Agrandir LMH2030-TeamFinance.html |
LMH - Team Finance
Team Finance for Ligue Mondiale de Hockey
Update - Thursday, October 31, 2024 at 17:11
Arena Capacity - Ticket Price Attendance - % |
Arena Name | United 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 Left | 32 |
Average Attendance - % | 16,217 - 90.10% |
Average Income per Game | $2,531,290 |
Year to Date Revenue | $22,781,611 |
Farm |
Home Games Left | 31 |
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 Days | 104 |
Pro Expenses Per Days | $663,570 |
Pro Estimated Expenses | $69,011,280 |
Farm Remaining Season Days | 95 |
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 Players | 24 |
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 Players | 37 |
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 |
|
Arena Capacity - Ticket Price Attendance - % |
Arena Name | ABBA 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 Left | 32 |
Average Attendance - % | 22,825 - 87.79% |
Average Income per Game | $2,210,541 |
Year to Date Revenue | $19,894,869 |
Farm |
Home Games Left | 31 |
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 Days | 104 |
Pro Expenses Per Days | $566,542 |
Pro Estimated Expenses | $58,920,368 |
Farm Remaining Season Days | 95 |
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 Players | 24 |
Salary Commitment |
Year 2030 : $70,916,666 |
Year 2031 : $42,583,333 |
Year 2032 : $9,250,000 |
Year 2033 : $0 |
Salary Average Commitment |
Year 2030 : $70,916,666 |
Year 2031 : $42,583,333 |
Year 2032 : $9,250,000 |
Year 2033 : $0 |
Salary Cap with 1 Way Contract |
Year 2030 : $70,916,666 |
Year 2031 : $42,583,333 |
Year 2032 : $9,250,000 |
Year 2033 : $0 |
|
Farm Players Salaries |
Kevin Bieksa |
$200,000 (3) |
Salary Remaining : |
$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 Players | 34 |
Salary Commitment |
Year 2030 : $4,630,000 |
Year 2031 : $2,906,667 |
Year 2032 : $440,000 |
Year 2033 : $0 |
Salary Average Commitment |
Year 2030 : $4,630,000 |
Year 2031 : $2,906,667 |
Year 2032 : $440,000 |
Year 2033 : $0 |
|
Blues is over or under the salary cap!
Arena Capacity - Ticket Price Attendance - % |
Arena Name | Savvis 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 Left | 32 |
Average Attendance - % | 14,445 - 62.80% |
Average Income per Game | $2,548,487 |
Year to Date Revenue | $22,936,380 |
Farm |
Home Games Left | 31 |
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 Days | 104 |
Pro Expenses Per Days | $741,294 |
Pro Estimated Expenses | $77,094,576 |
Farm Remaining Season Days | 95 |
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 Players | 20 |
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 Players | 34 |
Salary Commitment |
Year 2030 : $4,126,000 |
Year 2031 : $445,000 |
Year 2032 : $0 |
Year 2033 : $0 |
Salary Average Commitment |
Year 2030 : $4,126,000 |
Year 2031 : $445,000 |
Year 2032 : $0 |
Year 2033 : $0 |
|
Bruins is over or under the salary cap!
Arena Capacity - Ticket Price Attendance - % |
Arena Name | Fleet 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 Left | 33 |
Average Attendance - % | 14,464 - 78.31% |
Average Income per Game | $2,524,198 |
Year to Date Revenue | $20,193,584 |
Farm |
Home Games Left | 31 |
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 Days | 104 |
Pro Expenses Per Days | $709,888 |
Pro Estimated Expenses | $73,828,352 |
Farm Remaining Season Days | 95 |
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 Players | 24 |
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 Players | 33 |
Salary Commitment |
Year 2030 : $3,526,667 |
Year 2031 : $1,330,000 |
Year 2032 : $290,000 |
Year 2033 : $0 |
Salary Average Commitment |
Year 2030 : $3,526,667 |
Year 2031 : $1,330,000 |
Year 2032 : $290,000 |
Year 2033 : $0 |
|
Canadiens is over or under the salary cap!
Arena Capacity - Ticket Price Attendance - % |
Arena Name | Centre 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 Left | 32 |
Average Attendance - % | 17,816 - 89.08% |
Average Income per Game | $2,678,769 |
Year to Date Revenue | $24,108,922 |
Farm |
Home Games Left | 32 |
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 Days | 104 |
Pro Expenses Per Days | $728,993 |
Pro Estimated Expenses | $75,815,272 |
Farm Remaining Season Days | 95 |
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 Players | 25 |
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 Players | 38 |
Salary Commitment |
Year 2030 : $4,961,666 |
Year 2031 : $2,669,999 |
Year 2032 : $1,563,333 |
Year 2033 : $0 |
Salary Average Commitment |
Year 2030 : $4,961,666 |
Year 2031 : $2,669,999 |
Year 2032 : $1,563,333 |
Year 2033 : $0 |
|
Arena Capacity - Ticket Price Attendance - % |
Arena Name | Rogers Arena - A |
Level 1: | 6244 - $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 Left | 32 |
Average Attendance - % | 18,236 - 97.89% |
Average Income per Game | $2,572,218 |
Year to Date Revenue | $23,149,962 |
Farm |
Home Games Left | 31 |
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 Days | 104 |
Pro Expenses Per Days | $583,396 |
Pro Estimated Expenses | $60,673,184 |
Farm Remaining Season Days | 95 |
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 Players | 23 |
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 Players | 35 |
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 |
|
Arena Capacity - Ticket Price Attendance - % |
Arena Name | MCI 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 Left | 32 |
Average Attendance - % | 14,590 - 72.95% |
Average Income per Game | $2,596,555 |
Year to Date Revenue | $23,368,993 |
Farm |
Home Games Left | 31 |
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 Days | 104 |
Pro Expenses Per Days | $658,209 |
Pro Estimated Expenses | $68,453,736 |
Farm Remaining Season Days | 95 |
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 Players | 20 |
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 Players | 33 |
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 |
|
Arena Capacity - Ticket Price Attendance - % |
Arena Name | Bette 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 Left | 31 |
Average Attendance - % | 15,440 - 77.20% |
Average Income per Game | $2,564,322 |
Year to Date Revenue | $25,643,217 |
Farm |
Home Games Left | 31 |
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 Days | 104 |
Pro Expenses Per Days | $623,818 |
Pro Estimated Expenses | $64,877,072 |
Farm Remaining Season Days | 95 |
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 Players | 25 |
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 Players | 32 |
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 |
|
Arena Capacity - Ticket Price Attendance - % |
Arena Name | Continental 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 Left | 32 |
Average Attendance - % | 16,564 - 78.87% |
Average Income per Game | $2,612,989 |
Year to Date Revenue | $23,516,901 |
Farm |
Home Games Left | 32 |
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 Days | 104 |
Pro Expenses Per Days | $673,254 |
Pro Estimated Expenses | $70,018,416 |
Farm Remaining Season Days | 95 |
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 Players | 20 |
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 Players | 44 |
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 |
|
Arena Capacity - Ticket Price Attendance - % |
Arena Name | Moskva 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 Left | 32 |
Average Attendance - % | 20,929 - 95.13% |
Average Income per Game | $2,857,712 |
Year to Date Revenue | $25,719,404 |
Farm |
Home Games Left | 31 |
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 Days | 104 |
Pro Expenses Per Days | $592,525 |
Pro Estimated Expenses | $61,622,600 |
Farm Remaining Season Days | 95 |
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 Players | 24 |
Salary Commitment |
Year 2030 : $73,508,333 |
Year 2031 : $20,666,667 |
Year 2032 : $3,916,667 |
Year 2033 : $0 |
Salary Average Commitment |
Year 2030 : $73,508,333 |
Year 2031 : $20,666,667 |
Year 2032 : $3,916,667 |
Year 2033 : $0 |
Salary Cap with 1 Way Contract |
Year 2030 : $73,508,333 |
Year 2031 : $20,666,667 |
Year 2032 : $3,916,667 |
Year 2033 : $0 |
|
Farm Players Salaries |
Marco Rossi |
$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 Players | 34 |
Salary Commitment |
Year 2030 : $3,362,500 |
Year 2031 : $1,570,833 |
Year 2032 : $1,092,500 |
Year 2033 : $0 |
Salary Average Commitment |
Year 2030 : $3,362,500 |
Year 2031 : $1,570,833 |
Year 2032 : $1,092,500 |
Year 2033 : $0 |
|
Arena Capacity - Ticket Price Attendance - % |
Arena Name | Penngrowth Saddledome - A |
Level 1: | 6500 - $155 - 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 Left | 32 |
Average Attendance - % | 18,742 - 93.71% |
Average Income per Game | $2,702,116 |
Year to Date Revenue | $24,319,045 |
Farm |
Home Games Left | 32 |
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 Days | 104 |
Pro Expenses Per Days | $582,836 |
Pro Estimated Expenses | $60,614,944 |
Farm Remaining Season Days | 95 |
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 Players | 26 |
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 Players | 32 |
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 |
|
Arena Capacity - Ticket Price Attendance - % |
Arena Name | Spectrum - 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 Left | 31 |
Average Attendance - % | 19,742 - 89.73% |
Average Income per Game | $2,816,320 |
Year to Date Revenue | $28,163,198 |
Farm |
Home Games Left | 31 |
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 Days | 104 |
Pro Expenses Per Days | $551,791 |
Pro Estimated Expenses | $57,386,264 |
Farm Remaining Season Days | 95 |
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 Players | 24 |
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 Players | 42 |
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 |
|
Arena Capacity - Ticket Price Attendance - % |
Arena Name | T-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 Left | 33 |
Average Attendance - % | 16,227 - 81.14% |
Average Income per Game | $2,634,653 |
Year to Date Revenue | $21,077,221 |
Farm |
Home Games Left | 32 |
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 Days | 104 |
Pro Expenses Per Days | $705,611 |
Pro Estimated Expenses | $73,383,544 |
Farm Remaining Season Days | 95 |
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 Players | 23 |
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 Players | 35 |
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 |
|
Arena Capacity - Ticket Price Attendance - % |
Arena Name | Volksbank 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 Left | 31 |
Average Attendance - % | 19,837 - 90.17% |
Average Income per Game | $2,807,999 |
Year to Date Revenue | $28,079,987 |
Farm |
Home Games Left | 31 |
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 Days | 104 |
Pro Expenses Per Days | $627,239 |
Pro Estimated Expenses | $65,232,856 |
Farm Remaining Season Days | 95 |
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 Players | 22 |
Salary Commitment |
Year 2030 : $85,500,000 |
Year 2031 : $54,000,000 |
Year 2032 : $19,500,000 |
Year 2033 : $0 |
Salary Average Commitment |
Year 2030 : $85,500,000 |
Year 2031 : $54,000,000 |
Year 2032 : $19,500,000 |
Year 2033 : $0 |
Salary Cap with 1 Way Contract |
Year 2030 : $85,500,000 |
Year 2031 : $54,000,000 |
Year 2032 : $19,500,000 |
Year 2033 : $0 |
|
Farm Players Salaries |
Filip Chlapik |
$200,000 (1) |
Salary Remaining : |
$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 Players | 31 |
Salary Commitment |
Year 2030 : $3,773,333 |
Year 2031 : $2,268,333 |
Year 2032 : $468,333 |
Year 2033 : $0 |
Salary Average Commitment |
Year 2030 : $3,773,333 |
Year 2031 : $2,268,333 |
Year 2032 : $468,333 |
Year 2033 : $0 |
|
Arena Capacity - Ticket Price Attendance - % |
Arena Name | Arena de Malley - E |
Level 1: | 7800 - $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 Left | 32 |
Average Attendance - % | 18,347 - 76.45% |
Average Income per Game | $2,675,289 |
Year to Date Revenue | $24,077,599 |
Farm |
Home Games Left | 31 |
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 Days | 104 |
Pro Expenses Per Days | $642,537 |
Pro Estimated Expenses | $66,823,848 |
Farm Remaining Season Days | 95 |
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 Players | 20 |
Salary Commitment |
Year 2030 : $83,100,000 |
Year 2031 : $34,950,000 |
Year 2032 : $21,950,000 |
Year 2033 : $0 |
Salary Average Commitment |
Year 2030 : $83,100,000 |
Year 2031 : $34,950,000 |
Year 2032 : $21,950,000 |
Year 2033 : $0 |
Salary Cap with 1 Way Contract |
Year 2030 : $83,100,000 |
Year 2031 : $34,950,000 |
Year 2032 : $21,950,000 |
Year 2033 : $0 |
|
Farm Players Salaries |
Ozzy Wiesblatt |
$200,000 (2) |
Salary Remaining : |
$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 Players | 40 |
Salary Commitment |
Year 2030 : $4,930,834 |
Year 2031 : $2,482,500 |
Year 2032 : $455,000 |
Year 2033 : $0 |
Salary Average Commitment |
Year 2030 : $4,930,834 |
Year 2031 : $2,482,500 |
Year 2032 : $455,000 |
Year 2033 : $0 |
|
Arena Capacity - Ticket Price Attendance - % |
Arena Name | Nassau Coliseum - A |
Level 1: | 6500 - $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 Left | 32 |
Average Attendance - % | 14,353 - 71.76% |
Average Income per Game | $2,563,963 |
Year to Date Revenue | $23,075,664 |
Farm |
Home Games Left | 31 |
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 Days | 104 |
Pro Expenses Per Days | $625,435 |
Pro Estimated Expenses | $65,045,240 |
Farm Remaining Season Days | 95 |
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 Players | 21 |
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 Players | 36 |
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 |
|
Arena Capacity - Ticket Price Attendance - % |
Arena Name | MTS 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 Left | 32 |
Average Attendance - % | 19,348 - 92.13% |
Average Income per Game | $2,773,841 |
Year to Date Revenue | $24,964,570 |
Farm |
Home Games Left | 31 |
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 Days | 104 |
Pro Expenses Per Days | $584,264 |
Pro Estimated Expenses | $60,763,456 |
Farm Remaining Season Days | 95 |
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 Players | 25 |
Salary Commitment |
Year 2030 : $77,791,333 |
Year 2031 : $45,708,000 |
Year 2032 : $22,333,000 |
Year 2033 : $0 |
Salary Average Commitment |
Year 2030 : $77,791,333 |
Year 2031 : $45,708,000 |
Year 2032 : $22,333,000 |
Year 2033 : $0 |
Salary Cap with 1 Way Contract |
Year 2030 : $77,791,333 |
Year 2031 : $45,708,000 |
Year 2032 : $22,333,000 |
Year 2033 : $0 |
|
Farm Players Salaries |
Nathan Smith |
$200,000 (1) |
Salary Remaining : |
$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 Players | 29 |
Salary Commitment |
Year 2030 : $3,414,167 |
Year 2031 : $1,330,000 |
Year 2032 : $975,000 |
Year 2033 : $0 |
Salary Average Commitment |
Year 2030 : $3,414,167 |
Year 2031 : $1,330,000 |
Year 2032 : $975,000 |
Year 2033 : $0 |
|
Arena Capacity - Ticket Price Attendance - % |
Arena Name | Staples Center - C |
Level 1: | 7150 - $125 - 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 Left | 32 |
Average Attendance - % | 21,384 - 97.20% |
Average Income per Game | $2,509,291 |
Year to Date Revenue | $22,583,623 |
Farm |
Home Games Left | 31 |
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 Days | 104 |
Pro Expenses Per Days | $591,231 |
Pro Estimated Expenses | $61,488,024 |
Farm Remaining Season Days | 95 |
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 Players | 24 |
Salary Commitment |
Year 2030 : $74,725,000 |
Year 2031 : $39,875,000 |
Year 2032 : $17,000,000 |
Year 2033 : $0 |
Salary Average Commitment |
Year 2030 : $74,725,000 |
Year 2031 : $39,875,000 |
Year 2032 : $17,000,000 |
Year 2033 : $0 |
Salary Cap with 1 Way Contract |
Year 2030 : $74,725,000 |
Year 2031 : $39,875,000 |
Year 2032 : $17,000,000 |
Year 2033 : $0 |
|
Farm Players Salaries |
Joe Veleno |
$200,000 (1) |
Salary Remaining : |
$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 Players | 36 |
Salary Commitment |
Year 2030 : $3,637,500 |
Year 2031 : $1,790,000 |
Year 2032 : $435,000 |
Year 2033 : $0 |
Salary Average Commitment |
Year 2030 : $3,637,500 |
Year 2031 : $1,790,000 |
Year 2032 : $435,000 |
Year 2033 : $0 |
|
Arena Capacity - Ticket Price Attendance - % |
Arena Name | Air Canada Center - A |
Level 1: | 6100 - $160 - 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 Left | 32 |
Average Attendance - % | 17,320 - 93.97% |
Average Income per Game | $2,511,467 |
Year to Date Revenue | $22,603,202 |
Farm |
Home Games Left | 32 |
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 Days | 104 |
Pro Expenses Per Days | $647,015 |
Pro Estimated Expenses | $67,289,560 |
Farm Remaining Season Days | 95 |
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 Players | 24 |
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 Players | 35 |
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 |
|
Arena Capacity - Ticket Price Attendance - % |
Arena Name | Centre 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 Left | 32 |
Average Attendance - % | 21,461 - 76.65% |
Average Income per Game | $2,457,435 |
Year to Date Revenue | $22,116,914 |
Farm |
Home Games Left | 31 |
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 Days | 104 |
Pro Expenses Per Days | $618,537 |
Pro Estimated Expenses | $64,327,848 |
Farm Remaining Season Days | 95 |
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 Players | 25 |
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 Players | 32 |
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 |
|
Arena Capacity - Ticket Price Attendance - % |
Arena Name | Mellon 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 Left | 32 |
Average Attendance - % | 20,337 - 96.84% |
Average Income per Game | $2,900,957 |
Year to Date Revenue | $26,108,612 |
Farm |
Home Games Left | 31 |
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 Days | 104 |
Pro Expenses Per Days | $664,577 |
Pro Estimated Expenses | $69,116,008 |
Farm Remaining Season Days | 95 |
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 Players | 26 |
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 Players | 39 |
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 |
|
Arena Capacity - Ticket Price Attendance - % |
Arena Name | Bridgestone 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 Left | 32 |
Average Attendance - % | 15,515 - 77.57% |
Average Income per Game | $2,610,921 |
Year to Date Revenue | $23,498,290 |
Farm |
Home Games Left | 31 |
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 Days | 104 |
Pro Expenses Per Days | $609,204 |
Pro Estimated Expenses | $63,357,216 |
Farm Remaining Season Days | 95 |
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 Players | 20 |
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 Players | 36 |
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 is over or under the salary cap!
Arena Capacity - Ticket Price Attendance - % |
Arena Name | Madison 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 Left | 32 |
Average Attendance - % | 16,034 - 76.35% |
Average Income per Game | $2,609,590 |
Year to Date Revenue | $23,486,311 |
Farm |
Home Games Left | 31 |
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 Days | 104 |
Pro Expenses Per Days | $712,687 |
Pro Estimated Expenses | $74,119,448 |
Farm Remaining Season Days | 95 |
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 Players | 21 |
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 Players | 40 |
Salary Commitment |
Year 2030 : $5,050,000 |
Year 2031 : $3,030,000 |
Year 2032 : $761,667 |
Year 2033 : $0 |
Salary Average Commitment |
Year 2030 : $5,050,000 |
Year 2031 : $3,030,000 |
Year 2032 : $761,667 |
Year 2033 : $0 |
|
Red Wings is over or under the salary cap!
Arena Capacity - Ticket Price Attendance - % |
Arena Name | Little 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 Left | 33 |
Average Attendance - % | 19,835 - 90.16% |
Average Income per Game | $2,668,839 |
Year to Date Revenue | $21,350,711 |
Farm |
Home Games Left | 31 |
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 Days | 104 |
Pro Expenses Per Days | $716,642 |
Pro Estimated Expenses | $74,530,768 |
Farm Remaining Season Days | 95 |
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 Players | 20 |
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 Players | 37 |
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 |
|
Arena Capacity - Ticket Price Attendance - % |
Arena Name | Preussag 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 Left | 32 |
Average Attendance - % | 20,524 - 89.23% |
Average Income per Game | $2,886,018 |
Year to Date Revenue | $25,974,162 |
Farm |
Home Games Left | 31 |
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 Days | 104 |
Pro Expenses Per Days | $692,164 |
Pro Estimated Expenses | $71,985,056 |
Farm Remaining Season Days | 95 |
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 Players | 22 |
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 Players | 29 |
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 |
|
Arena Capacity - Ticket Price Attendance - % |
Arena Name | Corel 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 Left | 32 |
Average Attendance - % | 19,718 - 98.59% |
Average Income per Game | $2,746,511 |
Year to Date Revenue | $24,718,598 |
Farm |
Home Games Left | 31 |
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 Days | 104 |
Pro Expenses Per Days | $569,030 |
Pro Estimated Expenses | $59,179,120 |
Farm Remaining Season Days | 95 |
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 Players | 22 |
Salary Commitment |
Year 2030 : $69,750,000 |
Year 2031 : $40,250,000 |
Year 2032 : $23,250,000 |
Year 2033 : $0 |
Salary Average Commitment |
Year 2030 : $69,750,000 |
Year 2031 : $40,250,000 |
Year 2032 : $23,250,000 |
Year 2033 : $0 |
Salary Cap with 1 Way Contract |
Year 2030 : $69,750,000 |
Year 2031 : $40,250,000 |
Year 2032 : $23,250,000 |
Year 2033 : $0 |
|
Farm Players Salaries |
Danny Kristo |
$200,000 (2) |
Salary Remaining : |
$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 Players | 28 |
Salary Commitment |
Year 2030 : $3,366,667 |
Year 2031 : $1,441,667 |
Year 2032 : $786,667 |
Year 2033 : $0 |
Salary Average Commitment |
Year 2030 : $3,366,667 |
Year 2031 : $1,441,667 |
Year 2032 : $786,667 |
Year 2033 : $0 |
|
Arena Capacity - Ticket Price Attendance - % |
Arena Name | Paegas Arena - A |
Level 1: | 6500 - $163 - 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 Left | 32 |
Average Attendance - % | 17,402 - 87.01% |
Average Income per Game | $2,656,128 |
Year to Date Revenue | $23,905,151 |
Farm |
Home Games Left | 31 |
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 Days | 104 |
Pro Expenses Per Days | $625,000 |
Pro Estimated Expenses | $65,000,000 |
Farm Remaining Season Days | 95 |
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 Players | 22 |
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 Players | 39 |
Salary Commitment |
Year 2030 : $4,666,667 |
Year 2031 : $2,220,000 |
Year 2032 : $935,000 |
Year 2033 : $0 |
Salary Average Commitment |
Year 2030 : $4,666,667 |
Year 2031 : $2,220,000 |
Year 2032 : $935,000 |
Year 2033 : $0 |
|
Arena Capacity - Ticket Price Attendance - % |
Arena Name | Elysee Arena - A |
Level 1: | 6500 - $109 - 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 Left | 32 |
Average Attendance - % | 20,000 - 100.00% |
Average Income per Game | $1,987,590 |
Year to Date Revenue | $17,888,310 |
Farm |
Home Games Left | 31 |
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 Days | 104 |
Pro Expenses Per Days | $572,761 |
Pro Estimated Expenses | $59,567,144 |
Farm Remaining Season Days | 95 |
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 Players | 22 |
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 Players | 31 |
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 |
|
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 |
24 | 37 | 61 |
Blue Bulls |
$8,546,274 |
$70,585,217 |
$19,414,783 |
$2,585,217 |
24 | 34 | 58 |
Blues |
$47,528,361 |
$90,570,450 |
-$570,450 |
$22,570,450 |
20 | 34 | 54 |
Bruins |
$67,617,940 |
$91,807,408 |
-$1,807,408 |
$23,807,408 |
24 | 33 | 57 |
Canadiens |
$83,452,742 |
$96,218,837 |
-$6,218,837 |
$28,218,837 |
25 | 38 | 63 |
Canucks |
$31,977,344 |
$77,842,936 |
$12,157,064 |
$9,842,936 |
23 | 35 | 58 |
Capitals |
$54,194,160 |
$81,648,670 |
$8,351,330 |
$13,648,670 |
20 | 33 | 53 |
Coyotes |
$29,867,663 |
$78,137,342 |
$11,862,658 |
$10,137,342 |
25 | 32 | 57 |
Devils |
$72,630,171 |
$89,197,662 |
$802,338 |
$21,197,662 |
20 | 44 | 64 |
Dynamo |
$59,867,806 |
$74,726,842 |
$15,273,158 |
$6,726,842 |
24 | 34 | 58 |
Flames |
$66,780,814 |
$73,902,194 |
$16,097,806 |
$5,902,194 |
26 | 32 | 58 |
Flyers |
$76,383,837 |
$71,330,230 |
$18,669,770 |
$3,330,230 |
24 | 42 | 66 |
Golden Knights |
$90,194,891 |
$83,755,887 |
$6,244,113 |
$15,755,887 |
23 | 35 | 58 |
Grizzlys |
$40,089,489 |
$80,110,129 |
$9,889,871 |
$12,110,129 |
22 | 31 | 53 |
HC |
$199,478,821 |
$83,099,966 |
$6,900,034 |
$15,099,966 |
20 | 40 | 60 |
Islanders |
$71,107,920 |
$79,213,938 |
$10,786,062 |
$11,213,938 |
21 | 36 | 57 |
Jets |
$35,365,290 |
$75,366,008 |
$14,633,992 |
$7,366,008 |
25 | 29 | 54 |
Kings |
$158,335,714 |
$74,620,489 |
$15,379,511 |
$6,620,489 |
24 | 36 | 60 |
Maple Leafs |
$55,167,672 |
$83,391,280 |
$6,608,720 |
$15,391,280 |
24 | 35 | 59 |
Nordiques |
$15,957,382 |
$76,985,884 |
$13,014,116 |
$8,985,884 |
25 | 32 | 57 |
Penguins |
$108,400,224 |
$82,609,315 |
$7,390,685 |
$14,609,315 |
26 | 39 | 65 |
Predators |
$35,229,164 |
$75,878,804 |
$14,121,196 |
$7,878,804 |
20 | 36 | 56 |
Rangers |
$79,854,983 |
$91,999,978 |
-$1,999,978 |
$23,999,978 |
21 | 40 | 61 |
Red Wings |
$8,386,247 |
$90,653,008 |
-$653,008 |
$22,653,008 |
20 | 37 | 57 |
Scorpions |
$105,536,934 |
$85,097,640 |
$4,902,360 |
$17,097,640 |
22 | 29 | 51 |
Senateurs |
$67,231,300 |
$69,749,948 |
$20,250,052 |
$1,749,948 |
22 | 28 | 50 |
Sparta |
$7,983,263 |
$83,550,796 |
$6,449,204 |
$15,550,796 |
22 | 39 | 61 |
TPS |
$10,878,521 |
$76,968,257 |
$13,031,743 |
$8,968,257 |
22 | 31 | 53 |
Back to the Top
|
|
|
Historique des formations |
|