
Farm Year To Date Expenses318 269 $
Pro Salary Cap To Date11 461 994 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue73 461 791 $
Pro Remaining Season Days167
Pro Expenses Per Days603 659 $
Pro Estimated Expenses100 811 053 $
Farm Remaining Season Days167
Farm Expenses Per Days16 751 $
Farm Estimated Expenses2 797 417 $
Estimated Season Expenses103 608 470 $
Estimated Season Salary Cap112 273 047 $
Estimate Under Maximum Salary Cap of 113 000 000 $726 953 $
Estimate Over Minimum Salary Cap of 83 600 000 $ 28 673 047 $
Current Bank Account89 544 464 $
Projected Bank Account59 397 785 $

Pro Players Salaries

Anze Kopitar 12 000 000 $ (3)
-Salary Remaining : 10 774 194 $
Shea Weber 9 428 572 $ (3)
-Salary Remaining : 8 465 438 $
Sidney Crosby 8 700 000 $ (4)
-Salary Remaining : 7 811 290 $
Kevin Hayes 7 142 857 $ (3)
-Salary Remaining : 6 413 210 $
Corey Crawford 7 000 050 $ (1)
-Salary Remaining : 6 284 991 $
Jonathan Quick 6 960 000 $ (1)
-Salary Remaining : 6 249 032 $
David Pastrnak 6 666 666 $ (4)
-Salary Remaining : 5 985 662 $
Josh Bailey 6 000 000 $ (2)
-Salary Remaining : 5 387 097 $
Brandon Saad 6 000 000 $ (2)
-Salary Remaining : 5 387 097 $
Jared Spurgeon 5 187 500 $ (1)
-Salary Remaining : 4 657 594 $
Brayden Schenn 5 125 000 $ (2)
-Salary Remaining : 4 601 478 $
Tyler Johnson 5 000 000 $ (2)
-Salary Remaining : 4 489 247 $
Roman Josi 4 000 000 $ (2)
-Salary Remaining : 3 591 398 $
Brendan Gallagher 3 750 000 $ (2)
-Salary Remaining : 3 366 935 $
Brandon Montour 3 387 500 $ (2)
-Salary Remaining : 3 041 465 $
Travis Sanheim 3 250 000 $ (3)
-Salary Remaining : 2 918 011 $
Jean-Gabriel Pageau 3 100 000 $ (1)
-Salary Remaining : 2 783 333 $
Alex Iafallo 2 425 000 $ (3)
-Salary Remaining : 2 177 285 $
Timo Meier 1 644 167 $ (1)
-Salary Remaining : 1 476 214 $
Erik Gustafsson 1 200 000 $ (1)
-Salary Remaining : 1 077 419 $
Mackenzie Blackwood 913 333 $ (1)
-Salary Remaining : 820 036 $
Frank Vatrano 750 000 $ (2)
-Salary Remaining : 673 387 $
Gerald Mayhew 700 000 $ (2)
-Salary Remaining : 628 495 $
Jordie Benn 650 000 $ (2)
-Salary Remaining : 583 602 $
Johnny Boychuk 650 000 $ (1)
-Salary Remaining : 583 602 $
Brad Richardson 650 000 $ (1)
-Salary Remaining : 583 602 $
Total Pro Players26
Salary Commitment
Year 2020 : 112 280 645 $
Year 2021 : 84 975 595 $
Year 2022 : 49 613 095 $
Year 2023 : 15 366 666 $
Salary Average Commitment
Year 2020 : 59 594 812 $
Year 2021 : 42 650 595 $
Year 2022 : 29 363 095 $
Year 2023 : 6 666 666 $
Salary Cap with 1 Way Contract
Year 2020 : 112 280 645 $
Year 2021 : 84 975 595 $
Year 2022 : 49 613 095 $
Year 2023 : 15 366 666 $

Farm Players Salaries

Michael Anderson 177 500 $ (2)
Salary Remaining : 159 368 $
Gabriel Vilardi 162 750 $ (2)
Salary Remaining : 146 125 $
Drake Caggiula 150 000 $ (1)
Salary Remaining : 134 677 $
Blake Lizotte 149 167 $ (1)
Salary Remaining : 133 929 $
Martin Necas 140 083 $ (3)
Salary Remaining : 125 774 $
Zach Aston-Reese 100 000 $ (2)
Salary Remaining : 89 785 $
Zack MacEwen 99 583 $ (1)
Salary Remaining : 89 411 $
Calvin Petersen 92 500 $ (1)
Salary Remaining : 83 051 $
Conor Timmins 92 500 $ (2)
Salary Remaining : 83 051 $
David Gustafsson 92 500 $ (2)
Salary Remaining : 83 051 $
Nico Sturm 92 500 $ (1)
Salary Remaining : 83 051 $
Alexander Volkov 92 500 $ (2)
Salary Remaining : 83 051 $
Carl Grundstrom 92 500 $ (1)
Salary Remaining : 83 051 $
Brett Kulak 90 000 $ (1)
Salary Remaining : 80 806 $
Adrian Kempe 89 417 $ (1)
Salary Remaining : 80 283 $
Kale Clague 89 417 $ (2)
Salary Remaining : 80 283 $
Nicolas Aube-Kubel 87 167 $ (1)
Salary Remaining : 78 262 $
Jack Studnicka 86 333 $ (2)
Salary Remaining : 77 514 $
Yakov Trenin 86 333 $ (2)
Salary Remaining : 77 514 $
Paul Ladue 82 500 $ (1)
Salary Remaining : 74 073 $
Maxime Lajoie 78 000 $ (1)
Salary Remaining : 70 032 $
Mason Appleton 75 833 $ (1)
Salary Remaining : 68 087 $
Sean Walker 74 500 $ (1)
Salary Remaining : 66 890 $
Dryden Hunt 71 500 $ (2)
Salary Remaining : 64 196 $
Michael Amadio 70 000 $ (2)
Salary Remaining : 62 849 $
T.J. Tynan 70 000 $ (2)
Salary Remaining : 62 849 $
Marcus Sorensen 70 000 $ (1)
Salary Remaining : 62 849 $
Philippe Myers 67 889 $ (1)
Salary Remaining : 60 954 $
Matt Luff 67 778 $ (1)
Salary Remaining : 60 854 $
Jonny Brodzinski 65 000 $ (1)
Salary Remaining : 58 360 $
Roman Polak 65 000 $ (1)
Salary Remaining : 58 360 $
Sam Gagner 65 000 $ (1)
Salary Remaining : 58 360 $
Martin Frk 65 000 $ (1)
Salary Remaining : 58 360 $
Matt Roy 65 000 $ (1)
Salary Remaining : 58 360 $
Total Farm Players34
Salary Commitment
Year 2020 : 3 115 750 $
Year 2021 : 1 331 416 $
Year 2022 : 140 083 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 2 884 778 $
Year 2021 : 1 331 416 $
Year 2022 : 140 083 $
Year 2023 : 0 $

Icefield



Arena Capacity - Ticket Price
Attendance - %

Arena NameAlcatraz Garden
Level 1: 7000 - 100 $ - 5 404 - 77,19%
Level 2: 6000 - 60 $ - 4 635 - 77,25%
Level 3: 3000 - 35 $ - 2 246 - 74,87%
Level 4: 5000 - 25 $ - 3 867 - 77,35%
Luxury : 2000 - 200 $ - 1 554 - 77,69%
Total Capacity :23000

Income

Home Games Left38
Average Attendance - %17 706 - 76,98%
Average Income per Game1 943 714 $
Year to Date Revenue7 774 857 $

Expense

Pro Players Total Salaries106 402 583 $
Farm Players Total Salaries2 777 666 $
Coaches Total Salaries500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses10 830 638 $
Farm Year To Date Expenses289 279 $
Pro Salary Cap To Date10 830 638 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue73 861 142 $
Pro Remaining Season Days167
Pro Expenses Per Days572 057 $
Pro Estimated Expenses95 533 519 $
Farm Remaining Season Days167
Farm Expenses Per Days14 934 $
Farm Estimated Expenses2 493 978 $
Estimated Season Expenses98 027 497 $
Estimated Season Salary Cap106 364 157 $
Estimate Under Maximum Salary Cap of 113 000 000 $6 635 843 $
Estimate Over Minimum Salary Cap of 83 600 000 $ 22 764 157 $
Current Bank Account139 195 559 $
Projected Bank Account115 029 204 $

Pro Players Salaries

Alex Ovechkin 11 446 150 $ (4)
-Salary Remaining : 10 276 923 $
Mikko Rantanen 9 250 000 $ (6)
-Salary Remaining : 8 305 108 $
Ryan Ellis 7 500 000 $ (6)
-Salary Remaining : 6 733 871 $
Adam Henrique 6 990 000 $ (3)
-Salary Remaining : 6 275 968 $
Jeff Petry 6 600 000 $ (1)
-Salary Remaining : 5 925 806 $
Cam Fowler 6 500 000 $ (2)
-Salary Remaining : 5 836 022 $
Nathan MacKinnon 6 300 000 $ (4)
-Salary Remaining : 5 656 452 $
Mark Scheifele 6 125 000 $ (1)
-Salary Remaining : 5 499 328 $
Gabriel Landeskog 5 571 429 $ (4)
-Salary Remaining : 5 002 305 $
Justin Schultz 5 500 000 $ (1)
-Salary Remaining : 4 938 172 $
Tomas Tatar 5 300 000 $ (1)
-Salary Remaining : 4 758 602 $
Andy Greene 4 330 000 $ (1)
-Salary Remaining : 3 887 688 $
Ben Chiarot 4 200 000 $ (3)
-Salary Remaining : 3 770 968 $
Kevin Shattenkirk 3 220 000 $ (1)
-Salary Remaining : 2 891 075 $
Brayden McNabb 3 000 000 $ (3)
-Salary Remaining : 2 693 548 $
Martin Jones 3 000 000 $ (1)
-Salary Remaining : 2 693 548 $
Connor Hellebuyck 2 250 000 $ (1)
-Salary Remaining : 2 020 161 $
Ryan Dzingel 1 800 000 $ (1)
-Salary Remaining : 1 616 129 $
Thomas Greiss 1 700 000 $ (2)
-Salary Remaining : 1 526 344 $
Mathew Barzal 1 263 333 $ (1)
-Salary Remaining : 1 134 283 $
Travis Konecny 1 106 667 $ (1)
-Salary Remaining : 993 620 $
Cody Ceci 800 000 $ (2)
-Salary Remaining : 718 280 $
Curtis Lazar 700 000 $ (2)
-Salary Remaining : 628 495 $
Barclay Goodrow 650 000 $ (1)
-Salary Remaining : 583 602 $
Teddy Blueger 650 000 $ (1)
-Salary Remaining : 583 602 $
Michael Grabner 650 000 $ (1)
-Salary Remaining : 583 602 $
Total Pro Players26
Salary Commitment
Year 2020 : 106 402 583 $
Year 2021 : 63 957 583 $
Year 2022 : 54 257 583 $
Year 2023 : 40 067 583 $
Salary Average Commitment
Year 2020 : 68 308 429 $
Year 2021 : 52 511 429 $
Year 2022 : 42 811 429 $
Year 2023 : 28 621 429 $
Salary Cap with 1 Way Contract
Year 2020 : 106 402 583 $
Year 2021 : 63 957 583 $
Year 2022 : 54 257 583 $
Year 2023 : 40 067 583 $

Farm Players Salaries

Ryan Poehling 149 167 $ (1)
Salary Remaining : 133 929 $
Joel Farabee 142 500 $ (2)
Salary Remaining : 127 944 $
Jonathon Merrill 137 500 $ (2)
Salary Remaining : 123 454 $
Derrick Pouliot 110 000 $ (1)
Salary Remaining : 98 763 $
Nick Jensen 108 000 $ (1)
Salary Remaining : 96 968 $
Evgeny Svechnikov 107 583 $ (1)
Salary Remaining : 96 594 $
Tyler Pitlick 100 000 $ (1)
Salary Remaining : 89 785 $
Samuel Girard 93 583 $ (2)
Salary Remaining : 84 024 $
Gustav Lindstrom 92 500 $ (2)
Salary Remaining : 83 051 $
Lean Bergmann 92 500 $ (2)
Salary Remaining : 83 051 $
Eetu Luostarinen 92 500 $ (2)
Salary Remaining : 83 051 $
Otto Leskinen 92 500 $ (2)
Salary Remaining : 83 051 $
Max Comtois 92 500 $ (1)
Salary Remaining : 83 051 $
Slater Koekkoek 92 500 $ (2)
Salary Remaining : 83 051 $
Keegan Kolesar 90 500 $ (2)
Salary Remaining : 81 255 $
Nikolay Goldobin 90 000 $ (2)
Salary Remaining : 80 806 $
Filip Chlapik 89 417 $ (2)
Salary Remaining : 80 283 $
Cale Fleury 88 333 $ (2)
Salary Remaining : 79 310 $
Sam Steel 86 333 $ (1)
Salary Remaining : 77 514 $
Malcolm Subban 85 000 $ (2)
Salary Remaining : 76 317 $
Jesper Bratt 82 500 $ (2)
Salary Remaining : 74 073 $
Brett Seney 82 500 $ (1)
Salary Remaining : 74 073 $
Tyler Ennis 78 000 $ (1)
Salary Remaining : 70 032 $
Cory Conacher 78 000 $ (1)
Salary Remaining : 70 032 $
Connor Clifton 73 500 $ (1)
Salary Remaining : 65 992 $
Timothy Gettinger 73 000 $ (1)
Salary Remaining : 65 543 $
Kerby Rychel 72 500 $ (1)
Salary Remaining : 65 094 $
Carter Verhaeghe 70 000 $ (2)
Salary Remaining : 62 849 $
Landon Bow 69 750 $ (1)
Salary Remaining : 62 625 $
Carter Hutton 65 000 $ (1)
Salary Remaining : 58 360 $
Total Farm Players30
Salary Commitment
Year 2020 : 2 777 666 $
Year 2021 : 1 431 833 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 2 448 666 $
Year 2021 : 1 394 333 $
Year 2022 : 0 $
Year 2023 : 0 $

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaple Center
Level 1: 7000 - 100 $ - 5 302 - 75,75%
Level 2: 6000 - 60 $ - 4 454 - 74,23%
Level 3: 3000 - 35 $ - 2 355 - 78,51%
Level 4: 5000 - 25 $ - 3 830 - 76,59%
Luxury : 2000 - 200 $ - 1 578 - 78,90%
Total Capacity :23000

Income

Home Games Left37
Average Attendance - %17 519 - 76,17%
Average Income per Game1 923 930 $
Year to Date Revenue9 619 648 $

Expense

Pro Players Total Salaries98 542 364 $
Farm Players Total Salaries3 284 586 $
Coaches Total Salaries900 000 $
Luxury Taxe Total0 $
Special Salary Cap Value2 686 748 $
Pro Year To Date Expenses10 150 406 $
Farm Year To Date Expenses351 250 $
Pro Salary Cap To Date10 150 406 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue71 185 395 $
Pro Remaining Season Days167
Pro Expenses Per Days529 798 $
Pro Estimated Expenses88 476 266 $
Farm Remaining Season Days167
Farm Expenses Per Days17 659 $
Farm Estimated Expenses2 949 053 $
Estimated Season Expenses91 425 319 $
Estimated Season Salary Cap101 313 420 $
Estimate Under Maximum Salary Cap of 113 000 000 $11 686 580 $
Estimate Over Minimum Salary Cap of 83 600 000 $ 17 713 420 $
Current Bank Account111 093 663 $
Projected Bank Account90 853 739 $

Pro Players Salaries

James van Riemsdyk 8 400 000 $ (4)
-Salary Remaining : 7 541 935 $
William Nylander 6 962 366 $ (5)
-Salary Remaining : 6 251 157 $
Jeff Skinner 5 725 000 $ (3)
-Salary Remaining : 5 140 188 $
Antti Raanta 5 100 000 $ (4)
-Salary Remaining : 4 579 032 $
Alexander Wennberg 4 900 000 $ (2)
-Salary Remaining : 4 399 462 $
Sami Vatanen 4 875 000 $ (2)
-Salary Remaining : 4 377 016 $
Marcus Johansson 4 583 333 $ (2)
-Salary Remaining : 4 115 143 $
Adam Larsson 4 167 000 $ (2)
-Salary Remaining : 3 741 339 $
Olli Maatta 4 083 000 $ (3)
-Salary Remaining : 3 665 919 $
Vladislav Namestnikov 4 000 000 $ (4)
-Salary Remaining : 3 591 398 $
Rasmus Dahlin 3 775 000 $ (1)
-Salary Remaining : 3 389 382 $
Connor McDavid 3 775 000 $ (1)
-Salary Remaining : 3 389 382 $
Craig Smith 3 750 000 $ (1)
-Salary Remaining : 3 366 935 $
Andrei Vasilevskiy 3 500 000 $ (2)
-Salary Remaining : 3 142 473 $
Dylan Strome 3 338 333 $ (2)
-Salary Remaining : 2 997 320 $
Kasperi Kapanen 3 200 000 $ (3)
-Salary Remaining : 2 873 118 $
Max Domi 3 150 000 $ (3)
-Salary Remaining : 2 828 226 $
Josh Morrissey 3 150 000 $ (3)
-Salary Remaining : 2 828 226 $
Adam Lowry 2 916 666 $ (3)
-Salary Remaining : 2 618 727 $
Cale Makar 2 854 166 $ (1)
-Salary Remaining : 2 562 611 $
Sam Bennett 2 550 000 $ (1)
-Salary Remaining : 2 289 516 $
Pavel Zacha 2 250 000 $ (3)
-Salary Remaining : 2 020 161 $
Zack Kassian 1 950 000 $ (1)
-Salary Remaining : 1 750 806 $
Matthew Tkachuk 1 775 000 $ (1)
-Salary Remaining : 1 593 683 $
Dominik Kubalik 1 775 000 $ (2)
-Salary Remaining : 1 593 683 $
Oskar Lindblom 1 137 500 $ (2)
-Salary Remaining : 1 021 304 $
MacKenzie Weegar 900 000 $ (1)
-Salary Remaining : 808 065 $
Total Pro Players27
Salary Commitment
Year 2020 : 98 542 364 $
Year 2021 : 77 213 198 $
Year 2022 : 48 937 032 $
Year 2023 : 24 462 366 $
Salary Average Commitment
Year 2020 : 61 304 866 $
Year 2021 : 49 029 866 $
Year 2022 : 31 623 199 $
Year 2023 : 16 062 366 $
Salary Cap with 1 Way Contract
Year 2020 : 98 542 364 $
Year 2021 : 77 213 198 $
Year 2022 : 48 937 032 $
Year 2023 : 24 462 366 $

Farm Players Salaries

Markus Nutivaara 270 000 $ (3)
Salary Remaining : 242 419 $
Alexander Nylander 171 333 $ (2)
Salary Remaining : 153 832 $
Michael Rasmussen 171 083 $ (1)
Salary Remaining : 153 607 $
Emil Bemstrom 163 333 $ (2)
Salary Remaining : 146 649 $
Andrew Peeke 149 167 $ (2)
Salary Remaining : 133 929 $
Henrik Borgstrom 149 167 $ (2)
Salary Remaining : 133 929 $
Kristian Vesalainen 149 167 $ (1)
Salary Remaining : 133 929 $
Dante Fabbro 149 167 $ (1)
Salary Remaining : 133 929 $
Noah Dobson 143 167 $ (2)
Salary Remaining : 128 542 $
Robert Thomas 117 750 $ (1)
Salary Remaining : 105 722 $
Ville Heinola 113 750 $ (2)
Salary Remaining : 102 130 $
Jack Roslovic 110 667 $ (1)
Salary Remaining : 99 362 $
Pheonix Copley 110 000 $ (3)
Salary Remaining : 98 763 $
Tobias Bjornfot 108 333 $ (2)
Salary Remaining : 97 267 $
Adam Werner 92 500 $ (2)
Salary Remaining : 83 051 $
Zach Sanford 92 500 $ (1)
Salary Remaining : 83 051 $
Lukas Vejdemo 92 500 $ (2)
Salary Remaining : 83 051 $
Mitchell Stephens 91 917 $ (2)
Salary Remaining : 82 527 $
Sami Niku 91 667 $ (2)
Salary Remaining : 82 303 $
Alex Nedeljkovic 89 417 $ (1)
Salary Remaining : 80 283 $
Gabriel Carlsson 89 417 $ (1)
Salary Remaining : 80 283 $
Jacob Larsson 89 417 $ (1)
Salary Remaining : 80 283 $
Jeremy Lauzon 87 167 $ (1)
Salary Remaining : 78 262 $
Ivan Barbashev 86 333 $ (1)
Salary Remaining : 77 514 $
Haydn Fleury 85 000 $ (2)
Salary Remaining : 76 317 $
J.C. Beaudin 81 667 $ (2)
Salary Remaining : 73 324 $
Andrew Mangiapane 71 500 $ (2)
Salary Remaining : 64 196 $
Valentin Zykov 67 500 $ (1)
Salary Remaining : 60 605 $
Total Farm Players28
Salary Commitment
Year 2020 : 3 284 586 $
Year 2021 : 1 985 001 $
Year 2022 : 380 000 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 2 634 335 $
Year 2021 : 1 781 001 $
Year 2022 : 202 500 $
Year 2023 : 0 $

Lycans



Arena Capacity - Ticket Price
Attendance - %

Arena NameJunky Arena
Level 1: 7000 - 89 $ - 6 537 - 93,39%
Level 2: 6000 - 53 $ - 5 935 - 98,91%
Level 3: 3000 - 28 $ - 2 887 - 96,23%
Level 4: 5000 - 21 $ - 4 672 - 93,45%
Luxury : 2000 - 174 $ - 1 836 - 91,80%
Total Capacity :23000

Income

Home Games Left39
Average Attendance - %21 867 - 95,07%
Average Income per Game2 078 177 $
Year to Date Revenue6 234 530 $

Expense

Pro Players Total Salaries111 492 166 $
Farm Players Total Salaries2 266 392 $
Coaches Total Salaries950 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses11 430 383 $
Farm Year To Date Expenses231 515 $
Pro Salary Cap To Date11 430 383 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue81 048 890 $
Pro Remaining Season Days167
Pro Expenses Per Days599 420 $
Pro Estimated Expenses100 103 140 $
Farm Remaining Season Days167
Farm Expenses Per Days12 185 $
Farm Estimated Expenses2 034 895 $
Estimated Season Expenses102 138 035 $
Estimated Season Salary Cap111 533 523 $
Estimate Under Maximum Salary Cap of 113 000 000 $1 466 477 $
Estimate Over Minimum Salary Cap of 83 600 000 $ 27 933 523 $
Current Bank Account76 983 452 $
Projected Bank Account55 894 307 $

Pro Players Salaries

Drew Doughty 13 200 000 $ (4)
-Salary Remaining : 11 851 613 $
Carey Price 12 600 000 $ (3)
-Salary Remaining : 11 312 903 $
Jonathan Toews 10 500 000 $ (4)
-Salary Remaining : 9 427 419 $
Jakub Voracek 9 900 000 $ (4)
-Salary Remaining : 8 888 710 $
Dustin Brown 7 510 000 $ (1)
-Salary Remaining : 6 742 849 $
Jonathan Marchessault 6 000 000 $ (5)
-Salary Remaining : 5 387 097 $
Filip Forsberg 6 000 000 $ (2)
-Salary Remaining : 5 387 097 $
Seth Jones 5 400 000 $ (3)
-Salary Remaining : 4 848 387 $
Mike Hoffman 5 188 000 $ (1)
-Salary Remaining : 4 658 043 $
Danny DeKeyser 5 000 000 $ (3)
-Salary Remaining : 4 489 247 $
Brian Dumoulin 4 100 000 $ (3)
-Salary Remaining : 3 681 183 $
Colin Miller 3 875 000 $ (3)
-Salary Remaining : 3 479 167 $
Rickard Rakell 3 800 000 $ (3)
-Salary Remaining : 3 411 828 $
Elias Pettersson 3 775 000 $ (1)
-Salary Remaining : 3 389 382 $
Brian Elliott 3 100 000 $ (1)
-Salary Remaining : 2 783 333 $
Neal Pionk 3 000 000 $ (3)
-Salary Remaining : 2 693 548 $
Elias Lindholm 2 700 000 $ (1)
-Salary Remaining : 2 424 194 $
Sebastian Aho 1 775 000 $ (1)
-Salary Remaining : 1 593 683 $
Adam Pelech 1 600 000 $ (2)
-Salary Remaining : 1 436 559 $
Victor Olofsson 925 000 $ (1)
-Salary Remaining : 830 511 $
Alex DeBrincat 894 166 $ (2)
-Salary Remaining : 802 826 $
Nick Shore 650 000 $ (2)
-Salary Remaining : 583 602 $
Total Pro Players22
Salary Commitment
Year 2020 : 111 492 166 $
Year 2021 : 86 519 166 $
Year 2022 : 77 375 000 $
Year 2023 : 39 600 000 $
Salary Average Commitment
Year 2020 : 65 979 166 $
Year 2021 : 50 469 166 $
Year 2022 : 48 025 000 $
Year 2023 : 23 900 000 $
Salary Cap with 1 Way Contract
Year 2020 : 111 492 166 $
Year 2021 : 86 519 166 $
Year 2022 : 77 375 000 $
Year 2023 : 39 600 000 $

Farm Players Salaries

Matt Benning 190 000 $ (1)
Salary Remaining : 170 591 $
Nick Ritchie 149 893 $ (2)
Salary Remaining : 134 581 $
Ryan Kuffner 135 000 $ (1)
Salary Remaining : 121 210 $
Antti Suomela 135 000 $ (1)
Salary Remaining : 121 210 $
Max Veronneau 135 000 $ (1)
Salary Remaining : 121 210 $
Joonas Korpisalo 115 000 $ (2)
Salary Remaining : 103 253 $
Cooper Marody 100 000 $ (1)
Salary Remaining : 89 785 $
Kaapo Kahkonen 92 500 $ (2)
Salary Remaining : 83 051 $
Kiefer Sherwood 92 500 $ (1)
Salary Remaining : 83 051 $
Joshua Jacobs 92 500 $ (1)
Salary Remaining : 83 051 $
Brandon Gignac 92 167 $ (1)
Salary Remaining : 82 752 $
Josh Mahura 91 083 $ (1)
Salary Remaining : 81 779 $
Nathan Bastian 90 500 $ (1)
Salary Remaining : 81 255 $
Riley Stillman 90 000 $ (1)
Salary Remaining : 80 806 $
Dmytro Timashov 83 611 $ (2)
Salary Remaining : 75 070 $
Conor Garland 82 222 $ (1)
Salary Remaining : 73 823 $
Caleb Jones 81 500 $ (1)
Salary Remaining : 73 175 $
Karson Kuhlman 76 250 $ (1)
Salary Remaining : 68 461 $
Dominik Simon 75 000 $ (2)
Salary Remaining : 67 339 $
Brennan Menell 71 667 $ (2)
Salary Remaining : 64 346 $
Laurent Brossoit 65 000 $ (1)
Salary Remaining : 58 360 $
Joona Luoto 65 000 $ (2)
Salary Remaining : 58 360 $
Anthony Stolarz 65 000 $ (1)
Salary Remaining : 58 360 $
Total Farm Players23
Salary Commitment
Year 2020 : 2 266 392 $
Year 2021 : 652 670 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 1 668 587 $
Year 2021 : 600 170 $
Year 2022 : 0 $
Year 2023 : 0 $

Moose



Arena Capacity - Ticket Price
Attendance - %

Arena NameMolson Centre
Level 1: 7000 - 120 $ - 4 412 - 63,03%
Level 2: 6000 - 80 $ - 3 480 - 58,00%
Level 3: 3000 - 40 $ - 2 046 - 68,19%
Level 4: 5000 - 35 $ - 2 805 - 56,10%
Luxury : 2000 - 225 $ - 1 357 - 67,86%
Total Capacity :23000

Income

Home Games Left36
Average Attendance - %14 099 - 61,30%
Average Income per Game1 926 816 $
Year to Date Revenue11 560 895 $

Expense

Pro Players Total Salaries98 822 865 $
Farm Players Total Salaries3 930 498 $
Coaches Total Salaries900 000 $
Luxury Taxe Total0 $
Special Salary Cap Value3 577 716 $
Pro Year To Date Expenses10 094 814 $
Farm Year To Date Expenses401 508 $
Pro Salary Cap To Date10 094 814 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue69 365 370 $
Pro Remaining Season Days167
Pro Expenses Per Days531 306 $
Pro Estimated Expenses88 728 102 $
Farm Remaining Season Days167
Farm Expenses Per Days21 132 $
Farm Estimated Expenses3 529 044 $
Estimated Season Expenses92 257 146 $
Estimated Season Salary Cap102 400 632 $
Estimate Under Maximum Salary Cap of 113 000 000 $10 599 368 $
Estimate Over Minimum Salary Cap of 83 600 000 $ 18 800 632 $
Current Bank Account10 740 615 $
Projected Bank Account(12 151 161 $)

Pro Players Salaries

Ryan Getzlaf 9 900 000 $ (2)
-Salary Remaining : 8 888 710 $
Anders Lee 8 400 000 $ (3)
-Salary Remaining : 7 541 935 $
Marc-Andre Fleury 8 400 000 $ (3)
-Salary Remaining : 7 541 935 $
Ryan Johansen 8 000 000 $ (5)
-Salary Remaining : 7 182 796 $
Duncan Keith 6 661 200 $ (1)
-Salary Remaining : 5 980 755 $
Jordan Eberle 6 000 000 $ (1)
-Salary Remaining : 5 387 097 $
Jonathan Drouin 5 500 000 $ (4)
-Salary Remaining : 4 938 172 $
Dmitry Orlov 5 100 000 $ (2)
-Salary Remaining : 4 579 032 $
Gustav Nyquist 4 750 000 $ (1)
-Salary Remaining : 4 264 785 $
T.J. Brodie 4 650 000 $ (1)
-Salary Remaining : 4 175 000 $
Jack Eichel 3 775 000 $ (1)
-Salary Remaining : 3 389 382 $
Will Butcher 3 733 333 $ (1)
-Salary Remaining : 3 351 971 $
Philipp Grubauer 3 333 333 $ (1)
-Salary Remaining : 2 992 831 $
Anthony Mantha 3 300 000 $ (3)
-Salary Remaining : 2 962 903 $
Phillip Danault 3 083 333 $ (2)
-Salary Remaining : 2 768 369 $
Boone Jenner 2 900 000 $ (1)
-Salary Remaining : 2 603 763 $
Mathew Dumba 2 550 000 $ (1)
-Salary Remaining : 2 289 516 $
Filip Zadina 1 744 167 $ (1)
-Salary Remaining : 1 565 999 $
Mikhail Sergachev 1 744 166 $ (1)
-Salary Remaining : 1 565 999 $
Clayton Keller 1 673 333 $ (1)
-Salary Remaining : 1 502 401 $
Tyler Bertuzzi 1 400 000 $ (1)
-Salary Remaining : 1 256 989 $
Jakob Chychrun 1 350 000 $ (1)
-Salary Remaining : 1 212 097 $
Paul Byron 875 000 $ (2)
-Salary Remaining : 785 618 $
Total Pro Players23
Salary Commitment
Year 2020 : 98 822 865 $
Year 2021 : 52 558 333 $
Year 2022 : 33 600 000 $
Year 2023 : 13 500 000 $
Salary Average Commitment
Year 2020 : 62 775 832 $
Year 2021 : 43 108 333 $
Year 2022 : 33 600 000 $
Year 2023 : 13 500 000 $
Salary Cap with 1 Way Contract
Year 2020 : 98 822 865 $
Year 2021 : 52 558 333 $
Year 2022 : 33 600 000 $
Year 2023 : 13 500 000 $

Farm Players Salaries

Erik Gudbranson 400 000 $ (1)
Salary Remaining : 359 140 $
Jesperi Kotkaniemi 342 500 $ (1)
Salary Remaining : 307 513 $
Eeli Tolvanen 311 500 $ (1)
Salary Remaining : 279 680 $
Conor Sheary 300 000 $ (1)
Salary Remaining : 269 355 $
Cody Glass 171 333 $ (2)
Salary Remaining : 153 832 $
Logan Brown 157 333 $ (2)
Salary Remaining : 141 262 $
Jake Evans 135 000 $ (2)
Salary Remaining : 121 210 $
Jakub Zboril 128 833 $ (1)
Salary Remaining : 115 673 $
Julien Gauthier 116 333 $ (2)
Salary Remaining : 104 450 $
Robert Hagg 115 000 $ (1)
Salary Remaining : 103 253 $
Trent Frederic 113 750 $ (1)
Salary Remaining : 102 130 $
German Rubtsov 110 667 $ (2)
Salary Remaining : 99 362 $
Ryan Lindgren 110 000 $ (1)
Salary Remaining : 98 763 $
Noah Juulsen 106 333 $ (2)
Salary Remaining : 95 471 $
Jesper Boqvist 92 500 $ (2)
Salary Remaining : 83 051 $
Jansen Harkins 92 500 $ (2)
Salary Remaining : 83 051 $
Andreas Englund 92 500 $ (1)
Salary Remaining : 83 051 $
Dillon Heatherington 92 500 $ (1)
Salary Remaining : 83 051 $
Sam Montembeault 92 500 $ (1)
Salary Remaining : 83 051 $
Brendan Lemieux 92 500 $ (2)
Salary Remaining : 83 051 $
Mathieu Joseph 91 083 $ (1)
Salary Remaining : 81 779 $
Vitaly Abramov 88 000 $ (1)
Salary Remaining : 79 011 $
Nicolas Hague 86 333 $ (2)
Salary Remaining : 77 514 $
Nicolas Roy 81 500 $ (2)
Salary Remaining : 73 175 $
Charlie Lindgren 75 000 $ (2)
Salary Remaining : 67 339 $
Maxim Letunov 70 000 $ (2)
Salary Remaining : 62 849 $
Samuel Morin 70 000 $ (1)
Salary Remaining : 62 849 $
Sam Carrick 65 000 $ (1)
Salary Remaining : 58 360 $
Pat Maroon 65 000 $ (1)
Salary Remaining : 58 360 $
Mike Smith 65 000 $ (1)
Salary Remaining : 58 360 $
Total Farm Players30
Salary Commitment
Year 2020 : 3 930 498 $
Year 2021 : 1 387 332 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 2 982 449 $
Year 2021 : 1 387 332 $
Year 2022 : 0 $
Year 2023 : 0 $

Patriots



Arena Capacity - Ticket Price
Attendance - %

Arena Namela Marmite
Level 1: 7000 - 91 $ - 6 610 - 94,43%
Level 2: 6000 - 42 $ - 6 000 - 100,00%
Level 3: 3000 - 22 $ - 3 000 - 100,00%
Level 4: 5000 - 13 $ - 5 000 - 100,00%
Luxury : 2000 - 169 $ - 1 874 - 93,68%
Total Capacity :23000

Income

Home Games Left39
Average Attendance - %22 484 - 97,76%
Average Income per Game1 938 728 $
Year to Date Revenue5 816 183 $

Expense

Pro Players Total Salaries97 020 554 $
Farm Players Total Salaries2 995 279 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Special Salary Cap Value14 592 858 $
Pro Year To Date Expenses9 916 030 $
Farm Year To Date Expenses317 274 $
Pro Salary Cap To Date9 916 030 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue75 610 379 $
Pro Remaining Season Days167
Pro Expenses Per Days521 616 $
Pro Estimated Expenses87 109 872 $
Farm Remaining Season Days167
Farm Expenses Per Days16 104 $
Farm Estimated Expenses2 689 368 $
Estimated Season Expenses89 799 240 $
Estimated Season Salary Cap111 618 760 $
Estimate Under Maximum Salary Cap of 113 000 000 $1 381 240 $
Estimate Over Minimum Salary Cap of 83 600 000 $ 28 018 760 $
Current Bank Account88 458 614 $
Projected Bank Account74 269 753 $

Pro Players Salaries

Zach Parise 10 854 720 $ (3)
-Salary Remaining : 9 745 905 $
Nicklas Backstrom 8 040 000 $ (3)
-Salary Remaining : 7 218 710 $
Evander Kane 7 000 000 $ (6)
-Salary Remaining : 6 284 946 $
T.J. Oshie 6 900 000 $ (4)
-Salary Remaining : 6 195 161 $
Anton Stralman 6 480 000 $ (2)
-Salary Remaining : 5 818 065 $
Mikael Backlund 6 420 000 $ (4)
-Salary Remaining : 5 764 194 $
Robin Lehner 6 000 000 $ (4)
-Salary Remaining : 5 387 097 $
Mikael Granlund 5 750 000 $ (2)
-Salary Remaining : 5 162 634 $
David Perron 5 490 000 $ (3)
-Salary Remaining : 4 929 194 $
Ondrej Palat 5 300 000 $ (3)
-Salary Remaining : 4 758 602 $
Frederik Andersen 5 000 000 $ (2)
-Salary Remaining : 4 489 247 $
Jake Muzzin 4 000 000 $ (1)
-Salary Remaining : 3 591 398 $
Andreas Athanasiou 3 000 000 $ (2)
-Salary Remaining : 2 693 548 $
Chris Tierney 2 937 500 $ (2)
-Salary Remaining : 2 637 433 $
Ryan Pulock 2 000 000 $ (3)
-Salary Remaining : 1 795 699 $
Calle Jarnkrok 2 000 000 $ (2)
-Salary Remaining : 1 795 699 $
John Marino 1 775 000 $ (2)
-Salary Remaining : 1 593 683 $
Quinn Hughes 1 604 167 $ (1)
-Salary Remaining : 1 440 300 $
Vladislav Gavrikov 1 350 000 $ (1)
-Salary Remaining : 1 212 097 $
Martin Kaut (1 Way Contract) 1 319 167 $ (2)
-1 Way Contract Salary Cap : 1 319 167 $
-Salary Remaining : 1 184 413 $
Adam Brooks (1 Way Contract) 925 000 $ (2)
-1 Way Contract Salary Cap : 925 000 $
-Salary Remaining : 830 511 $
Ilya Mikheyev 925 000 $ (2)
-Salary Remaining : 830 511 $
Ryan Graves 650 000 $ (1)
-Salary Remaining : 583 602 $
Frans Nielsen 650 000 $ (1)
-Salary Remaining : 583 602 $
Zack Smith 650 000 $ (1)
-Salary Remaining : 583 602 $
Total Pro Players25
Salary Commitment
Year 2020 : 97 020 554 $
Year 2021 : 88 116 387 $
Year 2022 : 58 004 720 $
Year 2023 : 26 320 000 $
Salary Average Commitment
Year 2020 : 67 361 220 $
Year 2021 : 63 583 720 $
Year 2022 : 45 564 720 $
Year 2023 : 26 320 000 $
Salary Cap with 1 Way Contract
Year 2020 : 97 020 554 $
Year 2021 : 88 116 387 $
Year 2022 : 58 004 720 $
Year 2023 : 26 320 000 $

Farm Players Salaries

Troy Stecher 232 500 $ (2)
Salary Remaining : 208 750 $
Brock McGinn 210 000 $ (2)
Salary Remaining : 188 548 $
Trevor Moore 177 500 $ (1)
Salary Remaining : 159 368 $
J.T. Brown 150 000 $ (1)
Salary Remaining : 134 677 $
Lawrence Pilut 135 000 $ (1)
Salary Remaining : 121 210 $
Markus Granlund 130 000 $ (1)
Salary Remaining : 116 720 $
Timothy Liljegren 126 333 $ (2)
Salary Remaining : 113 428 $
Jake Virtanen 125 000 $ (2)
Salary Remaining : 112 231 $
Curtis McElhinney 115 200 $ (1)
Salary Remaining : 103 432 $
Christian Fischer 107 583 $ (1)
Salary Remaining : 96 594 $
Colton White 93 583 $ (1)
Salary Remaining : 84 024 $
Rasmus Asplund 92 500 $ (2)
Salary Remaining : 83 051 $
Lucas Carlsson 92 500 $ (2)
Salary Remaining : 83 051 $
Aleksi Saarela 92 500 $ (1)
Salary Remaining : 83 051 $
Egor Korshkov 92 500 $ (2)
Salary Remaining : 83 051 $
Tyler Motte 92 500 $ (1)
Salary Remaining : 83 051 $
Joey Anderson 92 500 $ (1)
Salary Remaining : 83 051 $
John Quenneville 89 417 $ (1)
Salary Remaining : 80 283 $
Rasmus Sandin 89 417 $ (2)
Salary Remaining : 80 283 $
Sheldon Rempal 87 413 $ (1)
Salary Remaining : 78 483 $
Sammy Blais 85 000 $ (2)
Salary Remaining : 76 317 $
Dylan Sikura 75 000 $ (2)
Salary Remaining : 67 339 $
Michael Bunting 71 500 $ (1)
Salary Remaining : 64 196 $
Danick Martel 70 000 $ (2)
Salary Remaining : 62 849 $
Denis Malgin 69 333 $ (1)
Salary Remaining : 62 251 $
Joseph Blandisi 68 000 $ (1)
Salary Remaining : 61 054 $
Justin Holl 67 500 $ (1)
Salary Remaining : 60 605 $
Jean-Sebastien Dea 65 000 $ (1)
Salary Remaining : 58 360 $
Total Farm Players28
Salary Commitment
Year 2020 : 2 995 279 $
Year 2021 : 1 290 750 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 2 732 779 $
Year 2021 : 1 290 750 $
Year 2022 : 0 $
Year 2023 : 0 $

Piranhas



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Swamp
Level 1: 7000 - 100 $ - 5 268 - 75,26%
Level 2: 6000 - 60 $ - 4 510 - 75,17%
Level 3: 3000 - 35 $ - 2 296 - 76,53%
Level 4: 5000 - 25 $ - 3 746 - 74,91%
Luxury : 2000 - 200 $ - 1 514 - 75,68%
Total Capacity :23000

Income

Home Games Left38
Average Attendance - %17 333 - 75,36%
Average Income per Game1 898 430 $
Year to Date Revenue7 593 718 $

Expense

Pro Players Total Salaries101 134 976 $
Farm Players Total Salaries3 710 860 $
Coaches Total Salaries950 000 $
Luxury Taxe Total0 $
Special Salary Cap Value5 961 000 $
Pro Year To Date Expenses10 357 384 $
Farm Year To Date Expenses375 545 $
Pro Salary Cap To Date10 357 384 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue72 140 321 $
Pro Remaining Season Days167
Pro Expenses Per Days543 736 $
Pro Estimated Expenses90 803 912 $
Farm Remaining Season Days167
Farm Expenses Per Days19 951 $
Farm Estimated Expenses3 331 817 $
Estimated Season Expenses94 135 729 $
Estimated Season Salary Cap107 122 296 $
Estimate Under Maximum Salary Cap of 113 000 000 $5 877 704 $
Estimate Over Minimum Salary Cap of 83 600 000 $ 23 522 296 $
Current Bank Account57 277 836 $
Projected Bank Account35 282 428 $

Pro Players Salaries

Erik Karlsson 13 800 000 $ (6)
-Salary Remaining : 12 390 323 $
John Carlson 9 600 000 $ (6)
-Salary Remaining : 8 619 355 $
Mark Stone 9 500 000 $ (8)
-Salary Remaining : 8 529 570 $
Brad Marchand 7 350 000 $ (5)
-Salary Remaining : 6 599 194 $
Taylor Hall 6 000 000 $ (1)
-Salary Remaining : 5 387 097 $
William Karlsson 5 250 000 $ (2)
-Salary Remaining : 4 713 710 $
Hampus Lindholm (Out of Payroll) 5 250 000 $ (3)
-Salary Remaining : 4 713 710 $
Shea Theodore 5 200 000 $ (3)
-Salary Remaining : 4 668 817 $
Evgenii Dadonov 4 800 000 $ (4)
-Salary Remaining : 4 309 677 $
Chris Kreider 4 625 000 $ (2)
-Salary Remaining : 4 152 554 $
David Savard 4 250 000 $ (2)
-Salary Remaining : 3 815 860 $
Auston Matthews 3 775 000 $ (2)
-Salary Remaining : 3 389 382 $
Andreas Johnsson 3 400 000 $ (3)
-Salary Remaining : 3 052 688 $
Pierre-Luc Dubois 3 394 166 $ (3)
-Salary Remaining : 3 047 450 $
Jaroslav Halak 3 300 000 $ (1)
-Salary Remaining : 2 962 903 $
Nick Bonino 2 956 000 $ (2)
-Salary Remaining : 2 654 043 $
Colton Sissons 2 857 143 $ (2)
-Salary Remaining : 2 565 284 $
Ondrej Kase 2 600 000 $ (2)
-Salary Remaining : 2 334 409 $
Semyon Varlamov 2 000 500 $ (1)
-Salary Remaining : 1 796 148 $
Zach Werenski 1 775 000 $ (1)
-Salary Remaining : 1 593 683 $
Mitch Marner 1 744 167 $ (1)
-Salary Remaining : 1 565 999 $
Scott Mayfield 1 450 000 $ (4)
-Salary Remaining : 1 301 882 $
Casey Cizikas 856 000 $ (2)
-Salary Remaining : 768 559 $
Niklas Hjalmarsson 652 000 $ (2)
-Salary Remaining : 585 398 $
Total Pro Players24
Salary Commitment
Year 2020 : 106 384 976 $
Year 2021 : 91 565 309 $
Year 2022 : 63 744 166 $
Year 2023 : 46 500 000 $
Salary Average Commitment
Year 2020 : 71 530 976 $
Year 2021 : 65 784 476 $
Year 2022 : 41 763 333 $
Year 2023 : 28 025 000 $
Salary Cap with 1 Way Contract
Year 2020 : 106 384 976 $
Year 2021 : 91 565 309 $
Year 2022 : 63 744 166 $
Year 2023 : 46 500 000 $

Farm Players Salaries

Matt Murray 375 000 $ (1)
Salary Remaining : 336 694 $
Brady Tkachuk 342 500 $ (1)
Salary Remaining : 307 513 $
Ryan Murray 282 500 $ (2)
Salary Remaining : 253 642 $
Connor Brown 210 000 $ (1)
Salary Remaining : 188 548 $
Mark Jankowski 167 500 $ (1)
Salary Remaining : 150 390 $
Troy Terry 149 167 $ (2)
Salary Remaining : 133 929 $
Adam Gaudette 149 167 $ (2)
Salary Remaining : 133 929 $
Taro Hirose 135 000 $ (1)
Salary Remaining : 121 210 $
Jay Bouwmeester 111 110 $ (1)
Salary Remaining : 99 760 $
Kevin Labanc 92 500 $ (1)
Salary Remaining : 83 051 $
Alexandre Texier 92 500 $ (1)
Salary Remaining : 83 051 $
Mikhail Vorobyev 92 500 $ (1)
Salary Remaining : 83 051 $
Dillon Dube 91 083 $ (1)
Salary Remaining : 81 779 $
Dylan DeMelo 90 000 $ (2)
Salary Remaining : 80 806 $
Ryan Hartman 87 500 $ (1)
Salary Remaining : 78 562 $
Wayne Simmonds 85 000 $ (2)
Salary Remaining : 76 317 $
Mark Friedman 82 500 $ (1)
Salary Remaining : 74 073 $
Alexander True 80 000 $ (2)
Salary Remaining : 71 828 $
Drake Batherson 77 333 $ (1)
Salary Remaining : 69 434 $
Louie Belpedio 70 000 $ (2)
Salary Remaining : 62 849 $
Lucas Wallmark 67 500 $ (1)
Salary Remaining : 60 605 $
Jack Johnson 65 500 $ (2)
Salary Remaining : 58 809 $
Chandler Stephenson 65 000 $ (1)
Salary Remaining : 58 360 $
Derek Ryan 65 000 $ (1)
Salary Remaining : 58 360 $
Jonathan Bernier 65 000 $ (1)
Salary Remaining : 58 360 $
Ian Cole 65 000 $ (2)
Salary Remaining : 58 360 $
Brenden Dillon 65 000 $ (2)
Salary Remaining : 58 360 $
Mattias Janmark 65 000 $ (2)
Salary Remaining : 58 360 $
Radko Gudas 65 000 $ (1)
Salary Remaining : 58 360 $
Blake Comeau 65 000 $ (1)
Salary Remaining : 58 360 $
Kyle Okposo 65 000 $ (1)
Salary Remaining : 58 360 $
Anders Nilsson 65 000 $ (2)
Salary Remaining : 58 360 $
Antoine Roussel 65 000 $ (1)
Salary Remaining : 58 360 $
Total Farm Players33
Salary Commitment
Year 2020 : 3 710 860 $
Year 2021 : 1 231 334 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 2 674 944 $
Year 2021 : 1 231 334 $
Year 2022 : 0 $
Year 2023 : 0 $

Truites



Arena Capacity - Ticket Price
Attendance - %

Arena NameMonosodium Glutamate
Level 1: 7000 - 92 $ - 6 691 - 95,59%
Level 2: 6000 - 54 $ - 5 650 - 94,17%
Level 3: 3000 - 28 $ - 2 764 - 92,14%
Level 4: 5000 - 22 $ - 4 694 - 93,88%
Luxury : 2000 - 191 $ - 1 878 - 93,90%
Total Capacity :23000

Income

Home Games Left39
Average Attendance - %21 678 - 94,25%
Average Income per Game2 175 504 $
Year to Date Revenue6 526 513 $

Expense

Pro Players Total Salaries111 985 666 $
Farm Players Total Salaries2 998 351 $
Coaches Total Salaries900 000 $
Luxury Taxe Total0 $
Special Salary Cap Value1 000 000 $
Pro Year To Date Expenses11 412 778 $
Farm Year To Date Expenses303 704 $
Pro Salary Cap To Date11 412 778 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue84 844 669 $
Pro Remaining Season Days167
Pro Expenses Per Days602 073 $
Pro Estimated Expenses100 546 191 $
Farm Remaining Season Days167
Farm Expenses Per Days16 120 $
Farm Estimated Expenses2 692 040 $
Estimated Season Expenses103 238 231 $
Estimated Season Salary Cap112 958 969 $
Estimate Under Maximum Salary Cap of 113 000 000 $41 031 $
Estimate Over Minimum Salary Cap of 83 600 000 $ 29 358 969 $
Current Bank Account64 703 148 $
Projected Bank Account46 309 586 $

Pro Players Salaries

Keith Yandle 9 144 000 $ (3)
-Salary Remaining : 8 209 935 $
Claude Giroux 9 000 000 $ (3)
-Salary Remaining : 8 080 645 $
Leon Draisaitl 8 500 000 $ (6)
-Salary Remaining : 7 631 720 $
Aaron Ekblad 7 500 000 $ (6)
-Salary Remaining : 6 733 871 $
Torey Krug 6 300 000 $ (4)
-Salary Remaining : 5 656 452 $
Dylan Larkin 6 100 000 $ (5)
-Salary Remaining : 5 476 882 $
Ryan Nugent-Hopkins 6 000 000 $ (2)
-Salary Remaining : 5 387 097 $
Matt Duchene 6 000 000 $ (2)
-Salary Remaining : 5 387 097 $
Logan Couture 6 000 000 $ (2)
-Salary Remaining : 5 387 097 $
Aleksander Barkov 5 900 000 $ (3)
-Salary Remaining : 5 297 312 $
Jonathan Huberdeau 5 900 000 $ (4)
-Salary Remaining : 5 297 312 $
Mats Zuccarello 5 400 000 $ (2)
-Salary Remaining : 4 848 387 $
Rasmus Ristolainen 5 400 000 $ (3)
-Salary Remaining : 4 848 387 $
Brady Skjei 5 250 000 $ (5)
-Salary Remaining : 4 713 710 $
Brett Pesce 4 025 000 $ (5)
-Salary Remaining : 3 613 844 $
Igor Shesterkin 3 775 000 $ (2)
-Salary Remaining : 3 389 382 $
Jacob Trouba 3 000 000 $ (1)
-Salary Remaining : 2 693 548 $
Scott Laughton 2 300 000 $ (3)
-Salary Remaining : 2 065 054 $
Ilya Samsonov 1 475 000 $ (2)
-Salary Remaining : 1 324 328 $
Linus Ullmark 1 325 000 $ (2)
-Salary Remaining : 1 189 651 $
Pavel Buchnevich 925 000 $ (1)
-Salary Remaining : 830 511 $
David Rittich 800 000 $ (1)
-Salary Remaining : 718 280 $
Marc Staal 666 666 $ (1)
-Salary Remaining : 598 566 $
Carl Hagelin 650 000 $ (2)
-Salary Remaining : 583 602 $
Joe Thornton 650 000 $ (2)
-Salary Remaining : 583 602 $
Total Pro Players25
Salary Commitment
Year 2020 : 111 985 666 $
Year 2021 : 106 594 000 $
Year 2022 : 75 319 000 $
Year 2023 : 43 575 000 $
Salary Average Commitment
Year 2020 : 76 879 833 $
Year 2021 : 73 594 000 $
Year 2022 : 57 244 000 $
Year 2023 : 38 125 000 $
Salary Cap with 1 Way Contract
Year 2020 : 111 985 666 $
Year 2021 : 106 594 000 $
Year 2022 : 75 319 000 $
Year 2023 : 43 575 000 $

Farm Players Salaries

Adam Boqvist 174 417 $ (2)
Salary Remaining : 156 600 $
Robert Bortuzzo 165 600 $ (1)
Salary Remaining : 148 684 $
Mike Reilly 150 000 $ (2)
Salary Remaining : 134 677 $
Mark Borowiecki 144 000 $ (1)
Salary Remaining : 129 290 $
Luke Kunin 142 500 $ (2)
Salary Remaining : 127 944 $
Austin Czarnik 125 000 $ (1)
Salary Remaining : 112 231 $
Filip Chytil 124 417 $ (2)
Salary Remaining : 111 707 $
Jujhar Khaira 120 000 $ (2)
Salary Remaining : 107 742 $
Scott Wilson 105 000 $ (1)
Salary Remaining : 94 274 $
Joakim Nordstrom 100 000 $ (2)
Salary Remaining : 89 785 $
Alex Biega 99 000 $ (2)
Salary Remaining : 88 887 $
Joakim Nygard 92 500 $ (2)
Salary Remaining : 83 051 $
Anthony Angello 92 500 $ (2)
Salary Remaining : 83 051 $
Libor Hajek 89 417 $ (1)
Salary Remaining : 80 283 $
Michael Hutchinson 84 000 $ (2)
Salary Remaining : 75 419 $
Nic Petan 77 500 $ (2)
Salary Remaining : 69 583 $
Markus Hannikainen 75 000 $ (2)
Salary Remaining : 67 339 $
Greg McKegg 75 000 $ (2)
Salary Remaining : 67 339 $
Dean Kukan 72 500 $ (2)
Salary Remaining : 65 094 $
Tobias Rieder 70 000 $ (2)
Salary Remaining : 62 849 $
Joe Hicketts 70 000 $ (2)
Salary Remaining : 62 849 $
Pontus Aberg 70 000 $ (2)
Salary Remaining : 62 849 $
Phillip Di Giuseppe 70 000 $ (2)
Salary Remaining : 62 849 $
Steven Fogarty 70 000 $ (2)
Salary Remaining : 62 849 $
Kevin Gravel 70 000 $ (2)
Salary Remaining : 62 849 $
Vinni Lettieri 70 000 $ (2)
Salary Remaining : 62 849 $
Boo Nieves 70 000 $ (2)
Salary Remaining : 62 849 $
Antoine Bibeau 67 500 $ (2)
Salary Remaining : 60 605 $
Christopher Gibson 67 500 $ (1)
Salary Remaining : 60 605 $
Kalle Kossila 65 000 $ (1)
Salary Remaining : 58 360 $
Anthony Bitetto 65 000 $ (2)
Salary Remaining : 58 360 $
Jaycob Megna 65 000 $ (1)
Salary Remaining : 58 360 $
Total Farm Players32
Salary Commitment
Year 2020 : 2 998 351 $
Year 2021 : 2 171 834 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 2 953 934 $
Year 2021 : 2 171 834 $
Year 2022 : 0 $
Year 2023 : 0 $

Warpath



Arena Capacity - Ticket Price
Attendance - %

Arena NameSix Feet Under
Level 1: 7000 - 105 $ - 4 791 - 68,44%
Level 2: 6000 - 65 $ - 4 163 - 69,38%
Level 3: 3000 - 40 $ - 1 922 - 64,07%
Level 4: 5000 - 30 $ - 3 399 - 67,97%
Luxury : 2000 - 205 $ - 1 422 - 71,10%
Total Capacity :23000

Income

Home Games Left38
Average Attendance - %15 696 - 68,24%
Average Income per Game1 853 514 $
Year to Date Revenue7 414 054 $

Expense

Pro Players Total Salaries106 485 340 $
Farm Players Total Salaries3 161 666 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Special Salary Cap Value3 120 000 $
Pro Year To Date Expenses10 696 085 $
Farm Year To Date Expenses324 629 $
Pro Salary Cap To Date10 171 886 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue70 433 513 $
Pro Remaining Season Days167
Pro Expenses Per Days572 502 $
Pro Estimated Expenses95 607 834 $
Farm Remaining Season Days167
Farm Expenses Per Days16 998 $
Farm Estimated Expenses2 838 666 $
Estimated Season Expenses98 446 500 $
Estimated Season Salary Cap102 165 779 $
Estimate Under Maximum Salary Cap of 113 000 000 $10 834 221 $
Estimate Over Minimum Salary Cap of 83 600 000 $ 18 565 779 $
Current Bank Account141 527 994 $
Projected Bank Account113 515 007 $

Pro Players Salaries

John Tavares 13 200 000 $ (5)
-Salary Remaining : 11 851 613 $
Oliver Ekman-Larsson 9 900 000 $ (5)
-Salary Remaining : 8 888 710 $
Evgeny Kuznetsov 7 800 000 $ (6)
-Salary Remaining : 7 003 226 $
Vladimir Tarasenko (Out of Payroll) 7 500 000 $ (4)
-Salary Remaining : 6 733 871 $
Alexander Edler 7 200 000 $ (2)
-Salary Remaining : 6 464 516 $
Artemi Panarin 6 000 000 $ (3)
-Salary Remaining : 5 387 097 $
P.K. Subban 6 000 000 $ (3)
-Salary Remaining : 5 387 097 $
Dougie Hamilton 5 750 000 $ (1)
-Salary Remaining : 5 162 634 $
Mike Matheson 4 875 000 $ (7)
-Salary Remaining : 4 377 016 $
Nikita Gusev 4 500 000 $ (2)
-Salary Remaining : 4 040 323 $
Jacob Markstrom 4 400 000 $ (2)
-Salary Remaining : 3 950 538 $
John Klingberg 4 250 000 $ (3)
-Salary Remaining : 3 815 860 $
Oscar Klefbom 4 167 000 $ (2)
-Salary Remaining : 3 741 339 $
Eric Staal 3 750 001 $ (2)
-Salary Remaining : 3 366 936 $
Patrik Laine 3 575 000 $ (2)
-Salary Remaining : 3 209 812 $
Tomas Hertl 3 000 000 $ (1)
-Salary Remaining : 2 693 548 $
Alex Goligoski 2 511 115 $ (1)
-Salary Remaining : 2 254 603 $
Oliver Bjorkstrand 2 500 000 $ (1)
-Salary Remaining : 2 244 624 $
Jeff Carter 1 311 113 $ (2)
-Salary Remaining : 1 177 182 $
Henrik Lundqvist 1 111 111 $ (2)
-Salary Remaining : 997 610 $
Jake Guentzel 925 000 $ (1)
-Salary Remaining : 830 511 $
Mikko Koivu 755 000 $ (2)
-Salary Remaining : 677 876 $
James Reimer 755 000 $ (2)
-Salary Remaining : 677 876 $
Jay Beagle 750 000 $ (2)
-Salary Remaining : 673 387 $
Total Pro Players24
Salary Commitment
Year 2020 : 106 485 340 $
Year 2021 : 91 799 225 $
Year 2022 : 59 525 000 $
Year 2023 : 43 275 000 $
Salary Average Commitment
Year 2020 : 60 362 506 $
Year 2021 : 52 626 391 $
Year 2022 : 23 925 000 $
Year 2023 : 23 025 000 $
Salary Cap with 1 Way Contract
Year 2020 : 106 485 340 $
Year 2021 : 91 799 225 $
Year 2022 : 59 525 000 $
Year 2023 : 43 275 000 $

Farm Players Salaries

Adam Fox 177 500 $ (2)
Salary Remaining : 159 368 $
Lawson Crouse 160 250 $ (1)
Salary Remaining : 143 880 $
Josh Leivo 150 000 $ (1)
Salary Remaining : 134 677 $
Connor Carrick 150 000 $ (1)
Salary Remaining : 134 677 $
Colin White 149 167 $ (1)
Salary Remaining : 133 929 $
Mirco Mueller 140 000 $ (2)
Salary Remaining : 125 699 $
Jakub Vrana 136 333 $ (1)
Salary Remaining : 122 407 $
Jared McCann 125 000 $ (2)
Salary Remaining : 112 231 $
Joel Eriksson Ek 110 667 $ (1)
Salary Remaining : 99 362 $
Nicholas Merkley 107 583 $ (2)
Salary Remaining : 96 594 $
Thatcher Demko 105 000 $ (1)
Salary Remaining : 94 274 $
Ian McCoshen 102 500 $ (1)
Salary Remaining : 92 030 $
Tomas Jurco 99 000 $ (1)
Salary Remaining : 88 887 $
Jake Walman 92 500 $ (2)
Salary Remaining : 83 051 $
Matthew Highmore 92 500 $ (2)
Salary Remaining : 83 051 $
Anton Wedin 92 500 $ (2)
Salary Remaining : 83 051 $
Vladislav Kamenev 89 417 $ (1)
Salary Remaining : 80 283 $
Sonny Milano 87 413 $ (2)
Salary Remaining : 78 483 $
Joshua Ho-Sang 87 413 $ (2)
Salary Remaining : 78 483 $
Marcus Pettersson 87 413 $ (2)
Salary Remaining : 78 483 $
Ryan MacInnis 87 413 $ (2)
Salary Remaining : 78 483 $
Noah Gregor 85 000 $ (2)
Salary Remaining : 76 317 $
Marcus Hogberg 85 000 $ (1)
Salary Remaining : 76 317 $
Morgan Geekie 80 000 $ (2)
Salary Remaining : 71 828 $
Austin Poganski 76 250 $ (2)
Salary Remaining : 68 461 $
Alex Lyon 75 000 $ (1)
Salary Remaining : 67 339 $
Adin Hill 70 850 $ (2)
Salary Remaining : 63 613 $
Madison Bowey 65 000 $ (1)
Salary Remaining : 58 360 $
Jonas Johansson 65 000 $ (2)
Salary Remaining : 58 360 $
Alex Chiasson 65 000 $ (1)
Salary Remaining : 58 360 $
Hunter Miska 65 000 $ (1)
Salary Remaining : 58 360 $
Total Farm Players31
Salary Commitment
Year 2020 : 3 161 666 $
Year 2021 : 1 554 332 $
Year 2022 : 0 $
Year 2023 : 0 $
Salary Average Commitment
Year 2020 : 2 926 582 $
Year 2021 : 1 359 248 $
Year 2022 : 0 $
Year 2023 : 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 154 900 166 $ 108 420 094 $ 4 579 906 $ 24 820 094 $ 291443
Casse-Pied 113 591 099 $ 111 968 255 $ 1 031 745 $ 28 368 255 $ 263460
Cousin 139 097 175 $ 97 237 118 $ 15 762 882 $ 13 637 118 $ 282553
Expos 167 120 638 $ 110 711 186 $ 2 288 814 $ 27 111 186 $ 202848
Goblins 23 466 353 $ 106 479 897 $ 6 520 103 $ 22 879 897 $ 263460
Hellpepitos 95 791 555 $ 111 503 466 $ 1 496 534 $ 27 903 466 $ 261743
Hoodlums 89 544 464 $ 112 273 047 $ 726 953 $ 28 673 047 $ 263460
Icefield 139 195 559 $ 106 364 157 $ 6 635 843 $ 22 764 157 $ 263056
Kings 111 093 663 $ 101 313 420 $ 11 686 580 $ 17 713 420 $ 272855
Lycans 76 983 452 $ 111 533 523 $ 1 466 477 $ 27 933 523 $ 222345
Moose 10 740 615 $ 102 400 632 $ 10 599 368 $ 18 800 632 $ 233053
Patriots 88 458 614 $ 111 618 760 $ 1 381 240 $ 28 018 760 $ 252853
Piranhas 57 277 836 $ 107 122 296 $ 5 877 704 $ 23 522 296 $ 243357
Truites 64 703 148 $ 112 958 969 $ 41 031 $ 29 358 969 $ 253257
Warpath 141 527 994 $ 102 165 779 $ 10 834 221 $ 18 565 779 $ 243155