Agrandir LMH2030-TeamFinance.html
LMH - Team Finance

Team Finance for Ligue Mondiale de Hockey

Update - Thursday, October 31, 2024 at 17:11

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center - A
Level 1: 6000 - $160 - 5,273 - 87.88%
Level 2: 5000 - $125 - 4,376 - 87.51%
Level 3: 2000 - $90 - 1,966 - 98.29%
Level 4: 4000 - $75 - 3,724 - 93.09%
Luxury : 1000 - $425 - 879 - 87.91%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $61 - 1,979 - 98.95%
Farm Level 2: 1000 - $41 - 984 - 98.35%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %16,217 - 90.10%
Average Income per Game$2,531,290
Year to Date Revenue$22,781,611
Farm
Home Games Left31
Average Attendance - %2,962 - 98.75%
Average Income per Game$183,582
Year to Date Revenue$1,835,815

Expense

Pro Players Total Salaries$87,918,333
Pro Players Total Average Salaries$87,918,333
Farm Players Total Salaries$5,031,167
Farm Players Total Average Salaries$5,031,167
Coaches Total Salaries$2,550,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$20,168,362
Farm Year To Date Expenses$1,522,214
Pro Salary Cap Per Days$656,107
Pro Salary Cap To Date$19,944,473
Farm Salary Cap Per Days$40,249
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$81,001,284
Farm Estimated Season Revenue$5,691,026
Pro Remaining Season Days104
Pro Expenses Per Days$663,570
Pro Estimated Expenses$69,011,280
Farm Remaining Season Days95
Farm Expenses Per Days$52,649
Farm Estimated Expenses$5,001,655
Estimated Season Expenses$74,012,935
Estimated Season Salary Cap$88,179,601
Estimate Under Maximum Salary Cap of $90,000,000$1,820,399
Estimate Over Minimum Salary Cap of $68,000,000 $20,179,601
Current Bank Account$30,552,603
Projected Bank Account$43,231,978

Pro Players Salaries

Nikolaj Ehlers $9,333,333 (2)
-Salary Remaining : $7,243,781
Lawson Crouse $7,500,000 (1)
-Salary Remaining : $5,820,896
Joey Hishon $6,660,000 (2)
-Salary Remaining : $5,168,955
James Wisniewski $6,250,000 (3)
-Salary Remaining : $4,850,746
Sergei Bobrovsky $5,500,000 (1)
-Salary Remaining : $4,268,657
Bowen Byram $4,500,000 (2)
-Salary Remaining : $3,492,537
German Rubtsov $3,750,000 (1)
-Salary Remaining : $2,910,448
Lias Andersson $3,750,000 (3)
-Salary Remaining : $2,910,448
Zachary Werenski $3,500,000 (1)
-Salary Remaining : $2,716,418
Boris Katchouk $3,250,000 (2)
-Salary Remaining : $2,522,388
Kurtis Gabriel $3,000,000 (2)
-Salary Remaining : $2,328,358
Laurent Dauphin $3,000,000 (2)
-Salary Remaining : $2,328,358
Jason Robertson $3,000,000 (2)
-Salary Remaining : $2,328,358
Nicolas Hague $3,000,000 (2)
-Salary Remaining : $2,328,358
Oliver Wahlstrom $3,000,000 (2)
-Salary Remaining : $2,328,358
Jesse Ylonen $3,000,000 (3)
-Salary Remaining : $2,328,358
Nicolas Beaudin $2,750,000 (2)
-Salary Remaining : $2,134,328
Jonatan Berggren $2,750,000 (2)
-Salary Remaining : $2,134,328
Ryan O'Rourke $2,750,000 (2)
-Salary Remaining : $2,134,328
Ukko-Pekka Luukkonen $2,500,000 (3)
-Salary Remaining : $1,940,299
Viktor Tikhonov $2,175,000 (1)
-Salary Remaining : $1,688,060
Ryan White $1,250,000 (1)
-Salary Remaining : $970,149
Tyrell Goulbourne $1,250,000 (2)
-Salary Remaining : $970,149
Dennis Yan $500,000 (2)
-Salary Remaining : $388,060
Total Pro Players24
Salary Commitment
Year 2030 : $87,918,333
Year 2031 : $64,243,333
Year 2032 : $15,500,000
Year 2033 : $0
Salary Average Commitment
Year 2030 : $87,918,333
Year 2031 : $64,243,333
Year 2032 : $15,500,000
Year 2033 : $0
Salary Cap with 1 Way Contract
Year 2030 : $87,918,333
Year 2031 : $64,243,333
Year 2032 : $15,500,000
Year 2033 : $0

Farm Players Salaries

Isaac Ratcliffe $200,000 (1)
Salary Remaining : $152,000
Jan Mysak $200,000 (2)
Salary Remaining : $152,000
Ridley Greig $200,000 (2)
Salary Remaining : $152,000
Yegor Chinakhov $200,000 (2)
Salary Remaining : $152,000
Jakob Ragnarsson $200,000 (1)
Salary Remaining : $152,000
Tarmo Reunanen (Out of Payroll) $200,000 (1)
Salary Remaining : $152,000
Alexandre Burrows $195,000 (2)
Salary Remaining : $148,200
Gabriel Fortier $195,000 (3)
Salary Remaining : $148,200
Benoit-Olivier Groulx $195,000 (3)
Salary Remaining : $148,200
Zach Budish $190,000 (1)
Salary Remaining : $144,400
Justin Barron $190,000 (2)
Salary Remaining : $144,400
Luke Tuch $190,000 (2)
Salary Remaining : $144,400
Andrei Loktionov $185,000 (1)
Salary Remaining : $140,600
Ty Emberson $185,000 (2)
Salary Remaining : $140,600
Dmitri Samorukov $185,000 (3)
Salary Remaining : $140,600
Michael Raffl $175,000 (2)
Salary Remaining : $133,000
Zack Smith $170,000 (1)
Salary Remaining : $129,200
Damien Brunner $170,000 (1)
Salary Remaining : $129,200
Drew Commesso $150,000 (3)
Salary Remaining : $114,000
Jesse Gabrielle $145,000 (2)
Salary Remaining : $110,200
Justin Almeida $130,000 (3)
Salary Remaining : $98,800
Lucas Taricco $110,000 (1)
Salary Remaining : $83,600
Martin Frk $108,333 (1)
Salary Remaining : $82,333
Colby Ambrosio $105,000 (2)
Salary Remaining : $79,800
John Draeger $100,000 (1)
Salary Remaining : $76,000
Joel Hofer $95,000 (2)
Salary Remaining : $72,200
Shayne Gostisbehere $95,000 (2)
Salary Remaining : $72,200
Nick Leddy $92,000 (1)
Salary Remaining : $69,920
Stefan Noesen $91,667 (2)
Salary Remaining : $69,667
Tyler Bertuzzi $91,667 (2)
Salary Remaining : $69,667
Ryan Collins $77,500 (2)
Salary Remaining : $58,900
Mackie Samoskevich $75,000 (1)
Salary Remaining : $57,000
Thomas Di Pauli $75,000 (1)
Salary Remaining : $57,000
Riley Kidney $75,000 (1)
Salary Remaining : $57,000
Ryan Malone $75,000 (2)
Salary Remaining : $57,000
Marcus Hogberg $65,000 (1)
Salary Remaining : $49,400
Eric Houde $50,000 (2)
Salary Remaining : $38,000
Total Farm Players37
Salary Commitment
Year 2030 : $5,231,167
Year 2031 : $3,215,834
Year 2032 : $855,000
Year 2033 : $0
Salary Average Commitment
Year 2030 : $5,231,167
Year 2031 : $3,215,834
Year 2032 : $855,000
Year 2033 : $0

Blue Bulls



Arena Capacity - Ticket Price
Attendance - %

Arena NameABBA Center - G
Level 1: 8450 - $100 - 7,360 - 87.10%
Level 2: 7150 - $80 - 6,283 - 87.88%
Level 3: 2925 - $65 - 2,570 - 87.86%
Level 4: 5850 - $45 - 5,090 - 87.01%
Luxury : 1625 - $200 - 1,521 - 93.63%
Total Capacity :26000
Farm
Farm Level 1: 2000 - $75 - 1,448 - 72.39%
Farm Level 2: 1000 - $50 - 693 - 69.33%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %22,825 - 87.79%
Average Income per Game$2,210,541
Year to Date Revenue$19,894,869
Farm
Home Games Left31
Average Attendance - %2,141 - 71.37%
Average Income per Game$163,297
Year to Date Revenue$1,632,966

Expense

Pro Players Total Salaries$70,916,666
Pro Players Total Average Salaries$70,916,666
Farm Players Total Salaries$4,630,000
Farm Players Total Average Salaries$4,630,000
Coaches Total Salaries$7,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$16,664,795
Farm Year To Date Expenses$1,555,240
Pro Salary Cap Per Days$529,229
Pro Salary Cap To Date$15,545,401
Farm Salary Cap Per Days$37,040
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$70,737,312
Farm Estimated Season Revenue$5,062,195
Pro Remaining Season Days104
Pro Expenses Per Days$566,542
Pro Estimated Expenses$58,920,368
Farm Remaining Season Days95
Farm Expenses Per Days$53,040
Farm Estimated Expenses$5,038,800
Estimated Season Expenses$63,959,168
Estimated Season Salary Cap$70,585,217
Estimate Under Maximum Salary Cap of $90,000,000$19,414,783
Estimate Over Minimum Salary Cap of $68,000,000 $2,585,217
Current Bank Account$8,546,274
Projected Bank Account$20,386,613

Pro Players Salaries

Maximo Massari $6,500,000 (2)
-Salary Remaining : $5,044,776
Jesse Puljujarvi $5,000,000 (1)
-Salary Remaining : $3,880,597
Pierre-Luc Dubois $5,000,000 (1)
-Salary Remaining : $3,880,597
Samuel Poulin $3,750,000 (2)
-Salary Remaining : $2,910,448
Connor Hurley $3,583,333 (1)
-Salary Remaining : $2,781,094
Jean-Christophe Beaudin $3,500,000 (1)
-Salary Remaining : $2,716,418
John Hayden $3,000,000 (2)
-Salary Remaining : $2,328,358
Mathieu Perreault $3,000,000 (2)
-Salary Remaining : $2,328,358
Tomas Kana $3,000,000 (2)
-Salary Remaining : $2,328,358
Kyle Turris $3,000,000 (1)
-Salary Remaining : $2,328,358
Nolan Foote $3,000,000 (3)
-Salary Remaining : $2,328,358
Samuel Bolduc $3,000,000 (3)
-Salary Remaining : $2,328,358
Ryan McLeod $2,750,000 (1)
-Salary Remaining : $2,134,328
Kale Clague $2,750,000 (2)
-Salary Remaining : $2,134,328
Mark Jankowski $2,750,000 (1)
-Salary Remaining : $2,134,328
Philip Tomasino $2,750,000 (2)
-Salary Remaining : $2,134,328
Dmitrij Jaskin $2,500,000 (2)
-Salary Remaining : $1,940,299
Austin Watson $2,500,000 (2)
-Salary Remaining : $1,940,299
Mark Pysyk $2,500,000 (2)
-Salary Remaining : $1,940,299
Keith Petruzzelli $2,000,000 (3)
-Salary Remaining : $1,552,239
Tyler Parsons $1,500,000 (1)
-Salary Remaining : $1,164,179
Malcolm Subban $1,250,000 (1)
-Salary Remaining : $970,149
Victor Olofsson $1,250,000 (3)
-Salary Remaining : $970,149
Pavel Buchnevich $1,083,333 (2)
-Salary Remaining : $840,796
Total Pro Players24
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 : $152,000
Brett Howden $200,000 (1)
Salary Remaining : $152,000
Libor Hajek $200,000 (1)
Salary Remaining : $152,000
Matt Filipe $200,000 (2)
Salary Remaining : $152,000
Jonny Tychonick $195,000 (1)
Salary Remaining : $148,200
Brock Faber $190,000 (2)
Salary Remaining : $144,400
Nathan Legare $190,000 (1)
Salary Remaining : $144,400
Etienne Froidevaux $185,000 (1)
Salary Remaining : $140,600
Ronnie Attard $185,000 (2)
Salary Remaining : $140,600
Adam Helewka $185,000 (2)
Salary Remaining : $140,600
Alex Laferriere $180,000 (2)
Salary Remaining : $136,800
Jaden Lindo $150,000 (1)
Salary Remaining : $114,000
Jackson Hallum $150,000 (2)
Salary Remaining : $114,000
Dylan Wells $150,000 (2)
Salary Remaining : $114,000
Ethan Phillips $140,000 (1)
Salary Remaining : $106,400
Linus Cronholm $140,000 (1)
Salary Remaining : $106,400
Skyler McKenzie $140,000 (2)
Salary Remaining : $106,400
Jordan Subban $133,333 (1)
Salary Remaining : $101,333
Thimo Nickl $130,000 (3)
Salary Remaining : $98,800
Nicolas Kerdiles $125,000 (1)
Salary Remaining : $95,000
Nico Daws $110,000 (3)
Salary Remaining : $83,600
Cole Cassels $100,000 (2)
Salary Remaining : $76,000
Stanislaus Cuprik $100,000 (2)
Salary Remaining : $76,000
Juha Kivilahti $100,000 (2)
Salary Remaining : $76,000
Pelle Linnaeus $100,000 (2)
Salary Remaining : $76,000
Rene Wira $100,000 (2)
Salary Remaining : $76,000
Kyle Clifford $100,000 (2)
Salary Remaining : $76,000
Brian Hart $100,000 (2)
Salary Remaining : $76,000
Damon Severson $91,667 (2)
Salary Remaining : $69,667
Alexander Guptill $85,000 (2)
Salary Remaining : $64,600
Brock Beukeboom $75,000 (2)
Salary Remaining : $57,000
Martin Hanzal $75,000 (2)
Salary Remaining : $57,000
Oliver Johansson $65,000 (1)
Salary Remaining : $49,400
Tobias Lindberg $60,000 (2)
Salary Remaining : $45,600
Total Farm Players34
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

Blues

Blues is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameSavvis Center - D
Level 1: 7475 - $180 - 4,720 - 63.14%
Level 2: 6325 - $150 - 3,735 - 59.05%
Level 3: 2588 - $110 - 1,661 - 64.19%
Level 4: 5175 - $80 - 3,402 - 65.73%
Luxury : 1437 - $400 - 927 - 64.52%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $60 - 1,917 - 95.85%
Farm Level 2: 1000 - $40 - 954 - 95.35%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %14,445 - 62.80%
Average Income per Game$2,548,487
Year to Date Revenue$22,936,380
Farm
Home Games Left31
Average Attendance - %2,870 - 95.68%
Average Income per Game$174,596
Year to Date Revenue$1,745,956

Expense

Pro Players Total Salaries$90,583,333
Pro Players Total Average Salaries$90,583,334
Farm Players Total Salaries$3,801,000
Farm Players Total Average Salaries$3,801,000
Coaches Total Salaries$10,650,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$22,225,940
Farm Year To Date Expenses$1,393,040
Pro Salary Cap Per Days$675,995
Pro Salary Cap To Date$20,266,970
Farm Salary Cap Per Days$30,408
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$81,551,573
Farm Estimated Season Revenue$5,412,464
Pro Remaining Season Days104
Pro Expenses Per Days$741,294
Pro Estimated Expenses$77,094,576
Farm Remaining Season Days95
Farm Expenses Per Days$45,608
Farm Estimated Expenses$4,332,760
Estimated Season Expenses$81,427,336
Estimated Season Salary Cap$90,570,450
Estimate Under Maximum Salary Cap of $90,000,000-$570,450
Estimate Over Minimum Salary Cap of $68,000,000 $22,570,450
Current Bank Account$47,528,361
Projected Bank Account$53,065,062

Pro Players Salaries

Tyler Johnson $8,750,000 (2)
-Salary Remaining : $6,791,045
Nathan MacKinnon $8,500,000 (2)
-Salary Remaining : $6,597,015
Gustav Nyquist $7,750,000 (1)
-Salary Remaining : $6,014,925
Aleksander Jr. Barkov $7,583,333 (1)
-Salary Remaining : $5,885,572
Martin Jones $7,500,000 (2)
-Salary Remaining : $5,820,896
William Nylander $7,250,000 (3)
-Salary Remaining : $5,626,866
Rasmus Kupari $6,250,000 (3)
-Salary Remaining : $4,850,746
Antoine Vermette $4,000,000 (2)
-Salary Remaining : $3,104,478
Philip Broberg $4,000,000 (2)
-Salary Remaining : $3,104,478
Elias Pettersson $4,000,000 (2)
-Salary Remaining : $3,104,478
Matthew Boldy $3,750,000 (2)
-Salary Remaining : $2,910,448
Juuso Valimaki $3,500,000 (2)
-Salary Remaining : $2,716,418
William Bitten $3,250,000 (2)
-Salary Remaining : $2,522,388
Andrew Peeke $3,000,000 (2)
-Salary Remaining : $2,328,358
Brady Tkachuk $3,000,000 (1)
-Salary Remaining : $2,328,358
Cole Perfetti $3,000,000 (3)
-Salary Remaining : $2,328,358
Jett Woo $2,750,000 (2)
-Salary Remaining : $2,134,328
Mads Sogaard $1,750,000 (2)
-Salary Remaining : $1,358,209
Joe Colborne $500,000 (1)
-Salary Remaining : $388,060
Michael McCarron $500,000 (1)
-Salary Remaining : $388,060
Total Pro Players20
Salary Commitment
Year 2030 : $90,583,333
Year 2031 : $71,250,000
Year 2032 : $16,500,000
Year 2033 : $0
Salary Average Commitment
Year 2030 : $90,583,334
Year 2031 : $71,250,000
Year 2032 : $16,500,000
Year 2033 : $0
Salary Cap with 1 Way Contract
Year 2030 : $90,583,334
Year 2031 : $71,250,000
Year 2032 : $16,500,000
Year 2033 : $0

Farm Players Salaries

Anthony Camara $200,000 (1)
Salary Remaining : $152,000
Michael Gergen $200,000 (1)
Salary Remaining : $152,000
Akil Thomas (Out of Payroll) $200,000 (1)
Salary Remaining : $152,000
Dylan Holloway $200,000 (1)
Salary Remaining : $152,000
Nikita Alexandrov $200,000 (1)
Salary Remaining : $152,000
Tomas Tatar $200,000 (1)
Salary Remaining : $152,000
Stuart Percy $200,000 (1)
Salary Remaining : $152,000
John Carlson $190,000 (1)
Salary Remaining : $144,400
Calvin De Haan $190,000 (1)
Salary Remaining : $144,400
Theodor Neiderbach $190,000 (2)
Salary Remaining : $144,400
Neeme Uvisorg $175,000 (1)
Salary Remaining : $133,000
Kaapo Kahkonen $175,000 (1)
Salary Remaining : $133,000
Andrew Copp $130,000 (2)
Salary Remaining : $98,800
Cole Sillinger (Out of Payroll) $125,000 (1)
Salary Remaining : $95,000
Nikita Kucherov $125,000 (2)
Salary Remaining : $95,000
Derek Stepan $120,000 (1)
Salary Remaining : $91,200
Phil Di Giuseppe $108,000 (1)
Salary Remaining : $82,080
Chase Stillman $100,000 (1)
Salary Remaining : $76,000
Alex Chiasson $100,000 (1)
Salary Remaining : $76,000
Wyatt Johnston $100,000 (1)
Salary Remaining : $76,000
Alexander Petrovic $99,000 (1)
Salary Remaining : $75,240
Justin Holl $86,000 (1)
Salary Remaining : $65,360
Thibaut Puppynck $76,000 (1)
Salary Remaining : $57,760
Brett Ponich $76,000 (1)
Salary Remaining : $57,760
David Honzik $76,000 (1)
Salary Remaining : $57,760
Olen Zellweger $75,000 (1)
Salary Remaining : $57,000
Christian Thomas $60,000 (1)
Salary Remaining : $45,600
Cameron Gaunce $50,000 (1)
Salary Remaining : $38,000
Vladimir Mihalik $50,000 (1)
Salary Remaining : $38,000
Nicklas Jensen $50,000 (1)
Salary Remaining : $38,000
Dalton Thrower $50,000 (1)
Salary Remaining : $38,000
Vilhelm Steen $50,000 (1)
Salary Remaining : $38,000
Vlastimil Haisman $50,000 (1)
Salary Remaining : $38,000
Patrik Nemeth $50,000 (1)
Salary Remaining : $38,000
Total Farm Players34
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

Bruins

Bruins is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameFleet Center - A
Level 1: 6185 - $185 - 4,699 - 75.98%
Level 2: 5138 - $135 - 4,046 - 78.74%
Level 3: 2008 - $110 - 1,685 - 83.93%
Level 4: 4092 - $95 - 2,987 - 73.01%
Luxury : 1046 - $315 - 1,046 - 100.00%
Total Capacity :18469
Farm
Farm Level 1: 2000 - $75 - 1,448 - 72.39%
Farm Level 2: 1000 - $50 - 699 - 69.86%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %14,464 - 78.31%
Average Income per Game$2,524,198
Year to Date Revenue$20,193,584
Farm
Home Games Left31
Average Attendance - %2,146 - 71.55%
Average Income per Game$163,607
Year to Date Revenue$1,636,072

Expense

Pro Players Total Salaries$91,925,000
Pro Players Total Average Salaries$91,925,000
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$21,179,110
Farm Year To Date Expenses$1,042,137
Pro Salary Cap Per Days$686,007
Pro Salary Cap To Date$20,462,680
Farm Salary Cap Per Days$28,213
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$83,298,534
Farm Estimated Season Revenue$5,071,823
Pro Remaining Season Days104
Pro Expenses Per Days$709,888
Pro Estimated Expenses$73,828,352
Farm Remaining Season Days95
Farm Expenses Per Days$36,213
Farm Estimated Expenses$3,440,235
Estimated Season Expenses$77,268,587
Estimated Season Salary Cap$91,807,408
Estimate Under Maximum Salary Cap of $90,000,000-$1,807,408
Estimate Over Minimum Salary Cap of $68,000,000 $23,807,408
Current Bank Account$67,617,940
Projected Bank Account$78,719,710

Pro Players Salaries

Anthony DeAngelo $7,250,000 (3)
-Salary Remaining : $5,626,866
Jayce Hawryluk $7,250,000 (3)
-Salary Remaining : $5,626,866
Derek Forbort $6,600,000 (2)
-Salary Remaining : $5,122,388
Marek Zidlicky $6,250,000 (2)
-Salary Remaining : $4,850,746
Nikita Filatov $5,750,000 (1)
-Salary Remaining : $4,462,687
Robby Fabbri $5,250,000 (3)
-Salary Remaining : $4,074,627
Jakub Voracek $5,200,000 (1)
-Salary Remaining : $4,035,821
Brandon Gormley $4,200,000 (2)
-Salary Remaining : $3,259,701
Mason McDonald $4,125,000 (2)
-Salary Remaining : $3,201,493
Vince Dunn $4,000,000 (1)
-Salary Remaining : $3,104,478
Vladislav Namestnikov $3,750,000 (1)
-Salary Remaining : $2,910,448
Edmunds Ceicys $3,500,000 (2)
-Salary Remaining : $2,716,418
Joshua Norris $3,000,000 (3)
-Salary Remaining : $2,328,358
Dylan McIlrath $3,000,000 (2)
-Salary Remaining : $2,328,358
Tanner Richard $3,000,000 (1)
-Salary Remaining : $2,328,358
Jesper Boqvist $2,750,000 (2)
-Salary Remaining : $2,134,328
Darnell Nurse $2,750,000 (2)
-Salary Remaining : $2,134,328
Serron Noel $2,750,000 (2)
-Salary Remaining : $2,134,328
Evgeny Kuznetsov $2,500,000 (2)
-Salary Remaining : $1,940,299
Miikka Salomaki $2,500,000 (1)
-Salary Remaining : $1,940,299
Gunther Maurer $2,300,000 (1)
-Salary Remaining : $1,785,075
Ryan Merkley $2,000,000 (1)
-Salary Remaining : $1,552,239
Vitek Vanecek $1,750,000 (3)
-Salary Remaining : $1,358,209
Ondrej Fiala $500,000 (2)
-Salary Remaining : $388,060
Total Pro Players24
Salary Commitment
Year 2030 : $91,925,000
Year 2031 : $63,425,000
Year 2032 : $24,500,000
Year 2033 : $0
Salary Average Commitment
Year 2030 : $91,925,000
Year 2031 : $63,425,000
Year 2032 : $24,500,000
Year 2033 : $0
Salary Cap with 1 Way Contract
Year 2030 : $91,925,000
Year 2031 : $63,425,000
Year 2032 : $24,500,000
Year 2033 : $0

Farm Players Salaries

Brett Pesce $200,000 (3)
Salary Remaining : $152,000
Nick Magyar $175,000 (1)
Salary Remaining : $133,000
Gage Goncalves $170,000 (2)
Salary Remaining : $129,200
Peter Mueller $160,000 (1)
Salary Remaining : $121,600
Ivan Lodnia $160,000 (2)
Salary Remaining : $121,600
Linus Karlsson $155,000 (1)
Salary Remaining : $117,800
Rasmus Sandin $155,000 (1)
Salary Remaining : $117,800
Viktor Stalberg $150,000 (1)
Salary Remaining : $114,000
Adam Clendening $150,000 (1)
Salary Remaining : $114,000
Ostap Safin $150,000 (2)
Salary Remaining : $114,000
Adam Fox $140,000 (2)
Salary Remaining : $106,400
Ian Scott $140,000 (2)
Salary Remaining : $106,400
Hampus Lindholm $125,000 (1)
Salary Remaining : $95,000
Tanner Dickinson $115,000 (1)
Salary Remaining : $87,400
Maxim Groshev $105,000 (1)
Salary Remaining : $79,800
Eric Cornel $105,000 (1)
Salary Remaining : $79,800
Simon Danis-Pepin $100,000 (1)
Salary Remaining : $76,000
Marc-Andre Gragnani $100,000 (1)
Salary Remaining : $76,000
Justin Bailey $91,667 (2)
Salary Remaining : $69,667
Matt Finn $91,667 (1)
Salary Remaining : $69,667
William Lagesson $90,000 (3)
Salary Remaining : $68,400
Jakub Culek $80,000 (1)
Salary Remaining : $60,800
Alfons Malmstrom $80,000 (1)
Salary Remaining : $60,800
Brent Gretzky $75,000 (2)
Salary Remaining : $57,000
Ludvig Rensfeldt $70,000 (1)
Salary Remaining : $53,200
Samuel Helenius $65,000 (1)
Salary Remaining : $49,400
Vincent Iorio $65,000 (1)
Salary Remaining : $49,400
Stephon Williams $63,333 (2)
Salary Remaining : $48,133
Curtis McElhinney $50,000 (1)
Salary Remaining : $38,000
Brady Vail $50,000 (1)
Salary Remaining : $38,000
Chris Kelly $50,000 (2)
Salary Remaining : $38,000
Andrei Buyalsky $50,000 (1)
Salary Remaining : $38,000
Joe Wegwerth $0 (0)
Salary Remaining : $0
Total Farm Players33
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

Canadiens

Canadiens is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Bell - A
Level 1: 6500 - $150 - 6,475 - 99.62%
Level 2: 5500 - $125 - 4,642 - 84.40%
Level 3: 2250 - $100 - 1,833 - 81.47%
Level 4: 4500 - $75 - 3,616 - 80.35%
Luxury : 1250 - $275 - 1,250 - 100.00%
Total Capacity :20000
Farm
Farm Level 1: 2000 - $75 - 1,456 - 72.81%
Farm Level 2: 1000 - $50 - 673 - 67.31%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %17,816 - 89.08%
Average Income per Game$2,678,769
Year to Date Revenue$24,108,922
Farm
Home Games Left32
Average Attendance - %2,129 - 70.98%
Average Income per Game$162,875
Year to Date Revenue$1,465,871

Expense

Pro Players Total Salaries$94,684,998
Pro Players Total Average Salaries$94,684,998
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$20,528,672
Farm Year To Date Expenses$1,592,846
Pro Salary Cap Per Days$706,604
Pro Salary Cap To Date$19,857,021
Farm Salary Cap Per Days$39,693
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$85,720,612
Farm Estimated Season Revenue$5,211,986
Pro Remaining Season Days104
Pro Expenses Per Days$728,993
Pro Estimated Expenses$75,815,272
Farm Remaining Season Days95
Farm Expenses Per Days$55,693
Farm Estimated Expenses$5,290,835
Estimated Season Expenses$81,106,107
Estimated Season Salary Cap$96,218,837
Estimate Under Maximum Salary Cap of $90,000,000-$6,218,837
Estimate Over Minimum Salary Cap of $68,000,000 $28,218,837
Current Bank Account$83,452,742
Projected Bank Account$93,279,233

Pro Players Salaries

Connor McDavid $10,833,330 (3)
-Salary Remaining : $8,407,960
Phil Kessel $9,060,000 (2)
-Salary Remaining : $7,031,642
John Tavares $6,950,000 (2)
-Salary Remaining : $5,394,030
Alex Tuch $6,625,000 (2)
-Salary Remaining : $5,141,791
David Pastrnak $6,083,333 (2)
-Salary Remaining : $4,721,393
Samuel Montembeault $5,583,333 (3)
-Salary Remaining : $4,333,333
Griffin Reinhart $5,500,000 (1)
-Salary Remaining : $4,268,657
Elias Lindholm $5,000,000 (3)
-Salary Remaining : $3,880,597
Jiri Sekac $3,500,000 (1)
-Salary Remaining : $2,716,418
Braden Schneider $3,000,000 (3)
-Salary Remaining : $2,328,358
Grigori Denisenko $3,000,000 (2)
-Salary Remaining : $2,328,358
Filip Johansson $2,750,000 (2)
-Salary Remaining : $2,134,328
Joel Farabee $2,750,000 (1)
-Salary Remaining : $2,134,328
Michael Matheson $2,750,000 (1)
-Salary Remaining : $2,134,328
Patrick Maroon $2,750,000 (1)
-Salary Remaining : $2,134,328
Janne Kuokkanen $2,500,000 (3)
-Salary Remaining : $1,940,299
Alexander Romanov $2,500,000 (3)
-Salary Remaining : $1,940,299
Brent Gates Jr. $2,250,000 (2)
-Salary Remaining : $1,746,269
Brycen Martin $2,083,333 (2)
-Salary Remaining : $1,616,915
Cross Hanas $2,050,000 (3)
-Salary Remaining : $1,591,045
Alexis Pepin $1,833,333 (2)
-Salary Remaining : $1,422,885
Owen Power $1,500,000 (1)
-Salary Remaining : $1,164,179
Evan Cormier $1,500,000 (1)
-Salary Remaining : $1,164,179
Julien Pelletier $1,250,000 (3)
-Salary Remaining : $970,149
Ludwig Bystrom $1,083,333 (1)
-Salary Remaining : $840,796
Total Pro Players25
Salary Commitment
Year 2030 : $94,684,998
Year 2031 : $73,351,665
Year 2032 : $32,716,666
Year 2033 : $0
Salary Average Commitment
Year 2030 : $94,684,998
Year 2031 : $73,351,665
Year 2032 : $32,716,666
Year 2033 : $0
Salary Cap with 1 Way Contract
Year 2030 : $94,684,998
Year 2031 : $73,351,665
Year 2032 : $32,716,666
Year 2033 : $0

Farm Players Salaries

Ty Rattie $200,000 (1)
Salary Remaining : $152,000
Danil Gushchin $195,000 (3)
Salary Remaining : $148,200
Alec Regula $195,000 (1)
Salary Remaining : $148,200
Maxim Cajkovic $195,000 (2)
Salary Remaining : $148,200
Kody Clark $195,000 (1)
Salary Remaining : $148,200
Jack Finley $195,000 (3)
Salary Remaining : $148,200
Ian Moore $195,000 (3)
Salary Remaining : $148,200
Bulat Shafigullin $195,000 (3)
Salary Remaining : $148,200
Artemi Kniazev $190,000 (1)
Salary Remaining : $144,400
Sean Day $185,000 (1)
Salary Remaining : $140,600
Michael Downing $183,333 (1)
Salary Remaining : $139,333
Jamieson Rees $180,000 (1)
Salary Remaining : $136,800
Ty Smilanic $175,000 (3)
Salary Remaining : $133,000
Lucas Feuk $175,000 (2)
Salary Remaining : $133,000
Samuel Dove-McFalls $158,333 (3)
Salary Remaining : $120,333
Christian Dvorak $158,333 (2)
Salary Remaining : $120,333
Brandon Coe $155,000 (3)
Salary Remaining : $117,800
Mason Lohrei $155,000 (3)
Salary Remaining : $117,800
Stuart Skinner $150,000 (2)
Salary Remaining : $114,000
Guillaume Brisebois $140,000 (1)
Salary Remaining : $106,400
Maxwell Crozier $140,000 (2)
Salary Remaining : $106,400
Aaron Huglen $140,000 (3)
Salary Remaining : $106,400
Jacob McGrew $140,000 (1)
Salary Remaining : $106,400
Anders Lee $130,000 (2)
Salary Remaining : $98,800
Kevin Hayes $125,000 (1)
Salary Remaining : $95,000
Simon Despres $108,333 (2)
Salary Remaining : $82,333
Daniel Altshuller $91,667 (1)
Salary Remaining : $69,667
Ilya Fedotov $75,000 (1)
Salary Remaining : $57,000
Eric Mestery $66,667 (1)
Salary Remaining : $50,667
Stanislav Svozil $65,000 (1)
Salary Remaining : $49,400
Emil Martinsen $60,000 (1)
Salary Remaining : $45,600
Jakub Malek $50,000 (1)
Salary Remaining : $38,000
Kirill Kirsanov $50,000 (1)
Salary Remaining : $38,000
Dmitri Kostenko $50,000 (1)
Salary Remaining : $38,000
Antero Niittymaki $50,000 (2)
Salary Remaining : $38,000
Talyn Boyko $50,000 (1)
Salary Remaining : $38,000
Raphael Diaz $0 (0)
Salary Remaining : $0
Hunter Smith $0 (0)
Salary Remaining : $0
Total Farm Players38
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

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena - A
Level 1: 6244 - $140 - 6,244 - 100.00%
Level 2: 5136 - $115 - 5,094 - 99.18%
Level 3: 2064 - $90 - 2,007 - 97.23%
Level 4: 4129 - $73 - 3,924 - 95.05%
Luxury : 1057 - $380 - 967 - 91.45%
Total Capacity :18630
Farm
Farm Level 1: 2000 - $75 - 1,420 - 70.98%
Farm Level 2: 1000 - $50 - 706 - 70.60%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %18,236 - 97.89%
Average Income per Game$2,572,218
Year to Date Revenue$23,149,962
Farm
Home Games Left31
Average Attendance - %2,126 - 70.85%
Average Income per Game$161,610
Year to Date Revenue$1,616,095

Expense

Pro Players Total Salaries$77,175,000
Pro Players Total Average Salaries$77,175,000
Farm Players Total Salaries$2,888,333
Farm Players Total Average Salaries$2,888,333
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$18,169,775
Farm Year To Date Expenses$1,268,570
Pro Salary Cap Per Days$575,933
Pro Salary Cap To Date$17,945,904
Farm Salary Cap Per Days$23,107
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$82,310,976
Farm Estimated Season Revenue$5,009,894
Pro Remaining Season Days104
Pro Expenses Per Days$583,396
Pro Estimated Expenses$60,673,184
Farm Remaining Season Days95
Farm Expenses Per Days$39,107
Farm Estimated Expenses$3,715,165
Estimated Season Expenses$64,388,349
Estimated Season Salary Cap$77,842,936
Estimate Under Maximum Salary Cap of $90,000,000$12,157,064
Estimate Over Minimum Salary Cap of $68,000,000 $9,842,936
Current Bank Account$31,977,344
Projected Bank Account$54,909,865

Pro Players Salaries

Ryan Nugent-Hopkins $8,500,000 (3)
-Salary Remaining : $6,597,015
Dylan Strome $7,500,000 (2)
-Salary Remaining : $5,820,896
Matt Duchene $6,125,000 (1)
-Salary Remaining : $4,753,731
Jake Muzzin $5,500,000 (2)
-Salary Remaining : $4,268,657
Adam Larsson (Out of Payroll) $5,000,000 (1)
-Salary Remaining : $3,880,597
Mats Zuccarello $5,000,000 (1)
-Salary Remaining : $3,880,597
Andrei Vasilevski $4,750,000 (1)
-Salary Remaining : $3,686,567
Nick Bjugstad $3,850,000 (1)
-Salary Remaining : $2,988,060
Michael Rasmussen $3,500,000 (1)
-Salary Remaining : $2,716,418
Jonathan Dahlen $3,500,000 (2)
-Salary Remaining : $2,716,418
Miro Heiskanen $3,000,000 (1)
-Salary Remaining : $2,328,358
Kevin Bahl $3,000,000 (3)
-Salary Remaining : $2,328,358
Alex Newhook $3,000,000 (2)
-Salary Remaining : $2,328,358
Kyle Quincey $2,750,000 (2)
-Salary Remaining : $2,134,328
Linus Omark $2,750,000 (1)
-Salary Remaining : $2,134,328
Jordan Martinook $2,750,000 (2)
-Salary Remaining : $2,134,328
Brandon Gignac $2,500,000 (1)
-Salary Remaining : $1,940,299
Chad Krys $2,250,000 (2)
-Salary Remaining : $1,746,269
Cole Schwindt $2,250,000 (2)
-Salary Remaining : $1,746,269
Eetu Makiniemi $2,000,000 (2)
-Salary Remaining : $1,552,239
Brendan Gaunce $1,700,000 (1)
-Salary Remaining : $1,319,403
Tyler Wotherspoon $500,000 (1)
-Salary Remaining : $388,060
Patrick Kane $500,000 (1)
-Salary Remaining : $388,060
Total Pro Players23
Salary Commitment
Year 2030 : $82,175,000
Year 2031 : $43,000,000
Year 2032 : $11,500,000
Year 2033 : $0
Salary Average Commitment
Year 2030 : $82,175,000
Year 2031 : $43,000,000
Year 2032 : $11,500,000
Year 2033 : $0
Salary Cap with 1 Way Contract
Year 2030 : $82,175,000
Year 2031 : $43,000,000
Year 2032 : $11,500,000
Year 2033 : $0

Farm Players Salaries

William Cuylle $175,000 (1)
Salary Remaining : $133,000
Albin Grewe $175,000 (2)
Salary Remaining : $133,000
Damien Riat $170,000 (2)
Salary Remaining : $129,200
Semyon Der-Arguchintsev $170,000 (2)
Salary Remaining : $129,200
Sean Durzi (Out of Payroll) $160,000 (2)
Salary Remaining : $121,600
Dwight King $160,000 (1)
Salary Remaining : $121,600
Case McCarthy $155,000 (2)
Salary Remaining : $117,800
Leo Loof $150,000 (2)
Salary Remaining : $114,000
Emil Andrae (Out of Payroll) $145,000 (1)
Salary Remaining : $110,200
Johnathan MacLeod $143,333 (2)
Salary Remaining : $108,933
Justin Sourdif $140,000 (3)
Salary Remaining : $106,400
Jackson Kunz $130,000 (2)
Salary Remaining : $98,800
Joel Blomqvist $130,000 (3)
Salary Remaining : $98,800
Mark Alt (Out of Payroll) $125,000 (1)
Salary Remaining : $95,000
Jan Neuenschwander $105,000 (1)
Salary Remaining : $79,800
Ville Koivunen $75,000 (1)
Salary Remaining : $57,000
William Stromgren $75,000 (1)
Salary Remaining : $57,000
Artyom Grushnikov (Out of Payroll) $75,000 (1)
Salary Remaining : $57,000
Drew Schiestel $75,000 (2)
Salary Remaining : $57,000
Cole Huckins $65,000 (1)
Salary Remaining : $49,400
Brody Lamb $65,000 (1)
Salary Remaining : $49,400
Jackson Houck $60,000 (1)
Salary Remaining : $45,600
Ryan Stoa $60,000 (1)
Salary Remaining : $45,600
Jan Kostalek $60,000 (2)
Salary Remaining : $45,600
Stephen Johns $50,000 (1)
Salary Remaining : $38,000
Jordan Schmaltz $50,000 (1)
Salary Remaining : $38,000
Alan Quine $50,000 (1)
Salary Remaining : $38,000
Keegan Lowe $50,000 (1)
Salary Remaining : $38,000
Jackson Blake $50,000 (1)
Salary Remaining : $38,000
Kalle Vaisanen $50,000 (1)
Salary Remaining : $38,000
Sam Gagner $50,000 (1)
Salary Remaining : $38,000
Jaroslav Dolgopolov $50,000 (1)
Salary Remaining : $38,000
Bernd Nyholm $50,000 (1)
Salary Remaining : $38,000
Jake Paterson $50,000 (2)
Salary Remaining : $38,000
Kabok Goukov $50,000 (1)
Salary Remaining : $38,000
Total Farm Players35
Salary Commitment
Year 2030 : $3,393,333
Year 2031 : $1,708,333
Year 2032 : $270,000
Year 2033 : $0
Salary Average Commitment
Year 2030 : $3,393,333
Year 2031 : $1,708,333
Year 2032 : $270,000
Year 2033 : $0

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameMCI Center - A
Level 1: 6500 - $170 - 4,276 - 65.78%
Level 2: 5500 - $120 - 4,003 - 72.78%
Level 3: 2250 - $95 - 1,718 - 76.35%
Level 4: 4500 - $65 - 3,608 - 80.17%
Luxury : 1250 - $325 - 985 - 78.84%
Total Capacity :20000
Farm
Farm Level 1: 2000 - $75 - 1,441 - 72.05%
Farm Level 2: 1000 - $50 - 678 - 67.83%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %14,590 - 72.95%
Average Income per Game$2,596,555
Year to Date Revenue$23,368,993
Farm
Home Games Left31
Average Attendance - %2,119 - 70.64%
Average Income per Game$161,860
Year to Date Revenue$1,618,601

Expense

Pro Players Total Salaries$81,199,999
Pro Players Total Average Salaries$81,200,000
Farm Players Total Salaries$2,666,867
Farm Players Total Average Salaries$2,666,867
Coaches Total Salaries$8,800,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$20,194,960
Farm Year To Date Expenses$1,097,529
Pro Salary Cap Per Days$605,970
Pro Salary Cap To Date$18,627,790
Farm Salary Cap Per Days$21,335
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$83,089,753
Farm Estimated Season Revenue$5,017,663
Pro Remaining Season Days104
Pro Expenses Per Days$658,209
Pro Estimated Expenses$68,453,736
Farm Remaining Season Days95
Farm Expenses Per Days$35,735
Farm Estimated Expenses$3,394,825
Estimated Season Expenses$71,848,561
Estimated Season Salary Cap$81,648,670
Estimate Under Maximum Salary Cap of $90,000,000$8,351,330
Estimate Over Minimum Salary Cap of $68,000,000 $13,648,670
Current Bank Account$54,194,160
Projected Bank Account$70,453,015

Pro Players Salaries

Jonathan Huberdeau $8,750,000 (1)
-Salary Remaining : $6,791,045
Jakub Vrana $8,000,000 (3)
-Salary Remaining : $6,208,955
Brendan Perlini $7,583,333 (2)
-Salary Remaining : $5,885,572
Nolan Patrick $7,500,000 (3)
-Salary Remaining : $5,820,896
Frederik Gauthier $6,250,000 (2)
-Salary Remaining : $4,850,746
Joshua Ho-Sang $6,083,333 (2)
-Salary Remaining : $4,721,393
Gabriel Gagne $4,000,000 (2)
-Salary Remaining : $3,104,478
Daniel Vladar $3,500,000 (1)
-Salary Remaining : $2,716,418
Maxime Talbot $3,500,000 (3)
-Salary Remaining : $2,716,418
Joe Morrow $3,500,000 (2)
-Salary Remaining : $2,716,418
Bryan Lee $3,250,000 (1)
-Salary Remaining : $2,522,388
Slater Koekkoek $3,125,000 (2)
-Salary Remaining : $2,425,373
Vitaly Abramov $3,000,000 (2)
-Salary Remaining : $2,328,358
Cam Dineen $3,000,000 (1)
-Salary Remaining : $2,328,358
Anton Khudobin $3,000,000 (1)
-Salary Remaining : $2,328,358
Greg Pateryn $2,500,000 (1)
-Salary Remaining : $1,940,299
Rinat Valiev $1,583,333 (2)
-Salary Remaining : $1,228,855
Carter Ashton $1,500,000 (1)
-Salary Remaining : $1,164,179
Alexander Wennberg $900,000 (3)
-Salary Remaining : $698,507
Andrej Dyakonov $675,000 (2)
-Salary Remaining : $523,881
Total Pro Players20
Salary Commitment
Year 2030 : $81,199,999
Year 2031 : $55,699,999
Year 2032 : $19,900,000
Year 2033 : $0
Salary Average Commitment
Year 2030 : $81,200,000
Year 2031 : $55,700,000
Year 2032 : $19,900,000
Year 2033 : $0
Salary Cap with 1 Way Contract
Year 2030 : $81,200,000
Year 2031 : $55,700,000
Year 2032 : $19,900,000
Year 2033 : $0

Farm Players Salaries

Igor Aliaksiej $175,100 (1)
Salary Remaining : $133,076
Greg Nemisz $175,100 (1)
Salary Remaining : $133,076
Patrik Pavlikovsky $160,000 (1)
Salary Remaining : $121,600
Leevi Aaltonen $140,000 (2)
Salary Remaining : $106,400
Ruslan Bashkirov $140,000 (1)
Salary Remaining : $106,400
Filip Ahl $130,000 (1)
Salary Remaining : $98,800
Christian Dube $120,000 (1)
Salary Remaining : $91,200
Jake Gardiner $100,000 (1)
Salary Remaining : $76,000
Harrison Ruopp $100,000 (1)
Salary Remaining : $76,000
Tomko Potsiluyko $100,000 (1)
Salary Remaining : $76,000
Jonas Brodin $100,000 (3)
Salary Remaining : $76,000
Sebastian Wannstrom (Out of Payroll) $75,000 (2)
Salary Remaining : $57,000
Yosuke Moritani $75,000 (1)
Salary Remaining : $57,000
Jon Gillies (Out of Payroll) $71,667 (1)
Salary Remaining : $54,467
Frederik Andersen $66,667 (1)
Salary Remaining : $50,667
Xavier Ouellet $65,000 (2)
Salary Remaining : $49,400
Josh Leivo $60,000 (2)
Salary Remaining : $45,600
Wyatt Crain $60,000 (1)
Salary Remaining : $45,600
Klas Dahlbeck $60,000 (1)
Salary Remaining : $45,600
Nick Cousins $60,000 (1)
Salary Remaining : $45,600
Ryan Thang $60,000 (2)
Salary Remaining : $45,600
Magnus Hellberg $60,000 (1)
Salary Remaining : $45,600
Rocco Grimaldi $60,000 (2)
Salary Remaining : $45,600
Andy Andreoff $60,000 (1)
Salary Remaining : $45,600
Jake Allen $60,000 (1)
Salary Remaining : $45,600
Olli Giacomini $60,000 (1)
Salary Remaining : $45,600
Aaron Marvin $60,000 (2)
Salary Remaining : $45,600
Tony Lagerstrom $60,000 (1)
Salary Remaining : $45,600
Wilhelm Birkeland $60,000 (1)
Salary Remaining : $45,600
Koit Pumm $60,000 (1)
Salary Remaining : $45,600
Danny Biega $60,000 (1)
Salary Remaining : $45,600
Marius Schenk $60,000 (2)
Salary Remaining : $45,600
Joey Leach $60,000 (1)
Salary Remaining : $45,600
Total Farm Players33
Salary Commitment
Year 2030 : $2,813,534
Year 2031 : $680,000
Year 2032 : $100,000
Year 2033 : $0
Salary Average Commitment
Year 2030 : $2,813,534
Year 2031 : $680,000
Year 2032 : $100,000
Year 2033 : $0

Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameBette Arena - A
Level 1: 6500 - $200 - 4,393 - 67.58%
Level 2: 5500 - $125 - 4,324 - 78.61%
Level 3: 2250 - $100 - 1,796 - 79.84%
Level 4: 4500 - $70 - 3,971 - 88.24%
Luxury : 1250 - $390 - 956 - 76.47%
Total Capacity :20000
Farm
Farm Level 1: 2000 - $58 - 1,924 - 96.19%
Farm Level 2: 1000 - $38 - 996 - 99.57%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %15,440 - 77.20%
Average Income per Game$2,564,322
Year to Date Revenue$25,643,217
Farm
Home Games Left31
Average Attendance - %2,919 - 97.31%
Average Income per Game$170,329
Year to Date Revenue$1,703,287

Expense

Pro Players Total Salaries$78,591,666
Pro Players Total Average Salaries$78,591,666
Farm Players Total Salaries$3,521,000
Farm Players Total Average Salaries$3,521,000
Coaches Total Salaries$6,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$18,319,924
Farm Year To Date Expenses$1,174,784
Pro Salary Cap Per Days$586,505
Pro Salary Cap To Date$17,140,822
Farm Salary Cap Per Days$28,168
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$79,493,973
Farm Estimated Season Revenue$5,280,190
Pro Remaining Season Days104
Pro Expenses Per Days$623,818
Pro Estimated Expenses$64,877,072
Farm Remaining Season Days95
Farm Expenses Per Days$40,168
Farm Estimated Expenses$3,815,960
Estimated Season Expenses$68,693,032
Estimated Season Salary Cap$78,137,342
Estimate Under Maximum Salary Cap of $90,000,000$11,862,658
Estimate Over Minimum Salary Cap of $68,000,000 $10,137,342
Current Bank Account$29,867,663
Projected Bank Account$45,948,794

Pro Players Salaries

Jack Eichel $8,750,000 (1)
-Salary Remaining : $6,791,045
Jonathan Toews $6,750,000 (2)
-Salary Remaining : $5,238,806
Thomas Chabot $6,250,000 (1)
-Salary Remaining : $4,850,746
Aleksandr Burmistrov $4,750,000 (2)
-Salary Remaining : $3,686,567
Nikita Scherbak $4,250,000 (3)
-Salary Remaining : $3,298,507
Chris Kunitz $4,000,000 (1)
-Salary Remaining : $3,104,478
Jason Dickinson $3,833,333 (1)
-Salary Remaining : $2,975,124
Pierre-Olivier Joseph $3,750,000 (2)
-Salary Remaining : $2,910,448
Nicolas Petan $3,583,333 (1)
-Salary Remaining : $2,781,094
Boone Jenner $3,500,000 (3)
-Salary Remaining : $2,716,418
Gustav Lindstrom $3,000,000 (2)
-Salary Remaining : $2,328,358
Moritz Seider $3,000,000 (2)
-Salary Remaining : $2,328,358
Stephane Da Costa $2,750,000 (1)
-Salary Remaining : $2,134,328
Jesperi Kotkaniemi $2,750,000 (1)
-Salary Remaining : $2,134,328
Travis Dermott $2,500,000 (2)
-Salary Remaining : $1,940,299
Jack Campbell $2,500,000 (2)
-Salary Remaining : $1,940,299
Sebastian Aho $2,500,000 (2)
-Salary Remaining : $1,940,299
John Gibson $2,300,000 (1)
-Salary Remaining : $1,785,075
Joseph Woll $2,000,000 (1)
-Salary Remaining : $1,552,239
Marko Dano $1,625,000 (1)
-Salary Remaining : $1,261,194
Anton Slepyshev $1,500,000 (2)
-Salary Remaining : $1,164,179
Bobby Ryan $1,000,000 (1)
-Salary Remaining : $776,119
Ethan Werek $750,000 (1)
-Salary Remaining : $582,090
Mason Geertsen $500,000 (1)
-Salary Remaining : $388,060
Keaton Ellerby $500,000 (1)
-Salary Remaining : $388,060
Total Pro Players25
Salary Commitment
Year 2030 : $78,591,666
Year 2031 : $38,000,000
Year 2032 : $7,750,000
Year 2033 : $0
Salary Average Commitment
Year 2030 : $78,591,666
Year 2031 : $38,000,000
Year 2032 : $7,750,000
Year 2033 : $0
Salary Cap with 1 Way Contract
Year 2030 : $78,591,666
Year 2031 : $38,000,000
Year 2032 : $7,750,000
Year 2033 : $0

Farm Players Salaries

Noel Gunler $200,000 (1)
Salary Remaining : $152,000
Jack Glover $200,000 (1)
Salary Remaining : $152,000
John-Jason Peterka $200,000 (1)
Salary Remaining : $152,000
Cameron Crotty $195,000 (2)
Salary Remaining : $148,200
Maksim Sushko $195,000 (2)
Salary Remaining : $148,200
Filip Hronek $170,000 (2)
Salary Remaining : $129,200
Calen Addison $155,000 (1)
Salary Remaining : $117,800
Sebastian Cossa $150,000 (1)
Salary Remaining : $114,000
Tyler Tullio $140,000 (2)
Salary Remaining : $106,400
Toni Utunen $140,000 (1)
Salary Remaining : $106,400
Tom Gilbert $136,000 (3)
Salary Remaining : $103,360
Hunter Jones $130,000 (2)
Salary Remaining : $98,800
Jake Evans $130,000 (1)
Salary Remaining : $98,800
Dylan Guenther $125,000 (1)
Salary Remaining : $95,000
Tim Kerr $125,000 (2)
Salary Remaining : $95,000
Jack Dugan $125,000 (1)
Salary Remaining : $95,000
Robin Travanti $125,000 (1)
Salary Remaining : $95,000
Cole Brady $110,000 (2)
Salary Remaining : $83,600
Isak Rosen $100,000 (1)
Salary Remaining : $76,000
Greg McKegg (Out of Payroll) $100,000 (2)
Salary Remaining : $76,000
Oskar Sundqvist $95,000 (1)
Salary Remaining : $72,200
Kevin Shattenkirk $75,000 (1)
Salary Remaining : $57,000
Jamie Oleksiak $75,000 (1)
Salary Remaining : $57,000
Brandon Montour $75,000 (1)
Salary Remaining : $57,000
Ville Peltonen $50,000 (2)
Salary Remaining : $38,000
Douglas Murray $50,000 (2)
Salary Remaining : $38,000
Rickard Rakell $50,000 (2)
Salary Remaining : $38,000
Emerson Etem $50,000 (3)
Salary Remaining : $38,000
Sam Kurker $50,000 (2)
Salary Remaining : $38,000
T.J. Brennan $50,000 (3)
Salary Remaining : $38,000
Jordan Caron $50,000 (2)
Salary Remaining : $38,000
Jack Ramsey $0 (0)
Salary Remaining : $0
Total Farm Players32
Salary Commitment
Year 2030 : $3,621,000
Year 2031 : $1,651,000
Year 2032 : $236,000
Year 2033 : $0
Salary Average Commitment
Year 2030 : $3,621,000
Year 2031 : $1,651,000
Year 2032 : $236,000
Year 2033 : $0

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NameContinental Airlines Arena - B
Level 1: 6825 - $160 - 5,471 - 80.15%
Level 2: 5775 - $120 - 4,725 - 81.81%
Level 3: 2362 - $100 - 1,830 - 77.48%
Level 4: 4725 - $80 - 3,370 - 71.32%
Luxury : 1313 - $340 - 1,168 - 88.98%
Total Capacity :21000
Farm
Farm Level 1: 2000 - $35 - 2,000 - 100.00%
Farm Level 2: 1000 - $20 - 1,000 - 100.00%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %16,564 - 78.87%
Average Income per Game$2,612,989
Year to Date Revenue$23,516,901
Farm
Home Games Left32
Average Attendance - %3,000 - 100.00%
Average Income per Game$102,600
Year to Date Revenue$923,400

Expense

Pro Players Total Salaries$89,276,000
Pro Players Total Average Salaries$89,276,000
Farm Players Total Salaries$3,203,433
Farm Players Total Average Salaries$3,203,433
Coaches Total Salaries$4,040,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$20,119,256
Farm Year To Date Expenses$1,470,874
Pro Salary Cap Per Days$666,239
Pro Salary Cap To Date$19,908,806
Farm Salary Cap Per Days$25,627
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$83,615,648
Farm Estimated Season Revenue$3,283,200
Pro Remaining Season Days104
Pro Expenses Per Days$673,254
Pro Estimated Expenses$70,018,416
Farm Remaining Season Days95
Farm Expenses Per Days$50,427
Farm Estimated Expenses$4,790,565
Estimated Season Expenses$74,808,981
Estimated Season Salary Cap$89,197,662
Estimate Under Maximum Salary Cap of $90,000,000$802,338
Estimate Over Minimum Salary Cap of $68,000,000 $21,197,662
Current Bank Account$72,630,171
Projected Bank Account$84,720,038

Pro Players Salaries

Auston Matthews $11,500,000 (3)
-Salary Remaining : $8,925,373
Jonathan Drouin $11,000,000 (2)
-Salary Remaining : $8,537,313
Artemi Panarin $8,500,000 (2)
-Salary Remaining : $6,597,015
Leon Draisaitl $8,500,000 (3)
-Salary Remaining : $6,597,015
Alexander Nylander $6,250,000 (1)
-Salary Remaining : $4,850,746
Josh Bailey $6,000,000 (2)
-Salary Remaining : $4,656,716
Antti Niemi $5,000,000 (1)
-Salary Remaining : $3,880,597
Andrei Svechnikov $3,750,000 (1)
-Salary Remaining : $2,910,448
Kole Lind $3,750,000 (1)
-Salary Remaining : $2,910,448
Anton Lundell $3,500,000 (2)
-Salary Remaining : $2,716,418
Niklas Hjalmarsson $3,500,000 (2)
-Salary Remaining : $2,716,418
Vasili Podkolzin $3,500,000 (1)
-Salary Remaining : $2,716,418
Olli Juolevi $3,500,000 (1)
-Salary Remaining : $2,716,418
Evan Bouchard $3,000,000 (3)
-Salary Remaining : $2,328,358
Filip Zadina $2,750,000 (1)
-Salary Remaining : $2,134,328
Wouter Peeters $1,750,000 (1)
-Salary Remaining : $1,358,209
Simon Edvinsson $1,500,000 (1)
-Salary Remaining : $1,164,179
Jimmy Lodge $750,000 (1)
-Salary Remaining : $582,090
Ryan Ellis $651,000 (1)
-Salary Remaining : $505,254
Jukka Lyytinen $625,000 (1)
-Salary Remaining : $485,075
Total Pro Players20
Salary Commitment
Year 2030 : $89,276,000
Year 2031 : $55,500,000
Year 2032 : $23,000,000
Year 2033 : $0
Salary Average Commitment
Year 2030 : $89,276,000
Year 2031 : $55,500,000
Year 2032 : $23,000,000
Year 2033 : $0
Salary Cap with 1 Way Contract
Year 2030 : $89,276,000
Year 2031 : $55,500,000
Year 2032 : $23,000,000
Year 2033 : $0

Farm Players Salaries

Chris Driedger $200,000 (1)
Salary Remaining : $152,000
William Wallinder $200,000 (2)
Salary Remaining : $152,000
Marat Khusnutdinov $190,000 (2)
Salary Remaining : $144,400
Andrew Nielsen $140,000 (1)
Salary Remaining : $106,400
Matt Gilroy $130,000 (2)
Salary Remaining : $98,800
Joshua Jacobs $125,000 (3)
Salary Remaining : $95,000
Johan Larsson $125,000 (1)
Salary Remaining : $95,000
Patrick Sieloff (Out of Payroll) $110,000 (2)
Salary Remaining : $83,600
Carson Lambos (Out of Payroll) $100,000 (1)
Salary Remaining : $76,000
Zachary LHeureux $100,000 (1)
Salary Remaining : $76,000
Kevin Roy $100,000 (2)
Salary Remaining : $76,000
Joel Ward $80,000 (1)
Salary Remaining : $60,800
Zachary Uens $80,000 (1)
Salary Remaining : $60,800
Pierre-Edouard Bellemare $80,000 (1)
Salary Remaining : $60,800
Connor Chatham $75,000 (2)
Salary Remaining : $57,000
Tyson Sexsmith $75,000 (1)
Salary Remaining : $57,000
Keegan Kanzig (Out of Payroll) $68,000 (1)
Salary Remaining : $51,680
Jordan Binnington $63,333 (1)
Salary Remaining : $48,133
Martin Ulstein $60,000 (1)
Salary Remaining : $45,600
Luke Schenn $60,000 (1)
Salary Remaining : $45,600
Louis-Marc Aubry $60,000 (1)
Salary Remaining : $45,600
Petter Hagen $60,000 (1)
Salary Remaining : $45,600
Carl Visheau $50,100 (1)
Salary Remaining : $38,076
Nikolai Dolidovich $50,000 (1)
Salary Remaining : $38,000
Alexandre Grenier $50,000 (1)
Salary Remaining : $38,000
Brendan Leipsic $50,000 (1)
Salary Remaining : $38,000
Daniil Zharkov $50,000 (1)
Salary Remaining : $38,000
Kenny Ryan $50,000 (1)
Salary Remaining : $38,000
Zach Kassian $50,000 (1)
Salary Remaining : $38,000
Andrij Boiko $50,000 (1)
Salary Remaining : $38,000
Into Janne $50,000 (1)
Salary Remaining : $38,000
Manfred Lehmann $50,000 (1)
Salary Remaining : $38,000
Lucas Lessio $50,000 (1)
Salary Remaining : $38,000
Calle Jarnkrok $50,000 (1)
Salary Remaining : $38,000
Patrick Cote $50,000 (1)
Salary Remaining : $38,000
Nick Ross $50,000 (1)
Salary Remaining : $38,000
Michael Blunden $50,000 (1)
Salary Remaining : $38,000
Aidan Muir $50,000 (1)
Salary Remaining : $38,000
Max Gardiner $50,000 (1)
Salary Remaining : $38,000
Vitezslav Hodek $50,000 (1)
Salary Remaining : $38,000
Petr Kalus $50,000 (1)
Salary Remaining : $38,000
Justin Abdelkader $50,000 (1)
Salary Remaining : $38,000
Vincent Trocheck $50,000 (1)
Salary Remaining : $38,000
Ryan Mantha $50,000 (1)
Salary Remaining : $38,000
Total Farm Players44
Salary Commitment
Year 2030 : $3,381,433
Year 2031 : $930,000
Year 2032 : $125,000
Year 2033 : $0
Salary Average Commitment
Year 2030 : $3,381,433
Year 2031 : $930,000
Year 2032 : $125,000
Year 2033 : $0

Dynamo



Arena Capacity - Ticket Price
Attendance - %

Arena NameMoskva Center - C
Level 1: 7150 - $150 - 6,714 - 93.90%
Level 2: 6050 - $110 - 5,700 - 94.21%
Level 3: 2475 - $80 - 2,380 - 96.18%
Level 4: 4950 - $60 - 4,825 - 97.48%
Luxury : 1375 - $300 - 1,309 - 95.22%
Total Capacity :22000
Farm
Farm Level 1: 2000 - $70 - 1,517 - 75.84%
Farm Level 2: 1000 - $50 - 703 - 70.28%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %20,929 - 95.13%
Average Income per Game$2,857,712
Year to Date Revenue$25,719,404
Farm
Home Games Left31
Average Attendance - %2,220 - 73.99%
Average Income per Game$161,100
Year to Date Revenue$1,611,001

Expense

Pro Players Total Salaries$73,508,333
Pro Players Total Average Salaries$73,508,333
Farm Players Total Salaries$3,212,500
Farm Players Total Average Salaries$3,212,500
Coaches Total Salaries$9,010,000
Luxury Taxe Total$0
Special Salary Cap Value$2,100,000
Pro Year To Date Expenses$16,894,212
Farm Year To Date Expenses$1,520,400
Pro Salary Cap Per Days$548,570
Pro Salary Cap To Date$15,575,562
Farm Salary Cap Per Days$25,700
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$91,446,770
Farm Estimated Season Revenue$4,994,103
Pro Remaining Season Days104
Pro Expenses Per Days$592,525
Pro Estimated Expenses$61,622,600
Farm Remaining Season Days95
Farm Expenses Per Days$50,660
Farm Estimated Expenses$4,812,700
Estimated Season Expenses$66,435,300
Estimated Season Salary Cap$74,726,842
Estimate Under Maximum Salary Cap of $90,000,000$15,273,158
Estimate Over Minimum Salary Cap of $68,000,000 $6,726,842
Current Bank Account$59,867,806
Projected Bank Account$89,873,379

Pro Players Salaries

Mika Zibanejad $6,300,000 (1)
-Salary Remaining : $4,889,552
Ivan Barbashev $5,625,000 (2)
-Salary Remaining : $4,365,672
Tim Stuetzle $4,000,000 (1)
-Salary Remaining : $3,104,478
Justin Kea $4,000,000 (2)
-Salary Remaining : $3,104,478
Max Domi $3,833,333 (1)
-Salary Remaining : $2,975,124
Matt Read $3,750,000 (2)
-Salary Remaining : $2,910,448
Owen Tippett $3,750,000 (1)
-Salary Remaining : $2,910,448
Zach Hamill $3,625,000 (1)
-Salary Remaining : $2,813,433
Graham Knott $3,500,000 (1)
-Salary Remaining : $2,716,418
Quinton Byfield $3,500,000 (1)
-Salary Remaining : $2,716,418
Dougie Hamilton $3,500,000 (1)
-Salary Remaining : $2,716,418
Anton Gustafsson $3,500,000 (1)
-Salary Remaining : $2,716,418
Dylan Larkin $3,375,000 (2)
-Salary Remaining : $2,619,403
Logan Stanley $3,250,000 (1)
-Salary Remaining : $2,522,388
Lucas Raymond $3,250,000 (1)
-Salary Remaining : $2,522,388
Cam Atkinson $2,500,000 (3)
-Salary Remaining : $1,940,299
Tyson Foerster $2,500,000 (1)
-Salary Remaining : $1,940,299
Shakir Mikhamadullin $2,500,000 (1)
-Salary Remaining : $1,940,299
Yaroslav Askarov $2,000,000 (1)
-Salary Remaining : $1,552,239
Ian McCoshen $1,833,333 (1)
-Salary Remaining : $1,422,885
Kent Johnson $1,500,000 (1)
-Salary Remaining : $1,164,179
Zachary Nagelvoort $916,667 (3)
-Salary Remaining : $711,443
Tyler Beskorowany $500,000 (1)
-Salary Remaining : $388,060
Colten Teubert $500,000 (3)
-Salary Remaining : $388,060
Total Pro Players24
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 $200,000 (1)
Salary Remaining : $152,000
Jake Neighbours $200,000 (1)
Salary Remaining : $152,000
Seth Jarvis $200,000 (2)
Salary Remaining : $152,000
Alexei Emelin $195,000 (1)
Salary Remaining : $148,200
Cade Webber $175,000 (1)
Salary Remaining : $133,000
Arseny Gritsyuk $155,000 (3)
Salary Remaining : $117,800
Drew Shore (Out of Payroll) $150,000 (3)
Salary Remaining : $114,000
Nick Moutrey $135,000 (1)
Salary Remaining : $102,600
Alexander Khokhlachev $130,000 (3)
Salary Remaining : $98,800
Eamon Powell $130,000 (3)
Salary Remaining : $98,800
Andreas Englund $125,000 (3)
Salary Remaining : $95,000
Dmitri Kugryshev $112,500 (1)
Salary Remaining : $85,500
Sven Andrighetto $108,333 (2)
Salary Remaining : $82,333
Chet Pickard $100,000 (2)
Salary Remaining : $76,000
Landon Ferraro $82,500 (1)
Salary Remaining : $62,700
Vladimir Sobotka $80,000 (1)
Salary Remaining : $60,800
Ben Thomson $71,667 (1)
Salary Remaining : $54,467
Sven Krumel $70,000 (1)
Salary Remaining : $53,200
Kevin Elgestal $70,000 (1)
Salary Remaining : $53,200
Adam Gilmour $70,000 (1)
Salary Remaining : $53,200
Joseph Palmer $70,000 (2)
Salary Remaining : $53,200
Samiilo Tereshchuk $70,000 (1)
Salary Remaining : $53,200
Patrick White $70,000 (1)
Salary Remaining : $53,200
Maxim Mayorov $70,000 (1)
Salary Remaining : $53,200
Josef Fajko $70,000 (1)
Salary Remaining : $53,200
Nick Spaling $52,500 (3)
Salary Remaining : $39,900
Tyler Biggs $50,000 (3)
Salary Remaining : $38,000
David Musil $50,000 (1)
Salary Remaining : $38,000
Ville Immonen $50,000 (3)
Salary Remaining : $38,000
Max Gaede $50,000 (3)
Salary Remaining : $38,000
Will Weber $50,000 (3)
Salary Remaining : $38,000
Ryan Hartman $50,000 (3)
Salary Remaining : $38,000
Rene Kadlek $50,000 (3)
Salary Remaining : $38,000
Chris Butler $50,000 (3)
Salary Remaining : $38,000
Total Farm Players34
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

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NamePenngrowth Saddledome - A
Level 1: 6500 - $155 - 6,050 - 93.08%
Level 2: 5500 - $117 - 4,923 - 89.51%
Level 3: 2250 - $88 - 2,250 - 100.00%
Level 4: 4500 - $65 - 4,467 - 99.27%
Luxury : 1250 - $350 - 1,052 - 84.14%
Total Capacity :20000
Farm
Farm Level 1: 2000 - $75 - 1,394 - 69.69%
Farm Level 2: 1000 - $20 - 1,000 - 100.00%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %18,742 - 93.71%
Average Income per Game$2,702,116
Year to Date Revenue$24,319,045
Farm
Home Games Left32
Average Attendance - %2,394 - 79.79%
Average Income per Game$141,968
Year to Date Revenue$1,277,712

Expense

Pro Players Total Salaries$74,600,000
Pro Players Total Average Salaries$74,600,000
Farm Players Total Salaries$3,601,668
Farm Players Total Average Salaries$3,601,668
Coaches Total Salaries$5,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$16,787,319
Farm Year To Date Expenses$1,376,097
Pro Salary Cap Per Days$556,716
Pro Salary Cap To Date$16,003,730
Farm Salary Cap Per Days$28,813
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$86,467,716
Farm Estimated Season Revenue$4,542,976
Pro Remaining Season Days104
Pro Expenses Per Days$582,836
Pro Estimated Expenses$60,614,944
Farm Remaining Season Days95
Farm Expenses Per Days$44,813
Farm Estimated Expenses$4,257,235
Estimated Season Expenses$64,872,179
Estimated Season Salary Cap$73,902,194
Estimate Under Maximum Salary Cap of $90,000,000$16,097,806
Estimate Over Minimum Salary Cap of $68,000,000 $5,902,194
Current Bank Account$66,780,814
Projected Bank Account$92,919,327

Pro Players Salaries

Akim Aliu $7,350,000 (2)
-Salary Remaining : $5,704,478
Steven Hodges (Out of Payroll) $4,250,000 (1)
-Salary Remaining : $3,298,507
Tanner Pearson $4,250,000 (3)
-Salary Remaining : $3,298,507
Vili Saarijarvi $4,000,000 (1)
-Salary Remaining : $3,104,478
Evgeny Svechnikov $3,750,000 (1)
-Salary Remaining : $2,910,448
Nathan Bastian $3,750,000 (2)
-Salary Remaining : $2,910,448
Brock Nelson $3,500,000 (2)
-Salary Remaining : $2,716,418
Viktor Hedman $3,250,000 (1)
-Salary Remaining : $2,522,388
Cam Morrison $3,250,000 (2)
-Salary Remaining : $2,522,388
Henrik Samuelsson $3,000,000 (1)
-Salary Remaining : $2,328,358
Lucas Johansen $3,000,000 (2)
-Salary Remaining : $2,328,358
Mirco Mueller $3,000,000 (2)
-Salary Remaining : $2,328,358
Hunter Shinkaruk $3,000,000 (2)
-Salary Remaining : $2,328,358
Mitchell Vande Sompel $3,000,000 (1)
-Salary Remaining : $2,328,358
Teddy Blueger $3,000,000 (1)
-Salary Remaining : $2,328,358
Connor Murphy $3,000,000 (1)
-Salary Remaining : $2,328,358
Martin Kaut $3,000,000 (3)
-Salary Remaining : $2,328,358
Kasper Bjorkqvist $2,750,000 (1)
-Salary Remaining : $2,134,328
Jouni Soisalo $2,750,000 (2)
-Salary Remaining : $2,134,328
Zachary Fucale $2,500,000 (2)
-Salary Remaining : $1,940,299
Connor McMichael $2,000,000 (1)
-Salary Remaining : $1,552,239
Rudolf Kulha $2,000,000 (1)
-Salary Remaining : $1,552,239
Luke Green $1,950,000 (1)
-Salary Remaining : $1,513,433
Jack Lafontaine $1,750,000 (1)
-Salary Remaining : $1,358,209
Olivier Rodrigue $1,300,000 (1)
-Salary Remaining : $1,008,955
Fredrik Olofsson $500,000 (1)
-Salary Remaining : $388,060
Total Pro Players26
Salary Commitment
Year 2030 : $78,850,000
Year 2031 : $39,350,000
Year 2032 : $7,250,000
Year 2033 : $0
Salary Average Commitment
Year 2030 : $78,850,000
Year 2031 : $39,350,000
Year 2032 : $7,250,000
Year 2033 : $0
Salary Cap with 1 Way Contract
Year 2030 : $78,850,000
Year 2031 : $39,350,000
Year 2032 : $7,250,000
Year 2033 : $0

Farm Players Salaries

Michael Vukojevic $190,000 (2)
Salary Remaining : $144,400
Linus Nassen $185,000 (2)
Salary Remaining : $140,600
Ian Mitchell $185,000 (2)
Salary Remaining : $140,600
Marian Studenic $185,000 (2)
Salary Remaining : $140,600
Filip Hallander $185,000 (3)
Salary Remaining : $140,600
Markus Niemelainen $185,000 (2)
Salary Remaining : $140,600
Stelio Mattheos $175,000 (3)
Salary Remaining : $133,000
Anttoni Honka $170,000 (1)
Salary Remaining : $129,200
Niklas Nordgren $170,000 (2)
Salary Remaining : $129,200
Ryder Donovan $155,000 (1)
Salary Remaining : $117,800
Lukas Svejkovsky $140,000 (2)
Salary Remaining : $106,400
Noah Cates $140,000 (2)
Salary Remaining : $106,400
Ethan Cardwell $130,000 (3)
Salary Remaining : $98,800
Ben Harpur $125,000 (2)
Salary Remaining : $95,000
Jake Walman $125,000 (1)
Salary Remaining : $95,000
Sergey Zborovskiy $105,000 (2)
Salary Remaining : $79,800
Matt Iacopelli $81,667 (3)
Salary Remaining : $62,067
Matt Buckles $81,667 (2)
Salary Remaining : $62,067
Warren Foegele $81,667 (3)
Salary Remaining : $62,067
Matt Murray $75,000 (1)
Salary Remaining : $57,000
Marian Stastny $75,000 (2)
Salary Remaining : $57,000
Benjamin Gaudreau $75,000 (1)
Salary Remaining : $57,000
Carter Verhaeghe $71,667 (2)
Salary Remaining : $54,467
Blake Siebenaler $71,667 (3)
Salary Remaining : $54,467
Nathan Walker $71,667 (3)
Salary Remaining : $54,467
Mackenzie MacEachern $68,333 (1)
Salary Remaining : $51,933
James Melindy $68,333 (1)
Salary Remaining : $51,933
Juuse Saros $63,333 (2)
Salary Remaining : $48,133
Mattias Janmark-Nylen $60,000 (2)
Salary Remaining : $45,600
Alexander Peters $56,667 (3)
Salary Remaining : $43,067
William Karlsson $50,000 (1)
Salary Remaining : $38,000
Ethan Del Mastro (Out of Payroll) $50,000 (1)
Salary Remaining : $38,000
Total Farm Players32
Salary Commitment
Year 2030 : $3,651,668
Year 2031 : $2,815,002
Year 2032 : $853,335
Year 2033 : $0
Salary Average Commitment
Year 2030 : $3,651,668
Year 2031 : $2,815,002
Year 2032 : $853,335
Year 2033 : $0

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameSpectrum - C
Level 1: 7150 - $149 - 6,688 - 93.54%
Level 2: 6050 - $110 - 5,679 - 93.87%
Level 3: 2475 - $89 - 2,101 - 84.87%
Level 4: 4950 - $66 - 4,227 - 85.39%
Luxury : 1375 - $345 - 1,047 - 76.15%
Total Capacity :22000
Farm
Farm Level 1: 2000 - $59 - 1,985 - 99.26%
Farm Level 2: 1000 - $43 - 773 - 77.29%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %19,742 - 89.73%
Average Income per Game$2,816,320
Year to Date Revenue$28,163,198
Farm
Home Games Left31
Average Attendance - %2,758 - 91.94%
Average Income per Game$172,230
Year to Date Revenue$1,722,302

Expense

Pro Players Total Salaries$72,200,000
Pro Players Total Average Salaries$72,200,000
Farm Players Total Salaries$5,427,499
Farm Players Total Average Salaries$5,427,499
Coaches Total Salaries$2,240,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$15,683,956
Farm Year To Date Expenses$1,405,900
Pro Salary Cap Per Days$538,806
Pro Salary Cap To Date$15,294,406
Farm Salary Cap Per Days$43,420
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$87,305,914
Farm Estimated Season Revenue$5,339,136
Pro Remaining Season Days104
Pro Expenses Per Days$551,791
Pro Estimated Expenses$57,386,264
Farm Remaining Season Days95
Farm Expenses Per Days$47,420
Farm Estimated Expenses$4,504,900
Estimated Season Expenses$61,891,164
Estimated Season Salary Cap$71,330,230
Estimate Under Maximum Salary Cap of $90,000,000$18,669,770
Estimate Over Minimum Salary Cap of $68,000,000 $3,330,230
Current Bank Account$76,383,837
Projected Bank Account$107,137,723

Pro Players Salaries

Michael McLeod $6,250,000 (2)
-Salary Remaining : $4,850,746
Christian Fischer $5,500,000 (1)
-Salary Remaining : $4,268,657
Alex Galchenyuk $4,250,000 (1)
-Salary Remaining : $3,298,507
Alexander Edler $4,000,000 (1)
-Salary Remaining : $3,104,478
James Sheppard $3,800,000 (1)
-Salary Remaining : $2,949,254
Kaiden Guhle $3,750,000 (3)
-Salary Remaining : $2,910,448
Matt Calvert $3,500,000 (3)
-Salary Remaining : $2,716,418
Brayden Schenn $3,250,000 (1)
-Salary Remaining : $2,522,388
Mark Scheifele $3,125,000 (1)
-Salary Remaining : $2,425,373
Josh Brook $3,000,000 (2)
-Salary Remaining : $2,328,358
Zemgus Girgensons $3,000,000 (1)
-Salary Remaining : $2,328,358
John Beecher $2,750,000 (1)
-Salary Remaining : $2,134,328
Dylan Samberg $2,750,000 (2)
-Salary Remaining : $2,134,328
William Lockwood $2,750,000 (2)
-Salary Remaining : $2,134,328
Lassi Thomson $2,750,000 (2)
-Salary Remaining : $2,134,328
Erik Karlsson $2,500,000 (1)
-Salary Remaining : $1,940,299
Christopher Gibson $2,375,000 (1)
-Salary Remaining : $1,843,284
John Piccinich $2,000,000 (3)
-Salary Remaining : $1,552,239
Kirill Ustimenko $2,000,000 (3)
-Salary Remaining : $1,552,239
Mattias Norlinder $2,000,000 (1)
-Salary Remaining : $1,552,239
Morgan Klimchuk $2,000,000 (3)
-Salary Remaining : $1,552,239
Topi Niemela $1,950,000 (3)
-Salary Remaining : $1,513,433
Cody Hodgson $1,700,000 (1)
-Salary Remaining : $1,319,403
Brandon Halverson $1,250,000 (3)
-Salary Remaining : $970,149
Total Pro Players24
Salary Commitment
Year 2030 : $72,200,000
Year 2031 : $33,950,000
Year 2032 : $16,450,000
Year 2033 : $0
Salary Average Commitment
Year 2030 : $72,200,000
Year 2031 : $33,950,000
Year 2032 : $16,450,000
Year 2033 : $0
Salary Cap with 1 Way Contract
Year 2030 : $72,200,000
Year 2031 : $33,950,000
Year 2032 : $16,450,000
Year 2033 : $0

Farm Players Salaries

Anthony-John Greer $200,000 (1)
Salary Remaining : $152,000
Alex Formenton $200,000 (1)
Salary Remaining : $152,000
Vasily Ponomarev $200,000 (2)
Salary Remaining : $152,000
Tyler Kleven $200,000 (2)
Salary Remaining : $152,000
Tristen Robins $195,000 (3)
Salary Remaining : $148,200
Dale Weise $195,000 (1)
Salary Remaining : $148,200
Logan Hutsko $195,000 (1)
Salary Remaining : $148,200
Karl Henriksson $190,000 (1)
Salary Remaining : $144,400
Graeme Clarke $190,000 (1)
Salary Remaining : $144,400
Joey Keane $185,000 (2)
Salary Remaining : $140,600
Vladimir Bobylev $185,000 (1)
Salary Remaining : $140,600
Dylan Sadowy $183,333 (2)
Salary Remaining : $139,333
Albert Johansson $180,000 (1)
Salary Remaining : $136,800
Tyler Madden $175,000 (1)
Salary Remaining : $133,000
Gilles Senn $175,000 (3)
Salary Remaining : $133,000
Jacob Olofsson $170,000 (2)
Salary Remaining : $129,200
Yegor Sokolov $165,000 (3)
Salary Remaining : $125,400
Antoine Roussel $165,000 (1)
Salary Remaining : $125,400
Gabriel Carlsson $160,000 (2)
Salary Remaining : $121,600
Alex Lintuniemi $158,333 (2)
Salary Remaining : $120,333
Alexander Ljungkrantz $155,000 (3)
Salary Remaining : $117,800
Herbert Koval $150,000 (1)
Salary Remaining : $114,000
Lauri Pajuniemi $140,000 (1)
Salary Remaining : $106,400
Seth Barton $140,000 (1)
Salary Remaining : $106,400
Ryan Spooner $137,500 (1)
Salary Remaining : $104,500
Jeremy Bracco $130,000 (1)
Salary Remaining : $98,800
Keegan Iverson $125,000 (3)
Salary Remaining : $95,000
Luke Hughes (Out of Payroll) $125,000 (1)
Salary Remaining : $95,000
Tommy Vannelli $108,333 (2)
Salary Remaining : $82,333
Nikita Chibrikov $75,000 (1)
Salary Remaining : $57,000
Danila Klimovich $75,000 (1)
Salary Remaining : $57,000
Ben Roger $65,000 (1)
Salary Remaining : $49,400
Dmitri Kuzmin $65,000 (1)
Salary Remaining : $49,400
Olivier Kapanen $65,000 (1)
Salary Remaining : $49,400
Tristan Broz $65,000 (1)
Salary Remaining : $49,400
David-Alexandre Beauregard $65,000 (2)
Salary Remaining : $49,400
Roman Schmidt $50,000 (1)
Salary Remaining : $38,000
Taige Harding $50,000 (1)
Salary Remaining : $38,000
Redmond Savage $50,000 (1)
Salary Remaining : $38,000
Rene Lefaivre $50,000 (1)
Salary Remaining : $38,000
Mark Friedman $0 (0)
Salary Remaining : $0
Jack Dougherty $0 (0)
Salary Remaining : $0
Total Farm Players42
Salary Commitment
Year 2030 : $5,552,499
Year 2031 : $2,244,999
Year 2032 : $815,000
Year 2033 : $0
Salary Average Commitment
Year 2030 : $5,552,499
Year 2031 : $2,244,999
Year 2032 : $815,000
Year 2033 : $0

Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena - A
Level 1: 6500 - $160 - 5,699 - 87.67%
Level 2: 5500 - $130 - 4,357 - 79.23%
Level 3: 2250 - $105 - 1,778 - 79.02%
Level 4: 4500 - $80 - 3,472 - 77.16%
Luxury : 1250 - $400 - 921 - 73.68%
Total Capacity :20000
Farm
Farm Level 1: 2000 - $70 - 1,538 - 76.91%
Farm Level 2: 1000 - $45 - 755 - 75.54%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %16,227 - 81.14%
Average Income per Game$2,634,653
Year to Date Revenue$21,077,221
Farm
Home Games Left32
Average Attendance - %2,294 - 76.45%
Average Income per Game$161,495
Year to Date Revenue$1,453,459

Expense

Pro Players Total Salaries$85,551,900
Pro Players Total Average Salaries$85,551,900
Farm Players Total Salaries$3,254,166
Farm Players Total Average Salaries$3,254,166
Coaches Total Salaries$18,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$19,372,322
Farm Year To Date Expenses$3,001,390
Pro Salary Cap Per Days$638,447
Pro Salary Cap To Date$17,357,399
Farm Salary Cap Per Days$26,033
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$86,943,537
Farm Estimated Season Revenue$5,167,854
Pro Remaining Season Days104
Pro Expenses Per Days$705,611
Pro Estimated Expenses$73,383,544
Farm Remaining Season Days95
Farm Expenses Per Days$98,033
Farm Estimated Expenses$9,313,135
Estimated Season Expenses$82,696,679
Estimated Season Salary Cap$83,755,887
Estimate Under Maximum Salary Cap of $90,000,000$6,244,113
Estimate Over Minimum Salary Cap of $68,000,000 $15,755,887
Current Bank Account$90,194,891
Projected Bank Account$99,609,603

Pro Players Salaries

Samuel Morin $9,318,567 (1)
-Salary Remaining : $7,232,321
Nico Hischier $7,500,000 (2)
-Salary Remaining : $5,820,896
Ilya Samsonov $6,750,000 (1)
-Salary Remaining : $5,238,806
Ryan Callahan $6,750,000 (1)
-Salary Remaining : $5,238,806
Filip Forsberg $6,250,000 (1)
-Salary Remaining : $4,850,746
Alexis Lafreniere $4,500,000 (3)
-Salary Remaining : $3,492,537
Jack Hughes $4,500,000 (2)
-Salary Remaining : $3,492,537
Mark Giordano $4,000,000 (1)
-Salary Remaining : $3,104,478
Filip Westerlund $3,750,000 (3)
-Salary Remaining : $2,910,448
Jacob Larsson $3,750,000 (1)
-Salary Remaining : $2,910,448
Marc Methot $3,500,000 (2)
-Salary Remaining : $2,716,418
Matthew Tkachuk $3,250,000 (1)
-Salary Remaining : $2,522,388
Rasmus Dahlin $2,750,000 (1)
-Salary Remaining : $2,134,328
Bode Wilde $2,750,000 (1)
-Salary Remaining : $2,134,328
Adam Lowry $2,750,000 (1)
-Salary Remaining : $2,134,328
Tobias Bjornfot $2,500,000 (1)
-Salary Remaining : $1,940,299
Vladislav Firstov $2,500,000 (1)
-Salary Remaining : $1,940,299
Raphael Bussieres $2,100,000 (2)
-Salary Remaining : $1,629,851
Jacob de la Rose $2,083,333 (1)
-Salary Remaining : $1,616,915
Tristan Jarry $1,750,000 (2)
-Salary Remaining : $1,358,209
Zack Phillips $1,250,000 (2)
-Salary Remaining : $970,149
Colton Parayko (1 Way Contract) $800,000 (1)
-1 Way Contract Salary Cap : $800,000
-Salary Remaining : $620,896
Markus Granlund $500,000 (2)
-Salary Remaining : $388,060
Total Pro Players23
Salary Commitment
Year 2030 : $85,551,900
Year 2031 : $29,350,000
Year 2032 : $8,250,000
Year 2033 : $0
Salary Average Commitment
Year 2030 : $85,551,900
Year 2031 : $29,350,000
Year 2032 : $8,250,000
Year 2033 : $0
Salary Cap with 1 Way Contract
Year 2030 : $85,551,900
Year 2031 : $29,350,000
Year 2032 : $8,250,000
Year 2033 : $0

Farm Players Salaries

Jack Quinn $200,000 (1)
Salary Remaining : $152,000
Sam Steel $200,000 (1)
Salary Remaining : $152,000
Cale Makar $200,000 (1)
Salary Remaining : $152,000
Martin Necas $200,000 (1)
Salary Remaining : $152,000
Drew Helleson (Out of Payroll) $200,000 (1)
Salary Remaining : $152,000
Matthew Stienburg (Out of Payroll) $175,000 (1)
Salary Remaining : $133,000
Quinn Olson $165,000 (1)
Salary Remaining : $125,400
Luke Martin $160,000 (1)
Salary Remaining : $121,600
Jack Smith $150,000 (2)
Salary Remaining : $114,000
Mikko Kokkonen $150,000 (1)
Salary Remaining : $114,000
Anton Karlsson $130,000 (1)
Salary Remaining : $98,800
Henri Nikkanen $130,000 (1)
Salary Remaining : $98,800
Jaakko Sirkia $125,000 (1)
Salary Remaining : $95,000
Chris Calnan $112,500 (1)
Salary Remaining : $85,500
Logan Mailloux $100,000 (1)
Salary Remaining : $76,000
Brent Moran $98,333 (2)
Salary Remaining : $74,733
C.J. Yakimowicz $88,333 (2)
Salary Remaining : $67,133
Scott Wedgewood $75,000 (1)
Salary Remaining : $57,000
Artem Anisimov $75,000 (1)
Salary Remaining : $57,000
Tyler Pitlick $75,000 (3)
Salary Remaining : $57,000
Aatu Raty $75,000 (1)
Salary Remaining : $57,000
Matthew Knies $75,000 (1)
Salary Remaining : $57,000
Nelson Nogier $60,000 (3)
Salary Remaining : $45,600
Samuel Surovec $60,000 (1)
Salary Remaining : $45,600
Brock McGinn $50,000 (2)
Salary Remaining : $38,000
Gilbert Dionne $50,000 (2)
Salary Remaining : $38,000
Flavien Alfieri $50,000 (1)
Salary Remaining : $38,000
J. C. Lipon $50,000 (2)
Salary Remaining : $38,000
Justin Auger $50,000 (2)
Salary Remaining : $38,000
Shane Prince $50,000 (3)
Salary Remaining : $38,000
Jimmy Hayes $50,000 (2)
Salary Remaining : $38,000
Burke Podollan $50,000 (2)
Salary Remaining : $38,000
Marco Scandella $50,000 (2)
Salary Remaining : $38,000
Philip Samuelsson $50,000 (2)
Salary Remaining : $38,000
Dylan Blujus $50,000 (2)
Salary Remaining : $38,000
Total Farm Players35
Salary Commitment
Year 2030 : $3,629,166
Year 2031 : $971,666
Year 2032 : $185,000
Year 2033 : $0
Salary Average Commitment
Year 2030 : $3,629,166
Year 2031 : $971,666
Year 2032 : $185,000
Year 2033 : $0

Grizzlys



Arena Capacity - Ticket Price
Attendance - %

Arena NameVolksbank Arena - C
Level 1: 7150 - $145 - 6,862 - 95.97%
Level 2: 6050 - $108 - 5,795 - 95.79%
Level 3: 2475 - $90 - 2,130 - 86.05%
Level 4: 4950 - $72 - 3,894 - 78.67%
Luxury : 1375 - $348 - 1,156 - 84.06%
Total Capacity :22000
Farm
Farm Level 1: 2000 - $70 - 1,492 - 74.62%
Farm Level 2: 1000 - $45 - 763 - 76.33%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %19,837 - 90.17%
Average Income per Game$2,807,999
Year to Date Revenue$28,079,987
Farm
Home Games Left31
Average Attendance - %2,256 - 75.19%
Average Income per Game$158,251
Year to Date Revenue$1,582,508

Expense

Pro Players Total Salaries$78,750,000
Pro Players Total Average Salaries$78,750,000
Farm Players Total Salaries$3,303,333
Farm Players Total Average Salaries$3,303,333
Coaches Total Salaries$7,100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$20,177,241
Farm Year To Date Expenses$1,248,770
Pro Salary Cap Per Days$587,687
Pro Salary Cap To Date$18,990,681
Farm Salary Cap Per Days$26,427
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$87,047,960
Farm Estimated Season Revenue$4,905,775
Pro Remaining Season Days104
Pro Expenses Per Days$627,239
Pro Estimated Expenses$65,232,856
Farm Remaining Season Days95
Farm Expenses Per Days$40,827
Farm Estimated Expenses$3,878,565
Estimated Season Expenses$69,111,421
Estimated Season Salary Cap$80,110,129
Estimate Under Maximum Salary Cap of $90,000,000$9,889,871
Estimate Over Minimum Salary Cap of $68,000,000 $12,110,129
Current Bank Account$40,089,489
Projected Bank Account$62,931,803

Pro Players Salaries

Jordan Staal $11,500,000 (2)
-Salary Remaining : $8,925,373
Alexei Cherepanov $8,000,000 (1)
-Salary Remaining : $6,208,955
Jack Roslovic $7,000,000 (1)
-Salary Remaining : $5,432,836
Kasperi Kapanen (Out of Payroll) $6,750,000 (3)
-Salary Remaining : $5,238,806
Mike Hoffman $6,000,000 (2)
-Salary Remaining : $4,656,716
Cam Fowler $5,500,000 (2)
-Salary Remaining : $4,268,657
Kaapo Kakko $4,500,000 (2)
-Salary Remaining : $3,492,537
Alex Nedeljkovic $3,750,000 (3)
-Salary Remaining : $2,910,448
Noah Hanifin $3,750,000 (1)
-Salary Remaining : $2,910,448
Riley Tufte $3,000,000 (3)
-Salary Remaining : $2,328,358
Adam Boqvist $3,000,000 (3)
-Salary Remaining : $2,328,358
Robert Thomas $3,000,000 (3)
-Salary Remaining : $2,328,358
David Pope $2,750,000 (1)
-Salary Remaining : $2,134,328
Curtis Lazar $2,750,000 (2)
-Salary Remaining : $2,134,328
Vitali Kravtsov $2,750,000 (1)
-Salary Remaining : $2,134,328
Matthew Robertson $2,250,000 (2)
-Salary Remaining : $1,746,269
Matej Tomek $2,250,000 (1)
-Salary Remaining : $1,746,269
Filip Gustavsson $2,000,000 (2)
-Salary Remaining : $1,552,239
Tim Bozon $1,250,000 (1)
-Salary Remaining : $970,149
Esa Lindell $1,250,000 (1)
-Salary Remaining : $970,149
Mason McTavish $1,250,000 (1)
-Salary Remaining : $970,149
Adam Pelech $1,250,000 (1)
-Salary Remaining : $970,149
Total Pro Players22
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 : $152,000
Brett MacLean $200,000 (2)
Salary Remaining : $152,000
Alexey Toropchenko $200,000 (1)
Salary Remaining : $152,000
Oskar Back $195,000 (3)
Salary Remaining : $148,200
Denis Smirnov (Out of Payroll) $195,000 (1)
Salary Remaining : $148,200
Todd Burgess $185,000 (2)
Salary Remaining : $140,600
Samuel Sjolund $175,000 (2)
Salary Remaining : $133,000
Danny DeKeyser $160,000 (2)
Salary Remaining : $121,600
Daniel Sprong $155,000 (2)
Salary Remaining : $117,800
Dylan Labbe $150,000 (2)
Salary Remaining : $114,000
Robin Lehner (Out of Payroll) $150,000 (2)
Salary Remaining : $114,000
Deven Sideroff $135,000 (1)
Salary Remaining : $102,600
Jaromir Pytlik $130,000 (3)
Salary Remaining : $98,800
Nicholas Baptiste $125,000 (2)
Salary Remaining : $95,000
Ville Pokka (Out of Payroll) $125,000 (1)
Salary Remaining : $95,000
Patrice Cormier $100,000 (2)
Salary Remaining : $76,000
Jesper Wallstedt $100,000 (1)
Salary Remaining : $76,000
Ryan Sproul $100,000 (1)
Salary Remaining : $76,000
Nursultan Kunayed $100,000 (1)
Salary Remaining : $76,000
Dmitry Kulikov $100,000 (2)
Salary Remaining : $76,000
Daniil Chayka $100,000 (1)
Salary Remaining : $76,000
Zach Pochiro $75,000 (1)
Salary Remaining : $57,000
Felix Girard $75,000 (2)
Salary Remaining : $57,000
Zhi-qiang Dee $75,000 (1)
Salary Remaining : $57,000
Taylor Cammarata $75,000 (3)
Salary Remaining : $57,000
Erik Karlson $75,000 (2)
Salary Remaining : $57,000
Nick Paul $75,000 (2)
Salary Remaining : $57,000
John-Michael Liles $75,000 (2)
Salary Remaining : $57,000
Viktor Arvidsson $68,333 (3)
Salary Remaining : $51,933
Tommy Cross $50,000 (1)
Salary Remaining : $38,000
Stefan Majerski $50,000 (1)
Salary Remaining : $38,000
Total Farm Players31
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

HC



Arena Capacity - Ticket Price
Attendance - %

Arena NameArena de Malley - E
Level 1: 7800 - $155 - 5,795 - 74.29%
Level 2: 6600 - $120 - 4,492 - 68.07%
Level 3: 2700 - $85 - 2,299 - 85.14%
Level 4: 5400 - $65 - 4,410 - 81.67%
Luxury : 1500 - $275 - 1,351 - 90.07%
Total Capacity :24000
Farm
Farm Level 1: 2000 - $55 - 1,874 - 93.72%
Farm Level 2: 1000 - $35 - 938 - 93.81%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %18,347 - 76.45%
Average Income per Game$2,675,289
Year to Date Revenue$24,077,599
Farm
Home Games Left31
Average Attendance - %2,813 - 93.75%
Average Income per Game$164,060
Year to Date Revenue$1,640,603

Expense

Pro Players Total Salaries$83,100,000
Pro Players Total Average Salaries$83,100,000
Farm Players Total Salaries$4,355,834
Farm Players Total Average Salaries$4,355,834
Coaches Total Salaries$4,880,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$19,276,110
Farm Year To Date Expenses$1,538,250
Pro Salary Cap Per Days$620,149
Pro Salary Cap To Date$18,604,470
Farm Salary Cap Per Days$34,847
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$85,609,241
Farm Estimated Season Revenue$5,085,869
Pro Remaining Season Days104
Pro Expenses Per Days$642,537
Pro Estimated Expenses$66,823,848
Farm Remaining Season Days95
Farm Expenses Per Days$49,887
Farm Estimated Expenses$4,739,265
Estimated Season Expenses$71,563,113
Estimated Season Salary Cap$83,099,966
Estimate Under Maximum Salary Cap of $90,000,000$6,900,034
Estimate Over Minimum Salary Cap of $68,000,000 $15,099,966
Current Bank Account$199,478,821
Projected Bank Account$218,610,818

Pro Players Salaries

Sam Bennett $10,000,000 (3)
-Salary Remaining : $7,761,194
Gilbert Brule $8,500,000 (1)
-Salary Remaining : $6,597,015
Jake Virtanen $7,250,000 (3)
-Salary Remaining : $5,626,866
Jake Debrusk $5,500,000 (1)
-Salary Remaining : $4,268,657
Eddy Lack $5,000,000 (1)
-Salary Remaining : $3,880,597
Nathan Beaulieu $4,700,000 (3)
-Salary Remaining : $3,647,761
Joel Eriksson Ek $4,000,000 (1)
-Salary Remaining : $3,104,478
Julien Gauthier $3,750,000 (1)
-Salary Remaining : $2,910,448
Matt Beleskey $3,750,000 (2)
-Salary Remaining : $2,910,448
Thomas Harley $3,500,000 (1)
-Salary Remaining : $2,716,418
David Savard $3,500,000 (1)
-Salary Remaining : $2,716,418
Ryan Poehling $3,250,000 (2)
-Salary Remaining : $2,522,388
Dominik Bokk $3,000,000 (2)
-Salary Remaining : $2,328,358
Klim Kostin $3,000,000 (1)
-Salary Remaining : $2,328,358
Jonas Siegenthaler $3,000,000 (1)
-Salary Remaining : $2,328,358
Nikita Zadorov $3,000,000 (2)
-Salary Remaining : $2,328,358
Liam Foudy $2,750,000 (1)
-Salary Remaining : $2,134,328
Cody Ceci $2,250,000 (1)
-Salary Remaining : $1,746,269
Anton Stralman $2,000,000 (1)
-Salary Remaining : $1,552,239
Olof Lindbom $1,400,000 (1)
-Salary Remaining : $1,086,567
Total Pro Players20
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 : $152,000
Dante Fabbro $200,000 (1)
Salary Remaining : $152,000
David Gustafsson (Out of Payroll) $195,000 (1)
Salary Remaining : $148,200
Jacob Cederholm $195,000 (1)
Salary Remaining : $148,200
Pavel Dorofeyev $190,000 (1)
Salary Remaining : $144,400
Joseph Anderson $185,000 (2)
Salary Remaining : $140,600
Egor Afanasyev $185,000 (2)
Salary Remaining : $140,600
Carl Grundstrom $185,000 (2)
Salary Remaining : $140,600
Sam Colangelo $180,000 (2)
Salary Remaining : $136,800
Jake Wise (Out of Payroll) $175,000 (1)
Salary Remaining : $133,000
Jordan Harris $170,000 (2)
Salary Remaining : $129,200
Matej Blumel $165,000 (3)
Salary Remaining : $125,400
Joel Edmundson $150,000 (3)
Salary Remaining : $114,000
Linus Arnesson (Out of Payroll) $140,000 (3)
Salary Remaining : $106,400
Tim Soderlund $140,000 (2)
Salary Remaining : $106,400
Cliff Pu $135,000 (1)
Salary Remaining : $102,600
Kasper Kotkansalo $135,000 (1)
Salary Remaining : $102,600
Robin Kovacs $125,000 (2)
Salary Remaining : $95,000
Jimmy Vesey $125,000 (2)
Salary Remaining : $95,000
Calle Clang $115,000 (2)
Salary Remaining : $87,400
Lukas Dostal $115,000 (1)
Salary Remaining : $87,400
Zach Sanford $108,333 (2)
Salary Remaining : $82,333
Jake Boltmann $105,000 (1)
Salary Remaining : $79,800
Zack Ostapchuk $100,000 (1)
Salary Remaining : $76,000
Fabian Lysell $100,000 (1)
Salary Remaining : $76,000
Madison Bowey $91,667 (2)
Salary Remaining : $69,667
Josh Anderson $91,667 (1)
Salary Remaining : $69,667
Chris Brown $87,500 (2)
Salary Remaining : $66,500
Devin Shore $81,667 (1)
Salary Remaining : $62,067
Colton Sissons $80,000 (1)
Salary Remaining : $60,800
William Eklund $75,000 (1)
Salary Remaining : $57,000
Matt Coronato $75,000 (1)
Salary Remaining : $57,000
Aleksi Heimosalmi $75,000 (1)
Salary Remaining : $57,000
Evan Nause $75,000 (1)
Salary Remaining : $57,000
Scott Mayfield $75,000 (1)
Salary Remaining : $57,000
Patrice Lefebvre $65,000 (2)
Salary Remaining : $49,400
Miles Wood $65,000 (2)
Salary Remaining : $49,400
Alexander Kisakov (Out of Payroll) $65,000 (1)
Salary Remaining : $49,400
Oleksander Soroka $60,000 (1)
Salary Remaining : $45,600
Jeremy Smith $50,000 (1)
Salary Remaining : $38,000
Total Farm Players40
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

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameNassau Coliseum - A
Level 1: 6500 - $185 - 4,857 - 74.73%
Level 2: 5500 - $150 - 3,534 - 64.25%
Level 3: 2250 - $105 - 1,748 - 77.69%
Level 4: 4500 - $80 - 3,376 - 75.01%
Luxury : 1250 - $460 - 838 - 67.04%
Total Capacity :20000
Farm
Farm Level 1: 2000 - $75 - 1,385 - 69.27%
Farm Level 2: 1000 - $50 - 725 - 72.53%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %14,353 - 71.76%
Average Income per Game$2,563,963
Year to Date Revenue$23,075,664
Farm
Home Games Left31
Average Attendance - %2,111 - 70.35%
Average Income per Game$159,785
Year to Date Revenue$1,597,853

Expense

Pro Players Total Salaries$79,208,333
Pro Players Total Average Salaries$79,208,334
Farm Players Total Salaries$5,001,667
Farm Players Total Average Salaries$5,001,667
Coaches Total Salaries$6,200,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$18,768,650
Farm Year To Date Expenses$1,589,790
Pro Salary Cap Per Days$591,107
Pro Salary Cap To Date$17,738,810
Farm Salary Cap Per Days$40,013
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$82,046,805
Farm Estimated Season Revenue$4,953,344
Pro Remaining Season Days104
Pro Expenses Per Days$625,435
Pro Estimated Expenses$65,045,240
Farm Remaining Season Days95
Farm Expenses Per Days$52,813
Farm Estimated Expenses$5,017,235
Estimated Season Expenses$70,062,475
Estimated Season Salary Cap$79,213,938
Estimate Under Maximum Salary Cap of $90,000,000$10,786,062
Estimate Over Minimum Salary Cap of $68,000,000 $11,213,938
Current Bank Account$71,107,920
Projected Bank Account$88,045,594

Pro Players Salaries

Jaden Schwartz $7,500,000 (1)
-Salary Remaining : $5,820,896
Callan Foote $7,000,000 (3)
-Salary Remaining : $5,432,836
Kevin Fiala $6,083,333 (2)
-Salary Remaining : $4,721,393
Henrik Borgstrom $5,500,000 (3)
-Salary Remaining : $4,268,657
Felix Sandstrom $5,000,000 (1)
-Salary Remaining : $3,880,597
Kirby Dach $4,750,000 (2)
-Salary Remaining : $3,686,567
Beau Bennett $4,125,000 (1)
-Salary Remaining : $3,201,493
Jeremy Roy $4,000,000 (1)
-Salary Remaining : $3,104,478
Brendan Lemieux $3,750,000 (1)
-Salary Remaining : $2,910,448
Alexander Holtz (Out of Payroll) $3,750,000 (3)
-Salary Remaining : $2,910,448
Mikhail Sergachev $3,750,000 (2)
-Salary Remaining : $2,910,448
Julius Bergman $3,750,000 (1)
-Salary Remaining : $2,910,448
Luke Kunin $3,500,000 (2)
-Salary Remaining : $2,716,418
Teddy Purcell $3,500,000 (2)
-Salary Remaining : $2,716,418
Kris Versteeg $3,500,000 (2)
-Salary Remaining : $2,716,418
Ryan Lindgren $2,750,000 (1)
-Salary Remaining : $2,134,328
Victor Soderstrom $2,750,000 (2)
-Salary Remaining : $2,134,328
Ryan Johnson $2,500,000 (2)
-Salary Remaining : $1,940,299
Luke Evangelista $2,000,000 (1)
-Salary Remaining : $1,552,239
Carter Hart $2,000,000 (1)
-Salary Remaining : $1,552,239
Matthew Beniers $1,500,000 (1)
-Salary Remaining : $1,164,179
Total Pro Players21
Salary Commitment
Year 2030 : $82,958,333
Year 2031 : $46,583,333
Year 2032 : $16,250,000
Year 2033 : $0
Salary Average Commitment
Year 2030 : $82,958,334
Year 2031 : $46,583,334
Year 2032 : $16,250,000
Year 2033 : $0
Salary Cap with 1 Way Contract
Year 2030 : $82,958,334
Year 2031 : $46,583,334
Year 2032 : $16,250,000
Year 2033 : $0

Farm Players Salaries

Daemon Hunt (Out of Payroll) $200,000 (2)
Salary Remaining : $152,000
Mikhail Abramov $200,000 (2)
Salary Remaining : $152,000
Daniil Misyul $200,000 (2)
Salary Remaining : $152,000
Zac Jones $200,000 (2)
Salary Remaining : $152,000
Kirill Marchenko $200,000 (1)
Salary Remaining : $152,000
Johan Sundstrom $200,000 (1)
Salary Remaining : $152,000
Leevi Merilainen $195,000 (3)
Salary Remaining : $148,200
Anatoli Golyshev $195,000 (3)
Salary Remaining : $148,200
Michal Teply $195,000 (2)
Salary Remaining : $148,200
Ivan Morozov $195,000 (1)
Salary Remaining : $148,200
Nikita Okhotyuk $190,000 (2)
Salary Remaining : $144,400
Nils Hoglander $185,000 (2)
Salary Remaining : $140,600
Matej Pekar $185,000 (2)
Salary Remaining : $140,600
Alex DeBrincat $185,000 (2)
Salary Remaining : $140,600
Christian Ehrhoff $185,000 (3)
Salary Remaining : $140,600
Connor Dewar $175,000 (1)
Salary Remaining : $133,000
Kasper Simontaival $175,000 (3)
Salary Remaining : $133,000
Keaton Middleton $175,000 (1)
Salary Remaining : $133,000
Joona Koppanen $165,000 (1)
Salary Remaining : $125,400
Luke Henman $155,000 (1)
Salary Remaining : $117,800
Demetrios Koumontzis $155,000 (1)
Salary Remaining : $117,800
Jack Perbix $155,000 (1)
Salary Remaining : $117,800
Lane Zablocki $140,000 (1)
Salary Remaining : $106,400
Alexandr Daryin $140,000 (1)
Salary Remaining : $106,400
Michael Spacek $125,000 (2)
Salary Remaining : $95,000
Jacob Markstrom $125,000 (1)
Salary Remaining : $95,000
Zach Dean $100,000 (1)
Salary Remaining : $76,000
Valentin Zykov $97,500 (1)
Salary Remaining : $74,100
Evan Cowley $87,500 (1)
Salary Remaining : $66,500
Adam Tambellini $81,667 (2)
Salary Remaining : $62,067
Francesco Pinelli $75,000 (1)
Salary Remaining : $57,000
Sasha Pastujov $65,000 (1)
Salary Remaining : $49,400
Josh Bloom $50,000 (1)
Salary Remaining : $38,000
Paul Byron $50,000 (2)
Salary Remaining : $38,000
Steven Spinner $0 (0)
Salary Remaining : $0
Justin Kirkland $0 (0)
Salary Remaining : $0
Total Farm Players36
Salary Commitment
Year 2030 : $5,201,667
Year 2031 : $2,746,667
Year 2032 : $750,000
Year 2033 : $0
Salary Average Commitment
Year 2030 : $5,201,667
Year 2031 : $2,746,667
Year 2032 : $750,000
Year 2033 : $0

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Place - B
Level 1: 6825 - $160 - 5,711 - 83.67%
Level 2: 5775 - $115 - 5,457 - 94.49%
Level 3: 2362 - $85 - 2,337 - 98.96%
Level 4: 4725 - $65 - 4,703 - 99.54%
Luxury : 1313 - $340 - 1,140 - 86.82%
Total Capacity :21000
Farm
Farm Level 1: 2000 - $55 - 1,987 - 99.36%
Farm Level 2: 1000 - $45 - 764 - 76.43%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %19,348 - 92.13%
Average Income per Game$2,773,841
Year to Date Revenue$24,964,570
Farm
Home Games Left31
Average Attendance - %2,752 - 91.72%
Average Income per Game$163,806
Year to Date Revenue$1,638,061

Expense

Pro Players Total Salaries$75,291,333
Pro Players Total Average Salaries$75,291,333
Farm Players Total Salaries$3,241,666
Farm Players Total Average Salaries$3,241,666
Coaches Total Salaries$5,770,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$17,602,544
Farm Year To Date Expenses$1,441,806
Pro Salary Cap Per Days$561,876
Pro Salary Cap To Date$16,930,904
Farm Salary Cap Per Days$25,933
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$88,762,916
Farm Estimated Season Revenue$5,077,989
Pro Remaining Season Days104
Pro Expenses Per Days$584,264
Pro Estimated Expenses$60,763,456
Farm Remaining Season Days95
Farm Expenses Per Days$48,093
Farm Estimated Expenses$4,568,835
Estimated Season Expenses$65,332,291
Estimated Season Salary Cap$75,366,008
Estimate Under Maximum Salary Cap of $90,000,000$14,633,992
Estimate Over Minimum Salary Cap of $68,000,000 $7,366,008
Current Bank Account$35,365,290
Projected Bank Account$63,873,904

Pro Players Salaries

Tyler Seguin $6,625,000 (1)
-Salary Remaining : $5,141,791
Jordan Greenway $6,250,000 (2)
-Salary Remaining : $4,850,746
Nikita Tryamkin $4,250,000 (3)
-Salary Remaining : $3,298,507
Darren Helm $4,000,000 (3)
-Salary Remaining : $3,104,478
Maxim Letunov $4,000,000 (1)
-Salary Remaining : $3,104,478
Mikko Rantanen $3,833,000 (3)
-Salary Remaining : $2,974,866
Trevor Zegras $3,750,000 (2)
-Salary Remaining : $2,910,448
John Quenneville $3,375,000 (2)
-Salary Remaining : $2,619,403
Alex Schoenborn $3,375,000 (2)
-Salary Remaining : $2,619,403
Vladislav Kamenev $3,375,000 (2)
-Salary Remaining : $2,619,403
J. T. Compher $3,000,000 (1)
-Salary Remaining : $2,328,358
Lukas Sutter $3,000,000 (1)
-Salary Remaining : $2,328,358
Peter Holland $3,000,000 (1)
-Salary Remaining : $2,328,358
Lukas Reichel $3,000,000 (3)
-Salary Remaining : $2,328,358
Hendrix Lapierre $3,000,000 (3)
-Salary Remaining : $2,328,358
Erwin Mazza $2,875,000 (1)
-Salary Remaining : $2,231,343
Nils Lundkvist $2,750,000 (1)
-Salary Remaining : $2,134,328
Joshua Anderson (Out of Payroll) $2,500,000 (3)
-Salary Remaining : $1,940,299
Shea Theodore $2,083,333 (1)
-Salary Remaining : $1,616,915
Helge Grans $2,000,000 (1)
-Salary Remaining : $1,552,239
Jonas Johansson $1,750,000 (3)
-Salary Remaining : $1,358,209
Anders Lindback $1,750,000 (2)
-Salary Remaining : $1,358,209
Ilya Sorokin $1,500,000 (1)
-Salary Remaining : $1,164,179
Jonas Rondbjerg $1,500,000 (2)
-Salary Remaining : $1,164,179
Fyodor Svechkov $1,250,000 (1)
-Salary Remaining : $970,149
Total Pro Players25
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 : $152,000
Taylor Raddysh $200,000 (1)
Salary Remaining : $152,000
Carsen Twarynski $200,000 (1)
Salary Remaining : $152,000
Scott Perunovich $200,000 (1)
Salary Remaining : $152,000
Adam Beckman $200,000 (1)
Salary Remaining : $152,000
Simon Holmstrom $200,000 (1)
Salary Remaining : $152,000
Zachary Lauzon $195,000 (3)
Salary Remaining : $148,200
Brayden Tracey $195,000 (3)
Salary Remaining : $148,200
Axel Andersson $185,000 (3)
Salary Remaining : $140,600
Allan McShane $175,000 (3)
Salary Remaining : $133,000
Keegan Kolesar $143,333 (3)
Salary Remaining : $108,933
Jakub Skarek $130,000 (1)
Salary Remaining : $98,800
Michael Krutil $130,000 (2)
Salary Remaining : $98,800
Gustav Olofsson (Out of Payroll) $97,500 (1)
Salary Remaining : $74,100
Mitchell Miller $90,000 (1)
Salary Remaining : $68,400
Beau Starrett $81,667 (3)
Salary Remaining : $62,067
Kevin Sundher (Out of Payroll) $75,000 (1)
Salary Remaining : $57,000
Kirill Kabanov $75,000 (1)
Salary Remaining : $57,000
Alexander Ruuttu $75,000 (2)
Salary Remaining : $57,000
Ivan Zvereva $75,000 (2)
Salary Remaining : $57,000
Mattias Tedenby $75,000 (2)
Salary Remaining : $57,000
Scott Morrow $75,000 (1)
Salary Remaining : $57,000
Kyle Wood $70,000 (1)
Salary Remaining : $53,200
Sean Behrens $65,000 (1)
Salary Remaining : $49,400
Jonathan Quick $56,667 (1)
Salary Remaining : $43,067
Bukantas Jasecicius $50,000 (1)
Salary Remaining : $38,000
Brett Bulmer $50,000 (1)
Salary Remaining : $38,000
Ville Ottavainen $50,000 (1)
Salary Remaining : $38,000
Gabriel Bourque $0 (0)
Salary Remaining : $0
Total Farm Players29
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

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center - C
Level 1: 7150 - $125 - 6,886 - 96.30%
Level 2: 6050 - $95 - 5,773 - 95.42%
Level 3: 2475 - $70 - 2,468 - 99.74%
Level 4: 4950 - $50 - 4,896 - 98.91%
Luxury : 1375 - $275 - 1,362 - 99.02%
Total Capacity :22000
Farm
Farm Level 1: 2000 - $65 - 1,661 - 83.05%
Farm Level 2: 1000 - $40 - 975 - 97.52%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %21,384 - 97.20%
Average Income per Game$2,509,291
Year to Date Revenue$22,583,623
Farm
Home Games Left31
Average Attendance - %2,636 - 87.87%
Average Income per Game$167,542
Year to Date Revenue$1,675,419

Expense

Pro Players Total Salaries$74,725,000
Pro Players Total Average Salaries$74,725,000
Farm Players Total Salaries$3,192,500
Farm Players Total Average Salaries$3,192,500
Coaches Total Salaries$7,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$17,632,453
Farm Year To Date Expenses$1,499,360
Pro Salary Cap Per Days$557,649
Pro Salary Cap To Date$16,624,993
Farm Salary Cap Per Days$25,540
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$80,297,326
Farm Estimated Season Revenue$5,193,799
Pro Remaining Season Days104
Pro Expenses Per Days$591,231
Pro Estimated Expenses$61,488,024
Farm Remaining Season Days95
Farm Expenses Per Days$49,540
Farm Estimated Expenses$4,706,300
Estimated Season Expenses$66,194,324
Estimated Season Salary Cap$74,620,489
Estimate Under Maximum Salary Cap of $90,000,000$15,379,511
Estimate Over Minimum Salary Cap of $68,000,000 $6,620,489
Current Bank Account$158,335,714
Projected Bank Account$177,632,515

Pro Players Salaries

Brendan Mikkelson $6,750,000 (1)
-Salary Remaining : $5,238,806
Timothy Liljegren $6,000,000 (2)
-Salary Remaining : $4,656,716
Travis Sandheim $5,250,000 (3)
-Salary Remaining : $4,074,627
Timo Meier $5,250,000 (1)
-Salary Remaining : $4,074,627
Jared McCann $4,250,000 (3)
-Salary Remaining : $3,298,507
Pascal Laberge $4,000,000 (2)
-Salary Remaining : $3,104,478
Logan Brown $4,000,000 (2)
-Salary Remaining : $3,104,478
Evander Kane $3,750,000 (1)
-Salary Remaining : $2,910,448
Rodion Amirov $3,750,000 (3)
-Salary Remaining : $2,910,448
Grant Mismash $3,750,000 (3)
-Salary Remaining : $2,910,448
Jakob Chychrun $3,500,000 (1)
-Salary Remaining : $2,716,418
Casey Mittelstadt $3,500,000 (2)
-Salary Remaining : $2,716,418
Quinn Hughes $3,000,000 (1)
-Salary Remaining : $2,328,358
Alex Pietrangelo $3,000,000 (1)
-Salary Remaining : $2,328,358
Isac Lundestrom $2,750,000 (1)
-Salary Remaining : $2,134,328
Mathew Dumba $2,750,000 (1)
-Salary Remaining : $2,134,328
Shane Pinto $2,750,000 (2)
-Salary Remaining : $2,134,328
Fredrik Karlstrom $2,500,000 (1)
-Salary Remaining : $1,940,299
Ville Husso $1,625,000 (2)
-Salary Remaining : $1,261,194
Josh Unice $600,000 (1)
-Salary Remaining : $465,672
Matt Puempel $500,000 (1)
-Salary Remaining : $388,060
Brandon Sutter $500,000 (2)
-Salary Remaining : $388,060
Jared Knight $500,000 (2)
-Salary Remaining : $388,060
Riley Holzapfel $500,000 (1)
-Salary Remaining : $388,060
Total Pro Players24
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 : $152,000
Hudson Elynuik $185,000 (2)
Salary Remaining : $140,600
Max Zimmer $185,000 (2)
Salary Remaining : $140,600
Benjamin Mirageas $185,000 (2)
Salary Remaining : $140,600
Connor Zary $175,000 (1)
Salary Remaining : $133,000
Connor Crisp $162,500 (1)
Salary Remaining : $123,500
Adam Ginning $160,000 (2)
Salary Remaining : $121,600
Mathias From (Out of Payroll) $155,000 (3)
Salary Remaining : $117,800
Jansen Harkins (Out of Payroll) $150,000 (1)
Salary Remaining : $114,000
Petr Kvaca $150,000 (3)
Salary Remaining : $114,000
Ondrej Kase (Out of Payroll) $140,000 (2)
Salary Remaining : $106,400
Lars-Erik Lindberg $137,500 (1)
Salary Remaining : $104,500
Camran Doulova $137,500 (1)
Salary Remaining : $104,500
Oliver Tarnstrom $130,000 (3)
Salary Remaining : $98,800
Thomas Schemitsch $125,000 (2)
Salary Remaining : $95,000
Zbynek Michalek $125,000 (1)
Salary Remaining : $95,000
Aidan Dudas $115,000 (1)
Salary Remaining : $87,400
Brad Boyes $100,000 (2)
Salary Remaining : $76,000
Sergei Ivasiv $75,000 (1)
Salary Remaining : $57,000
Sondre Olden $75,000 (1)
Salary Remaining : $57,000
Alec Dillon $75,000 (2)
Salary Remaining : $57,000
Jack Pearl $75,000 (1)
Salary Remaining : $57,000
Hiroshi Nara $70,000 (1)
Salary Remaining : $53,200
Andrei Pedan $50,000 (1)
Salary Remaining : $38,000
Oliver Bjorkstrand $50,000 (1)
Salary Remaining : $38,000
Ben Johnson $50,000 (1)
Salary Remaining : $38,000
Kyle Masters $50,000 (1)
Salary Remaining : $38,000
Nazer Kaliyev $50,000 (1)
Salary Remaining : $38,000
Ian Cole $50,000 (2)
Salary Remaining : $38,000
Mattia Marcantuoni $50,000 (2)
Salary Remaining : $38,000
Kerby Rychel $50,000 (2)
Salary Remaining : $38,000
Lance Brire $50,000 (1)
Salary Remaining : $38,000
Peter Cehlarik $50,000 (1)
Salary Remaining : $38,000
Dmitriy Tereskov $50,000 (2)
Salary Remaining : $38,000
Martins Dzierkals $0 (0)
Salary Remaining : $0
Nicolas Aube-Kubel $0 (0)
Salary Remaining : $0
Total Farm Players36
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

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Center - A
Level 1: 6100 - $160 - 5,493 - 90.06%
Level 2: 5100 - $100 - 5,100 - 100.00%
Level 3: 2100 - $90 - 2,061 - 98.14%
Level 4: 4100 - $75 - 3,652 - 89.08%
Luxury : 1031 - $350 - 1,013 - 98.29%
Total Capacity :18431
Farm
Farm Level 1: 2000 - $65 - 1,625 - 81.27%
Farm Level 2: 1000 - $35 - 989 - 98.91%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %17,320 - 93.97%
Average Income per Game$2,511,467
Year to Date Revenue$22,603,202
Farm
Home Games Left32
Average Attendance - %2,615 - 87.15%
Average Income per Game$159,911
Year to Date Revenue$1,439,201

Expense

Pro Players Total Salaries$84,700,000
Pro Players Total Average Salaries$84,700,000
Farm Players Total Salaries$4,700,000
Farm Players Total Average Salaries$4,700,000
Coaches Total Salaries$4,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$18,101,672
Farm Year To Date Expenses$1,513,428
Pro Salary Cap Per Days$632,090
Pro Salary Cap To Date$17,653,920
Farm Salary Cap Per Days$37,600
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$80,366,940
Farm Estimated Season Revenue$5,117,159
Pro Remaining Season Days104
Pro Expenses Per Days$647,015
Pro Estimated Expenses$67,289,560
Farm Remaining Season Days95
Farm Expenses Per Days$53,600
Farm Estimated Expenses$5,092,000
Estimated Season Expenses$72,381,560
Estimated Season Salary Cap$83,391,280
Estimate Under Maximum Salary Cap of $90,000,000$6,608,720
Estimate Over Minimum Salary Cap of $68,000,000 $15,391,280
Current Bank Account$55,167,672
Projected Bank Account$68,270,211

Pro Players Salaries

Erdvilas Bilaitis $8,525,000 (3)
-Salary Remaining : $6,616,418
Bryan Little $8,000,000 (1)
-Salary Remaining : $6,208,955
Ryan Johansen $6,625,000 (1)
-Salary Remaining : $5,141,791
Mike Cammalleri $5,500,000 (2)
-Salary Remaining : $4,268,657
Anthony Mantha $5,250,000 (2)
-Salary Remaining : $4,074,627
Kieffer Bellows $5,000,000 (1)
-Salary Remaining : $3,880,597
Sonny Milano $4,250,000 (3)
-Salary Remaining : $3,298,507
Jakub Zboril $3,750,000 (1)
-Salary Remaining : $2,910,448
Patric Hornqvist $3,500,000 (2)
-Salary Remaining : $2,716,418
Mikhail Grabovski $3,500,000 (2)
-Salary Remaining : $2,716,418
Adam Mascherin $3,500,000 (1)
-Salary Remaining : $2,716,418
Cody Glass $3,500,000 (2)
-Salary Remaining : $2,716,418
Wade Allison $3,000,000 (2)
-Salary Remaining : $2,328,358
Shane Bowers $3,000,000 (3)
-Salary Remaining : $2,328,358
Jordan Kyrou $2,750,000 (1)
-Salary Remaining : $2,134,328
Robert Hagg $2,750,000 (2)
-Salary Remaining : $2,134,328
James Greenway $2,500,000 (3)
-Salary Remaining : $1,940,299
Brandon Saad $2,100,000 (3)
-Salary Remaining : $1,629,851
Dennis Wideman $1,950,000 (1)
-Salary Remaining : $1,513,433
Mikko Koskinen $1,750,000 (2)
-Salary Remaining : $1,358,209
Mike Robinson $1,500,000 (1)
-Salary Remaining : $1,164,179
Brandon Hickey (Out of Payroll) $1,250,000 (3)
-Salary Remaining : $970,149
Elvis Merzlikins $1,250,000 (3)
-Salary Remaining : $970,149
Domink Masin $1,250,000 (3)
-Salary Remaining : $970,149
Total Pro Players24
Salary Commitment
Year 2030 : $85,950,000
Year 2031 : $52,875,000
Year 2032 : $24,125,000
Year 2033 : $0
Salary Average Commitment
Year 2030 : $85,950,000
Year 2031 : $52,875,000
Year 2032 : $24,125,000
Year 2033 : $0
Salary Cap with 1 Way Contract
Year 2030 : $85,950,000
Year 2031 : $52,875,000
Year 2032 : $24,125,000
Year 2033 : $0

Farm Players Salaries

Cam Hillis $200,000 (1)
Salary Remaining : $152,000
John Merrill $200,000 (2)
Salary Remaining : $152,000
Zayde Wisdom $195,000 (3)
Salary Remaining : $148,200
Mario Ferraro $195,000 (3)
Salary Remaining : $148,200
Nick Bonino $185,000 (1)
Salary Remaining : $140,600
Jordin Tootoo $185,000 (1)
Salary Remaining : $140,600
Dillon Dube $185,000 (1)
Salary Remaining : $140,600
Ilya Nikolaev $180,000 (1)
Salary Remaining : $136,800
Jordan Spence $180,000 (1)
Salary Remaining : $136,800
Cale Fleury $175,000 (2)
Salary Remaining : $133,000
John St. Ivany $175,000 (1)
Salary Remaining : $133,000
Tyler Weiss $175,000 (1)
Salary Remaining : $133,000
Oskari Laaksonen $165,000 (3)
Salary Remaining : $125,400
Xavier Bernard $155,000 (1)
Salary Remaining : $117,800
Blake McLaughlin $155,000 (1)
Salary Remaining : $117,800
Brett Leason $150,000 (1)
Salary Remaining : $114,000
Thomas Novak $150,000 (1)
Salary Remaining : $114,000
Jarrod Maidens $150,000 (2)
Salary Remaining : $114,000
Radek Smolenak $150,000 (2)
Salary Remaining : $114,000
Kevin Lynch $150,000 (2)
Salary Remaining : $114,000
Jamie Allison $130,000 (3)
Salary Remaining : $98,800
Erik Gustafsson $125,000 (1)
Salary Remaining : $95,000
Ilya Konovalov $115,000 (2)
Salary Remaining : $87,400
Nikita Popugaev $110,000 (1)
Salary Remaining : $83,600
Jonah Gadjovich $110,000 (1)
Salary Remaining : $83,600
Dan Sexton $80,000 (1)
Salary Remaining : $60,800
Pat Freeman $80,000 (1)
Salary Remaining : $60,800
Anders Nilsson $75,000 (1)
Salary Remaining : $57,000
Brett Lernout $71,667 (3)
Salary Remaining : $54,467
Andrej Sekera $70,000 (1)
Salary Remaining : $53,200
Carter Mazur $65,000 (1)
Salary Remaining : $49,400
Artturi Lehkonen $60,000 (2)
Salary Remaining : $45,600
Wasylo Kowelski $53,333 (1)
Salary Remaining : $40,533
Mathieu Darche $50,000 (2)
Salary Remaining : $38,000
Geoff Courtnall $50,000 (2)
Salary Remaining : $38,000
Total Farm Players35
Salary Commitment
Year 2030 : $4,700,000
Year 2031 : $1,856,667
Year 2032 : $756,667
Year 2033 : $0
Salary Average Commitment
Year 2030 : $4,700,000
Year 2031 : $1,856,667
Year 2032 : $756,667
Year 2033 : $0

Nordiques



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Jack Hammer - I
Level 1: 8000 - $124 - 6,872 - 85.90%
Level 2: 7000 - $94 - 5,758 - 82.26%
Level 3: 4000 - $60 - 2,537 - 63.44%
Level 4: 6000 - $54 - 4,976 - 82.93%
Luxury : 3000 - $199 - 1,318 - 43.92%
Total Capacity :28000
Farm
Farm Level 1: 2000 - $65 - 1,728 - 86.42%
Farm Level 2: 1000 - $45 - 905 - 90.53%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %21,461 - 76.65%
Average Income per Game$2,457,435
Year to Date Revenue$22,116,914
Farm
Home Games Left31
Average Attendance - %2,634 - 87.79%
Average Income per Game$167,733
Year to Date Revenue$1,677,327

Expense

Pro Players Total Salaries$77,134,000
Pro Players Total Average Salaries$77,134,000
Farm Players Total Salaries$4,037,500
Farm Players Total Average Salaries$4,037,500
Coaches Total Salaries$8,900,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$18,407,978
Farm Year To Date Expenses$1,766,400
Pro Salary Cap Per Days$575,627
Pro Salary Cap To Date$17,120,676
Farm Salary Cap Per Days$32,300
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$78,637,916
Farm Estimated Season Revenue$5,199,714
Pro Remaining Season Days104
Pro Expenses Per Days$618,537
Pro Estimated Expenses$64,327,848
Farm Remaining Season Days95
Farm Expenses Per Days$57,500
Farm Estimated Expenses$5,462,500
Estimated Season Expenses$69,790,348
Estimated Season Salary Cap$76,985,884
Estimate Under Maximum Salary Cap of $90,000,000$13,014,116
Estimate Over Minimum Salary Cap of $68,000,000 $8,985,884
Current Bank Account$15,957,382
Projected Bank Account$30,004,664

Pro Players Salaries

Ryan Strome $6,959,000 (3)
-Salary Remaining : $5,401,015
Nicolas Meloche $6,000,000 (1)
-Salary Remaining : $4,656,716
Denis Gurianov $5,500,000 (2)
-Salary Remaining : $4,268,657
Matt Moulson $4,000,000 (2)
-Salary Remaining : $3,104,478
Radek Faksa $3,800,000 (3)
-Salary Remaining : $2,949,254
Paul Bittner $3,750,000 (1)
-Salary Remaining : $2,910,448
Ryan Gropp $3,750,000 (1)
-Salary Remaining : $2,910,448
Jason Demers $3,750,000 (2)
-Salary Remaining : $2,910,448
Colin Wilson $3,750,000 (1)
-Salary Remaining : $2,910,448
Tyler Benson $3,500,000 (1)
-Salary Remaining : $2,716,418
Axel Bussieres $3,500,000 (1)
-Salary Remaining : $2,716,418
Givani Smith $3,500,000 (3)
-Salary Remaining : $2,716,418
Marcus Foligno $3,250,000 (2)
-Salary Remaining : $2,522,388
Alexander Volkov $3,000,000 (2)
-Salary Remaining : $2,328,358
Miles Gendron (Out of Payroll) $3,000,000 (3)
-Salary Remaining : $2,328,358
Trent Frederic $3,000,000 (2)
-Salary Remaining : $2,328,358
Erik Cernak $3,000,000 (1)
-Salary Remaining : $2,328,358
Ryan O'Reilly $2,875,000 (1)
-Salary Remaining : $2,231,343
Olivier Kylington $2,500,000 (2)
-Salary Remaining : $1,940,299
Matt Villalta $2,000,000 (3)
-Salary Remaining : $1,552,239
Frederic Allard (Out of Payroll) $2,000,000 (1)
-Salary Remaining : $1,552,239
Gianni Fairbrother $2,000,000 (1)
-Salary Remaining : $1,552,239
Matthew Spencer $1,250,000 (1)
-Salary Remaining : $970,149
Spencer Martin $1,250,000 (3)
-Salary Remaining : $970,149
Zachary Bolduc $1,250,000 (1)
-Salary Remaining : $970,149
Total Pro Players25
Salary Commitment
Year 2030 : $82,134,000
Year 2031 : $45,509,000
Year 2032 : $20,509,000
Year 2033 : $0
Salary Average Commitment
Year 2030 : $82,134,000
Year 2031 : $45,509,000
Year 2032 : $20,509,000
Year 2033 : $0
Salary Cap with 1 Way Contract
Year 2030 : $82,134,000
Year 2031 : $45,509,000
Year 2032 : $20,509,000
Year 2033 : $0

Farm Players Salaries

Brett Murray $200,000 (1)
Salary Remaining : $152,000
Casey Fitzgerald $195,000 (3)
Salary Remaining : $148,200
Yakov Trenin $195,000 (1)
Salary Remaining : $148,200
Jayden Struble $185,000 (3)
Salary Remaining : $140,600
Sam Lafferty $183,333 (2)
Salary Remaining : $139,333
Patrik Puistola $180,000 (1)
Salary Remaining : $136,800
Jean-Luc Foudy $180,000 (2)
Salary Remaining : $136,800
Rhett Gardner $175,000 (3)
Salary Remaining : $133,000
Luke Prokop (Out of Payroll) $175,000 (3)
Salary Remaining : $133,000
Jonne Tammela $175,000 (1)
Salary Remaining : $133,000
Jachym Kondelik $175,000 (1)
Salary Remaining : $133,000
Jack McBain $165,000 (3)
Salary Remaining : $125,400
Cole Fonstad $155,000 (1)
Salary Remaining : $117,800
Ethan Keppen $155,000 (2)
Salary Remaining : $117,800
Samuel Houde $155,000 (2)
Salary Remaining : $117,800
Jack Thompson $155,000 (3)
Salary Remaining : $117,800
David Ullstrom $150,000 (2)
Salary Remaining : $114,000
Connor Ingram $140,000 (1)
Salary Remaining : $106,400
Wyatte Wylie $140,000 (1)
Salary Remaining : $106,400
Michael Benning $130,000 (3)
Salary Remaining : $98,800
Hugo Alnefelt $125,000 (2)
Salary Remaining : $95,000
Lukas Parik $115,000 (2)
Salary Remaining : $87,400
Niklas Hansson $97,500 (1)
Salary Remaining : $74,100
Kyle Palmieri $95,000 (1)
Salary Remaining : $72,200
Austin Carroll $66,667 (3)
Salary Remaining : $50,667
Janis Moser $50,000 (1)
Salary Remaining : $38,000
Marc Bureau $50,000 (2)
Salary Remaining : $38,000
Mitch Moroz $50,000 (1)
Salary Remaining : $38,000
Stefan Matteau $50,000 (1)
Salary Remaining : $38,000
Chris Bigras $50,000 (1)
Salary Remaining : $38,000
William Carrier $50,000 (1)
Salary Remaining : $38,000
Arron Asham $50,000 (2)
Salary Remaining : $38,000
Total Farm Players32
Salary Commitment
Year 2030 : $4,212,500
Year 2031 : $2,410,000
Year 2032 : $1,246,667
Year 2033 : $0
Salary Average Commitment
Year 2030 : $4,212,500
Year 2031 : $2,410,000
Year 2032 : $1,246,667
Year 2033 : $0

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameMellon Arena - A
Level 1: 6825 - $153 - 6,490 - 95.09%
Level 2: 5775 - $113 - 5,602 - 97.00%
Level 3: 2362 - $85 - 2,294 - 97.10%
Level 4: 4725 - $66 - 4,644 - 98.29%
Luxury : 1313 - $319 - 1,308 - 99.64%
Total Capacity :21000
Farm
Farm Level 1: 2000 - $75 - 1,413 - 70.66%
Farm Level 2: 1000 - $50 - 727 - 72.72%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %20,337 - 96.84%
Average Income per Game$2,900,957
Year to Date Revenue$26,108,612
Farm
Home Games Left31
Average Attendance - %2,140 - 71.35%
Average Income per Game$162,279
Year to Date Revenue$1,622,792

Expense

Pro Players Total Salaries$83,163,333
Pro Players Total Average Salaries$83,163,333
Farm Players Total Salaries$3,923,667
Farm Players Total Average Salaries$3,923,667
Coaches Total Salaries$8,400,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$19,383,283
Farm Year To Date Expenses$1,525,772
Pro Salary Cap Per Days$620,622
Pro Salary Cap To Date$18,064,627
Farm Salary Cap Per Days$31,389
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$92,830,620
Farm Estimated Season Revenue$5,030,655
Pro Remaining Season Days104
Pro Expenses Per Days$664,577
Pro Estimated Expenses$69,116,008
Farm Remaining Season Days95
Farm Expenses Per Days$51,469
Farm Estimated Expenses$4,889,555
Estimated Season Expenses$74,005,563
Estimated Season Salary Cap$82,609,315
Estimate Under Maximum Salary Cap of $90,000,000$7,390,685
Estimate Over Minimum Salary Cap of $68,000,000 $14,609,315
Current Bank Account$108,400,224
Projected Bank Account$132,255,936

Pro Players Salaries

Taylor Hall $8,750,000 (2)
-Salary Remaining : $6,791,045
Noah Juulsen $6,750,000 (1)
-Salary Remaining : $5,238,806
Jake Bean $5,750,000 (1)
-Salary Remaining : $4,462,687
Olli Maatta $4,250,000 (1)
-Salary Remaining : $3,298,507
Conner Bleackley $4,250,000 (3)
-Salary Remaining : $3,298,507
David Clarkson $4,000,000 (1)
-Salary Remaining : $3,104,478
Colin White $4,000,000 (1)
-Salary Remaining : $3,104,478
Blake Speers $4,000,000 (1)
-Salary Remaining : $3,104,478
Filip Chytil $3,750,000 (3)
-Salary Remaining : $2,910,448
Sean Couturier $3,750,000 (1)
-Salary Remaining : $2,910,448
Brian Elliott $3,750,000 (2)
-Salary Remaining : $2,910,448
Anthony Beauvillier $3,750,000 (1)
-Salary Remaining : $2,910,448
Duncan Siemens $3,000,000 (1)
-Salary Remaining : $2,328,358
Max Comtois $3,000,000 (1)
-Salary Remaining : $2,328,358
Ville Heinola $3,000,000 (3)
-Salary Remaining : $2,328,358
Jack Kopacka $2,750,000 (1)
-Salary Remaining : $2,134,328
Eemeli Rasanen $2,750,000 (2)
-Salary Remaining : $2,134,328
Philippe Desrosiers $2,500,000 (1)
-Salary Remaining : $1,940,299
Cedric Paquette $2,000,000 (1)
-Salary Remaining : $1,552,239
Dany Raiche $2,000,000 (3)
-Salary Remaining : $1,552,239
Jeremy Lauzon (Out of Payroll) $2,000,000 (1)
-Salary Remaining : $1,552,239
Vladimir Tarasenko $1,500,000 (3)
-Salary Remaining : $1,164,179
Florent Blais $1,250,000 (1)
-Salary Remaining : $970,149
Mattias Soderqvist $1,083,333 (2)
-Salary Remaining : $840,796
Michael Bournival $1,080,000 (1)
-Salary Remaining : $838,209
Mikael Granlund $500,000 (2)
-Salary Remaining : $388,060
Total Pro Players26
Salary Commitment
Year 2030 : $85,163,333
Year 2031 : $31,333,333
Year 2032 : $14,500,000
Year 2033 : $0
Salary Average Commitment
Year 2030 : $85,163,333
Year 2031 : $31,333,333
Year 2032 : $14,500,000
Year 2033 : $0
Salary Cap with 1 Way Contract
Year 2030 : $85,163,333
Year 2031 : $31,333,333
Year 2032 : $14,500,000
Year 2033 : $0

Farm Players Salaries

Brendan Brisson $200,000 (1)
Salary Remaining : $152,000
Simon Lundmark $200,000 (2)
Salary Remaining : $152,000
Austin Poganski $200,000 (1)
Salary Remaining : $152,000
Samuel Girard $200,000 (1)
Salary Remaining : $152,000
Emil Heineman $200,000 (1)
Salary Remaining : $152,000
Connor Hall $185,000 (2)
Salary Remaining : $140,600
Jeremie Poirier $180,000 (2)
Salary Remaining : $136,800
Eemil Viro (Out of Payroll) $180,000 (2)
Salary Remaining : $136,800
Rasmus Bengtsson $175,000 (1)
Salary Remaining : $133,000
Noah Rod (Out of Payroll) $150,000 (1)
Salary Remaining : $114,000
Phillip Danault $150,000 (1)
Salary Remaining : $114,000
Kyle Olson $125,000 (1)
Salary Remaining : $95,000
Chaz Lucius $125,000 (1)
Salary Remaining : $95,000
Zion Nybeck $125,000 (1)
Salary Remaining : $95,000
Jesper Eliasson $125,000 (2)
Salary Remaining : $95,000
Riley Sutter $115,000 (1)
Salary Remaining : $87,400
Takhir Daukeyev $108,000 (1)
Salary Remaining : $82,080
Troy Bourke $108,000 (1)
Salary Remaining : $82,080
Kerkko Kuoppala $91,667 (2)
Salary Remaining : $69,667
Tyler Bird $91,667 (3)
Salary Remaining : $69,667
Ethan Edwards $90,000 (1)
Salary Remaining : $68,400
Bogdan Trineyev $80,000 (1)
Salary Remaining : $60,800
Xavier Bourgault $75,000 (1)
Salary Remaining : $57,000
Shai Buium $75,000 (1)
Salary Remaining : $57,000
Ben Maxwell $70,000 (1)
Salary Remaining : $53,200
Ryan Donato $68,333 (3)
Salary Remaining : $51,933
Jerome Gauthier-Leduc $67,000 (1)
Salary Remaining : $50,920
Samu Salminen $65,000 (1)
Salary Remaining : $49,400
Brent Johnson $65,000 (1)
Salary Remaining : $49,400
Justin Ertel $65,000 (1)
Salary Remaining : $49,400
Kimmo Mikkola $63,000 (1)
Salary Remaining : $47,880
Aki Koskinen $63,000 (1)
Salary Remaining : $47,880
Matt Kassian $63,000 (1)
Salary Remaining : $47,880
Joakim Andersson $60,000 (1)
Salary Remaining : $45,600
Guillaume Richard $50,000 (1)
Salary Remaining : $38,000
William Trudeau $50,000 (1)
Salary Remaining : $38,000
Cameron Whynot $50,000 (1)
Salary Remaining : $38,000
Tristan Lennox $50,000 (1)
Salary Remaining : $38,000
Antoine Lafleur $50,000 (2)
Salary Remaining : $38,000
Total Farm Players39
Salary Commitment
Year 2030 : $4,253,667
Year 2031 : $1,171,667
Year 2032 : $160,000
Year 2033 : $0
Salary Average Commitment
Year 2030 : $4,253,667
Year 2031 : $1,171,667
Year 2032 : $160,000
Year 2033 : $0

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena - B
Level 1: 6500 - $160 - 5,622 - 86.50%
Level 2: 5500 - $135 - 4,153 - 75.51%
Level 3: 2250 - $110 - 1,668 - 74.13%
Level 4: 4500 - $90 - 2,994 - 66.54%
Luxury : 1250 - $350 - 1,077 - 86.20%
Total Capacity :20000
Farm
Farm Level 1: 2000 - $60 - 1,968 - 98.41%
Farm Level 2: 1000 - $40 - 986 - 98.56%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %15,515 - 77.57%
Average Income per Game$2,610,921
Year to Date Revenue$23,498,290
Farm
Home Games Left31
Average Attendance - %2,954 - 98.46%
Average Income per Game$179,561
Year to Date Revenue$1,795,614

Expense

Pro Players Total Salaries$75,833,333
Pro Players Total Average Salaries$75,833,333
Farm Players Total Salaries$3,680,001
Farm Players Total Average Salaries$3,680,001
Coaches Total Salaries$8,800,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$18,321,643
Farm Year To Date Expenses$1,621,840
Pro Salary Cap Per Days$565,920
Pro Salary Cap To Date$17,023,124
Farm Salary Cap Per Days$29,440
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$83,549,476
Farm Estimated Season Revenue$5,566,403
Pro Remaining Season Days104
Pro Expenses Per Days$609,204
Pro Estimated Expenses$63,357,216
Farm Remaining Season Days95
Farm Expenses Per Days$53,440
Farm Estimated Expenses$5,076,800
Estimated Season Expenses$68,434,016
Estimated Season Salary Cap$75,878,804
Estimate Under Maximum Salary Cap of $90,000,000$14,121,196
Estimate Over Minimum Salary Cap of $68,000,000 $7,878,804
Current Bank Account$35,229,164
Projected Bank Account$55,911,027

Pro Players Salaries

Thomas Hickey $7,000,000 (2)
-Salary Remaining : $5,432,836
Tyson Jost $7,000,000 (3)
-Salary Remaining : $5,432,836
Travis Konecny $6,250,000 (2)
-Salary Remaining : $4,850,746
Ryan Pulock $5,083,333 (1)
-Salary Remaining : $3,945,273
Carl Hagelin $5,000,000 (1)
-Salary Remaining : $3,880,597
Ryan Murray $4,250,000 (1)
-Salary Remaining : $3,298,507
Nicholas Merkley $3,750,000 (1)
-Salary Remaining : $2,910,448
Tage Thompson $3,500,000 (1)
-Salary Remaining : $2,716,418
Max Jones $3,500,000 (1)
-Salary Remaining : $2,716,418
Nick Suzuki $3,500,000 (3)
-Salary Remaining : $2,716,418
Adin Hill $3,000,000 (1)
-Salary Remaining : $2,328,358
Artur Kayumov $3,000,000 (2)
-Salary Remaining : $2,328,358
Jacob Trouba $3,000,000 (1)
-Salary Remaining : $2,328,358
Oliver Ekman-Larsson $3,000,000 (1)
-Salary Remaining : $2,328,358
Adrian Kempe $3,000,000 (3)
-Salary Remaining : $2,328,358
Valeri Nichushkin $2,750,000 (2)
-Salary Remaining : $2,134,328
Ryan Suzuki $2,750,000 (2)
-Salary Remaining : $2,134,328
Cody Eakin $2,500,000 (1)
-Salary Remaining : $1,940,299
Urho Vaakanainen $2,000,000 (1)
-Salary Remaining : $1,552,239
Spencer Knight $2,000,000 (2)
-Salary Remaining : $1,552,239
Total Pro Players20
Salary Commitment
Year 2030 : $75,833,333
Year 2031 : $37,250,000
Year 2032 : $13,500,000
Year 2033 : $0
Salary Average Commitment
Year 2030 : $75,833,333
Year 2031 : $37,250,000
Year 2032 : $13,500,000
Year 2033 : $0
Salary Cap with 1 Way Contract
Year 2030 : $75,833,333
Year 2031 : $37,250,000
Year 2032 : $13,500,000
Year 2033 : $0

Farm Players Salaries

Matthew Strome $200,000 (1)
Salary Remaining : $152,000
Dmitri Semykin $195,000 (3)
Salary Remaining : $148,200
Lukas Cormier $195,000 (3)
Salary Remaining : $148,200
Dylan Gambrell $185,000 (2)
Salary Remaining : $140,600
Samu Perhonen $180,000 (1)
Salary Remaining : $136,800
Jan Drozg $175,000 (1)
Salary Remaining : $133,000
Tuukka Tieksola $175,000 (2)
Salary Remaining : $133,000
Parker Foo $155,000 (2)
Salary Remaining : $117,800
Trevor Kuntar (Out of Payroll) $155,000 (3)
Salary Remaining : $117,800
Anthony Cirelli (Out of Payroll) $150,000 (1)
Salary Remaining : $114,000
Jacob Leguerrier $140,000 (2)
Salary Remaining : $106,400
Kevin Labanc $130,000 (1)
Salary Remaining : $98,800
Sam Stange $130,000 (1)
Salary Remaining : $98,800
Steve Bosse $130,000 (1)
Salary Remaining : $98,800
Brandt Clarke $125,000 (1)
Salary Remaining : $95,000
Rolan McKeown $125,000 (3)
Salary Remaining : $95,000
Josh Lopina $115,000 (1)
Salary Remaining : $87,400
Colten Ellis $115,000 (2)
Salary Remaining : $87,400
Jakob Silfverberg $100,000 (1)
Salary Remaining : $76,000
Yan-Pavel Laplante $91,667 (2)
Salary Remaining : $69,667
Dillon Heatherington $91,667 (2)
Salary Remaining : $69,667
Vaclav Karabacek $91,667 (3)
Salary Remaining : $69,667
Severin Blindenbacher $90,000 (1)
Salary Remaining : $68,400
Max Pacioretty $80,000 (1)
Salary Remaining : $60,800
Logan Stankoven $75,000 (1)
Salary Remaining : $57,000
Jakub Brabenec $65,000 (1)
Salary Remaining : $49,400
Tom Wilson $65,000 (1)
Salary Remaining : $49,400
Lubor Korinek $55,000 (2)
Salary Remaining : $41,800
Cristoval Nieves $55,000 (1)
Salary Remaining : $41,800
Robin Norell $50,000 (2)
Salary Remaining : $38,000
Jake Chiasson $50,000 (1)
Salary Remaining : $38,000
Travis Moen $50,000 (2)
Salary Remaining : $38,000
Victor Stjernborg $50,000 (1)
Salary Remaining : $38,000
Caedan Bankier $50,000 (1)
Salary Remaining : $38,000
Luca Munzenberger $50,000 (1)
Salary Remaining : $38,000
Philip Svedeback $50,000 (1)
Salary Remaining : $38,000
Total Farm Players36
Salary Commitment
Year 2030 : $3,985,001
Year 2031 : $1,870,001
Year 2032 : $761,667
Year 2033 : $0
Salary Average Commitment
Year 2030 : $3,985,001
Year 2031 : $1,870,001
Year 2032 : $761,667
Year 2033 : $0

Rangers

Rangers is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden - B
Level 1: 6825 - $170 - 5,155 - 75.54%
Level 2: 5775 - $125 - 4,678 - 81.01%
Level 3: 2362 - $100 - 1,821 - 77.10%
Level 4: 4725 - $77 - 3,423 - 72.45%
Luxury : 1313 - $400 - 955 - 72.77%
Total Capacity :21000
Farm
Farm Level 1: 2000 - $67 - 1,587 - 79.35%
Farm Level 2: 1000 - $50 - 707 - 70.72%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %16,034 - 76.35%
Average Income per Game$2,609,590
Year to Date Revenue$23,486,311
Farm
Home Games Left31
Average Attendance - %2,294 - 76.47%
Average Income per Game$161,518
Year to Date Revenue$1,615,179

Expense

Pro Players Total Salaries$92,000,000
Pro Players Total Average Salaries$92,000,000
Farm Players Total Salaries$4,875,000
Farm Players Total Average Salaries$4,875,000
Coaches Total Salaries$5,100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$21,380,610
Farm Year To Date Expenses$1,591,800
Pro Salary Cap Per Days$686,567
Pro Salary Cap To Date$20,597,010
Farm Salary Cap Per Days$39,000
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$83,506,884
Farm Estimated Season Revenue$5,007,055
Pro Remaining Season Days104
Pro Expenses Per Days$712,687
Pro Estimated Expenses$74,119,448
Farm Remaining Season Days95
Farm Expenses Per Days$51,800
Farm Estimated Expenses$4,921,000
Estimated Season Expenses$79,040,448
Estimated Season Salary Cap$91,999,978
Estimate Under Maximum Salary Cap of $90,000,000-$1,999,978
Estimate Over Minimum Salary Cap of $68,000,000 $23,999,978
Current Bank Account$79,854,983
Projected Bank Account$89,328,474

Pro Players Salaries

Mathew Barzal $7,500,000 (1)
-Salary Remaining : $5,820,896
Braden Holtby $7,000,000 (1)
-Salary Remaining : $5,432,836
Benoit Pouliot $6,750,000 (1)
-Salary Remaining : $5,238,806
Frans Nielsen $6,250,000 (2)
-Salary Remaining : $4,850,746
Steven Stamkos $6,250,000 (2)
-Salary Remaining : $4,850,746
Zachary Senyshyn $6,000,000 (1)
-Salary Remaining : $4,656,716
Dennis Cholowski $5,000,000 (2)
-Salary Remaining : $3,880,597
Connor Brickley $4,750,000 (2)
-Salary Remaining : $3,686,567
Cam York $4,000,000 (2)
-Salary Remaining : $3,104,478
David Desharnais $4,000,000 (2)
-Salary Remaining : $3,104,478
Eeli Tolvanen $4,000,000 (3)
-Salary Remaining : $3,104,478
Dustin Byfuglien $4,000,000 (2)
-Salary Remaining : $3,104,478
Jacob Perreault $3,750,000 (3)
-Salary Remaining : $2,910,448
Robin Salo $3,500,000 (2)
-Salary Remaining : $2,716,418
Erik Foley $3,500,000 (1)
-Salary Remaining : $2,716,418
Haydn Fleury $3,000,000 (3)
-Salary Remaining : $2,328,358
Jared McIsaac $3,000,000 (1)
-Salary Remaining : $2,328,358
Arthur Kaliyev $3,000,000 (2)
-Salary Remaining : $2,328,358
Daniel Torgersson $3,000,000 (3)
-Salary Remaining : $2,328,358
Maksim Zhukov $2,500,000 (3)
-Salary Remaining : $1,940,299
Jonathan-Ismael Diaby $1,250,000 (2)
-Salary Remaining : $970,149
Total Pro Players21
Salary Commitment
Year 2030 : $92,000,000
Year 2031 : $58,250,000
Year 2032 : $16,250,000
Year 2033 : $0
Salary Average Commitment
Year 2030 : $92,000,000
Year 2031 : $58,250,000
Year 2032 : $16,250,000
Year 2033 : $0
Salary Cap with 1 Way Contract
Year 2030 : $92,000,000
Year 2031 : $58,250,000
Year 2032 : $16,250,000
Year 2033 : $0

Farm Players Salaries

Corey Trivino $200,000 (2)
Salary Remaining : $152,000
David Perron $200,000 (2)
Salary Remaining : $152,000
Garrett Pilon $195,000 (1)
Salary Remaining : $148,200
Jack Drury $195,000 (1)
Salary Remaining : $148,200
Layton Ahac $195,000 (2)
Salary Remaining : $148,200
Domenick Fensore $195,000 (2)
Salary Remaining : $148,200
Yan Kuznetsov $190,000 (2)
Salary Remaining : $144,400
Mikhail Maltsev $185,000 (3)
Salary Remaining : $140,600
Kyle Capobianco $185,000 (2)
Salary Remaining : $140,600
Alexander Dergachyov $185,000 (1)
Salary Remaining : $140,600
Donovan Sebrango $180,000 (2)
Salary Remaining : $136,800
Yegor Spiridonov $180,000 (1)
Salary Remaining : $136,800
Landon Slaggert $175,000 (3)
Salary Remaining : $133,000
Zac Rinaldo (Out of Payroll) $175,000 (2)
Salary Remaining : $133,000
Zach Fischer $175,000 (1)
Salary Remaining : $133,000
Mike Santorelli $165,000 (1)
Salary Remaining : $125,400
Louis Belpedio $158,333 (2)
Salary Remaining : $120,333
Wyatt Kaiser $155,000 (3)
Salary Remaining : $117,800
Brandon Carlo $150,000 (1)
Salary Remaining : $114,000
Lukas Elvenes $140,000 (3)
Salary Remaining : $106,400
Remi Elie $125,000 (2)
Salary Remaining : $95,000
Nolan Allen $100,000 (1)
Salary Remaining : $76,000
Kim Grasvic $100,000 (1)
Salary Remaining : $76,000
Jamie McGinn $100,000 (2)
Salary Remaining : $76,000
Jared Staal $100,000 (2)
Salary Remaining : $76,000
Alexander Frolov $100,000 (2)
Salary Remaining : $76,000
Keaton Thompson $75,000 (1)
Salary Remaining : $57,000
Bastien DeBerthellemy $75,000 (1)
Salary Remaining : $57,000
Josh Doan $75,000 (1)
Salary Remaining : $57,000
Jayden Grubbe $75,000 (1)
Salary Remaining : $57,000
Aidan Hreschuk $65,000 (1)
Salary Remaining : $49,400
Paul Gaustad $65,000 (2)
Salary Remaining : $49,400
Anthony Stolarz $60,000 (1)
Salary Remaining : $45,600
Juho Lammikko $56,667 (3)
Salary Remaining : $43,067
Steve Mason $50,000 (1)
Salary Remaining : $38,000
Ryker Evans $50,000 (1)
Salary Remaining : $38,000
Marcus Johansson $50,000 (2)
Salary Remaining : $38,000
Mark Visentin $50,000 (3)
Salary Remaining : $38,000
Dominic Moore $50,000 (2)
Salary Remaining : $38,000
Valeri Suldesova $50,000 (1)
Salary Remaining : $38,000
Total Farm Players40
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

Red Wings

Red Wings is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena - C
Level 1: 7150 - $129 - 6,545 - 91.54%
Level 2: 6050 - $100 - 5,332 - 88.13%
Level 3: 2475 - $77 - 2,192 - 88.55%
Level 4: 4950 - $52 - 4,491 - 90.73%
Luxury : 1375 - $275 - 1,276 - 92.77%
Total Capacity :22000
Farm
Farm Level 1: 2000 - $75 - 1,427 - 71.37%
Farm Level 2: 1000 - $50 - 695 - 69.49%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %19,835 - 90.16%
Average Income per Game$2,668,839
Year to Date Revenue$21,350,711
Farm
Home Games Left31
Average Attendance - %2,122 - 70.74%
Average Income per Game$161,644
Year to Date Revenue$1,616,436

Expense

Pro Players Total Salaries$90,750,000
Pro Players Total Average Salaries$90,750,000
Farm Players Total Salaries$5,671,667
Farm Players Total Average Salaries$5,671,667
Coaches Total Salaries$8,280,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$21,402,242
Farm Year To Date Expenses$2,023,630
Pro Salary Cap Per Days$677,239
Pro Salary Cap To Date$20,220,152
Farm Salary Cap Per Days$45,373
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$88,071,683
Farm Estimated Season Revenue$5,010,952
Pro Remaining Season Days104
Pro Expenses Per Days$716,642
Pro Estimated Expenses$74,530,768
Farm Remaining Season Days95
Farm Expenses Per Days$69,373
Farm Estimated Expenses$6,590,435
Estimated Season Expenses$81,121,203
Estimated Season Salary Cap$90,653,008
Estimate Under Maximum Salary Cap of $90,000,000-$653,008
Estimate Over Minimum Salary Cap of $68,000,000 $22,653,008
Current Bank Account$8,386,247
Projected Bank Account$20,347,679

Pro Players Salaries

Nail Yakupov $8,000,000 (1)
-Salary Remaining : $6,208,955
Joe Pavelski $7,250,000 (2)
-Salary Remaining : $5,626,866
Mikhail Grigorenko $6,750,000 (1)
-Salary Remaining : $5,238,806
Aaron Ekblad $6,250,000 (3)
-Salary Remaining : $4,850,746
Pavel Zacha $6,250,000 (1)
-Salary Remaining : $4,850,746
Adam Henrique $6,250,000 (1)
-Salary Remaining : $4,850,746
Kyle Connor $5,500,000 (1)
-Salary Remaining : $4,268,657
Brendan Gallagher $5,000,000 (1)
-Salary Remaining : $3,880,597
Troy Brouwer $4,000,000 (2)
-Salary Remaining : $3,104,478
Jake Sanderson $4,000,000 (3)
-Salary Remaining : $3,104,478
Thatcher Demko $3,750,000 (3)
-Salary Remaining : $2,910,448
Dylan Cozens $3,750,000 (2)
-Salary Remaining : $2,910,448
Kailer Yamamoto $3,500,000 (2)
-Salary Remaining : $2,716,418
Morgan Frost $3,500,000 (3)
-Salary Remaining : $2,716,418
Gabriel Vilardi $3,250,000 (1)
-Salary Remaining : $2,522,388
Fabian Zetterlund $3,000,000 (2)
-Salary Remaining : $2,328,358
Henri Jokiharju $3,000,000 (1)
-Salary Remaining : $2,328,358
Derrick Pouliot $3,000,000 (1)
-Salary Remaining : $2,328,358
Kaedan Korczak $2,750,000 (2)
-Salary Remaining : $2,134,328
Michael Dipietro $2,000,000 (2)
-Salary Remaining : $1,552,239
Total Pro Players20
Salary Commitment
Year 2030 : $90,750,000
Year 2031 : $43,750,000
Year 2032 : $17,500,000
Year 2033 : $0
Salary Average Commitment
Year 2030 : $90,750,000
Year 2031 : $43,750,000
Year 2032 : $17,500,000
Year 2033 : $0
Salary Cap with 1 Way Contract
Year 2030 : $90,750,000
Year 2031 : $43,750,000
Year 2032 : $17,500,000
Year 2033 : $0

Farm Players Salaries

Raphael Lavoie $200,000 (1)
Salary Remaining : $152,000
Mavrik Bourque $200,000 (1)
Salary Remaining : $152,000
Jakob Pelletier $200,000 (1)
Salary Remaining : $152,000
Ty Smith $200,000 (1)
Salary Remaining : $152,000
Dawson Mercer $200,000 (1)
Salary Remaining : $152,000
Dillon Hamaliuk $200,000 (1)
Salary Remaining : $152,000
John Ludvig $200,000 (1)
Salary Remaining : $152,000
MacKenzie Entwistle $200,000 (1)
Salary Remaining : $152,000
Tomas Fleischmann $200,000 (1)
Salary Remaining : $152,000
Mattias Samuelsson $195,000 (3)
Salary Remaining : $148,200
Alexander Campbell $190,000 (1)
Salary Remaining : $144,400
Alex Beaucage $190,000 (1)
Salary Remaining : $144,400
Johnathan Kovacevic $185,000 (2)
Salary Remaining : $140,600
Maxwell Gildon $185,000 (3)
Salary Remaining : $140,600
Josh Wesley $185,000 (1)
Salary Remaining : $140,600
K'Andre Miller $185,000 (2)
Salary Remaining : $140,600
Thomas Bordeleau $180,000 (2)
Salary Remaining : $136,800
Dylan Peterson $175,000 (3)
Salary Remaining : $133,000
Stanislav Galiev $160,000 (2)
Salary Remaining : $121,600
Jeremy Swayman $155,000 (1)
Salary Remaining : $117,800
Ryan Murphy $150,000 (1)
Salary Remaining : $114,000
Matt Grzelcyk $150,000 (2)
Salary Remaining : $114,000
Jake Oettinger $150,000 (1)
Salary Remaining : $114,000
Blake Blondi $140,000 (3)
Salary Remaining : $106,400
Carter Savoie $130,000 (1)
Salary Remaining : $98,800
T.J Brodie $130,000 (2)
Salary Remaining : $98,800
Corson Ceulemans $125,000 (1)
Salary Remaining : $95,000
Chandler Stephenson $125,000 (2)
Salary Remaining : $95,000
Erik Portillo $120,000 (2)
Salary Remaining : $91,200
Anton Rodin $112,500 (1)
Salary Remaining : $85,500
Sergei Demidchik $100,000 (1)
Salary Remaining : $76,000
Victor Rask $91,667 (2)
Salary Remaining : $69,667
Robert Bortuzzo $87,500 (1)
Salary Remaining : $66,500
Oskar Olausson $75,000 (1)
Salary Remaining : $57,000
Prokhor Poltapov $75,000 (1)
Salary Remaining : $57,000
Samu Tuomaala $75,000 (1)
Salary Remaining : $57,000
Ryan O'Byrne $50,000 (1)
Salary Remaining : $38,000
Total Farm Players37
Salary Commitment
Year 2030 : $5,671,667
Year 2031 : $2,021,667
Year 2032 : $695,000
Year 2033 : $0
Salary Average Commitment
Year 2030 : $5,671,667
Year 2031 : $2,021,667
Year 2032 : $695,000
Year 2033 : $0

Scorpions



Arena Capacity - Ticket Price
Attendance - %

Arena NamePreussag Arena - D
Level 1: 7475 - $150 - 6,956 - 93.06%
Level 2: 6325 - $105 - 5,514 - 87.18%
Level 3: 2588 - $78 - 2,275 - 87.90%
Level 4: 5175 - $60 - 4,494 - 86.84%
Luxury : 1437 - $320 - 1,285 - 89.39%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $55 - 1,975 - 98.73%
Farm Level 2: 1000 - $45 - 775 - 77.52%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %20,524 - 89.23%
Average Income per Game$2,886,018
Year to Date Revenue$25,974,162
Farm
Home Games Left31
Average Attendance - %2,750 - 91.66%
Average Income per Game$163,569
Year to Date Revenue$1,635,689

Expense

Pro Players Total Salaries$85,750,000
Pro Players Total Average Salaries$85,750,000
Farm Players Total Salaries$3,196,667
Farm Players Total Average Salaries$3,196,667
Coaches Total Salaries$8,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$20,112,610
Farm Year To Date Expenses$1,009,990
Pro Salary Cap Per Days$639,925
Pro Salary Cap To Date$18,545,440
Farm Salary Cap Per Days$25,573
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$92,352,576
Farm Estimated Season Revenue$5,070,636
Pro Remaining Season Days104
Pro Expenses Per Days$692,164
Pro Estimated Expenses$71,985,056
Farm Remaining Season Days95
Farm Expenses Per Days$33,573
Farm Estimated Expenses$3,189,435
Estimated Season Expenses$75,174,491
Estimated Season Salary Cap$85,097,640
Estimate Under Maximum Salary Cap of $90,000,000$4,902,360
Estimate Over Minimum Salary Cap of $68,000,000 $17,097,640
Current Bank Account$105,536,934
Projected Bank Account$127,785,655

Pro Players Salaries

Mitchell Marner $8,750,000 (1)
-Salary Remaining : $6,791,045
Patrik Laine $7,750,000 (3)
-Salary Remaining : $6,014,925
Ondrej Palat $6,250,000 (2)
-Salary Remaining : $4,850,746
Mark Stone $6,250,000 (1)
-Salary Remaining : $4,850,746
MacKenzie Blackwood $5,500,000 (1)
-Salary Remaining : $4,268,657
Andrew Shaw $5,000,000 (1)
-Salary Remaining : $3,880,597
Kristian Veselainen $5,000,000 (3)
-Salary Remaining : $3,880,597
Alexandre Mallet $4,000,000 (1)
-Salary Remaining : $3,104,478
Alex Turcotte $4,000,000 (2)
-Salary Remaining : $3,104,478
Ivan Provorov $4,000,000 (2)
-Salary Remaining : $3,104,478
Clayton Keller $3,750,000 (1)
-Salary Remaining : $2,910,448
Charlie McAvoy $3,750,000 (1)
-Salary Remaining : $2,910,448
Roope Hintz $3,250,000 (1)
-Salary Remaining : $2,522,388
Julius Honka $3,000,000 (3)
-Salary Remaining : $2,328,358
Alex Vlasic $3,000,000 (3)
-Salary Remaining : $2,328,358
Jamie Drysdale $3,000,000 (3)
-Salary Remaining : $2,328,358
Ty Dellandrea $2,750,000 (1)
-Salary Remaining : $2,134,328
Rasmus Andersson $2,250,000 (1)
-Salary Remaining : $1,746,269
Jackson LaCombe $2,000,000 (1)
-Salary Remaining : $1,552,239
Jujhar Khaira $1,400,000 (1)
-Salary Remaining : $1,086,567
Andrew Cogliano $600,000 (1)
-Salary Remaining : $465,672
Calvin Pickard $500,000 (1)
-Salary Remaining : $388,060
Total Pro Players22
Salary Commitment
Year 2030 : $85,750,000
Year 2031 : $36,000,000
Year 2032 : $21,750,000
Year 2033 : $0
Salary Average Commitment
Year 2030 : $85,750,000
Year 2031 : $36,000,000
Year 2032 : $21,750,000
Year 2033 : $0
Salary Cap with 1 Way Contract
Year 2030 : $85,750,000
Year 2031 : $36,000,000
Year 2032 : $21,750,000
Year 2033 : $0

Farm Players Salaries

Nazem Kadri $200,000 (3)
Salary Remaining : $152,000
Aaron Ness $200,000 (2)
Salary Remaining : $152,000
Albin Eriksson $200,000 (1)
Salary Remaining : $152,000
Kris Russell $200,000 (2)
Salary Remaining : $152,000
Matthew Cairns $185,000 (1)
Salary Remaining : $140,600
Roby Jarventie $175,000 (1)
Salary Remaining : $133,000
Roni Hirvonen $155,000 (1)
Salary Remaining : $117,800
Josh Gorges $150,000 (1)
Salary Remaining : $114,000
Spencer Stastney $125,000 (1)
Salary Remaining : $95,000
Paul Cotter $125,000 (1)
Salary Remaining : $95,000
Jeff Zatkoff $125,000 (1)
Salary Remaining : $95,000
Brandon Duhaime $125,000 (1)
Salary Remaining : $95,000
Jonathan Racine $120,000 (2)
Salary Remaining : $91,200
Justus Annunen $120,000 (2)
Salary Remaining : $91,200
Andrew Desjardins $105,000 (1)
Salary Remaining : $79,800
Brennan Othmann $100,000 (1)
Salary Remaining : $76,000
Anthony Duclair $81,667 (2)
Salary Remaining : $62,067
Mike Winther $81,667 (1)
Salary Remaining : $62,067
Ryder Korczak $65,000 (1)
Salary Remaining : $49,400
Patrik Hamrla $65,000 (1)
Salary Remaining : $49,400
Tyson Hinds $65,000 (1)
Salary Remaining : $49,400
Paul Martin $65,000 (2)
Salary Remaining : $49,400
Jeff Frazee $63,333 (1)
Salary Remaining : $48,133
Eric Bibeau $50,000 (1)
Salary Remaining : $38,000
Christopher Tanev $50,000 (2)
Salary Remaining : $38,000
Trevor Lewis $50,000 (2)
Salary Remaining : $38,000
William Wrenn $50,000 (1)
Salary Remaining : $38,000
Jason Zucker $50,000 (1)
Salary Remaining : $38,000
Gannon Laroque $50,000 (1)
Salary Remaining : $38,000
Total Farm Players29
Salary Commitment
Year 2030 : $3,196,667
Year 2031 : $1,086,667
Year 2032 : $200,000
Year 2033 : $0
Salary Average Commitment
Year 2030 : $3,196,667
Year 2031 : $1,086,667
Year 2032 : $200,000
Year 2033 : $0

Senateurs



Arena Capacity - Ticket Price
Attendance - %

Arena NameCorel Center - A
Level 1: 6500 - $148 - 6,439 - 99.06%
Level 2: 5500 - $109 - 5,477 - 99.58%
Level 3: 2250 - $90 - 2,055 - 91.35%
Level 4: 4500 - $62 - 4,500 - 100.00%
Luxury : 1250 - $317 - 1,247 - 99.77%
Total Capacity :20000
Farm
Farm Level 1: 2000 - $49 - 1,952 - 97.59%
Farm Level 2: 1000 - $37 - 959 - 95.91%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %19,718 - 98.59%
Average Income per Game$2,746,511
Year to Date Revenue$24,718,598
Farm
Home Games Left31
Average Attendance - %2,911 - 97.03%
Average Income per Game$149,477
Year to Date Revenue$1,494,769

Expense

Pro Players Total Salaries$69,750,000
Pro Players Total Average Salaries$69,750,000
Farm Players Total Salaries$3,285,000
Farm Players Total Average Salaries$3,285,000
Coaches Total Salaries$7,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$17,070,900
Farm Year To Date Expenses$1,020,657
Pro Salary Cap Per Days$520,522
Pro Salary Cap To Date$15,615,660
Farm Salary Cap Per Days$26,280
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$87,888,348
Farm Estimated Season Revenue$4,633,784
Pro Remaining Season Days104
Pro Expenses Per Days$569,030
Pro Estimated Expenses$59,179,120
Farm Remaining Season Days95
Farm Expenses Per Days$34,280
Farm Estimated Expenses$3,256,600
Estimated Season Expenses$62,435,720
Estimated Season Salary Cap$69,749,948
Estimate Under Maximum Salary Cap of $90,000,000$20,250,052
Estimate Over Minimum Salary Cap of $68,000,000 $1,749,948
Current Bank Account$67,231,300
Projected Bank Account$97,317,712

Pro Players Salaries

Sean Monahan $6,750,000 (2)
-Salary Remaining : $5,238,806
Nick Schmaltz $6,250,000 (3)
-Salary Remaining : $4,850,746
Nick Ritchie $6,250,000 (3)
-Salary Remaining : $4,850,746
Jakob Forsbacka-Karlsson $5,000,000 (1)
-Salary Remaining : $3,880,597
Zach Nastasiuk $4,250,000 (2)
-Salary Remaining : $3,298,507
Morgan Rielly $4,250,000 (1)
-Salary Remaining : $3,298,507
Ryan MacInnis $4,250,000 (3)
-Salary Remaining : $3,298,507
Rem Pitlick $3,500,000 (3)
-Salary Remaining : $2,716,418
Keith Yandle $3,250,000 (1)
-Salary Remaining : $2,522,388
Connor Timmins $3,250,000 (1)
-Salary Remaining : $2,522,388
Peyton Krebs $2,750,000 (1)
-Salary Remaining : $2,134,328
Andrei Altybarmakyan $2,500,000 (1)
-Salary Remaining : $1,940,299
Jacob Bernard-Docker $2,500,000 (1)
-Salary Remaining : $1,940,299
Jordan Eberle $2,500,000 (2)
-Salary Remaining : $1,940,299
Kevin Stenlund $2,250,000 (1)
-Salary Remaining : $1,746,269
Shane Eiseman $2,250,000 (1)
-Salary Remaining : $1,746,269
Chase Perry $1,750,000 (3)
-Salary Remaining : $1,358,209
Steven Santini $1,500,000 (2)
-Salary Remaining : $1,164,179
Evan Fitzpatrick $1,500,000 (1)
-Salary Remaining : $1,164,179
Jaedon Descheneau $1,250,000 (3)
-Salary Remaining : $970,149
Josh Morrissey $1,250,000 (2)
-Salary Remaining : $970,149
Martin Marincin $750,000 (2)
-Salary Remaining : $582,090
Total Pro Players22
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 : $152,000
Alexander Khovanov $195,000 (1)
Salary Remaining : $148,200
Samuel Knazko $195,000 (3)
Salary Remaining : $148,200
Axel Jonsson-Fjallby $175,000 (3)
Salary Remaining : $133,000
Reno Rotter $160,000 (1)
Salary Remaining : $121,600
Anton Bollier $160,000 (1)
Salary Remaining : $121,600
Logan MacMillan $160,000 (1)
Salary Remaining : $121,600
Jules Chastel $150,000 (1)
Salary Remaining : $114,000
Stefan Legein $150,000 (1)
Salary Remaining : $114,000
Dustin Kohn $150,000 (1)
Salary Remaining : $114,000
Kim Nousiainen $150,000 (1)
Salary Remaining : $114,000
Antonio Stranges $140,000 (2)
Salary Remaining : $106,400
Tommy Westlund $130,000 (3)
Salary Remaining : $98,800
Kent Simpson $130,000 (1)
Salary Remaining : $98,800
Mikael Pyyhtia $130,000 (3)
Salary Remaining : $98,800
Dillon Fournier $125,000 (1)
Salary Remaining : $95,000
Marek Zagrapan $120,000 (1)
Salary Remaining : $91,200
Andy McDonald $100,000 (2)
Salary Remaining : $76,000
Marcus Pettersson (Out of Payroll) $81,667 (3)
Salary Remaining : $62,067
Dylan Olsen $80,000 (2)
Salary Remaining : $60,800
Scott Kosmachuk $75,000 (3)
Salary Remaining : $57,000
David Rundblad $75,000 (2)
Salary Remaining : $57,000
Oscar Dansk $75,000 (1)
Salary Remaining : $57,000
Carl Dahlstrom $60,000 (2)
Salary Remaining : $45,600
David Ayres $50,000 (1)
Salary Remaining : $38,000
Angelo Esposito $50,000 (1)
Salary Remaining : $38,000
Karl Alzner $50,000 (1)
Salary Remaining : $38,000
Vladislav Lukashevich $50,000 (1)
Salary Remaining : $38,000
Total Farm Players28
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

Sparta



Arena Capacity - Ticket Price
Attendance - %

Arena NamePaegas Arena - A
Level 1: 6500 - $163 - 5,357 - 82.41%
Level 2: 5500 - $118 - 4,983 - 90.60%
Level 3: 2250 - $92 - 2,065 - 91.78%
Level 4: 4500 - $73 - 3,751 - 83.35%
Luxury : 1250 - $325 - 1,246 - 99.70%
Total Capacity :20000
Farm
Farm Level 1: 2000 - $40 - 1,999 - 99.93%
Farm Level 2: 1000 - $25 - 1,000 - 99.99%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %17,402 - 87.01%
Average Income per Game$2,656,128
Year to Date Revenue$23,905,151
Farm
Home Games Left31
Average Attendance - %2,998 - 99.95%
Average Income per Game$119,629
Year to Date Revenue$1,196,288

Expense

Pro Players Total Salaries$82,450,000
Pro Players Total Average Salaries$82,450,000
Farm Players Total Salaries$4,466,666
Farm Players Total Average Salaries$4,466,666
Coaches Total Salaries$6,300,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$19,850,742
Farm Year To Date Expenses$2,247,310
Pro Salary Cap Per Days$615,299
Pro Salary Cap To Date$19,559,700
Farm Salary Cap Per Days$35,733
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$84,996,092
Farm Estimated Season Revenue$3,708,493
Pro Remaining Season Days104
Pro Expenses Per Days$625,000
Pro Estimated Expenses$65,000,000
Farm Remaining Season Days95
Farm Expenses Per Days$75,733
Farm Estimated Expenses$7,194,635
Estimated Season Expenses$72,194,635
Estimated Season Salary Cap$83,550,796
Estimate Under Maximum Salary Cap of $90,000,000$6,449,204
Estimate Over Minimum Salary Cap of $68,000,000 $15,550,796
Current Bank Account$7,983,263
Projected Bank Account$24,493,213

Pro Players Salaries

Sam Reinhart $8,500,000 (3)
-Salary Remaining : $6,597,015
Michael Dal Colle $7,250,000 (3)
-Salary Remaining : $5,626,866
Erik Brannstrom $7,000,000 (3)
-Salary Remaining : $5,432,836
Pekka Rinne $6,500,000 (2)
-Salary Remaining : $5,044,776
Nikolay Goldobin $6,250,000 (3)
-Salary Remaining : $4,850,746
Brett Pollock $6,250,000 (3)
-Salary Remaining : $4,850,746
John Klingberg $5,500,000 (2)
-Salary Remaining : $4,268,657
Rasmus Asplund $4,000,000 (2)
-Salary Remaining : $3,104,478
Jason Pominville $4,000,000 (1)
-Salary Remaining : $3,104,478
Noah Dobson $3,750,000 (1)
-Salary Remaining : $2,910,448
Barrett Hayton (Out of Payroll) $3,750,000 (1)
-Salary Remaining : $2,910,448
Brendan Warren $3,500,000 (1)
-Salary Remaining : $2,716,418
Mitchell Stephens $3,500,000 (1)
-Salary Remaining : $2,716,418
Derek Roy (Out of Payroll) $3,500,000 (2)
-Salary Remaining : $2,716,418
Cole Caufield $3,000,000 (2)
-Salary Remaining : $2,328,358
Jay O'Brien $3,000,000 (1)
-Salary Remaining : $2,328,358
Antti Tuomisto $3,000,000 (2)
-Salary Remaining : $2,328,358
Gabryel Paquin-Boudreau $2,750,000 (2)
-Salary Remaining : $2,134,328
Pyotr Kochetkov $2,000,000 (2)
-Salary Remaining : $1,552,239
Tyler Boucher $1,250,000 (1)
-Salary Remaining : $970,149
Scott Laughton $850,000 (3)
-Salary Remaining : $659,701
Filip Berglund $600,000 (2)
-Salary Remaining : $465,672
Total Pro Players22
Salary Commitment
Year 2030 : $89,700,000
Year 2031 : $66,950,000
Year 2032 : $36,100,000
Year 2033 : $0
Salary Average Commitment
Year 2030 : $89,700,000
Year 2031 : $66,950,000
Year 2032 : $36,100,000
Year 2033 : $0
Salary Cap with 1 Way Contract
Year 2030 : $89,700,000
Year 2031 : $66,950,000
Year 2032 : $36,100,000
Year 2033 : $0

Farm Players Salaries

Robert Mastrosimone $200,000 (1)
Salary Remaining : $152,000
Oscar Klefbom $200,000 (1)
Salary Remaining : $152,000
Nick Sorensen $200,000 (3)
Salary Remaining : $152,000
Vladislav Kolyachonok $200,000 (1)
Salary Remaining : $152,000
Mason Millman (Out of Payroll) $200,000 (1)
Salary Remaining : $152,000
Nick Robertson $195,000 (3)
Salary Remaining : $148,200
Alexander Alexeyev $195,000 (3)
Salary Remaining : $148,200
John Farinacci $195,000 (2)
Salary Remaining : $148,200
Bobby Brink $190,000 (1)
Salary Remaining : $144,400
Jens Looke $185,000 (2)
Salary Remaining : $140,600
Nick Henry $185,000 (2)
Salary Remaining : $140,600
Martin Fehervary $185,000 (2)
Salary Remaining : $140,600
Jan Jenik $185,000 (2)
Salary Remaining : $140,600
Joni Jumo $175,000 (3)
Salary Remaining : $133,000
Reilly Walsh $175,000 (2)
Salary Remaining : $133,000
Scott Walford $160,000 (1)
Salary Remaining : $121,600
Ivan Prosvetov $125,000 (2)
Salary Remaining : $95,000
Bogdan Yakimov $120,000 (3)
Salary Remaining : $91,200
Mark Mitera $108,333 (1)
Salary Remaining : $82,333
Vlastislav Belunek $91,667 (1)
Salary Remaining : $69,667
Justin Faulk $91,667 (1)
Salary Remaining : $69,667
Aaron Palushaj $90,000 (1)
Salary Remaining : $68,400
Scott Harrington $75,000 (1)
Salary Remaining : $57,000
Colton Dach $75,000 (1)
Salary Remaining : $57,000
Brian Dumoulin $75,000 (1)
Salary Remaining : $57,000
Simon Robertsson $65,000 (1)
Salary Remaining : $49,400
Stiven Sardaryan $65,000 (1)
Salary Remaining : $49,400
Brett Harrison $65,000 (1)
Salary Remaining : $49,400
Ryan Winterton $65,000 (1)
Salary Remaining : $49,400
Alexei Kolosov $65,000 (1)
Salary Remaining : $49,400
Anton Olsson $65,000 (1)
Salary Remaining : $49,400
Ryan Ufko $50,000 (1)
Salary Remaining : $38,000
Mario Lucia $50,000 (1)
Salary Remaining : $38,000
Matthew Nieto $50,000 (1)
Salary Remaining : $38,000
Andy Welinski $50,000 (1)
Salary Remaining : $38,000
Vladimir Konstantinov $50,000 (2)
Salary Remaining : $38,000
Ayrton Martino $50,000 (1)
Salary Remaining : $38,000
Thomas McCollum $50,000 (1)
Salary Remaining : $38,000
Alexander Perevalov $50,000 (3)
Salary Remaining : $38,000
Total Farm Players39
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

TPS



Arena Capacity - Ticket Price
Attendance - %

Arena NameElysee Arena - A
Level 1: 6500 - $109 - 6,500 - 100.00%
Level 2: 5500 - $80 - 5,500 - 100.00%
Level 3: 2250 - $65 - 2,250 - 100.00%
Level 4: 4500 - $40 - 4,500 - 100.00%
Luxury : 1250 - $215 - 1,250 - 100.00%
Total Capacity :20000
Farm
Farm Level 1: 2000 - $52 - 1,965 - 98.24%
Farm Level 2: 1000 - $39 - 994 - 99.37%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %20,000 - 100.00%
Average Income per Game$1,987,590
Year to Date Revenue$17,888,310
Farm
Home Games Left31
Average Attendance - %2,959 - 98.62%
Average Income per Game$160,653
Year to Date Revenue$1,606,533

Expense

Pro Players Total Salaries$75,250,000
Pro Players Total Average Salaries$75,250,000
Farm Players Total Salaries$3,173,667
Farm Players Total Average Salaries$3,083,667
Coaches Total Salaries$2,500,000
Luxury Taxe Total$0
Special Salary Cap Value$2,875,000
Pro Year To Date Expenses$16,026,109
Farm Year To Date Expenses$953,710
Pro Salary Cap Per Days$561,567
Pro Salary Cap To Date$15,690,289
Farm Salary Cap Per Days$24,669
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$63,602,880
Farm Estimated Season Revenue$4,980,252
Pro Remaining Season Days104
Pro Expenses Per Days$572,761
Pro Estimated Expenses$59,567,144
Farm Remaining Season Days95
Farm Expenses Per Days$33,389
Farm Estimated Expenses$3,171,955
Estimated Season Expenses$62,739,099
Estimated Season Salary Cap$76,968,257
Estimate Under Maximum Salary Cap of $90,000,000$13,031,743
Estimate Over Minimum Salary Cap of $68,000,000 $8,968,257
Current Bank Account$10,878,521
Projected Bank Account$16,722,554

Pro Players Salaries

Gabriel Landeskog $9,000,000 (3)
-Salary Remaining : $6,985,075
Sidney Crosby $8,000,000 (1)
-Salary Remaining : $6,208,955
Brett Connolly $7,000,000 (2)
-Salary Remaining : $5,432,836
Drew Doughty $4,750,000 (1)
-Salary Remaining : $3,686,567
Seth Jones $4,250,000 (2)
-Salary Remaining : $3,298,507
Brendan Guhle $3,500,000 (1)
-Salary Remaining : $2,716,418
Brock Boeser $3,500,000 (1)
-Salary Remaining : $2,716,418
Teuvo Teravainen $3,250,000 (2)
-Salary Remaining : $2,522,388
Sami Vatanen $3,250,000 (2)
-Salary Remaining : $2,522,388
Bo Horvat $3,000,000 (2)
-Salary Remaining : $2,328,358
Marc-Olivier Roy $3,000,000 (2)
-Salary Remaining : $2,328,358
Adam Erne $3,000,000 (2)
-Salary Remaining : $2,328,358
Tomas Hertl $3,000,000 (1)
-Salary Remaining : $2,328,358
Maxim Demidov $3,000,000 (1)
-Salary Remaining : $2,328,358
Emile Poirier $2,750,000 (2)
-Salary Remaining : $2,134,328
Andre Burakovsky $2,750,000 (2)
-Salary Remaining : $2,134,328
Josh Mahura $2,750,000 (2)
-Salary Remaining : $2,134,328
Daniil Tarasov $2,000,000 (2)
-Salary Remaining : $1,552,239
Linus Soderstrom $1,250,000 (3)
-Salary Remaining : $970,149
Ryan Graves $1,250,000 (2)
-Salary Remaining : $970,149
Yegor Korshkov $500,000 (1)
-Salary Remaining : $388,060
Nino Niederreiter $500,000 (1)
-Salary Remaining : $388,060
Total Pro Players22
Salary Commitment
Year 2030 : $75,250,000
Year 2031 : $48,500,000
Year 2032 : $10,250,000
Year 2033 : $0
Salary Average Commitment
Year 2030 : $75,250,000
Year 2031 : $48,500,000
Year 2032 : $10,250,000
Year 2033 : $0
Salary Cap with 1 Way Contract
Year 2030 : $75,250,000
Year 2031 : $48,500,000
Year 2032 : $10,250,000
Year 2033 : $0

Farm Players Salaries

Otto Koivula $200,000 (1)
Salary Remaining : $152,000
Antti Saarela $195,000 (2)
Salary Remaining : $148,200
Alexander Nikishin $195,000 (3)
Salary Remaining : $148,200
Riley Stotts $195,000 (3)
Salary Remaining : $148,200
Henry Thrun $180,000 (1)
Salary Remaining : $136,800
Vladislav Kara $175,000 (3)
Salary Remaining : $133,000
Dmitry Voronkov $175,000 (2)
Salary Remaining : $133,000
Aliaksei Protas $175,000 (2)
Salary Remaining : $133,000
D'Artagnan Joly $140,000 (2)
Salary Remaining : $106,400
Joaquim Lemay $130,000 (3)
Salary Remaining : $98,800
William Villeneuve $130,000 (3)
Salary Remaining : $98,800
Sean Farrell (Out of Payroll) $130,000 (3)
Salary Remaining : $98,800
Alex Jefferies $130,000 (3)
Salary Remaining : $98,800
Julius Nattinen $125,000 (1)
Salary Remaining : $95,000
Igor Ozhiganov $125,000 (1)
Salary Remaining : $95,000
Rasmus Ristolainen (Out of Payroll) $108,333 (2)
Salary Remaining : $82,333
Tuukka Rask $100,000 (1)
Salary Remaining : $76,000
Lino Martschini $80,000 (1)
Salary Remaining : $60,800
Igor Shesterkin $66,667 (3)
Salary Remaining : $50,667
Elias Salomonsson $65,000 (3)
Salary Remaining : $49,400
Hisashi Maki $65,000 (1)
Salary Remaining : $49,400
Jake McCabe $65,000 (1)
Salary Remaining : $49,400
Brennan Serville $62,000 (1)
Salary Remaining : $47,120
Olivier Nadeau $50,000 (1)
Salary Remaining : $38,000
Ludwig Persson $50,000 (3)
Salary Remaining : $38,000
Conner Roulette $50,000 (1)
Salary Remaining : $38,000
Brian Hayward $50,000 (2)
Salary Remaining : $38,000
Ryan Kujawinski $50,000 (1)
Salary Remaining : $38,000
Brian Zanetti $50,000 (1)
Salary Remaining : $38,000
T.J. Tynan $50,000 (2)
Salary Remaining : $38,000
Michael Del Zotto $50,000 (1)
Salary Remaining : $38,000
Total Farm Players31
Salary Commitment
Year 2030 : $3,412,000
Year 2031 : $2,160,000
Year 2032 : $1,266,667
Year 2033 : $0
Salary Average Commitment
Year 2030 : $3,322,000
Year 2031 : $2,070,000
Year 2032 : $1,176,667
Year 2033 : $0

Salary Cap Centrale

Team

Current Fund

Estimated Season Salary Cap

Under Maximum of $90,000,000
Available Cap Space

Over Minimum of
$68,000,000

Pro Players

Farm Players

Total Players

Blackhawks $30,552,603 $88,179,601 $1,820,399 $20,179,601 243761
Blue Bulls $8,546,274 $70,585,217 $19,414,783 $2,585,217 243458
Blues $47,528,361 $90,570,450 -$570,450 $22,570,450 203454
Bruins $67,617,940 $91,807,408 -$1,807,408 $23,807,408 243357
Canadiens $83,452,742 $96,218,837 -$6,218,837 $28,218,837 253863
Canucks $31,977,344 $77,842,936 $12,157,064 $9,842,936 233558
Capitals $54,194,160 $81,648,670 $8,351,330 $13,648,670 203353
Coyotes $29,867,663 $78,137,342 $11,862,658 $10,137,342 253257
Devils $72,630,171 $89,197,662 $802,338 $21,197,662 204464
Dynamo $59,867,806 $74,726,842 $15,273,158 $6,726,842 243458
Flames $66,780,814 $73,902,194 $16,097,806 $5,902,194 263258
Flyers $76,383,837 $71,330,230 $18,669,770 $3,330,230 244266
Golden Knights $90,194,891 $83,755,887 $6,244,113 $15,755,887 233558
Grizzlys $40,089,489 $80,110,129 $9,889,871 $12,110,129 223153
HC $199,478,821 $83,099,966 $6,900,034 $15,099,966 204060
Islanders $71,107,920 $79,213,938 $10,786,062 $11,213,938 213657
Jets $35,365,290 $75,366,008 $14,633,992 $7,366,008 252954
Kings $158,335,714 $74,620,489 $15,379,511 $6,620,489 243660
Maple Leafs $55,167,672 $83,391,280 $6,608,720 $15,391,280 243559
Nordiques $15,957,382 $76,985,884 $13,014,116 $8,985,884 253257
Penguins $108,400,224 $82,609,315 $7,390,685 $14,609,315 263965
Predators $35,229,164 $75,878,804 $14,121,196 $7,878,804 203656
Rangers $79,854,983 $91,999,978 -$1,999,978 $23,999,978 214061
Red Wings $8,386,247 $90,653,008 -$653,008 $22,653,008 203757
Scorpions $105,536,934 $85,097,640 $4,902,360 $17,097,640 222951
Senateurs $67,231,300 $69,749,948 $20,250,052 $1,749,948 222850
Sparta $7,983,263 $83,550,796 $6,449,204 $15,550,796 223961
TPS $10,878,521 $76,968,257 $13,031,743 $8,968,257 223153



Historique des saisons
Web Hosting