Agrandir LMH2030-PRE-TeamFinance.html |
LMH - Team Finance
Team Finance for Ligue Mondiale de Hockey
Update - Wednesday, September 18, 2024 at 16:46
Simulating a Pre-Season
Arena Capacity - Ticket Price Attendance - % |
Arena Name | United Center - A |
Level 1: | 6000 - $160 - 0 - 0.00% |
Level 2: | 5000 - $125 - 0 - 0.00% |
Level 3: | 2000 - $90 - 0 - 0.00% |
Level 4: | 4000 - $75 - 0 - 0.00% |
Luxury : | 1000 - $425 - 0 - 0.00% |
Total Capacity : | 18000 |
Farm |
Farm Level 1: | 2000 - $61 - 0 - 0.00% |
Farm Level 2: | 1000 - $41 - 0 - 0.00% |
Farm Total Capacity : | 3000 |
Income |
Home Games Left | 2 |
Average Attendance - % | 0 - 0.00% |
Average Income per Game | $0 |
Year to Date Revenue | $0 |
Farm |
Home Games Left | 2 |
Average Attendance - % | 0 - 0.00% |
Average Income per Game | $0 |
Year to Date Revenue | $0 |
Expense |
Pro Players Total Salaries | $89,833,333 |
Pro Players Total Average Salaries | $89,833,334 |
Farm Players Total Salaries | $5,019,500 |
Farm Players Total Average Salaries | $5,019,500 |
Coaches Total Salaries | $2,550,000 |
Luxury Taxe Total | $0 |
Special Salary Cap Value | $0 |
Pro Year To Date Expenses | $0 |
Farm Year To Date Expenses | $0 |
Pro Salary Cap To Date | $0 |
Farm Salary Cap To Date | $0 |
Estimate |
Estimated Season Revenue | $0 |
Pro Remaining Season Days | 0 |
Pro Expenses Per Days | $0 |
Pro Estimated Expenses | $0 |
Farm Remaining Season Days | 0 |
Farm Expenses Per Days | $0 |
Farm Estimated Expenses | $0 |
Estimated Season Expenses | $0 |
Estimated Season Salary Cap | $0 |
Estimate Under Maximum Salary Cap of $87,000,000 | $0 |
Estimate Over Minimum Salary Cap of $66,000,000 | $0 |
Current Bank Account | $27,625,753 |
Projected Bank Account | $27,625,753 |
|
Pro Players Salaries |
Aleksander Jr. Barkov |
$7,583,333 (1) |
-Salary Remaining : |
$7,583,333 |
Lawson Crouse |
$7,500,000 (1) |
-Salary Remaining : |
$7,500,000 |
Ondrej Palat |
$6,250,000 (2) |
-Salary Remaining : |
$6,250,000 |
Marek Zidlicky |
$6,250,000 (2) |
-Salary Remaining : |
$6,250,000 |
John Klingberg |
$5,500,000 (2) |
-Salary Remaining : |
$5,500,000 |
Sergei Bobrovsky |
$5,500,000 (1) |
-Salary Remaining : |
$5,500,000 |
Robby Fabbri |
$5,250,000 (3) |
-Salary Remaining : |
$5,250,000 |
Bowen Byram |
$4,500,000 (2) |
-Salary Remaining : |
$4,500,000 |
Elias Pettersson |
$4,000,000 (2) |
-Salary Remaining : |
$4,000,000 |
Lias Andersson |
$3,750,000 (3) |
-Salary Remaining : |
$3,750,000 |
Boris Katchouk |
$3,250,000 (2) |
-Salary Remaining : |
$3,250,000 |
Nicolas Hague |
$3,000,000 (2) |
-Salary Remaining : |
$3,000,000 |
Oliver Wahlstrom |
$3,000,000 (2) |
-Salary Remaining : |
$3,000,000 |
Jesse Ylonen |
$3,000,000 (3) |
-Salary Remaining : |
$3,000,000 |
Laurent Dauphin |
$3,000,000 (2) |
-Salary Remaining : |
$3,000,000 |
Kurtis Gabriel |
$3,000,000 (2) |
-Salary Remaining : |
$3,000,000 |
Nicolas Beaudin |
$2,750,000 (2) |
-Salary Remaining : |
$2,750,000 |
Jonatan Berggren |
$2,750,000 (2) |
-Salary Remaining : |
$2,750,000 |
Ryan O'Rourke |
$2,750,000 (2) |
-Salary Remaining : |
$2,750,000 |
Ukko-Pekka Luukkonen |
$2,500,000 (3) |
-Salary Remaining : |
$2,500,000 |
Rasmus Andersson |
$2,250,000 (1) |
-Salary Remaining : |
$2,250,000 |
Ryan White |
$1,250,000 (1) |
-Salary Remaining : |
$1,250,000 |
Tyrell Goulbourne |
$1,250,000 (2) |
-Salary Remaining : |
$1,250,000 |
Total Pro Players | 23 |
Salary Commitment |
Year 2030 : $89,833,333 |
Year 2031 : $65,750,000 |
Year 2032 : $14,500,000 |
Year 2033 : $0 |
Salary Average Commitment |
Year 2030 : $89,833,334 |
Year 2031 : $65,750,000 |
Year 2032 : $14,500,000 |
Year 2033 : $0 |
Salary Cap with 1 Way Contract |
Year 2030 : $89,833,334 |
Year 2031 : $65,750,000 |
Year 2032 : $14,500,000 |
Year 2033 : $0 |
|
Farm Players Salaries |
Isaac Ratcliffe |
$200,000 (1) |
Salary Remaining : |
$200,000 |
Tarmo Reunanen |
$200,000 (1) |
Salary Remaining : |
$200,000 |
Ridley Greig |
$200,000 (2) |
Salary Remaining : |
$200,000 |
Yegor Chinakhov |
$200,000 (2) |
Salary Remaining : |
$200,000 |
Jan Mysak |
$200,000 (2) |
Salary Remaining : |
$200,000 |
Jakob Ragnarsson |
$200,000 (1) |
Salary Remaining : |
$200,000 |
Gabriel Fortier |
$195,000 (3) |
Salary Remaining : |
$195,000 |
Benoit-Olivier Groulx |
$195,000 (3) |
Salary Remaining : |
$195,000 |
Alexandre Burrows |
$195,000 (2) |
Salary Remaining : |
$195,000 |
Justin Barron |
$190,000 (2) |
Salary Remaining : |
$190,000 |
Zach Budish |
$190,000 (1) |
Salary Remaining : |
$190,000 |
Luke Tuch |
$190,000 (2) |
Salary Remaining : |
$190,000 |
Ty Emberson |
$185,000 (2) |
Salary Remaining : |
$185,000 |
Andrei Loktionov |
$185,000 (1) |
Salary Remaining : |
$185,000 |
Dmitri Samorukov |
$185,000 (3) |
Salary Remaining : |
$185,000 |
Michael Raffl |
$175,000 (2) |
Salary Remaining : |
$175,000 |
Damien Brunner |
$170,000 (1) |
Salary Remaining : |
$170,000 |
Drew Commesso |
$150,000 (3) |
Salary Remaining : |
$150,000 |
Jesse Gabrielle |
$145,000 (2) |
Salary Remaining : |
$145,000 |
Justin Almeida |
$130,000 (3) |
Salary Remaining : |
$130,000 |
Lucas Taricco |
$110,000 (1) |
Salary Remaining : |
$110,000 |
Martin Frk |
$108,333 (1) |
Salary Remaining : |
$108,333 |
Colby Ambrosio |
$105,000 (2) |
Salary Remaining : |
$105,000 |
John Draeger |
$100,000 (1) |
Salary Remaining : |
$100,000 |
Joel Hofer |
$95,000 (2) |
Salary Remaining : |
$95,000 |
Shayne Gostisbehere |
$95,000 (2) |
Salary Remaining : |
$95,000 |
Nick Leddy |
$92,000 (1) |
Salary Remaining : |
$92,000 |
Stefan Noesen |
$91,667 (2) |
Salary Remaining : |
$91,667 |
Tyler Bertuzzi (Out of Payroll) |
$91,667 (2) |
Salary Remaining : |
$91,667 |
Ryan Collins |
$77,500 (2) |
Salary Remaining : |
$77,500 |
Mackie Samoskevich |
$75,000 (1) |
Salary Remaining : |
$75,000 |
Thomas Di Pauli |
$75,000 (1) |
Salary Remaining : |
$75,000 |
Riley Kidney |
$75,000 (1) |
Salary Remaining : |
$75,000 |
Ryan Malone |
$75,000 (2) |
Salary Remaining : |
$75,000 |
Marcus Hogberg |
$65,000 (1) |
Salary Remaining : |
$65,000 |
Jordan Schmaltz |
$50,000 (1) |
Salary Remaining : |
$50,000 |
Eric Houde |
$50,000 (2) |
Salary Remaining : |
$50,000 |
Total Farm Players | 37 |
Salary Commitment |
Year 2030 : $5,111,167 |
Year 2031 : $3,215,834 |
Year 2032 : $855,000 |
Year 2033 : $0 |
Salary Average Commitment |
Year 2030 : $5,111,167 |
Year 2031 : $3,215,834 |
Year 2032 : $855,000 |
Year 2033 : $0 |
|
Arena Capacity - Ticket Price Attendance - % |
Arena Name | ABBA Center - G |
Level 1: | 8450 - $100 - 0 - 0.00% |
Level 2: | 7150 - $80 - 0 - 0.00% |
Level 3: | 2925 - $65 - 0 - 0.00% |
Level 4: | 5850 - $45 - 0 - 0.00% |
Luxury : | 1625 - $200 - 0 - 0.00% |
Total Capacity : | 26000 |
Farm |
Farm Level 1: | 2000 - $75 - 0 - 0.00% |
Farm Level 2: | 1000 - $50 - 0 - 0.00% |
Farm Total Capacity : | 3000 |
Income |
Home Games Left | 2 |
Average Attendance - % | 0 - 0.00% |
Average Income per Game | $0 |
Year to Date Revenue | $0 |
Farm |
Home Games Left | 2 |
Average Attendance - % | 0 - 0.00% |
Average Income per Game | $0 |
Year to Date Revenue | $0 |
Expense |
Pro Players Total Salaries | $61,416,666 |
Pro Players Total Average Salaries | $61,416,666 |
Farm Players Total Salaries | $4,240,000 |
Farm Players Total Average Salaries | $4,240,000 |
Coaches Total Salaries | $7,000,000 |
Luxury Taxe Total | $0 |
Special Salary Cap Value | $0 |
Pro Year To Date Expenses | $0 |
Farm Year To Date Expenses | $0 |
Pro Salary Cap To Date | $0 |
Farm Salary Cap To Date | $0 |
Estimate |
Estimated Season Revenue | $0 |
Pro Remaining Season Days | 0 |
Pro Expenses Per Days | $0 |
Pro Estimated Expenses | $0 |
Farm Remaining Season Days | 0 |
Farm Expenses Per Days | $0 |
Farm Estimated Expenses | $0 |
Estimated Season Expenses | $0 |
Estimated Season Salary Cap | $0 |
Estimate Under Maximum Salary Cap of $87,000,000 | $0 |
Estimate Over Minimum Salary Cap of $66,000,000 | $0 |
Current Bank Account | $5,238,474 |
Projected Bank Account | $5,238,474 |
|
Pro Players Salaries |
Maximo Massari (Out of Payroll) |
$6,500,000 (2) |
-Salary Remaining : |
$6,500,000 |
Jesse Puljujarvi |
$5,000,000 (1) |
-Salary Remaining : |
$5,000,000 |
Pierre-Luc Dubois |
$5,000,000 (1) |
-Salary Remaining : |
$5,000,000 |
Samuel Poulin |
$3,750,000 (2) |
-Salary Remaining : |
$3,750,000 |
Connor Hurley |
$3,583,333 (1) |
-Salary Remaining : |
$3,583,333 |
Jean-Christophe Beaudin |
$3,500,000 (1) |
-Salary Remaining : |
$3,500,000 |
John Hayden |
$3,000,000 (2) |
-Salary Remaining : |
$3,000,000 |
Mathieu Perreault (Out of Payroll) |
$3,000,000 (2) |
-Salary Remaining : |
$3,000,000 |
Tomas Kana |
$3,000,000 (2) |
-Salary Remaining : |
$3,000,000 |
Kyle Turris |
$3,000,000 (1) |
-Salary Remaining : |
$3,000,000 |
Nolan Foote |
$3,000,000 (3) |
-Salary Remaining : |
$3,000,000 |
Samuel Bolduc |
$3,000,000 (3) |
-Salary Remaining : |
$3,000,000 |
Ryan McLeod |
$2,750,000 (1) |
-Salary Remaining : |
$2,750,000 |
Kale Clague |
$2,750,000 (2) |
-Salary Remaining : |
$2,750,000 |
Mark Jankowski |
$2,750,000 (1) |
-Salary Remaining : |
$2,750,000 |
Philip Tomasino |
$2,750,000 (2) |
-Salary Remaining : |
$2,750,000 |
Dmitrij Jaskin |
$2,500,000 (2) |
-Salary Remaining : |
$2,500,000 |
Austin Watson |
$2,500,000 (2) |
-Salary Remaining : |
$2,500,000 |
Mark Pysyk |
$2,500,000 (2) |
-Salary Remaining : |
$2,500,000 |
Keith Petruzzelli |
$2,000,000 (3) |
-Salary Remaining : |
$2,000,000 |
Tyler Parsons |
$1,500,000 (1) |
-Salary Remaining : |
$1,500,000 |
Malcolm Subban |
$1,250,000 (1) |
-Salary Remaining : |
$1,250,000 |
Victor Olofsson |
$1,250,000 (3) |
-Salary Remaining : |
$1,250,000 |
Pavel Buchnevich |
$1,083,333 (2) |
-Salary Remaining : |
$1,083,333 |
Total Pro Players | 24 |
Salary Commitment |
Year 2030 : $70,916,666 |
Year 2031 : $42,583,333 |
Year 2032 : $9,250,000 |
Year 2033 : $0 |
Salary Average Commitment |
Year 2030 : $70,916,666 |
Year 2031 : $42,583,333 |
Year 2032 : $9,250,000 |
Year 2033 : $0 |
Salary Cap with 1 Way Contract |
Year 2030 : $70,916,666 |
Year 2031 : $42,583,333 |
Year 2032 : $9,250,000 |
Year 2033 : $0 |
|
Farm Players Salaries |
Kevin Bieksa |
$200,000 (3) |
Salary Remaining : |
$200,000 |
Brett Howden (Out of Payroll) |
$200,000 (1) |
Salary Remaining : |
$200,000 |
Libor Hajek |
$200,000 (1) |
Salary Remaining : |
$200,000 |
Matt Filipe |
$200,000 (2) |
Salary Remaining : |
$200,000 |
Jonny Tychonick |
$195,000 (1) |
Salary Remaining : |
$195,000 |
Brock Faber (Out of Payroll) |
$190,000 (2) |
Salary Remaining : |
$190,000 |
Nathan Legare |
$190,000 (1) |
Salary Remaining : |
$190,000 |
Etienne Froidevaux |
$185,000 (1) |
Salary Remaining : |
$185,000 |
Ronnie Attard |
$185,000 (2) |
Salary Remaining : |
$185,000 |
Adam Helewka |
$185,000 (2) |
Salary Remaining : |
$185,000 |
Alex Laferriere |
$180,000 (2) |
Salary Remaining : |
$180,000 |
Jaden Lindo |
$150,000 (1) |
Salary Remaining : |
$150,000 |
Jackson Hallum |
$150,000 (2) |
Salary Remaining : |
$150,000 |
Dylan Wells |
$150,000 (2) |
Salary Remaining : |
$150,000 |
Ethan Phillips |
$140,000 (1) |
Salary Remaining : |
$140,000 |
Linus Cronholm |
$140,000 (1) |
Salary Remaining : |
$140,000 |
Skyler McKenzie |
$140,000 (2) |
Salary Remaining : |
$140,000 |
Jordan Subban |
$133,333 (1) |
Salary Remaining : |
$133,333 |
Thimo Nickl |
$130,000 (3) |
Salary Remaining : |
$130,000 |
Nicolas Kerdiles |
$125,000 (1) |
Salary Remaining : |
$125,000 |
Nico Daws |
$110,000 (3) |
Salary Remaining : |
$110,000 |
Cole Cassels |
$100,000 (2) |
Salary Remaining : |
$100,000 |
Stanislaus Cuprik |
$100,000 (2) |
Salary Remaining : |
$100,000 |
Juha Kivilahti |
$100,000 (2) |
Salary Remaining : |
$100,000 |
Pelle Linnaeus |
$100,000 (2) |
Salary Remaining : |
$100,000 |
Rene Wira |
$100,000 (2) |
Salary Remaining : |
$100,000 |
Kyle Clifford |
$100,000 (2) |
Salary Remaining : |
$100,000 |
Brian Hart |
$100,000 (2) |
Salary Remaining : |
$100,000 |
Damon Severson |
$91,667 (2) |
Salary Remaining : |
$91,667 |
Alexander Guptill |
$85,000 (2) |
Salary Remaining : |
$85,000 |
Brock Beukeboom |
$75,000 (2) |
Salary Remaining : |
$75,000 |
Martin Hanzal |
$75,000 (2) |
Salary Remaining : |
$75,000 |
Oliver Johansson |
$65,000 (1) |
Salary Remaining : |
$65,000 |
Tobias Lindberg |
$60,000 (2) |
Salary Remaining : |
$60,000 |
Total Farm Players | 34 |
Salary Commitment |
Year 2030 : $4,630,000 |
Year 2031 : $2,906,667 |
Year 2032 : $440,000 |
Year 2033 : $0 |
Salary Average Commitment |
Year 2030 : $4,630,000 |
Year 2031 : $2,906,667 |
Year 2032 : $440,000 |
Year 2033 : $0 |
|
Arena Capacity - Ticket Price Attendance - % |
Arena Name | Savvis Center - D |
Level 1: | 7475 - $180 - 0 - 0.00% |
Level 2: | 6325 - $150 - 0 - 0.00% |
Level 3: | 2588 - $110 - 0 - 0.00% |
Level 4: | 5175 - $80 - 0 - 0.00% |
Luxury : | 1437 - $400 - 0 - 0.00% |
Total Capacity : | 23000 |
Farm |
Farm Level 1: | 2000 - $60 - 0 - 0.00% |
Farm Level 2: | 1000 - $40 - 0 - 0.00% |
Farm Total Capacity : | 3000 |
Income |
Home Games Left | 2 |
Average Attendance - % | 0 - 0.00% |
Average Income per Game | $0 |
Year to Date Revenue | $0 |
Farm |
Home Games Left | 3 |
Average Attendance - % | 0 - 0.00% |
Average Income per Game | $0 |
Year to Date Revenue | $0 |
Expense |
Pro Players Total Salaries | $90,508,333 |
Pro Players Total Average Salaries | $90,508,333 |
Farm Players Total Salaries | $4,126,000 |
Farm Players Total Average Salaries | $4,126,000 |
Coaches Total Salaries | $10,650,000 |
Luxury Taxe Total | $0 |
Special Salary Cap Value | $0 |
Pro Year To Date Expenses | $0 |
Farm Year To Date Expenses | $0 |
Pro Salary Cap To Date | $0 |
Farm Salary Cap To Date | $0 |
Estimate |
Estimated Season Revenue | $0 |
Pro Remaining Season Days | 0 |
Pro Expenses Per Days | $0 |
Pro Estimated Expenses | $0 |
Farm Remaining Season Days | 0 |
Farm Expenses Per Days | $0 |
Farm Estimated Expenses | $0 |
Estimated Season Expenses | $0 |
Estimated Season Salary Cap | $0 |
Estimate Under Maximum Salary Cap of $87,000,000 | $0 |
Estimate Over Minimum Salary Cap of $66,000,000 | $0 |
Current Bank Account | $46,465,005 |
Projected Bank Account | $46,465,005 |
|
Pro Players Salaries |
Nikolaj Ehlers |
$9,333,333 (2) |
-Salary Remaining : |
$9,333,333 |
Tyler Johnson |
$8,750,000 (2) |
-Salary Remaining : |
$8,750,000 |
Nathan MacKinnon |
$8,500,000 (2) |
-Salary Remaining : |
$8,500,000 |
Gustav Nyquist |
$7,750,000 (1) |
-Salary Remaining : |
$7,750,000 |
Martin Jones |
$7,500,000 (2) |
-Salary Remaining : |
$7,500,000 |
William Nylander |
$7,250,000 (3) |
-Salary Remaining : |
$7,250,000 |
Rasmus Kupari |
$6,250,000 (3) |
-Salary Remaining : |
$6,250,000 |
Antoine Vermette |
$4,000,000 (2) |
-Salary Remaining : |
$4,000,000 |
Philip Broberg |
$4,000,000 (2) |
-Salary Remaining : |
$4,000,000 |
Matthew Boldy |
$3,750,000 (2) |
-Salary Remaining : |
$3,750,000 |
Juuso Valimaki |
$3,500,000 (2) |
-Salary Remaining : |
$3,500,000 |
William Bitten |
$3,250,000 (2) |
-Salary Remaining : |
$3,250,000 |
Andrew Peeke |
$3,000,000 (2) |
-Salary Remaining : |
$3,000,000 |
Brady Tkachuk |
$3,000,000 (1) |
-Salary Remaining : |
$3,000,000 |
Cole Perfetti |
$3,000,000 (3) |
-Salary Remaining : |
$3,000,000 |
Jett Woo |
$2,750,000 (2) |
-Salary Remaining : |
$2,750,000 |
Viktor Tikhonov |
$2,175,000 (1) |
-Salary Remaining : |
$2,175,000 |
Mads Sogaard |
$1,750,000 (2) |
-Salary Remaining : |
$1,750,000 |
Joe Colborne |
$500,000 (1) |
-Salary Remaining : |
$500,000 |
Michael McCarron |
$500,000 (1) |
-Salary Remaining : |
$500,000 |
Total Pro Players | 20 |
Salary Commitment |
Year 2030 : $90,508,333 |
Year 2031 : $76,583,333 |
Year 2032 : $16,500,000 |
Year 2033 : $0 |
Salary Average Commitment |
Year 2030 : $90,508,333 |
Year 2031 : $76,583,333 |
Year 2032 : $16,500,000 |
Year 2033 : $0 |
Salary Cap with 1 Way Contract |
Year 2030 : $90,508,333 |
Year 2031 : $76,583,333 |
Year 2032 : $16,500,000 |
Year 2033 : $0 |
|
Farm Players Salaries |
Anthony Camara |
$200,000 (1) |
Salary Remaining : |
$200,000 |
Michael Gergen |
$200,000 (1) |
Salary Remaining : |
$200,000 |
Akil Thomas |
$200,000 (1) |
Salary Remaining : |
$200,000 |
Dylan Holloway |
$200,000 (1) |
Salary Remaining : |
$200,000 |
Nikita Alexandrov |
$200,000 (1) |
Salary Remaining : |
$200,000 |
Tomas Tatar |
$200,000 (1) |
Salary Remaining : |
$200,000 |
Stuart Percy |
$200,000 (1) |
Salary Remaining : |
$200,000 |
John Carlson |
$190,000 (1) |
Salary Remaining : |
$190,000 |
Calvin De Haan |
$190,000 (1) |
Salary Remaining : |
$190,000 |
Theodor Neiderbach |
$190,000 (2) |
Salary Remaining : |
$190,000 |
Neeme Uvisorg |
$175,000 (1) |
Salary Remaining : |
$175,000 |
Kaapo Kahkonen |
$175,000 (1) |
Salary Remaining : |
$175,000 |
Andrew Copp |
$130,000 (2) |
Salary Remaining : |
$130,000 |
Cole Sillinger |
$125,000 (1) |
Salary Remaining : |
$125,000 |
Nikita Kucherov |
$125,000 (2) |
Salary Remaining : |
$125,000 |
Derek Stepan |
$120,000 (1) |
Salary Remaining : |
$120,000 |
Phil Di Giuseppe |
$108,000 (1) |
Salary Remaining : |
$108,000 |
Chase Stillman |
$100,000 (1) |
Salary Remaining : |
$100,000 |
Alex Chiasson |
$100,000 (1) |
Salary Remaining : |
$100,000 |
Wyatt Johnston |
$100,000 (1) |
Salary Remaining : |
$100,000 |
Alexander Petrovic |
$99,000 (1) |
Salary Remaining : |
$99,000 |
Justin Holl |
$86,000 (1) |
Salary Remaining : |
$86,000 |
Thibaut Puppynck |
$76,000 (1) |
Salary Remaining : |
$76,000 |
Brett Ponich |
$76,000 (1) |
Salary Remaining : |
$76,000 |
David Honzik |
$76,000 (1) |
Salary Remaining : |
$76,000 |
Olen Zellweger |
$75,000 (1) |
Salary Remaining : |
$75,000 |
Christian Thomas |
$60,000 (1) |
Salary Remaining : |
$60,000 |
Cameron Gaunce |
$50,000 (1) |
Salary Remaining : |
$50,000 |
Vladimir Mihalik |
$50,000 (1) |
Salary Remaining : |
$50,000 |
Nicklas Jensen |
$50,000 (1) |
Salary Remaining : |
$50,000 |
Dalton Thrower |
$50,000 (1) |
Salary Remaining : |
$50,000 |
Vilhelm Steen |
$50,000 (1) |
Salary Remaining : |
$50,000 |
Vlastimil Haisman |
$50,000 (1) |
Salary Remaining : |
$50,000 |
Patrik Nemeth |
$50,000 (1) |
Salary Remaining : |
$50,000 |
Total Farm Players | 34 |
Salary Commitment |
Year 2030 : $4,126,000 |
Year 2031 : $445,000 |
Year 2032 : $0 |
Year 2033 : $0 |
Salary Average Commitment |
Year 2030 : $4,126,000 |
Year 2031 : $445,000 |
Year 2032 : $0 |
Year 2033 : $0 |
|
Arena Capacity - Ticket Price Attendance - % |
Arena Name | Fleet Center - A |
Level 1: | 6185 - $185 - 0 - 0.00% |
Level 2: | 5138 - $135 - 0 - 0.00% |
Level 3: | 2008 - $110 - 0 - 0.00% |
Level 4: | 4092 - $95 - 0 - 0.00% |
Luxury : | 1046 - $315 - 0 - 0.00% |
Total Capacity : | 18469 |
Farm |
Farm Level 1: | 2000 - $75 - 0 - 0.00% |
Farm Level 2: | 1000 - $50 - 0 - 0.00% |
Farm Total Capacity : | 3000 |
Income |
Home Games Left | 2 |
Average Attendance - % | 0 - 0.00% |
Average Income per Game | $0 |
Year to Date Revenue | $0 |
Farm |
Home Games Left | 2 |
Average Attendance - % | 0 - 0.00% |
Average Income per Game | $0 |
Year to Date Revenue | $0 |
Expense |
Pro Players Total Salaries | $90,800,000 |
Pro Players Total Average Salaries | $90,800,000 |
Farm Players Total Salaries | $3,526,667 |
Farm Players Total Average Salaries | $3,526,667 |
Coaches Total Salaries | $4,200,000 |
Luxury Taxe Total | $0 |
Special Salary Cap Value | $0 |
Pro Year To Date Expenses | $0 |
Farm Year To Date Expenses | $0 |
Pro Salary Cap To Date | $0 |
Farm Salary Cap To Date | $0 |
Estimate |
Estimated Season Revenue | $0 |
Pro Remaining Season Days | 0 |
Pro Expenses Per Days | $0 |
Pro Estimated Expenses | $0 |
Farm Remaining Season Days | 0 |
Farm Expenses Per Days | $0 |
Farm Estimated Expenses | $0 |
Estimated Season Expenses | $0 |
Estimated Season Salary Cap | $0 |
Estimate Under Maximum Salary Cap of $87,000,000 | $0 |
Estimate Over Minimum Salary Cap of $66,000,000 | $0 |
Current Bank Account | $68,009,531 |
Projected Bank Account | $68,009,531 |
|
Pro Players Salaries |
Anthony DeAngelo |
$7,250,000 (3) |
-Salary Remaining : |
$7,250,000 |
Jayce Hawryluk |
$7,250,000 (3) |
-Salary Remaining : |
$7,250,000 |
Alex Tuch |
$6,625,000 (2) |
-Salary Remaining : |
$6,625,000 |
Derek Forbort |
$6,600,000 (2) |
-Salary Remaining : |
$6,600,000 |
Nikita Filatov |
$5,750,000 (1) |
-Salary Remaining : |
$5,750,000 |
Jakub Voracek |
$5,200,000 (1) |
-Salary Remaining : |
$5,200,000 |
Brandon Gormley |
$4,200,000 (2) |
-Salary Remaining : |
$4,200,000 |
Mason McDonald |
$4,125,000 (2) |
-Salary Remaining : |
$4,125,000 |
Vince Dunn |
$4,000,000 (1) |
-Salary Remaining : |
$4,000,000 |
German Rubtsov |
$3,750,000 (1) |
-Salary Remaining : |
$3,750,000 |
Vladislav Namestnikov |
$3,750,000 (1) |
-Salary Remaining : |
$3,750,000 |
Edmunds Ceicys |
$3,500,000 (2) |
-Salary Remaining : |
$3,500,000 |
Joshua Norris |
$3,000,000 (3) |
-Salary Remaining : |
$3,000,000 |
Dylan McIlrath |
$3,000,000 (2) |
-Salary Remaining : |
$3,000,000 |
Tanner Richard |
$3,000,000 (1) |
-Salary Remaining : |
$3,000,000 |
Darnell Nurse |
$2,750,000 (2) |
-Salary Remaining : |
$2,750,000 |
Serron Noel |
$2,750,000 (2) |
-Salary Remaining : |
$2,750,000 |
Jesper Boqvist |
$2,750,000 (2) |
-Salary Remaining : |
$2,750,000 |
Miikka Salomaki |
$2,500,000 (1) |
-Salary Remaining : |
$2,500,000 |
Evgeny Kuznetsov |
$2,500,000 (2) |
-Salary Remaining : |
$2,500,000 |
Gunther Maurer |
$2,300,000 (1) |
-Salary Remaining : |
$2,300,000 |
Ryan Merkley |
$2,000,000 (1) |
-Salary Remaining : |
$2,000,000 |
Vitek Vanecek |
$1,750,000 (3) |
-Salary Remaining : |
$1,750,000 |
Ondrej Fiala |
$500,000 (2) |
-Salary Remaining : |
$500,000 |
Total Pro Players | 24 |
Salary Commitment |
Year 2030 : $90,800,000 |
Year 2031 : $58,550,000 |
Year 2032 : $19,250,000 |
Year 2033 : $0 |
Salary Average Commitment |
Year 2030 : $90,800,000 |
Year 2031 : $58,550,000 |
Year 2032 : $19,250,000 |
Year 2033 : $0 |
Salary Cap with 1 Way Contract |
Year 2030 : $90,800,000 |
Year 2031 : $58,550,000 |
Year 2032 : $19,250,000 |
Year 2033 : $0 |
|
Farm Players Salaries |
Brett Pesce |
$200,000 (3) |
Salary Remaining : |
$200,000 |
Nick Magyar |
$175,000 (1) |
Salary Remaining : |
$175,000 |
Gage Goncalves |
$170,000 (2) |
Salary Remaining : |
$170,000 |
Peter Mueller |
$160,000 (1) |
Salary Remaining : |
$160,000 |
Ivan Lodnia |
$160,000 (2) |
Salary Remaining : |
$160,000 |
Linus Karlsson |
$155,000 (1) |
Salary Remaining : |
$155,000 |
Rasmus Sandin |
$155,000 (1) |
Salary Remaining : |
$155,000 |
Viktor Stalberg |
$150,000 (1) |
Salary Remaining : |
$150,000 |
Adam Clendening |
$150,000 (1) |
Salary Remaining : |
$150,000 |
Ostap Safin |
$150,000 (2) |
Salary Remaining : |
$150,000 |
Adam Fox |
$140,000 (2) |
Salary Remaining : |
$140,000 |
Ian Scott |
$140,000 (2) |
Salary Remaining : |
$140,000 |
Hampus Lindholm |
$125,000 (1) |
Salary Remaining : |
$125,000 |
Tanner Dickinson |
$115,000 (1) |
Salary Remaining : |
$115,000 |
Maxim Groshev |
$105,000 (1) |
Salary Remaining : |
$105,000 |
Eric Cornel |
$105,000 (1) |
Salary Remaining : |
$105,000 |
Simon Danis-Pepin |
$100,000 (1) |
Salary Remaining : |
$100,000 |
Marc-Andre Gragnani |
$100,000 (1) |
Salary Remaining : |
$100,000 |
Justin Bailey |
$91,667 (2) |
Salary Remaining : |
$91,667 |
Matt Finn |
$91,667 (1) |
Salary Remaining : |
$91,667 |
William Lagesson |
$90,000 (3) |
Salary Remaining : |
$90,000 |
Jakub Culek |
$80,000 (1) |
Salary Remaining : |
$80,000 |
Alfons Malmstrom |
$80,000 (1) |
Salary Remaining : |
$80,000 |
Brent Gretzky |
$75,000 (2) |
Salary Remaining : |
$75,000 |
Ludvig Rensfeldt |
$70,000 (1) |
Salary Remaining : |
$70,000 |
Samuel Helenius |
$65,000 (1) |
Salary Remaining : |
$65,000 |
Vincent Iorio |
$65,000 (1) |
Salary Remaining : |
$65,000 |
Stephon Williams |
$63,333 (2) |
Salary Remaining : |
$63,333 |
Curtis McElhinney |
$50,000 (1) |
Salary Remaining : |
$50,000 |
Brady Vail |
$50,000 (1) |
Salary Remaining : |
$50,000 |
Chris Kelly |
$50,000 (2) |
Salary Remaining : |
$50,000 |
Andrei Buyalsky |
$50,000 (1) |
Salary Remaining : |
$50,000 |
Joe Wegwerth |
$0 (0) |
Salary Remaining : |
$0 |
Total Farm Players | 33 |
Salary Commitment |
Year 2030 : $3,526,667 |
Year 2031 : $1,330,000 |
Year 2032 : $290,000 |
Year 2033 : $0 |
Salary Average Commitment |
Year 2030 : $3,526,667 |
Year 2031 : $1,330,000 |
Year 2032 : $290,000 |
Year 2033 : $0 |
|
Arena Capacity - Ticket Price Attendance - % |
Arena Name | Centre Bell - A |
Level 1: | 6500 - $150 - 0 - 0.00% |
Level 2: | 5500 - $125 - 0 - 0.00% |
Level 3: | 2250 - $100 - 0 - 0.00% |
Level 4: | 4500 - $75 - 0 - 0.00% |
Luxury : | 1250 - $275 - 0 - 0.00% |
Total Capacity : | 20000 |
Farm |
Farm Level 1: | 2000 - $75 - 0 - 0.00% |
Farm Level 2: | 1000 - $50 - 0 - 0.00% |
Farm Total Capacity : | 3000 |
Income |
Home Games Left | 2 |
Average Attendance - % | 0 - 0.00% |
Average Income per Game | $0 |
Year to Date Revenue | $0 |
Farm |
Home Games Left | 2 |
Average Attendance - % | 0 - 0.00% |
Average Income per Game | $0 |
Year to Date Revenue | $0 |
Expense |
Pro Players Total Salaries | $91,809,998 |
Pro Players Total Average Salaries | $91,809,998 |
Farm Players Total Salaries | $4,961,666 |
Farm Players Total Average Salaries | $4,961,666 |
Coaches Total Salaries | $5,000,000 |
Luxury Taxe Total | $0 |
Special Salary Cap Value | $2,875,000 |
Pro Year To Date Expenses | $0 |
Farm Year To Date Expenses | $0 |
Pro Salary Cap To Date | $0 |
Farm Salary Cap To Date | $0 |
Estimate |
Estimated Season Revenue | $0 |
Pro Remaining Season Days | 0 |
Pro Expenses Per Days | $0 |
Pro Estimated Expenses | $0 |
Farm Remaining Season Days | 0 |
Farm Expenses Per Days | $0 |
Farm Estimated Expenses | $0 |
Estimated Season Expenses | $0 |
Estimated Season Salary Cap | $0 |
Estimate Under Maximum Salary Cap of $87,000,000 | $0 |
Estimate Over Minimum Salary Cap of $66,000,000 | $0 |
Current Bank Account | $89,999,467 |
Projected Bank Account | $89,999,467 |
|
Pro Players Salaries |
Connor McDavid |
$10,833,330 (3) |
-Salary Remaining : |
$10,833,330 |
Phil Kessel |
$9,060,000 (2) |
-Salary Remaining : |
$9,060,000 |
John Tavares |
$6,950,000 (2) |
-Salary Remaining : |
$6,950,000 |
James Wisniewski |
$6,250,000 (3) |
-Salary Remaining : |
$6,250,000 |
David Pastrnak |
$6,083,333 (2) |
-Salary Remaining : |
$6,083,333 |
Samuel Montembeault |
$5,583,333 (3) |
-Salary Remaining : |
$5,583,333 |
Griffin Reinhart |
$5,500,000 (1) |
-Salary Remaining : |
$5,500,000 |
Braden Schneider |
$3,000,000 (3) |
-Salary Remaining : |
$3,000,000 |
Julius Honka |
$3,000,000 (3) |
-Salary Remaining : |
$3,000,000 |
Cole Caufield |
$3,000,000 (2) |
-Salary Remaining : |
$3,000,000 |
Grigori Denisenko |
$3,000,000 (2) |
-Salary Remaining : |
$3,000,000 |
Gabryel Paquin-Boudreau |
$2,750,000 (2) |
-Salary Remaining : |
$2,750,000 |
Patrick Maroon |
$2,750,000 (1) |
-Salary Remaining : |
$2,750,000 |
Joel Farabee |
$2,750,000 (1) |
-Salary Remaining : |
$2,750,000 |
Michael Matheson |
$2,750,000 (1) |
-Salary Remaining : |
$2,750,000 |
Janne Kuokkanen |
$2,500,000 (3) |
-Salary Remaining : |
$2,500,000 |
Alexander Romanov |
$2,500,000 (3) |
-Salary Remaining : |
$2,500,000 |
Brent Gates Jr. |
$2,250,000 (2) |
-Salary Remaining : |
$2,250,000 |
Brycen Martin |
$2,083,333 (2) |
-Salary Remaining : |
$2,083,333 |
Cross Hanas |
$2,050,000 (3) |
-Salary Remaining : |
$2,050,000 |
Alexis Pepin |
$1,833,333 (2) |
-Salary Remaining : |
$1,833,333 |
Owen Power |
$1,500,000 (1) |
-Salary Remaining : |
$1,500,000 |
Evan Cormier |
$1,500,000 (1) |
-Salary Remaining : |
$1,500,000 |
Julien Pelletier |
$1,250,000 (3) |
-Salary Remaining : |
$1,250,000 |
Ludwig Bystrom |
$1,083,333 (1) |
-Salary Remaining : |
$1,083,333 |
Total Pro Players | 25 |
Salary Commitment |
Year 2030 : $91,809,998 |
Year 2031 : $73,976,665 |
Year 2032 : $36,966,666 |
Year 2033 : $0 |
Salary Average Commitment |
Year 2030 : $91,809,998 |
Year 2031 : $73,976,665 |
Year 2032 : $36,966,666 |
Year 2033 : $0 |
Salary Cap with 1 Way Contract |
Year 2030 : $91,809,998 |
Year 2031 : $73,976,665 |
Year 2032 : $36,966,666 |
Year 2033 : $0 |
|
Farm Players Salaries |
Ty Rattie |
$200,000 (1) |
Salary Remaining : |
$200,000 |
Danil Gushchin |
$195,000 (3) |
Salary Remaining : |
$195,000 |
Alec Regula |
$195,000 (1) |
Salary Remaining : |
$195,000 |
Maxim Cajkovic |
$195,000 (2) |
Salary Remaining : |
$195,000 |
Kody Clark |
$195,000 (1) |
Salary Remaining : |
$195,000 |
Jack Finley |
$195,000 (3) |
Salary Remaining : |
$195,000 |
Ian Moore |
$195,000 (3) |
Salary Remaining : |
$195,000 |
Bulat Shafigullin |
$195,000 (3) |
Salary Remaining : |
$195,000 |
Artemi Kniazev |
$190,000 (1) |
Salary Remaining : |
$190,000 |
Sean Day |
$185,000 (1) |
Salary Remaining : |
$185,000 |
Michael Downing |
$183,333 (1) |
Salary Remaining : |
$183,333 |
Jamieson Rees |
$180,000 (1) |
Salary Remaining : |
$180,000 |
Ty Smilanic |
$175,000 (3) |
Salary Remaining : |
$175,000 |
Lucas Feuk |
$175,000 (2) |
Salary Remaining : |
$175,000 |
Samuel Dove-McFalls |
$158,333 (3) |
Salary Remaining : |
$158,333 |
Christian Dvorak |
$158,333 (2) |
Salary Remaining : |
$158,333 |
Brandon Coe |
$155,000 (3) |
Salary Remaining : |
$155,000 |
Mason Lohrei |
$155,000 (3) |
Salary Remaining : |
$155,000 |
Stuart Skinner |
$150,000 (2) |
Salary Remaining : |
$150,000 |
Guillaume Brisebois |
$140,000 (1) |
Salary Remaining : |
$140,000 |
Maxwell Crozier |
$140,000 (2) |
Salary Remaining : |
$140,000 |
Aaron Huglen |
$140,000 (3) |
Salary Remaining : |
$140,000 |
Jacob McGrew |
$140,000 (1) |
Salary Remaining : |
$140,000 |
Anders Lee |
$130,000 (2) |
Salary Remaining : |
$130,000 |
Kevin Hayes |
$125,000 (1) |
Salary Remaining : |
$125,000 |
Simon Despres |
$108,333 (2) |
Salary Remaining : |
$108,333 |
Daniel Altshuller |
$91,667 (1) |
Salary Remaining : |
$91,667 |
Ilya Fedotov |
$75,000 (1) |
Salary Remaining : |
$75,000 |
Eric Mestery |
$66,667 (1) |
Salary Remaining : |
$66,667 |
Stanislav Svozil |
$65,000 (1) |
Salary Remaining : |
$65,000 |
Emil Martinsen |
$60,000 (1) |
Salary Remaining : |
$60,000 |
Jakub Malek |
$50,000 (1) |
Salary Remaining : |
$50,000 |
Kirill Kirsanov |
$50,000 (1) |
Salary Remaining : |
$50,000 |
Dmitri Kostenko |
$50,000 (1) |
Salary Remaining : |
$50,000 |
Antero Niittymaki |
$50,000 (2) |
Salary Remaining : |
$50,000 |
Talyn Boyko |
$50,000 (1) |
Salary Remaining : |
$50,000 |
Raphael Diaz |
$0 (0) |
Salary Remaining : |
$0 |
Hunter Smith |
$0 (0) |
Salary Remaining : |
$0 |
Total Farm Players | 38 |
Salary Commitment |
Year 2030 : $4,961,666 |
Year 2031 : $2,669,999 |
Year 2032 : $1,563,333 |
Year 2033 : $0 |
Salary Average Commitment |
Year 2030 : $4,961,666 |
Year 2031 : $2,669,999 |
Year 2032 : $1,563,333 |
Year 2033 : $0 |
|
Arena Capacity - Ticket Price Attendance - % |
Arena Name | Rogers Arena - A |
Level 1: | 6244 - $135 - 0 - 0.00% |
Level 2: | 5136 - $115 - 0 - 0.00% |
Level 3: | 2064 - $85 - 0 - 0.00% |
Level 4: | 4129 - $68 - 0 - 0.00% |
Luxury : | 1057 - $385 - 0 - 0.00% |
Total Capacity : | 18630 |
Farm |
Farm Level 1: | 2000 - $75 - 0 - 0.00% |
Farm Level 2: | 1000 - $50 - 0 - 0.00% |
Farm Total Capacity : | 3000 |
Income |
Home Games Left | 2 |
Average Attendance - % | 0 - 0.00% |
Average Income per Game | $0 |
Year to Date Revenue | $0 |
Farm |
Home Games Left | 2 |
Average Attendance - % | 0 - 0.00% |
Average Income per Game | $0 |
Year to Date Revenue | $0 |
Expense |
Pro Players Total Salaries | $76,925,000 |
Pro Players Total Average Salaries | $76,925,000 |
Farm Players Total Salaries | $3,318,333 |
Farm Players Total Average Salaries | $3,318,333 |
Coaches Total Salaries | $3,000,000 |
Luxury Taxe Total | $0 |
Special Salary Cap Value | $0 |
Pro Year To Date Expenses | $0 |
Farm Year To Date Expenses | $0 |
Pro Salary Cap To Date | $0 |
Farm Salary Cap To Date | $0 |
Estimate |
Estimated Season Revenue | $0 |
Pro Remaining Season Days | 0 |
Pro Expenses Per Days | $0 |
Pro Estimated Expenses | $0 |
Farm Remaining Season Days | 0 |
Farm Expenses Per Days | $0 |
Farm Estimated Expenses | $0 |
Estimated Season Expenses | $0 |
Estimated Season Salary Cap | $0 |
Estimate Under Maximum Salary Cap of $87,000,000 | $0 |
Estimate Over Minimum Salary Cap of $66,000,000 | $0 |
Current Bank Account | $26,649,632 |
Projected Bank Account | $26,649,632 |
|
Pro Players Salaries |
Ryan Nugent-Hopkins |
$8,500,000 (3) |
-Salary Remaining : |
$8,500,000 |
Dylan Strome |
$7,500,000 (2) |
-Salary Remaining : |
$7,500,000 |
Matt Duchene |
$6,125,000 (1) |
-Salary Remaining : |
$6,125,000 |
Jake Muzzin |
$5,500,000 (2) |
-Salary Remaining : |
$5,500,000 |
Adam Larsson |
$5,000,000 (1) |
-Salary Remaining : |
$5,000,000 |
Mats Zuccarello |
$5,000,000 (1) |
-Salary Remaining : |
$5,000,000 |
Andrei Vasilevski |
$4,750,000 (1) |
-Salary Remaining : |
$4,750,000 |
Nick Bjugstad |
$3,850,000 (1) |
-Salary Remaining : |
$3,850,000 |
Jonathan Dahlen |
$3,500,000 (2) |
-Salary Remaining : |
$3,500,000 |
Michael Rasmussen |
$3,500,000 (1) |
-Salary Remaining : |
$3,500,000 |
Alex Newhook |
$3,000,000 (2) |
-Salary Remaining : |
$3,000,000 |
Kevin Bahl |
$3,000,000 (3) |
-Salary Remaining : |
$3,000,000 |
Miro Heiskanen (Out of Payroll) |
$3,000,000 (1) |
-Salary Remaining : |
$3,000,000 |
Kyle Quincey |
$2,750,000 (2) |
-Salary Remaining : |
$2,750,000 |
Linus Omark |
$2,750,000 (1) |
-Salary Remaining : |
$2,750,000 |
Jordan Martinook (Out of Payroll) |
$2,750,000 (2) |
-Salary Remaining : |
$2,750,000 |
Brandon Gignac |
$2,500,000 (1) |
-Salary Remaining : |
$2,500,000 |
Chad Krys |
$2,250,000 (2) |
-Salary Remaining : |
$2,250,000 |
Cole Schwindt |
$2,250,000 (2) |
-Salary Remaining : |
$2,250,000 |
Eetu Makiniemi |
$2,000,000 (2) |
-Salary Remaining : |
$2,000,000 |
Brendan Gaunce |
$1,700,000 (1) |
-Salary Remaining : |
$1,700,000 |
Patrick Kane |
$500,000 (1) |
-Salary Remaining : |
$500,000 |
Tyler Wotherspoon |
$500,000 (1) |
-Salary Remaining : |
$500,000 |
Sam Gagner |
$500,000 (1) |
-Salary Remaining : |
$500,000 |
Total Pro Players | 24 |
Salary Commitment |
Year 2030 : $82,675,000 |
Year 2031 : $43,000,000 |
Year 2032 : $11,500,000 |
Year 2033 : $0 |
Salary Average Commitment |
Year 2030 : $82,675,000 |
Year 2031 : $43,000,000 |
Year 2032 : $11,500,000 |
Year 2033 : $0 |
Salary Cap with 1 Way Contract |
Year 2030 : $82,675,000 |
Year 2031 : $43,000,000 |
Year 2032 : $11,500,000 |
Year 2033 : $0 |
|
Farm Players Salaries |
William Cuylle |
$175,000 (1) |
Salary Remaining : |
$175,000 |
Albin Grewe |
$175,000 (2) |
Salary Remaining : |
$175,000 |
Semyon Der-Arguchintsev |
$170,000 (2) |
Salary Remaining : |
$170,000 |
Damien Riat |
$170,000 (2) |
Salary Remaining : |
$170,000 |
Zack Smith |
$170,000 (1) |
Salary Remaining : |
$170,000 |
Sean Durzi |
$160,000 (2) |
Salary Remaining : |
$160,000 |
Dwight King |
$160,000 (1) |
Salary Remaining : |
$160,000 |
Case McCarthy |
$155,000 (2) |
Salary Remaining : |
$155,000 |
Leo Loof |
$150,000 (2) |
Salary Remaining : |
$150,000 |
Emil Andrae (Out of Payroll) |
$145,000 (1) |
Salary Remaining : |
$145,000 |
Johnathan MacLeod |
$143,333 (2) |
Salary Remaining : |
$143,333 |
Justin Sourdif |
$140,000 (3) |
Salary Remaining : |
$140,000 |
Jackson Kunz |
$130,000 (2) |
Salary Remaining : |
$130,000 |
Joel Blomqvist |
$130,000 (3) |
Salary Remaining : |
$130,000 |
Mark Alt |
$125,000 (1) |
Salary Remaining : |
$125,000 |
Jan Neuenschwander |
$105,000 (1) |
Salary Remaining : |
$105,000 |
Drew Schiestel |
$75,000 (2) |
Salary Remaining : |
$75,000 |
Artyom Grushnikov |
$75,000 (1) |
Salary Remaining : |
$75,000 |
Ville Koivunen |
$75,000 (1) |
Salary Remaining : |
$75,000 |
William Stromgren |
$75,000 (1) |
Salary Remaining : |
$75,000 |
Brody Lamb |
$65,000 (1) |
Salary Remaining : |
$65,000 |
Cole Huckins |
$65,000 (1) |
Salary Remaining : |
$65,000 |
Jan Kostalek |
$60,000 (2) |
Salary Remaining : |
$60,000 |
Jackson Houck |
$60,000 (1) |
Salary Remaining : |
$60,000 |
Ryan Stoa |
$60,000 (1) |
Salary Remaining : |
$60,000 |
Jackson Blake |
$50,000 (1) |
Salary Remaining : |
$50,000 |
Kalle Vaisanen |
$50,000 (1) |
Salary Remaining : |
$50,000 |
Kabok Goukov |
$50,000 (1) |
Salary Remaining : |
$50,000 |
Stephen Johns |
$50,000 (1) |
Salary Remaining : |
$50,000 |
Alan Quine |
$50,000 (1) |
Salary Remaining : |
$50,000 |
Jaroslav Dolgopolov |
$50,000 (1) |
Salary Remaining : |
$50,000 |
Bernd Nyholm |
$50,000 (1) |
Salary Remaining : |
$50,000 |
Jake Paterson |
$50,000 (2) |
Salary Remaining : |
$50,000 |
Keegan Lowe |
$50,000 (1) |
Salary Remaining : |
$50,000 |
Total Farm Players | 34 |
Salary Commitment |
Year 2030 : $3,463,333 |
Year 2031 : $1,708,333 |
Year 2032 : $270,000 |
Year 2033 : $0 |
Salary Average Commitment |
Year 2030 : $3,463,333 |
Year 2031 : $1,708,333 |
Year 2032 : $270,000 |
Year 2033 : $0 |
|
Arena Capacity - Ticket Price Attendance - % |
Arena Name | MCI Center - A |
Level 1: | 6500 - $250 - 0 - 0.00% |
Level 2: | 5500 - $175 - 0 - 0.00% |
Level 3: | 2250 - $125 - 0 - 0.00% |
Level 4: | 4500 - $100 - 0 - 0.00% |
Luxury : | 1250 - $500 - 0 - 0.00% |
Total Capacity : | 20000 |
Farm |
Farm Level 1: | 2000 - $75 - 0 - 0.00% |
Farm Level 2: | 1000 - $50 - 0 - 0.00% |
Farm Total Capacity : | 3000 |
Income |
Home Games Left | 2 |
Average Attendance - % | 0 - 0.00% |
Average Income per Game | $0 |
Year to Date Revenue | $0 |
Farm |
Home Games Left | 2 |
Average Attendance - % | 0 - 0.00% |
Average Income per Game | $0 |
Year to Date Revenue | $0 |
Expense |
Pro Players Total Salaries | $79,341,666 |
Pro Players Total Average Salaries | $79,341,666 |
Farm Players Total Salaries | $2,731,867 |
Farm Players Total Average Salaries | $2,731,867 |
Coaches Total Salaries | $8,800,000 |
Luxury Taxe Total | $0 |
Special Salary Cap Value | $0 |
Pro Year To Date Expenses | $0 |
Farm Year To Date Expenses | $0 |
Pro Salary Cap To Date | $0 |
Farm Salary Cap To Date | $0 |
Estimate |
Estimated Season Revenue | $0 |
Pro Remaining Season Days | 0 |
Pro Expenses Per Days | $0 |
Pro Estimated Expenses | $0 |
Farm Remaining Season Days | 0 |
Farm Expenses Per Days | $0 |
Farm Estimated Expenses | $0 |
Estimated Season Expenses | $0 |
Estimated Season Salary Cap | $0 |
Estimate Under Maximum Salary Cap of $87,000,000 | $0 |
Estimate Over Minimum Salary Cap of $66,000,000 | $0 |
Current Bank Account | $50,499,055 |
Projected Bank Account | $50,499,055 |
|
Pro Players Salaries |
Jonathan Huberdeau |
$8,750,000 (1) |
-Salary Remaining : |
$8,750,000 |
Jakub Vrana |
$8,000,000 (3) |
-Salary Remaining : |
$8,000,000 |
Brendan Perlini |
$7,583,333 (2) |
-Salary Remaining : |
$7,583,333 |
Nolan Patrick |
$7,500,000 (3) |
-Salary Remaining : |
$7,500,000 |
Ryan Johansen |
$6,625,000 (1) |
-Salary Remaining : |
$6,625,000 |
Frederik Gauthier |
$6,250,000 (2) |
-Salary Remaining : |
$6,250,000 |
Joshua Ho-Sang (Out of Payroll) |
$6,083,333 (2) |
-Salary Remaining : |
$6,083,333 |
Gabriel Gagne |
$4,000,000 (2) |
-Salary Remaining : |
$4,000,000 |
Daniel Vladar |
$3,500,000 (1) |
-Salary Remaining : |
$3,500,000 |
Joe Morrow |
$3,500,000 (2) |
-Salary Remaining : |
$3,500,000 |
Maxime Talbot |
$3,500,000 (3) |
-Salary Remaining : |
$3,500,000 |
Bryan Lee |
$3,250,000 (1) |
-Salary Remaining : |
$3,250,000 |
Slater Koekkoek |
$3,125,000 (2) |
-Salary Remaining : |
$3,125,000 |
Vitaly Abramov |
$3,000,000 (2) |
-Salary Remaining : |
$3,000,000 |
Robert Hagg |
$2,750,000 (2) |
-Salary Remaining : |
$2,750,000 |
Greg Pateryn |
$2,500,000 (1) |
-Salary Remaining : |
$2,500,000 |
Mikko Koskinen |
$1,750,000 (2) |
-Salary Remaining : |
$1,750,000 |
Rinat Valiev |
$1,583,333 (2) |
-Salary Remaining : |
$1,583,333 |
Alexander Wennberg |
$900,000 (3) |
-Salary Remaining : |
$900,000 |
Andrej Dyakonov |
$675,000 (2) |
-Salary Remaining : |
$675,000 |
Rocco Grimaldi |
$600,000 (2) |
-Salary Remaining : |
$600,000 |
Total Pro Players | 21 |
Salary Commitment |
Year 2030 : $85,424,999 |
Year 2031 : $60,799,999 |
Year 2032 : $19,900,000 |
Year 2033 : $0 |
Salary Average Commitment |
Year 2030 : $85,425,000 |
Year 2031 : $60,800,000 |
Year 2032 : $19,900,000 |
Year 2033 : $0 |
Salary Cap with 1 Way Contract |
Year 2030 : $85,425,000 |
Year 2031 : $60,800,000 |
Year 2032 : $19,900,000 |
Year 2033 : $0 |
|
Farm Players Salaries |
Greg Nemisz |
$175,100 (1) |
Salary Remaining : |
$175,100 |
Igor Aliaksiej |
$175,100 (1) |
Salary Remaining : |
$175,100 |
Patrik Pavlikovsky |
$160,000 (1) |
Salary Remaining : |
$160,000 |
Carter Ashton |
$150,000 (1) |
Salary Remaining : |
$150,000 |
Leevi Aaltonen |
$140,000 (2) |
Salary Remaining : |
$140,000 |
Ruslan Bashkirov |
$140,000 (1) |
Salary Remaining : |
$140,000 |
Filip Ahl |
$130,000 (1) |
Salary Remaining : |
$130,000 |
Christian Dube |
$120,000 (1) |
Salary Remaining : |
$120,000 |
Harrison Ruopp |
$100,000 (1) |
Salary Remaining : |
$100,000 |
Tomko Potsiluyko |
$100,000 (1) |
Salary Remaining : |
$100,000 |
Jonas Brodin (Out of Payroll) |
$100,000 (3) |
Salary Remaining : |
$100,000 |
Jake Gardiner |
$100,000 (1) |
Salary Remaining : |
$100,000 |
Yosuke Moritani |
$75,000 (1) |
Salary Remaining : |
$75,000 |
Sebastian Wannstrom (Out of Payroll) |
$75,000 (2) |
Salary Remaining : |
$75,000 |
Jon Gillies (Out of Payroll) |
$71,667 (1) |
Salary Remaining : |
$71,667 |
Frederik Andersen |
$66,667 (1) |
Salary Remaining : |
$66,667 |
Xavier Ouellet |
$65,000 (2) |
Salary Remaining : |
$65,000 |
Klas Dahlbeck |
$60,000 (1) |
Salary Remaining : |
$60,000 |
Magnus Hellberg |
$60,000 (1) |
Salary Remaining : |
$60,000 |
Wyatt Crain |
$60,000 (1) |
Salary Remaining : |
$60,000 |
Nick Cousins |
$60,000 (1) |
Salary Remaining : |
$60,000 |
Josh Leivo |
$60,000 (2) |
Salary Remaining : |
$60,000 |
Ryan Thang |
$60,000 (2) |
Salary Remaining : |
$60,000 |
Olli Giacomini |
$60,000 (1) |
Salary Remaining : |
$60,000 |
Andy Andreoff |
$60,000 (1) |
Salary Remaining : |
$60,000 |
Jake Allen |
$60,000 (1) |
Salary Remaining : |
$60,000 |
Aaron Marvin |
$60,000 (2) |
Salary Remaining : |
$60,000 |
Tony Lagerstrom |
$60,000 (1) |
Salary Remaining : |
$60,000 |
Wilhelm Birkeland |
$60,000 (1) |
Salary Remaining : |
$60,000 |
Koit Pumm |
$60,000 (1) |
Salary Remaining : |
$60,000 |
Danny Biega |
$60,000 (1) |
Salary Remaining : |
$60,000 |
Marius Schenk |
$60,000 (2) |
Salary Remaining : |
$60,000 |
Joey Leach |
$60,000 (1) |
Salary Remaining : |
$60,000 |
Total Farm Players | 33 |
Salary Commitment |
Year 2030 : $2,903,534 |
Year 2031 : $620,000 |
Year 2032 : $100,000 |
Year 2033 : $0 |
Salary Average Commitment |
Year 2030 : $2,903,534 |
Year 2031 : $620,000 |
Year 2032 : $100,000 |
Year 2033 : $0 |
|
Arena Capacity - Ticket Price Attendance - % |
Arena Name | Bette Arena - A |
Level 1: | 6500 - $200 - 0 - 0.00% |
Level 2: | 5500 - $125 - 0 - 0.00% |
Level 3: | 2250 - $100 - 0 - 0.00% |
Level 4: | 4500 - $70 - 0 - 0.00% |
Luxury : | 1250 - $390 - 0 - 0.00% |
Total Capacity : | 20000 |
Farm |
Farm Level 1: | 2000 - $58 - 0 - 0.00% |
Farm Level 2: | 1000 - $38 - 0 - 0.00% |
Farm Total Capacity : | 3000 |
Income |
Home Games Left | 2 |
Average Attendance - % | 0 - 0.00% |
Average Income per Game | $0 |
Year to Date Revenue | $0 |
Farm |
Home Games Left | 2 |
Average Attendance - % | 0 - 0.00% |
Average Income per Game | $0 |
Year to Date Revenue | $0 |
Expense |
Pro Players Total Salaries | $76,451,666 |
Pro Players Total Average Salaries | $76,451,666 |
Farm Players Total Salaries | $3,415,000 |
Farm Players Total Average Salaries | $3,415,000 |
Coaches Total Salaries | $7,000,000 |
Luxury Taxe Total | $0 |
Special Salary Cap Value | $0 |
Pro Year To Date Expenses | $0 |
Farm Year To Date Expenses | $0 |
Pro Salary Cap To Date | $0 |
Farm Salary Cap To Date | $0 |
Estimate |
Estimated Season Revenue | $0 |
Pro Remaining Season Days | 0 |
Pro Expenses Per Days | $0 |
Pro Estimated Expenses | $0 |
Farm Remaining Season Days | 0 |
Farm Expenses Per Days | $0 |
Farm Estimated Expenses | $0 |
Estimated Season Expenses | $0 |
Estimated Season Salary Cap | $0 |
Estimate Under Maximum Salary Cap of $87,000,000 | $0 |
Estimate Over Minimum Salary Cap of $66,000,000 | $0 |
Current Bank Account | $17,359,151 |
Projected Bank Account | $17,359,151 |
|
Pro Players Salaries |
Jonathan Toews |
$6,750,000 (2) |
-Salary Remaining : |
$6,750,000 |
Thomas Chabot |
$6,250,000 (1) |
-Salary Remaining : |
$6,250,000 |
Josh Bailey |
$6,000,000 (2) |
-Salary Remaining : |
$6,000,000 |
Aleksandr Burmistrov |
$4,750,000 (2) |
-Salary Remaining : |
$4,750,000 |
Nikita Scherbak |
$4,250,000 (3) |
-Salary Remaining : |
$4,250,000 |
Chris Kunitz |
$4,000,000 (1) |
-Salary Remaining : |
$4,000,000 |
Jason Dickinson |
$3,833,333 (1) |
-Salary Remaining : |
$3,833,333 |
Pierre-Olivier Joseph |
$3,750,000 (2) |
-Salary Remaining : |
$3,750,000 |
Nicolas Petan |
$3,583,333 (1) |
-Salary Remaining : |
$3,583,333 |
Boone Jenner |
$3,500,000 (3) |
-Salary Remaining : |
$3,500,000 |
Gustav Lindstrom |
$3,000,000 (2) |
-Salary Remaining : |
$3,000,000 |
Moritz Seider |
$3,000,000 (2) |
-Salary Remaining : |
$3,000,000 |
Stephane Da Costa |
$2,750,000 (1) |
-Salary Remaining : |
$2,750,000 |
Jesperi Kotkaniemi |
$2,750,000 (1) |
-Salary Remaining : |
$2,750,000 |
Sebastian Aho |
$2,500,000 (2) |
-Salary Remaining : |
$2,500,000 |
Jack Campbell |
$2,500,000 (2) |
-Salary Remaining : |
$2,500,000 |
Travis Dermott |
$2,500,000 (2) |
-Salary Remaining : |
$2,500,000 |
John Gibson |
$2,300,000 (1) |
-Salary Remaining : |
$2,300,000 |
Joseph Woll |
$2,000,000 (1) |
-Salary Remaining : |
$2,000,000 |
Marko Dano |
$1,625,000 (1) |
-Salary Remaining : |
$1,625,000 |
Anton Slepyshev |
$1,500,000 (2) |
-Salary Remaining : |
$1,500,000 |
Tom Gilbert |
$1,360,000 (3) |
-Salary Remaining : |
$1,360,000 |
Bobby Ryan |
$1,000,000 (1) |
-Salary Remaining : |
$1,000,000 |
Keaton Ellerby |
$500,000 (1) |
-Salary Remaining : |
$500,000 |
Mason Geertsen |
$500,000 (1) |
-Salary Remaining : |
$500,000 |
Total Pro Players | 25 |
Salary Commitment |
Year 2030 : $76,451,666 |
Year 2031 : $45,360,000 |
Year 2032 : $9,110,000 |
Year 2033 : $0 |
Salary Average Commitment |
Year 2030 : $76,451,666 |
Year 2031 : $45,360,000 |
Year 2032 : $9,110,000 |
Year 2033 : $0 |
Salary Cap with 1 Way Contract |
Year 2030 : $76,451,666 |
Year 2031 : $45,360,000 |
Year 2032 : $9,110,000 |
Year 2033 : $0 |
|
Farm Players Salaries |
Noel Gunler |
$200,000 (1) |
Salary Remaining : |
$200,000 |
Jack Glover |
$200,000 (1) |
Salary Remaining : |
$200,000 |
John-Jason Peterka |
$200,000 (1) |
Salary Remaining : |
$200,000 |
Cameron Crotty |
$195,000 (2) |
Salary Remaining : |
$195,000 |
Maksim Sushko |
$195,000 (2) |
Salary Remaining : |
$195,000 |
Filip Hronek (Out of Payroll) |
$170,000 (2) |
Salary Remaining : |
$170,000 |
Calen Addison |
$155,000 (1) |
Salary Remaining : |
$155,000 |
Sebastian Cossa |
$150,000 (1) |
Salary Remaining : |
$150,000 |
Tyler Tullio |
$140,000 (2) |
Salary Remaining : |
$140,000 |
Toni Utunen |
$140,000 (1) |
Salary Remaining : |
$140,000 |
Hunter Jones |
$130,000 (2) |
Salary Remaining : |
$130,000 |
Jake Evans |
$130,000 (1) |
Salary Remaining : |
$130,000 |
Tim Kerr |
$125,000 (2) |
Salary Remaining : |
$125,000 |
Robin Travanti |
$125,000 (1) |
Salary Remaining : |
$125,000 |
Jack Dugan |
$125,000 (1) |
Salary Remaining : |
$125,000 |
Dylan Guenther |
$125,000 (1) |
Salary Remaining : |
$125,000 |
Cole Brady |
$110,000 (2) |
Salary Remaining : |
$110,000 |
Greg McKegg |
$100,000 (2) |
Salary Remaining : |
$100,000 |
Isak Rosen |
$100,000 (1) |
Salary Remaining : |
$100,000 |
Carson Lambos |
$100,000 (1) |
Salary Remaining : |
$100,000 |
Oskar Sundqvist |
$95,000 (1) |
Salary Remaining : |
$95,000 |
Kevin Shattenkirk |
$75,000 (1) |
Salary Remaining : |
$75,000 |
Brandon Montour |
$75,000 (1) |
Salary Remaining : |
$75,000 |
Jamie Oleksiak |
$75,000 (1) |
Salary Remaining : |
$75,000 |
Sam Kurker |
$50,000 (2) |
Salary Remaining : |
$50,000 |
Jordan Caron |
$50,000 (2) |
Salary Remaining : |
$50,000 |
T.J. Brennan |
$50,000 (3) |
Salary Remaining : |
$50,000 |
Rickard Rakell |
$50,000 (2) |
Salary Remaining : |
$50,000 |
Douglas Murray |
$50,000 (2) |
Salary Remaining : |
$50,000 |
Ville Peltonen |
$50,000 (2) |
Salary Remaining : |
$50,000 |
Emerson Etem |
$50,000 (3) |
Salary Remaining : |
$50,000 |
Jack Ramsey |
$0 (0) |
Salary Remaining : |
$0 |
Total Farm Players | 32 |
Salary Commitment |
Year 2030 : $3,585,000 |
Year 2031 : $1,515,000 |
Year 2032 : $100,000 |
Year 2033 : $0 |
Salary Average Commitment |
Year 2030 : $3,585,000 |
Year 2031 : $1,515,000 |
Year 2032 : $100,000 |
Year 2033 : $0 |
|
Arena Capacity - Ticket Price Attendance - % |
Arena Name | Continental Airlines Arena - B |
Level 1: | 6825 - $160 - 0 - 0.00% |
Level 2: | 5775 - $120 - 0 - 0.00% |
Level 3: | 2362 - $100 - 0 - 0.00% |
Level 4: | 4725 - $80 - 0 - 0.00% |
Luxury : | 1313 - $340 - 0 - 0.00% |
Total Capacity : | 21000 |
Farm |
Farm Level 1: | 2000 - $35 - 0 - 0.00% |
Farm Level 2: | 1000 - $20 - 0 - 0.00% |
Farm Total Capacity : | 3000 |
Income |
Home Games Left | 2 |
Average Attendance - % | 0 - 0.00% |
Average Income per Game | $0 |
Year to Date Revenue | $0 |
Farm |
Home Games Left | 2 |
Average Attendance - % | 0 - 0.00% |
Average Income per Game | $0 |
Year to Date Revenue | $0 |
Expense |
Pro Players Total Salaries | $83,651,000 |
Pro Players Total Average Salaries | $83,651,000 |
Farm Players Total Salaries | $3,343,933 |
Farm Players Total Average Salaries | $3,343,933 |
Coaches Total Salaries | $4,040,000 |
Luxury Taxe Total | $0 |
Special Salary Cap Value | $0 |
Pro Year To Date Expenses | $0 |
Farm Year To Date Expenses | $0 |
Pro Salary Cap To Date | $0 |
Farm Salary Cap To Date | $0 |
Estimate |
Estimated Season Revenue | $0 |
Pro Remaining Season Days | 0 |
Pro Expenses Per Days | $0 |
Pro Estimated Expenses | $0 |
Farm Remaining Season Days | 0 |
Farm Expenses Per Days | $0 |
Farm Estimated Expenses | $0 |
Estimated Season Expenses | $0 |
Estimated Season Salary Cap | $0 |
Estimate Under Maximum Salary Cap of $87,000,000 | $0 |
Estimate Over Minimum Salary Cap of $66,000,000 | $0 |
Current Bank Account | $84,780,000 |
Projected Bank Account | $84,780,000 |
|
Pro Players Salaries |
Auston Matthews |
$11,500,000 (3) |
-Salary Remaining : |
$11,500,000 |
Jonathan Drouin |
$11,000,000 (2) |
-Salary Remaining : |
$11,000,000 |
Jack Eichel |
$8,750,000 (1) |
-Salary Remaining : |
$8,750,000 |
Artemi Panarin (Out of Payroll) |
$8,500,000 (2) |
-Salary Remaining : |
$8,500,000 |
Leon Draisaitl |
$8,500,000 (3) |
-Salary Remaining : |
$8,500,000 |
Alexander Nylander |
$6,250,000 (1) |
-Salary Remaining : |
$6,250,000 |
Antti Niemi |
$5,000,000 (1) |
-Salary Remaining : |
$5,000,000 |
Andrei Svechnikov |
$3,750,000 (1) |
-Salary Remaining : |
$3,750,000 |
Kole Lind |
$3,750,000 (1) |
-Salary Remaining : |
$3,750,000 |
Anton Lundell |
$3,500,000 (2) |
-Salary Remaining : |
$3,500,000 |
Niklas Hjalmarsson |
$3,500,000 (2) |
-Salary Remaining : |
$3,500,000 |
Vasili Podkolzin |
$3,500,000 (1) |
-Salary Remaining : |
$3,500,000 |
Olli Juolevi |
$3,500,000 (1) |
-Salary Remaining : |
$3,500,000 |
Evan Bouchard |
$3,000,000 (3) |
-Salary Remaining : |
$3,000,000 |
Filip Zadina |
$2,750,000 (1) |
-Salary Remaining : |
$2,750,000 |
Wouter Peeters |
$1,750,000 (1) |
-Salary Remaining : |
$1,750,000 |
Simon Edvinsson |
$1,500,000 (1) |
-Salary Remaining : |
$1,500,000 |
Ethan Werek |
$750,000 (1) |
-Salary Remaining : |
$750,000 |
Jimmy Lodge |
$750,000 (1) |
-Salary Remaining : |
$750,000 |
Ryan Ellis |
$651,000 (1) |
-Salary Remaining : |
$651,000 |
Total Pro Players | 20 |
Salary Commitment |
Year 2030 : $92,151,000 |
Year 2031 : $49,500,000 |
Year 2032 : $23,000,000 |
Year 2033 : $0 |
Salary Average Commitment |
Year 2030 : $92,151,000 |
Year 2031 : $49,500,000 |
Year 2032 : $23,000,000 |
Year 2033 : $0 |
Salary Cap with 1 Way Contract |
Year 2030 : $92,151,000 |
Year 2031 : $49,500,000 |
Year 2032 : $23,000,000 |
Year 2033 : $0 |
|
Farm Players Salaries |
Chris Driedger |
$200,000 (1) |
Salary Remaining : |
$200,000 |
William Wallinder |
$200,000 (2) |
Salary Remaining : |
$200,000 |
Marat Khusnutdinov |
$190,000 (2) |
Salary Remaining : |
$190,000 |
Andrew Nielsen |
$140,000 (1) |
Salary Remaining : |
$140,000 |
Matt Gilroy |
$130,000 (2) |
Salary Remaining : |
$130,000 |
Joshua Jacobs |
$125,000 (3) |
Salary Remaining : |
$125,000 |
Johan Larsson |
$125,000 (1) |
Salary Remaining : |
$125,000 |
Patrick Sieloff |
$110,000 (2) |
Salary Remaining : |
$110,000 |
Kevin Roy |
$100,000 (2) |
Salary Remaining : |
$100,000 |
Zachary LHeureux |
$100,000 (1) |
Salary Remaining : |
$100,000 |
Pierre-Edouard Bellemare |
$80,000 (1) |
Salary Remaining : |
$80,000 |
Joel Ward |
$80,000 (1) |
Salary Remaining : |
$80,000 |
Zachary Uens |
$80,000 (1) |
Salary Remaining : |
$80,000 |
Tyson Sexsmith |
$75,000 (1) |
Salary Remaining : |
$75,000 |
Connor Chatham |
$75,000 (2) |
Salary Remaining : |
$75,000 |
Keegan Kanzig |
$68,000 (1) |
Salary Remaining : |
$68,000 |
Jordan Binnington |
$63,333 (1) |
Salary Remaining : |
$63,333 |
Jukka Lyytinen |
$62,500 (1) |
Salary Remaining : |
$62,500 |
Luke Schenn |
$60,000 (1) |
Salary Remaining : |
$60,000 |
Louis-Marc Aubry |
$60,000 (1) |
Salary Remaining : |
$60,000 |
Martin Ulstein |
$60,000 (1) |
Salary Remaining : |
$60,000 |
Petter Hagen |
$60,000 (1) |
Salary Remaining : |
$60,000 |
Carl Visheau |
$50,100 (1) |
Salary Remaining : |
$50,100 |
Calle Jarnkrok |
$50,000 (1) |
Salary Remaining : |
$50,000 |
Brendan Leipsic |
$50,000 (1) |
Salary Remaining : |
$50,000 |
Daniil Zharkov |
$50,000 (1) |
Salary Remaining : |
$50,000 |
Kenny Ryan |
$50,000 (1) |
Salary Remaining : |
$50,000 |
Zach Kassian |
$50,000 (1) |
Salary Remaining : |
$50,000 |
Andrij Boiko |
$50,000 (1) |
Salary Remaining : |
$50,000 |
Into Janne |
$50,000 (1) |
Salary Remaining : |
$50,000 |
Manfred Lehmann |
$50,000 (1) |
Salary Remaining : |
$50,000 |
Alexandre Grenier |
$50,000 (1) |
Salary Remaining : |
$50,000 |
Vincent Trocheck |
$50,000 (1) |
Salary Remaining : |
$50,000 |
Ryan Mantha |
$50,000 (1) |
Salary Remaining : |
$50,000 |
Vitezslav Hodek |
$50,000 (1) |
Salary Remaining : |
$50,000 |
Nick Ross |
$50,000 (1) |
Salary Remaining : |
$50,000 |
Petr Kalus |
$50,000 (1) |
Salary Remaining : |
$50,000 |
Patrick Cote |
$50,000 (1) |
Salary Remaining : |
$50,000 |
Justin Abdelkader |
$50,000 (1) |
Salary Remaining : |
$50,000 |
Nikolai Dolidovich |
$50,000 (1) |
Salary Remaining : |
$50,000 |
Aidan Muir |
$50,000 (1) |
Salary Remaining : |
$50,000 |
Lucas Lessio |
$50,000 (1) |
Salary Remaining : |
$50,000 |
Michael Blunden |
$50,000 (1) |
Salary Remaining : |
$50,000 |
Max Gardiner |
$50,000 (1) |
Salary Remaining : |
$50,000 |
Total Farm Players | 44 |
Salary Commitment |
Year 2030 : $3,343,933 |
Year 2031 : $930,000 |
Year 2032 : $125,000 |
Year 2033 : $0 |
Salary Average Commitment |
Year 2030 : $3,343,933 |
Year 2031 : $930,000 |
Year 2032 : $125,000 |
Year 2033 : $0 |
|
Arena Capacity - Ticket Price Attendance - % |
Arena Name | Moskva Center - C |
Level 1: | 7150 - $150 - 0 - 0.00% |
Level 2: | 6050 - $110 - 0 - 0.00% |
Level 3: | 2475 - $80 - 0 - 0.00% |
Level 4: | 4950 - $60 - 0 - 0.00% |
Luxury : | 1375 - $300 - 0 - 0.00% |
Total Capacity : | 22000 |
Farm |
Farm Level 1: | 2000 - $70 - 0 - 0.00% |
Farm Level 2: | 1000 - $50 - 0 - 0.00% |
Farm Total Capacity : | 3000 |
Income |
Home Games Left | 2 |
Average Attendance - % | 0 - 0.00% |
Average Income per Game | $0 |
Year to Date Revenue | $0 |
Farm |
Home Games Left | 2 |
Average Attendance - % | 0 - 0.00% |
Average Income per Game | $0 |
Year to Date Revenue | $0 |
Expense |
Pro Players Total Salaries | $73,508,333 |
Pro Players Total Average Salaries | $73,508,333 |
Farm Players Total Salaries | $3,162,500 |
Farm Players Total Average Salaries | $3,162,500 |
Coaches Total Salaries | $9,010,000 |
Luxury Taxe Total | $0 |
Special Salary Cap Value | $2,100,000 |
Pro Year To Date Expenses | $0 |
Farm Year To Date Expenses | $0 |
Pro Salary Cap To Date | $0 |
Farm Salary Cap To Date | $0 |
Estimate |
Estimated Season Revenue | $0 |
Pro Remaining Season Days | 0 |
Pro Expenses Per Days | $0 |
Pro Estimated Expenses | $0 |
Farm Remaining Season Days | 0 |
Farm Expenses Per Days | $0 |
Farm Estimated Expenses | $0 |
Estimated Season Expenses | $0 |
Estimated Season Salary Cap | $0 |
Estimate Under Maximum Salary Cap of $87,000,000 | $0 |
Estimate Over Minimum Salary Cap of $66,000,000 | $0 |
Current Bank Account | $55,452,013 |
Projected Bank Account | $55,452,013 |
|
Pro Players Salaries |
Mika Zibanejad |
$6,300,000 (1) |
-Salary Remaining : |
$6,300,000 |
Ivan Barbashev |
$5,625,000 (2) |
-Salary Remaining : |
$5,625,000 |
Tim Stuetzle |
$4,000,000 (1) |
-Salary Remaining : |
$4,000,000 |
Justin Kea |
$4,000,000 (2) |
-Salary Remaining : |
$4,000,000 |
Max Domi |
$3,833,333 (1) |
-Salary Remaining : |
$3,833,333 |
Matt Read |
$3,750,000 (2) |
-Salary Remaining : |
$3,750,000 |
Owen Tippett |
$3,750,000 (1) |
-Salary Remaining : |
$3,750,000 |
Zach Hamill |
$3,625,000 (1) |
-Salary Remaining : |
$3,625,000 |
Graham Knott |
$3,500,000 (1) |
-Salary Remaining : |
$3,500,000 |
Quinton Byfield |
$3,500,000 (1) |
-Salary Remaining : |
$3,500,000 |
Dougie Hamilton |
$3,500,000 (1) |
-Salary Remaining : |
$3,500,000 |
Anton Gustafsson |
$3,500,000 (1) |
-Salary Remaining : |
$3,500,000 |
Dylan Larkin |
$3,375,000 (2) |
-Salary Remaining : |
$3,375,000 |
Logan Stanley |
$3,250,000 (1) |
-Salary Remaining : |
$3,250,000 |
Lucas Raymond |
$3,250,000 (1) |
-Salary Remaining : |
$3,250,000 |
Cam Atkinson |
$2,500,000 (3) |
-Salary Remaining : |
$2,500,000 |
Tyson Foerster |
$2,500,000 (1) |
-Salary Remaining : |
$2,500,000 |
Shakir Mikhamadullin |
$2,500,000 (1) |
-Salary Remaining : |
$2,500,000 |
Yaroslav Askarov |
$2,000,000 (1) |
-Salary Remaining : |
$2,000,000 |
Ian McCoshen |
$1,833,333 (1) |
-Salary Remaining : |
$1,833,333 |
Kent Johnson |
$1,500,000 (1) |
-Salary Remaining : |
$1,500,000 |
Zachary Nagelvoort |
$916,667 (3) |
-Salary Remaining : |
$916,667 |
Tyler Beskorowany |
$500,000 (1) |
-Salary Remaining : |
$500,000 |
Colten Teubert |
$500,000 (3) |
-Salary Remaining : |
$500,000 |
Total Pro Players | 24 |
Salary Commitment |
Year 2030 : $73,508,333 |
Year 2031 : $20,666,667 |
Year 2032 : $3,916,667 |
Year 2033 : $0 |
Salary Average Commitment |
Year 2030 : $73,508,333 |
Year 2031 : $20,666,667 |
Year 2032 : $3,916,667 |
Year 2033 : $0 |
Salary Cap with 1 Way Contract |
Year 2030 : $73,508,333 |
Year 2031 : $20,666,667 |
Year 2032 : $3,916,667 |
Year 2033 : $0 |
|
Farm Players Salaries |
Marco Rossi (Out of Payroll) |
$200,000 (1) |
Salary Remaining : |
$200,000 |
Jake Neighbours |
$200,000 (1) |
Salary Remaining : |
$200,000 |
Seth Jarvis |
$200,000 (2) |
Salary Remaining : |
$200,000 |
Alexei Emelin |
$195,000 (1) |
Salary Remaining : |
$195,000 |
Cade Webber |
$175,000 (1) |
Salary Remaining : |
$175,000 |
Arseny Gritsyuk |
$155,000 (3) |
Salary Remaining : |
$155,000 |
Drew Shore |
$150,000 (3) |
Salary Remaining : |
$150,000 |
Nick Moutrey |
$135,000 (1) |
Salary Remaining : |
$135,000 |
Alexander Khokhlachev |
$130,000 (3) |
Salary Remaining : |
$130,000 |
Eamon Powell |
$130,000 (3) |
Salary Remaining : |
$130,000 |
Andreas Englund |
$125,000 (3) |
Salary Remaining : |
$125,000 |
Dmitri Kugryshev |
$112,500 (1) |
Salary Remaining : |
$112,500 |
Sven Andrighetto |
$108,333 (2) |
Salary Remaining : |
$108,333 |
Chet Pickard |
$100,000 (2) |
Salary Remaining : |
$100,000 |
Landon Ferraro |
$82,500 (1) |
Salary Remaining : |
$82,500 |
Vladimir Sobotka |
$80,000 (1) |
Salary Remaining : |
$80,000 |
Ben Thomson |
$71,667 (1) |
Salary Remaining : |
$71,667 |
Sven Krumel |
$70,000 (1) |
Salary Remaining : |
$70,000 |
Kevin Elgestal |
$70,000 (1) |
Salary Remaining : |
$70,000 |
Adam Gilmour |
$70,000 (1) |
Salary Remaining : |
$70,000 |
Joseph Palmer |
$70,000 (2) |
Salary Remaining : |
$70,000 |
Samiilo Tereshchuk |
$70,000 (1) |
Salary Remaining : |
$70,000 |
Patrick White |
$70,000 (1) |
Salary Remaining : |
$70,000 |
Maxim Mayorov |
$70,000 (1) |
Salary Remaining : |
$70,000 |
Josef Fajko |
$70,000 (1) |
Salary Remaining : |
$70,000 |
Nick Spaling |
$52,500 (3) |
Salary Remaining : |
$52,500 |
Tyler Biggs |
$50,000 (3) |
Salary Remaining : |
$50,000 |
David Musil |
$50,000 (1) |
Salary Remaining : |
$50,000 |
Ville Immonen |
$50,000 (3) |
Salary Remaining : |
$50,000 |
Max Gaede |
$50,000 (3) |
Salary Remaining : |
$50,000 |
Will Weber |
$50,000 (3) |
Salary Remaining : |
$50,000 |
Ryan Hartman |
$50,000 (3) |
Salary Remaining : |
$50,000 |
Rene Kadlek |
$50,000 (3) |
Salary Remaining : |
$50,000 |
Chris Butler |
$50,000 (3) |
Salary Remaining : |
$50,000 |
Total Farm Players | 34 |
Salary Commitment |
Year 2030 : $3,362,500 |
Year 2031 : $1,570,833 |
Year 2032 : $1,092,500 |
Year 2033 : $0 |
Salary Average Commitment |
Year 2030 : $3,362,500 |
Year 2031 : $1,570,833 |
Year 2032 : $1,092,500 |
Year 2033 : $0 |
|
Arena Capacity - Ticket Price Attendance - % |
Arena Name | Penngrowth Saddledome - A |
Level 1: | 6500 - $155 - 0 - 0.00% |
Level 2: | 5500 - $117 - 0 - 0.00% |
Level 3: | 2250 - $88 - 0 - 0.00% |
Level 4: | 4500 - $65 - 0 - 0.00% |
Luxury : | 1250 - $350 - 0 - 0.00% |
Total Capacity : | 20000 |
Farm |
Farm Level 1: | 2000 - $75 - 0 - 0.00% |
Farm Level 2: | 1000 - $20 - 0 - 0.00% |
Farm Total Capacity : | 3000 |
Income |
Home Games Left | 3 |
Average Attendance - % | 0 - 0.00% |
Average Income per Game | $0 |
Year to Date Revenue | $0 |
Farm |
Home Games Left | 2 |
Average Attendance - % | 0 - 0.00% |
Average Income per Game | $0 |
Year to Date Revenue | $0 |
Expense |
Pro Players Total Salaries | $79,350,000 |
Pro Players Total Average Salaries | $79,350,000 |
Farm Players Total Salaries | $3,676,668 |
Farm Players Total Average Salaries | $3,676,668 |
Coaches Total Salaries | $5,500,000 |
Luxury Taxe Total | $0 |
Special Salary Cap Value | $0 |
Pro Year To Date Expenses | $0 |
Farm Year To Date Expenses | $0 |
Pro Salary Cap To Date | $0 |
Farm Salary Cap To Date | $0 |
Estimate |
Estimated Season Revenue | $0 |
Pro Remaining Season Days | 0 |
Pro Expenses Per Days | $0 |
Pro Estimated Expenses | $0 |
Farm Remaining Season Days | 0 |
Farm Expenses Per Days | $0 |
Farm Estimated Expenses | $0 |
Estimated Season Expenses | $0 |
Estimated Season Salary Cap | $0 |
Estimate Under Maximum Salary Cap of $87,000,000 | $0 |
Estimate Over Minimum Salary Cap of $66,000,000 | $0 |
Current Bank Account | $59,347,473 |
Projected Bank Account | $59,347,473 |
|
Pro Players Salaries |
Akim Aliu |
$7,350,000 (2) |
-Salary Remaining : |
$7,350,000 |
Steven Hodges |
$4,250,000 (1) |
-Salary Remaining : |
$4,250,000 |
Tanner Pearson |
$4,250,000 (3) |
-Salary Remaining : |
$4,250,000 |
Vili Saarijarvi |
$4,000,000 (1) |
-Salary Remaining : |
$4,000,000 |
Evgeny Svechnikov |
$3,750,000 (1) |
-Salary Remaining : |
$3,750,000 |
Nathan Bastian |
$3,750,000 (2) |
-Salary Remaining : |
$3,750,000 |
Brock Nelson |
$3,500,000 (2) |
-Salary Remaining : |
$3,500,000 |
Cam Morrison |
$3,250,000 (2) |
-Salary Remaining : |
$3,250,000 |
Viktor Hedman |
$3,250,000 (1) |
-Salary Remaining : |
$3,250,000 |
Lucas Johansen |
$3,000,000 (2) |
-Salary Remaining : |
$3,000,000 |
Mirco Mueller |
$3,000,000 (2) |
-Salary Remaining : |
$3,000,000 |
Hunter Shinkaruk |
$3,000,000 (2) |
-Salary Remaining : |
$3,000,000 |
Mitchell Vande Sompel |
$3,000,000 (1) |
-Salary Remaining : |
$3,000,000 |
Henrik Samuelsson |
$3,000,000 (1) |
-Salary Remaining : |
$3,000,000 |
Teddy Blueger |
$3,000,000 (1) |
-Salary Remaining : |
$3,000,000 |
Connor Murphy |
$3,000,000 (1) |
-Salary Remaining : |
$3,000,000 |
Maxim Demidov |
$3,000,000 (1) |
-Salary Remaining : |
$3,000,000 |
Martin Kaut |
$3,000,000 (3) |
-Salary Remaining : |
$3,000,000 |
Kasper Bjorkqvist |
$2,750,000 (1) |
-Salary Remaining : |
$2,750,000 |
Jouni Soisalo |
$2,750,000 (2) |
-Salary Remaining : |
$2,750,000 |
Zachary Fucale |
$2,500,000 (2) |
-Salary Remaining : |
$2,500,000 |
Rudolf Kulha |
$2,000,000 (1) |
-Salary Remaining : |
$2,000,000 |
Luke Green |
$1,950,000 (1) |
-Salary Remaining : |
$1,950,000 |
Jack Lafontaine |
$1,750,000 (1) |
-Salary Remaining : |
$1,750,000 |
Olivier Rodrigue |
$1,300,000 (1) |
-Salary Remaining : |
$1,300,000 |
Total Pro Players | 25 |
Salary Commitment |
Year 2030 : $79,350,000 |
Year 2031 : $39,350,000 |
Year 2032 : $7,250,000 |
Year 2033 : $0 |
Salary Average Commitment |
Year 2030 : $79,350,000 |
Year 2031 : $39,350,000 |
Year 2032 : $7,250,000 |
Year 2033 : $0 |
Salary Cap with 1 Way Contract |
Year 2030 : $79,350,000 |
Year 2031 : $39,350,000 |
Year 2032 : $7,250,000 |
Year 2033 : $0 |
|
Farm Players Salaries |
Connor McMichael |
$200,000 (1) |
Salary Remaining : |
$200,000 |
Michael Vukojevic |
$190,000 (2) |
Salary Remaining : |
$190,000 |
Ian Mitchell |
$185,000 (2) |
Salary Remaining : |
$185,000 |
Linus Nassen |
$185,000 (2) |
Salary Remaining : |
$185,000 |
Marian Studenic |
$185,000 (2) |
Salary Remaining : |
$185,000 |
Filip Hallander |
$185,000 (3) |
Salary Remaining : |
$185,000 |
Markus Niemelainen |
$185,000 (2) |
Salary Remaining : |
$185,000 |
Stelio Mattheos |
$175,000 (3) |
Salary Remaining : |
$175,000 |
Anttoni Honka |
$170,000 (1) |
Salary Remaining : |
$170,000 |
Niklas Nordgren |
$170,000 (2) |
Salary Remaining : |
$170,000 |
Ryder Donovan |
$155,000 (1) |
Salary Remaining : |
$155,000 |
Lukas Svejkovsky |
$140,000 (2) |
Salary Remaining : |
$140,000 |
Noah Cates |
$140,000 (2) |
Salary Remaining : |
$140,000 |
Ethan Cardwell |
$130,000 (3) |
Salary Remaining : |
$130,000 |
Ben Harpur (Out of Payroll) |
$125,000 (2) |
Salary Remaining : |
$125,000 |
Jake Walman |
$125,000 (1) |
Salary Remaining : |
$125,000 |
Sergey Zborovskiy |
$105,000 (2) |
Salary Remaining : |
$105,000 |
Matt Iacopelli |
$81,667 (3) |
Salary Remaining : |
$81,667 |
Matt Buckles |
$81,667 (2) |
Salary Remaining : |
$81,667 |
Warren Foegele |
$81,667 (3) |
Salary Remaining : |
$81,667 |
Matt Murray |
$75,000 (1) |
Salary Remaining : |
$75,000 |
Marian Stastny |
$75,000 (2) |
Salary Remaining : |
$75,000 |
Benjamin Gaudreau |
$75,000 (1) |
Salary Remaining : |
$75,000 |
Carter Verhaeghe |
$71,667 (2) |
Salary Remaining : |
$71,667 |
Blake Siebenaler |
$71,667 (3) |
Salary Remaining : |
$71,667 |
Nathan Walker |
$71,667 (3) |
Salary Remaining : |
$71,667 |
Mackenzie MacEachern |
$68,333 (1) |
Salary Remaining : |
$68,333 |
James Melindy |
$68,333 (1) |
Salary Remaining : |
$68,333 |
Juuse Saros |
$63,333 (2) |
Salary Remaining : |
$63,333 |
Mattias Janmark-Nylen |
$60,000 (2) |
Salary Remaining : |
$60,000 |
Alexander Peters |
$56,667 (3) |
Salary Remaining : |
$56,667 |
William Karlsson |
$50,000 (1) |
Salary Remaining : |
$50,000 |
Ethan Del Mastro (Out of Payroll) |
$50,000 (1) |
Salary Remaining : |
$50,000 |
Total Farm Players | 33 |
Salary Commitment |
Year 2030 : $3,851,668 |
Year 2031 : $2,815,002 |
Year 2032 : $853,335 |
Year 2033 : $0 |
Salary Average Commitment |
Year 2030 : $3,851,668 |
Year 2031 : $2,815,002 |
Year 2032 : $853,335 |
Year 2033 : $0 |
|
Arena Capacity - Ticket Price Attendance - % |
Arena Name | Spectrum - C |
Level 1: | 7150 - $150 - 0 - 0.00% |
Level 2: | 6050 - $110 - 0 - 0.00% |
Level 3: | 2475 - $90 - 0 - 0.00% |
Level 4: | 4950 - $70 - 0 - 0.00% |
Luxury : | 1375 - $350 - 0 - 0.00% |
Total Capacity : | 22000 |
Farm |
Farm Level 1: | 2000 - $60 - 0 - 0.00% |
Farm Level 2: | 1000 - $45 - 0 - 0.00% |
Farm Total Capacity : | 3000 |
Income |
Home Games Left | 3 |
Average Attendance - % | 0 - 0.00% |
Average Income per Game | $0 |
Year to Date Revenue | $0 |
Farm |
Home Games Left | 2 |
Average Attendance - % | 0 - 0.00% |
Average Income per Game | $0 |
Year to Date Revenue | $0 |
Expense |
Pro Players Total Salaries | $68,250,000 |
Pro Players Total Average Salaries | $68,250,000 |
Farm Players Total Salaries | $5,354,166 |
Farm Players Total Average Salaries | $5,354,166 |
Coaches Total Salaries | $2,240,000 |
Luxury Taxe Total | $0 |
Special Salary Cap Value | $0 |
Pro Year To Date Expenses | $0 |
Farm Year To Date Expenses | $0 |
Pro Salary Cap To Date | $0 |
Farm Salary Cap To Date | $0 |
Estimate |
Estimated Season Revenue | $0 |
Pro Remaining Season Days | 0 |
Pro Expenses Per Days | $0 |
Pro Estimated Expenses | $0 |
Farm Remaining Season Days | 0 |
Farm Expenses Per Days | $0 |
Farm Estimated Expenses | $0 |
Estimated Season Expenses | $0 |
Estimated Season Salary Cap | $0 |
Estimate Under Maximum Salary Cap of $87,000,000 | $0 |
Estimate Over Minimum Salary Cap of $66,000,000 | $0 |
Current Bank Account | $63,588,193 |
Projected Bank Account | $63,588,193 |
|
Pro Players Salaries |
Michael McLeod |
$6,250,000 (2) |
-Salary Remaining : |
$6,250,000 |
Christian Fischer |
$5,500,000 (1) |
-Salary Remaining : |
$5,500,000 |
Alex Galchenyuk |
$4,250,000 (1) |
-Salary Remaining : |
$4,250,000 |
Alexander Edler |
$4,000,000 (1) |
-Salary Remaining : |
$4,000,000 |
James Sheppard |
$3,800,000 (1) |
-Salary Remaining : |
$3,800,000 |
Kaiden Guhle |
$3,750,000 (3) |
-Salary Remaining : |
$3,750,000 |
Matt Calvert |
$3,500,000 (3) |
-Salary Remaining : |
$3,500,000 |
Brayden Schenn |
$3,250,000 (1) |
-Salary Remaining : |
$3,250,000 |
Mark Scheifele |
$3,125,000 (1) |
-Salary Remaining : |
$3,125,000 |
Zemgus Girgensons |
$3,000,000 (1) |
-Salary Remaining : |
$3,000,000 |
Josh Brook |
$3,000,000 (2) |
-Salary Remaining : |
$3,000,000 |
William Lockwood |
$2,750,000 (2) |
-Salary Remaining : |
$2,750,000 |
Dylan Samberg |
$2,750,000 (2) |
-Salary Remaining : |
$2,750,000 |
Lassi Thomson |
$2,750,000 (2) |
-Salary Remaining : |
$2,750,000 |
John Beecher |
$2,750,000 (1) |
-Salary Remaining : |
$2,750,000 |
Erik Karlsson |
$2,500,000 (1) |
-Salary Remaining : |
$2,500,000 |
Christopher Gibson |
$2,375,000 (1) |
-Salary Remaining : |
$2,375,000 |
John Piccinich |
$2,000,000 (3) |
-Salary Remaining : |
$2,000,000 |
Kirill Ustimenko |
$2,000,000 (3) |
-Salary Remaining : |
$2,000,000 |
Morgan Klimchuk |
$2,000,000 (3) |
-Salary Remaining : |
$2,000,000 |
Cody Hodgson |
$1,700,000 (1) |
-Salary Remaining : |
$1,700,000 |
Brandon Halverson |
$1,250,000 (3) |
-Salary Remaining : |
$1,250,000 |
Total Pro Players | 22 |
Salary Commitment |
Year 2030 : $68,250,000 |
Year 2031 : $32,000,000 |
Year 2032 : $14,500,000 |
Year 2033 : $0 |
Salary Average Commitment |
Year 2030 : $68,250,000 |
Year 2031 : $32,000,000 |
Year 2032 : $14,500,000 |
Year 2033 : $0 |
Salary Cap with 1 Way Contract |
Year 2030 : $68,250,000 |
Year 2031 : $32,000,000 |
Year 2032 : $14,500,000 |
Year 2033 : $0 |
|
Farm Players Salaries |
Anthony-John Greer |
$200,000 (1) |
Salary Remaining : |
$200,000 |
Vasily Ponomarev |
$200,000 (2) |
Salary Remaining : |
$200,000 |
Mattias Norlinder |
$200,000 (1) |
Salary Remaining : |
$200,000 |
Tyler Kleven (Out of Payroll) |
$200,000 (2) |
Salary Remaining : |
$200,000 |
Alex Formenton |
$200,000 (1) |
Salary Remaining : |
$200,000 |
Topi Niemela |
$195,000 (3) |
Salary Remaining : |
$195,000 |
Logan Hutsko |
$195,000 (1) |
Salary Remaining : |
$195,000 |
Tristen Robins |
$195,000 (3) |
Salary Remaining : |
$195,000 |
Dale Weise |
$195,000 (1) |
Salary Remaining : |
$195,000 |
Graeme Clarke |
$190,000 (1) |
Salary Remaining : |
$190,000 |
Karl Henriksson |
$190,000 (1) |
Salary Remaining : |
$190,000 |
Joey Keane |
$185,000 (2) |
Salary Remaining : |
$185,000 |
Vladimir Bobylev |
$185,000 (1) |
Salary Remaining : |
$185,000 |
Dylan Sadowy |
$183,333 (2) |
Salary Remaining : |
$183,333 |
Albert Johansson |
$180,000 (1) |
Salary Remaining : |
$180,000 |
Gilles Senn |
$175,000 (3) |
Salary Remaining : |
$175,000 |
Tyler Madden |
$175,000 (1) |
Salary Remaining : |
$175,000 |
Jacob Olofsson |
$170,000 (2) |
Salary Remaining : |
$170,000 |
Yegor Sokolov |
$165,000 (3) |
Salary Remaining : |
$165,000 |
Antoine Roussel |
$165,000 (1) |
Salary Remaining : |
$165,000 |
Gabriel Carlsson (Out of Payroll) |
$160,000 (2) |
Salary Remaining : |
$160,000 |
Alex Lintuniemi |
$158,333 (2) |
Salary Remaining : |
$158,333 |
Alexander Ljungkrantz |
$155,000 (3) |
Salary Remaining : |
$155,000 |
Herbert Koval |
$150,000 (1) |
Salary Remaining : |
$150,000 |
Seth Barton |
$140,000 (1) |
Salary Remaining : |
$140,000 |
Lauri Pajuniemi |
$140,000 (1) |
Salary Remaining : |
$140,000 |
Ryan Spooner |
$137,500 (1) |
Salary Remaining : |
$137,500 |
Jeremy Bracco |
$130,000 (1) |
Salary Remaining : |
$130,000 |
Keegan Iverson (Out of Payroll) |
$125,000 (3) |
Salary Remaining : |
$125,000 |
Luke Hughes |
$125,000 (1) |
Salary Remaining : |
$125,000 |
Tommy Vannelli (Out of Payroll) |
$108,333 (2) |
Salary Remaining : |
$108,333 |
Nikita Chibrikov |
$75,000 (1) |
Salary Remaining : |
$75,000 |
Danila Klimovich |
$75,000 (1) |
Salary Remaining : |
$75,000 |
Ben Roger |
$65,000 (1) |
Salary Remaining : |
$65,000 |
David-Alexandre Beauregard |
$65,000 (2) |
Salary Remaining : |
$65,000 |
Tristan Broz |
$65,000 (1) |
Salary Remaining : |
$65,000 |
Dmitri Kuzmin |
$65,000 (1) |
Salary Remaining : |
$65,000 |
Olivier Kapanen |
$65,000 (1) |
Salary Remaining : |
$65,000 |
Redmond Savage |
$50,000 (1) |
Salary Remaining : |
$50,000 |
Taige Harding |
$50,000 (1) |
Salary Remaining : |
$50,000 |
Roman Schmidt |
$50,000 (1) |
Salary Remaining : |
$50,000 |
Rene Lefaivre |
$50,000 (1) |
Salary Remaining : |
$50,000 |
Jack Dougherty |
$0 (0) |
Salary Remaining : |
$0 |
Mark Friedman |
$0 (0) |
Salary Remaining : |
$0 |
Total Farm Players | 44 |
Salary Commitment |
Year 2030 : $5,947,499 |
Year 2031 : $2,439,999 |
Year 2032 : $1,010,000 |
Year 2033 : $0 |
Salary Average Commitment |
Year 2030 : $5,947,499 |
Year 2031 : $2,439,999 |
Year 2032 : $1,010,000 |
Year 2033 : $0 |
|
Arena Capacity - Ticket Price Attendance - % |
Arena Name | T-Mobile Arena - A |
Level 1: | 6500 - $180 - 0 - 0.00% |
Level 2: | 5500 - $145 - 0 - 0.00% |
Level 3: | 2250 - $120 - 0 - 0.00% |
Level 4: | 4500 - $90 - 0 - 0.00% |
Luxury : | 1250 - $450 - 0 - 0.00% |
Total Capacity : | 20000 |
Farm |
Farm Level 1: | 2000 - $45 - 0 - 0.00% |
Farm Level 2: | 1000 - $25 - 0 - 0.00% |
Farm Total Capacity : | 3000 |
Income |
Home Games Left | 3 |
Average Attendance - % | 0 - 0.00% |
Average Income per Game | $0 |
Year to Date Revenue | $0 |
Farm |
Home Games Left | 3 |
Average Attendance - % | 0 - 0.00% |
Average Income per Game | $0 |
Year to Date Revenue | $0 |
Expense |
Pro Players Total Salaries | $71,483,333 |
Pro Players Total Average Salaries | $71,483,333 |
Farm Players Total Salaries | $3,554,166 |
Farm Players Total Average Salaries | $3,554,166 |
Coaches Total Salaries | $18,000,000 |
Luxury Taxe Total | $0 |
Special Salary Cap Value | $0 |
Pro Year To Date Expenses | $0 |
Farm Year To Date Expenses | $0 |
Pro Salary Cap To Date | $0 |
Farm Salary Cap To Date | $0 |
Estimate |
Estimated Season Revenue | $0 |
Pro Remaining Season Days | 0 |
Pro Expenses Per Days | $0 |
Pro Estimated Expenses | $0 |
Farm Remaining Season Days | 0 |
Farm Expenses Per Days | $0 |
Farm Estimated Expenses | $0 |
Estimated Season Expenses | $0 |
Estimated Season Salary Cap | $0 |
Estimate Under Maximum Salary Cap of $87,000,000 | $0 |
Estimate Over Minimum Salary Cap of $66,000,000 | $0 |
Current Bank Account | $90,037,923 |
Projected Bank Account | $90,037,923 |
|
Pro Players Salaries |
Samuel Morin (Out of Payroll) |
$9,318,567 (1) |
-Salary Remaining : |
$9,318,567 |
Nico Hischier |
$7,500,000 (2) |
-Salary Remaining : |
$7,500,000 |
Ilya Samsonov |
$6,750,000 (1) |
-Salary Remaining : |
$6,750,000 |
Ryan Callahan |
$6,750,000 (1) |
-Salary Remaining : |
$6,750,000 |
Anthony Mantha |
$5,250,000 (2) |
-Salary Remaining : |
$5,250,000 |
Alexis Lafreniere |
$4,500,000 (3) |
-Salary Remaining : |
$4,500,000 |
Jack Hughes |
$4,500,000 (2) |
-Salary Remaining : |
$4,500,000 |
Cam York (Out of Payroll) |
$4,000,000 (2) |
-Salary Remaining : |
$4,000,000 |
Jacob Larsson |
$3,750,000 (1) |
-Salary Remaining : |
$3,750,000 |
Filip Westerlund |
$3,750,000 (3) |
-Salary Remaining : |
$3,750,000 |
Marc Methot |
$3,500,000 (2) |
-Salary Remaining : |
$3,500,000 |
Matthew Tkachuk |
$3,250,000 (1) |
-Salary Remaining : |
$3,250,000 |
Adam Lowry |
$2,750,000 (1) |
-Salary Remaining : |
$2,750,000 |
Rasmus Dahlin |
$2,750,000 (1) |
-Salary Remaining : |
$2,750,000 |
Bode Wilde |
$2,750,000 (1) |
-Salary Remaining : |
$2,750,000 |
Tobias Bjornfot |
$2,500,000 (1) |
-Salary Remaining : |
$2,500,000 |
Vladislav Firstov |
$2,500,000 (1) |
-Salary Remaining : |
$2,500,000 |
Raphael Bussieres |
$2,100,000 (2) |
-Salary Remaining : |
$2,100,000 |
Jacob de la Rose |
$2,083,333 (1) |
-Salary Remaining : |
$2,083,333 |
Tristan Jarry |
$1,750,000 (2) |
-Salary Remaining : |
$1,750,000 |
Zack Phillips |
$1,250,000 (2) |
-Salary Remaining : |
$1,250,000 |
Colton Parayko (1 Way Contract) |
$800,000 (1) |
-1 Way Contract Salary Cap : | $800,000 |
-Salary Remaining : |
$800,000 |
Aatu Raty |
$750,000 (1) |
-Salary Remaining : |
$750,000 |
Total Pro Players | 23 |
Salary Commitment |
Year 2030 : $84,801,900 |
Year 2031 : $38,100,000 |
Year 2032 : $8,250,000 |
Year 2033 : $0 |
Salary Average Commitment |
Year 2030 : $84,801,900 |
Year 2031 : $38,100,000 |
Year 2032 : $8,250,000 |
Year 2033 : $0 |
Salary Cap with 1 Way Contract |
Year 2030 : $84,801,900 |
Year 2031 : $38,100,000 |
Year 2032 : $8,250,000 |
Year 2033 : $0 |
|
Farm Players Salaries |
Drew Helleson |
$200,000 (1) |
Salary Remaining : |
$200,000 |
Sam Steel |
$200,000 (1) |
Salary Remaining : |
$200,000 |
Cale Makar |
$200,000 (1) |
Salary Remaining : |
$200,000 |
Martin Necas |
$200,000 (1) |
Salary Remaining : |
$200,000 |
Jack Quinn |
$200,000 (1) |
Salary Remaining : |
$200,000 |
Matthew Stienburg |
$175,000 (1) |
Salary Remaining : |
$175,000 |
Quinn Olson |
$165,000 (1) |
Salary Remaining : |
$165,000 |
Luke Martin |
$160,000 (1) |
Salary Remaining : |
$160,000 |
Jack Smith |
$150,000 (2) |
Salary Remaining : |
$150,000 |
Mikko Kokkonen |
$150,000 (1) |
Salary Remaining : |
$150,000 |
Henri Nikkanen |
$130,000 (1) |
Salary Remaining : |
$130,000 |
Anton Karlsson |
$130,000 (1) |
Salary Remaining : |
$130,000 |
Jaakko Sirkia |
$125,000 (1) |
Salary Remaining : |
$125,000 |
Chris Calnan |
$112,500 (1) |
Salary Remaining : |
$112,500 |
Logan Mailloux |
$100,000 (1) |
Salary Remaining : |
$100,000 |
Brent Moran |
$98,333 (2) |
Salary Remaining : |
$98,333 |
C.J. Yakimowicz |
$88,333 (2) |
Salary Remaining : |
$88,333 |
Scott Wedgewood |
$75,000 (1) |
Salary Remaining : |
$75,000 |
Artem Anisimov |
$75,000 (1) |
Salary Remaining : |
$75,000 |
Tyler Pitlick |
$75,000 (3) |
Salary Remaining : |
$75,000 |
Matthew Knies |
$75,000 (1) |
Salary Remaining : |
$75,000 |
Nelson Nogier |
$60,000 (3) |
Salary Remaining : |
$60,000 |
Samuel Surovec |
$60,000 (1) |
Salary Remaining : |
$60,000 |
Brock McGinn |
$50,000 (2) |
Salary Remaining : |
$50,000 |
Gilbert Dionne |
$50,000 (2) |
Salary Remaining : |
$50,000 |
Flavien Alfieri |
$50,000 (1) |
Salary Remaining : |
$50,000 |
J. C. Lipon |
$50,000 (2) |
Salary Remaining : |
$50,000 |
Justin Auger |
$50,000 (2) |
Salary Remaining : |
$50,000 |
Shane Prince |
$50,000 (3) |
Salary Remaining : |
$50,000 |
Jimmy Hayes |
$50,000 (2) |
Salary Remaining : |
$50,000 |
Burke Podollan |
$50,000 (2) |
Salary Remaining : |
$50,000 |
Marco Scandella |
$50,000 (2) |
Salary Remaining : |
$50,000 |
Philip Samuelsson |
$50,000 (2) |
Salary Remaining : |
$50,000 |
Dylan Blujus |
$50,000 (2) |
Salary Remaining : |
$50,000 |
Total Farm Players | 34 |
Salary Commitment |
Year 2030 : $3,554,166 |
Year 2031 : $971,666 |
Year 2032 : $185,000 |
Year 2033 : $0 |
Salary Average Commitment |
Year 2030 : $3,554,166 |
Year 2031 : $971,666 |
Year 2032 : $185,000 |
Year 2033 : $0 |
|
Arena Capacity - Ticket Price Attendance - % |
Arena Name | Volksbank Arena - C |
Level 1: | 7150 - $160 - 0 - 0.00% |
Level 2: | 6050 - $110 - 0 - 0.00% |
Level 3: | 2475 - $95 - 0 - 0.00% |
Level 4: | 4950 - $81 - 0 - 0.00% |
Luxury : | 1375 - $395 - 0 - 0.00% |
Total Capacity : | 22000 |
Farm |
Farm Level 1: | 2000 - $70 - 0 - 0.00% |
Farm Level 2: | 1000 - $45 - 0 - 0.00% |
Farm Total Capacity : | 3000 |
Income |
Home Games Left | 3 |
Average Attendance - % | 0 - 0.00% |
Average Income per Game | $0 |
Year to Date Revenue | $0 |
Farm |
Home Games Left | 2 |
Average Attendance - % | 0 - 0.00% |
Average Income per Game | $0 |
Year to Date Revenue | $0 |
Expense |
Pro Players Total Salaries | $82,750,000 |
Pro Players Total Average Salaries | $82,750,000 |
Farm Players Total Salaries | $3,773,333 |
Farm Players Total Average Salaries | $3,773,333 |
Coaches Total Salaries | $7,100,000 |
Luxury Taxe Total | $0 |
Special Salary Cap Value | $0 |
Pro Year To Date Expenses | $0 |
Farm Year To Date Expenses | $0 |
Pro Salary Cap To Date | $0 |
Farm Salary Cap To Date | $0 |
Estimate |
Estimated Season Revenue | $0 |
Pro Remaining Season Days | 0 |
Pro Expenses Per Days | $0 |
Pro Estimated Expenses | $0 |
Farm Remaining Season Days | 0 |
Farm Expenses Per Days | $0 |
Farm Estimated Expenses | $0 |
Estimated Season Expenses | $0 |
Estimated Season Salary Cap | $0 |
Estimate Under Maximum Salary Cap of $87,000,000 | $0 |
Estimate Over Minimum Salary Cap of $66,000,000 | $0 |
Current Bank Account | $63,289,255 |
Projected Bank Account | $63,289,255 |
|
Pro Players Salaries |
Jordan Staal |
$11,500,000 (2) |
-Salary Remaining : |
$11,500,000 |
Alexei Cherepanov |
$8,000,000 (1) |
-Salary Remaining : |
$8,000,000 |
Jack Roslovic |
$7,000,000 (1) |
-Salary Remaining : |
$7,000,000 |
Kasperi Kapanen |
$6,750,000 (3) |
-Salary Remaining : |
$6,750,000 |
Mike Hoffman |
$6,000,000 (2) |
-Salary Remaining : |
$6,000,000 |
Cam Fowler |
$5,500,000 (2) |
-Salary Remaining : |
$5,500,000 |
Kaapo Kakko |
$4,500,000 (2) |
-Salary Remaining : |
$4,500,000 |
Alex Nedeljkovic |
$3,750,000 (3) |
-Salary Remaining : |
$3,750,000 |
Noah Hanifin |
$3,750,000 (1) |
-Salary Remaining : |
$3,750,000 |
Riley Tufte |
$3,000,000 (3) |
-Salary Remaining : |
$3,000,000 |
Adam Boqvist |
$3,000,000 (3) |
-Salary Remaining : |
$3,000,000 |
Robert Thomas |
$3,000,000 (3) |
-Salary Remaining : |
$3,000,000 |
David Pope |
$2,750,000 (1) |
-Salary Remaining : |
$2,750,000 |
Curtis Lazar |
$2,750,000 (2) |
-Salary Remaining : |
$2,750,000 |
Vitali Kravtsov (Out of Payroll) |
$2,750,000 (1) |
-Salary Remaining : |
$2,750,000 |
Matthew Robertson |
$2,250,000 (2) |
-Salary Remaining : |
$2,250,000 |
Matej Tomek |
$2,250,000 (1) |
-Salary Remaining : |
$2,250,000 |
Filip Gustavsson |
$2,000,000 (2) |
-Salary Remaining : |
$2,000,000 |
Tim Bozon |
$1,250,000 (1) |
-Salary Remaining : |
$1,250,000 |
Esa Lindell |
$1,250,000 (1) |
-Salary Remaining : |
$1,250,000 |
Mason McTavish |
$1,250,000 (1) |
-Salary Remaining : |
$1,250,000 |
Adam Pelech |
$1,250,000 (1) |
-Salary Remaining : |
$1,250,000 |
Total Pro Players | 22 |
Salary Commitment |
Year 2030 : $85,500,000 |
Year 2031 : $54,000,000 |
Year 2032 : $19,500,000 |
Year 2033 : $0 |
Salary Average Commitment |
Year 2030 : $85,500,000 |
Year 2031 : $54,000,000 |
Year 2032 : $19,500,000 |
Year 2033 : $0 |
Salary Cap with 1 Way Contract |
Year 2030 : $85,500,000 |
Year 2031 : $54,000,000 |
Year 2032 : $19,500,000 |
Year 2033 : $0 |
|
Farm Players Salaries |
Filip Chlapik |
$200,000 (1) |
Salary Remaining : |
$200,000 |
Brett MacLean |
$200,000 (2) |
Salary Remaining : |
$200,000 |
Alexey Toropchenko |
$200,000 (1) |
Salary Remaining : |
$200,000 |
Oskar Back |
$195,000 (3) |
Salary Remaining : |
$195,000 |
Denis Smirnov |
$195,000 (1) |
Salary Remaining : |
$195,000 |
Todd Burgess |
$185,000 (2) |
Salary Remaining : |
$185,000 |
Samuel Sjolund |
$175,000 (2) |
Salary Remaining : |
$175,000 |
Danny DeKeyser |
$160,000 (2) |
Salary Remaining : |
$160,000 |
Daniel Sprong |
$155,000 (2) |
Salary Remaining : |
$155,000 |
Dylan Labbe |
$150,000 (2) |
Salary Remaining : |
$150,000 |
Robin Lehner |
$150,000 (2) |
Salary Remaining : |
$150,000 |
Deven Sideroff |
$135,000 (1) |
Salary Remaining : |
$135,000 |
Jaromir Pytlik |
$130,000 (3) |
Salary Remaining : |
$130,000 |
Nicholas Baptiste |
$125,000 (2) |
Salary Remaining : |
$125,000 |
Ville Pokka |
$125,000 (1) |
Salary Remaining : |
$125,000 |
Patrice Cormier |
$100,000 (2) |
Salary Remaining : |
$100,000 |
Jesper Wallstedt |
$100,000 (1) |
Salary Remaining : |
$100,000 |
Ryan Sproul |
$100,000 (1) |
Salary Remaining : |
$100,000 |
Nursultan Kunayed |
$100,000 (1) |
Salary Remaining : |
$100,000 |
Dmitry Kulikov |
$100,000 (2) |
Salary Remaining : |
$100,000 |
Daniil Chayka |
$100,000 (1) |
Salary Remaining : |
$100,000 |
Zach Pochiro |
$75,000 (1) |
Salary Remaining : |
$75,000 |
Felix Girard |
$75,000 (2) |
Salary Remaining : |
$75,000 |
Zhi-qiang Dee |
$75,000 (1) |
Salary Remaining : |
$75,000 |
Taylor Cammarata |
$75,000 (3) |
Salary Remaining : |
$75,000 |
Erik Karlson |
$75,000 (2) |
Salary Remaining : |
$75,000 |
Nick Paul |
$75,000 (2) |
Salary Remaining : |
$75,000 |
John-Michael Liles |
$75,000 (2) |
Salary Remaining : |
$75,000 |
Viktor Arvidsson |
$68,333 (3) |
Salary Remaining : |
$68,333 |
Tommy Cross |
$50,000 (1) |
Salary Remaining : |
$50,000 |
Stefan Majerski |
$50,000 (1) |
Salary Remaining : |
$50,000 |
Total Farm Players | 31 |
Salary Commitment |
Year 2030 : $3,773,333 |
Year 2031 : $2,268,333 |
Year 2032 : $468,333 |
Year 2033 : $0 |
Salary Average Commitment |
Year 2030 : $3,773,333 |
Year 2031 : $2,268,333 |
Year 2032 : $468,333 |
Year 2033 : $0 |
|
Arena Capacity - Ticket Price Attendance - % |
Arena Name | Arena de Malley - E |
Level 1: | 7800 - $165 - 0 - 0.00% |
Level 2: | 6600 - $130 - 0 - 0.00% |
Level 3: | 2700 - $100 - 0 - 0.00% |
Level 4: | 5400 - $75 - 0 - 0.00% |
Luxury : | 1500 - $355 - 0 - 0.00% |
Total Capacity : | 24000 |
Farm |
Farm Level 1: | 2000 - $75 - 0 - 0.00% |
Farm Level 2: | 1000 - $50 - 0 - 0.00% |
Farm Total Capacity : | 3000 |
Income |
Home Games Left | 2 |
Average Attendance - % | 0 - 0.00% |
Average Income per Game | $0 |
Year to Date Revenue | $0 |
Farm |
Home Games Left | 2 |
Average Attendance - % | 0 - 0.00% |
Average Income per Game | $0 |
Year to Date Revenue | $0 |
Expense |
Pro Players Total Salaries | $83,100,000 |
Pro Players Total Average Salaries | $83,100,000 |
Farm Players Total Salaries | $4,930,834 |
Farm Players Total Average Salaries | $4,930,834 |
Coaches Total Salaries | $4,880,000 |
Luxury Taxe Total | $0 |
Special Salary Cap Value | $0 |
Pro Year To Date Expenses | $0 |
Farm Year To Date Expenses | $0 |
Pro Salary Cap To Date | $0 |
Farm Salary Cap To Date | $0 |
Estimate |
Estimated Season Revenue | $0 |
Pro Remaining Season Days | 0 |
Pro Expenses Per Days | $0 |
Pro Estimated Expenses | $0 |
Farm Remaining Season Days | 0 |
Farm Expenses Per Days | $0 |
Farm Estimated Expenses | $0 |
Estimated Season Expenses | $0 |
Estimated Season Salary Cap | $0 |
Estimate Under Maximum Salary Cap of $87,000,000 | $0 |
Estimate Over Minimum Salary Cap of $66,000,000 | $0 |
Current Bank Account | $234,637,479 |
Projected Bank Account | $234,637,479 |
|
Pro Players Salaries |
Sam Bennett |
$10,000,000 (3) |
-Salary Remaining : |
$10,000,000 |
Gilbert Brule |
$8,500,000 (1) |
-Salary Remaining : |
$8,500,000 |
Jake Virtanen |
$7,250,000 (3) |
-Salary Remaining : |
$7,250,000 |
Jake Debrusk |
$5,500,000 (1) |
-Salary Remaining : |
$5,500,000 |
Eddy Lack |
$5,000,000 (1) |
-Salary Remaining : |
$5,000,000 |
Nathan Beaulieu |
$4,700,000 (3) |
-Salary Remaining : |
$4,700,000 |
Joel Eriksson Ek |
$4,000,000 (1) |
-Salary Remaining : |
$4,000,000 |
Julien Gauthier |
$3,750,000 (1) |
-Salary Remaining : |
$3,750,000 |
Matt Beleskey |
$3,750,000 (2) |
-Salary Remaining : |
$3,750,000 |
Thomas Harley |
$3,500,000 (1) |
-Salary Remaining : |
$3,500,000 |
David Savard |
$3,500,000 (1) |
-Salary Remaining : |
$3,500,000 |
Ryan Poehling |
$3,250,000 (2) |
-Salary Remaining : |
$3,250,000 |
Dominik Bokk |
$3,000,000 (2) |
-Salary Remaining : |
$3,000,000 |
Klim Kostin |
$3,000,000 (1) |
-Salary Remaining : |
$3,000,000 |
Jonas Siegenthaler |
$3,000,000 (1) |
-Salary Remaining : |
$3,000,000 |
Nikita Zadorov |
$3,000,000 (2) |
-Salary Remaining : |
$3,000,000 |
Liam Foudy |
$2,750,000 (1) |
-Salary Remaining : |
$2,750,000 |
Cody Ceci |
$2,250,000 (1) |
-Salary Remaining : |
$2,250,000 |
Anton Stralman |
$2,000,000 (1) |
-Salary Remaining : |
$2,000,000 |
Olof Lindbom |
$1,400,000 (1) |
-Salary Remaining : |
$1,400,000 |
Total Pro Players | 20 |
Salary Commitment |
Year 2030 : $83,100,000 |
Year 2031 : $34,950,000 |
Year 2032 : $21,950,000 |
Year 2033 : $0 |
Salary Average Commitment |
Year 2030 : $83,100,000 |
Year 2031 : $34,950,000 |
Year 2032 : $21,950,000 |
Year 2033 : $0 |
Salary Cap with 1 Way Contract |
Year 2030 : $83,100,000 |
Year 2031 : $34,950,000 |
Year 2032 : $21,950,000 |
Year 2033 : $0 |
|
Farm Players Salaries |
Ozzy Wiesblatt |
$200,000 (2) |
Salary Remaining : |
$200,000 |
Dante Fabbro |
$200,000 (1) |
Salary Remaining : |
$200,000 |
David Gustafsson |
$195,000 (1) |
Salary Remaining : |
$195,000 |
Jacob Cederholm |
$195,000 (1) |
Salary Remaining : |
$195,000 |
Pavel Dorofeyev |
$190,000 (1) |
Salary Remaining : |
$190,000 |
Joseph Anderson |
$185,000 (2) |
Salary Remaining : |
$185,000 |
Egor Afanasyev |
$185,000 (2) |
Salary Remaining : |
$185,000 |
Carl Grundstrom |
$185,000 (2) |
Salary Remaining : |
$185,000 |
Sam Colangelo |
$180,000 (2) |
Salary Remaining : |
$180,000 |
Jake Wise |
$175,000 (1) |
Salary Remaining : |
$175,000 |
Jordan Harris |
$170,000 (2) |
Salary Remaining : |
$170,000 |
Matej Blumel |
$165,000 (3) |
Salary Remaining : |
$165,000 |
Joel Edmundson |
$150,000 (3) |
Salary Remaining : |
$150,000 |
Linus Arnesson |
$140,000 (3) |
Salary Remaining : |
$140,000 |
Tim Soderlund |
$140,000 (2) |
Salary Remaining : |
$140,000 |
Cliff Pu |
$135,000 (1) |
Salary Remaining : |
$135,000 |
Kasper Kotkansalo |
$135,000 (1) |
Salary Remaining : |
$135,000 |
Robin Kovacs |
$125,000 (2) |
Salary Remaining : |
$125,000 |
Jimmy Vesey |
$125,000 (2) |
Salary Remaining : |
$125,000 |
Calle Clang |
$115,000 (2) |
Salary Remaining : |
$115,000 |
Lukas Dostal |
$115,000 (1) |
Salary Remaining : |
$115,000 |
Zach Sanford |
$108,333 (2) |
Salary Remaining : |
$108,333 |
Jake Boltmann |
$105,000 (1) |
Salary Remaining : |
$105,000 |
Zack Ostapchuk |
$100,000 (1) |
Salary Remaining : |
$100,000 |
Fabian Lysell |
$100,000 (1) |
Salary Remaining : |
$100,000 |
Madison Bowey |
$91,667 (2) |
Salary Remaining : |
$91,667 |
Josh Anderson |
$91,667 (1) |
Salary Remaining : |
$91,667 |
Chris Brown |
$87,500 (2) |
Salary Remaining : |
$87,500 |
Devin Shore |
$81,667 (1) |
Salary Remaining : |
$81,667 |
Colton Sissons |
$80,000 (1) |
Salary Remaining : |
$80,000 |
William Eklund |
$75,000 (1) |
Salary Remaining : |
$75,000 |
Matt Coronato |
$75,000 (1) |
Salary Remaining : |
$75,000 |
Aleksi Heimosalmi |
$75,000 (1) |
Salary Remaining : |
$75,000 |
Evan Nause |
$75,000 (1) |
Salary Remaining : |
$75,000 |
Scott Mayfield |
$75,000 (1) |
Salary Remaining : |
$75,000 |
Patrice Lefebvre |
$65,000 (2) |
Salary Remaining : |
$65,000 |
Miles Wood |
$65,000 (2) |
Salary Remaining : |
$65,000 |
Alexander Kisakov |
$65,000 (1) |
Salary Remaining : |
$65,000 |
Oleksander Soroka |
$60,000 (1) |
Salary Remaining : |
$60,000 |
Jeremy Smith |
$50,000 (1) |
Salary Remaining : |
$50,000 |
Total Farm Players | 40 |
Salary Commitment |
Year 2030 : $4,930,834 |
Year 2031 : $2,482,500 |
Year 2032 : $455,000 |
Year 2033 : $0 |
Salary Average Commitment |
Year 2030 : $4,930,834 |
Year 2031 : $2,482,500 |
Year 2032 : $455,000 |
Year 2033 : $0 |
|
Arena Capacity - Ticket Price Attendance - % |
Arena Name | Nassau Coliseum - A |
Level 1: | 6500 - $180 - 0 - 0.00% |
Level 2: | 5500 - $150 - 0 - 0.00% |
Level 3: | 2250 - $105 - 0 - 0.00% |
Level 4: | 4500 - $80 - 0 - 0.00% |
Luxury : | 1250 - $450 - 0 - 0.00% |
Total Capacity : | 20000 |
Farm |
Farm Level 1: | 2000 - $75 - 0 - 0.00% |
Farm Level 2: | 1000 - $50 - 0 - 0.00% |
Farm Total Capacity : | 3000 |
Income |
Home Games Left | 2 |
Average Attendance - % | 0 - 0.00% |
Average Income per Game | $0 |
Year to Date Revenue | $0 |
Farm |
Home Games Left | 2 |
Average Attendance - % | 0 - 0.00% |
Average Income per Game | $0 |
Year to Date Revenue | $0 |
Expense |
Pro Players Total Salaries | $78,208,333 |
Pro Players Total Average Salaries | $78,208,334 |
Farm Players Total Salaries | $5,401,667 |
Farm Players Total Average Salaries | $5,401,667 |
Coaches Total Salaries | $6,200,000 |
Luxury Taxe Total | $0 |
Special Salary Cap Value | $0 |
Pro Year To Date Expenses | $0 |
Farm Year To Date Expenses | $0 |
Pro Salary Cap To Date | $0 |
Farm Salary Cap To Date | $0 |
Estimate |
Estimated Season Revenue | $0 |
Pro Remaining Season Days | 0 |
Pro Expenses Per Days | $0 |
Pro Estimated Expenses | $0 |
Farm Remaining Season Days | 0 |
Farm Expenses Per Days | $0 |
Farm Estimated Expenses | $0 |
Estimated Season Expenses | $0 |
Estimated Season Salary Cap | $0 |
Estimate Under Maximum Salary Cap of $87,000,000 | $0 |
Estimate Over Minimum Salary Cap of $66,000,000 | $0 |
Current Bank Account | $70,542,843 |
Projected Bank Account | $70,542,843 |
|
Pro Players Salaries |
Jaden Schwartz |
$7,500,000 (1) |
-Salary Remaining : |
$7,500,000 |
Callan Foote |
$7,000,000 (3) |
-Salary Remaining : |
$7,000,000 |
Kevin Fiala |
$6,083,333 (2) |
-Salary Remaining : |
$6,083,333 |
Henrik Borgstrom |
$5,500,000 (3) |
-Salary Remaining : |
$5,500,000 |
Felix Sandstrom |
$5,000,000 (1) |
-Salary Remaining : |
$5,000,000 |
Kirby Dach |
$4,750,000 (2) |
-Salary Remaining : |
$4,750,000 |
Beau Bennett |
$4,125,000 (1) |
-Salary Remaining : |
$4,125,000 |
Jeremy Roy |
$4,000,000 (1) |
-Salary Remaining : |
$4,000,000 |
Julius Bergman |
$3,750,000 (1) |
-Salary Remaining : |
$3,750,000 |
Alexander Holtz |
$3,750,000 (3) |
-Salary Remaining : |
$3,750,000 |
Brendan Lemieux |
$3,750,000 (1) |
-Salary Remaining : |
$3,750,000 |
Mikhail Sergachev |
$3,750,000 (2) |
-Salary Remaining : |
$3,750,000 |
Luke Kunin |
$3,500,000 (2) |
-Salary Remaining : |
$3,500,000 |
Kris Versteeg |
$3,500,000 (2) |
-Salary Remaining : |
$3,500,000 |
Teddy Purcell |
$3,500,000 (2) |
-Salary Remaining : |
$3,500,000 |
Ryan Lindgren (Out of Payroll) |
$2,750,000 (1) |
-Salary Remaining : |
$2,750,000 |
Victor Soderstrom |
$2,750,000 (2) |
-Salary Remaining : |
$2,750,000 |
Ryan Johnson |
$2,500,000 (2) |
-Salary Remaining : |
$2,500,000 |
Carter Hart |
$2,000,000 (1) |
-Salary Remaining : |
$2,000,000 |
Matthew Beniers |
$1,500,000 (1) |
-Salary Remaining : |
$1,500,000 |
Total Pro Players | 20 |
Salary Commitment |
Year 2030 : $80,958,333 |
Year 2031 : $46,583,333 |
Year 2032 : $16,250,000 |
Year 2033 : $0 |
Salary Average Commitment |
Year 2030 : $80,958,334 |
Year 2031 : $46,583,334 |
Year 2032 : $16,250,000 |
Year 2033 : $0 |
Salary Cap with 1 Way Contract |
Year 2030 : $80,958,334 |
Year 2031 : $46,583,334 |
Year 2032 : $16,250,000 |
Year 2033 : $0 |
|
Farm Players Salaries |
Zac Jones |
$200,000 (2) |
Salary Remaining : |
$200,000 |
Daemon Hunt |
$200,000 (2) |
Salary Remaining : |
$200,000 |
Luke Evangelista |
$200,000 (1) |
Salary Remaining : |
$200,000 |
Mikhail Abramov |
$200,000 (2) |
Salary Remaining : |
$200,000 |
Daniil Misyul |
$200,000 (2) |
Salary Remaining : |
$200,000 |
Johan Sundstrom |
$200,000 (1) |
Salary Remaining : |
$200,000 |
Kirill Marchenko |
$200,000 (1) |
Salary Remaining : |
$200,000 |
Leevi Merilainen |
$195,000 (3) |
Salary Remaining : |
$195,000 |
Michal Teply |
$195,000 (2) |
Salary Remaining : |
$195,000 |
Ivan Morozov |
$195,000 (1) |
Salary Remaining : |
$195,000 |
Anatoli Golyshev |
$195,000 (3) |
Salary Remaining : |
$195,000 |
Nikita Okhotyuk |
$190,000 (2) |
Salary Remaining : |
$190,000 |
Christian Ehrhoff |
$185,000 (3) |
Salary Remaining : |
$185,000 |
Alex DeBrincat |
$185,000 (2) |
Salary Remaining : |
$185,000 |
Matej Pekar |
$185,000 (2) |
Salary Remaining : |
$185,000 |
Nils Hoglander |
$185,000 (2) |
Salary Remaining : |
$185,000 |
Connor Dewar |
$175,000 (1) |
Salary Remaining : |
$175,000 |
Keaton Middleton |
$175,000 (1) |
Salary Remaining : |
$175,000 |
Kasper Simontaival |
$175,000 (3) |
Salary Remaining : |
$175,000 |
Joona Koppanen |
$165,000 (1) |
Salary Remaining : |
$165,000 |
Demetrios Koumontzis |
$155,000 (1) |
Salary Remaining : |
$155,000 |
Luke Henman |
$155,000 (1) |
Salary Remaining : |
$155,000 |
Jack Perbix |
$155,000 (1) |
Salary Remaining : |
$155,000 |
Lane Zablocki |
$140,000 (1) |
Salary Remaining : |
$140,000 |
Alexandr Daryin |
$140,000 (1) |
Salary Remaining : |
$140,000 |
Jacob Markstrom |
$125,000 (1) |
Salary Remaining : |
$125,000 |
Michael Spacek |
$125,000 (2) |
Salary Remaining : |
$125,000 |
Zach Dean |
$100,000 (1) |
Salary Remaining : |
$100,000 |
Valentin Zykov |
$97,500 (1) |
Salary Remaining : |
$97,500 |
Evan Cowley |
$87,500 (1) |
Salary Remaining : |
$87,500 |
Adam Tambellini |
$81,667 (2) |
Salary Remaining : |
$81,667 |
Francesco Pinelli |
$75,000 (1) |
Salary Remaining : |
$75,000 |
Sasha Pastujov |
$65,000 (1) |
Salary Remaining : |
$65,000 |
Josh Bloom |
$50,000 (1) |
Salary Remaining : |
$50,000 |
Paul Byron |
$50,000 (2) |
Salary Remaining : |
$50,000 |
Steven Spinner |
$0 (0) |
Salary Remaining : |
$0 |
Justin Kirkland |
$0 (0) |
Salary Remaining : |
$0 |
Total Farm Players | 37 |
Salary Commitment |
Year 2030 : $5,401,667 |
Year 2031 : $2,746,667 |
Year 2032 : $750,000 |
Year 2033 : $0 |
Salary Average Commitment |
Year 2030 : $5,401,667 |
Year 2031 : $2,746,667 |
Year 2032 : $750,000 |
Year 2033 : $0 |
|
Arena Capacity - Ticket Price Attendance - % |
Arena Name | MTS Place - B |
Level 1: | 6825 - $160 - 0 - 0.00% |
Level 2: | 5775 - $115 - 0 - 0.00% |
Level 3: | 2362 - $85 - 0 - 0.00% |
Level 4: | 4725 - $65 - 0 - 0.00% |
Luxury : | 1313 - $340 - 0 - 0.00% |
Total Capacity : | 21000 |
Farm |
Farm Level 1: | 2000 - $55 - 0 - 0.00% |
Farm Level 2: | 1000 - $45 - 0 - 0.00% |
Farm Total Capacity : | 3000 |
Income |
Home Games Left | 2 |
Average Attendance - % | 0 - 0.00% |
Average Income per Game | $0 |
Year to Date Revenue | $0 |
Farm |
Home Games Left | 2 |
Average Attendance - % | 0 - 0.00% |
Average Income per Game | $0 |
Year to Date Revenue | $0 |
Expense |
Pro Players Total Salaries | $77,791,333 |
Pro Players Total Average Salaries | $77,791,333 |
Farm Players Total Salaries | $3,332,500 |
Farm Players Total Average Salaries | $3,332,500 |
Coaches Total Salaries | $5,770,000 |
Luxury Taxe Total | $0 |
Special Salary Cap Value | $0 |
Pro Year To Date Expenses | $0 |
Farm Year To Date Expenses | $0 |
Pro Salary Cap To Date | $0 |
Farm Salary Cap To Date | $0 |
Estimate |
Estimated Season Revenue | $0 |
Pro Remaining Season Days | 0 |
Pro Expenses Per Days | $0 |
Pro Estimated Expenses | $0 |
Farm Remaining Season Days | 0 |
Farm Expenses Per Days | $0 |
Farm Estimated Expenses | $0 |
Estimated Season Expenses | $0 |
Estimated Season Salary Cap | $0 |
Estimate Under Maximum Salary Cap of $87,000,000 | $0 |
Estimate Over Minimum Salary Cap of $66,000,000 | $0 |
Current Bank Account | $27,807,009 |
Projected Bank Account | $27,807,009 |
|
Pro Players Salaries |
Tyler Seguin |
$6,625,000 (1) |
-Salary Remaining : |
$6,625,000 |
Jordan Greenway |
$6,250,000 (2) |
-Salary Remaining : |
$6,250,000 |
Nikita Tryamkin |
$4,250,000 (3) |
-Salary Remaining : |
$4,250,000 |
Darren Helm |
$4,000,000 (3) |
-Salary Remaining : |
$4,000,000 |
Maxim Letunov |
$4,000,000 (1) |
-Salary Remaining : |
$4,000,000 |
Mikko Rantanen |
$3,833,000 (3) |
-Salary Remaining : |
$3,833,000 |
Trevor Zegras |
$3,750,000 (2) |
-Salary Remaining : |
$3,750,000 |
John Quenneville |
$3,375,000 (2) |
-Salary Remaining : |
$3,375,000 |
Alex Schoenborn |
$3,375,000 (2) |
-Salary Remaining : |
$3,375,000 |
Vladislav Kamenev |
$3,375,000 (2) |
-Salary Remaining : |
$3,375,000 |
J. T. Compher |
$3,000,000 (1) |
-Salary Remaining : |
$3,000,000 |
Lukas Sutter |
$3,000,000 (1) |
-Salary Remaining : |
$3,000,000 |
Peter Holland |
$3,000,000 (1) |
-Salary Remaining : |
$3,000,000 |
Lukas Reichel |
$3,000,000 (3) |
-Salary Remaining : |
$3,000,000 |
Hendrix Lapierre |
$3,000,000 (3) |
-Salary Remaining : |
$3,000,000 |
Erwin Mazza |
$2,875,000 (1) |
-Salary Remaining : |
$2,875,000 |
Nils Lundkvist |
$2,750,000 (1) |
-Salary Remaining : |
$2,750,000 |
Joshua Anderson |
$2,500,000 (3) |
-Salary Remaining : |
$2,500,000 |
Shea Theodore |
$2,083,333 (1) |
-Salary Remaining : |
$2,083,333 |
Helge Grans |
$2,000,000 (1) |
-Salary Remaining : |
$2,000,000 |
Jonas Johansson |
$1,750,000 (3) |
-Salary Remaining : |
$1,750,000 |
Anders Lindback |
$1,750,000 (2) |
-Salary Remaining : |
$1,750,000 |
Ilya Sorokin |
$1,500,000 (1) |
-Salary Remaining : |
$1,500,000 |
Jonas Rondbjerg |
$1,500,000 (2) |
-Salary Remaining : |
$1,500,000 |
Fyodor Svechkov |
$1,250,000 (1) |
-Salary Remaining : |
$1,250,000 |
Total Pro Players | 25 |
Salary Commitment |
Year 2030 : $77,791,333 |
Year 2031 : $45,708,000 |
Year 2032 : $22,333,000 |
Year 2033 : $0 |
Salary Average Commitment |
Year 2030 : $77,791,333 |
Year 2031 : $45,708,000 |
Year 2032 : $22,333,000 |
Year 2033 : $0 |
Salary Cap with 1 Way Contract |
Year 2030 : $77,791,333 |
Year 2031 : $45,708,000 |
Year 2032 : $22,333,000 |
Year 2033 : $0 |
|
Farm Players Salaries |
Nathan Smith |
$200,000 (1) |
Salary Remaining : |
$200,000 |
Taylor Raddysh |
$200,000 (1) |
Salary Remaining : |
$200,000 |
Carsen Twarynski |
$200,000 (1) |
Salary Remaining : |
$200,000 |
Scott Perunovich |
$200,000 (1) |
Salary Remaining : |
$200,000 |
Adam Beckman |
$200,000 (1) |
Salary Remaining : |
$200,000 |
Simon Holmstrom |
$200,000 (1) |
Salary Remaining : |
$200,000 |
Zachary Lauzon |
$195,000 (3) |
Salary Remaining : |
$195,000 |
Brayden Tracey |
$195,000 (3) |
Salary Remaining : |
$195,000 |
Axel Andersson |
$185,000 (3) |
Salary Remaining : |
$185,000 |
Allan McShane |
$175,000 (3) |
Salary Remaining : |
$175,000 |
Keegan Kolesar |
$143,333 (3) |
Salary Remaining : |
$143,333 |
Jakub Skarek |
$130,000 (1) |
Salary Remaining : |
$130,000 |
Michael Krutil |
$130,000 (2) |
Salary Remaining : |
$130,000 |
Gustav Olofsson |
$97,500 (1) |
Salary Remaining : |
$97,500 |
Mitchell Miller |
$90,000 (1) |
Salary Remaining : |
$90,000 |
Beau Starrett (Out of Payroll) |
$81,667 (3) |
Salary Remaining : |
$81,667 |
Kevin Sundher |
$75,000 (1) |
Salary Remaining : |
$75,000 |
Kirill Kabanov |
$75,000 (1) |
Salary Remaining : |
$75,000 |
Alexander Ruuttu |
$75,000 (2) |
Salary Remaining : |
$75,000 |
Ivan Zvereva |
$75,000 (2) |
Salary Remaining : |
$75,000 |
Mattias Tedenby |
$75,000 (2) |
Salary Remaining : |
$75,000 |
Scott Morrow |
$75,000 (1) |
Salary Remaining : |
$75,000 |
Kyle Wood |
$70,000 (1) |
Salary Remaining : |
$70,000 |
Sean Behrens |
$65,000 (1) |
Salary Remaining : |
$65,000 |
Jonathan Quick |
$56,667 (1) |
Salary Remaining : |
$56,667 |
Bukantas Jasecicius |
$50,000 (1) |
Salary Remaining : |
$50,000 |
Brett Bulmer |
$50,000 (1) |
Salary Remaining : |
$50,000 |
Ville Ottavainen |
$50,000 (1) |
Salary Remaining : |
$50,000 |
Gabriel Bourque |
$0 (0) |
Salary Remaining : |
$0 |
Total Farm Players | 29 |
Salary Commitment |
Year 2030 : $3,414,167 |
Year 2031 : $1,330,000 |
Year 2032 : $975,000 |
Year 2033 : $0 |
Salary Average Commitment |
Year 2030 : $3,414,167 |
Year 2031 : $1,330,000 |
Year 2032 : $975,000 |
Year 2033 : $0 |
|
Arena Capacity - Ticket Price Attendance - % |
Arena Name | Staples Center - C |
Level 1: | 7150 - $125 - 0 - 0.00% |
Level 2: | 6050 - $95 - 0 - 0.00% |
Level 3: | 2475 - $70 - 0 - 0.00% |
Level 4: | 4950 - $50 - 0 - 0.00% |
Luxury : | 1375 - $275 - 0 - 0.00% |
Total Capacity : | 22000 |
Farm |
Farm Level 1: | 2000 - $65 - 0 - 0.00% |
Farm Level 2: | 1000 - $40 - 0 - 0.00% |
Farm Total Capacity : | 3000 |
Income |
Home Games Left | 2 |
Average Attendance - % | 0 - 0.00% |
Average Income per Game | $0 |
Year to Date Revenue | $0 |
Farm |
Home Games Left | 2 |
Average Attendance - % | 0 - 0.00% |
Average Income per Game | $0 |
Year to Date Revenue | $0 |
Expense |
Pro Players Total Salaries | $69,475,000 |
Pro Players Total Average Salaries | $69,475,000 |
Farm Players Total Salaries | $3,637,500 |
Farm Players Total Average Salaries | $3,637,500 |
Coaches Total Salaries | $7,500,000 |
Luxury Taxe Total | $0 |
Special Salary Cap Value | $0 |
Pro Year To Date Expenses | $0 |
Farm Year To Date Expenses | $0 |
Pro Salary Cap To Date | $0 |
Farm Salary Cap To Date | $0 |
Estimate |
Estimated Season Revenue | $0 |
Pro Remaining Season Days | 0 |
Pro Expenses Per Days | $0 |
Pro Estimated Expenses | $0 |
Farm Remaining Season Days | 0 |
Farm Expenses Per Days | $0 |
Farm Estimated Expenses | $0 |
Estimated Season Expenses | $0 |
Estimated Season Salary Cap | $0 |
Estimate Under Maximum Salary Cap of $87,000,000 | $0 |
Estimate Over Minimum Salary Cap of $66,000,000 | $0 |
Current Bank Account | $153,208,485 |
Projected Bank Account | $153,208,485 |
|
Pro Players Salaries |
Brendan Mikkelson |
$6,750,000 (1) |
-Salary Remaining : |
$6,750,000 |
Timothy Liljegren |
$6,000,000 (2) |
-Salary Remaining : |
$6,000,000 |
Travis Sandheim |
$5,250,000 (3) |
-Salary Remaining : |
$5,250,000 |
Timo Meier (Out of Payroll) |
$5,250,000 (1) |
-Salary Remaining : |
$5,250,000 |
Jared McCann |
$4,250,000 (3) |
-Salary Remaining : |
$4,250,000 |
Pascal Laberge |
$4,000,000 (2) |
-Salary Remaining : |
$4,000,000 |
Logan Brown |
$4,000,000 (2) |
-Salary Remaining : |
$4,000,000 |
Evander Kane |
$3,750,000 (1) |
-Salary Remaining : |
$3,750,000 |
Rodion Amirov |
$3,750,000 (3) |
-Salary Remaining : |
$3,750,000 |
Grant Mismash |
$3,750,000 (3) |
-Salary Remaining : |
$3,750,000 |
Jakob Chychrun |
$3,500,000 (1) |
-Salary Remaining : |
$3,500,000 |
Casey Mittelstadt |
$3,500,000 (2) |
-Salary Remaining : |
$3,500,000 |
Quinn Hughes |
$3,000,000 (1) |
-Salary Remaining : |
$3,000,000 |
Alex Pietrangelo |
$3,000,000 (1) |
-Salary Remaining : |
$3,000,000 |
Isac Lundestrom |
$2,750,000 (1) |
-Salary Remaining : |
$2,750,000 |
Mathew Dumba |
$2,750,000 (1) |
-Salary Remaining : |
$2,750,000 |
Shane Pinto |
$2,750,000 (2) |
-Salary Remaining : |
$2,750,000 |
Fredrik Karlstrom |
$2,500,000 (1) |
-Salary Remaining : |
$2,500,000 |
Ville Husso |
$1,625,000 (2) |
-Salary Remaining : |
$1,625,000 |
Josh Unice |
$600,000 (1) |
-Salary Remaining : |
$600,000 |
Matt Puempel |
$500,000 (1) |
-Salary Remaining : |
$500,000 |
Brandon Sutter |
$500,000 (2) |
-Salary Remaining : |
$500,000 |
Jared Knight |
$500,000 (2) |
-Salary Remaining : |
$500,000 |
Riley Holzapfel |
$500,000 (1) |
-Salary Remaining : |
$500,000 |
Total Pro Players | 24 |
Salary Commitment |
Year 2030 : $74,725,000 |
Year 2031 : $39,875,000 |
Year 2032 : $17,000,000 |
Year 2033 : $0 |
Salary Average Commitment |
Year 2030 : $74,725,000 |
Year 2031 : $39,875,000 |
Year 2032 : $17,000,000 |
Year 2033 : $0 |
Salary Cap with 1 Way Contract |
Year 2030 : $74,725,000 |
Year 2031 : $39,875,000 |
Year 2032 : $17,000,000 |
Year 2033 : $0 |
|
Farm Players Salaries |
Joe Veleno |
$200,000 (1) |
Salary Remaining : |
$200,000 |
Hudson Elynuik |
$185,000 (2) |
Salary Remaining : |
$185,000 |
Max Zimmer |
$185,000 (2) |
Salary Remaining : |
$185,000 |
Benjamin Mirageas |
$185,000 (2) |
Salary Remaining : |
$185,000 |
Connor Zary |
$175,000 (1) |
Salary Remaining : |
$175,000 |
Connor Crisp |
$162,500 (1) |
Salary Remaining : |
$162,500 |
Adam Ginning |
$160,000 (2) |
Salary Remaining : |
$160,000 |
Mathias From |
$155,000 (3) |
Salary Remaining : |
$155,000 |
Jansen Harkins |
$150,000 (1) |
Salary Remaining : |
$150,000 |
Petr Kvaca |
$150,000 (3) |
Salary Remaining : |
$150,000 |
Ondrej Kase |
$140,000 (2) |
Salary Remaining : |
$140,000 |
Lars-Erik Lindberg |
$137,500 (1) |
Salary Remaining : |
$137,500 |
Camran Doulova |
$137,500 (1) |
Salary Remaining : |
$137,500 |
Oliver Tarnstrom |
$130,000 (3) |
Salary Remaining : |
$130,000 |
Thomas Schemitsch |
$125,000 (2) |
Salary Remaining : |
$125,000 |
Zbynek Michalek |
$125,000 (1) |
Salary Remaining : |
$125,000 |
Aidan Dudas |
$115,000 (1) |
Salary Remaining : |
$115,000 |
Brad Boyes |
$100,000 (2) |
Salary Remaining : |
$100,000 |
Sergei Ivasiv |
$75,000 (1) |
Salary Remaining : |
$75,000 |
Sondre Olden |
$75,000 (1) |
Salary Remaining : |
$75,000 |
Alec Dillon |
$75,000 (2) |
Salary Remaining : |
$75,000 |
Jack Pearl |
$75,000 (1) |
Salary Remaining : |
$75,000 |
Hiroshi Nara |
$70,000 (1) |
Salary Remaining : |
$70,000 |
Andrei Pedan |
$50,000 (1) |
Salary Remaining : |
$50,000 |
Oliver Bjorkstrand |
$50,000 (1) |
Salary Remaining : |
$50,000 |
Ben Johnson |
$50,000 (1) |
Salary Remaining : |
$50,000 |
Kyle Masters |
$50,000 (1) |
Salary Remaining : |
$50,000 |
Nazer Kaliyev |
$50,000 (1) |
Salary Remaining : |
$50,000 |
Ian Cole |
$50,000 (2) |
Salary Remaining : |
$50,000 |
Mattia Marcantuoni |
$50,000 (2) |
Salary Remaining : |
$50,000 |
Kerby Rychel |
$50,000 (2) |
Salary Remaining : |
$50,000 |
Lance Brire |
$50,000 (1) |
Salary Remaining : |
$50,000 |
Peter Cehlarik |
$50,000 (1) |
Salary Remaining : |
$50,000 |
Dmitriy Tereskov |
$50,000 (2) |
Salary Remaining : |
$50,000 |
Martins Dzierkals |
$0 (0) |
Salary Remaining : |
$0 |
Nicolas Aube-Kubel |
$0 (0) |
Salary Remaining : |
$0 |
Total Farm Players | 36 |
Salary Commitment |
Year 2030 : $3,637,500 |
Year 2031 : $1,790,000 |
Year 2032 : $435,000 |
Year 2033 : $0 |
Salary Average Commitment |
Year 2030 : $3,637,500 |
Year 2031 : $1,790,000 |
Year 2032 : $435,000 |
Year 2033 : $0 |
|
Arena Capacity - Ticket Price Attendance - % |
Arena Name | Air Canada Center - A |
Level 1: | 6100 - $160 - 0 - 0.00% |
Level 2: | 5100 - $100 - 0 - 0.00% |
Level 3: | 2100 - $90 - 0 - 0.00% |
Level 4: | 4100 - $75 - 0 - 0.00% |
Luxury : | 1031 - $350 - 0 - 0.00% |
Total Capacity : | 18431 |
Farm |
Farm Level 1: | 2000 - $65 - 0 - 0.00% |
Farm Level 2: | 1000 - $35 - 0 - 0.00% |
Farm Total Capacity : | 3000 |
Income |
Home Games Left | 3 |
Average Attendance - % | 0 - 0.00% |
Average Income per Game | $0 |
Year to Date Revenue | $0 |
Farm |
Home Games Left | 3 |
Average Attendance - % | 0 - 0.00% |
Average Income per Game | $0 |
Year to Date Revenue | $0 |
Expense |
Pro Players Total Salaries | $84,025,000 |
Pro Players Total Average Salaries | $84,025,000 |
Farm Players Total Salaries | $4,300,000 |
Farm Players Total Average Salaries | $4,300,000 |
Coaches Total Salaries | $4,000,000 |
Luxury Taxe Total | $0 |
Special Salary Cap Value | $0 |
Pro Year To Date Expenses | $0 |
Farm Year To Date Expenses | $0 |
Pro Salary Cap To Date | $0 |
Farm Salary Cap To Date | $0 |
Estimate |
Estimated Season Revenue | $0 |
Pro Remaining Season Days | 0 |
Pro Expenses Per Days | $0 |
Pro Estimated Expenses | $0 |
Farm Remaining Season Days | 0 |
Farm Expenses Per Days | $0 |
Farm Estimated Expenses | $0 |
Estimated Season Expenses | $0 |
Estimated Season Salary Cap | $0 |
Estimate Under Maximum Salary Cap of $87,000,000 | $0 |
Estimate Over Minimum Salary Cap of $66,000,000 | $0 |
Current Bank Account | $50,740,369 |
Projected Bank Account | $50,740,369 |
|
Pro Players Salaries |
Erdvilas Bilaitis |
$8,525,000 (3) |
-Salary Remaining : |
$8,525,000 |
Bryan Little |
$8,000,000 (1) |
-Salary Remaining : |
$8,000,000 |
Filip Forsberg |
$6,250,000 (1) |
-Salary Remaining : |
$6,250,000 |
Mike Cammalleri |
$5,500,000 (2) |
-Salary Remaining : |
$5,500,000 |
Kieffer Bellows |
$5,000,000 (1) |
-Salary Remaining : |
$5,000,000 |
Sonny Milano |
$4,250,000 (3) |
-Salary Remaining : |
$4,250,000 |
Jakub Zboril |
$3,750,000 (1) |
-Salary Remaining : |
$3,750,000 |
Adam Mascherin |
$3,500,000 (1) |
-Salary Remaining : |
$3,500,000 |
Mikhail Grabovski |
$3,500,000 (2) |
-Salary Remaining : |
$3,500,000 |
Patric Hornqvist |
$3,500,000 (2) |
-Salary Remaining : |
$3,500,000 |
Cody Glass |
$3,500,000 (2) |
-Salary Remaining : |
$3,500,000 |
Anton Khudobin |
$3,000,000 (1) |
-Salary Remaining : |
$3,000,000 |
Wade Allison |
$3,000,000 (2) |
-Salary Remaining : |
$3,000,000 |
Cam Dineen |
$3,000,000 (1) |
-Salary Remaining : |
$3,000,000 |
Shane Bowers |
$3,000,000 (3) |
-Salary Remaining : |
$3,000,000 |
Jordan Kyrou |
$2,750,000 (1) |
-Salary Remaining : |
$2,750,000 |
James Greenway |
$2,500,000 (3) |
-Salary Remaining : |
$2,500,000 |
Brandon Saad |
$2,100,000 (3) |
-Salary Remaining : |
$2,100,000 |
Dennis Wideman |
$1,950,000 (1) |
-Salary Remaining : |
$1,950,000 |
Mike Robinson |
$1,500,000 (1) |
-Salary Remaining : |
$1,500,000 |
Brandon Hickey |
$1,250,000 (3) |
-Salary Remaining : |
$1,250,000 |
Domink Masin |
$1,250,000 (3) |
-Salary Remaining : |
$1,250,000 |
Elvis Merzlikins |
$1,250,000 (3) |
-Salary Remaining : |
$1,250,000 |
Jonah Gadjovich |
$1,100,000 (1) |
-Salary Remaining : |
$1,100,000 |
Nikita Popugaev |
$1,100,000 (1) |
-Salary Remaining : |
$1,100,000 |
Total Pro Players | 25 |
Salary Commitment |
Year 2030 : $84,025,000 |
Year 2031 : $43,125,000 |
Year 2032 : $24,125,000 |
Year 2033 : $0 |
Salary Average Commitment |
Year 2030 : $84,025,000 |
Year 2031 : $43,125,000 |
Year 2032 : $24,125,000 |
Year 2033 : $0 |
Salary Cap with 1 Way Contract |
Year 2030 : $84,025,000 |
Year 2031 : $43,125,000 |
Year 2032 : $24,125,000 |
Year 2033 : $0 |
|
Farm Players Salaries |
Cam Hillis |
$200,000 (1) |
Salary Remaining : |
$200,000 |
John Merrill |
$200,000 (2) |
Salary Remaining : |
$200,000 |
Zayde Wisdom |
$195,000 (3) |
Salary Remaining : |
$195,000 |
Mario Ferraro |
$195,000 (3) |
Salary Remaining : |
$195,000 |
Nick Bonino |
$185,000 (1) |
Salary Remaining : |
$185,000 |
Jordin Tootoo |
$185,000 (1) |
Salary Remaining : |
$185,000 |
Dillon Dube |
$185,000 (1) |
Salary Remaining : |
$185,000 |
Ilya Nikolaev |
$180,000 (1) |
Salary Remaining : |
$180,000 |
Jordan Spence (Out of Payroll) |
$180,000 (1) |
Salary Remaining : |
$180,000 |
Cale Fleury |
$175,000 (2) |
Salary Remaining : |
$175,000 |
Tyler Weiss |
$175,000 (1) |
Salary Remaining : |
$175,000 |
John St. Ivany |
$175,000 (1) |
Salary Remaining : |
$175,000 |
Oskari Laaksonen |
$165,000 (3) |
Salary Remaining : |
$165,000 |
Xavier Bernard |
$155,000 (1) |
Salary Remaining : |
$155,000 |
Blake McLaughlin |
$155,000 (1) |
Salary Remaining : |
$155,000 |
Thomas Novak |
$150,000 (1) |
Salary Remaining : |
$150,000 |
Brett Leason |
$150,000 (1) |
Salary Remaining : |
$150,000 |
Jarrod Maidens |
$150,000 (2) |
Salary Remaining : |
$150,000 |
Radek Smolenak |
$150,000 (2) |
Salary Remaining : |
$150,000 |
Kevin Lynch |
$150,000 (2) |
Salary Remaining : |
$150,000 |
Jamie Allison |
$130,000 (3) |
Salary Remaining : |
$130,000 |
Erik Gustafsson |
$125,000 (1) |
Salary Remaining : |
$125,000 |
Ilya Konovalov |
$115,000 (2) |
Salary Remaining : |
$115,000 |
Pat Freeman |
$80,000 (1) |
Salary Remaining : |
$80,000 |
Dan Sexton |
$80,000 (1) |
Salary Remaining : |
$80,000 |
Anders Nilsson |
$75,000 (1) |
Salary Remaining : |
$75,000 |
Brett Lernout |
$71,667 (3) |
Salary Remaining : |
$71,667 |
Andrej Sekera |
$70,000 (1) |
Salary Remaining : |
$70,000 |
Carter Mazur |
$65,000 (1) |
Salary Remaining : |
$65,000 |
Artturi Lehkonen |
$60,000 (2) |
Salary Remaining : |
$60,000 |
Wasylo Kowelski |
$53,333 (1) |
Salary Remaining : |
$53,333 |
Geoff Courtnall |
$50,000 (2) |
Salary Remaining : |
$50,000 |
Mathieu Darche |
$50,000 (2) |
Salary Remaining : |
$50,000 |
Total Farm Players | 33 |
Salary Commitment |
Year 2030 : $4,480,000 |
Year 2031 : $1,856,667 |
Year 2032 : $756,667 |
Year 2033 : $0 |
Salary Average Commitment |
Year 2030 : $4,480,000 |
Year 2031 : $1,856,667 |
Year 2032 : $756,667 |
Year 2033 : $0 |
|
Arena Capacity - Ticket Price Attendance - % |
Arena Name | Centre Jack Hammer - I |
Level 1: | 8000 - $170 - 0 - 0.00% |
Level 2: | 7000 - $99 - 0 - 0.00% |
Level 3: | 4000 - $85 - 0 - 0.00% |
Level 4: | 6000 - $69 - 0 - 0.00% |
Luxury : | 3000 - $275 - 0 - 0.00% |
Total Capacity : | 28000 |
Farm |
Farm Level 1: | 2000 - $60 - 0 - 0.00% |
Farm Level 2: | 1000 - $45 - 0 - 0.00% |
Farm Total Capacity : | 3000 |
Income |
Home Games Left | 2 |
Average Attendance - % | 0 - 0.00% |
Average Income per Game | $0 |
Year to Date Revenue | $0 |
Farm |
Home Games Left | 2 |
Average Attendance - % | 0 - 0.00% |
Average Income per Game | $0 |
Year to Date Revenue | $0 |
Expense |
Pro Players Total Salaries | $81,967,333 |
Pro Players Total Average Salaries | $81,967,333 |
Farm Players Total Salaries | $4,279,167 |
Farm Players Total Average Salaries | $4,279,167 |
Coaches Total Salaries | $8,900,000 |
Luxury Taxe Total | $0 |
Special Salary Cap Value | $0 |
Pro Year To Date Expenses | $0 |
Farm Year To Date Expenses | $0 |
Pro Salary Cap To Date | $0 |
Farm Salary Cap To Date | $0 |
Estimate |
Estimated Season Revenue | $0 |
Pro Remaining Season Days | 0 |
Pro Expenses Per Days | $0 |
Pro Estimated Expenses | $0 |
Farm Remaining Season Days | 0 |
Farm Expenses Per Days | $0 |
Farm Estimated Expenses | $0 |
Estimated Season Expenses | $0 |
Estimated Season Salary Cap | $0 |
Estimate Under Maximum Salary Cap of $87,000,000 | $0 |
Estimate Over Minimum Salary Cap of $66,000,000 | $0 |
Current Bank Account | $39,462,519 |
Projected Bank Account | $39,462,519 |
|
Pro Players Salaries |
Ryan Strome |
$6,959,000 (3) |
-Salary Remaining : |
$6,959,000 |
Nicolas Meloche |
$6,000,000 (1) |
-Salary Remaining : |
$6,000,000 |
Denis Gurianov |
$5,500,000 (2) |
-Salary Remaining : |
$5,500,000 |
Matt Moulson |
$4,000,000 (2) |
-Salary Remaining : |
$4,000,000 |
Radek Faksa |
$3,800,000 (3) |
-Salary Remaining : |
$3,800,000 |
Colin Wilson |
$3,750,000 (1) |
-Salary Remaining : |
$3,750,000 |
Paul Bittner |
$3,750,000 (1) |
-Salary Remaining : |
$3,750,000 |
Jason Demers |
$3,750,000 (2) |
-Salary Remaining : |
$3,750,000 |
Ryan Gropp |
$3,750,000 (1) |
-Salary Remaining : |
$3,750,000 |
Givani Smith |
$3,500,000 (3) |
-Salary Remaining : |
$3,500,000 |
Tyler Benson |
$3,500,000 (1) |
-Salary Remaining : |
$3,500,000 |
Marcus Foligno |
$3,250,000 (2) |
-Salary Remaining : |
$3,250,000 |
Alexander Volkov |
$3,000,000 (2) |
-Salary Remaining : |
$3,000,000 |
Tomas Hertl |
$3,000,000 (1) |
-Salary Remaining : |
$3,000,000 |
Trent Frederic |
$3,000,000 (2) |
-Salary Remaining : |
$3,000,000 |
Adin Hill |
$3,000,000 (1) |
-Salary Remaining : |
$3,000,000 |
Erik Cernak |
$3,000,000 (1) |
-Salary Remaining : |
$3,000,000 |
Miles Gendron |
$3,000,000 (3) |
-Salary Remaining : |
$3,000,000 |
Ryan O'Reilly |
$2,875,000 (1) |
-Salary Remaining : |
$2,875,000 |
Olivier Kylington |
$2,500,000 (2) |
-Salary Remaining : |
$2,500,000 |
Frederic Allard |
$2,000,000 (1) |
-Salary Remaining : |
$2,000,000 |
Matt Villalta |
$2,000,000 (3) |
-Salary Remaining : |
$2,000,000 |
Sam Lafferty |
$1,833,333 (2) |
-Salary Remaining : |
$1,833,333 |
Spencer Martin |
$1,250,000 (3) |
-Salary Remaining : |
$1,250,000 |
Total Pro Players | 24 |
Salary Commitment |
Year 2030 : $81,967,333 |
Year 2031 : $47,342,333 |
Year 2032 : $20,509,000 |
Year 2033 : $0 |
Salary Average Commitment |
Year 2030 : $81,967,333 |
Year 2031 : $47,342,333 |
Year 2032 : $20,509,000 |
Year 2033 : $0 |
Salary Cap with 1 Way Contract |
Year 2030 : $81,967,333 |
Year 2031 : $47,342,333 |
Year 2032 : $20,509,000 |
Year 2033 : $0 |
|
Farm Players Salaries |
Brett Murray |
$200,000 (1) |
Salary Remaining : |
$200,000 |
Gianni Fairbrother |
$200,000 (1) |
Salary Remaining : |
$200,000 |
Casey Fitzgerald |
$195,000 (3) |
Salary Remaining : |
$195,000 |
Yakov Trenin |
$195,000 (1) |
Salary Remaining : |
$195,000 |
Jayden Struble |
$185,000 (3) |
Salary Remaining : |
$185,000 |
Jean-Luc Foudy |
$180,000 (2) |
Salary Remaining : |
$180,000 |
Patrik Puistola |
$180,000 (1) |
Salary Remaining : |
$180,000 |
Jachym Kondelik |
$175,000 (1) |
Salary Remaining : |
$175,000 |
Rhett Gardner |
$175,000 (3) |
Salary Remaining : |
$175,000 |
Luke Prokop |
$175,000 (3) |
Salary Remaining : |
$175,000 |
Jonne Tammela |
$175,000 (1) |
Salary Remaining : |
$175,000 |
Jack McBain |
$165,000 (3) |
Salary Remaining : |
$165,000 |
Cole Fonstad |
$155,000 (1) |
Salary Remaining : |
$155,000 |
Samuel Houde |
$155,000 (2) |
Salary Remaining : |
$155,000 |
Ethan Keppen |
$155,000 (2) |
Salary Remaining : |
$155,000 |
Jack Thompson |
$155,000 (3) |
Salary Remaining : |
$155,000 |
David Ullstrom |
$150,000 (2) |
Salary Remaining : |
$150,000 |
Wyatte Wylie |
$140,000 (1) |
Salary Remaining : |
$140,000 |
Connor Ingram |
$140,000 (1) |
Salary Remaining : |
$140,000 |
Michael Benning |
$130,000 (3) |
Salary Remaining : |
$130,000 |
Matthew Spencer |
$125,000 (1) |
Salary Remaining : |
$125,000 |
Hugo Alnefelt |
$125,000 (2) |
Salary Remaining : |
$125,000 |
Zachary Bolduc |
$125,000 (1) |
Salary Remaining : |
$125,000 |
Lukas Parik |
$115,000 (2) |
Salary Remaining : |
$115,000 |
Niklas Hansson |
$97,500 (1) |
Salary Remaining : |
$97,500 |
Kyle Palmieri |
$95,000 (1) |
Salary Remaining : |
$95,000 |
Austin Carroll |
$66,667 (3) |
Salary Remaining : |
$66,667 |
Janis Moser |
$50,000 (1) |
Salary Remaining : |
$50,000 |
Marc Bureau |
$50,000 (2) |
Salary Remaining : |
$50,000 |
Arron Asham |
$50,000 (2) |
Salary Remaining : |
$50,000 |
Total Farm Players | 30 |
Salary Commitment |
Year 2030 : $4,279,167 |
Year 2031 : $2,226,667 |
Year 2032 : $1,246,667 |
Year 2033 : $0 |
Salary Average Commitment |
Year 2030 : $4,279,167 |
Year 2031 : $2,226,667 |
Year 2032 : $1,246,667 |
Year 2033 : $0 |
|
Arena Capacity - Ticket Price Attendance - % |
Arena Name | Mellon Arena - A |
Level 1: | 6825 - $153 - 0 - 0.00% |
Level 2: | 5775 - $113 - 0 - 0.00% |
Level 3: | 2362 - $85 - 0 - 0.00% |
Level 4: | 4725 - $66 - 0 - 0.00% |
Luxury : | 1313 - $319 - 0 - 0.00% |
Total Capacity : | 21000 |
Farm |
Farm Level 1: | 2000 - $75 - 0 - 0.00% |
Farm Level 2: | 1000 - $50 - 0 - 0.00% |
Farm Total Capacity : | 3000 |
Income |
Home Games Left | 2 |
Average Attendance - % | 0 - 0.00% |
Average Income per Game | $0 |
Year to Date Revenue | $0 |
Farm |
Home Games Left | 2 |
Average Attendance - % | 0 - 0.00% |
Average Income per Game | $0 |
Year to Date Revenue | $0 |
Expense |
Pro Players Total Salaries | $79,163,333 |
Pro Players Total Average Salaries | $79,163,333 |
Farm Players Total Salaries | $3,978,667 |
Farm Players Total Average Salaries | $3,978,667 |
Coaches Total Salaries | $8,400,000 |
Luxury Taxe Total | $0 |
Special Salary Cap Value | $0 |
Pro Year To Date Expenses | $0 |
Farm Year To Date Expenses | $0 |
Pro Salary Cap To Date | $0 |
Farm Salary Cap To Date | $0 |
Estimate |
Estimated Season Revenue | $0 |
Pro Remaining Season Days | 0 |
Pro Expenses Per Days | $0 |
Pro Estimated Expenses | $0 |
Farm Remaining Season Days | 0 |
Farm Expenses Per Days | $0 |
Farm Estimated Expenses | $0 |
Estimated Season Expenses | $0 |
Estimated Season Salary Cap | $0 |
Estimate Under Maximum Salary Cap of $87,000,000 | $0 |
Estimate Over Minimum Salary Cap of $66,000,000 | $0 |
Current Bank Account | $101,577,875 |
Projected Bank Account | $101,577,875 |
|
Pro Players Salaries |
Taylor Hall |
$8,750,000 (2) |
-Salary Remaining : |
$8,750,000 |
Noah Juulsen |
$6,750,000 (1) |
-Salary Remaining : |
$6,750,000 |
Jake Bean |
$5,750,000 (1) |
-Salary Remaining : |
$5,750,000 |
Olli Maatta |
$4,250,000 (1) |
-Salary Remaining : |
$4,250,000 |
Conner Bleackley |
$4,250,000 (3) |
-Salary Remaining : |
$4,250,000 |
Colin White |
$4,000,000 (1) |
-Salary Remaining : |
$4,000,000 |
Blake Speers |
$4,000,000 (1) |
-Salary Remaining : |
$4,000,000 |
David Clarkson (Out of Payroll) |
$4,000,000 (1) |
-Salary Remaining : |
$4,000,000 |
Filip Chytil |
$3,750,000 (3) |
-Salary Remaining : |
$3,750,000 |
Sean Couturier |
$3,750,000 (1) |
-Salary Remaining : |
$3,750,000 |
Brian Elliott |
$3,750,000 (2) |
-Salary Remaining : |
$3,750,000 |
Anthony Beauvillier |
$3,750,000 (1) |
-Salary Remaining : |
$3,750,000 |
Duncan Siemens |
$3,000,000 (1) |
-Salary Remaining : |
$3,000,000 |
Max Comtois |
$3,000,000 (1) |
-Salary Remaining : |
$3,000,000 |
Ville Heinola |
$3,000,000 (3) |
-Salary Remaining : |
$3,000,000 |
Eemeli Rasanen |
$2,750,000 (2) |
-Salary Remaining : |
$2,750,000 |
Jack Kopacka |
$2,750,000 (1) |
-Salary Remaining : |
$2,750,000 |
Philippe Desrosiers |
$2,500,000 (1) |
-Salary Remaining : |
$2,500,000 |
Cedric Paquette |
$2,000,000 (1) |
-Salary Remaining : |
$2,000,000 |
Dany Raiche |
$2,000,000 (3) |
-Salary Remaining : |
$2,000,000 |
Vladimir Tarasenko |
$1,500,000 (3) |
-Salary Remaining : |
$1,500,000 |
Florent Blais |
$1,250,000 (1) |
-Salary Remaining : |
$1,250,000 |
Mattias Soderqvist |
$1,083,333 (2) |
-Salary Remaining : |
$1,083,333 |
Michael Bournival |
$1,080,000 (1) |
-Salary Remaining : |
$1,080,000 |
Mikael Granlund |
$500,000 (2) |
-Salary Remaining : |
$500,000 |
Total Pro Players | 25 |
Salary Commitment |
Year 2030 : $83,163,333 |
Year 2031 : $31,333,333 |
Year 2032 : $14,500,000 |
Year 2033 : $0 |
Salary Average Commitment |
Year 2030 : $83,163,333 |
Year 2031 : $31,333,333 |
Year 2032 : $14,500,000 |
Year 2033 : $0 |
Salary Cap with 1 Way Contract |
Year 2030 : $83,163,333 |
Year 2031 : $31,333,333 |
Year 2032 : $14,500,000 |
Year 2033 : $0 |
|
Farm Players Salaries |
Simon Lundmark |
$200,000 (2) |
Salary Remaining : |
$200,000 |
Austin Poganski |
$200,000 (1) |
Salary Remaining : |
$200,000 |
Jeremy Lauzon |
$200,000 (1) |
Salary Remaining : |
$200,000 |
Samuel Girard (Out of Payroll) |
$200,000 (1) |
Salary Remaining : |
$200,000 |
Brendan Brisson |
$200,000 (1) |
Salary Remaining : |
$200,000 |
Emil Heineman |
$200,000 (1) |
Salary Remaining : |
$200,000 |
Connor Hall |
$185,000 (2) |
Salary Remaining : |
$185,000 |
Jeremie Poirier |
$180,000 (2) |
Salary Remaining : |
$180,000 |
Eemil Viro |
$180,000 (2) |
Salary Remaining : |
$180,000 |
Rasmus Bengtsson |
$175,000 (1) |
Salary Remaining : |
$175,000 |
Noah Rod (Out of Payroll) |
$150,000 (1) |
Salary Remaining : |
$150,000 |
Phillip Danault |
$150,000 (1) |
Salary Remaining : |
$150,000 |
Chaz Lucius (Out of Payroll) |
$125,000 (1) |
Salary Remaining : |
$125,000 |
Jesper Eliasson (Out of Payroll) |
$125,000 (2) |
Salary Remaining : |
$125,000 |
Zion Nybeck |
$125,000 (1) |
Salary Remaining : |
$125,000 |
Kyle Olson |
$125,000 (1) |
Salary Remaining : |
$125,000 |
Riley Sutter |
$115,000 (1) |
Salary Remaining : |
$115,000 |
Troy Bourke |
$108,000 (1) |
Salary Remaining : |
$108,000 |
Takhir Daukeyev (Out of Payroll) |
$108,000 (1) |
Salary Remaining : |
$108,000 |
Tyler Bird |
$91,667 (3) |
Salary Remaining : |
$91,667 |
Kerkko Kuoppala |
$91,667 (2) |
Salary Remaining : |
$91,667 |
Ethan Edwards |
$90,000 (1) |
Salary Remaining : |
$90,000 |
Bogdan Trineyev |
$80,000 (1) |
Salary Remaining : |
$80,000 |
Xavier Bourgault |
$75,000 (1) |
Salary Remaining : |
$75,000 |
Shai Buium |
$75,000 (1) |
Salary Remaining : |
$75,000 |
Ben Maxwell |
$70,000 (1) |
Salary Remaining : |
$70,000 |
Ryan Donato |
$68,333 (3) |
Salary Remaining : |
$68,333 |
Jerome Gauthier-Leduc |
$67,000 (1) |
Salary Remaining : |
$67,000 |
Brent Johnson |
$65,000 (1) |
Salary Remaining : |
$65,000 |
Justin Ertel |
$65,000 (1) |
Salary Remaining : |
$65,000 |
Samu Salminen |
$65,000 (1) |
Salary Remaining : |
$65,000 |
Matt Kassian |
$63,000 (1) |
Salary Remaining : |
$63,000 |
Kimmo Mikkola |
$63,000 (1) |
Salary Remaining : |
$63,000 |
Aki Koskinen |
$63,000 (1) |
Salary Remaining : |
$63,000 |
Joakim Andersson |
$60,000 (1) |
Salary Remaining : |
$60,000 |
William Trudeau |
$50,000 (1) |
Salary Remaining : |
$50,000 |
Cameron Whynot |
$50,000 (1) |
Salary Remaining : |
$50,000 |
Guillaume Richard |
$50,000 (1) |
Salary Remaining : |
$50,000 |
Tristan Lennox |
$50,000 (1) |
Salary Remaining : |
$50,000 |
Antoine Lafleur |
$50,000 (2) |
Salary Remaining : |
$50,000 |
Total Farm Players | 40 |
Salary Commitment |
Year 2030 : $4,453,667 |
Year 2031 : $1,171,667 |
Year 2032 : $160,000 |
Year 2033 : $0 |
Salary Average Commitment |
Year 2030 : $4,453,667 |
Year 2031 : $1,171,667 |
Year 2032 : $160,000 |
Year 2033 : $0 |
|
Arena Capacity - Ticket Price Attendance - % |
Arena Name | Bridgestone Arena - B |
Level 1: | 6500 - $160 - 0 - 0.00% |
Level 2: | 5500 - $135 - 0 - 0.00% |
Level 3: | 2250 - $110 - 0 - 0.00% |
Level 4: | 4500 - $90 - 0 - 0.00% |
Luxury : | 1250 - $350 - 0 - 0.00% |
Total Capacity : | 20000 |
Farm |
Farm Level 1: | 2000 - $60 - 0 - 0.00% |
Farm Level 2: | 1000 - $40 - 0 - 0.00% |
Farm Total Capacity : | 3000 |
Income |
Home Games Left | 2 |
Average Attendance - % | 0 - 0.00% |
Average Income per Game | $0 |
Year to Date Revenue | $0 |
Farm |
Home Games Left | 2 |
Average Attendance - % | 0 - 0.00% |
Average Income per Game | $0 |
Year to Date Revenue | $0 |
Expense |
Pro Players Total Salaries | $72,500,000 |
Pro Players Total Average Salaries | $72,500,000 |
Farm Players Total Salaries | $3,860,001 |
Farm Players Total Average Salaries | $3,860,001 |
Coaches Total Salaries | $8,800,000 |
Luxury Taxe Total | $0 |
Special Salary Cap Value | $0 |
Pro Year To Date Expenses | $0 |
Farm Year To Date Expenses | $0 |
Pro Salary Cap To Date | $0 |
Farm Salary Cap To Date | $0 |
Estimate |
Estimated Season Revenue | $0 |
Pro Remaining Season Days | 0 |
Pro Expenses Per Days | $0 |
Pro Estimated Expenses | $0 |
Farm Remaining Season Days | 0 |
Farm Expenses Per Days | $0 |
Farm Estimated Expenses | $0 |
Estimated Season Expenses | $0 |
Estimated Season Salary Cap | $0 |
Estimate Under Maximum Salary Cap of $87,000,000 | $0 |
Estimate Over Minimum Salary Cap of $66,000,000 | $0 |
Current Bank Account | $30,878,743 |
Projected Bank Account | $30,878,743 |
|
Pro Players Salaries |
Thomas Hickey |
$7,000,000 (2) |
-Salary Remaining : |
$7,000,000 |
Tyson Jost |
$7,000,000 (3) |
-Salary Remaining : |
$7,000,000 |
Travis Konecny |
$6,250,000 (2) |
-Salary Remaining : |
$6,250,000 |
Ryan Pulock (Out of Payroll) |
$5,083,333 (1) |
-Salary Remaining : |
$5,083,333 |
Carl Hagelin |
$5,000,000 (1) |
-Salary Remaining : |
$5,000,000 |
Ryan Murray |
$4,250,000 (1) |
-Salary Remaining : |
$4,250,000 |
Nicholas Merkley |
$3,750,000 (1) |
-Salary Remaining : |
$3,750,000 |
Tage Thompson |
$3,500,000 (1) |
-Salary Remaining : |
$3,500,000 |
Axel Bussieres |
$3,500,000 (1) |
-Salary Remaining : |
$3,500,000 |
Max Jones |
$3,500,000 (1) |
-Salary Remaining : |
$3,500,000 |
Nick Suzuki |
$3,500,000 (3) |
-Salary Remaining : |
$3,500,000 |
Artur Kayumov |
$3,000,000 (2) |
-Salary Remaining : |
$3,000,000 |
Jacob Trouba |
$3,000,000 (1) |
-Salary Remaining : |
$3,000,000 |
Oliver Ekman-Larsson |
$3,000,000 (1) |
-Salary Remaining : |
$3,000,000 |
Adrian Kempe |
$3,000,000 (3) |
-Salary Remaining : |
$3,000,000 |
Valeri Nichushkin |
$2,750,000 (2) |
-Salary Remaining : |
$2,750,000 |
Ryan Suzuki |
$2,750,000 (2) |
-Salary Remaining : |
$2,750,000 |
Cody Eakin |
$2,500,000 (1) |
-Salary Remaining : |
$2,500,000 |
Urho Vaakanainen |
$2,000,000 (1) |
-Salary Remaining : |
$2,000,000 |
Spencer Knight |
$2,000,000 (2) |
-Salary Remaining : |
$2,000,000 |
Rolan McKeown |
$1,250,000 (3) |
-Salary Remaining : |
$1,250,000 |
Total Pro Players | 21 |
Salary Commitment |
Year 2030 : $77,583,333 |
Year 2031 : $38,500,000 |
Year 2032 : $14,750,000 |
Year 2033 : $0 |
Salary Average Commitment |
Year 2030 : $77,583,333 |
Year 2031 : $38,500,000 |
Year 2032 : $14,750,000 |
Year 2033 : $0 |
Salary Cap with 1 Way Contract |
Year 2030 : $77,583,333 |
Year 2031 : $38,500,000 |
Year 2032 : $14,750,000 |
Year 2033 : $0 |
|
Farm Players Salaries |
Matthew Strome |
$200,000 (1) |
Salary Remaining : |
$200,000 |
Lukas Cormier |
$195,000 (3) |
Salary Remaining : |
$195,000 |
Dmitri Semykin |
$195,000 (3) |
Salary Remaining : |
$195,000 |
Dylan Gambrell |
$185,000 (2) |
Salary Remaining : |
$185,000 |
Samu Perhonen |
$180,000 (1) |
Salary Remaining : |
$180,000 |
Jan Drozg |
$175,000 (1) |
Salary Remaining : |
$175,000 |
Tuukka Tieksola |
$175,000 (2) |
Salary Remaining : |
$175,000 |
Parker Foo |
$155,000 (2) |
Salary Remaining : |
$155,000 |
Trevor Kuntar |
$155,000 (3) |
Salary Remaining : |
$155,000 |
Anthony Cirelli |
$150,000 (1) |
Salary Remaining : |
$150,000 |
Jacob Leguerrier |
$140,000 (2) |
Salary Remaining : |
$140,000 |
Kevin Labanc |
$130,000 (1) |
Salary Remaining : |
$130,000 |
Sam Stange |
$130,000 (1) |
Salary Remaining : |
$130,000 |
Steve Bosse |
$130,000 (1) |
Salary Remaining : |
$130,000 |
Brandt Clarke |
$125,000 (1) |
Salary Remaining : |
$125,000 |
Josh Lopina |
$115,000 (1) |
Salary Remaining : |
$115,000 |
Colten Ellis |
$115,000 (2) |
Salary Remaining : |
$115,000 |
Jakob Silfverberg |
$100,000 (1) |
Salary Remaining : |
$100,000 |
Dillon Heatherington |
$91,667 (2) |
Salary Remaining : |
$91,667 |
Yan-Pavel Laplante |
$91,667 (2) |
Salary Remaining : |
$91,667 |
Vaclav Karabacek |
$91,667 (3) |
Salary Remaining : |
$91,667 |
Severin Blindenbacher |
$90,000 (1) |
Salary Remaining : |
$90,000 |
Max Pacioretty |
$80,000 (1) |
Salary Remaining : |
$80,000 |
Logan Stankoven |
$75,000 (1) |
Salary Remaining : |
$75,000 |
Tom Wilson |
$65,000 (1) |
Salary Remaining : |
$65,000 |
Jakub Brabenec |
$65,000 (1) |
Salary Remaining : |
$65,000 |
Lubor Korinek |
$55,000 (2) |
Salary Remaining : |
$55,000 |
Cristoval Nieves |
$55,000 (1) |
Salary Remaining : |
$55,000 |
Robin Norell |
$50,000 (2) |
Salary Remaining : |
$50,000 |
Travis Moen |
$50,000 (2) |
Salary Remaining : |
$50,000 |
Jake Chiasson |
$50,000 (1) |
Salary Remaining : |
$50,000 |
Caedan Bankier |
$50,000 (1) |
Salary Remaining : |
$50,000 |
Victor Stjernborg |
$50,000 (1) |
Salary Remaining : |
$50,000 |
Luca Munzenberger |
$50,000 (1) |
Salary Remaining : |
$50,000 |
Philip Svedeback |
$50,000 (1) |
Salary Remaining : |
$50,000 |
Total Farm Players | 35 |
Salary Commitment |
Year 2030 : $3,860,001 |
Year 2031 : $1,745,001 |
Year 2032 : $636,667 |
Year 2033 : $0 |
Salary Average Commitment |
Year 2030 : $3,860,001 |
Year 2031 : $1,745,001 |
Year 2032 : $636,667 |
Year 2033 : $0 |
|
Arena Capacity - Ticket Price Attendance - % |
Arena Name | Madison Square Garden - B |
Level 1: | 6825 - $170 - 0 - 0.00% |
Level 2: | 5775 - $125 - 0 - 0.00% |
Level 3: | 2362 - $100 - 0 - 0.00% |
Level 4: | 4725 - $77 - 0 - 0.00% |
Luxury : | 1313 - $400 - 0 - 0.00% |
Total Capacity : | 21000 |
Farm |
Farm Level 1: | 2000 - $67 - 0 - 0.00% |
Farm Level 2: | 1000 - $50 - 0 - 0.00% |
Farm Total Capacity : | 3000 |
Income |
Home Games Left | 2 |
Average Attendance - % | 0 - 0.00% |
Average Income per Game | $0 |
Year to Date Revenue | $0 |
Farm |
Home Games Left | 2 |
Average Attendance - % | 0 - 0.00% |
Average Income per Game | $0 |
Year to Date Revenue | $0 |
Expense |
Pro Players Total Salaries | $86,000,000 |
Pro Players Total Average Salaries | $86,000,000 |
Farm Players Total Salaries | $5,050,000 |
Farm Players Total Average Salaries | $5,050,000 |
Coaches Total Salaries | $5,100,000 |
Luxury Taxe Total | $0 |
Special Salary Cap Value | $0 |
Pro Year To Date Expenses | $0 |
Farm Year To Date Expenses | $0 |
Pro Salary Cap To Date | $0 |
Farm Salary Cap To Date | $0 |
Estimate |
Estimated Season Revenue | $0 |
Pro Remaining Season Days | 0 |
Pro Expenses Per Days | $0 |
Pro Estimated Expenses | $0 |
Farm Remaining Season Days | 0 |
Farm Expenses Per Days | $0 |
Farm Estimated Expenses | $0 |
Estimated Season Expenses | $0 |
Estimated Season Salary Cap | $0 |
Estimate Under Maximum Salary Cap of $87,000,000 | $0 |
Estimate Over Minimum Salary Cap of $66,000,000 | $0 |
Current Bank Account | $77,725,903 |
Projected Bank Account | $77,725,903 |
|
Pro Players Salaries |
Mathew Barzal |
$7,500,000 (1) |
-Salary Remaining : |
$7,500,000 |
Braden Holtby |
$7,000,000 (1) |
-Salary Remaining : |
$7,000,000 |
Benoit Pouliot |
$6,750,000 (1) |
-Salary Remaining : |
$6,750,000 |
Frans Nielsen |
$6,250,000 (2) |
-Salary Remaining : |
$6,250,000 |
Steven Stamkos |
$6,250,000 (2) |
-Salary Remaining : |
$6,250,000 |
Zachary Senyshyn (Out of Payroll) |
$6,000,000 (1) |
-Salary Remaining : |
$6,000,000 |
Dennis Cholowski |
$5,000,000 (2) |
-Salary Remaining : |
$5,000,000 |
Connor Brickley |
$4,750,000 (2) |
-Salary Remaining : |
$4,750,000 |
Mark Giordano |
$4,000,000 (1) |
-Salary Remaining : |
$4,000,000 |
David Desharnais |
$4,000,000 (2) |
-Salary Remaining : |
$4,000,000 |
Eeli Tolvanen |
$4,000,000 (3) |
-Salary Remaining : |
$4,000,000 |
Dustin Byfuglien |
$4,000,000 (2) |
-Salary Remaining : |
$4,000,000 |
Jacob Perreault |
$3,750,000 (3) |
-Salary Remaining : |
$3,750,000 |
Robin Salo |
$3,500,000 (2) |
-Salary Remaining : |
$3,500,000 |
Erik Foley |
$3,500,000 (1) |
-Salary Remaining : |
$3,500,000 |
Haydn Fleury |
$3,000,000 (3) |
-Salary Remaining : |
$3,000,000 |
Jared McIsaac |
$3,000,000 (1) |
-Salary Remaining : |
$3,000,000 |
Arthur Kaliyev |
$3,000,000 (2) |
-Salary Remaining : |
$3,000,000 |
Daniel Torgersson |
$3,000,000 (3) |
-Salary Remaining : |
$3,000,000 |
Maksim Zhukov |
$2,500,000 (3) |
-Salary Remaining : |
$2,500,000 |
Jonathan-Ismael Diaby |
$1,250,000 (2) |
-Salary Remaining : |
$1,250,000 |
Total Pro Players | 21 |
Salary Commitment |
Year 2030 : $92,000,000 |
Year 2031 : $54,250,000 |
Year 2032 : $16,250,000 |
Year 2033 : $0 |
Salary Average Commitment |
Year 2030 : $92,000,000 |
Year 2031 : $54,250,000 |
Year 2032 : $16,250,000 |
Year 2033 : $0 |
Salary Cap with 1 Way Contract |
Year 2030 : $92,000,000 |
Year 2031 : $54,250,000 |
Year 2032 : $16,250,000 |
Year 2033 : $0 |
|
Farm Players Salaries |
Corey Trivino |
$200,000 (2) |
Salary Remaining : |
$200,000 |
David Perron |
$200,000 (2) |
Salary Remaining : |
$200,000 |
Garrett Pilon |
$195,000 (1) |
Salary Remaining : |
$195,000 |
Jack Drury |
$195,000 (1) |
Salary Remaining : |
$195,000 |
Layton Ahac |
$195,000 (2) |
Salary Remaining : |
$195,000 |
Domenick Fensore |
$195,000 (2) |
Salary Remaining : |
$195,000 |
Yan Kuznetsov |
$190,000 (2) |
Salary Remaining : |
$190,000 |
Mikhail Maltsev |
$185,000 (3) |
Salary Remaining : |
$185,000 |
Kyle Capobianco |
$185,000 (2) |
Salary Remaining : |
$185,000 |
Alexander Dergachyov |
$185,000 (1) |
Salary Remaining : |
$185,000 |
Donovan Sebrango |
$180,000 (2) |
Salary Remaining : |
$180,000 |
Yegor Spiridonov |
$180,000 (1) |
Salary Remaining : |
$180,000 |
Landon Slaggert |
$175,000 (3) |
Salary Remaining : |
$175,000 |
Zac Rinaldo |
$175,000 (2) |
Salary Remaining : |
$175,000 |
Zach Fischer |
$175,000 (1) |
Salary Remaining : |
$175,000 |
Mike Santorelli |
$165,000 (1) |
Salary Remaining : |
$165,000 |
Louis Belpedio |
$158,333 (2) |
Salary Remaining : |
$158,333 |
Wyatt Kaiser |
$155,000 (3) |
Salary Remaining : |
$155,000 |
Brandon Carlo |
$150,000 (1) |
Salary Remaining : |
$150,000 |
Lukas Elvenes |
$140,000 (3) |
Salary Remaining : |
$140,000 |
Remi Elie |
$125,000 (2) |
Salary Remaining : |
$125,000 |
Nolan Allen |
$100,000 (1) |
Salary Remaining : |
$100,000 |
Kim Grasvic |
$100,000 (1) |
Salary Remaining : |
$100,000 |
Jamie McGinn |
$100,000 (2) |
Salary Remaining : |
$100,000 |
Jared Staal |
$100,000 (2) |
Salary Remaining : |
$100,000 |
Alexander Frolov |
$100,000 (2) |
Salary Remaining : |
$100,000 |
Keaton Thompson |
$75,000 (1) |
Salary Remaining : |
$75,000 |
Bastien DeBerthellemy |
$75,000 (1) |
Salary Remaining : |
$75,000 |
Josh Doan |
$75,000 (1) |
Salary Remaining : |
$75,000 |
Jayden Grubbe |
$75,000 (1) |
Salary Remaining : |
$75,000 |
Aidan Hreschuk |
$65,000 (1) |
Salary Remaining : |
$65,000 |
Paul Gaustad |
$65,000 (2) |
Salary Remaining : |
$65,000 |
Anthony Stolarz |
$60,000 (1) |
Salary Remaining : |
$60,000 |
Juho Lammikko |
$56,667 (3) |
Salary Remaining : |
$56,667 |
Steve Mason |
$50,000 (1) |
Salary Remaining : |
$50,000 |
Ryker Evans |
$50,000 (1) |
Salary Remaining : |
$50,000 |
Marcus Johansson |
$50,000 (2) |
Salary Remaining : |
$50,000 |
Mark Visentin |
$50,000 (3) |
Salary Remaining : |
$50,000 |
Dominic Moore |
$50,000 (2) |
Salary Remaining : |
$50,000 |
Valeri Suldesova |
$50,000 (1) |
Salary Remaining : |
$50,000 |
Total Farm Players | 40 |
Salary Commitment |
Year 2030 : $5,050,000 |
Year 2031 : $3,030,000 |
Year 2032 : $761,667 |
Year 2033 : $0 |
Salary Average Commitment |
Year 2030 : $5,050,000 |
Year 2031 : $3,030,000 |
Year 2032 : $761,667 |
Year 2033 : $0 |
|
Arena Capacity - Ticket Price Attendance - % |
Arena Name | Little Caesars Arena - C |
Level 1: | 7150 - $165 - 0 - 0.00% |
Level 2: | 6050 - $130 - 0 - 0.00% |
Level 3: | 2475 - $100 - 0 - 0.00% |
Level 4: | 4950 - $75 - 0 - 0.00% |
Luxury : | 1375 - $355 - 0 - 0.00% |
Total Capacity : | 22000 |
Farm |
Farm Level 1: | 2000 - $75 - 0 - 0.00% |
Farm Level 2: | 1000 - $50 - 0 - 0.00% |
Farm Total Capacity : | 3000 |
Income |
Home Games Left | 2 |
Average Attendance - % | 0 - 0.00% |
Average Income per Game | $0 |
Year to Date Revenue | $0 |
Farm |
Home Games Left | 2 |
Average Attendance - % | 0 - 0.00% |
Average Income per Game | $0 |
Year to Date Revenue | $0 |
Expense |
Pro Players Total Salaries | $84,916,667 |
Pro Players Total Average Salaries | $84,916,667 |
Farm Players Total Salaries | $5,395,000 |
Farm Players Total Average Salaries | $5,395,000 |
Coaches Total Salaries | $8,280,000 |
Luxury Taxe Total | $0 |
Special Salary Cap Value | $0 |
Pro Year To Date Expenses | $0 |
Farm Year To Date Expenses | $0 |
Pro Salary Cap To Date | $0 |
Farm Salary Cap To Date | $0 |
Estimate |
Estimated Season Revenue | $0 |
Pro Remaining Season Days | 0 |
Pro Expenses Per Days | $0 |
Pro Estimated Expenses | $0 |
Farm Remaining Season Days | 0 |
Farm Expenses Per Days | $0 |
Farm Estimated Expenses | $0 |
Estimated Season Expenses | $0 |
Estimated Season Salary Cap | $0 |
Estimate Under Maximum Salary Cap of $87,000,000 | $0 |
Estimate Over Minimum Salary Cap of $66,000,000 | $0 |
Current Bank Account | $8,844,972 |
Projected Bank Account | $8,844,972 |
|
Pro Players Salaries |
Nail Yakupov |
$8,000,000 (1) |
-Salary Remaining : |
$8,000,000 |
Joe Pavelski |
$7,250,000 (2) |
-Salary Remaining : |
$7,250,000 |
Mikhail Grigorenko (Out of Payroll) |
$6,750,000 (1) |
-Salary Remaining : |
$6,750,000 |
Aaron Ekblad |
$6,250,000 (3) |
-Salary Remaining : |
$6,250,000 |
Pavel Zacha |
$6,250,000 (1) |
-Salary Remaining : |
$6,250,000 |
Adam Henrique |
$6,250,000 (1) |
-Salary Remaining : |
$6,250,000 |
Kyle Connor |
$5,500,000 (1) |
-Salary Remaining : |
$5,500,000 |
Brendan Gallagher |
$5,000,000 (1) |
-Salary Remaining : |
$5,000,000 |
Jake Sanderson |
$4,000,000 (3) |
-Salary Remaining : |
$4,000,000 |
Troy Brouwer |
$4,000,000 (2) |
-Salary Remaining : |
$4,000,000 |
Dylan Cozens |
$3,750,000 (2) |
-Salary Remaining : |
$3,750,000 |
Thatcher Demko |
$3,750,000 (3) |
-Salary Remaining : |
$3,750,000 |
Morgan Frost |
$3,500,000 (3) |
-Salary Remaining : |
$3,500,000 |
Kailer Yamamoto |
$3,500,000 (2) |
-Salary Remaining : |
$3,500,000 |
Gabriel Vilardi |
$3,250,000 (1) |
-Salary Remaining : |
$3,250,000 |
Fabian Zetterlund |
$3,000,000 (2) |
-Salary Remaining : |
$3,000,000 |
Derrick Pouliot |
$3,000,000 (1) |
-Salary Remaining : |
$3,000,000 |
Henri Jokiharju |
$3,000,000 (1) |
-Salary Remaining : |
$3,000,000 |
Kaedan Korczak |
$2,750,000 (2) |
-Salary Remaining : |
$2,750,000 |
Michael Dipietro |
$2,000,000 (2) |
-Salary Remaining : |
$2,000,000 |
Victor Rask |
$916,667 (2) |
-Salary Remaining : |
$916,667 |
Total Pro Players | 21 |
Salary Commitment |
Year 2030 : $91,666,667 |
Year 2031 : $44,666,667 |
Year 2032 : $17,500,000 |
Year 2033 : $0 |
Salary Average Commitment |
Year 2030 : $91,666,667 |
Year 2031 : $44,666,667 |
Year 2032 : $17,500,000 |
Year 2033 : $0 |
Salary Cap with 1 Way Contract |
Year 2030 : $91,666,667 |
Year 2031 : $44,666,667 |
Year 2032 : $17,500,000 |
Year 2033 : $0 |
|
Farm Players Salaries |
Raphael Lavoie |
$200,000 (1) |
Salary Remaining : |
$200,000 |
Mavrik Bourque |
$200,000 (1) |
Salary Remaining : |
$200,000 |
Jakob Pelletier |
$200,000 (1) |
Salary Remaining : |
$200,000 |
Ty Smith |
$200,000 (1) |
Salary Remaining : |
$200,000 |
Dawson Mercer |
$200,000 (1) |
Salary Remaining : |
$200,000 |
Dillon Hamaliuk |
$200,000 (1) |
Salary Remaining : |
$200,000 |
John Ludvig |
$200,000 (1) |
Salary Remaining : |
$200,000 |
MacKenzie Entwistle |
$200,000 (1) |
Salary Remaining : |
$200,000 |
Tomas Fleischmann |
$200,000 (1) |
Salary Remaining : |
$200,000 |
Mattias Samuelsson |
$195,000 (3) |
Salary Remaining : |
$195,000 |
Alexander Campbell |
$190,000 (1) |
Salary Remaining : |
$190,000 |
Alex Beaucage |
$190,000 (1) |
Salary Remaining : |
$190,000 |
Johnathan Kovacevic |
$185,000 (2) |
Salary Remaining : |
$185,000 |
Maxwell Gildon |
$185,000 (3) |
Salary Remaining : |
$185,000 |
Josh Wesley |
$185,000 (1) |
Salary Remaining : |
$185,000 |
K'Andre Miller (Out of Payroll) |
$185,000 (2) |
Salary Remaining : |
$185,000 |
Thomas Bordeleau |
$180,000 (2) |
Salary Remaining : |
$180,000 |
Dylan Peterson |
$175,000 (3) |
Salary Remaining : |
$175,000 |
Stanislav Galiev |
$160,000 (2) |
Salary Remaining : |
$160,000 |
Jeremy Swayman |
$155,000 (1) |
Salary Remaining : |
$155,000 |
Ryan Murphy |
$150,000 (1) |
Salary Remaining : |
$150,000 |
Matt Grzelcyk |
$150,000 (2) |
Salary Remaining : |
$150,000 |
Jake Oettinger |
$150,000 (1) |
Salary Remaining : |
$150,000 |
Blake Blondi |
$140,000 (3) |
Salary Remaining : |
$140,000 |
Carter Savoie |
$130,000 (1) |
Salary Remaining : |
$130,000 |
T.J Brodie |
$130,000 (2) |
Salary Remaining : |
$130,000 |
Corson Ceulemans |
$125,000 (1) |
Salary Remaining : |
$125,000 |
Chandler Stephenson |
$125,000 (2) |
Salary Remaining : |
$125,000 |
Erik Portillo |
$120,000 (2) |
Salary Remaining : |
$120,000 |
Anton Rodin |
$112,500 (1) |
Salary Remaining : |
$112,500 |
Sergei Demidchik |
$100,000 (1) |
Salary Remaining : |
$100,000 |
Robert Bortuzzo |
$87,500 (1) |
Salary Remaining : |
$87,500 |
Oskar Olausson |
$75,000 (1) |
Salary Remaining : |
$75,000 |
Prokhor Poltapov |
$75,000 (1) |
Salary Remaining : |
$75,000 |
Samu Tuomaala |
$75,000 (1) |
Salary Remaining : |
$75,000 |
Ryan O'Byrne |
$50,000 (1) |
Salary Remaining : |
$50,000 |
Total Farm Players | 36 |
Salary Commitment |
Year 2030 : $5,580,000 |
Year 2031 : $1,930,000 |
Year 2032 : $695,000 |
Year 2033 : $0 |
Salary Average Commitment |
Year 2030 : $5,580,000 |
Year 2031 : $1,930,000 |
Year 2032 : $695,000 |
Year 2033 : $0 |
|
Arena Capacity - Ticket Price Attendance - % |
Arena Name | Preussag Arena - D |
Level 1: | 7475 - $170 - 0 - 0.00% |
Level 2: | 6325 - $130 - 0 - 0.00% |
Level 3: | 2588 - $105 - 0 - 0.00% |
Level 4: | 5175 - $80 - 0 - 0.00% |
Luxury : | 1437 - $410 - 0 - 0.00% |
Total Capacity : | 23000 |
Farm |
Farm Level 1: | 2000 - $55 - 0 - 0.00% |
Farm Level 2: | 1000 - $45 - 0 - 0.00% |
Farm Total Capacity : | 3000 |
Income |
Home Games Left | 2 |
Average Attendance - % | 0 - 0.00% |
Average Income per Game | $0 |
Year to Date Revenue | $0 |
Farm |
Home Games Left | 2 |
Average Attendance - % | 0 - 0.00% |
Average Income per Game | $0 |
Year to Date Revenue | $0 |
Expense |
Pro Players Total Salaries | $78,750,000 |
Pro Players Total Average Salaries | $78,750,000 |
Farm Players Total Salaries | $3,271,667 |
Farm Players Total Average Salaries | $3,271,667 |
Coaches Total Salaries | $8,000,000 |
Luxury Taxe Total | $0 |
Special Salary Cap Value | $0 |
Pro Year To Date Expenses | $0 |
Farm Year To Date Expenses | $0 |
Pro Salary Cap To Date | $0 |
Farm Salary Cap To Date | $0 |
Estimate |
Estimated Season Revenue | $0 |
Pro Remaining Season Days | 0 |
Pro Expenses Per Days | $0 |
Pro Estimated Expenses | $0 |
Farm Remaining Season Days | 0 |
Farm Expenses Per Days | $0 |
Farm Estimated Expenses | $0 |
Estimated Season Expenses | $0 |
Estimated Season Salary Cap | $0 |
Estimate Under Maximum Salary Cap of $87,000,000 | $0 |
Estimate Over Minimum Salary Cap of $66,000,000 | $0 |
Current Bank Account | $99,049,683 |
Projected Bank Account | $99,049,683 |
|
Pro Players Salaries |
Mitchell Marner |
$8,750,000 (1) |
-Salary Remaining : |
$8,750,000 |
Patrik Laine |
$7,750,000 (3) |
-Salary Remaining : |
$7,750,000 |
Joey Hishon (Out of Payroll) |
$6,660,000 (2) |
-Salary Remaining : |
$6,660,000 |
Mark Stone |
$6,250,000 (1) |
-Salary Remaining : |
$6,250,000 |
MacKenzie Blackwood |
$5,500,000 (1) |
-Salary Remaining : |
$5,500,000 |
Andrew Shaw |
$5,000,000 (1) |
-Salary Remaining : |
$5,000,000 |
Kristian Veselainen |
$5,000,000 (3) |
-Salary Remaining : |
$5,000,000 |
Alexandre Mallet |
$4,000,000 (1) |
-Salary Remaining : |
$4,000,000 |
Alex Turcotte |
$4,000,000 (2) |
-Salary Remaining : |
$4,000,000 |
Ivan Provorov |
$4,000,000 (2) |
-Salary Remaining : |
$4,000,000 |
Clayton Keller |
$3,750,000 (1) |
-Salary Remaining : |
$3,750,000 |
Charlie McAvoy |
$3,750,000 (1) |
-Salary Remaining : |
$3,750,000 |
Roope Hintz |
$3,250,000 (1) |
-Salary Remaining : |
$3,250,000 |
Jason Robertson |
$3,000,000 (2) |
-Salary Remaining : |
$3,000,000 |
Alex Vlasic |
$3,000,000 (3) |
-Salary Remaining : |
$3,000,000 |
Jamie Drysdale |
$3,000,000 (3) |
-Salary Remaining : |
$3,000,000 |
Ty Dellandrea |
$2,750,000 (1) |
-Salary Remaining : |
$2,750,000 |
Filip Johansson |
$2,750,000 (2) |
-Salary Remaining : |
$2,750,000 |
Jujhar Khaira |
$1,400,000 (1) |
-Salary Remaining : |
$1,400,000 |
Jeff Zatkoff |
$1,250,000 (1) |
-Salary Remaining : |
$1,250,000 |
Andrew Cogliano |
$600,000 (1) |
-Salary Remaining : |
$600,000 |
Total Pro Players | 21 |
Salary Commitment |
Year 2030 : $85,410,000 |
Year 2031 : $39,160,000 |
Year 2032 : $18,750,000 |
Year 2033 : $0 |
Salary Average Commitment |
Year 2030 : $85,410,000 |
Year 2031 : $39,160,000 |
Year 2032 : $18,750,000 |
Year 2033 : $0 |
Salary Cap with 1 Way Contract |
Year 2030 : $85,410,000 |
Year 2031 : $39,160,000 |
Year 2032 : $18,750,000 |
Year 2033 : $0 |
|
Farm Players Salaries |
Albin Eriksson |
$200,000 (1) |
Salary Remaining : |
$200,000 |
Nazem Kadri |
$200,000 (3) |
Salary Remaining : |
$200,000 |
Aaron Ness |
$200,000 (2) |
Salary Remaining : |
$200,000 |
Jackson LaCombe |
$200,000 (1) |
Salary Remaining : |
$200,000 |
Kris Russell |
$200,000 (2) |
Salary Remaining : |
$200,000 |
Matthew Cairns |
$185,000 (1) |
Salary Remaining : |
$185,000 |
Roby Jarventie |
$175,000 (1) |
Salary Remaining : |
$175,000 |
Roni Hirvonen |
$155,000 (1) |
Salary Remaining : |
$155,000 |
Josh Gorges |
$150,000 (1) |
Salary Remaining : |
$150,000 |
Spencer Stastney |
$125,000 (1) |
Salary Remaining : |
$125,000 |
Brandon Duhaime |
$125,000 (1) |
Salary Remaining : |
$125,000 |
Paul Cotter |
$125,000 (1) |
Salary Remaining : |
$125,000 |
Jonathan Racine |
$120,000 (2) |
Salary Remaining : |
$120,000 |
Justus Annunen |
$120,000 (2) |
Salary Remaining : |
$120,000 |
Andrew Desjardins |
$105,000 (1) |
Salary Remaining : |
$105,000 |
Brennan Othmann |
$100,000 (1) |
Salary Remaining : |
$100,000 |
Anthony Duclair |
$81,667 (2) |
Salary Remaining : |
$81,667 |
Mike Winther |
$81,667 (1) |
Salary Remaining : |
$81,667 |
Ryder Korczak |
$65,000 (1) |
Salary Remaining : |
$65,000 |
Patrik Hamrla |
$65,000 (1) |
Salary Remaining : |
$65,000 |
Tyson Hinds |
$65,000 (1) |
Salary Remaining : |
$65,000 |
Paul Martin |
$65,000 (2) |
Salary Remaining : |
$65,000 |
Jeff Frazee |
$63,333 (1) |
Salary Remaining : |
$63,333 |
Eric Bibeau |
$50,000 (1) |
Salary Remaining : |
$50,000 |
Christopher Tanev |
$50,000 (2) |
Salary Remaining : |
$50,000 |
Trevor Lewis |
$50,000 (2) |
Salary Remaining : |
$50,000 |
William Wrenn |
$50,000 (1) |
Salary Remaining : |
$50,000 |
Jason Zucker |
$50,000 (1) |
Salary Remaining : |
$50,000 |
Gannon Laroque |
$50,000 (1) |
Salary Remaining : |
$50,000 |
Total Farm Players | 29 |
Salary Commitment |
Year 2030 : $3,271,667 |
Year 2031 : $1,086,667 |
Year 2032 : $200,000 |
Year 2033 : $0 |
Salary Average Commitment |
Year 2030 : $3,271,667 |
Year 2031 : $1,086,667 |
Year 2032 : $200,000 |
Year 2033 : $0 |
|
Arena Capacity - Ticket Price Attendance - % |
Arena Name | Corel Center - A |
Level 1: | 6500 - $148 - 0 - 0.00% |
Level 2: | 5500 - $109 - 0 - 0.00% |
Level 3: | 2250 - $90 - 0 - 0.00% |
Level 4: | 4500 - $62 - 0 - 0.00% |
Luxury : | 1250 - $317 - 0 - 0.00% |
Total Capacity : | 20000 |
Farm |
Farm Level 1: | 2000 - $49 - 0 - 0.00% |
Farm Level 2: | 1000 - $37 - 0 - 0.00% |
Farm Total Capacity : | 3000 |
Income |
Home Games Left | 2 |
Average Attendance - % | 0 - 0.00% |
Average Income per Game | $0 |
Year to Date Revenue | $0 |
Farm |
Home Games Left | 3 |
Average Attendance - % | 0 - 0.00% |
Average Income per Game | $0 |
Year to Date Revenue | $0 |
Expense |
Pro Players Total Salaries | $56,250,000 |
Pro Players Total Average Salaries | $56,250,000 |
Farm Players Total Salaries | $3,366,667 |
Farm Players Total Average Salaries | $3,366,667 |
Coaches Total Salaries | $7,500,000 |
Luxury Taxe Total | $0 |
Special Salary Cap Value | $0 |
Pro Year To Date Expenses | $0 |
Farm Year To Date Expenses | $0 |
Pro Salary Cap To Date | $0 |
Farm Salary Cap To Date | $0 |
Estimate |
Estimated Season Revenue | $0 |
Pro Remaining Season Days | 0 |
Pro Expenses Per Days | $0 |
Pro Estimated Expenses | $0 |
Farm Remaining Season Days | 0 |
Farm Expenses Per Days | $0 |
Farm Estimated Expenses | $0 |
Estimated Season Expenses | $0 |
Estimated Season Salary Cap | $0 |
Estimate Under Maximum Salary Cap of $87,000,000 | $0 |
Estimate Over Minimum Salary Cap of $66,000,000 | $0 |
Current Bank Account | $59,109,490 |
Projected Bank Account | $59,109,490 |
|
Pro Players Salaries |
Sean Monahan (Out of Payroll) |
$6,750,000 (2) |
-Salary Remaining : |
$6,750,000 |
Nick Schmaltz |
$6,250,000 (3) |
-Salary Remaining : |
$6,250,000 |
Nick Ritchie |
$6,250,000 (3) |
-Salary Remaining : |
$6,250,000 |
Jakob Forsbacka-Karlsson |
$5,000,000 (1) |
-Salary Remaining : |
$5,000,000 |
Zach Nastasiuk |
$4,250,000 (2) |
-Salary Remaining : |
$4,250,000 |
Morgan Rielly |
$4,250,000 (1) |
-Salary Remaining : |
$4,250,000 |
Ryan MacInnis |
$4,250,000 (3) |
-Salary Remaining : |
$4,250,000 |
Rem Pitlick (Out of Payroll) |
$3,500,000 (3) |
-Salary Remaining : |
$3,500,000 |
Keith Yandle |
$3,250,000 (1) |
-Salary Remaining : |
$3,250,000 |
Connor Timmins (Out of Payroll) |
$3,250,000 (1) |
-Salary Remaining : |
$3,250,000 |
Peyton Krebs |
$2,750,000 (1) |
-Salary Remaining : |
$2,750,000 |
Andrei Altybarmakyan |
$2,500,000 (1) |
-Salary Remaining : |
$2,500,000 |
Jacob Bernard-Docker |
$2,500,000 (1) |
-Salary Remaining : |
$2,500,000 |
Jordan Eberle |
$2,500,000 (2) |
-Salary Remaining : |
$2,500,000 |
Kevin Stenlund |
$2,250,000 (1) |
-Salary Remaining : |
$2,250,000 |
Shane Eiseman |
$2,250,000 (1) |
-Salary Remaining : |
$2,250,000 |
Chase Perry |
$1,750,000 (3) |
-Salary Remaining : |
$1,750,000 |
Steven Santini |
$1,500,000 (2) |
-Salary Remaining : |
$1,500,000 |
Evan Fitzpatrick |
$1,500,000 (1) |
-Salary Remaining : |
$1,500,000 |
Jaedon Descheneau |
$1,250,000 (3) |
-Salary Remaining : |
$1,250,000 |
Josh Morrissey |
$1,250,000 (2) |
-Salary Remaining : |
$1,250,000 |
Martin Marincin |
$750,000 (2) |
-Salary Remaining : |
$750,000 |
Total Pro Players | 22 |
Salary Commitment |
Year 2030 : $69,750,000 |
Year 2031 : $40,250,000 |
Year 2032 : $23,250,000 |
Year 2033 : $0 |
Salary Average Commitment |
Year 2030 : $69,750,000 |
Year 2031 : $40,250,000 |
Year 2032 : $23,250,000 |
Year 2033 : $0 |
Salary Cap with 1 Way Contract |
Year 2030 : $69,750,000 |
Year 2031 : $40,250,000 |
Year 2032 : $23,250,000 |
Year 2033 : $0 |
|
Farm Players Salaries |
Danny Kristo |
$200,000 (2) |
Salary Remaining : |
$200,000 |
Alexander Khovanov |
$195,000 (1) |
Salary Remaining : |
$195,000 |
Samuel Knazko |
$195,000 (3) |
Salary Remaining : |
$195,000 |
Axel Jonsson-Fjallby |
$175,000 (3) |
Salary Remaining : |
$175,000 |
Reno Rotter |
$160,000 (1) |
Salary Remaining : |
$160,000 |
Anton Bollier |
$160,000 (1) |
Salary Remaining : |
$160,000 |
Logan MacMillan |
$160,000 (1) |
Salary Remaining : |
$160,000 |
Jules Chastel |
$150,000 (1) |
Salary Remaining : |
$150,000 |
Stefan Legein |
$150,000 (1) |
Salary Remaining : |
$150,000 |
Dustin Kohn |
$150,000 (1) |
Salary Remaining : |
$150,000 |
Kim Nousiainen |
$150,000 (1) |
Salary Remaining : |
$150,000 |
Antonio Stranges |
$140,000 (2) |
Salary Remaining : |
$140,000 |
Tommy Westlund |
$130,000 (3) |
Salary Remaining : |
$130,000 |
Kent Simpson |
$130,000 (1) |
Salary Remaining : |
$130,000 |
Mikael Pyyhtia |
$130,000 (3) |
Salary Remaining : |
$130,000 |
Dillon Fournier |
$125,000 (1) |
Salary Remaining : |
$125,000 |
Marek Zagrapan |
$120,000 (1) |
Salary Remaining : |
$120,000 |
Andy McDonald |
$100,000 (2) |
Salary Remaining : |
$100,000 |
Marcus Pettersson |
$81,667 (3) |
Salary Remaining : |
$81,667 |
Dylan Olsen |
$80,000 (2) |
Salary Remaining : |
$80,000 |
Scott Kosmachuk |
$75,000 (3) |
Salary Remaining : |
$75,000 |
David Rundblad |
$75,000 (2) |
Salary Remaining : |
$75,000 |
Oscar Dansk |
$75,000 (1) |
Salary Remaining : |
$75,000 |
Carl Dahlstrom |
$60,000 (2) |
Salary Remaining : |
$60,000 |
David Ayres |
$50,000 (1) |
Salary Remaining : |
$50,000 |
Angelo Esposito |
$50,000 (1) |
Salary Remaining : |
$50,000 |
Karl Alzner |
$50,000 (1) |
Salary Remaining : |
$50,000 |
Vladislav Lukashevich |
$50,000 (1) |
Salary Remaining : |
$50,000 |
Total Farm Players | 28 |
Salary Commitment |
Year 2030 : $3,366,667 |
Year 2031 : $1,441,667 |
Year 2032 : $786,667 |
Year 2033 : $0 |
Salary Average Commitment |
Year 2030 : $3,366,667 |
Year 2031 : $1,441,667 |
Year 2032 : $786,667 |
Year 2033 : $0 |
|
Arena Capacity - Ticket Price Attendance - % |
Arena Name | Paegas Arena - A |
Level 1: | 6500 - $163 - 0 - 0.00% |
Level 2: | 5500 - $118 - 0 - 0.00% |
Level 3: | 2250 - $92 - 0 - 0.00% |
Level 4: | 4500 - $73 - 0 - 0.00% |
Luxury : | 1250 - $325 - 0 - 0.00% |
Total Capacity : | 20000 |
Farm |
Farm Level 1: | 2000 - $40 - 0 - 0.00% |
Farm Level 2: | 1000 - $25 - 0 - 0.00% |
Farm Total Capacity : | 3000 |
Income |
Home Games Left | 2 |
Average Attendance - % | 0 - 0.00% |
Average Income per Game | $0 |
Year to Date Revenue | $0 |
Farm |
Home Games Left | 2 |
Average Attendance - % | 0 - 0.00% |
Average Income per Game | $0 |
Year to Date Revenue | $0 |
Expense |
Pro Players Total Salaries | $90,450,000 |
Pro Players Total Average Salaries | $90,450,000 |
Farm Players Total Salaries | $4,271,666 |
Farm Players Total Average Salaries | $4,271,666 |
Coaches Total Salaries | $6,300,000 |
Luxury Taxe Total | $0 |
Special Salary Cap Value | $0 |
Pro Year To Date Expenses | $0 |
Farm Year To Date Expenses | $0 |
Pro Salary Cap To Date | $0 |
Farm Salary Cap To Date | $0 |
Estimate |
Estimated Season Revenue | $0 |
Pro Remaining Season Days | 0 |
Pro Expenses Per Days | $0 |
Pro Estimated Expenses | $0 |
Farm Remaining Season Days | 0 |
Farm Expenses Per Days | $0 |
Farm Estimated Expenses | $0 |
Estimated Season Expenses | $0 |
Estimated Season Salary Cap | $0 |
Estimate Under Maximum Salary Cap of $87,000,000 | $0 |
Estimate Over Minimum Salary Cap of $66,000,000 | $0 |
Current Bank Account | $4,979,876 |
Projected Bank Account | $4,979,876 |
|
Pro Players Salaries |
Sam Reinhart |
$8,500,000 (3) |
-Salary Remaining : |
$8,500,000 |
Michael Dal Colle |
$7,250,000 (3) |
-Salary Remaining : |
$7,250,000 |
Erik Brannstrom |
$7,000,000 (3) |
-Salary Remaining : |
$7,000,000 |
Pekka Rinne |
$6,500,000 (2) |
-Salary Remaining : |
$6,500,000 |
Nikolay Goldobin |
$6,250,000 (3) |
-Salary Remaining : |
$6,250,000 |
Brett Pollock |
$6,250,000 (3) |
-Salary Remaining : |
$6,250,000 |
Elias Lindholm |
$5,000,000 (3) |
-Salary Remaining : |
$5,000,000 |
Rasmus Asplund |
$4,000,000 (2) |
-Salary Remaining : |
$4,000,000 |
Jason Pominville |
$4,000,000 (1) |
-Salary Remaining : |
$4,000,000 |
Noah Dobson |
$3,750,000 (1) |
-Salary Remaining : |
$3,750,000 |
Barrett Hayton |
$3,750,000 (1) |
-Salary Remaining : |
$3,750,000 |
Jiri Sekac |
$3,500,000 (1) |
-Salary Remaining : |
$3,500,000 |
Zachary Werenski |
$3,500,000 (1) |
-Salary Remaining : |
$3,500,000 |
Brendan Warren |
$3,500,000 (1) |
-Salary Remaining : |
$3,500,000 |
Mitchell Stephens |
$3,500,000 (1) |
-Salary Remaining : |
$3,500,000 |
Derek Roy |
$3,500,000 (2) |
-Salary Remaining : |
$3,500,000 |
Jay O'Brien |
$3,000,000 (1) |
-Salary Remaining : |
$3,000,000 |
Antti Tuomisto |
$3,000,000 (2) |
-Salary Remaining : |
$3,000,000 |
Pyotr Kochetkov |
$2,000,000 (2) |
-Salary Remaining : |
$2,000,000 |
Tyler Boucher |
$1,250,000 (1) |
-Salary Remaining : |
$1,250,000 |
Scott Laughton |
$850,000 (3) |
-Salary Remaining : |
$850,000 |
Filip Berglund |
$600,000 (2) |
-Salary Remaining : |
$600,000 |
Total Pro Players | 22 |
Salary Commitment |
Year 2030 : $90,450,000 |
Year 2031 : $60,700,000 |
Year 2032 : $41,100,000 |
Year 2033 : $0 |
Salary Average Commitment |
Year 2030 : $90,450,000 |
Year 2031 : $60,700,000 |
Year 2032 : $41,100,000 |
Year 2033 : $0 |
Salary Cap with 1 Way Contract |
Year 2030 : $90,450,000 |
Year 2031 : $60,700,000 |
Year 2032 : $41,100,000 |
Year 2033 : $0 |
|
Farm Players Salaries |
Robert Mastrosimone |
$200,000 (1) |
Salary Remaining : |
$200,000 |
Oscar Klefbom |
$200,000 (1) |
Salary Remaining : |
$200,000 |
Nick Sorensen |
$200,000 (3) |
Salary Remaining : |
$200,000 |
Vladislav Kolyachonok (Out of Payroll) |
$200,000 (1) |
Salary Remaining : |
$200,000 |
Mason Millman |
$200,000 (1) |
Salary Remaining : |
$200,000 |
Nick Robertson (Out of Payroll) |
$195,000 (3) |
Salary Remaining : |
$195,000 |
Alexander Alexeyev |
$195,000 (3) |
Salary Remaining : |
$195,000 |
John Farinacci |
$195,000 (2) |
Salary Remaining : |
$195,000 |
Bobby Brink |
$190,000 (1) |
Salary Remaining : |
$190,000 |
Jens Looke |
$185,000 (2) |
Salary Remaining : |
$185,000 |
Nick Henry |
$185,000 (2) |
Salary Remaining : |
$185,000 |
Martin Fehervary |
$185,000 (2) |
Salary Remaining : |
$185,000 |
Jan Jenik |
$185,000 (2) |
Salary Remaining : |
$185,000 |
Joni Jumo |
$175,000 (3) |
Salary Remaining : |
$175,000 |
Reilly Walsh |
$175,000 (2) |
Salary Remaining : |
$175,000 |
Scott Walford |
$160,000 (1) |
Salary Remaining : |
$160,000 |
Ivan Prosvetov |
$125,000 (2) |
Salary Remaining : |
$125,000 |
Bogdan Yakimov |
$120,000 (3) |
Salary Remaining : |
$120,000 |
Mark Mitera |
$108,333 (1) |
Salary Remaining : |
$108,333 |
Vlastislav Belunek |
$91,667 (1) |
Salary Remaining : |
$91,667 |
Justin Faulk |
$91,667 (1) |
Salary Remaining : |
$91,667 |
Aaron Palushaj |
$90,000 (1) |
Salary Remaining : |
$90,000 |
Scott Harrington |
$75,000 (1) |
Salary Remaining : |
$75,000 |
Colton Dach |
$75,000 (1) |
Salary Remaining : |
$75,000 |
Brian Dumoulin |
$75,000 (1) |
Salary Remaining : |
$75,000 |
Simon Robertsson |
$65,000 (1) |
Salary Remaining : |
$65,000 |
Stiven Sardaryan |
$65,000 (1) |
Salary Remaining : |
$65,000 |
Brett Harrison |
$65,000 (1) |
Salary Remaining : |
$65,000 |
Ryan Winterton |
$65,000 (1) |
Salary Remaining : |
$65,000 |
Alexei Kolosov |
$65,000 (1) |
Salary Remaining : |
$65,000 |
Anton Olsson |
$65,000 (1) |
Salary Remaining : |
$65,000 |
Ryan Ufko |
$50,000 (1) |
Salary Remaining : |
$50,000 |
Mario Lucia |
$50,000 (1) |
Salary Remaining : |
$50,000 |
Matthew Nieto |
$50,000 (1) |
Salary Remaining : |
$50,000 |
Andy Welinski |
$50,000 (1) |
Salary Remaining : |
$50,000 |
Vladimir Konstantinov |
$50,000 (2) |
Salary Remaining : |
$50,000 |
Ayrton Martino |
$50,000 (1) |
Salary Remaining : |
$50,000 |
Thomas McCollum |
$50,000 (1) |
Salary Remaining : |
$50,000 |
Alexander Perevalov |
$50,000 (3) |
Salary Remaining : |
$50,000 |
Total Farm Players | 39 |
Salary Commitment |
Year 2030 : $4,666,667 |
Year 2031 : $2,220,000 |
Year 2032 : $935,000 |
Year 2033 : $0 |
Salary Average Commitment |
Year 2030 : $4,666,667 |
Year 2031 : $2,220,000 |
Year 2032 : $935,000 |
Year 2033 : $0 |
|
Arena Capacity - Ticket Price Attendance - % |
Arena Name | Elysee Arena - A |
Level 1: | 6500 - $109 - 0 - 0.00% |
Level 2: | 5500 - $80 - 0 - 0.00% |
Level 3: | 2250 - $65 - 0 - 0.00% |
Level 4: | 4500 - $40 - 0 - 0.00% |
Luxury : | 1250 - $215 - 0 - 0.00% |
Total Capacity : | 20000 |
Farm |
Farm Level 1: | 2000 - $52 - 0 - 0.00% |
Farm Level 2: | 1000 - $39 - 0 - 0.00% |
Farm Total Capacity : | 3000 |
Income |
Home Games Left | 2 |
Average Attendance - % | 0 - 0.00% |
Average Income per Game | $0 |
Year to Date Revenue | $0 |
Farm |
Home Games Left | 2 |
Average Attendance - % | 0 - 0.00% |
Average Income per Game | $0 |
Year to Date Revenue | $0 |
Expense |
Pro Players Total Salaries | $67,400,000 |
Pro Players Total Average Salaries | $67,400,000 |
Farm Players Total Salaries | $3,152,000 |
Farm Players Total Average Salaries | $3,062,000 |
Coaches Total Salaries | $2,500,000 |
Luxury Taxe Total | $0 |
Special Salary Cap Value | $2,875,000 |
Pro Year To Date Expenses | $0 |
Farm Year To Date Expenses | $0 |
Pro Salary Cap To Date | $0 |
Farm Salary Cap To Date | $0 |
Estimate |
Estimated Season Revenue | $0 |
Pro Remaining Season Days | 0 |
Pro Expenses Per Days | $0 |
Pro Estimated Expenses | $0 |
Farm Remaining Season Days | 0 |
Farm Expenses Per Days | $0 |
Farm Estimated Expenses | $0 |
Estimated Season Expenses | $0 |
Estimated Season Salary Cap | $0 |
Estimate Under Maximum Salary Cap of $87,000,000 | $0 |
Estimate Over Minimum Salary Cap of $66,000,000 | $0 |
Current Bank Account | $8,363,497 |
Projected Bank Account | $8,363,497 |
|
Pro Players Salaries |
Gabriel Landeskog |
$9,000,000 (3) |
-Salary Remaining : |
$9,000,000 |
Sidney Crosby |
$8,000,000 (1) |
-Salary Remaining : |
$8,000,000 |
Brett Connolly |
$7,000,000 (2) |
-Salary Remaining : |
$7,000,000 |
Drew Doughty |
$4,750,000 (1) |
-Salary Remaining : |
$4,750,000 |
Seth Jones |
$4,250,000 (2) |
-Salary Remaining : |
$4,250,000 |
Brendan Guhle |
$3,500,000 (1) |
-Salary Remaining : |
$3,500,000 |
Brock Boeser |
$3,500,000 (1) |
-Salary Remaining : |
$3,500,000 |
Teuvo Teravainen |
$3,250,000 (2) |
-Salary Remaining : |
$3,250,000 |
Sami Vatanen |
$3,250,000 (2) |
-Salary Remaining : |
$3,250,000 |
Bo Horvat |
$3,000,000 (2) |
-Salary Remaining : |
$3,000,000 |
Marc-Olivier Roy (Out of Payroll) |
$3,000,000 (2) |
-Salary Remaining : |
$3,000,000 |
Adam Erne |
$3,000,000 (2) |
-Salary Remaining : |
$3,000,000 |
Josh Mahura |
$2,750,000 (2) |
-Salary Remaining : |
$2,750,000 |
Andre Burakovsky |
$2,750,000 (2) |
-Salary Remaining : |
$2,750,000 |
Emile Poirier |
$2,750,000 (2) |
-Salary Remaining : |
$2,750,000 |
Daniil Tarasov |
$2,000,000 (2) |
-Salary Remaining : |
$2,000,000 |
Linus Soderstrom |
$1,250,000 (3) |
-Salary Remaining : |
$1,250,000 |
Ryan Graves |
$1,250,000 (2) |
-Salary Remaining : |
$1,250,000 |
Jake McCabe |
$650,000 (1) |
-Salary Remaining : |
$650,000 |
Yegor Korshkov |
$500,000 (1) |
-Salary Remaining : |
$500,000 |
Nino Niederreiter |
$500,000 (1) |
-Salary Remaining : |
$500,000 |
Fredrik Olofsson |
$500,000 (1) |
-Salary Remaining : |
$500,000 |
Total Pro Players | 22 |
Salary Commitment |
Year 2030 : $70,400,000 |
Year 2031 : $48,500,000 |
Year 2032 : $10,250,000 |
Year 2033 : $0 |
Salary Average Commitment |
Year 2030 : $70,400,000 |
Year 2031 : $48,500,000 |
Year 2032 : $10,250,000 |
Year 2033 : $0 |
Salary Cap with 1 Way Contract |
Year 2030 : $70,400,000 |
Year 2031 : $48,500,000 |
Year 2032 : $10,250,000 |
Year 2033 : $0 |
|
Farm Players Salaries |
Otto Koivula |
$200,000 (1) |
Salary Remaining : |
$200,000 |
Antti Saarela |
$195,000 (2) |
Salary Remaining : |
$195,000 |
Alexander Nikishin |
$195,000 (3) |
Salary Remaining : |
$195,000 |
Riley Stotts (Out of Payroll) |
$195,000 (3) |
Salary Remaining : |
$195,000 |
Henry Thrun |
$180,000 (1) |
Salary Remaining : |
$180,000 |
Aliaksei Protas |
$175,000 (2) |
Salary Remaining : |
$175,000 |
Dmitry Voronkov |
$175,000 (2) |
Salary Remaining : |
$175,000 |
Vladislav Kara |
$175,000 (3) |
Salary Remaining : |
$175,000 |
D'Artagnan Joly |
$140,000 (2) |
Salary Remaining : |
$140,000 |
Joaquim Lemay |
$130,000 (3) |
Salary Remaining : |
$130,000 |
William Villeneuve |
$130,000 (3) |
Salary Remaining : |
$130,000 |
Sean Farrell |
$130,000 (3) |
Salary Remaining : |
$130,000 |
Alex Jefferies |
$130,000 (3) |
Salary Remaining : |
$130,000 |
Julius Nattinen |
$125,000 (1) |
Salary Remaining : |
$125,000 |
Igor Ozhiganov |
$125,000 (1) |
Salary Remaining : |
$125,000 |
Rasmus Ristolainen |
$108,333 (2) |
Salary Remaining : |
$108,333 |
Tuukka Rask |
$100,000 (1) |
Salary Remaining : |
$100,000 |
Lino Martschini |
$80,000 (1) |
Salary Remaining : |
$80,000 |
Igor Shesterkin |
$66,667 (3) |
Salary Remaining : |
$66,667 |
Elias Salomonsson |
$65,000 (3) |
Salary Remaining : |
$65,000 |
Hisashi Maki |
$65,000 (1) |
Salary Remaining : |
$65,000 |
Brennan Serville |
$62,000 (1) |
Salary Remaining : |
$62,000 |
Olivier Nadeau |
$50,000 (1) |
Salary Remaining : |
$50,000 |
Ludwig Persson |
$50,000 (3) |
Salary Remaining : |
$50,000 |
Conner Roulette |
$50,000 (1) |
Salary Remaining : |
$50,000 |
Brian Hayward |
$50,000 (2) |
Salary Remaining : |
$50,000 |
Ryan Kujawinski |
$50,000 (1) |
Salary Remaining : |
$50,000 |
Brian Zanetti |
$50,000 (1) |
Salary Remaining : |
$50,000 |
T.J. Tynan |
$50,000 (2) |
Salary Remaining : |
$50,000 |
Michael Del Zotto |
$50,000 (1) |
Salary Remaining : |
$50,000 |
Total Farm Players | 30 |
Salary Commitment |
Year 2030 : $3,347,000 |
Year 2031 : $2,160,000 |
Year 2032 : $1,266,667 |
Year 2033 : $0 |
Salary Average Commitment |
Year 2030 : $3,257,000 |
Year 2031 : $2,070,000 |
Year 2032 : $1,176,667 |
Year 2033 : $0 |
|
Team |
Current Fund |
Estimated Season Salary Cap |
Under Maximum of $87,000,000 Available Cap Space |
Over Minimum of $66,000,000 |
Pro Players | Farm Players | Total Players |
Blackhawks |
$27,625,753 |
$39,925,932 |
$47,074,068 |
-$26,074,068 |
23 | 37 | 60 |
Blue Bulls |
$5,238,474 |
$27,296,292 |
$59,703,708 |
-$38,703,708 |
24 | 34 | 58 |
Blues |
$46,465,005 |
$40,225,920 |
$46,774,080 |
-$25,774,080 |
20 | 34 | 54 |
Bruins |
$68,009,531 |
$40,355,556 |
$46,644,444 |
-$25,644,444 |
24 | 33 | 57 |
Canadiens |
$89,999,467 |
$43,679,440 |
$43,320,560 |
-$22,320,560 |
25 | 38 | 63 |
Canucks |
$26,649,632 |
$34,188,888 |
$52,811,112 |
-$31,811,112 |
24 | 34 | 58 |
Capitals |
$50,499,055 |
$35,262,960 |
$51,737,040 |
-$30,737,040 |
21 | 33 | 54 |
Coyotes |
$17,359,151 |
$33,978,516 |
$53,021,484 |
-$32,021,484 |
25 | 32 | 57 |
Devils |
$84,780,000 |
$37,178,220 |
$49,821,780 |
-$28,821,780 |
20 | 44 | 64 |
Dynamo |
$55,452,013 |
$34,770,372 |
$52,229,628 |
-$31,229,628 |
24 | 34 | 58 |
Flames |
$59,347,473 |
$35,266,668 |
$51,733,332 |
-$30,733,332 |
25 | 33 | 58 |
Flyers |
$63,588,193 |
$30,333,336 |
$56,666,664 |
-$35,666,664 |
22 | 44 | 66 |
Golden Knights |
$90,037,923 |
$31,770,372 |
$55,229,628 |
-$34,229,628 |
23 | 34 | 57 |
Grizzlys |
$63,289,255 |
$36,777,780 |
$50,222,220 |
-$29,222,220 |
22 | 31 | 53 |
HC |
$234,637,479 |
$36,933,336 |
$50,066,664 |
-$29,066,664 |
20 | 40 | 60 |
Islanders |
$70,542,843 |
$34,759,260 |
$52,240,740 |
-$31,240,740 |
20 | 37 | 57 |
Jets |
$27,807,009 |
$34,573,920 |
$52,426,080 |
-$31,426,080 |
25 | 29 | 54 |
Kings |
$153,208,485 |
$30,877,776 |
$56,122,224 |
-$35,122,224 |
24 | 36 | 60 |
Maple Leafs |
$50,740,369 |
$37,344,444 |
$49,655,556 |
-$28,655,556 |
25 | 33 | 58 |
Nordiques |
$39,462,519 |
$36,429,924 |
$50,570,076 |
-$29,570,076 |
24 | 30 | 54 |
Penguins |
$101,577,875 |
$35,183,700 |
$51,816,300 |
-$30,816,300 |
25 | 40 | 65 |
Predators |
$30,878,743 |
$32,222,220 |
$54,777,780 |
-$33,777,780 |
21 | 35 | 56 |
Rangers |
$77,725,903 |
$38,222,220 |
$48,777,780 |
-$27,777,780 |
21 | 40 | 61 |
Red Wings |
$8,844,972 |
$37,740,744 |
$49,259,256 |
-$28,259,256 |
21 | 36 | 57 |
Scorpions |
$99,049,683 |
$35,000,004 |
$51,999,996 |
-$30,999,996 |
21 | 29 | 50 |
Senateurs |
$59,109,490 |
$24,999,996 |
$62,000,004 |
-$41,000,004 |
22 | 28 | 50 |
Sparta |
$4,979,876 |
$40,200,000 |
$46,800,000 |
-$25,800,000 |
22 | 39 | 61 |
TPS |
$8,363,497 |
$32,830,552 |
$54,169,448 |
-$33,169,448 |
22 | 30 | 52 |
Back to the Top
|
|
|
Historique des formations |
|