| Agrandir LMH2030-TeamFinance.html |
LMH - Team Finance
Team Finance for Ligue Mondiale de Hockey
Update - Saturday, July 27, 2024 at 09:08
Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | United Center - A |
| Level 1: | 6002 - $160 - 0 - 0.00% |
| Level 2: | 5000 - $125 - 0 - 0.00% |
| Level 3: | 2000 - $90 - 0 - 0.00% |
| Level 4: | 4000 - $75 - 0 - 0.00% |
| Luxury : | 1000 - $425 - 0 - 0.00% |
| Total Capacity : | 18002 |
| Farm |
| Farm Level 1: | 2000 - $61 - 0 - 0.00% |
| Farm Level 2: | 1000 - $41 - 0 - 0.00% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0.00% |
| Average Income per Game | $0 |
| Year to Date Revenue | $0 |
| Farm |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0.00% |
| Average Income per Game | $0 |
| Year to Date Revenue | $0 |
Expense |
| Pro Players Total Salaries | $89,833,333 |
| Pro Players Total Average Salaries | $89,833,334 |
| Farm Players Total Salaries | $4,716,167 |
| Farm Players Total Average Salaries | $4,716,167 |
| Coaches Total Salaries | $2,550,000 |
| Luxury Taxe Total | $0 |
| Special Salary Cap Value | $0 |
| Pro Year To Date Expenses | $0 |
| Farm Year To Date Expenses | $0 |
| Pro Salary Per Days | $0 |
| Pro Salary Cap To Date | $0 |
| Farm Salary Per Days | $0 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Estimated Season Revenue | $0 |
| Pro Remaining Season Days | 0 |
| Pro Expenses Per Days | $0 |
| Pro Estimated Expenses | $0 |
| Farm Remaining Season Days | 0 |
| Farm Expenses Per Days | $0 |
| Farm Estimated Expenses | $0 |
| Estimated Season Expenses | $0 |
| Estimated Season Salary Cap | $0 |
| Estimate Under Maximum Salary Cap of $87,000,000 | $0 |
| Estimate Over Minimum Salary Cap of $66,000,000 | $0 |
| Current Bank Account | $49,125,753 |
| Projected Bank Account | $49,125,753 |
|
Pro Players Salaries |
| Aleksander Jr. Barkov |
$7,583,333 (1) |
| -Salary Remaining : |
$7,583,333 |
| Lawson Crouse |
$7,500,000 (1) |
| -Salary Remaining : |
$7,500,000 |
| Ondrej Palat |
$6,250,000 (2) |
| -Salary Remaining : |
$6,250,000 |
| Marek Zidlicky |
$6,250,000 (2) |
| -Salary Remaining : |
$6,250,000 |
| John Klingberg |
$5,500,000 (2) |
| -Salary Remaining : |
$5,500,000 |
| Sergei Bobrovsky |
$5,500,000 (1) |
| -Salary Remaining : |
$5,500,000 |
| Robby Fabbri |
$5,250,000 (3) |
| -Salary Remaining : |
$5,250,000 |
| Bowen Byram |
$4,500,000 (2) |
| -Salary Remaining : |
$4,500,000 |
| Elias Pettersson |
$4,000,000 (2) |
| -Salary Remaining : |
$4,000,000 |
| Lias Andersson |
$3,750,000 (3) |
| -Salary Remaining : |
$3,750,000 |
| Boris Katchouk |
$3,250,000 (2) |
| -Salary Remaining : |
$3,250,000 |
| Nicolas Hague |
$3,000,000 (2) |
| -Salary Remaining : |
$3,000,000 |
| Oliver Wahlstrom |
$3,000,000 (2) |
| -Salary Remaining : |
$3,000,000 |
| Jesse Ylonen |
$3,000,000 (3) |
| -Salary Remaining : |
$3,000,000 |
| Laurent Dauphin |
$3,000,000 (2) |
| -Salary Remaining : |
$3,000,000 |
| Kurtis Gabriel |
$3,000,000 (2) |
| -Salary Remaining : |
$3,000,000 |
| Nicolas Beaudin |
$2,750,000 (2) |
| -Salary Remaining : |
$2,750,000 |
| Jonatan Berggren |
$2,750,000 (2) |
| -Salary Remaining : |
$2,750,000 |
| Ryan O'Rourke |
$2,750,000 (2) |
| -Salary Remaining : |
$2,750,000 |
| Ukko-Pekka Luukkonen |
$2,500,000 (3) |
| -Salary Remaining : |
$2,500,000 |
| Rasmus Andersson |
$2,250,000 (1) |
| -Salary Remaining : |
$2,250,000 |
| Ryan White |
$1,250,000 (1) |
| -Salary Remaining : |
$1,250,000 |
| Tyrell Goulbourne |
$1,250,000 (2) |
| -Salary Remaining : |
$1,250,000 |
| Total Pro Players | 23 |
| Salary Commitment |
| Year 2030 : $89,833,333 |
| Year 2031 : $65,750,000 |
| Year 2032 : $14,500,000 |
| Year 2033 : $0 |
| Salary Average Commitment |
| Year 2030 : $89,833,334 |
| Year 2031 : $65,750,000 |
| Year 2032 : $14,500,000 |
| Year 2033 : $0 |
| Salary Cap with 1 Way Contract |
| Year 2030 : $89,833,334 |
| Year 2031 : $65,750,000 |
| Year 2032 : $14,500,000 |
| Year 2033 : $0 |
|
Farm Players Salaries |
| Ridley Greig |
$200,000 (2) |
| Salary Remaining : |
$200,000 |
| Jan Mysak |
$200,000 (2) |
| Salary Remaining : |
$200,000 |
| Tarmo Reunanen |
$200,000 (1) |
| Salary Remaining : |
$200,000 |
| Yegor Chinakhov |
$200,000 (2) |
| Salary Remaining : |
$200,000 |
| Jakob Ragnarsson |
$200,000 (1) |
| Salary Remaining : |
$200,000 |
| Isaac Ratcliffe |
$200,000 (1) |
| Salary Remaining : |
$200,000 |
| Benoit-Olivier Groulx |
$195,000 (3) |
| Salary Remaining : |
$195,000 |
| Gabriel Fortier |
$195,000 (3) |
| Salary Remaining : |
$195,000 |
| Zach Budish |
$190,000 (1) |
| Salary Remaining : |
$190,000 |
| Justin Barron |
$190,000 (2) |
| Salary Remaining : |
$190,000 |
| Luke Tuch |
$190,000 (2) |
| Salary Remaining : |
$190,000 |
| Dmitri Samorukov |
$185,000 (3) |
| Salary Remaining : |
$185,000 |
| Ty Emberson |
$185,000 (2) |
| Salary Remaining : |
$185,000 |
| Andrei Loktionov |
$185,000 (1) |
| Salary Remaining : |
$185,000 |
| Michael Raffl |
$175,000 (2) |
| Salary Remaining : |
$175,000 |
| Damien Brunner |
$170,000 (1) |
| Salary Remaining : |
$170,000 |
| Drew Commesso |
$150,000 (3) |
| Salary Remaining : |
$150,000 |
| Jesse Gabrielle |
$145,000 (2) |
| Salary Remaining : |
$145,000 |
| Justin Almeida |
$130,000 (3) |
| Salary Remaining : |
$130,000 |
| Lucas Taricco |
$110,000 (1) |
| Salary Remaining : |
$110,000 |
| Martin Frk |
$108,333 (1) |
| Salary Remaining : |
$108,333 |
| Colby Ambrosio |
$105,000 (2) |
| Salary Remaining : |
$105,000 |
| John Draeger |
$100,000 (1) |
| Salary Remaining : |
$100,000 |
| Joel Hofer |
$95,000 (2) |
| Salary Remaining : |
$95,000 |
| Shayne Gostisbehere |
$95,000 (2) |
| Salary Remaining : |
$95,000 |
| Nick Leddy |
$92,000 (1) |
| Salary Remaining : |
$92,000 |
| Stefan Noesen |
$91,667 (2) |
| Salary Remaining : |
$91,667 |
| Tyler Bertuzzi |
$91,667 (2) |
| Salary Remaining : |
$91,667 |
| Ryan Collins |
$77,500 (2) |
| Salary Remaining : |
$77,500 |
| Mackie Samoskevich |
$75,000 (1) |
| Salary Remaining : |
$75,000 |
| Thomas Di Pauli |
$75,000 (1) |
| Salary Remaining : |
$75,000 |
| Marcus Hogberg |
$65,000 (1) |
| Salary Remaining : |
$65,000 |
| Jordan Schmaltz |
$50,000 (1) |
| Salary Remaining : |
$50,000 |
| Total Farm Players | 33 |
| Salary Commitment |
| Year 2030 : $4,716,167 |
| Year 2031 : $2,895,834 |
| Year 2032 : $855,000 |
| Year 2033 : $0 |
| Salary Average Commitment |
| Year 2030 : $4,716,167 |
| Year 2031 : $2,895,834 |
| Year 2032 : $855,000 |
| Year 2033 : $0 |
|
Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | ABBA Center - G |
| Level 1: | 8450 - $100 - 0 - 0.00% |
| Level 2: | 7150 - $80 - 0 - 0.00% |
| Level 3: | 2925 - $65 - 0 - 0.00% |
| Level 4: | 5850 - $45 - 0 - 0.00% |
| Luxury : | 1625 - $200 - 0 - 0.00% |
| Total Capacity : | 26000 |
| Farm |
| Farm Level 1: | 2000 - $75 - 0 - 0.00% |
| Farm Level 2: | 1000 - $50 - 0 - 0.00% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0.00% |
| Average Income per Game | $0 |
| Year to Date Revenue | $0 |
| Farm |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0.00% |
| Average Income per Game | $0 |
| Year to Date Revenue | $0 |
Expense |
| Pro Players Total Salaries | $70,916,666 |
| Pro Players Total Average Salaries | $70,916,666 |
| Farm Players Total Salaries | $4,565,000 |
| Farm Players Total Average Salaries | $4,565,000 |
| Coaches Total Salaries | $5,000,000 |
| Luxury Taxe Total | $0 |
| Special Salary Cap Value | $0 |
| Pro Year To Date Expenses | $0 |
| Farm Year To Date Expenses | $0 |
| Pro Salary Per Days | $0 |
| Pro Salary Cap To Date | $0 |
| Farm Salary Per Days | $0 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Estimated Season Revenue | $0 |
| Pro Remaining Season Days | 0 |
| Pro Expenses Per Days | $0 |
| Pro Estimated Expenses | $0 |
| Farm Remaining Season Days | 0 |
| Farm Expenses Per Days | $0 |
| Farm Estimated Expenses | $0 |
| Estimated Season Expenses | $0 |
| Estimated Season Salary Cap | $0 |
| Estimate Under Maximum Salary Cap of $87,000,000 | $0 |
| Estimate Over Minimum Salary Cap of $66,000,000 | $0 |
| Current Bank Account | $14,738,474 |
| Projected Bank Account | $14,738,474 |
|
Pro Players Salaries |
| Maximo Massari |
$6,500,000 (2) |
| -Salary Remaining : |
$6,500,000 |
| Jesse Puljujarvi |
$5,000,000 (1) |
| -Salary Remaining : |
$5,000,000 |
| Pierre-Luc Dubois |
$5,000,000 (1) |
| -Salary Remaining : |
$5,000,000 |
| Samuel Poulin |
$3,750,000 (2) |
| -Salary Remaining : |
$3,750,000 |
| Connor Hurley |
$3,583,333 (1) |
| -Salary Remaining : |
$3,583,333 |
| Jean-Christophe Beaudin |
$3,500,000 (1) |
| -Salary Remaining : |
$3,500,000 |
| John Hayden |
$3,000,000 (2) |
| -Salary Remaining : |
$3,000,000 |
| Mathieu Perreault |
$3,000,000 (2) |
| -Salary Remaining : |
$3,000,000 |
| Tomas Kana |
$3,000,000 (2) |
| -Salary Remaining : |
$3,000,000 |
| Kyle Turris |
$3,000,000 (1) |
| -Salary Remaining : |
$3,000,000 |
| Nolan Foote |
$3,000,000 (3) |
| -Salary Remaining : |
$3,000,000 |
| Samuel Bolduc |
$3,000,000 (3) |
| -Salary Remaining : |
$3,000,000 |
| Ryan McLeod |
$2,750,000 (1) |
| -Salary Remaining : |
$2,750,000 |
| Kale Clague |
$2,750,000 (2) |
| -Salary Remaining : |
$2,750,000 |
| Mark Jankowski |
$2,750,000 (1) |
| -Salary Remaining : |
$2,750,000 |
| Philip Tomasino |
$2,750,000 (2) |
| -Salary Remaining : |
$2,750,000 |
| Dmitrij Jaskin |
$2,500,000 (2) |
| -Salary Remaining : |
$2,500,000 |
| Austin Watson |
$2,500,000 (2) |
| -Salary Remaining : |
$2,500,000 |
| Mark Pysyk |
$2,500,000 (2) |
| -Salary Remaining : |
$2,500,000 |
| Keith Petruzzelli |
$2,000,000 (3) |
| -Salary Remaining : |
$2,000,000 |
| Tyler Parsons |
$1,500,000 (1) |
| -Salary Remaining : |
$1,500,000 |
| Malcolm Subban |
$1,250,000 (1) |
| -Salary Remaining : |
$1,250,000 |
| Victor Olofsson |
$1,250,000 (3) |
| -Salary Remaining : |
$1,250,000 |
| Pavel Buchnevich |
$1,083,333 (2) |
| -Salary Remaining : |
$1,083,333 |
| Total Pro Players | 24 |
| Salary Commitment |
| Year 2030 : $70,916,666 |
| Year 2031 : $42,583,333 |
| Year 2032 : $9,250,000 |
| Year 2033 : $0 |
| Salary Average Commitment |
| Year 2030 : $70,916,666 |
| Year 2031 : $42,583,333 |
| Year 2032 : $9,250,000 |
| Year 2033 : $0 |
| Salary Cap with 1 Way Contract |
| Year 2030 : $70,916,666 |
| Year 2031 : $42,583,333 |
| Year 2032 : $9,250,000 |
| Year 2033 : $0 |
|
Farm Players Salaries |
| Brett Howden |
$200,000 (1) |
| Salary Remaining : |
$200,000 |
| Libor Hajek |
$200,000 (1) |
| Salary Remaining : |
$200,000 |
| Matt Filipe |
$200,000 (2) |
| Salary Remaining : |
$200,000 |
| Kevin Bieksa |
$200,000 (3) |
| Salary Remaining : |
$200,000 |
| Jonny Tychonick |
$195,000 (1) |
| Salary Remaining : |
$195,000 |
| Brock Faber |
$190,000 (2) |
| Salary Remaining : |
$190,000 |
| Nathan Legare |
$190,000 (1) |
| Salary Remaining : |
$190,000 |
| Adam Helewka |
$185,000 (2) |
| Salary Remaining : |
$185,000 |
| Ronnie Attard |
$185,000 (2) |
| Salary Remaining : |
$185,000 |
| Etienne Froidevaux |
$185,000 (1) |
| Salary Remaining : |
$185,000 |
| Alex Laferriere |
$180,000 (2) |
| Salary Remaining : |
$180,000 |
| Jaden Lindo |
$150,000 (1) |
| Salary Remaining : |
$150,000 |
| Jackson Hallum |
$150,000 (2) |
| Salary Remaining : |
$150,000 |
| Dylan Wells |
$150,000 (2) |
| Salary Remaining : |
$150,000 |
| Ethan Phillips |
$140,000 (1) |
| Salary Remaining : |
$140,000 |
| Linus Cronholm |
$140,000 (1) |
| Salary Remaining : |
$140,000 |
| Skyler McKenzie |
$140,000 (2) |
| Salary Remaining : |
$140,000 |
| Jordan Subban |
$133,333 (1) |
| Salary Remaining : |
$133,333 |
| Thimo Nickl |
$130,000 (3) |
| Salary Remaining : |
$130,000 |
| Nicolas Kerdiles |
$125,000 (1) |
| Salary Remaining : |
$125,000 |
| Nico Daws |
$110,000 (3) |
| Salary Remaining : |
$110,000 |
| Cole Cassels |
$100,000 (2) |
| Salary Remaining : |
$100,000 |
| Stanislaus Cuprik |
$100,000 (2) |
| Salary Remaining : |
$100,000 |
| Juha Kivilahti |
$100,000 (2) |
| Salary Remaining : |
$100,000 |
| Pelle Linnaeus |
$100,000 (2) |
| Salary Remaining : |
$100,000 |
| Rene Wira |
$100,000 (2) |
| Salary Remaining : |
$100,000 |
| Kyle Clifford |
$100,000 (2) |
| Salary Remaining : |
$100,000 |
| Brian Hart |
$100,000 (2) |
| Salary Remaining : |
$100,000 |
| Damon Severson |
$91,667 (2) |
| Salary Remaining : |
$91,667 |
| Alexander Guptill |
$85,000 (2) |
| Salary Remaining : |
$85,000 |
| Brock Beukeboom |
$75,000 (2) |
| Salary Remaining : |
$75,000 |
| Martin Hanzal |
$75,000 (2) |
| Salary Remaining : |
$75,000 |
| Tobias Lindberg |
$60,000 (2) |
| Salary Remaining : |
$60,000 |
| Total Farm Players | 33 |
| Salary Commitment |
| Year 2030 : $4,565,000 |
| Year 2031 : $2,906,667 |
| Year 2032 : $440,000 |
| Year 2033 : $0 |
| Salary Average Commitment |
| Year 2030 : $4,565,000 |
| Year 2031 : $2,906,667 |
| Year 2032 : $440,000 |
| Year 2033 : $0 |
|
Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Savvis Center - D |
| Level 1: | 7475 - $180 - 0 - 0.00% |
| Level 2: | 6325 - $150 - 0 - 0.00% |
| Level 3: | 2588 - $110 - 0 - 0.00% |
| Level 4: | 5175 - $80 - 0 - 0.00% |
| Luxury : | 1437 - $400 - 0 - 0.00% |
| Total Capacity : | 23000 |
| Farm |
| Farm Level 1: | 2000 - $60 - 0 - 0.00% |
| Farm Level 2: | 1000 - $40 - 0 - 0.00% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0.00% |
| Average Income per Game | $0 |
| Year to Date Revenue | $0 |
| Farm |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0.00% |
| Average Income per Game | $0 |
| Year to Date Revenue | $0 |
Expense |
| Pro Players Total Salaries | $90,508,333 |
| Pro Players Total Average Salaries | $90,508,333 |
| Farm Players Total Salaries | $3,976,000 |
| Farm Players Total Average Salaries | $3,976,000 |
| Coaches Total Salaries | $8,750,000 |
| Luxury Taxe Total | $0 |
| Special Salary Cap Value | $0 |
| Pro Year To Date Expenses | $0 |
| Farm Year To Date Expenses | $0 |
| Pro Salary Per Days | $0 |
| Pro Salary Cap To Date | $0 |
| Farm Salary Per Days | $0 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Estimated Season Revenue | $0 |
| Pro Remaining Season Days | 0 |
| Pro Expenses Per Days | $0 |
| Pro Estimated Expenses | $0 |
| Farm Remaining Season Days | 0 |
| Farm Expenses Per Days | $0 |
| Farm Estimated Expenses | $0 |
| Estimated Season Expenses | $0 |
| Estimated Season Salary Cap | $0 |
| Estimate Under Maximum Salary Cap of $87,000,000 | $0 |
| Estimate Over Minimum Salary Cap of $66,000,000 | $0 |
| Current Bank Account | $74,371,255 |
| Projected Bank Account | $74,371,255 |
|
Pro Players Salaries |
| Nikolaj Ehlers |
$9,333,333 (2) |
| -Salary Remaining : |
$9,333,333 |
| Tyler Johnson |
$8,750,000 (2) |
| -Salary Remaining : |
$8,750,000 |
| Nathan MacKinnon |
$8,500,000 (2) |
| -Salary Remaining : |
$8,500,000 |
| Gustav Nyquist |
$7,750,000 (1) |
| -Salary Remaining : |
$7,750,000 |
| Martin Jones |
$7,500,000 (2) |
| -Salary Remaining : |
$7,500,000 |
| William Nylander |
$7,250,000 (3) |
| -Salary Remaining : |
$7,250,000 |
| Rasmus Kupari |
$6,250,000 (3) |
| -Salary Remaining : |
$6,250,000 |
| Antoine Vermette |
$4,000,000 (2) |
| -Salary Remaining : |
$4,000,000 |
| Philip Broberg |
$4,000,000 (2) |
| -Salary Remaining : |
$4,000,000 |
| Matthew Boldy |
$3,750,000 (2) |
| -Salary Remaining : |
$3,750,000 |
| Juuso Valimaki |
$3,500,000 (2) |
| -Salary Remaining : |
$3,500,000 |
| William Bitten |
$3,250,000 (2) |
| -Salary Remaining : |
$3,250,000 |
| Andrew Peeke |
$3,000,000 (2) |
| -Salary Remaining : |
$3,000,000 |
| Brady Tkachuk |
$3,000,000 (1) |
| -Salary Remaining : |
$3,000,000 |
| Cole Perfetti |
$3,000,000 (3) |
| -Salary Remaining : |
$3,000,000 |
| Jett Woo |
$2,750,000 (2) |
| -Salary Remaining : |
$2,750,000 |
| Viktor Tikhonov |
$2,175,000 (1) |
| -Salary Remaining : |
$2,175,000 |
| Mads Sogaard |
$1,750,000 (2) |
| -Salary Remaining : |
$1,750,000 |
| Joe Colborne |
$500,000 (1) |
| -Salary Remaining : |
$500,000 |
| Michael McCarron |
$500,000 (1) |
| -Salary Remaining : |
$500,000 |
| Total Pro Players | 20 |
| Salary Commitment |
| Year 2030 : $90,508,333 |
| Year 2031 : $76,583,333 |
| Year 2032 : $16,500,000 |
| Year 2033 : $0 |
| Salary Average Commitment |
| Year 2030 : $90,508,333 |
| Year 2031 : $76,583,333 |
| Year 2032 : $16,500,000 |
| Year 2033 : $0 |
| Salary Cap with 1 Way Contract |
| Year 2030 : $90,508,333 |
| Year 2031 : $76,583,333 |
| Year 2032 : $16,500,000 |
| Year 2033 : $0 |
|
Farm Players Salaries |
| Akil Thomas |
$200,000 (1) |
| Salary Remaining : |
$200,000 |
| Tomas Tatar |
$200,000 (1) |
| Salary Remaining : |
$200,000 |
| Dylan Holloway |
$200,000 (1) |
| Salary Remaining : |
$200,000 |
| Nikita Alexandrov |
$200,000 (1) |
| Salary Remaining : |
$200,000 |
| Stuart Percy |
$200,000 (1) |
| Salary Remaining : |
$200,000 |
| Anthony Camara |
$200,000 (1) |
| Salary Remaining : |
$200,000 |
| Michael Gergen |
$200,000 (1) |
| Salary Remaining : |
$200,000 |
| Theodor Neiderbach |
$190,000 (2) |
| Salary Remaining : |
$190,000 |
| Calvin De Haan |
$190,000 (1) |
| Salary Remaining : |
$190,000 |
| John Carlson |
$190,000 (1) |
| Salary Remaining : |
$190,000 |
| Neeme Uvisorg |
$175,000 (1) |
| Salary Remaining : |
$175,000 |
| Kaapo Kahkonen |
$175,000 (1) |
| Salary Remaining : |
$175,000 |
| Andrew Copp |
$130,000 (2) |
| Salary Remaining : |
$130,000 |
| Nikita Kucherov |
$125,000 (2) |
| Salary Remaining : |
$125,000 |
| Cole Sillinger |
$125,000 (1) |
| Salary Remaining : |
$125,000 |
| Derek Stepan |
$120,000 (1) |
| Salary Remaining : |
$120,000 |
| Phil Di Giuseppe |
$108,000 (1) |
| Salary Remaining : |
$108,000 |
| Alex Chiasson |
$100,000 (1) |
| Salary Remaining : |
$100,000 |
| Alexander Petrovic |
$99,000 (1) |
| Salary Remaining : |
$99,000 |
| Justin Holl |
$86,000 (1) |
| Salary Remaining : |
$86,000 |
| Thibaut Puppynck |
$76,000 (1) |
| Salary Remaining : |
$76,000 |
| Brett Ponich |
$76,000 (1) |
| Salary Remaining : |
$76,000 |
| David Honzik |
$76,000 (1) |
| Salary Remaining : |
$76,000 |
| Scott Wedgewood |
$75,000 (1) |
| Salary Remaining : |
$75,000 |
| Christian Thomas |
$60,000 (1) |
| Salary Remaining : |
$60,000 |
| Nicklas Jensen |
$50,000 (1) |
| Salary Remaining : |
$50,000 |
| Cameron Gaunce |
$50,000 (1) |
| Salary Remaining : |
$50,000 |
| Vilhelm Steen |
$50,000 (1) |
| Salary Remaining : |
$50,000 |
| Vladimir Mihalik |
$50,000 (1) |
| Salary Remaining : |
$50,000 |
| Vlastimil Haisman |
$50,000 (1) |
| Salary Remaining : |
$50,000 |
| Dalton Thrower |
$50,000 (1) |
| Salary Remaining : |
$50,000 |
| Flavien Alfieri |
$50,000 (1) |
| Salary Remaining : |
$50,000 |
| Patrik Nemeth |
$50,000 (1) |
| Salary Remaining : |
$50,000 |
| Total Farm Players | 33 |
| Salary Commitment |
| Year 2030 : $3,976,000 |
| Year 2031 : $445,000 |
| Year 2032 : $0 |
| Year 2033 : $0 |
| Salary Average Commitment |
| Year 2030 : $3,976,000 |
| Year 2031 : $445,000 |
| Year 2032 : $0 |
| Year 2033 : $0 |
|
Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Fleet Center - A |
| Level 1: | 6185 - $185 - 0 - 0.00% |
| Level 2: | 5138 - $135 - 0 - 0.00% |
| Level 3: | 2008 - $110 - 0 - 0.00% |
| Level 4: | 4092 - $95 - 0 - 0.00% |
| Luxury : | 1046 - $315 - 0 - 0.00% |
| Total Capacity : | 18469 |
| Farm |
| Farm Level 1: | 2000 - $75 - 0 - 0.00% |
| Farm Level 2: | 1000 - $50 - 0 - 0.00% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0.00% |
| Average Income per Game | $0 |
| Year to Date Revenue | $0 |
| Farm |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0.00% |
| Average Income per Game | $0 |
| Year to Date Revenue | $0 |
Expense |
| Pro Players Total Salaries | $88,800,000 |
| Pro Players Total Average Salaries | $88,800,000 |
| Farm Players Total Salaries | $3,551,667 |
| Farm Players Total Average Salaries | $3,551,667 |
| Coaches Total Salaries | $4,200,000 |
| Luxury Taxe Total | $0 |
| Special Salary Cap Value | $0 |
| Pro Year To Date Expenses | $0 |
| Farm Year To Date Expenses | $0 |
| Pro Salary Per Days | $0 |
| Pro Salary Cap To Date | $0 |
| Farm Salary Per Days | $0 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Estimated Season Revenue | $0 |
| Pro Remaining Season Days | 0 |
| Pro Expenses Per Days | $0 |
| Pro Estimated Expenses | $0 |
| Farm Remaining Season Days | 0 |
| Farm Expenses Per Days | $0 |
| Farm Estimated Expenses | $0 |
| Estimated Season Expenses | $0 |
| Estimated Season Salary Cap | $0 |
| Estimate Under Maximum Salary Cap of $87,000,000 | $0 |
| Estimate Over Minimum Salary Cap of $66,000,000 | $0 |
| Current Bank Account | $88,353,281 |
| Projected Bank Account | $88,353,281 |
|
Pro Players Salaries |
| Anthony DeAngelo |
$7,250,000 (3) |
| -Salary Remaining : |
$7,250,000 |
| Jayce Hawryluk |
$7,250,000 (3) |
| -Salary Remaining : |
$7,250,000 |
| Alex Tuch |
$6,625,000 (2) |
| -Salary Remaining : |
$6,625,000 |
| Derek Forbort |
$6,600,000 (2) |
| -Salary Remaining : |
$6,600,000 |
| Nikita Filatov |
$5,750,000 (1) |
| -Salary Remaining : |
$5,750,000 |
| Jakub Voracek |
$5,200,000 (1) |
| -Salary Remaining : |
$5,200,000 |
| Brandon Gormley |
$4,200,000 (2) |
| -Salary Remaining : |
$4,200,000 |
| Mason McDonald |
$4,125,000 (2) |
| -Salary Remaining : |
$4,125,000 |
| Vince Dunn |
$4,000,000 (1) |
| -Salary Remaining : |
$4,000,000 |
| German Rubtsov |
$3,750,000 (1) |
| -Salary Remaining : |
$3,750,000 |
| Vladislav Namestnikov |
$3,750,000 (1) |
| -Salary Remaining : |
$3,750,000 |
| Edmunds Ceicys |
$3,500,000 (2) |
| -Salary Remaining : |
$3,500,000 |
| Joshua Norris |
$3,000,000 (3) |
| -Salary Remaining : |
$3,000,000 |
| Dylan McIlrath |
$3,000,000 (2) |
| -Salary Remaining : |
$3,000,000 |
| Tanner Richard |
$3,000,000 (1) |
| -Salary Remaining : |
$3,000,000 |
| Serron Noel |
$2,750,000 (2) |
| -Salary Remaining : |
$2,750,000 |
| Jesper Boqvist |
$2,750,000 (2) |
| -Salary Remaining : |
$2,750,000 |
| Darnell Nurse |
$2,750,000 (2) |
| -Salary Remaining : |
$2,750,000 |
| Miikka Salomaki |
$2,500,000 (1) |
| -Salary Remaining : |
$2,500,000 |
| Evgeny Kuznetsov |
$2,500,000 (2) |
| -Salary Remaining : |
$2,500,000 |
| Gunther Maurer |
$2,300,000 (1) |
| -Salary Remaining : |
$2,300,000 |
| Vitek Vanecek |
$1,750,000 (3) |
| -Salary Remaining : |
$1,750,000 |
| Ondrej Fiala |
$500,000 (2) |
| -Salary Remaining : |
$500,000 |
| Total Pro Players | 23 |
| Salary Commitment |
| Year 2030 : $88,800,000 |
| Year 2031 : $58,550,000 |
| Year 2032 : $19,250,000 |
| Year 2033 : $0 |
| Salary Average Commitment |
| Year 2030 : $88,800,000 |
| Year 2031 : $58,550,000 |
| Year 2032 : $19,250,000 |
| Year 2033 : $0 |
| Salary Cap with 1 Way Contract |
| Year 2030 : $88,800,000 |
| Year 2031 : $58,550,000 |
| Year 2032 : $19,250,000 |
| Year 2033 : $0 |
|
Farm Players Salaries |
| Brett Pesce |
$200,000 (3) |
| Salary Remaining : |
$200,000 |
| Ryan Merkley |
$200,000 (1) |
| Salary Remaining : |
$200,000 |
| Nick Magyar |
$175,000 (1) |
| Salary Remaining : |
$175,000 |
| Gage Goncalves |
$170,000 (2) |
| Salary Remaining : |
$170,000 |
| Peter Mueller |
$160,000 (1) |
| Salary Remaining : |
$160,000 |
| Ivan Lodnia |
$160,000 (2) |
| Salary Remaining : |
$160,000 |
| Linus Karlsson |
$155,000 (1) |
| Salary Remaining : |
$155,000 |
| Rasmus Sandin |
$155,000 (1) |
| Salary Remaining : |
$155,000 |
| Ostap Safin |
$150,000 (2) |
| Salary Remaining : |
$150,000 |
| Viktor Stalberg |
$150,000 (1) |
| Salary Remaining : |
$150,000 |
| Adam Clendening |
$150,000 (1) |
| Salary Remaining : |
$150,000 |
| Ian Scott |
$140,000 (2) |
| Salary Remaining : |
$140,000 |
| Adam Fox |
$140,000 (2) |
| Salary Remaining : |
$140,000 |
| Hampus Lindholm |
$125,000 (1) |
| Salary Remaining : |
$125,000 |
| Tanner Dickinson |
$115,000 (1) |
| Salary Remaining : |
$115,000 |
| Maxim Groshev |
$105,000 (1) |
| Salary Remaining : |
$105,000 |
| Eric Cornel |
$105,000 (1) |
| Salary Remaining : |
$105,000 |
| Simon Danis-Pepin |
$100,000 (1) |
| Salary Remaining : |
$100,000 |
| Marc-Andre Gragnani |
$100,000 (1) |
| Salary Remaining : |
$100,000 |
| Justin Bailey |
$91,667 (2) |
| Salary Remaining : |
$91,667 |
| Matt Finn |
$91,667 (1) |
| Salary Remaining : |
$91,667 |
| William Lagesson |
$90,000 (3) |
| Salary Remaining : |
$90,000 |
| Jakub Culek |
$80,000 (1) |
| Salary Remaining : |
$80,000 |
| Alfons Malmstrom |
$80,000 (1) |
| Salary Remaining : |
$80,000 |
| Ludvig Rensfeldt |
$70,000 (1) |
| Salary Remaining : |
$70,000 |
| Samuel Helenius |
$65,000 (1) |
| Salary Remaining : |
$65,000 |
| Vincent Iorio |
$65,000 (1) |
| Salary Remaining : |
$65,000 |
| Stephon Williams |
$63,333 (2) |
| Salary Remaining : |
$63,333 |
| Andrei Buyalsky |
$50,000 (1) |
| Salary Remaining : |
$50,000 |
| Brady Vail |
$50,000 (1) |
| Salary Remaining : |
$50,000 |
| Joe Wegwerth |
$0 (0) |
| Salary Remaining : |
$0 |
| Total Farm Players | 31 |
| Salary Commitment |
| Year 2030 : $3,551,667 |
| Year 2031 : $1,205,000 |
| Year 2032 : $290,000 |
| Year 2033 : $0 |
| Salary Average Commitment |
| Year 2030 : $3,551,667 |
| Year 2031 : $1,205,000 |
| Year 2032 : $290,000 |
| Year 2033 : $0 |
|
Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Centre Bell - A |
| Level 1: | 6500 - $150 - 0 - 0.00% |
| Level 2: | 5500 - $125 - 0 - 0.00% |
| Level 3: | 2250 - $100 - 0 - 0.00% |
| Level 4: | 4500 - $75 - 0 - 0.00% |
| Luxury : | 1250 - $275 - 0 - 0.00% |
| Total Capacity : | 20000 |
| Farm |
| Farm Level 1: | 2000 - $75 - 0 - 0.00% |
| Farm Level 2: | 1000 - $50 - 0 - 0.00% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0.00% |
| Average Income per Game | $0 |
| Year to Date Revenue | $0 |
| Farm |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0.00% |
| Average Income per Game | $0 |
| Year to Date Revenue | $0 |
Expense |
| Pro Players Total Salaries | $91,226,665 |
| Pro Players Total Average Salaries | $91,226,665 |
| Farm Players Total Salaries | $5,111,666 |
| Farm Players Total Average Salaries | $5,111,666 |
| Coaches Total Salaries | $3,000,000 |
| Luxury Taxe Total | $0 |
| Special Salary Cap Value | $2,875,000 |
| Pro Year To Date Expenses | $0 |
| Farm Year To Date Expenses | $0 |
| Pro Salary Per Days | $0 |
| Pro Salary Cap To Date | $0 |
| Farm Salary Per Days | $0 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Estimated Season Revenue | $0 |
| Pro Remaining Season Days | 0 |
| Pro Expenses Per Days | $0 |
| Pro Estimated Expenses | $0 |
| Farm Remaining Season Days | 0 |
| Farm Expenses Per Days | $0 |
| Farm Estimated Expenses | $0 |
| Estimated Season Expenses | $0 |
| Estimated Season Salary Cap | $0 |
| Estimate Under Maximum Salary Cap of $87,000,000 | $0 |
| Estimate Over Minimum Salary Cap of $66,000,000 | $0 |
| Current Bank Account | $90,182,800 |
| Projected Bank Account | $90,182,800 |
|
Pro Players Salaries |
| Connor McDavid |
$10,833,330 (3) |
| -Salary Remaining : |
$10,833,330 |
| Phil Kessel |
$9,060,000 (2) |
| -Salary Remaining : |
$9,060,000 |
| John Tavares |
$6,950,000 (2) |
| -Salary Remaining : |
$6,950,000 |
| James Wisniewski |
$6,250,000 (3) |
| -Salary Remaining : |
$6,250,000 |
| David Pastrnak |
$6,083,333 (2) |
| -Salary Remaining : |
$6,083,333 |
| Samuel Montembeault |
$5,583,333 (3) |
| -Salary Remaining : |
$5,583,333 |
| Griffin Reinhart |
$5,500,000 (1) |
| -Salary Remaining : |
$5,500,000 |
| Julius Honka |
$3,000,000 (3) |
| -Salary Remaining : |
$3,000,000 |
| Braden Schneider |
$3,000,000 (3) |
| -Salary Remaining : |
$3,000,000 |
| Grigori Denisenko |
$3,000,000 (2) |
| -Salary Remaining : |
$3,000,000 |
| Cole Caufield |
$3,000,000 (2) |
| -Salary Remaining : |
$3,000,000 |
| Michael Matheson |
$2,750,000 (1) |
| -Salary Remaining : |
$2,750,000 |
| Gabryel Paquin-Boudreau |
$2,750,000 (2) |
| -Salary Remaining : |
$2,750,000 |
| Patrick Maroon |
$2,750,000 (1) |
| -Salary Remaining : |
$2,750,000 |
| Joel Farabee |
$2,750,000 (1) |
| -Salary Remaining : |
$2,750,000 |
| Janne Kuokkanen |
$2,500,000 (3) |
| -Salary Remaining : |
$2,500,000 |
| Alexander Romanov |
$2,500,000 (3) |
| -Salary Remaining : |
$2,500,000 |
| Jordan Eberle |
$2,500,000 (2) |
| -Salary Remaining : |
$2,500,000 |
| Brent Gates Jr. |
$2,250,000 (2) |
| -Salary Remaining : |
$2,250,000 |
| Brycen Martin |
$2,083,333 (2) |
| -Salary Remaining : |
$2,083,333 |
| Cross Hanas |
$2,050,000 (3) |
| -Salary Remaining : |
$2,050,000 |
| Steven Santini |
$1,500,000 (2) |
| -Salary Remaining : |
$1,500,000 |
| Evan Cormier |
$1,500,000 (1) |
| -Salary Remaining : |
$1,500,000 |
| Ludwig Bystrom |
$1,083,333 (1) |
| -Salary Remaining : |
$1,083,333 |
| Julien Pelletier |
$0 (0) |
| Total Pro Players | 25 |
| Salary Commitment |
| Year 2030 : $91,226,665 |
| Year 2031 : $74,893,332 |
| Year 2032 : $35,716,666 |
| Year 2033 : $0 |
| Salary Average Commitment |
| Year 2030 : $91,226,665 |
| Year 2031 : $74,893,332 |
| Year 2032 : $35,716,666 |
| Year 2033 : $0 |
| Salary Cap with 1 Way Contract |
| Year 2030 : $91,226,665 |
| Year 2031 : $74,893,332 |
| Year 2032 : $35,716,666 |
| Year 2033 : $0 |
|
Farm Players Salaries |
| Ty Rattie |
$200,000 (1) |
| Salary Remaining : |
$200,000 |
| Maxim Cajkovic |
$195,000 (2) |
| Salary Remaining : |
$195,000 |
| Alec Regula |
$195,000 (1) |
| Salary Remaining : |
$195,000 |
| Danil Gushchin |
$195,000 (3) |
| Salary Remaining : |
$195,000 |
| Ian Moore |
$195,000 (3) |
| Salary Remaining : |
$195,000 |
| Jack Finley |
$195,000 (3) |
| Salary Remaining : |
$195,000 |
| Bulat Shafigullin |
$195,000 (3) |
| Salary Remaining : |
$195,000 |
| Kody Clark |
$195,000 (1) |
| Salary Remaining : |
$195,000 |
| Artemi Kniazev |
$190,000 (1) |
| Salary Remaining : |
$190,000 |
| Sean Day |
$185,000 (1) |
| Salary Remaining : |
$185,000 |
| Michael Downing |
$183,333 (1) |
| Salary Remaining : |
$183,333 |
| Alexis Pepin |
$183,333 (2) |
| Salary Remaining : |
$183,333 |
| Jamieson Rees |
$180,000 (1) |
| Salary Remaining : |
$180,000 |
| Lucas Feuk |
$175,000 (2) |
| Salary Remaining : |
$175,000 |
| Ty Smilanic |
$175,000 (3) |
| Salary Remaining : |
$175,000 |
| Samuel Dove-McFalls |
$158,333 (3) |
| Salary Remaining : |
$158,333 |
| Christian Dvorak |
$158,333 (2) |
| Salary Remaining : |
$158,333 |
| Brandon Coe |
$155,000 (3) |
| Salary Remaining : |
$155,000 |
| Mason Lohrei |
$155,000 (3) |
| Salary Remaining : |
$155,000 |
| Stuart Skinner |
$150,000 (2) |
| Salary Remaining : |
$150,000 |
| Aaron Huglen |
$140,000 (3) |
| Salary Remaining : |
$140,000 |
| Jacob McGrew |
$140,000 (1) |
| Salary Remaining : |
$140,000 |
| Guillaume Brisebois |
$140,000 (1) |
| Salary Remaining : |
$140,000 |
| Maxwell Crozier |
$140,000 (2) |
| Salary Remaining : |
$140,000 |
| Anders Lee |
$130,000 (2) |
| Salary Remaining : |
$130,000 |
| Kevin Hayes |
$125,000 (1) |
| Salary Remaining : |
$125,000 |
| Simon Despres |
$108,333 (2) |
| Salary Remaining : |
$108,333 |
| Chris Bigras |
$91,667 (2) |
| Salary Remaining : |
$91,667 |
| Daniel Altshuller |
$91,667 (1) |
| Salary Remaining : |
$91,667 |
| Eric Mestery |
$66,667 (1) |
| Salary Remaining : |
$66,667 |
| Stanislav Svozil |
$65,000 (1) |
| Salary Remaining : |
$65,000 |
| Emil Martinsen |
$60,000 (1) |
| Salary Remaining : |
$60,000 |
| Jakub Malek |
$50,000 (1) |
| Salary Remaining : |
$50,000 |
| Kirill Kirsanov |
$50,000 (1) |
| Salary Remaining : |
$50,000 |
| Dmitri Kostenko |
$50,000 (1) |
| Salary Remaining : |
$50,000 |
| Talyn Boyko |
$50,000 (1) |
| Salary Remaining : |
$50,000 |
| Raphael Diaz |
$0 (0) |
| Salary Remaining : |
$0 |
| Hunter Smith |
$0 (0) |
| Salary Remaining : |
$0 |
| Total Farm Players | 38 |
| Salary Commitment |
| Year 2030 : $5,111,666 |
| Year 2031 : $2,894,999 |
| Year 2032 : $1,563,333 |
| Year 2033 : $0 |
| Salary Average Commitment |
| Year 2030 : $5,111,666 |
| Year 2031 : $2,894,999 |
| Year 2032 : $1,563,333 |
| Year 2033 : $0 |
|
Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Rogers Arena - A |
| Level 1: | 6244 - $135 - 0 - 0.00% |
| Level 2: | 5136 - $115 - 0 - 0.00% |
| Level 3: | 2064 - $85 - 0 - 0.00% |
| Level 4: | 4129 - $68 - 0 - 0.00% |
| Luxury : | 1057 - $385 - 0 - 0.00% |
| Total Capacity : | 18630 |
| Farm |
| Farm Level 1: | 2000 - $75 - 0 - 0.00% |
| Farm Level 2: | 1000 - $50 - 0 - 0.00% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0.00% |
| Average Income per Game | $0 |
| Year to Date Revenue | $0 |
| Farm |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0.00% |
| Average Income per Game | $0 |
| Year to Date Revenue | $0 |
Expense |
| Pro Players Total Salaries | $82,675,000 |
| Pro Players Total Average Salaries | $82,675,000 |
| Farm Players Total Salaries | $2,823,333 |
| Farm Players Total Average Salaries | $2,823,333 |
| Coaches Total Salaries | $3,000,000 |
| Luxury Taxe Total | $0 |
| Special Salary Cap Value | $0 |
| Pro Year To Date Expenses | $0 |
| Farm Year To Date Expenses | $0 |
| Pro Salary Per Days | $0 |
| Pro Salary Cap To Date | $0 |
| Farm Salary Per Days | $0 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Estimated Season Revenue | $0 |
| Pro Remaining Season Days | 0 |
| Pro Expenses Per Days | $0 |
| Pro Estimated Expenses | $0 |
| Farm Remaining Season Days | 0 |
| Farm Expenses Per Days | $0 |
| Farm Estimated Expenses | $0 |
| Estimated Season Expenses | $0 |
| Estimated Season Salary Cap | $0 |
| Estimate Under Maximum Salary Cap of $87,000,000 | $0 |
| Estimate Over Minimum Salary Cap of $66,000,000 | $0 |
| Current Bank Account | $33,724,632 |
| Projected Bank Account | $33,724,632 |
|
Pro Players Salaries |
| Ryan Nugent-Hopkins |
$8,500,000 (3) |
| -Salary Remaining : |
$8,500,000 |
| Dylan Strome |
$7,500,000 (2) |
| -Salary Remaining : |
$7,500,000 |
| Matt Duchene |
$6,125,000 (1) |
| -Salary Remaining : |
$6,125,000 |
| Jake Muzzin |
$5,500,000 (2) |
| -Salary Remaining : |
$5,500,000 |
| Mats Zuccarello |
$5,000,000 (1) |
| -Salary Remaining : |
$5,000,000 |
| Adam Larsson |
$5,000,000 (1) |
| -Salary Remaining : |
$5,000,000 |
| Andrei Vasilevski |
$4,750,000 (1) |
| -Salary Remaining : |
$4,750,000 |
| Nick Bjugstad |
$3,850,000 (1) |
| -Salary Remaining : |
$3,850,000 |
| Michael Rasmussen |
$3,500,000 (1) |
| -Salary Remaining : |
$3,500,000 |
| Jonathan Dahlen |
$3,500,000 (2) |
| -Salary Remaining : |
$3,500,000 |
| Alex Newhook |
$3,000,000 (2) |
| -Salary Remaining : |
$3,000,000 |
| Kevin Bahl |
$3,000,000 (3) |
| -Salary Remaining : |
$3,000,000 |
| Miro Heiskanen |
$3,000,000 (1) |
| -Salary Remaining : |
$3,000,000 |
| Kyle Quincey |
$2,750,000 (2) |
| -Salary Remaining : |
$2,750,000 |
| Jordan Martinook |
$2,750,000 (2) |
| -Salary Remaining : |
$2,750,000 |
| Linus Omark |
$2,750,000 (1) |
| -Salary Remaining : |
$2,750,000 |
| Brandon Gignac |
$2,500,000 (1) |
| -Salary Remaining : |
$2,500,000 |
| Chad Krys |
$2,250,000 (2) |
| -Salary Remaining : |
$2,250,000 |
| Cole Schwindt |
$2,250,000 (2) |
| -Salary Remaining : |
$2,250,000 |
| Eetu Makiniemi |
$2,000,000 (2) |
| -Salary Remaining : |
$2,000,000 |
| Brendan Gaunce |
$1,700,000 (1) |
| -Salary Remaining : |
$1,700,000 |
| Patrick Kane |
$500,000 (1) |
| -Salary Remaining : |
$500,000 |
| Tyler Wotherspoon |
$500,000 (1) |
| -Salary Remaining : |
$500,000 |
| Kabok Goukov |
$500,000 (1) |
| -Salary Remaining : |
$500,000 |
| Total Pro Players | 24 |
| Salary Commitment |
| Year 2030 : $82,675,000 |
| Year 2031 : $43,000,000 |
| Year 2032 : $11,500,000 |
| Year 2033 : $0 |
| Salary Average Commitment |
| Year 2030 : $82,675,000 |
| Year 2031 : $43,000,000 |
| Year 2032 : $11,500,000 |
| Year 2033 : $0 |
| Salary Cap with 1 Way Contract |
| Year 2030 : $82,675,000 |
| Year 2031 : $43,000,000 |
| Year 2032 : $11,500,000 |
| Year 2033 : $0 |
|
Farm Players Salaries |
| Albin Grewe |
$175,000 (2) |
| Salary Remaining : |
$175,000 |
| William Cuylle |
$175,000 (1) |
| Salary Remaining : |
$175,000 |
| Semyon Der-Arguchintsev |
$170,000 (2) |
| Salary Remaining : |
$170,000 |
| Zack Smith |
$170,000 (1) |
| Salary Remaining : |
$170,000 |
| Damien Riat |
$170,000 (2) |
| Salary Remaining : |
$170,000 |
| Dwight King |
$160,000 (1) |
| Salary Remaining : |
$160,000 |
| Sean Durzi |
$160,000 (2) |
| Salary Remaining : |
$160,000 |
| Case McCarthy |
$155,000 (2) |
| Salary Remaining : |
$155,000 |
| Leo Loof |
$150,000 (2) |
| Salary Remaining : |
$150,000 |
| Emil Andrae |
$145,000 (1) |
| Salary Remaining : |
$145,000 |
| Johnathan MacLeod |
$143,333 (2) |
| Salary Remaining : |
$143,333 |
| Justin Sourdif |
$140,000 (3) |
| Salary Remaining : |
$140,000 |
| Joel Blomqvist |
$130,000 (3) |
| Salary Remaining : |
$130,000 |
| Jackson Kunz |
$130,000 (2) |
| Salary Remaining : |
$130,000 |
| Mark Alt |
$125,000 (1) |
| Salary Remaining : |
$125,000 |
| Jan Neuenschwander |
$105,000 (1) |
| Salary Remaining : |
$105,000 |
| Jan Kostalek |
$60,000 (2) |
| Salary Remaining : |
$60,000 |
| Jackson Houck |
$60,000 (1) |
| Salary Remaining : |
$60,000 |
| Jake Paterson |
$50,000 (2) |
| Salary Remaining : |
$50,000 |
| Sam Gagner |
$50,000 (1) |
| Salary Remaining : |
$50,000 |
| Jaroslav Dolgopolov |
$50,000 (1) |
| Salary Remaining : |
$50,000 |
| Keegan Lowe |
$50,000 (1) |
| Salary Remaining : |
$50,000 |
| Alan Quine |
$50,000 (1) |
| Salary Remaining : |
$50,000 |
| Bernd Nyholm |
$50,000 (1) |
| Salary Remaining : |
$50,000 |
| Total Farm Players | 24 |
| Salary Commitment |
| Year 2030 : $2,823,333 |
| Year 2031 : $1,633,333 |
| Year 2032 : $270,000 |
| Year 2033 : $0 |
| Salary Average Commitment |
| Year 2030 : $2,823,333 |
| Year 2031 : $1,633,333 |
| Year 2032 : $270,000 |
| Year 2033 : $0 |
|
Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | MCI Center - A |
| Level 1: | 6500 - $250 - 0 - 0.00% |
| Level 2: | 5500 - $175 - 0 - 0.00% |
| Level 3: | 2250 - $125 - 0 - 0.00% |
| Level 4: | 4500 - $100 - 0 - 0.00% |
| Luxury : | 1250 - $500 - 0 - 0.00% |
| Total Capacity : | 20000 |
| Farm |
| Farm Level 1: | 2000 - $75 - 0 - 0.00% |
| Farm Level 2: | 1000 - $50 - 0 - 0.00% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0.00% |
| Average Income per Game | $0 |
| Year to Date Revenue | $0 |
| Farm |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0.00% |
| Average Income per Game | $0 |
| Year to Date Revenue | $0 |
Expense |
| Pro Players Total Salaries | $82,199,999 |
| Pro Players Total Average Salaries | $82,200,000 |
| Farm Players Total Salaries | $2,783,533 |
| Farm Players Total Average Salaries | $2,783,533 |
| Coaches Total Salaries | $8,800,000 |
| Luxury Taxe Total | $0 |
| Special Salary Cap Value | $0 |
| Pro Year To Date Expenses | $0 |
| Farm Year To Date Expenses | $0 |
| Pro Salary Per Days | $0 |
| Pro Salary Cap To Date | $0 |
| Farm Salary Per Days | $0 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Estimated Season Revenue | $0 |
| Pro Remaining Season Days | 0 |
| Pro Expenses Per Days | $0 |
| Pro Estimated Expenses | $0 |
| Farm Remaining Season Days | 0 |
| Farm Expenses Per Days | $0 |
| Farm Estimated Expenses | $0 |
| Estimated Season Expenses | $0 |
| Estimated Season Salary Cap | $0 |
| Estimate Under Maximum Salary Cap of $87,000,000 | $0 |
| Estimate Over Minimum Salary Cap of $66,000,000 | $0 |
| Current Bank Account | $64,049,055 |
| Projected Bank Account | $64,049,055 |
|
Pro Players Salaries |
| Jonathan Huberdeau |
$8,750,000 (1) |
| -Salary Remaining : |
$8,750,000 |
| Jakub Vrana |
$8,000,000 (3) |
| -Salary Remaining : |
$8,000,000 |
| Brendan Perlini |
$7,583,333 (2) |
| -Salary Remaining : |
$7,583,333 |
| Nolan Patrick |
$7,500,000 (3) |
| -Salary Remaining : |
$7,500,000 |
| Ryan Johansen |
$6,625,000 (1) |
| -Salary Remaining : |
$6,625,000 |
| Joshua Ho-Sang |
$6,083,333 (2) |
| -Salary Remaining : |
$6,083,333 |
| Gabriel Gagne |
$4,000,000 (2) |
| -Salary Remaining : |
$4,000,000 |
| Zach Hamill |
$3,625,000 (1) |
| -Salary Remaining : |
$3,625,000 |
| Joe Morrow |
$3,500,000 (2) |
| -Salary Remaining : |
$3,500,000 |
| Daniel Vladar |
$3,500,000 (1) |
| -Salary Remaining : |
$3,500,000 |
| Maxime Talbot |
$3,500,000 (3) |
| -Salary Remaining : |
$3,500,000 |
| Bryan Lee |
$3,250,000 (1) |
| -Salary Remaining : |
$3,250,000 |
| Slater Koekkoek |
$3,125,000 (2) |
| -Salary Remaining : |
$3,125,000 |
| Vitaly Abramov |
$3,000,000 (2) |
| -Salary Remaining : |
$3,000,000 |
| Robert Hagg |
$2,750,000 (2) |
| -Salary Remaining : |
$2,750,000 |
| Greg Pateryn |
$2,500,000 (1) |
| -Salary Remaining : |
$2,500,000 |
| Mikko Koskinen |
$1,750,000 (2) |
| -Salary Remaining : |
$1,750,000 |
| Rinat Valiev |
$1,583,333 (2) |
| -Salary Remaining : |
$1,583,333 |
| Alexander Wennberg |
$900,000 (3) |
| -Salary Remaining : |
$900,000 |
| Andrej Dyakonov |
$675,000 (2) |
| -Salary Remaining : |
$675,000 |
| Total Pro Players | 20 |
| Salary Commitment |
| Year 2030 : $82,199,999 |
| Year 2031 : $53,949,999 |
| Year 2032 : $19,900,000 |
| Year 2033 : $0 |
| Salary Average Commitment |
| Year 2030 : $82,200,000 |
| Year 2031 : $53,950,000 |
| Year 2032 : $19,900,000 |
| Year 2033 : $0 |
| Salary Cap with 1 Way Contract |
| Year 2030 : $82,200,000 |
| Year 2031 : $53,950,000 |
| Year 2032 : $19,900,000 |
| Year 2033 : $0 |
|
Farm Players Salaries |
| Igor Aliaksiej |
$175,100 (1) |
| Salary Remaining : |
$175,100 |
| Greg Nemisz |
$175,100 (1) |
| Salary Remaining : |
$175,100 |
| Patrik Pavlikovsky |
$160,000 (1) |
| Salary Remaining : |
$160,000 |
| Carter Ashton |
$150,000 (1) |
| Salary Remaining : |
$150,000 |
| Leevi Aaltonen |
$140,000 (2) |
| Salary Remaining : |
$140,000 |
| Ruslan Bashkirov |
$140,000 (1) |
| Salary Remaining : |
$140,000 |
| Filip Ahl |
$130,000 (1) |
| Salary Remaining : |
$130,000 |
| Christian Dube |
$120,000 (1) |
| Salary Remaining : |
$120,000 |
| Harrison Ruopp |
$100,000 (1) |
| Salary Remaining : |
$100,000 |
| Tomko Potsiluyko |
$100,000 (1) |
| Salary Remaining : |
$100,000 |
| Jake Gardiner |
$100,000 (1) |
| Salary Remaining : |
$100,000 |
| Jonas Brodin |
$100,000 (3) |
| Salary Remaining : |
$100,000 |
| Yosuke Moritani |
$75,000 (1) |
| Salary Remaining : |
$75,000 |
| Sebastian Wannstrom |
$75,000 (2) |
| Salary Remaining : |
$75,000 |
| Jon Gillies |
$71,667 (1) |
| Salary Remaining : |
$71,667 |
| Frederik Andersen |
$66,667 (1) |
| Salary Remaining : |
$66,667 |
| Xavier Ouellet |
$65,000 (2) |
| Salary Remaining : |
$65,000 |
| Joey Leach |
$60,000 (1) |
| Salary Remaining : |
$60,000 |
| Wyatt Crain |
$60,000 (1) |
| Salary Remaining : |
$60,000 |
| Klas Dahlbeck |
$60,000 (1) |
| Salary Remaining : |
$60,000 |
| Nick Cousins |
$60,000 (1) |
| Salary Remaining : |
$60,000 |
| Magnus Hellberg |
$60,000 (1) |
| Salary Remaining : |
$60,000 |
| Rocco Grimaldi |
$60,000 (2) |
| Salary Remaining : |
$60,000 |
| Andy Andreoff |
$60,000 (1) |
| Salary Remaining : |
$60,000 |
| Jake Allen |
$60,000 (1) |
| Salary Remaining : |
$60,000 |
| Olli Giacomini |
$60,000 (1) |
| Salary Remaining : |
$60,000 |
| Tony Lagerstrom |
$60,000 (1) |
| Salary Remaining : |
$60,000 |
| Wilhelm Birkeland |
$60,000 (1) |
| Salary Remaining : |
$60,000 |
| Koit Pumm |
$60,000 (1) |
| Salary Remaining : |
$60,000 |
| Danny Biega |
$60,000 (1) |
| Salary Remaining : |
$60,000 |
| Ryan Stoa |
$60,000 (1) |
| Salary Remaining : |
$60,000 |
| Total Farm Players | 31 |
| Salary Commitment |
| Year 2030 : $2,783,534 |
| Year 2031 : $440,000 |
| Year 2032 : $100,000 |
| Year 2033 : $0 |
| Salary Average Commitment |
| Year 2030 : $2,783,534 |
| Year 2031 : $440,000 |
| Year 2032 : $100,000 |
| Year 2033 : $0 |
|
Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Bette Arena - A |
| Level 1: | 6500 - $200 - 0 - 0.00% |
| Level 2: | 5500 - $125 - 0 - 0.00% |
| Level 3: | 2250 - $100 - 0 - 0.00% |
| Level 4: | 4500 - $70 - 0 - 0.00% |
| Luxury : | 1250 - $390 - 0 - 0.00% |
| Total Capacity : | 20000 |
| Farm |
| Farm Level 1: | 2000 - $58 - 0 - 0.00% |
| Farm Level 2: | 1000 - $38 - 0 - 0.00% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0.00% |
| Average Income per Game | $0 |
| Year to Date Revenue | $0 |
| Farm |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0.00% |
| Average Income per Game | $0 |
| Year to Date Revenue | $0 |
Expense |
| Pro Players Total Salaries | $76,341,666 |
| Pro Players Total Average Salaries | $76,341,666 |
| Farm Players Total Salaries | $2,996,000 |
| Farm Players Total Average Salaries | $2,996,000 |
| Coaches Total Salaries | $5,500,000 |
| Luxury Taxe Total | $0 |
| Special Salary Cap Value | $0 |
| Pro Year To Date Expenses | $0 |
| Farm Year To Date Expenses | $0 |
| Pro Salary Per Days | $0 |
| Pro Salary Cap To Date | $0 |
| Farm Salary Per Days | $0 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Estimated Season Revenue | $0 |
| Pro Remaining Season Days | 0 |
| Pro Expenses Per Days | $0 |
| Pro Estimated Expenses | $0 |
| Farm Remaining Season Days | 0 |
| Farm Expenses Per Days | $0 |
| Farm Estimated Expenses | $0 |
| Estimated Season Expenses | $0 |
| Estimated Season Salary Cap | $0 |
| Estimate Under Maximum Salary Cap of $87,000,000 | $0 |
| Estimate Over Minimum Salary Cap of $66,000,000 | $0 |
| Current Bank Account | $25,234,151 |
| Projected Bank Account | $25,234,151 |
|
Pro Players Salaries |
| Jonathan Toews |
$6,750,000 (2) |
| -Salary Remaining : |
$6,750,000 |
| Thomas Chabot |
$6,250,000 (1) |
| -Salary Remaining : |
$6,250,000 |
| Josh Bailey |
$6,000,000 (2) |
| -Salary Remaining : |
$6,000,000 |
| Aleksandr Burmistrov |
$4,750,000 (2) |
| -Salary Remaining : |
$4,750,000 |
| Nikita Scherbak |
$4,250,000 (3) |
| -Salary Remaining : |
$4,250,000 |
| Chris Kunitz |
$4,000,000 (1) |
| -Salary Remaining : |
$4,000,000 |
| Jason Dickinson |
$3,833,333 (1) |
| -Salary Remaining : |
$3,833,333 |
| Pierre-Olivier Joseph |
$3,750,000 (2) |
| -Salary Remaining : |
$3,750,000 |
| Nicolas Petan |
$3,583,333 (1) |
| -Salary Remaining : |
$3,583,333 |
| Boone Jenner |
$3,500,000 (3) |
| -Salary Remaining : |
$3,500,000 |
| Gustav Lindstrom |
$3,000,000 (2) |
| -Salary Remaining : |
$3,000,000 |
| Moritz Seider |
$3,000,000 (2) |
| -Salary Remaining : |
$3,000,000 |
| Jesperi Kotkaniemi |
$2,750,000 (1) |
| -Salary Remaining : |
$2,750,000 |
| Stephane Da Costa |
$2,750,000 (1) |
| -Salary Remaining : |
$2,750,000 |
| Travis Dermott |
$2,500,000 (2) |
| -Salary Remaining : |
$2,500,000 |
| Jack Campbell |
$2,500,000 (2) |
| -Salary Remaining : |
$2,500,000 |
| Sebastian Aho |
$2,500,000 (2) |
| -Salary Remaining : |
$2,500,000 |
| John Gibson |
$2,300,000 (1) |
| -Salary Remaining : |
$2,300,000 |
| Joseph Woll |
$2,000,000 (1) |
| -Salary Remaining : |
$2,000,000 |
| Marko Dano |
$1,625,000 (1) |
| -Salary Remaining : |
$1,625,000 |
| Anton Slepyshev |
$1,500,000 (2) |
| -Salary Remaining : |
$1,500,000 |
| Brandon Montour |
$750,000 (1) |
| -Salary Remaining : |
$750,000 |
| Sam Kurker |
$500,000 (2) |
| -Salary Remaining : |
$500,000 |
| Rickard Rakell |
$500,000 (2) |
| -Salary Remaining : |
$500,000 |
| Keaton Ellerby |
$500,000 (1) |
| -Salary Remaining : |
$500,000 |
| Emerson Etem |
$500,000 (3) |
| -Salary Remaining : |
$500,000 |
| Mason Geertsen |
$500,000 (1) |
| -Salary Remaining : |
$500,000 |
| Total Pro Players | 27 |
| Salary Commitment |
| Year 2030 : $76,341,666 |
| Year 2031 : $45,500,000 |
| Year 2032 : $8,250,000 |
| Year 2033 : $0 |
| Salary Average Commitment |
| Year 2030 : $76,341,666 |
| Year 2031 : $45,500,000 |
| Year 2032 : $8,250,000 |
| Year 2033 : $0 |
| Salary Cap with 1 Way Contract |
| Year 2030 : $76,341,666 |
| Year 2031 : $45,500,000 |
| Year 2032 : $8,250,000 |
| Year 2033 : $0 |
|
Farm Players Salaries |
| Jack Glover |
$200,000 (1) |
| Salary Remaining : |
$200,000 |
| Noel Gunler |
$200,000 (1) |
| Salary Remaining : |
$200,000 |
| John-Jason Peterka |
$200,000 (1) |
| Salary Remaining : |
$200,000 |
| Cameron Crotty |
$195,000 (2) |
| Salary Remaining : |
$195,000 |
| Maksim Sushko |
$195,000 (2) |
| Salary Remaining : |
$195,000 |
| Filip Hronek |
$170,000 (2) |
| Salary Remaining : |
$170,000 |
| Calen Addison |
$155,000 (1) |
| Salary Remaining : |
$155,000 |
| Sebastian Cossa |
$150,000 (1) |
| Salary Remaining : |
$150,000 |
| Tyler Tullio |
$140,000 (2) |
| Salary Remaining : |
$140,000 |
| Toni Utunen |
$140,000 (1) |
| Salary Remaining : |
$140,000 |
| Tom Gilbert |
$136,000 (3) |
| Salary Remaining : |
$136,000 |
| Jake Evans |
$130,000 (1) |
| Salary Remaining : |
$130,000 |
| Hunter Jones |
$130,000 (2) |
| Salary Remaining : |
$130,000 |
| Jack Dugan |
$125,000 (1) |
| Salary Remaining : |
$125,000 |
| Robin Travanti |
$125,000 (1) |
| Salary Remaining : |
$125,000 |
| Cole Brady |
$110,000 (2) |
| Salary Remaining : |
$110,000 |
| Bobby Ryan |
$100,000 (1) |
| Salary Remaining : |
$100,000 |
| Greg McKegg |
$100,000 (2) |
| Salary Remaining : |
$100,000 |
| Oskar Sundqvist |
$95,000 (1) |
| Salary Remaining : |
$95,000 |
| Kevin Shattenkirk |
$75,000 (1) |
| Salary Remaining : |
$75,000 |
| Jamie Oleksiak |
$75,000 (1) |
| Salary Remaining : |
$75,000 |
| Jordan Caron |
$50,000 (2) |
| Salary Remaining : |
$50,000 |
| Jack Ramsey |
$0 (0) |
| Salary Remaining : |
$0 |
| Total Farm Players | 23 |
| Salary Commitment |
| Year 2030 : $2,996,000 |
| Year 2031 : $1,226,000 |
| Year 2032 : $136,000 |
| Year 2033 : $0 |
| Salary Average Commitment |
| Year 2030 : $2,996,000 |
| Year 2031 : $1,226,000 |
| Year 2032 : $136,000 |
| Year 2033 : $0 |
|
Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Continental Airlines Arena - B |
| Level 1: | 6825 - $160 - 0 - 0.00% |
| Level 2: | 5775 - $120 - 0 - 0.00% |
| Level 3: | 2362 - $100 - 0 - 0.00% |
| Level 4: | 4725 - $80 - 0 - 0.00% |
| Luxury : | 1313 - $340 - 0 - 0.00% |
| Total Capacity : | 21000 |
| Farm |
| Farm Level 1: | 2000 - $35 - 0 - 0.00% |
| Farm Level 2: | 1000 - $20 - 0 - 0.00% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0.00% |
| Average Income per Game | $0 |
| Year to Date Revenue | $0 |
| Farm |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0.00% |
| Average Income per Game | $0 |
| Year to Date Revenue | $0 |
Expense |
| Pro Players Total Salaries | $93,326,000 |
| Pro Players Total Average Salaries | $93,326,000 |
| Farm Players Total Salaries | $2,976,433 |
| Farm Players Total Average Salaries | $2,976,433 |
| Coaches Total Salaries | $4,040,000 |
| Luxury Taxe Total | $0 |
| Special Salary Cap Value | $0 |
| Pro Year To Date Expenses | $0 |
| Farm Year To Date Expenses | $0 |
| Pro Salary Per Days | $0 |
| Pro Salary Cap To Date | $0 |
| Farm Salary Per Days | $0 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Estimated Season Revenue | $0 |
| Pro Remaining Season Days | 0 |
| Pro Expenses Per Days | $0 |
| Pro Estimated Expenses | $0 |
| Farm Remaining Season Days | 0 |
| Farm Expenses Per Days | $0 |
| Farm Estimated Expenses | $0 |
| Estimated Season Expenses | $0 |
| Estimated Season Salary Cap | $0 |
| Estimate Under Maximum Salary Cap of $87,000,000 | $0 |
| Estimate Over Minimum Salary Cap of $66,000,000 | $0 |
| Current Bank Account | $101,780,000 |
| Projected Bank Account | $101,780,000 |
|
Pro Players Salaries |
| Auston Matthews |
$11,500,000 (3) |
| -Salary Remaining : |
$11,500,000 |
| Jonathan Drouin |
$11,000,000 (2) |
| -Salary Remaining : |
$11,000,000 |
| Jack Eichel |
$8,750,000 (1) |
| -Salary Remaining : |
$8,750,000 |
| Artemi Panarin |
$8,500,000 (2) |
| -Salary Remaining : |
$8,500,000 |
| Leon Draisaitl |
$8,500,000 (3) |
| -Salary Remaining : |
$8,500,000 |
| Alexander Nylander |
$6,250,000 (1) |
| -Salary Remaining : |
$6,250,000 |
| Antti Niemi |
$5,000,000 (1) |
| -Salary Remaining : |
$5,000,000 |
| Andrei Svechnikov |
$3,750,000 (1) |
| -Salary Remaining : |
$3,750,000 |
| Kole Lind |
$3,750,000 (1) |
| -Salary Remaining : |
$3,750,000 |
| Anton Lundell |
$3,500,000 (2) |
| -Salary Remaining : |
$3,500,000 |
| Niklas Hjalmarsson |
$3,500,000 (2) |
| -Salary Remaining : |
$3,500,000 |
| Olli Juolevi |
$3,500,000 (1) |
| -Salary Remaining : |
$3,500,000 |
| Vasili Podkolzin |
$3,500,000 (1) |
| -Salary Remaining : |
$3,500,000 |
| Evan Bouchard |
$3,000,000 (3) |
| -Salary Remaining : |
$3,000,000 |
| Filip Zadina |
$2,750,000 (1) |
| -Salary Remaining : |
$2,750,000 |
| Wouter Peeters |
$1,750,000 (1) |
| -Salary Remaining : |
$1,750,000 |
| Joshua Jacobs |
$1,250,000 (3) |
| -Salary Remaining : |
$1,250,000 |
| Zachary Uens |
$800,000 (1) |
| -Salary Remaining : |
$800,000 |
| Ethan Werek |
$750,000 (1) |
| -Salary Remaining : |
$750,000 |
| Jimmy Lodge |
$750,000 (1) |
| -Salary Remaining : |
$750,000 |
| Ryan Ellis |
$651,000 (1) |
| -Salary Remaining : |
$651,000 |
| Jukka Lyytinen |
$625,000 (1) |
| -Salary Remaining : |
$625,000 |
| Total Pro Players | 22 |
| Salary Commitment |
| Year 2030 : $93,326,000 |
| Year 2031 : $50,750,000 |
| Year 2032 : $24,250,000 |
| Year 2033 : $0 |
| Salary Average Commitment |
| Year 2030 : $93,326,000 |
| Year 2031 : $50,750,000 |
| Year 2032 : $24,250,000 |
| Year 2033 : $0 |
| Salary Cap with 1 Way Contract |
| Year 2030 : $93,326,000 |
| Year 2031 : $50,750,000 |
| Year 2032 : $24,250,000 |
| Year 2033 : $0 |
|
Farm Players Salaries |
| Chris Driedger |
$200,000 (1) |
| Salary Remaining : |
$200,000 |
| William Wallinder |
$200,000 (2) |
| Salary Remaining : |
$200,000 |
| Marat Khusnutdinov |
$190,000 (2) |
| Salary Remaining : |
$190,000 |
| Andrew Nielsen |
$140,000 (1) |
| Salary Remaining : |
$140,000 |
| Matt Gilroy |
$130,000 (2) |
| Salary Remaining : |
$130,000 |
| Johan Larsson |
$125,000 (1) |
| Salary Remaining : |
$125,000 |
| Patrick Sieloff |
$110,000 (2) |
| Salary Remaining : |
$110,000 |
| Kevin Roy |
$100,000 (2) |
| Salary Remaining : |
$100,000 |
| Pierre-Edouard Bellemare |
$80,000 (1) |
| Salary Remaining : |
$80,000 |
| Joel Ward |
$80,000 (1) |
| Salary Remaining : |
$80,000 |
| Connor Chatham |
$75,000 (2) |
| Salary Remaining : |
$75,000 |
| Tyson Sexsmith |
$75,000 (1) |
| Salary Remaining : |
$75,000 |
| Keegan Kanzig |
$68,000 (1) |
| Salary Remaining : |
$68,000 |
| Jordan Binnington |
$63,333 (1) |
| Salary Remaining : |
$63,333 |
| Luke Schenn |
$60,000 (1) |
| Salary Remaining : |
$60,000 |
| Petter Hagen |
$60,000 (1) |
| Salary Remaining : |
$60,000 |
| Louis-Marc Aubry |
$60,000 (1) |
| Salary Remaining : |
$60,000 |
| Martin Ulstein |
$60,000 (1) |
| Salary Remaining : |
$60,000 |
| Carl Visheau |
$50,100 (1) |
| Salary Remaining : |
$50,100 |
| Lucas Lessio |
$50,000 (1) |
| Salary Remaining : |
$50,000 |
| Ryan Mantha |
$50,000 (1) |
| Salary Remaining : |
$50,000 |
| Brendan Leipsic |
$50,000 (1) |
| Salary Remaining : |
$50,000 |
| Daniil Zharkov |
$50,000 (1) |
| Salary Remaining : |
$50,000 |
| Kenny Ryan |
$50,000 (1) |
| Salary Remaining : |
$50,000 |
| Zach Kassian |
$50,000 (1) |
| Salary Remaining : |
$50,000 |
| Andrij Boiko |
$50,000 (1) |
| Salary Remaining : |
$50,000 |
| Into Janne |
$50,000 (1) |
| Salary Remaining : |
$50,000 |
| Alexandre Grenier |
$50,000 (1) |
| Salary Remaining : |
$50,000 |
| Manfred Lehmann |
$50,000 (1) |
| Salary Remaining : |
$50,000 |
| Calle Jarnkrok |
$50,000 (1) |
| Salary Remaining : |
$50,000 |
| Michael Blunden |
$50,000 (1) |
| Salary Remaining : |
$50,000 |
| Max Gardiner |
$50,000 (1) |
| Salary Remaining : |
$50,000 |
| Vitezslav Hodek |
$50,000 (1) |
| Salary Remaining : |
$50,000 |
| Nick Ross |
$50,000 (1) |
| Salary Remaining : |
$50,000 |
| Petr Kalus |
$50,000 (1) |
| Salary Remaining : |
$50,000 |
| Justin Abdelkader |
$50,000 (1) |
| Salary Remaining : |
$50,000 |
| Patrick Cote |
$50,000 (1) |
| Salary Remaining : |
$50,000 |
| Nikolai Dolidovich |
$50,000 (1) |
| Salary Remaining : |
$50,000 |
| Vincent Trocheck |
$50,000 (1) |
| Salary Remaining : |
$50,000 |
| Aidan Muir |
$50,000 (1) |
| Salary Remaining : |
$50,000 |
| Total Farm Players | 40 |
| Salary Commitment |
| Year 2030 : $2,976,433 |
| Year 2031 : $805,000 |
| Year 2032 : $0 |
| Year 2033 : $0 |
| Salary Average Commitment |
| Year 2030 : $2,976,433 |
| Year 2031 : $805,000 |
| Year 2032 : $0 |
| Year 2033 : $0 |
|
Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Moskva Center - C |
| Level 1: | 7150 - $150 - 0 - 0.00% |
| Level 2: | 6050 - $110 - 0 - 0.00% |
| Level 3: | 2475 - $80 - 0 - 0.00% |
| Level 4: | 4950 - $60 - 0 - 0.00% |
| Luxury : | 1375 - $300 - 0 - 0.00% |
| Total Capacity : | 22000 |
| Farm |
| Farm Level 1: | 2000 - $70 - 0 - 0.00% |
| Farm Level 2: | 1000 - $50 - 0 - 0.00% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0.00% |
| Average Income per Game | $0 |
| Year to Date Revenue | $0 |
| Farm |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0.00% |
| Average Income per Game | $0 |
| Year to Date Revenue | $0 |
Expense |
| Pro Players Total Salaries | $74,300,000 |
| Pro Players Total Average Salaries | $74,300,000 |
| Farm Players Total Salaries | $3,495,833 |
| Farm Players Total Average Salaries | $3,495,833 |
| Coaches Total Salaries | $9,010,000 |
| Luxury Taxe Total | $0 |
| Special Salary Cap Value | $2,100,000 |
| Pro Year To Date Expenses | $0 |
| Farm Year To Date Expenses | $0 |
| Pro Salary Per Days | $0 |
| Pro Salary Cap To Date | $0 |
| Farm Salary Per Days | $0 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Estimated Season Revenue | $0 |
| Pro Remaining Season Days | 0 |
| Pro Expenses Per Days | $0 |
| Pro Estimated Expenses | $0 |
| Farm Remaining Season Days | 0 |
| Farm Expenses Per Days | $0 |
| Farm Estimated Expenses | $0 |
| Estimated Season Expenses | $0 |
| Estimated Season Salary Cap | $0 |
| Estimate Under Maximum Salary Cap of $87,000,000 | $0 |
| Estimate Over Minimum Salary Cap of $66,000,000 | $0 |
| Current Bank Account | $66,577,013 |
| Projected Bank Account | $66,577,013 |
|
Pro Players Salaries |
| Mika Zibanejad |
$6,300,000 (1) |
| -Salary Remaining : |
$6,300,000 |
| Frederik Gauthier |
$6,250,000 (2) |
| -Salary Remaining : |
$6,250,000 |
| Ivan Barbashev |
$5,625,000 (2) |
| -Salary Remaining : |
$5,625,000 |
| Tim Stuetzle |
$4,000,000 (1) |
| -Salary Remaining : |
$4,000,000 |
| Justin Kea |
$4,000,000 (2) |
| -Salary Remaining : |
$4,000,000 |
| Max Domi |
$3,833,333 (1) |
| -Salary Remaining : |
$3,833,333 |
| Matt Read |
$3,750,000 (2) |
| -Salary Remaining : |
$3,750,000 |
| Owen Tippett |
$3,750,000 (1) |
| -Salary Remaining : |
$3,750,000 |
| Anton Gustafsson |
$3,500,000 (1) |
| -Salary Remaining : |
$3,500,000 |
| Quinton Byfield |
$3,500,000 (1) |
| -Salary Remaining : |
$3,500,000 |
| Dougie Hamilton |
$3,500,000 (1) |
| -Salary Remaining : |
$3,500,000 |
| Graham Knott |
$3,500,000 (1) |
| -Salary Remaining : |
$3,500,000 |
| Dylan Larkin |
$3,375,000 (2) |
| -Salary Remaining : |
$3,375,000 |
| Lucas Raymond |
$3,250,000 (1) |
| -Salary Remaining : |
$3,250,000 |
| Logan Stanley |
$3,250,000 (1) |
| -Salary Remaining : |
$3,250,000 |
| Shakir Mikhamadullin |
$2,500,000 (1) |
| -Salary Remaining : |
$2,500,000 |
| Tyson Foerster |
$2,500,000 (1) |
| -Salary Remaining : |
$2,500,000 |
| Cam Atkinson |
$2,500,000 (3) |
| -Salary Remaining : |
$2,500,000 |
| Yaroslav Askarov |
$2,000,000 (1) |
| -Salary Remaining : |
$2,000,000 |
| Kent Johnson |
$1,500,000 (1) |
| -Salary Remaining : |
$1,500,000 |
| Zachary Nagelvoort |
$916,667 (3) |
| -Salary Remaining : |
$916,667 |
| Tyler Beskorowany |
$500,000 (1) |
| -Salary Remaining : |
$500,000 |
| David Musil |
$500,000 (1) |
| -Salary Remaining : |
$500,000 |
| Total Pro Players | 23 |
| Salary Commitment |
| Year 2030 : $74,300,000 |
| Year 2031 : $26,416,667 |
| Year 2032 : $3,416,667 |
| Year 2033 : $0 |
| Salary Average Commitment |
| Year 2030 : $74,300,000 |
| Year 2031 : $26,416,667 |
| Year 2032 : $3,416,667 |
| Year 2033 : $0 |
| Salary Cap with 1 Way Contract |
| Year 2030 : $74,300,000 |
| Year 2031 : $26,416,667 |
| Year 2032 : $3,416,667 |
| Year 2033 : $0 |
|
Farm Players Salaries |
| Jake Neighbours |
$200,000 (1) |
| Salary Remaining : |
$200,000 |
| Seth Jarvis |
$200,000 (2) |
| Salary Remaining : |
$200,000 |
| Marco Rossi |
$200,000 (1) |
| Salary Remaining : |
$200,000 |
| Alexei Emelin |
$195,000 (1) |
| Salary Remaining : |
$195,000 |
| Ian McCoshen |
$183,333 (1) |
| Salary Remaining : |
$183,333 |
| Cade Webber |
$175,000 (1) |
| Salary Remaining : |
$175,000 |
| Arseny Gritsyuk |
$155,000 (3) |
| Salary Remaining : |
$155,000 |
| Drew Shore |
$150,000 (3) |
| Salary Remaining : |
$150,000 |
| Nick Moutrey |
$135,000 (1) |
| Salary Remaining : |
$135,000 |
| Alexander Khokhlachev |
$130,000 (3) |
| Salary Remaining : |
$130,000 |
| Eamon Powell |
$130,000 (3) |
| Salary Remaining : |
$130,000 |
| Andreas Englund |
$125,000 (3) |
| Salary Remaining : |
$125,000 |
| Dmitri Kugryshev |
$112,500 (1) |
| Salary Remaining : |
$112,500 |
| Sven Andrighetto |
$108,333 (2) |
| Salary Remaining : |
$108,333 |
| Chet Pickard |
$100,000 (2) |
| Salary Remaining : |
$100,000 |
| Landon Ferraro |
$82,500 (1) |
| Salary Remaining : |
$82,500 |
| Vladimir Sobotka |
$80,000 (1) |
| Salary Remaining : |
$80,000 |
| Ben Thomson |
$71,667 (1) |
| Salary Remaining : |
$71,667 |
| Kevin Elgestal |
$70,000 (1) |
| Salary Remaining : |
$70,000 |
| Sven Krumel |
$70,000 (1) |
| Salary Remaining : |
$70,000 |
| Adam Gilmour |
$70,000 (1) |
| Salary Remaining : |
$70,000 |
| Joseph Palmer |
$70,000 (2) |
| Salary Remaining : |
$70,000 |
| Samiilo Tereshchuk |
$70,000 (1) |
| Salary Remaining : |
$70,000 |
| Patrick White |
$70,000 (1) |
| Salary Remaining : |
$70,000 |
| Maxim Mayorov |
$70,000 (1) |
| Salary Remaining : |
$70,000 |
| Josef Fajko |
$70,000 (1) |
| Salary Remaining : |
$70,000 |
| Nick Spaling |
$52,500 (3) |
| Salary Remaining : |
$52,500 |
| Tyler Biggs |
$50,000 (3) |
| Salary Remaining : |
$50,000 |
| Ville Immonen |
$50,000 (3) |
| Salary Remaining : |
$50,000 |
| Max Gaede |
$50,000 (3) |
| Salary Remaining : |
$50,000 |
| Colten Teubert |
$50,000 (3) |
| Salary Remaining : |
$50,000 |
| Will Weber |
$50,000 (3) |
| Salary Remaining : |
$50,000 |
| Rene Kadlek |
$50,000 (3) |
| Salary Remaining : |
$50,000 |
| Chris Butler |
$50,000 (3) |
| Salary Remaining : |
$50,000 |
| Total Farm Players | 34 |
| Salary Commitment |
| Year 2030 : $3,495,833 |
| Year 2031 : $1,570,833 |
| Year 2032 : $1,092,500 |
| Year 2033 : $0 |
| Salary Average Commitment |
| Year 2030 : $3,495,833 |
| Year 2031 : $1,570,833 |
| Year 2032 : $1,092,500 |
| Year 2033 : $0 |
|
Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Penngrowth Saddledome - A |
| Level 1: | 6500 - $155 - 0 - 0.00% |
| Level 2: | 5500 - $117 - 0 - 0.00% |
| Level 3: | 2250 - $88 - 0 - 0.00% |
| Level 4: | 4500 - $65 - 0 - 0.00% |
| Luxury : | 1250 - $350 - 0 - 0.00% |
| Total Capacity : | 20000 |
| Farm |
| Farm Level 1: | 2000 - $75 - 0 - 0.00% |
| Farm Level 2: | 1000 - $20 - 0 - 0.00% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0.00% |
| Average Income per Game | $0 |
| Year to Date Revenue | $0 |
| Farm |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0.00% |
| Average Income per Game | $0 |
| Year to Date Revenue | $0 |
Expense |
| Pro Players Total Salaries | $77,400,000 |
| Pro Players Total Average Salaries | $77,400,000 |
| Farm Players Total Salaries | $3,921,668 |
| Farm Players Total Average Salaries | $3,921,668 |
| Coaches Total Salaries | $3,500,000 |
| Luxury Taxe Total | $0 |
| Special Salary Cap Value | $0 |
| Pro Year To Date Expenses | $0 |
| Farm Year To Date Expenses | $0 |
| Pro Salary Per Days | $0 |
| Pro Salary Cap To Date | $0 |
| Farm Salary Per Days | $0 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Estimated Season Revenue | $0 |
| Pro Remaining Season Days | 0 |
| Pro Expenses Per Days | $0 |
| Pro Estimated Expenses | $0 |
| Farm Remaining Season Days | 0 |
| Farm Expenses Per Days | $0 |
| Farm Estimated Expenses | $0 |
| Estimated Season Expenses | $0 |
| Estimated Season Salary Cap | $0 |
| Estimate Under Maximum Salary Cap of $87,000,000 | $0 |
| Estimate Over Minimum Salary Cap of $66,000,000 | $0 |
| Current Bank Account | $68,597,473 |
| Projected Bank Account | $68,597,473 |
|
Pro Players Salaries |
| Akim Aliu |
$7,350,000 (2) |
| -Salary Remaining : |
$7,350,000 |
| Steven Hodges |
$4,250,000 (1) |
| -Salary Remaining : |
$4,250,000 |
| Tanner Pearson |
$4,250,000 (3) |
| -Salary Remaining : |
$4,250,000 |
| Vili Saarijarvi |
$4,000,000 (1) |
| -Salary Remaining : |
$4,000,000 |
| Evgeny Svechnikov |
$3,750,000 (1) |
| -Salary Remaining : |
$3,750,000 |
| Nathan Bastian |
$3,750,000 (2) |
| -Salary Remaining : |
$3,750,000 |
| Brock Nelson |
$3,500,000 (2) |
| -Salary Remaining : |
$3,500,000 |
| Viktor Hedman |
$3,250,000 (1) |
| -Salary Remaining : |
$3,250,000 |
| Cam Morrison |
$3,250,000 (2) |
| -Salary Remaining : |
$3,250,000 |
| Henrik Samuelsson |
$3,000,000 (1) |
| -Salary Remaining : |
$3,000,000 |
| Mitchell Vande Sompel |
$3,000,000 (1) |
| -Salary Remaining : |
$3,000,000 |
| Mirco Mueller |
$3,000,000 (2) |
| -Salary Remaining : |
$3,000,000 |
| Hunter Shinkaruk |
$3,000,000 (2) |
| -Salary Remaining : |
$3,000,000 |
| Teddy Blueger |
$3,000,000 (1) |
| -Salary Remaining : |
$3,000,000 |
| Lucas Johansen |
$3,000,000 (2) |
| -Salary Remaining : |
$3,000,000 |
| Connor Murphy |
$3,000,000 (1) |
| -Salary Remaining : |
$3,000,000 |
| Maxim Demidov |
$3,000,000 (1) |
| -Salary Remaining : |
$3,000,000 |
| Martin Kaut |
$3,000,000 (3) |
| -Salary Remaining : |
$3,000,000 |
| Kasper Bjorkqvist |
$2,750,000 (1) |
| -Salary Remaining : |
$2,750,000 |
| Jouni Soisalo |
$2,750,000 (2) |
| -Salary Remaining : |
$2,750,000 |
| Zachary Fucale |
$2,500,000 (2) |
| -Salary Remaining : |
$2,500,000 |
| Rudolf Kulha |
$2,000,000 (1) |
| -Salary Remaining : |
$2,000,000 |
| Jack Lafontaine |
$1,750,000 (1) |
| -Salary Remaining : |
$1,750,000 |
| Olivier Rodrigue |
$1,300,000 (1) |
| -Salary Remaining : |
$1,300,000 |
| Total Pro Players | 24 |
| Salary Commitment |
| Year 2030 : $77,400,000 |
| Year 2031 : $39,350,000 |
| Year 2032 : $7,250,000 |
| Year 2033 : $0 |
| Salary Average Commitment |
| Year 2030 : $77,400,000 |
| Year 2031 : $39,350,000 |
| Year 2032 : $7,250,000 |
| Year 2033 : $0 |
| Salary Cap with 1 Way Contract |
| Year 2030 : $77,400,000 |
| Year 2031 : $39,350,000 |
| Year 2032 : $7,250,000 |
| Year 2033 : $0 |
|
Farm Players Salaries |
| Connor McMichael |
$200,000 (1) |
| Salary Remaining : |
$200,000 |
| Luke Green |
$195,000 (1) |
| Salary Remaining : |
$195,000 |
| Michael Vukojevic |
$190,000 (2) |
| Salary Remaining : |
$190,000 |
| Linus Nassen |
$185,000 (2) |
| Salary Remaining : |
$185,000 |
| Markus Niemelainen |
$185,000 (2) |
| Salary Remaining : |
$185,000 |
| Ian Mitchell |
$185,000 (2) |
| Salary Remaining : |
$185,000 |
| Marian Studenic |
$185,000 (2) |
| Salary Remaining : |
$185,000 |
| Filip Hallander |
$185,000 (3) |
| Salary Remaining : |
$185,000 |
| Stelio Mattheos |
$175,000 (3) |
| Salary Remaining : |
$175,000 |
| Niklas Nordgren |
$170,000 (2) |
| Salary Remaining : |
$170,000 |
| Anttoni Honka |
$170,000 (1) |
| Salary Remaining : |
$170,000 |
| Ryder Donovan |
$155,000 (1) |
| Salary Remaining : |
$155,000 |
| Noah Cates |
$140,000 (2) |
| Salary Remaining : |
$140,000 |
| Lukas Svejkovsky |
$140,000 (2) |
| Salary Remaining : |
$140,000 |
| Ethan Cardwell |
$130,000 (3) |
| Salary Remaining : |
$130,000 |
| Jake Walman |
$125,000 (1) |
| Salary Remaining : |
$125,000 |
| Ben Harpur |
$125,000 (2) |
| Salary Remaining : |
$125,000 |
| Sergey Zborovskiy |
$105,000 (2) |
| Salary Remaining : |
$105,000 |
| Matt Buckles |
$81,667 (2) |
| Salary Remaining : |
$81,667 |
| Matt Iacopelli |
$81,667 (3) |
| Salary Remaining : |
$81,667 |
| Warren Foegele |
$81,667 (3) |
| Salary Remaining : |
$81,667 |
| Matt Murray |
$75,000 (1) |
| Salary Remaining : |
$75,000 |
| Marian Stastny |
$75,000 (2) |
| Salary Remaining : |
$75,000 |
| Carter Verhaeghe |
$71,667 (2) |
| Salary Remaining : |
$71,667 |
| Blake Siebenaler |
$71,667 (3) |
| Salary Remaining : |
$71,667 |
| Nathan Walker |
$71,667 (3) |
| Salary Remaining : |
$71,667 |
| Mackenzie MacEachern |
$68,333 (1) |
| Salary Remaining : |
$68,333 |
| James Melindy |
$68,333 (1) |
| Salary Remaining : |
$68,333 |
| Juuse Saros |
$63,333 (2) |
| Salary Remaining : |
$63,333 |
| Mattias Janmark-Nylen |
$60,000 (2) |
| Salary Remaining : |
$60,000 |
| Alexander Peters |
$56,667 (3) |
| Salary Remaining : |
$56,667 |
| William Karlsson |
$50,000 (1) |
| Salary Remaining : |
$50,000 |
| Total Farm Players | 32 |
| Salary Commitment |
| Year 2030 : $3,921,668 |
| Year 2031 : $2,815,002 |
| Year 2032 : $853,335 |
| Year 2033 : $0 |
| Salary Average Commitment |
| Year 2030 : $3,921,668 |
| Year 2031 : $2,815,002 |
| Year 2032 : $853,335 |
| Year 2033 : $0 |
|
Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Spectrum - B |
| Level 1: | 6825 - $149 - 0 - 0.00% |
| Level 2: | 5775 - $108 - 0 - 0.00% |
| Level 3: | 2362 - $87 - 0 - 0.00% |
| Level 4: | 4725 - $66 - 0 - 0.00% |
| Luxury : | 1313 - $345 - 0 - 0.00% |
| Total Capacity : | 21000 |
| Farm |
| Farm Level 1: | 2000 - $58 - 0 - 0.00% |
| Farm Level 2: | 1000 - $41 - 0 - 0.00% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0.00% |
| Average Income per Game | $0 |
| Year to Date Revenue | $0 |
| Farm |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0.00% |
| Average Income per Game | $0 |
| Year to Date Revenue | $0 |
Expense |
| Pro Players Total Salaries | $68,250,000 |
| Pro Players Total Average Salaries | $68,250,000 |
| Farm Players Total Salaries | $5,377,499 |
| Farm Players Total Average Salaries | $5,377,499 |
| Coaches Total Salaries | $2,240,000 |
| Luxury Taxe Total | $0 |
| Special Salary Cap Value | $0 |
| Pro Year To Date Expenses | $0 |
| Farm Year To Date Expenses | $0 |
| Pro Salary Per Days | $0 |
| Pro Salary Cap To Date | $0 |
| Farm Salary Per Days | $0 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Estimated Season Revenue | $0 |
| Pro Remaining Season Days | 0 |
| Pro Expenses Per Days | $0 |
| Pro Estimated Expenses | $0 |
| Farm Remaining Season Days | 0 |
| Farm Expenses Per Days | $0 |
| Farm Estimated Expenses | $0 |
| Estimated Season Expenses | $0 |
| Estimated Season Salary Cap | $0 |
| Estimate Under Maximum Salary Cap of $87,000,000 | $0 |
| Estimate Over Minimum Salary Cap of $66,000,000 | $0 |
| Current Bank Account | $104,025,692 |
| Projected Bank Account | $104,025,692 |
|
Pro Players Salaries |
| Michael McLeod |
$6,250,000 (2) |
| -Salary Remaining : |
$6,250,000 |
| Christian Fischer |
$5,500,000 (1) |
| -Salary Remaining : |
$5,500,000 |
| Alex Galchenyuk |
$4,250,000 (1) |
| -Salary Remaining : |
$4,250,000 |
| Alexander Edler |
$4,000,000 (1) |
| -Salary Remaining : |
$4,000,000 |
| James Sheppard |
$3,800,000 (1) |
| -Salary Remaining : |
$3,800,000 |
| Kaiden Guhle |
$3,750,000 (3) |
| -Salary Remaining : |
$3,750,000 |
| Matt Calvert |
$3,500,000 (3) |
| -Salary Remaining : |
$3,500,000 |
| Brayden Schenn |
$3,250,000 (1) |
| -Salary Remaining : |
$3,250,000 |
| Mark Scheifele |
$3,125,000 (1) |
| -Salary Remaining : |
$3,125,000 |
| Zemgus Girgensons |
$3,000,000 (1) |
| -Salary Remaining : |
$3,000,000 |
| Josh Brook |
$3,000,000 (2) |
| -Salary Remaining : |
$3,000,000 |
| William Lockwood |
$2,750,000 (2) |
| -Salary Remaining : |
$2,750,000 |
| Dylan Samberg |
$2,750,000 (2) |
| -Salary Remaining : |
$2,750,000 |
| Lassi Thomson |
$2,750,000 (2) |
| -Salary Remaining : |
$2,750,000 |
| John Beecher |
$2,750,000 (1) |
| -Salary Remaining : |
$2,750,000 |
| Erik Karlsson |
$2,500,000 (1) |
| -Salary Remaining : |
$2,500,000 |
| Christopher Gibson |
$2,375,000 (1) |
| -Salary Remaining : |
$2,375,000 |
| John Piccinich |
$2,000,000 (3) |
| -Salary Remaining : |
$2,000,000 |
| Kirill Ustimenko |
$2,000,000 (3) |
| -Salary Remaining : |
$2,000,000 |
| Morgan Klimchuk |
$2,000,000 (3) |
| -Salary Remaining : |
$2,000,000 |
| Cody Hodgson |
$1,700,000 (1) |
| -Salary Remaining : |
$1,700,000 |
| Brandon Halverson |
$1,250,000 (3) |
| -Salary Remaining : |
$1,250,000 |
| Total Pro Players | 22 |
| Salary Commitment |
| Year 2030 : $68,250,000 |
| Year 2031 : $32,000,000 |
| Year 2032 : $14,500,000 |
| Year 2033 : $0 |
| Salary Average Commitment |
| Year 2030 : $68,250,000 |
| Year 2031 : $32,000,000 |
| Year 2032 : $14,500,000 |
| Year 2033 : $0 |
| Salary Cap with 1 Way Contract |
| Year 2030 : $68,250,000 |
| Year 2031 : $32,000,000 |
| Year 2032 : $14,500,000 |
| Year 2033 : $0 |
|
Farm Players Salaries |
| Anthony-John Greer |
$200,000 (1) |
| Salary Remaining : |
$200,000 |
| Alex Formenton |
$200,000 (1) |
| Salary Remaining : |
$200,000 |
| Mattias Norlinder |
$200,000 (1) |
| Salary Remaining : |
$200,000 |
| Vasily Ponomarev |
$200,000 (2) |
| Salary Remaining : |
$200,000 |
| Tyler Kleven |
$200,000 (2) |
| Salary Remaining : |
$200,000 |
| Topi Niemela |
$195,000 (3) |
| Salary Remaining : |
$195,000 |
| Dale Weise |
$195,000 (1) |
| Salary Remaining : |
$195,000 |
| Tristen Robins |
$195,000 (3) |
| Salary Remaining : |
$195,000 |
| Logan Hutsko |
$195,000 (1) |
| Salary Remaining : |
$195,000 |
| Karl Henriksson |
$190,000 (1) |
| Salary Remaining : |
$190,000 |
| Graeme Clarke |
$190,000 (1) |
| Salary Remaining : |
$190,000 |
| Vladimir Bobylev |
$185,000 (1) |
| Salary Remaining : |
$185,000 |
| Joey Keane |
$185,000 (2) |
| Salary Remaining : |
$185,000 |
| Dylan Sadowy |
$183,333 (2) |
| Salary Remaining : |
$183,333 |
| Albert Johansson |
$180,000 (1) |
| Salary Remaining : |
$180,000 |
| Gilles Senn |
$175,000 (3) |
| Salary Remaining : |
$175,000 |
| Tyler Madden |
$175,000 (1) |
| Salary Remaining : |
$175,000 |
| Jacob Olofsson |
$170,000 (2) |
| Salary Remaining : |
$170,000 |
| Yegor Sokolov |
$165,000 (3) |
| Salary Remaining : |
$165,000 |
| Antoine Roussel |
$165,000 (1) |
| Salary Remaining : |
$165,000 |
| Gabriel Carlsson |
$160,000 (2) |
| Salary Remaining : |
$160,000 |
| Alex Lintuniemi |
$158,333 (2) |
| Salary Remaining : |
$158,333 |
| Alexander Ljungkrantz |
$155,000 (3) |
| Salary Remaining : |
$155,000 |
| Herbert Koval |
$150,000 (1) |
| Salary Remaining : |
$150,000 |
| Lauri Pajuniemi |
$140,000 (1) |
| Salary Remaining : |
$140,000 |
| Seth Barton |
$140,000 (1) |
| Salary Remaining : |
$140,000 |
| Ryan Spooner |
$137,500 (1) |
| Salary Remaining : |
$137,500 |
| Jeremy Bracco |
$130,000 (1) |
| Salary Remaining : |
$130,000 |
| Keegan Iverson |
$125,000 (3) |
| Salary Remaining : |
$125,000 |
| Tommy Vannelli |
$108,333 (2) |
| Salary Remaining : |
$108,333 |
| Tristan Broz |
$65,000 (1) |
| Salary Remaining : |
$65,000 |
| Ben Roger |
$65,000 (1) |
| Salary Remaining : |
$65,000 |
| Taige Harding |
$50,000 (1) |
| Salary Remaining : |
$50,000 |
| Rene Lefaivre |
$50,000 (1) |
| Salary Remaining : |
$50,000 |
| Mark Friedman |
$0 (0) |
| Salary Remaining : |
$0 |
| Jack Dougherty |
$0 (0) |
| Salary Remaining : |
$0 |
| Total Farm Players | 36 |
| Salary Commitment |
| Year 2030 : $5,377,499 |
| Year 2031 : $2,374,999 |
| Year 2032 : $1,010,000 |
| Year 2033 : $0 |
| Salary Average Commitment |
| Year 2030 : $5,377,499 |
| Year 2031 : $2,374,999 |
| Year 2032 : $1,010,000 |
| Year 2033 : $0 |
|
Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | T-Mobile Arena - A |
| Level 1: | 6500 - $180 - 0 - 0.00% |
| Level 2: | 5500 - $145 - 0 - 0.00% |
| Level 3: | 2250 - $120 - 0 - 0.00% |
| Level 4: | 4500 - $90 - 0 - 0.00% |
| Luxury : | 1250 - $450 - 0 - 0.00% |
| Total Capacity : | 20000 |
| Farm |
| Farm Level 1: | 2000 - $45 - 0 - 0.00% |
| Farm Level 2: | 1000 - $25 - 0 - 0.00% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0.00% |
| Average Income per Game | $0 |
| Year to Date Revenue | $0 |
| Farm |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0.00% |
| Average Income per Game | $0 |
| Year to Date Revenue | $0 |
Expense |
| Pro Players Total Salaries | $86,051,900 |
| Pro Players Total Average Salaries | $86,051,900 |
| Farm Players Total Salaries | $2,754,166 |
| Farm Players Total Average Salaries | $2,754,166 |
| Coaches Total Salaries | $4,680,000 |
| Luxury Taxe Total | $0 |
| Special Salary Cap Value | $0 |
| Pro Year To Date Expenses | $0 |
| Farm Year To Date Expenses | $0 |
| Pro Salary Per Days | $0 |
| Pro Salary Cap To Date | $0 |
| Farm Salary Per Days | $0 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Estimated Season Revenue | $0 |
| Pro Remaining Season Days | 0 |
| Pro Expenses Per Days | $0 |
| Pro Estimated Expenses | $0 |
| Farm Remaining Season Days | 0 |
| Farm Expenses Per Days | $0 |
| Farm Estimated Expenses | $0 |
| Estimated Season Expenses | $0 |
| Estimated Season Salary Cap | $0 |
| Estimate Under Maximum Salary Cap of $87,000,000 | $0 |
| Estimate Over Minimum Salary Cap of $66,000,000 | $0 |
| Current Bank Account | $115,432,923 |
| Projected Bank Account | $115,432,923 |
|
Pro Players Salaries |
| Samuel Morin |
$9,318,567 (1) |
| -Salary Remaining : |
$9,318,567 |
| Nico Hischier |
$7,500,000 (2) |
| -Salary Remaining : |
$7,500,000 |
| Ilya Samsonov |
$6,750,000 (1) |
| -Salary Remaining : |
$6,750,000 |
| Ryan Callahan |
$6,750,000 (1) |
| -Salary Remaining : |
$6,750,000 |
| Anthony Mantha |
$5,250,000 (2) |
| -Salary Remaining : |
$5,250,000 |
| Alexis Lafreniere |
$4,500,000 (3) |
| -Salary Remaining : |
$4,500,000 |
| Jack Hughes |
$4,500,000 (2) |
| -Salary Remaining : |
$4,500,000 |
| Cam York |
$4,000,000 (2) |
| -Salary Remaining : |
$4,000,000 |
| Jacob Larsson |
$3,750,000 (1) |
| -Salary Remaining : |
$3,750,000 |
| Filip Westerlund |
$3,750,000 (3) |
| -Salary Remaining : |
$3,750,000 |
| Marc Methot |
$3,500,000 (2) |
| -Salary Remaining : |
$3,500,000 |
| Matthew Tkachuk |
$3,250,000 (1) |
| -Salary Remaining : |
$3,250,000 |
| Rasmus Dahlin |
$2,750,000 (1) |
| -Salary Remaining : |
$2,750,000 |
| Bode Wilde |
$2,750,000 (1) |
| -Salary Remaining : |
$2,750,000 |
| Adam Lowry |
$2,750,000 (1) |
| -Salary Remaining : |
$2,750,000 |
| Tobias Bjornfot |
$2,500,000 (1) |
| -Salary Remaining : |
$2,500,000 |
| Vladislav Firstov |
$2,500,000 (1) |
| -Salary Remaining : |
$2,500,000 |
| Raphael Bussieres |
$2,100,000 (2) |
| -Salary Remaining : |
$2,100,000 |
| Jacob de la Rose |
$2,083,333 (1) |
| -Salary Remaining : |
$2,083,333 |
| Sam Steel |
$2,000,000 (1) |
| -Salary Remaining : |
$2,000,000 |
| Tristan Jarry |
$1,750,000 (2) |
| -Salary Remaining : |
$1,750,000 |
| Zack Phillips |
$1,250,000 (2) |
| -Salary Remaining : |
$1,250,000 |
| Colton Parayko (1 Way Contract) |
$800,000 (1) |
| -1 Way Contract Salary Cap : | $800,000 |
| -Salary Remaining : |
$800,000 |
| Total Pro Players | 23 |
| Salary Commitment |
| Year 2030 : $86,051,900 |
| Year 2031 : $38,100,000 |
| Year 2032 : $8,250,000 |
| Year 2033 : $0 |
| Salary Average Commitment |
| Year 2030 : $86,051,900 |
| Year 2031 : $38,100,000 |
| Year 2032 : $8,250,000 |
| Year 2033 : $0 |
| Salary Cap with 1 Way Contract |
| Year 2030 : $86,051,900 |
| Year 2031 : $38,100,000 |
| Year 2032 : $8,250,000 |
| Year 2033 : $0 |
|
Farm Players Salaries |
| Jack Quinn |
$200,000 (1) |
| Salary Remaining : |
$200,000 |
| Cale Makar |
$200,000 (1) |
| Salary Remaining : |
$200,000 |
| Martin Necas |
$200,000 (1) |
| Salary Remaining : |
$200,000 |
| Drew Helleson |
$200,000 (1) |
| Salary Remaining : |
$200,000 |
| Matthew Stienburg |
$175,000 (1) |
| Salary Remaining : |
$175,000 |
| Quinn Olson |
$165,000 (1) |
| Salary Remaining : |
$165,000 |
| Luke Martin |
$160,000 (1) |
| Salary Remaining : |
$160,000 |
| Jack Smith |
$150,000 (2) |
| Salary Remaining : |
$150,000 |
| Mikko Kokkonen |
$150,000 (1) |
| Salary Remaining : |
$150,000 |
| Henri Nikkanen |
$130,000 (1) |
| Salary Remaining : |
$130,000 |
| Anton Karlsson |
$130,000 (1) |
| Salary Remaining : |
$130,000 |
| Jaakko Sirkia |
$125,000 (1) |
| Salary Remaining : |
$125,000 |
| Chris Calnan |
$112,500 (1) |
| Salary Remaining : |
$112,500 |
| Brent Moran |
$98,333 (2) |
| Salary Remaining : |
$98,333 |
| C.J. Yakimowicz |
$88,333 (2) |
| Salary Remaining : |
$88,333 |
| Artem Anisimov |
$75,000 (1) |
| Salary Remaining : |
$75,000 |
| Tyler Pitlick |
$75,000 (3) |
| Salary Remaining : |
$75,000 |
| Aatu Raty |
$75,000 (1) |
| Salary Remaining : |
$75,000 |
| Matthew Knies |
$75,000 (1) |
| Salary Remaining : |
$75,000 |
| Samuel Surovec |
$60,000 (1) |
| Salary Remaining : |
$60,000 |
| Nelson Nogier |
$60,000 (3) |
| Salary Remaining : |
$60,000 |
| Brock McGinn |
$50,000 (2) |
| Salary Remaining : |
$50,000 |
| Total Farm Players | 22 |
| Salary Commitment |
| Year 2030 : $2,754,166 |
| Year 2031 : $521,666 |
| Year 2032 : $135,000 |
| Year 2033 : $0 |
| Salary Average Commitment |
| Year 2030 : $2,754,166 |
| Year 2031 : $521,666 |
| Year 2032 : $135,000 |
| Year 2033 : $0 |
|
Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Volksbank Arena - C |
| Level 1: | 7150 - $190 - 0 - 0.00% |
| Level 2: | 6050 - $135 - 0 - 0.00% |
| Level 3: | 2475 - $100 - 0 - 0.00% |
| Level 4: | 4950 - $90 - 0 - 0.00% |
| Luxury : | 1375 - $420 - 0 - 0.00% |
| Total Capacity : | 22000 |
| Farm |
| Farm Level 1: | 2000 - $70 - 0 - 0.00% |
| Farm Level 2: | 1000 - $45 - 0 - 0.00% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0.00% |
| Average Income per Game | $0 |
| Year to Date Revenue | $0 |
| Farm |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0.00% |
| Average Income per Game | $0 |
| Year to Date Revenue | $0 |
Expense |
| Pro Players Total Salaries | $85,500,000 |
| Pro Players Total Average Salaries | $85,500,000 |
| Farm Players Total Salaries | $3,698,333 |
| Farm Players Total Average Salaries | $3,698,333 |
| Coaches Total Salaries | $7,100,000 |
| Luxury Taxe Total | $0 |
| Special Salary Cap Value | $0 |
| Pro Year To Date Expenses | $0 |
| Farm Year To Date Expenses | $0 |
| Pro Salary Per Days | $0 |
| Pro Salary Cap To Date | $0 |
| Farm Salary Per Days | $0 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Estimated Season Revenue | $0 |
| Pro Remaining Season Days | 0 |
| Pro Expenses Per Days | $0 |
| Pro Estimated Expenses | $0 |
| Farm Remaining Season Days | 0 |
| Farm Expenses Per Days | $0 |
| Farm Estimated Expenses | $0 |
| Estimated Season Expenses | $0 |
| Estimated Season Salary Cap | $0 |
| Estimate Under Maximum Salary Cap of $87,000,000 | $0 |
| Estimate Over Minimum Salary Cap of $66,000,000 | $0 |
| Current Bank Account | $63,289,255 |
| Projected Bank Account | $63,289,255 |
|
Pro Players Salaries |
| Jordan Staal |
$11,500,000 (2) |
| -Salary Remaining : |
$11,500,000 |
| Alexei Cherepanov |
$8,000,000 (1) |
| -Salary Remaining : |
$8,000,000 |
| Jack Roslovic |
$7,000,000 (1) |
| -Salary Remaining : |
$7,000,000 |
| Kasperi Kapanen |
$6,750,000 (3) |
| -Salary Remaining : |
$6,750,000 |
| Mike Hoffman |
$6,000,000 (2) |
| -Salary Remaining : |
$6,000,000 |
| Cam Fowler |
$5,500,000 (2) |
| -Salary Remaining : |
$5,500,000 |
| Kaapo Kakko |
$4,500,000 (2) |
| -Salary Remaining : |
$4,500,000 |
| Alex Nedeljkovic |
$3,750,000 (3) |
| -Salary Remaining : |
$3,750,000 |
| Noah Hanifin |
$3,750,000 (1) |
| -Salary Remaining : |
$3,750,000 |
| Riley Tufte |
$3,000,000 (3) |
| -Salary Remaining : |
$3,000,000 |
| Adam Boqvist |
$3,000,000 (3) |
| -Salary Remaining : |
$3,000,000 |
| Robert Thomas |
$3,000,000 (3) |
| -Salary Remaining : |
$3,000,000 |
| David Pope |
$2,750,000 (1) |
| -Salary Remaining : |
$2,750,000 |
| Curtis Lazar |
$2,750,000 (2) |
| -Salary Remaining : |
$2,750,000 |
| Vitali Kravtsov |
$2,750,000 (1) |
| -Salary Remaining : |
$2,750,000 |
| Matthew Robertson |
$2,250,000 (2) |
| -Salary Remaining : |
$2,250,000 |
| Matej Tomek |
$2,250,000 (1) |
| -Salary Remaining : |
$2,250,000 |
| Filip Gustavsson |
$2,000,000 (2) |
| -Salary Remaining : |
$2,000,000 |
| Tim Bozon |
$1,250,000 (1) |
| -Salary Remaining : |
$1,250,000 |
| Esa Lindell |
$1,250,000 (1) |
| -Salary Remaining : |
$1,250,000 |
| Mason McTavish |
$1,250,000 (1) |
| -Salary Remaining : |
$1,250,000 |
| Adam Pelech |
$1,250,000 (1) |
| -Salary Remaining : |
$1,250,000 |
| Total Pro Players | 22 |
| Salary Commitment |
| Year 2030 : $85,500,000 |
| Year 2031 : $54,000,000 |
| Year 2032 : $19,500,000 |
| Year 2033 : $0 |
| Salary Average Commitment |
| Year 2030 : $85,500,000 |
| Year 2031 : $54,000,000 |
| Year 2032 : $19,500,000 |
| Year 2033 : $0 |
| Salary Cap with 1 Way Contract |
| Year 2030 : $85,500,000 |
| Year 2031 : $54,000,000 |
| Year 2032 : $19,500,000 |
| Year 2033 : $0 |
|
Farm Players Salaries |
| Filip Chlapik |
$200,000 (1) |
| Salary Remaining : |
$200,000 |
| Brett MacLean |
$200,000 (2) |
| Salary Remaining : |
$200,000 |
| Alexey Toropchenko |
$200,000 (1) |
| Salary Remaining : |
$200,000 |
| Oskar Back |
$195,000 (3) |
| Salary Remaining : |
$195,000 |
| Denis Smirnov |
$195,000 (1) |
| Salary Remaining : |
$195,000 |
| Todd Burgess |
$185,000 (2) |
| Salary Remaining : |
$185,000 |
| Samuel Sjolund |
$175,000 (2) |
| Salary Remaining : |
$175,000 |
| Danny DeKeyser |
$160,000 (2) |
| Salary Remaining : |
$160,000 |
| Daniel Sprong |
$155,000 (2) |
| Salary Remaining : |
$155,000 |
| Dylan Labbe |
$150,000 (2) |
| Salary Remaining : |
$150,000 |
| Robin Lehner |
$150,000 (2) |
| Salary Remaining : |
$150,000 |
| Deven Sideroff |
$135,000 (1) |
| Salary Remaining : |
$135,000 |
| Jaromir Pytlik |
$130,000 (3) |
| Salary Remaining : |
$130,000 |
| Nicholas Baptiste |
$125,000 (2) |
| Salary Remaining : |
$125,000 |
| Ville Pokka |
$125,000 (1) |
| Salary Remaining : |
$125,000 |
| Patrice Cormier |
$100,000 (2) |
| Salary Remaining : |
$100,000 |
| Jesper Wallstedt |
$100,000 (1) |
| Salary Remaining : |
$100,000 |
| Ryan Sproul |
$100,000 (1) |
| Salary Remaining : |
$100,000 |
| Nursultan Kunayed |
$100,000 (1) |
| Salary Remaining : |
$100,000 |
| Dmitry Kulikov |
$100,000 (2) |
| Salary Remaining : |
$100,000 |
| Daniil Chayka |
$100,000 (1) |
| Salary Remaining : |
$100,000 |
| Zach Pochiro |
$75,000 (1) |
| Salary Remaining : |
$75,000 |
| Felix Girard |
$75,000 (2) |
| Salary Remaining : |
$75,000 |
| Zhi-qiang Dee |
$75,000 (1) |
| Salary Remaining : |
$75,000 |
| Taylor Cammarata |
$75,000 (3) |
| Salary Remaining : |
$75,000 |
| Erik Karlson |
$75,000 (2) |
| Salary Remaining : |
$75,000 |
| Nick Paul |
$75,000 (2) |
| Salary Remaining : |
$75,000 |
| Viktor Arvidsson |
$68,333 (3) |
| Salary Remaining : |
$68,333 |
| Tommy Cross |
$50,000 (1) |
| Salary Remaining : |
$50,000 |
| Stefan Majerski |
$50,000 (1) |
| Salary Remaining : |
$50,000 |
| Total Farm Players | 30 |
| Salary Commitment |
| Year 2030 : $3,698,333 |
| Year 2031 : $2,193,333 |
| Year 2032 : $468,333 |
| Year 2033 : $0 |
| Salary Average Commitment |
| Year 2030 : $3,698,333 |
| Year 2031 : $2,193,333 |
| Year 2032 : $468,333 |
| Year 2033 : $0 |
|
Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Arena de Malley - E |
| Level 1: | 7800 - $165 - 0 - 0.00% |
| Level 2: | 6600 - $130 - 0 - 0.00% |
| Level 3: | 2700 - $100 - 0 - 0.00% |
| Level 4: | 5400 - $75 - 0 - 0.00% |
| Luxury : | 1500 - $355 - 0 - 0.00% |
| Total Capacity : | 24000 |
| Farm |
| Farm Level 1: | 2000 - $75 - 0 - 0.00% |
| Farm Level 2: | 1000 - $50 - 0 - 0.00% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0.00% |
| Average Income per Game | $0 |
| Year to Date Revenue | $0 |
| Farm |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0.00% |
| Average Income per Game | $0 |
| Year to Date Revenue | $0 |
Expense |
| Pro Players Total Salaries | $83,100,000 |
| Pro Players Total Average Salaries | $83,100,000 |
| Farm Players Total Salaries | $4,515,834 |
| Farm Players Total Average Salaries | $4,515,834 |
| Coaches Total Salaries | $4,880,000 |
| Luxury Taxe Total | $0 |
| Special Salary Cap Value | $0 |
| Pro Year To Date Expenses | $0 |
| Farm Year To Date Expenses | $0 |
| Pro Salary Per Days | $0 |
| Pro Salary Cap To Date | $0 |
| Farm Salary Per Days | $0 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Estimated Season Revenue | $0 |
| Pro Remaining Season Days | 0 |
| Pro Expenses Per Days | $0 |
| Pro Estimated Expenses | $0 |
| Farm Remaining Season Days | 0 |
| Farm Expenses Per Days | $0 |
| Farm Estimated Expenses | $0 |
| Estimated Season Expenses | $0 |
| Estimated Season Salary Cap | $0 |
| Estimate Under Maximum Salary Cap of $87,000,000 | $0 |
| Estimate Over Minimum Salary Cap of $66,000,000 | $0 |
| Current Bank Account | $234,637,479 |
| Projected Bank Account | $234,637,479 |
|
Pro Players Salaries |
| Sam Bennett |
$10,000,000 (3) |
| -Salary Remaining : |
$10,000,000 |
| Gilbert Brule |
$8,500,000 (1) |
| -Salary Remaining : |
$8,500,000 |
| Jake Virtanen |
$7,250,000 (3) |
| -Salary Remaining : |
$7,250,000 |
| Jake Debrusk |
$5,500,000 (1) |
| -Salary Remaining : |
$5,500,000 |
| Eddy Lack |
$5,000,000 (1) |
| -Salary Remaining : |
$5,000,000 |
| Nathan Beaulieu |
$4,700,000 (3) |
| -Salary Remaining : |
$4,700,000 |
| Joel Eriksson Ek |
$4,000,000 (1) |
| -Salary Remaining : |
$4,000,000 |
| Julien Gauthier |
$3,750,000 (1) |
| -Salary Remaining : |
$3,750,000 |
| Matt Beleskey |
$3,750,000 (2) |
| -Salary Remaining : |
$3,750,000 |
| Thomas Harley |
$3,500,000 (1) |
| -Salary Remaining : |
$3,500,000 |
| David Savard |
$3,500,000 (1) |
| -Salary Remaining : |
$3,500,000 |
| Ryan Poehling |
$3,250,000 (2) |
| -Salary Remaining : |
$3,250,000 |
| Dominik Bokk |
$3,000,000 (2) |
| -Salary Remaining : |
$3,000,000 |
| Klim Kostin |
$3,000,000 (1) |
| -Salary Remaining : |
$3,000,000 |
| Jonas Siegenthaler |
$3,000,000 (1) |
| -Salary Remaining : |
$3,000,000 |
| Nikita Zadorov |
$3,000,000 (2) |
| -Salary Remaining : |
$3,000,000 |
| Liam Foudy |
$2,750,000 (1) |
| -Salary Remaining : |
$2,750,000 |
| Cody Ceci |
$2,250,000 (1) |
| -Salary Remaining : |
$2,250,000 |
| Anton Stralman |
$2,000,000 (1) |
| -Salary Remaining : |
$2,000,000 |
| Olof Lindbom |
$1,400,000 (1) |
| -Salary Remaining : |
$1,400,000 |
| Total Pro Players | 20 |
| Salary Commitment |
| Year 2030 : $83,100,000 |
| Year 2031 : $34,950,000 |
| Year 2032 : $21,950,000 |
| Year 2033 : $0 |
| Salary Average Commitment |
| Year 2030 : $83,100,000 |
| Year 2031 : $34,950,000 |
| Year 2032 : $21,950,000 |
| Year 2033 : $0 |
| Salary Cap with 1 Way Contract |
| Year 2030 : $83,100,000 |
| Year 2031 : $34,950,000 |
| Year 2032 : $21,950,000 |
| Year 2033 : $0 |
|
Farm Players Salaries |
| Dante Fabbro |
$200,000 (1) |
| Salary Remaining : |
$200,000 |
| Ozzy Wiesblatt |
$200,000 (2) |
| Salary Remaining : |
$200,000 |
| David Gustafsson |
$195,000 (1) |
| Salary Remaining : |
$195,000 |
| Jacob Cederholm |
$195,000 (1) |
| Salary Remaining : |
$195,000 |
| Pavel Dorofeyev |
$190,000 (1) |
| Salary Remaining : |
$190,000 |
| Joseph Anderson |
$185,000 (2) |
| Salary Remaining : |
$185,000 |
| Egor Afanasyev |
$185,000 (2) |
| Salary Remaining : |
$185,000 |
| Carl Grundstrom |
$185,000 (2) |
| Salary Remaining : |
$185,000 |
| Sam Colangelo |
$180,000 (2) |
| Salary Remaining : |
$180,000 |
| Jake Wise |
$175,000 (1) |
| Salary Remaining : |
$175,000 |
| Jordan Harris |
$170,000 (2) |
| Salary Remaining : |
$170,000 |
| Matej Blumel |
$165,000 (3) |
| Salary Remaining : |
$165,000 |
| Joel Edmundson |
$150,000 (3) |
| Salary Remaining : |
$150,000 |
| Linus Arnesson |
$140,000 (3) |
| Salary Remaining : |
$140,000 |
| Tim Soderlund |
$140,000 (2) |
| Salary Remaining : |
$140,000 |
| Kasper Kotkansalo |
$135,000 (1) |
| Salary Remaining : |
$135,000 |
| Cliff Pu |
$135,000 (1) |
| Salary Remaining : |
$135,000 |
| Robin Kovacs |
$125,000 (2) |
| Salary Remaining : |
$125,000 |
| Jimmy Vesey |
$125,000 (2) |
| Salary Remaining : |
$125,000 |
| Calle Clang |
$115,000 (2) |
| Salary Remaining : |
$115,000 |
| Lukas Dostal |
$115,000 (1) |
| Salary Remaining : |
$115,000 |
| Zach Sanford |
$108,333 (2) |
| Salary Remaining : |
$108,333 |
| Jake Boltmann |
$105,000 (1) |
| Salary Remaining : |
$105,000 |
| Madison Bowey |
$91,667 (2) |
| Salary Remaining : |
$91,667 |
| Josh Anderson |
$91,667 (1) |
| Salary Remaining : |
$91,667 |
| Chris Brown |
$87,500 (2) |
| Salary Remaining : |
$87,500 |
| Devin Shore |
$81,667 (1) |
| Salary Remaining : |
$81,667 |
| Colton Sissons |
$80,000 (1) |
| Salary Remaining : |
$80,000 |
| Scott Mayfield |
$75,000 (1) |
| Salary Remaining : |
$75,000 |
| William Eklund |
$75,000 (1) |
| Salary Remaining : |
$75,000 |
| Matt Coronato |
$75,000 (1) |
| Salary Remaining : |
$75,000 |
| Miles Wood |
$65,000 (2) |
| Salary Remaining : |
$65,000 |
| Alexander Kisakov |
$65,000 (1) |
| Salary Remaining : |
$65,000 |
| Oleksander Soroka |
$60,000 (1) |
| Salary Remaining : |
$60,000 |
| Jeremy Smith |
$50,000 (1) |
| Salary Remaining : |
$50,000 |
| Total Farm Players | 35 |
| Salary Commitment |
| Year 2030 : $4,515,834 |
| Year 2031 : $2,417,500 |
| Year 2032 : $455,000 |
| Year 2033 : $0 |
| Salary Average Commitment |
| Year 2030 : $4,515,834 |
| Year 2031 : $2,417,500 |
| Year 2032 : $455,000 |
| Year 2033 : $0 |
|
Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Nassau Coliseum - A |
| Level 1: | 6500 - $180 - 0 - 0.00% |
| Level 2: | 5500 - $150 - 0 - 0.00% |
| Level 3: | 2250 - $105 - 0 - 0.00% |
| Level 4: | 4500 - $80 - 0 - 0.00% |
| Luxury : | 1250 - $450 - 0 - 0.00% |
| Total Capacity : | 20000 |
| Farm |
| Farm Level 1: | 2000 - $75 - 0 - 0.00% |
| Farm Level 2: | 1000 - $50 - 0 - 0.00% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0.00% |
| Average Income per Game | $0 |
| Year to Date Revenue | $0 |
| Farm |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0.00% |
| Average Income per Game | $0 |
| Year to Date Revenue | $0 |
Expense |
| Pro Players Total Salaries | $81,458,333 |
| Pro Players Total Average Salaries | $81,458,334 |
| Farm Players Total Salaries | $4,861,667 |
| Farm Players Total Average Salaries | $4,861,667 |
| Coaches Total Salaries | $0 |
| Luxury Taxe Total | $0 |
| Special Salary Cap Value | $0 |
| Pro Year To Date Expenses | $0 |
| Farm Year To Date Expenses | $0 |
| Pro Salary Per Days | $0 |
| Pro Salary Cap To Date | $0 |
| Farm Salary Per Days | $0 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Estimated Season Revenue | $0 |
| Pro Remaining Season Days | 0 |
| Pro Expenses Per Days | $0 |
| Pro Estimated Expenses | $0 |
| Farm Remaining Season Days | 0 |
| Farm Expenses Per Days | $0 |
| Farm Estimated Expenses | $0 |
| Estimated Season Expenses | $0 |
| Estimated Season Salary Cap | $0 |
| Estimate Under Maximum Salary Cap of $87,000,000 | $0 |
| Estimate Over Minimum Salary Cap of $66,000,000 | $0 |
| Current Bank Account | $93,792,843 |
| Projected Bank Account | $93,792,843 |
|
Pro Players Salaries |
| Jaden Schwartz |
$7,500,000 (1) |
| -Salary Remaining : |
$7,500,000 |
| Callan Foote |
$7,000,000 (3) |
| -Salary Remaining : |
$7,000,000 |
| Kevin Fiala |
$6,083,333 (2) |
| -Salary Remaining : |
$6,083,333 |
| Henrik Borgstrom |
$5,500,000 (3) |
| -Salary Remaining : |
$5,500,000 |
| Felix Sandstrom |
$5,000,000 (1) |
| -Salary Remaining : |
$5,000,000 |
| Kirby Dach |
$4,750,000 (2) |
| -Salary Remaining : |
$4,750,000 |
| Beau Bennett |
$4,125,000 (1) |
| -Salary Remaining : |
$4,125,000 |
| Jeremy Roy |
$4,000,000 (1) |
| -Salary Remaining : |
$4,000,000 |
| Alexander Holtz |
$3,750,000 (3) |
| -Salary Remaining : |
$3,750,000 |
| Brendan Lemieux |
$3,750,000 (1) |
| -Salary Remaining : |
$3,750,000 |
| Mikhail Sergachev |
$3,750,000 (2) |
| -Salary Remaining : |
$3,750,000 |
| Julius Bergman |
$3,750,000 (1) |
| -Salary Remaining : |
$3,750,000 |
| Luke Kunin |
$3,500,000 (2) |
| -Salary Remaining : |
$3,500,000 |
| Teddy Purcell |
$3,500,000 (2) |
| -Salary Remaining : |
$3,500,000 |
| Kris Versteeg |
$3,500,000 (2) |
| -Salary Remaining : |
$3,500,000 |
| Ryan Lindgren |
$2,750,000 (1) |
| -Salary Remaining : |
$2,750,000 |
| Victor Soderstrom |
$2,750,000 (2) |
| -Salary Remaining : |
$2,750,000 |
| Ryan Johnson |
$2,500,000 (2) |
| -Salary Remaining : |
$2,500,000 |
| Kirill Marchenko |
$2,000,000 (1) |
| -Salary Remaining : |
$2,000,000 |
| Carter Hart |
$2,000,000 (1) |
| -Salary Remaining : |
$2,000,000 |
| Total Pro Players | 20 |
| Salary Commitment |
| Year 2030 : $81,458,333 |
| Year 2031 : $46,583,333 |
| Year 2032 : $16,250,000 |
| Year 2033 : $0 |
| Salary Average Commitment |
| Year 2030 : $81,458,334 |
| Year 2031 : $46,583,334 |
| Year 2032 : $16,250,000 |
| Year 2033 : $0 |
| Salary Cap with 1 Way Contract |
| Year 2030 : $81,458,334 |
| Year 2031 : $46,583,334 |
| Year 2032 : $16,250,000 |
| Year 2033 : $0 |
|
Farm Players Salaries |
| Daemon Hunt |
$200,000 (2) |
| Salary Remaining : |
$200,000 |
| Luke Evangelista |
$200,000 (1) |
| Salary Remaining : |
$200,000 |
| Mikhail Abramov |
$200,000 (2) |
| Salary Remaining : |
$200,000 |
| Daniil Misyul |
$200,000 (2) |
| Salary Remaining : |
$200,000 |
| Johan Sundstrom |
$200,000 (1) |
| Salary Remaining : |
$200,000 |
| Zac Jones |
$200,000 (2) |
| Salary Remaining : |
$200,000 |
| Leevi Merilainen |
$195,000 (3) |
| Salary Remaining : |
$195,000 |
| Michal Teply |
$195,000 (2) |
| Salary Remaining : |
$195,000 |
| Ivan Morozov |
$195,000 (1) |
| Salary Remaining : |
$195,000 |
| Anatoli Golyshev |
$195,000 (3) |
| Salary Remaining : |
$195,000 |
| Nikita Okhotyuk |
$190,000 (2) |
| Salary Remaining : |
$190,000 |
| Matej Pekar |
$185,000 (2) |
| Salary Remaining : |
$185,000 |
| Christian Ehrhoff |
$185,000 (3) |
| Salary Remaining : |
$185,000 |
| Alex DeBrincat |
$185,000 (2) |
| Salary Remaining : |
$185,000 |
| Nils Hoglander |
$185,000 (2) |
| Salary Remaining : |
$185,000 |
| Keaton Middleton |
$175,000 (1) |
| Salary Remaining : |
$175,000 |
| Connor Dewar |
$175,000 (1) |
| Salary Remaining : |
$175,000 |
| Kasper Simontaival |
$175,000 (3) |
| Salary Remaining : |
$175,000 |
| Joona Koppanen |
$165,000 (1) |
| Salary Remaining : |
$165,000 |
| Luke Henman |
$155,000 (1) |
| Salary Remaining : |
$155,000 |
| Demetrios Koumontzis |
$155,000 (1) |
| Salary Remaining : |
$155,000 |
| Jack Perbix |
$155,000 (1) |
| Salary Remaining : |
$155,000 |
| Lane Zablocki |
$140,000 (1) |
| Salary Remaining : |
$140,000 |
| Alexandr Daryin |
$140,000 (1) |
| Salary Remaining : |
$140,000 |
| Michael Spacek |
$125,000 (2) |
| Salary Remaining : |
$125,000 |
| Jacob Markstrom |
$125,000 (1) |
| Salary Remaining : |
$125,000 |
| Valentin Zykov |
$97,500 (1) |
| Salary Remaining : |
$97,500 |
| Evan Cowley |
$87,500 (1) |
| Salary Remaining : |
$87,500 |
| Adam Tambellini |
$81,667 (2) |
| Salary Remaining : |
$81,667 |
| Steven Spinner |
$0 (0) |
| Salary Remaining : |
$0 |
| Justin Kirkland |
$0 (0) |
| Salary Remaining : |
$0 |
| Total Farm Players | 31 |
| Salary Commitment |
| Year 2030 : $4,861,667 |
| Year 2031 : $2,696,667 |
| Year 2032 : $750,000 |
| Year 2033 : $0 |
| Salary Average Commitment |
| Year 2030 : $4,861,667 |
| Year 2031 : $2,696,667 |
| Year 2032 : $750,000 |
| Year 2033 : $0 |
|
Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | MTS Place - B |
| Level 1: | 6825 - $160 - 0 - 0.00% |
| Level 2: | 5775 - $115 - 0 - 0.00% |
| Level 3: | 2362 - $85 - 0 - 0.00% |
| Level 4: | 4725 - $65 - 0 - 0.00% |
| Luxury : | 1313 - $340 - 0 - 0.00% |
| Total Capacity : | 21000 |
| Farm |
| Farm Level 1: | 2000 - $55 - 0 - 0.00% |
| Farm Level 2: | 1000 - $45 - 0 - 0.00% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0.00% |
| Average Income per Game | $0 |
| Year to Date Revenue | $0 |
| Farm |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0.00% |
| Average Income per Game | $0 |
| Year to Date Revenue | $0 |
Expense |
| Pro Players Total Salaries | $76,541,333 |
| Pro Players Total Average Salaries | $76,541,333 |
| Farm Players Total Salaries | $3,349,166 |
| Farm Players Total Average Salaries | $3,349,166 |
| Coaches Total Salaries | $5,770,000 |
| Luxury Taxe Total | $0 |
| Special Salary Cap Value | $0 |
| Pro Year To Date Expenses | $0 |
| Farm Year To Date Expenses | $0 |
| Pro Salary Per Days | $0 |
| Pro Salary Cap To Date | $0 |
| Farm Salary Per Days | $0 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Estimated Season Revenue | $0 |
| Pro Remaining Season Days | 0 |
| Pro Expenses Per Days | $0 |
| Pro Estimated Expenses | $0 |
| Farm Remaining Season Days | 0 |
| Farm Expenses Per Days | $0 |
| Farm Estimated Expenses | $0 |
| Estimated Season Expenses | $0 |
| Estimated Season Salary Cap | $0 |
| Estimate Under Maximum Salary Cap of $87,000,000 | $0 |
| Estimate Over Minimum Salary Cap of $66,000,000 | $0 |
| Current Bank Account | $56,869,509 |
| Projected Bank Account | $56,869,509 |
|
Pro Players Salaries |
| Tyler Seguin |
$6,625,000 (1) |
| -Salary Remaining : |
$6,625,000 |
| Jordan Greenway |
$6,250,000 (2) |
| -Salary Remaining : |
$6,250,000 |
| Nikita Tryamkin |
$4,250,000 (3) |
| -Salary Remaining : |
$4,250,000 |
| Darren Helm |
$4,000,000 (3) |
| -Salary Remaining : |
$4,000,000 |
| Maxim Letunov |
$4,000,000 (1) |
| -Salary Remaining : |
$4,000,000 |
| Mikko Rantanen |
$3,833,000 (3) |
| -Salary Remaining : |
$3,833,000 |
| Trevor Zegras |
$3,750,000 (2) |
| -Salary Remaining : |
$3,750,000 |
| John Quenneville |
$3,375,000 (2) |
| -Salary Remaining : |
$3,375,000 |
| Alex Schoenborn |
$3,375,000 (2) |
| -Salary Remaining : |
$3,375,000 |
| Vladislav Kamenev |
$3,375,000 (2) |
| -Salary Remaining : |
$3,375,000 |
| J. T. Compher |
$3,000,000 (1) |
| -Salary Remaining : |
$3,000,000 |
| Lukas Sutter |
$3,000,000 (1) |
| -Salary Remaining : |
$3,000,000 |
| Peter Holland |
$3,000,000 (1) |
| -Salary Remaining : |
$3,000,000 |
| Lukas Reichel |
$3,000,000 (3) |
| -Salary Remaining : |
$3,000,000 |
| Hendrix Lapierre |
$3,000,000 (3) |
| -Salary Remaining : |
$3,000,000 |
| Erwin Mazza |
$2,875,000 (1) |
| -Salary Remaining : |
$2,875,000 |
| Nils Lundkvist |
$2,750,000 (1) |
| -Salary Remaining : |
$2,750,000 |
| Joshua Anderson |
$2,500,000 (3) |
| -Salary Remaining : |
$2,500,000 |
| Shea Theodore |
$2,083,333 (1) |
| -Salary Remaining : |
$2,083,333 |
| Helge Grans |
$2,000,000 (1) |
| -Salary Remaining : |
$2,000,000 |
| Jonas Johansson |
$1,750,000 (3) |
| -Salary Remaining : |
$1,750,000 |
| Anders Lindback |
$1,750,000 (2) |
| -Salary Remaining : |
$1,750,000 |
| Ilya Sorokin |
$1,500,000 (1) |
| -Salary Remaining : |
$1,500,000 |
| Jonas Rondbjerg |
$1,500,000 (2) |
| -Salary Remaining : |
$1,500,000 |
| Total Pro Players | 24 |
| Salary Commitment |
| Year 2030 : $76,541,333 |
| Year 2031 : $45,708,000 |
| Year 2032 : $22,333,000 |
| Year 2033 : $0 |
| Salary Average Commitment |
| Year 2030 : $76,541,333 |
| Year 2031 : $45,708,000 |
| Year 2032 : $22,333,000 |
| Year 2033 : $0 |
| Salary Cap with 1 Way Contract |
| Year 2030 : $76,541,333 |
| Year 2031 : $45,708,000 |
| Year 2032 : $22,333,000 |
| Year 2033 : $0 |
|
Farm Players Salaries |
| Nathan Smith |
$200,000 (1) |
| Salary Remaining : |
$200,000 |
| Taylor Raddysh |
$200,000 (1) |
| Salary Remaining : |
$200,000 |
| Carsen Twarynski |
$200,000 (1) |
| Salary Remaining : |
$200,000 |
| Scott Perunovich |
$200,000 (1) |
| Salary Remaining : |
$200,000 |
| Adam Beckman |
$200,000 (1) |
| Salary Remaining : |
$200,000 |
| Simon Holmstrom |
$200,000 (1) |
| Salary Remaining : |
$200,000 |
| Zachary Lauzon |
$195,000 (3) |
| Salary Remaining : |
$195,000 |
| Brayden Tracey |
$195,000 (3) |
| Salary Remaining : |
$195,000 |
| Axel Andersson |
$185,000 (3) |
| Salary Remaining : |
$185,000 |
| Allan McShane |
$175,000 (3) |
| Salary Remaining : |
$175,000 |
| Keegan Kolesar |
$143,333 (3) |
| Salary Remaining : |
$143,333 |
| Jakub Skarek |
$130,000 (1) |
| Salary Remaining : |
$130,000 |
| Michael Krutil |
$130,000 (2) |
| Salary Remaining : |
$130,000 |
| Gustav Olofsson |
$97,500 (1) |
| Salary Remaining : |
$97,500 |
| Mitchell Miller |
$90,000 (1) |
| Salary Remaining : |
$90,000 |
| Beau Starrett |
$81,667 (3) |
| Salary Remaining : |
$81,667 |
| Mattias Tedenby |
$75,000 (2) |
| Salary Remaining : |
$75,000 |
| Kevin Sundher |
$75,000 (1) |
| Salary Remaining : |
$75,000 |
| Kirill Kabanov |
$75,000 (1) |
| Salary Remaining : |
$75,000 |
| Alexander Ruuttu |
$75,000 (2) |
| Salary Remaining : |
$75,000 |
| Ivan Zvereva |
$75,000 (2) |
| Salary Remaining : |
$75,000 |
| Scott Morrow |
$75,000 (1) |
| Salary Remaining : |
$75,000 |
| Kyle Wood |
$70,000 (1) |
| Salary Remaining : |
$70,000 |
| Jonathan Quick |
$56,667 (1) |
| Salary Remaining : |
$56,667 |
| Ville Ottavainen |
$50,000 (1) |
| Salary Remaining : |
$50,000 |
| Bukantas Jasecicius |
$50,000 (1) |
| Salary Remaining : |
$50,000 |
| Brett Bulmer |
$50,000 (1) |
| Salary Remaining : |
$50,000 |
| Gabriel Bourque |
$0 (0) |
| Salary Remaining : |
$0 |
| Total Farm Players | 28 |
| Salary Commitment |
| Year 2030 : $3,349,167 |
| Year 2031 : $1,330,000 |
| Year 2032 : $975,000 |
| Year 2033 : $0 |
| Salary Average Commitment |
| Year 2030 : $3,349,167 |
| Year 2031 : $1,330,000 |
| Year 2032 : $975,000 |
| Year 2033 : $0 |
|
Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Staples Center - C |
| Level 1: | 7150 - $125 - 0 - 0.00% |
| Level 2: | 6050 - $95 - 0 - 0.00% |
| Level 3: | 2475 - $70 - 0 - 0.00% |
| Level 4: | 4950 - $50 - 0 - 0.00% |
| Luxury : | 1375 - $275 - 0 - 0.00% |
| Total Capacity : | 22000 |
| Farm |
| Farm Level 1: | 2000 - $65 - 0 - 0.00% |
| Farm Level 2: | 1000 - $40 - 0 - 0.00% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0.00% |
| Average Income per Game | $0 |
| Year to Date Revenue | $0 |
| Farm |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0.00% |
| Average Income per Game | $0 |
| Year to Date Revenue | $0 |
Expense |
| Pro Players Total Salaries | $75,100,000 |
| Pro Players Total Average Salaries | $75,100,000 |
| Farm Players Total Salaries | $3,012,500 |
| Farm Players Total Average Salaries | $3,012,500 |
| Coaches Total Salaries | $4,500,000 |
| Luxury Taxe Total | $0 |
| Special Salary Cap Value | $0 |
| Pro Year To Date Expenses | $0 |
| Farm Year To Date Expenses | $0 |
| Pro Salary Per Days | $0 |
| Pro Salary Cap To Date | $0 |
| Farm Salary Per Days | $0 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Estimated Season Revenue | $0 |
| Pro Remaining Season Days | 0 |
| Pro Expenses Per Days | $0 |
| Pro Estimated Expenses | $0 |
| Farm Remaining Season Days | 0 |
| Farm Expenses Per Days | $0 |
| Farm Estimated Expenses | $0 |
| Estimated Season Expenses | $0 |
| Estimated Season Salary Cap | $0 |
| Estimate Under Maximum Salary Cap of $87,000,000 | $0 |
| Estimate Over Minimum Salary Cap of $66,000,000 | $0 |
| Current Bank Account | $162,208,485 |
| Projected Bank Account | $162,208,485 |
|
Pro Players Salaries |
| Brendan Mikkelson |
$6,750,000 (1) |
| -Salary Remaining : |
$6,750,000 |
| Timothy Liljegren |
$6,000,000 (2) |
| -Salary Remaining : |
$6,000,000 |
| Travis Sandheim |
$5,250,000 (3) |
| -Salary Remaining : |
$5,250,000 |
| Timo Meier |
$5,250,000 (1) |
| -Salary Remaining : |
$5,250,000 |
| Jared McCann |
$4,250,000 (3) |
| -Salary Remaining : |
$4,250,000 |
| Pascal Laberge |
$4,000,000 (2) |
| -Salary Remaining : |
$4,000,000 |
| Logan Brown |
$4,000,000 (2) |
| -Salary Remaining : |
$4,000,000 |
| Grant Mismash |
$3,750,000 (3) |
| -Salary Remaining : |
$3,750,000 |
| Evander Kane |
$3,750,000 (1) |
| -Salary Remaining : |
$3,750,000 |
| Rodion Amirov |
$3,750,000 (3) |
| -Salary Remaining : |
$3,750,000 |
| Jakob Chychrun |
$3,500,000 (1) |
| -Salary Remaining : |
$3,500,000 |
| Casey Mittelstadt |
$3,500,000 (2) |
| -Salary Remaining : |
$3,500,000 |
| Quinn Hughes |
$3,000,000 (1) |
| -Salary Remaining : |
$3,000,000 |
| Alex Pietrangelo |
$3,000,000 (1) |
| -Salary Remaining : |
$3,000,000 |
| Isac Lundestrom |
$2,750,000 (1) |
| -Salary Remaining : |
$2,750,000 |
| Shane Pinto |
$2,750,000 (2) |
| -Salary Remaining : |
$2,750,000 |
| Mathew Dumba |
$2,750,000 (1) |
| -Salary Remaining : |
$2,750,000 |
| Fredrik Karlstrom |
$2,500,000 (1) |
| -Salary Remaining : |
$2,500,000 |
| Petr Kvaca |
$1,500,000 (3) |
| -Salary Remaining : |
$1,500,000 |
| Josh Unice |
$600,000 (1) |
| -Salary Remaining : |
$600,000 |
| Matt Puempel |
$500,000 (1) |
| -Salary Remaining : |
$500,000 |
| Brandon Sutter |
$500,000 (2) |
| -Salary Remaining : |
$500,000 |
| Kerby Rychel |
$500,000 (2) |
| -Salary Remaining : |
$500,000 |
| Jared Knight |
$500,000 (2) |
| -Salary Remaining : |
$500,000 |
| Riley Holzapfel |
$500,000 (1) |
| -Salary Remaining : |
$500,000 |
| Ville Husso |
$0 (0) |
| Total Pro Players | 26 |
| Salary Commitment |
| Year 2030 : $75,100,000 |
| Year 2031 : $40,250,000 |
| Year 2032 : $18,500,000 |
| Year 2033 : $0 |
| Salary Average Commitment |
| Year 2030 : $75,100,000 |
| Year 2031 : $40,250,000 |
| Year 2032 : $18,500,000 |
| Year 2033 : $0 |
| Salary Cap with 1 Way Contract |
| Year 2030 : $75,100,000 |
| Year 2031 : $40,250,000 |
| Year 2032 : $18,500,000 |
| Year 2033 : $0 |
|
Farm Players Salaries |
| Joe Veleno |
$200,000 (1) |
| Salary Remaining : |
$200,000 |
| Hudson Elynuik |
$185,000 (2) |
| Salary Remaining : |
$185,000 |
| Max Zimmer |
$185,000 (2) |
| Salary Remaining : |
$185,000 |
| Benjamin Mirageas |
$185,000 (2) |
| Salary Remaining : |
$185,000 |
| Connor Zary |
$175,000 (1) |
| Salary Remaining : |
$175,000 |
| Connor Crisp |
$162,500 (1) |
| Salary Remaining : |
$162,500 |
| Adam Ginning |
$160,000 (2) |
| Salary Remaining : |
$160,000 |
| Mathias From |
$155,000 (3) |
| Salary Remaining : |
$155,000 |
| Jansen Harkins |
$150,000 (1) |
| Salary Remaining : |
$150,000 |
| Ondrej Kase |
$140,000 (2) |
| Salary Remaining : |
$140,000 |
| Lars-Erik Lindberg |
$137,500 (1) |
| Salary Remaining : |
$137,500 |
| Camran Doulova |
$137,500 (1) |
| Salary Remaining : |
$137,500 |
| Oliver Tarnstrom |
$130,000 (3) |
| Salary Remaining : |
$130,000 |
| Zbynek Michalek |
$125,000 (1) |
| Salary Remaining : |
$125,000 |
| Thomas Schemitsch |
$125,000 (2) |
| Salary Remaining : |
$125,000 |
| Aidan Dudas |
$115,000 (1) |
| Salary Remaining : |
$115,000 |
| Sondre Olden |
$75,000 (1) |
| Salary Remaining : |
$75,000 |
| Alec Dillon |
$75,000 (2) |
| Salary Remaining : |
$75,000 |
| Sergei Ivasiv |
$75,000 (1) |
| Salary Remaining : |
$75,000 |
| Hiroshi Nara |
$70,000 (1) |
| Salary Remaining : |
$70,000 |
| Ian Cole |
$50,000 (2) |
| Salary Remaining : |
$50,000 |
| Nazer Kaliyev |
$50,000 (1) |
| Salary Remaining : |
$50,000 |
| Lance Brire |
$50,000 (1) |
| Salary Remaining : |
$50,000 |
| Oliver Bjorkstrand |
$50,000 (1) |
| Salary Remaining : |
$50,000 |
| Peter Cehlarik |
$50,000 (1) |
| Salary Remaining : |
$50,000 |
| Martins Dzierkals |
$0 (0) |
| Salary Remaining : |
$0 |
| Nicolas Aube-Kubel |
$0 (0) |
| Salary Remaining : |
$0 |
| Total Farm Players | 27 |
| Salary Commitment |
| Year 2030 : $3,012,500 |
| Year 2031 : $1,390,000 |
| Year 2032 : $285,000 |
| Year 2033 : $0 |
| Salary Average Commitment |
| Year 2030 : $3,012,500 |
| Year 2031 : $1,390,000 |
| Year 2032 : $285,000 |
| Year 2033 : $0 |
|
Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Air Canada Center - A |
| Level 1: | 6100 - $160 - 0 - 0.00% |
| Level 2: | 5100 - $100 - 0 - 0.00% |
| Level 3: | 2100 - $90 - 0 - 0.00% |
| Level 4: | 4100 - $75 - 0 - 0.00% |
| Luxury : | 1031 - $350 - 0 - 0.00% |
| Total Capacity : | 18431 |
| Farm |
| Farm Level 1: | 2000 - $65 - 0 - 0.00% |
| Farm Level 2: | 1000 - $35 - 0 - 0.00% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0.00% |
| Average Income per Game | $0 |
| Year to Date Revenue | $0 |
| Farm |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0.00% |
| Average Income per Game | $0 |
| Year to Date Revenue | $0 |
Expense |
| Pro Players Total Salaries | $80,575,000 |
| Pro Players Total Average Salaries | $80,575,000 |
| Farm Players Total Salaries | $5,020,000 |
| Farm Players Total Average Salaries | $5,020,000 |
| Coaches Total Salaries | $4,000,000 |
| Luxury Taxe Total | $0 |
| Special Salary Cap Value | $0 |
| Pro Year To Date Expenses | $0 |
| Farm Year To Date Expenses | $0 |
| Pro Salary Per Days | $0 |
| Pro Salary Cap To Date | $0 |
| Farm Salary Per Days | $0 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Estimated Season Revenue | $0 |
| Pro Remaining Season Days | 0 |
| Pro Expenses Per Days | $0 |
| Pro Estimated Expenses | $0 |
| Farm Remaining Season Days | 0 |
| Farm Expenses Per Days | $0 |
| Farm Estimated Expenses | $0 |
| Estimated Season Expenses | $0 |
| Estimated Season Salary Cap | $0 |
| Estimate Under Maximum Salary Cap of $87,000,000 | $0 |
| Estimate Over Minimum Salary Cap of $66,000,000 | $0 |
| Current Bank Account | $50,740,370 |
| Projected Bank Account | $50,740,370 |
|
Pro Players Salaries |
| Erdvilas Bilaitis |
$8,525,000 (3) |
| -Salary Remaining : |
$8,525,000 |
| Bryan Little |
$8,000,000 (1) |
| -Salary Remaining : |
$8,000,000 |
| Filip Forsberg |
$6,250,000 (1) |
| -Salary Remaining : |
$6,250,000 |
| Mike Cammalleri |
$5,500,000 (2) |
| -Salary Remaining : |
$5,500,000 |
| Kieffer Bellows |
$5,000,000 (1) |
| -Salary Remaining : |
$5,000,000 |
| Sonny Milano |
$4,250,000 (3) |
| -Salary Remaining : |
$4,250,000 |
| Jakub Zboril |
$3,750,000 (1) |
| -Salary Remaining : |
$3,750,000 |
| Mikhail Grabovski |
$3,500,000 (2) |
| -Salary Remaining : |
$3,500,000 |
| Cody Glass |
$3,500,000 (2) |
| -Salary Remaining : |
$3,500,000 |
| Patric Hornqvist |
$3,500,000 (2) |
| -Salary Remaining : |
$3,500,000 |
| Adam Mascherin |
$3,500,000 (1) |
| -Salary Remaining : |
$3,500,000 |
| Anton Khudobin |
$3,000,000 (1) |
| -Salary Remaining : |
$3,000,000 |
| Wade Allison |
$3,000,000 (2) |
| -Salary Remaining : |
$3,000,000 |
| Cam Dineen |
$3,000,000 (1) |
| -Salary Remaining : |
$3,000,000 |
| Shane Bowers |
$3,000,000 (3) |
| -Salary Remaining : |
$3,000,000 |
| Jordan Kyrou |
$2,750,000 (1) |
| -Salary Remaining : |
$2,750,000 |
| James Greenway |
$2,500,000 (3) |
| -Salary Remaining : |
$2,500,000 |
| Brandon Saad |
$2,100,000 (3) |
| -Salary Remaining : |
$2,100,000 |
| Dennis Wideman |
$1,950,000 (1) |
| -Salary Remaining : |
$1,950,000 |
| Mike Robinson |
$1,500,000 (1) |
| -Salary Remaining : |
$1,500,000 |
| Brandon Hickey |
$1,250,000 (3) |
| -Salary Remaining : |
$1,250,000 |
| Elvis Merzlikins |
$1,250,000 (3) |
| -Salary Remaining : |
$1,250,000 |
| Total Pro Players | 22 |
| Salary Commitment |
| Year 2030 : $80,575,000 |
| Year 2031 : $41,875,000 |
| Year 2032 : $22,875,000 |
| Year 2033 : $0 |
| Salary Average Commitment |
| Year 2030 : $80,575,000 |
| Year 2031 : $41,875,000 |
| Year 2032 : $22,875,000 |
| Year 2033 : $0 |
| Salary Cap with 1 Way Contract |
| Year 2030 : $80,575,000 |
| Year 2031 : $41,875,000 |
| Year 2032 : $22,875,000 |
| Year 2033 : $0 |
|
Farm Players Salaries |
| Cam Hillis |
$200,000 (1) |
| Salary Remaining : |
$200,000 |
| John Merrill |
$200,000 (2) |
| Salary Remaining : |
$200,000 |
| Zayde Wisdom |
$195,000 (3) |
| Salary Remaining : |
$195,000 |
| Mario Ferraro |
$195,000 (3) |
| Salary Remaining : |
$195,000 |
| Alexandre Burrows |
$195,000 (2) |
| Salary Remaining : |
$195,000 |
| Nick Bonino |
$185,000 (1) |
| Salary Remaining : |
$185,000 |
| Jordin Tootoo |
$185,000 (1) |
| Salary Remaining : |
$185,000 |
| Dillon Dube |
$185,000 (1) |
| Salary Remaining : |
$185,000 |
| Ilya Nikolaev |
$180,000 (1) |
| Salary Remaining : |
$180,000 |
| Jordan Spence |
$180,000 (1) |
| Salary Remaining : |
$180,000 |
| Tyler Weiss |
$175,000 (1) |
| Salary Remaining : |
$175,000 |
| Cale Fleury |
$175,000 (2) |
| Salary Remaining : |
$175,000 |
| John St. Ivany |
$175,000 (1) |
| Salary Remaining : |
$175,000 |
| Oskari Laaksonen |
$165,000 (3) |
| Salary Remaining : |
$165,000 |
| Xavier Bernard |
$155,000 (1) |
| Salary Remaining : |
$155,000 |
| Blake McLaughlin |
$155,000 (1) |
| Salary Remaining : |
$155,000 |
| Thomas Novak |
$150,000 (1) |
| Salary Remaining : |
$150,000 |
| Brett Leason |
$150,000 (1) |
| Salary Remaining : |
$150,000 |
| Jarrod Maidens |
$150,000 (2) |
| Salary Remaining : |
$150,000 |
| Kevin Lynch |
$150,000 (2) |
| Salary Remaining : |
$150,000 |
| Radek Smolenak |
$150,000 (2) |
| Salary Remaining : |
$150,000 |
| Jamie Allison |
$130,000 (3) |
| Salary Remaining : |
$130,000 |
| Erik Gustafsson |
$125,000 (1) |
| Salary Remaining : |
$125,000 |
| Domink Masin |
$125,000 (3) |
| Salary Remaining : |
$125,000 |
| Ilya Konovalov |
$115,000 (2) |
| Salary Remaining : |
$115,000 |
| Nikita Popugaev |
$110,000 (1) |
| Salary Remaining : |
$110,000 |
| Jonah Gadjovich |
$110,000 (1) |
| Salary Remaining : |
$110,000 |
| Dan Sexton |
$80,000 (1) |
| Salary Remaining : |
$80,000 |
| Pat Freeman |
$80,000 (1) |
| Salary Remaining : |
$80,000 |
| Anders Nilsson |
$75,000 (1) |
| Salary Remaining : |
$75,000 |
| Brett Lernout |
$71,667 (3) |
| Salary Remaining : |
$71,667 |
| Andrej Sekera |
$70,000 (1) |
| Salary Remaining : |
$70,000 |
| Carter Mazur |
$65,000 (1) |
| Salary Remaining : |
$65,000 |
| Artturi Lehkonen |
$60,000 (2) |
| Salary Remaining : |
$60,000 |
| Wasylo Kowelski |
$53,333 (1) |
| Salary Remaining : |
$53,333 |
| Geoff Courtnall |
$50,000 (2) |
| Salary Remaining : |
$50,000 |
| Mathieu Darche |
$50,000 (2) |
| Salary Remaining : |
$50,000 |
| Total Farm Players | 37 |
| Salary Commitment |
| Year 2030 : $5,020,000 |
| Year 2031 : $2,176,667 |
| Year 2032 : $881,667 |
| Year 2033 : $0 |
| Salary Average Commitment |
| Year 2030 : $5,020,000 |
| Year 2031 : $2,176,667 |
| Year 2032 : $881,667 |
| Year 2033 : $0 |
|
Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Centre Jack Hammer - I |
| Level 1: | 8000 - $170 - 0 - 0.00% |
| Level 2: | 7000 - $99 - 0 - 0.00% |
| Level 3: | 4000 - $85 - 0 - 0.00% |
| Level 4: | 6000 - $69 - 0 - 0.00% |
| Luxury : | 3000 - $275 - 0 - 0.00% |
| Total Capacity : | 28000 |
| Farm |
| Farm Level 1: | 2000 - $60 - 0 - 0.00% |
| Farm Level 2: | 1000 - $45 - 0 - 0.00% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0.00% |
| Average Income per Game | $0 |
| Year to Date Revenue | $0 |
| Farm |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0.00% |
| Average Income per Game | $0 |
| Year to Date Revenue | $0 |
Expense |
| Pro Players Total Salaries | $80,134,000 |
| Pro Players Total Average Salaries | $80,134,000 |
| Farm Players Total Salaries | $4,104,167 |
| Farm Players Total Average Salaries | $4,104,167 |
| Coaches Total Salaries | $8,900,000 |
| Luxury Taxe Total | $0 |
| Special Salary Cap Value | $0 |
| Pro Year To Date Expenses | $0 |
| Farm Year To Date Expenses | $0 |
| Pro Salary Per Days | $0 |
| Pro Salary Cap To Date | $0 |
| Farm Salary Per Days | $0 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Estimated Season Revenue | $0 |
| Pro Remaining Season Days | 0 |
| Pro Expenses Per Days | $0 |
| Pro Estimated Expenses | $0 |
| Farm Remaining Season Days | 0 |
| Farm Expenses Per Days | $0 |
| Farm Estimated Expenses | $0 |
| Estimated Season Expenses | $0 |
| Estimated Season Salary Cap | $0 |
| Estimate Under Maximum Salary Cap of $87,000,000 | $0 |
| Estimate Over Minimum Salary Cap of $66,000,000 | $0 |
| Current Bank Account | $39,712,519 |
| Projected Bank Account | $39,712,519 |
|
Pro Players Salaries |
| Ryan Strome |
$6,959,000 (3) |
| -Salary Remaining : |
$6,959,000 |
| Nicolas Meloche |
$6,000,000 (1) |
| -Salary Remaining : |
$6,000,000 |
| Denis Gurianov |
$5,500,000 (2) |
| -Salary Remaining : |
$5,500,000 |
| Matt Moulson |
$4,000,000 (2) |
| -Salary Remaining : |
$4,000,000 |
| Radek Faksa |
$3,800,000 (3) |
| -Salary Remaining : |
$3,800,000 |
| Paul Bittner |
$3,750,000 (1) |
| -Salary Remaining : |
$3,750,000 |
| Ryan Gropp |
$3,750,000 (1) |
| -Salary Remaining : |
$3,750,000 |
| Jason Demers |
$3,750,000 (2) |
| -Salary Remaining : |
$3,750,000 |
| Colin Wilson |
$3,750,000 (1) |
| -Salary Remaining : |
$3,750,000 |
| Givani Smith |
$3,500,000 (3) |
| -Salary Remaining : |
$3,500,000 |
| Tyler Benson |
$3,500,000 (1) |
| -Salary Remaining : |
$3,500,000 |
| Marcus Foligno |
$3,250,000 (2) |
| -Salary Remaining : |
$3,250,000 |
| Trent Frederic |
$3,000,000 (2) |
| -Salary Remaining : |
$3,000,000 |
| Adin Hill |
$3,000,000 (1) |
| -Salary Remaining : |
$3,000,000 |
| Erik Cernak |
$3,000,000 (1) |
| -Salary Remaining : |
$3,000,000 |
| Alexander Volkov |
$3,000,000 (2) |
| -Salary Remaining : |
$3,000,000 |
| Tomas Hertl |
$3,000,000 (1) |
| -Salary Remaining : |
$3,000,000 |
| Miles Gendron |
$3,000,000 (3) |
| -Salary Remaining : |
$3,000,000 |
| Ryan O'Reilly |
$2,875,000 (1) |
| -Salary Remaining : |
$2,875,000 |
| Olivier Kylington |
$2,500,000 (2) |
| -Salary Remaining : |
$2,500,000 |
| Frederic Allard |
$2,000,000 (1) |
| -Salary Remaining : |
$2,000,000 |
| Matt Villalta |
$2,000,000 (3) |
| -Salary Remaining : |
$2,000,000 |
| Spencer Martin |
$1,250,000 (3) |
| -Salary Remaining : |
$1,250,000 |
| Total Pro Players | 23 |
| Salary Commitment |
| Year 2030 : $80,134,000 |
| Year 2031 : $45,509,000 |
| Year 2032 : $20,509,000 |
| Year 2033 : $0 |
| Salary Average Commitment |
| Year 2030 : $80,134,000 |
| Year 2031 : $45,509,000 |
| Year 2032 : $20,509,000 |
| Year 2033 : $0 |
| Salary Cap with 1 Way Contract |
| Year 2030 : $80,134,000 |
| Year 2031 : $45,509,000 |
| Year 2032 : $20,509,000 |
| Year 2033 : $0 |
|
Farm Players Salaries |
| Brett Murray |
$200,000 (1) |
| Salary Remaining : |
$200,000 |
| Gianni Fairbrother |
$200,000 (1) |
| Salary Remaining : |
$200,000 |
| Casey Fitzgerald |
$195,000 (3) |
| Salary Remaining : |
$195,000 |
| Yakov Trenin |
$195,000 (1) |
| Salary Remaining : |
$195,000 |
| Jayden Struble |
$185,000 (3) |
| Salary Remaining : |
$185,000 |
| Patrik Puistola |
$180,000 (1) |
| Salary Remaining : |
$180,000 |
| Jean-Luc Foudy |
$180,000 (2) |
| Salary Remaining : |
$180,000 |
| Luke Prokop |
$175,000 (3) |
| Salary Remaining : |
$175,000 |
| Jonne Tammela |
$175,000 (1) |
| Salary Remaining : |
$175,000 |
| Jachym Kondelik |
$175,000 (1) |
| Salary Remaining : |
$175,000 |
| Rhett Gardner |
$175,000 (3) |
| Salary Remaining : |
$175,000 |
| Jack McBain |
$165,000 (3) |
| Salary Remaining : |
$165,000 |
| Ethan Keppen |
$155,000 (2) |
| Salary Remaining : |
$155,000 |
| Jack Thompson |
$155,000 (3) |
| Salary Remaining : |
$155,000 |
| Cole Fonstad |
$155,000 (1) |
| Salary Remaining : |
$155,000 |
| Samuel Houde |
$155,000 (2) |
| Salary Remaining : |
$155,000 |
| David Ullstrom |
$150,000 (2) |
| Salary Remaining : |
$150,000 |
| Wyatte Wylie |
$140,000 (1) |
| Salary Remaining : |
$140,000 |
| Connor Ingram |
$140,000 (1) |
| Salary Remaining : |
$140,000 |
| Michael Benning |
$130,000 (3) |
| Salary Remaining : |
$130,000 |
| Matthew Spencer |
$125,000 (1) |
| Salary Remaining : |
$125,000 |
| Hugo Alnefelt |
$125,000 (2) |
| Salary Remaining : |
$125,000 |
| Lukas Parik |
$115,000 (2) |
| Salary Remaining : |
$115,000 |
| Niklas Hansson |
$97,500 (1) |
| Salary Remaining : |
$97,500 |
| Kyle Palmieri |
$95,000 (1) |
| Salary Remaining : |
$95,000 |
| Austin Carroll |
$66,667 (3) |
| Salary Remaining : |
$66,667 |
| Janis Moser |
$50,000 (1) |
| Salary Remaining : |
$50,000 |
| Marc Bureau |
$50,000 (2) |
| Salary Remaining : |
$50,000 |
| Total Farm Players | 28 |
| Salary Commitment |
| Year 2030 : $4,104,167 |
| Year 2031 : $2,176,667 |
| Year 2032 : $1,246,667 |
| Year 2033 : $0 |
| Salary Average Commitment |
| Year 2030 : $4,104,167 |
| Year 2031 : $2,176,667 |
| Year 2032 : $1,246,667 |
| Year 2033 : $0 |
|
Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Mellon Arena - A |
| Level 1: | 6825 - $153 - 0 - 0.00% |
| Level 2: | 5775 - $113 - 0 - 0.00% |
| Level 3: | 2362 - $85 - 0 - 0.00% |
| Level 4: | 4725 - $66 - 0 - 0.00% |
| Luxury : | 1313 - $319 - 0 - 0.00% |
| Total Capacity : | 21000 |
| Farm |
| Farm Level 1: | 2000 - $75 - 0 - 0.00% |
| Farm Level 2: | 1000 - $50 - 0 - 0.00% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0.00% |
| Average Income per Game | $0 |
| Year to Date Revenue | $0 |
| Farm |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0.00% |
| Average Income per Game | $0 |
| Year to Date Revenue | $0 |
Expense |
| Pro Players Total Salaries | $79,750,000 |
| Pro Players Total Average Salaries | $79,750,000 |
| Farm Players Total Salaries | $4,300,000 |
| Farm Players Total Average Salaries | $4,300,000 |
| Coaches Total Salaries | $8,400,000 |
| Luxury Taxe Total | $0 |
| Special Salary Cap Value | $0 |
| Pro Year To Date Expenses | $0 |
| Farm Year To Date Expenses | $0 |
| Pro Salary Per Days | $0 |
| Pro Salary Cap To Date | $0 |
| Farm Salary Per Days | $0 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Estimated Season Revenue | $0 |
| Pro Remaining Season Days | 0 |
| Pro Expenses Per Days | $0 |
| Pro Estimated Expenses | $0 |
| Farm Remaining Season Days | 0 |
| Farm Expenses Per Days | $0 |
| Farm Estimated Expenses | $0 |
| Estimated Season Expenses | $0 |
| Estimated Season Salary Cap | $0 |
| Estimate Under Maximum Salary Cap of $87,000,000 | $0 |
| Estimate Over Minimum Salary Cap of $66,000,000 | $0 |
| Current Bank Account | $159,265,375 |
| Projected Bank Account | $159,265,375 |
|
Pro Players Salaries |
| Taylor Hall |
$8,750,000 (2) |
| -Salary Remaining : |
$8,750,000 |
| Noah Juulsen |
$6,750,000 (1) |
| -Salary Remaining : |
$6,750,000 |
| Jake Bean |
$5,750,000 (1) |
| -Salary Remaining : |
$5,750,000 |
| Olli Maatta |
$4,250,000 (1) |
| -Salary Remaining : |
$4,250,000 |
| Conner Bleackley |
$4,250,000 (3) |
| -Salary Remaining : |
$4,250,000 |
| Colin White |
$4,000,000 (1) |
| -Salary Remaining : |
$4,000,000 |
| Blake Speers |
$4,000,000 (1) |
| -Salary Remaining : |
$4,000,000 |
| David Clarkson |
$4,000,000 (1) |
| -Salary Remaining : |
$4,000,000 |
| Sean Couturier |
$3,750,000 (1) |
| -Salary Remaining : |
$3,750,000 |
| Filip Chytil |
$3,750,000 (3) |
| -Salary Remaining : |
$3,750,000 |
| Anthony Beauvillier |
$3,750,000 (1) |
| -Salary Remaining : |
$3,750,000 |
| Brian Elliott |
$3,750,000 (2) |
| -Salary Remaining : |
$3,750,000 |
| Duncan Siemens |
$3,000,000 (1) |
| -Salary Remaining : |
$3,000,000 |
| Max Comtois |
$3,000,000 (1) |
| -Salary Remaining : |
$3,000,000 |
| Ville Heinola |
$3,000,000 (3) |
| -Salary Remaining : |
$3,000,000 |
| Eemeli Rasanen |
$2,750,000 (2) |
| -Salary Remaining : |
$2,750,000 |
| Jack Kopacka |
$2,750,000 (1) |
| -Salary Remaining : |
$2,750,000 |
| Philippe Desrosiers |
$2,500,000 (1) |
| -Salary Remaining : |
$2,500,000 |
| Cedric Paquette |
$2,000,000 (1) |
| -Salary Remaining : |
$2,000,000 |
| Dany Raiche |
$2,000,000 (3) |
| -Salary Remaining : |
$2,000,000 |
| Vladimir Tarasenko |
$1,500,000 (3) |
| -Salary Remaining : |
$1,500,000 |
| Mikael Granlund |
$500,000 (2) |
| -Salary Remaining : |
$500,000 |
| Total Pro Players | 22 |
| Salary Commitment |
| Year 2030 : $79,750,000 |
| Year 2031 : $30,250,000 |
| Year 2032 : $14,500,000 |
| Year 2033 : $0 |
| Salary Average Commitment |
| Year 2030 : $79,750,000 |
| Year 2031 : $30,250,000 |
| Year 2032 : $14,500,000 |
| Year 2033 : $0 |
| Salary Cap with 1 Way Contract |
| Year 2030 : $79,750,000 |
| Year 2031 : $30,250,000 |
| Year 2032 : $14,500,000 |
| Year 2033 : $0 |
|
Farm Players Salaries |
| Brendan Brisson |
$200,000 (1) |
| Salary Remaining : |
$200,000 |
| Austin Poganski |
$200,000 (1) |
| Salary Remaining : |
$200,000 |
| Emil Heineman |
$200,000 (1) |
| Salary Remaining : |
$200,000 |
| Simon Lundmark |
$200,000 (2) |
| Salary Remaining : |
$200,000 |
| Samuel Girard |
$200,000 (1) |
| Salary Remaining : |
$200,000 |
| Jeremy Lauzon |
$200,000 (1) |
| Salary Remaining : |
$200,000 |
| Connor Hall |
$185,000 (2) |
| Salary Remaining : |
$185,000 |
| Jeremie Poirier |
$180,000 (2) |
| Salary Remaining : |
$180,000 |
| Eemil Viro |
$180,000 (2) |
| Salary Remaining : |
$180,000 |
| Rasmus Bengtsson |
$175,000 (1) |
| Salary Remaining : |
$175,000 |
| Phillip Danault |
$150,000 (1) |
| Salary Remaining : |
$150,000 |
| Noah Rod |
$150,000 (1) |
| Salary Remaining : |
$150,000 |
| Zion Nybeck |
$125,000 (1) |
| Salary Remaining : |
$125,000 |
| Kyle Olson |
$125,000 (1) |
| Salary Remaining : |
$125,000 |
| Florent Blais |
$125,000 (1) |
| Salary Remaining : |
$125,000 |
| Jesper Eliasson |
$125,000 (2) |
| Salary Remaining : |
$125,000 |
| Riley Sutter |
$115,000 (1) |
| Salary Remaining : |
$115,000 |
| Mattias Soderqvist |
$108,333 (2) |
| Salary Remaining : |
$108,333 |
| Michael Bournival |
$108,000 (1) |
| Salary Remaining : |
$108,000 |
| Troy Bourke |
$108,000 (1) |
| Salary Remaining : |
$108,000 |
| Takhir Daukeyev |
$108,000 (1) |
| Salary Remaining : |
$108,000 |
| Tyler Bird |
$91,667 (3) |
| Salary Remaining : |
$91,667 |
| Kerkko Kuoppala |
$91,667 (2) |
| Salary Remaining : |
$91,667 |
| Ethan Edwards |
$90,000 (1) |
| Salary Remaining : |
$90,000 |
| Bogdan Trineyev |
$80,000 (1) |
| Salary Remaining : |
$80,000 |
| Xavier Bourgault |
$75,000 (1) |
| Salary Remaining : |
$75,000 |
| Ben Maxwell |
$70,000 (1) |
| Salary Remaining : |
$70,000 |
| Ryan Donato |
$68,333 (3) |
| Salary Remaining : |
$68,333 |
| Jerome Gauthier-Leduc |
$67,000 (1) |
| Salary Remaining : |
$67,000 |
| Matt Kassian |
$63,000 (1) |
| Salary Remaining : |
$63,000 |
| Aki Koskinen |
$63,000 (1) |
| Salary Remaining : |
$63,000 |
| Kimmo Mikkola |
$63,000 (1) |
| Salary Remaining : |
$63,000 |
| Joakim Andersson |
$60,000 (1) |
| Salary Remaining : |
$60,000 |
| Tristan Lennox |
$50,000 (1) |
| Salary Remaining : |
$50,000 |
| William Trudeau |
$50,000 (1) |
| Salary Remaining : |
$50,000 |
| Antoine Lafleur |
$50,000 (2) |
| Salary Remaining : |
$50,000 |
| Total Farm Players | 36 |
| Salary Commitment |
| Year 2030 : $4,300,000 |
| Year 2031 : $1,280,000 |
| Year 2032 : $160,000 |
| Year 2033 : $0 |
| Salary Average Commitment |
| Year 2030 : $4,300,000 |
| Year 2031 : $1,280,000 |
| Year 2032 : $160,000 |
| Year 2033 : $0 |
|
Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Bridgestone Arena - B |
| Level 1: | 6500 - $160 - 0 - 0.00% |
| Level 2: | 5500 - $135 - 0 - 0.00% |
| Level 3: | 2250 - $110 - 0 - 0.00% |
| Level 4: | 4500 - $90 - 0 - 0.00% |
| Luxury : | 1250 - $350 - 0 - 0.00% |
| Total Capacity : | 20000 |
| Farm |
| Farm Level 1: | 2000 - $60 - 0 - 0.00% |
| Farm Level 2: | 1000 - $40 - 0 - 0.00% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0.00% |
| Average Income per Game | $0 |
| Year to Date Revenue | $0 |
| Farm |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0.00% |
| Average Income per Game | $0 |
| Year to Date Revenue | $0 |
Expense |
| Pro Players Total Salaries | $76,333,333 |
| Pro Players Total Average Salaries | $76,333,333 |
| Farm Players Total Salaries | $3,820,001 |
| Farm Players Total Average Salaries | $3,820,001 |
| Coaches Total Salaries | $8,800,000 |
| Luxury Taxe Total | $0 |
| Special Salary Cap Value | $0 |
| Pro Year To Date Expenses | $0 |
| Farm Year To Date Expenses | $0 |
| Pro Salary Per Days | $0 |
| Pro Salary Cap To Date | $0 |
| Farm Salary Per Days | $0 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Estimated Season Revenue | $0 |
| Pro Remaining Season Days | 0 |
| Pro Expenses Per Days | $0 |
| Pro Estimated Expenses | $0 |
| Farm Remaining Season Days | 0 |
| Farm Expenses Per Days | $0 |
| Farm Estimated Expenses | $0 |
| Estimated Season Expenses | $0 |
| Estimated Season Salary Cap | $0 |
| Estimate Under Maximum Salary Cap of $87,000,000 | $0 |
| Estimate Over Minimum Salary Cap of $66,000,000 | $0 |
| Current Bank Account | $39,378,743 |
| Projected Bank Account | $39,378,743 |
|
Pro Players Salaries |
| Thomas Hickey |
$7,000,000 (2) |
| -Salary Remaining : |
$7,000,000 |
| Tyson Jost |
$7,000,000 (3) |
| -Salary Remaining : |
$7,000,000 |
| Travis Konecny |
$6,250,000 (2) |
| -Salary Remaining : |
$6,250,000 |
| Ryan Pulock |
$5,083,333 (1) |
| -Salary Remaining : |
$5,083,333 |
| Carl Hagelin |
$5,000,000 (1) |
| -Salary Remaining : |
$5,000,000 |
| Ryan Murray |
$4,250,000 (1) |
| -Salary Remaining : |
$4,250,000 |
| Nicholas Merkley |
$3,750,000 (1) |
| -Salary Remaining : |
$3,750,000 |
| Tage Thompson |
$3,500,000 (1) |
| -Salary Remaining : |
$3,500,000 |
| Axel Bussieres |
$3,500,000 (1) |
| -Salary Remaining : |
$3,500,000 |
| Max Jones |
$3,500,000 (1) |
| -Salary Remaining : |
$3,500,000 |
| Nick Suzuki |
$3,500,000 (3) |
| -Salary Remaining : |
$3,500,000 |
| Artur Kayumov |
$3,000,000 (2) |
| -Salary Remaining : |
$3,000,000 |
| Jacob Trouba |
$3,000,000 (1) |
| -Salary Remaining : |
$3,000,000 |
| Oliver Ekman-Larsson |
$3,000,000 (1) |
| -Salary Remaining : |
$3,000,000 |
| Adrian Kempe |
$3,000,000 (3) |
| -Salary Remaining : |
$3,000,000 |
| Valeri Nichushkin |
$2,750,000 (2) |
| -Salary Remaining : |
$2,750,000 |
| Ryan Suzuki |
$2,750,000 (2) |
| -Salary Remaining : |
$2,750,000 |
| Cody Eakin |
$2,500,000 (1) |
| -Salary Remaining : |
$2,500,000 |
| Urho Vaakanainen |
$2,000,000 (1) |
| -Salary Remaining : |
$2,000,000 |
| Spencer Knight |
$2,000,000 (2) |
| -Salary Remaining : |
$2,000,000 |
| Total Pro Players | 20 |
| Salary Commitment |
| Year 2030 : $76,333,333 |
| Year 2031 : $37,250,000 |
| Year 2032 : $13,500,000 |
| Year 2033 : $0 |
| Salary Average Commitment |
| Year 2030 : $76,333,333 |
| Year 2031 : $37,250,000 |
| Year 2032 : $13,500,000 |
| Year 2033 : $0 |
| Salary Cap with 1 Way Contract |
| Year 2030 : $76,333,333 |
| Year 2031 : $37,250,000 |
| Year 2032 : $13,500,000 |
| Year 2033 : $0 |
|
Farm Players Salaries |
| Matthew Strome |
$200,000 (1) |
| Salary Remaining : |
$200,000 |
| Lukas Cormier |
$195,000 (3) |
| Salary Remaining : |
$195,000 |
| Dmitri Semykin |
$195,000 (3) |
| Salary Remaining : |
$195,000 |
| Dylan Gambrell |
$185,000 (2) |
| Salary Remaining : |
$185,000 |
| Samu Perhonen |
$180,000 (1) |
| Salary Remaining : |
$180,000 |
| Tuukka Tieksola |
$175,000 (2) |
| Salary Remaining : |
$175,000 |
| Jan Drozg |
$175,000 (1) |
| Salary Remaining : |
$175,000 |
| Parker Foo |
$155,000 (2) |
| Salary Remaining : |
$155,000 |
| Trevor Kuntar |
$155,000 (3) |
| Salary Remaining : |
$155,000 |
| Anthony Cirelli |
$150,000 (1) |
| Salary Remaining : |
$150,000 |
| Jacob Leguerrier |
$140,000 (2) |
| Salary Remaining : |
$140,000 |
| Kevin Labanc |
$130,000 (1) |
| Salary Remaining : |
$130,000 |
| Sam Stange |
$130,000 (1) |
| Salary Remaining : |
$130,000 |
| Steve Bosse |
$130,000 (1) |
| Salary Remaining : |
$130,000 |
| Brandt Clarke |
$125,000 (1) |
| Salary Remaining : |
$125,000 |
| Rolan McKeown |
$125,000 (3) |
| Salary Remaining : |
$125,000 |
| Josh Lopina |
$115,000 (1) |
| Salary Remaining : |
$115,000 |
| Colten Ellis |
$115,000 (2) |
| Salary Remaining : |
$115,000 |
| Jakob Silfverberg |
$100,000 (1) |
| Salary Remaining : |
$100,000 |
| Dillon Heatherington |
$91,667 (2) |
| Salary Remaining : |
$91,667 |
| Yan-Pavel Laplante |
$91,667 (2) |
| Salary Remaining : |
$91,667 |
| Vaclav Karabacek |
$91,667 (3) |
| Salary Remaining : |
$91,667 |
| Severin Blindenbacher |
$90,000 (1) |
| Salary Remaining : |
$90,000 |
| Max Pacioretty |
$80,000 (1) |
| Salary Remaining : |
$80,000 |
| Logan Stankoven |
$75,000 (1) |
| Salary Remaining : |
$75,000 |
| Tom Wilson |
$65,000 (1) |
| Salary Remaining : |
$65,000 |
| Lubor Korinek |
$55,000 (2) |
| Salary Remaining : |
$55,000 |
| Cristoval Nieves |
$55,000 (1) |
| Salary Remaining : |
$55,000 |
| Robin Norell |
$50,000 (2) |
| Salary Remaining : |
$50,000 |
| Travis Moen |
$50,000 (2) |
| Salary Remaining : |
$50,000 |
| Caedan Bankier |
$50,000 (1) |
| Salary Remaining : |
$50,000 |
| Luca Munzenberger |
$50,000 (1) |
| Salary Remaining : |
$50,000 |
| Philip Svedeback |
$50,000 (1) |
| Salary Remaining : |
$50,000 |
| Total Farm Players | 33 |
| Salary Commitment |
| Year 2030 : $3,820,001 |
| Year 2031 : $1,870,001 |
| Year 2032 : $761,667 |
| Year 2033 : $0 |
| Salary Average Commitment |
| Year 2030 : $3,820,001 |
| Year 2031 : $1,870,001 |
| Year 2032 : $761,667 |
| Year 2033 : $0 |
|
Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Madison Square Garden - B |
| Level 1: | 6825 - $170 - 0 - 0.00% |
| Level 2: | 5775 - $125 - 0 - 0.00% |
| Level 3: | 2362 - $100 - 0 - 0.00% |
| Level 4: | 4725 - $77 - 0 - 0.00% |
| Luxury : | 1313 - $400 - 0 - 0.00% |
| Total Capacity : | 21000 |
| Farm |
| Farm Level 1: | 2000 - $67 - 0 - 0.00% |
| Farm Level 2: | 1000 - $50 - 0 - 0.00% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0.00% |
| Average Income per Game | $0 |
| Year to Date Revenue | $0 |
| Farm |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0.00% |
| Average Income per Game | $0 |
| Year to Date Revenue | $0 |
Expense |
| Pro Players Total Salaries | $94,000,000 |
| Pro Players Total Average Salaries | $94,000,000 |
| Farm Players Total Salaries | $4,395,000 |
| Farm Players Total Average Salaries | $4,395,000 |
| Coaches Total Salaries | $0 |
| Luxury Taxe Total | $0 |
| Special Salary Cap Value | $0 |
| Pro Year To Date Expenses | $0 |
| Farm Year To Date Expenses | $0 |
| Pro Salary Per Days | $0 |
| Pro Salary Cap To Date | $0 |
| Farm Salary Per Days | $0 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Estimated Season Revenue | $0 |
| Pro Remaining Season Days | 0 |
| Pro Expenses Per Days | $0 |
| Pro Estimated Expenses | $0 |
| Farm Remaining Season Days | 0 |
| Farm Expenses Per Days | $0 |
| Farm Estimated Expenses | $0 |
| Estimated Season Expenses | $0 |
| Estimated Season Salary Cap | $0 |
| Estimate Under Maximum Salary Cap of $87,000,000 | $0 |
| Estimate Over Minimum Salary Cap of $66,000,000 | $0 |
| Current Bank Account | $110,350,903 |
| Projected Bank Account | $110,350,903 |
|
Pro Players Salaries |
| Mathew Barzal |
$7,500,000 (1) |
| -Salary Remaining : |
$7,500,000 |
| Braden Holtby |
$7,000,000 (1) |
| -Salary Remaining : |
$7,000,000 |
| Benoit Pouliot |
$6,750,000 (1) |
| -Salary Remaining : |
$6,750,000 |
| Frans Nielsen |
$6,250,000 (2) |
| -Salary Remaining : |
$6,250,000 |
| Steven Stamkos |
$6,250,000 (2) |
| -Salary Remaining : |
$6,250,000 |
| Zachary Senyshyn |
$6,000,000 (1) |
| -Salary Remaining : |
$6,000,000 |
| Dennis Cholowski |
$5,000,000 (2) |
| -Salary Remaining : |
$5,000,000 |
| Connor Brickley |
$4,750,000 (2) |
| -Salary Remaining : |
$4,750,000 |
| Mark Giordano |
$4,000,000 (1) |
| -Salary Remaining : |
$4,000,000 |
| David Desharnais |
$4,000,000 (2) |
| -Salary Remaining : |
$4,000,000 |
| Eeli Tolvanen |
$4,000,000 (3) |
| -Salary Remaining : |
$4,000,000 |
| Dustin Byfuglien |
$4,000,000 (2) |
| -Salary Remaining : |
$4,000,000 |
| Jacob Perreault |
$3,750,000 (3) |
| -Salary Remaining : |
$3,750,000 |
| Robin Salo |
$3,500,000 (2) |
| -Salary Remaining : |
$3,500,000 |
| Erik Foley |
$3,500,000 (1) |
| -Salary Remaining : |
$3,500,000 |
| Haydn Fleury |
$3,000,000 (3) |
| -Salary Remaining : |
$3,000,000 |
| Jared McIsaac |
$3,000,000 (1) |
| -Salary Remaining : |
$3,000,000 |
| Arthur Kaliyev |
$3,000,000 (2) |
| -Salary Remaining : |
$3,000,000 |
| Daniel Torgersson |
$3,000,000 (3) |
| -Salary Remaining : |
$3,000,000 |
| Maksim Zhukov |
$2,500,000 (3) |
| -Salary Remaining : |
$2,500,000 |
| David Perron |
$2,000,000 (2) |
| -Salary Remaining : |
$2,000,000 |
| Jonathan-Ismael Diaby |
$1,250,000 (2) |
| -Salary Remaining : |
$1,250,000 |
| Total Pro Players | 22 |
| Salary Commitment |
| Year 2030 : $94,000,000 |
| Year 2031 : $56,250,000 |
| Year 2032 : $16,250,000 |
| Year 2033 : $0 |
| Salary Average Commitment |
| Year 2030 : $94,000,000 |
| Year 2031 : $56,250,000 |
| Year 2032 : $16,250,000 |
| Year 2033 : $0 |
| Salary Cap with 1 Way Contract |
| Year 2030 : $94,000,000 |
| Year 2031 : $56,250,000 |
| Year 2032 : $16,250,000 |
| Year 2033 : $0 |
|
Farm Players Salaries |
| Corey Trivino |
$200,000 (2) |
| Salary Remaining : |
$200,000 |
| Jack Drury |
$195,000 (1) |
| Salary Remaining : |
$195,000 |
| Layton Ahac |
$195,000 (2) |
| Salary Remaining : |
$195,000 |
| Domenick Fensore |
$195,000 (2) |
| Salary Remaining : |
$195,000 |
| Garrett Pilon |
$195,000 (1) |
| Salary Remaining : |
$195,000 |
| Yan Kuznetsov |
$190,000 (2) |
| Salary Remaining : |
$190,000 |
| Alexander Dergachyov |
$185,000 (1) |
| Salary Remaining : |
$185,000 |
| Kyle Capobianco |
$185,000 (2) |
| Salary Remaining : |
$185,000 |
| Mikhail Maltsev |
$185,000 (3) |
| Salary Remaining : |
$185,000 |
| Donovan Sebrango |
$180,000 (2) |
| Salary Remaining : |
$180,000 |
| Yegor Spiridonov |
$180,000 (1) |
| Salary Remaining : |
$180,000 |
| Landon Slaggert |
$175,000 (3) |
| Salary Remaining : |
$175,000 |
| Zach Fischer |
$175,000 (1) |
| Salary Remaining : |
$175,000 |
| Zac Rinaldo |
$175,000 (2) |
| Salary Remaining : |
$175,000 |
| Mike Santorelli |
$165,000 (1) |
| Salary Remaining : |
$165,000 |
| Louis Belpedio |
$158,333 (2) |
| Salary Remaining : |
$158,333 |
| Wyatt Kaiser |
$155,000 (3) |
| Salary Remaining : |
$155,000 |
| Brandon Carlo |
$150,000 (1) |
| Salary Remaining : |
$150,000 |
| Lukas Elvenes |
$140,000 (3) |
| Salary Remaining : |
$140,000 |
| Remi Elie |
$125,000 (2) |
| Salary Remaining : |
$125,000 |
| Jared Staal |
$100,000 (2) |
| Salary Remaining : |
$100,000 |
| Kim Grasvic |
$100,000 (1) |
| Salary Remaining : |
$100,000 |
| Jamie McGinn |
$100,000 (2) |
| Salary Remaining : |
$100,000 |
| Keaton Thompson |
$75,000 (1) |
| Salary Remaining : |
$75,000 |
| Bastien DeBerthellemy |
$75,000 (1) |
| Salary Remaining : |
$75,000 |
| Josh Doan |
$75,000 (1) |
| Salary Remaining : |
$75,000 |
| Anthony Stolarz |
$60,000 (1) |
| Salary Remaining : |
$60,000 |
| Juho Lammikko |
$56,667 (3) |
| Salary Remaining : |
$56,667 |
| Steve Mason |
$50,000 (1) |
| Salary Remaining : |
$50,000 |
| Ryker Evans |
$50,000 (1) |
| Salary Remaining : |
$50,000 |
| Marcus Johansson |
$50,000 (2) |
| Salary Remaining : |
$50,000 |
| Mark Visentin |
$50,000 (3) |
| Salary Remaining : |
$50,000 |
| Valeri Suldesova |
$50,000 (1) |
| Salary Remaining : |
$50,000 |
| Total Farm Players | 33 |
| Salary Commitment |
| Year 2030 : $4,395,000 |
| Year 2031 : $2,615,000 |
| Year 2032 : $761,667 |
| Year 2033 : $0 |
| Salary Average Commitment |
| Year 2030 : $4,395,000 |
| Year 2031 : $2,615,000 |
| Year 2032 : $761,667 |
| Year 2033 : $0 |
|
Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Little Caesars Arena - C |
| Level 1: | 7150 - $165 - 0 - 0.00% |
| Level 2: | 6050 - $130 - 0 - 0.00% |
| Level 3: | 2475 - $100 - 0 - 0.00% |
| Level 4: | 4950 - $75 - 0 - 0.00% |
| Luxury : | 1375 - $355 - 0 - 0.00% |
| Total Capacity : | 22000 |
| Farm |
| Farm Level 1: | 2000 - $75 - 0 - 0.00% |
| Farm Level 2: | 1000 - $50 - 0 - 0.00% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0.00% |
| Average Income per Game | $0 |
| Year to Date Revenue | $0 |
| Farm |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0.00% |
| Average Income per Game | $0 |
| Year to Date Revenue | $0 |
Expense |
| Pro Players Total Salaries | $90,750,000 |
| Pro Players Total Average Salaries | $90,750,000 |
| Farm Players Total Salaries | $5,396,667 |
| Farm Players Total Average Salaries | $5,396,667 |
| Coaches Total Salaries | $5,280,000 |
| Luxury Taxe Total | $0 |
| Special Salary Cap Value | $0 |
| Pro Year To Date Expenses | $0 |
| Farm Year To Date Expenses | $0 |
| Pro Salary Per Days | $0 |
| Pro Salary Cap To Date | $0 |
| Farm Salary Per Days | $0 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Estimated Season Revenue | $0 |
| Pro Remaining Season Days | 0 |
| Pro Expenses Per Days | $0 |
| Pro Estimated Expenses | $0 |
| Farm Remaining Season Days | 0 |
| Farm Expenses Per Days | $0 |
| Farm Estimated Expenses | $0 |
| Estimated Season Expenses | $0 |
| Estimated Season Salary Cap | $0 |
| Estimate Under Maximum Salary Cap of $87,000,000 | $0 |
| Estimate Over Minimum Salary Cap of $66,000,000 | $0 |
| Current Bank Account | $56,252,472 |
| Projected Bank Account | $56,252,472 |
|
Pro Players Salaries |
| Nail Yakupov |
$8,000,000 (1) |
| -Salary Remaining : |
$8,000,000 |
| Joe Pavelski |
$7,250,000 (2) |
| -Salary Remaining : |
$7,250,000 |
| Mikhail Grigorenko |
$6,750,000 (1) |
| -Salary Remaining : |
$6,750,000 |
| Aaron Ekblad |
$6,250,000 (3) |
| -Salary Remaining : |
$6,250,000 |
| Pavel Zacha |
$6,250,000 (1) |
| -Salary Remaining : |
$6,250,000 |
| Adam Henrique |
$6,250,000 (1) |
| -Salary Remaining : |
$6,250,000 |
| Kyle Connor |
$5,500,000 (1) |
| -Salary Remaining : |
$5,500,000 |
| Brendan Gallagher |
$5,000,000 (1) |
| -Salary Remaining : |
$5,000,000 |
| Troy Brouwer |
$4,000,000 (2) |
| -Salary Remaining : |
$4,000,000 |
| Jake Sanderson |
$4,000,000 (3) |
| -Salary Remaining : |
$4,000,000 |
| Thatcher Demko |
$3,750,000 (3) |
| -Salary Remaining : |
$3,750,000 |
| Dylan Cozens |
$3,750,000 (2) |
| -Salary Remaining : |
$3,750,000 |
| Kailer Yamamoto |
$3,500,000 (2) |
| -Salary Remaining : |
$3,500,000 |
| Morgan Frost |
$3,500,000 (3) |
| -Salary Remaining : |
$3,500,000 |
| Gabriel Vilardi |
$3,250,000 (1) |
| -Salary Remaining : |
$3,250,000 |
| Fabian Zetterlund |
$3,000,000 (2) |
| -Salary Remaining : |
$3,000,000 |
| Henri Jokiharju |
$3,000,000 (1) |
| -Salary Remaining : |
$3,000,000 |
| Derrick Pouliot |
$3,000,000 (1) |
| -Salary Remaining : |
$3,000,000 |
| Kaedan Korczak |
$2,750,000 (2) |
| -Salary Remaining : |
$2,750,000 |
| Michael Dipietro |
$2,000,000 (2) |
| -Salary Remaining : |
$2,000,000 |
| 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 |
| MacKenzie Entwistle |
$200,000 (1) |
| Salary Remaining : |
$200,000 |
| John Ludvig |
$200,000 (1) |
| Salary Remaining : |
$200,000 |
| Jakob Pelletier |
$200,000 (1) |
| Salary Remaining : |
$200,000 |
| Raphael Lavoie |
$200,000 (1) |
| Salary Remaining : |
$200,000 |
| Tomas Fleischmann |
$200,000 (1) |
| Salary Remaining : |
$200,000 |
| Ty Smith |
$200,000 (1) |
| Salary Remaining : |
$200,000 |
| Dawson Mercer |
$200,000 (1) |
| Salary Remaining : |
$200,000 |
| Dillon Hamaliuk |
$200,000 (1) |
| Salary Remaining : |
$200,000 |
| Mavrik Bourque |
$200,000 (1) |
| Salary Remaining : |
$200,000 |
| Mattias Samuelsson |
$195,000 (3) |
| Salary Remaining : |
$195,000 |
| Alexander Campbell |
$190,000 (1) |
| Salary Remaining : |
$190,000 |
| Alex Beaucage |
$190,000 (1) |
| Salary Remaining : |
$190,000 |
| Maxwell Gildon |
$185,000 (3) |
| Salary Remaining : |
$185,000 |
| Johnathan Kovacevic |
$185,000 (2) |
| Salary Remaining : |
$185,000 |
| Josh Wesley |
$185,000 (1) |
| Salary Remaining : |
$185,000 |
| K'Andre Miller |
$185,000 (2) |
| Salary Remaining : |
$185,000 |
| Thomas Bordeleau |
$180,000 (2) |
| Salary Remaining : |
$180,000 |
| Dylan Peterson |
$175,000 (3) |
| Salary Remaining : |
$175,000 |
| Stanislav Galiev |
$160,000 (2) |
| Salary Remaining : |
$160,000 |
| Jeremy Swayman |
$155,000 (1) |
| Salary Remaining : |
$155,000 |
| Ryan Murphy |
$150,000 (1) |
| Salary Remaining : |
$150,000 |
| Matt Grzelcyk |
$150,000 (2) |
| Salary Remaining : |
$150,000 |
| Jake Oettinger |
$150,000 (1) |
| Salary Remaining : |
$150,000 |
| Blake Blondi |
$140,000 (3) |
| Salary Remaining : |
$140,000 |
| Carter Savoie |
$130,000 (1) |
| Salary Remaining : |
$130,000 |
| T.J Brodie |
$130,000 (2) |
| Salary Remaining : |
$130,000 |
| Chandler Stephenson |
$125,000 (2) |
| Salary Remaining : |
$125,000 |
| Erik Portillo |
$120,000 (2) |
| Salary Remaining : |
$120,000 |
| Anton Rodin |
$112,500 (1) |
| Salary Remaining : |
$112,500 |
| Sergei Demidchik |
$100,000 (1) |
| Salary Remaining : |
$100,000 |
| Victor Rask |
$91,667 (2) |
| Salary Remaining : |
$91,667 |
| Robert Bortuzzo |
$87,500 (1) |
| Salary Remaining : |
$87,500 |
| Oskar Olausson |
$75,000 (1) |
| Salary Remaining : |
$75,000 |
| Ryan O'Byrne |
$50,000 (1) |
| Salary Remaining : |
$50,000 |
| Total Farm Players | 34 |
| Salary Commitment |
| Year 2030 : $5,396,667 |
| Year 2031 : $2,021,667 |
| Year 2032 : $695,000 |
| Year 2033 : $0 |
| Salary Average Commitment |
| Year 2030 : $5,396,667 |
| 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 - $170 - 0 - 0.00% |
| Level 2: | 6325 - $130 - 0 - 0.00% |
| Level 3: | 2588 - $105 - 0 - 0.00% |
| Level 4: | 5175 - $80 - 0 - 0.00% |
| Luxury : | 1437 - $410 - 0 - 0.00% |
| Total Capacity : | 23000 |
| Farm |
| Farm Level 1: | 2000 - $55 - 0 - 0.00% |
| Farm Level 2: | 1000 - $45 - 0 - 0.00% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0.00% |
| Average Income per Game | $0 |
| Year to Date Revenue | $0 |
| Farm |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0.00% |
| Average Income per Game | $0 |
| Year to Date Revenue | $0 |
Expense |
| Pro Players Total Salaries | $85,410,000 |
| Pro Players Total Average Salaries | $85,410,000 |
| Farm Players Total Salaries | $3,010,000 |
| Farm Players Total Average Salaries | $3,010,000 |
| Coaches Total Salaries | $7,000,000 |
| Luxury Taxe Total | $0 |
| Special Salary Cap Value | $0 |
| Pro Year To Date Expenses | $0 |
| Farm Year To Date Expenses | $0 |
| Pro Salary Per Days | $0 |
| Pro Salary Cap To Date | $0 |
| Farm Salary Per Days | $0 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Estimated Season Revenue | $0 |
| Pro Remaining Season Days | 0 |
| Pro Expenses Per Days | $0 |
| Pro Estimated Expenses | $0 |
| Farm Remaining Season Days | 0 |
| Farm Expenses Per Days | $0 |
| Farm Estimated Expenses | $0 |
| Estimated Season Expenses | $0 |
| Estimated Season Salary Cap | $0 |
| Estimate Under Maximum Salary Cap of $87,000,000 | $0 |
| Estimate Over Minimum Salary Cap of $66,000,000 | $0 |
| Current Bank Account | $150,862,183 |
| Projected Bank Account | $150,862,183 |
|
Pro Players Salaries |
| Mitchell Marner |
$8,750,000 (1) |
| -Salary Remaining : |
$8,750,000 |
| Patrik Laine |
$7,750,000 (3) |
| -Salary Remaining : |
$7,750,000 |
| Joey Hishon |
$6,660,000 (2) |
| -Salary Remaining : |
$6,660,000 |
| Mark Stone |
$6,250,000 (1) |
| -Salary Remaining : |
$6,250,000 |
| MacKenzie Blackwood |
$5,500,000 (1) |
| -Salary Remaining : |
$5,500,000 |
| Andrew Shaw |
$5,000,000 (1) |
| -Salary Remaining : |
$5,000,000 |
| Kristian Veselainen |
$5,000,000 (3) |
| -Salary Remaining : |
$5,000,000 |
| Alexandre Mallet |
$4,000,000 (1) |
| -Salary Remaining : |
$4,000,000 |
| Alex Turcotte |
$4,000,000 (2) |
| -Salary Remaining : |
$4,000,000 |
| Ivan Provorov |
$4,000,000 (2) |
| -Salary Remaining : |
$4,000,000 |
| Clayton Keller |
$3,750,000 (1) |
| -Salary Remaining : |
$3,750,000 |
| Charlie McAvoy |
$3,750,000 (1) |
| -Salary Remaining : |
$3,750,000 |
| Roope Hintz |
$3,250,000 (1) |
| -Salary Remaining : |
$3,250,000 |
| Jason Robertson |
$3,000,000 (2) |
| -Salary Remaining : |
$3,000,000 |
| Alex Vlasic |
$3,000,000 (3) |
| -Salary Remaining : |
$3,000,000 |
| Jamie Drysdale |
$3,000,000 (3) |
| -Salary Remaining : |
$3,000,000 |
| Ty Dellandrea |
$2,750,000 (1) |
| -Salary Remaining : |
$2,750,000 |
| Filip Johansson |
$2,750,000 (2) |
| -Salary Remaining : |
$2,750,000 |
| Jujhar Khaira |
$1,400,000 (1) |
| -Salary Remaining : |
$1,400,000 |
| Jeff Zatkoff |
$1,250,000 (1) |
| -Salary Remaining : |
$1,250,000 |
| Andrew Cogliano |
$600,000 (1) |
| -Salary Remaining : |
$600,000 |
| Total Pro Players | 21 |
| Salary Commitment |
| Year 2030 : $85,410,000 |
| Year 2031 : $39,160,000 |
| Year 2032 : $18,750,000 |
| Year 2033 : $0 |
| Salary Average Commitment |
| Year 2030 : $85,410,000 |
| Year 2031 : $39,160,000 |
| Year 2032 : $18,750,000 |
| Year 2033 : $0 |
| Salary Cap with 1 Way Contract |
| Year 2030 : $85,410,000 |
| Year 2031 : $39,160,000 |
| Year 2032 : $18,750,000 |
| Year 2033 : $0 |
|
Farm Players Salaries |
| Albin Eriksson |
$200,000 (1) |
| Salary Remaining : |
$200,000 |
| Nazem Kadri |
$200,000 (3) |
| Salary Remaining : |
$200,000 |
| Aaron Ness |
$200,000 (2) |
| Salary Remaining : |
$200,000 |
| Kris Russell |
$200,000 (2) |
| Salary Remaining : |
$200,000 |
| Jackson LaCombe |
$200,000 (1) |
| Salary Remaining : |
$200,000 |
| Matthew Cairns |
$185,000 (1) |
| Salary Remaining : |
$185,000 |
| Sam Lafferty |
$183,333 (2) |
| Salary Remaining : |
$183,333 |
| Roby Jarventie |
$175,000 (1) |
| Salary Remaining : |
$175,000 |
| Roni Hirvonen |
$155,000 (1) |
| Salary Remaining : |
$155,000 |
| Josh Gorges |
$150,000 (1) |
| Salary Remaining : |
$150,000 |
| Paul Cotter |
$125,000 (1) |
| Salary Remaining : |
$125,000 |
| Spencer Stastney |
$125,000 (1) |
| Salary Remaining : |
$125,000 |
| Brandon Duhaime |
$125,000 (1) |
| Salary Remaining : |
$125,000 |
| Jonathan Racine |
$120,000 (2) |
| Salary Remaining : |
$120,000 |
| Justus Annunen |
$120,000 (2) |
| Salary Remaining : |
$120,000 |
| Andrew Desjardins |
$105,000 (1) |
| Salary Remaining : |
$105,000 |
| Anthony Duclair |
$81,667 (2) |
| Salary Remaining : |
$81,667 |
| Mike Winther |
$81,667 (1) |
| Salary Remaining : |
$81,667 |
| Ryder Korczak |
$65,000 (1) |
| Salary Remaining : |
$65,000 |
| Jeff Frazee |
$63,333 (1) |
| Salary Remaining : |
$63,333 |
| Trevor Lewis |
$50,000 (2) |
| Salary Remaining : |
$50,000 |
| Christopher Tanev |
$50,000 (2) |
| Salary Remaining : |
$50,000 |
| Jason Zucker |
$50,000 (1) |
| Salary Remaining : |
$50,000 |
| Total Farm Players | 23 |
| Salary Commitment |
| Year 2030 : $3,010,000 |
| Year 2031 : $1,205,000 |
| Year 2032 : $200,000 |
| Year 2033 : $0 |
| Salary Average Commitment |
| Year 2030 : $3,010,000 |
| Year 2031 : $1,205,000 |
| Year 2032 : $200,000 |
| Year 2033 : $0 |
|
Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Corel Center - A |
| Level 1: | 6500 - $148 - 0 - 0.00% |
| Level 2: | 5500 - $109 - 0 - 0.00% |
| Level 3: | 2250 - $90 - 0 - 0.00% |
| Level 4: | 4500 - $62 - 0 - 0.00% |
| Luxury : | 1250 - $317 - 0 - 0.00% |
| Total Capacity : | 20000 |
| Farm |
| Farm Level 1: | 2000 - $49 - 0 - 0.00% |
| Farm Level 2: | 1000 - $37 - 0 - 0.00% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0.00% |
| Average Income per Game | $0 |
| Year to Date Revenue | $0 |
| Farm |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0.00% |
| Average Income per Game | $0 |
| Year to Date Revenue | $0 |
Expense |
| Pro Players Total Salaries | $66,250,000 |
| Pro Players Total Average Salaries | $66,250,000 |
| Farm Players Total Salaries | $2,616,667 |
| Farm Players Total Average Salaries | $2,616,667 |
| Coaches Total Salaries | $1,000,000 |
| Luxury Taxe Total | $0 |
| Special Salary Cap Value | $0 |
| Pro Year To Date Expenses | $0 |
| Farm Year To Date Expenses | $0 |
| Pro Salary Per Days | $0 |
| Pro Salary Cap To Date | $0 |
| Farm Salary Per Days | $0 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Estimated Season Revenue | $0 |
| Pro Remaining Season Days | 0 |
| Pro Expenses Per Days | $0 |
| Pro Estimated Expenses | $0 |
| Farm Remaining Season Days | 0 |
| Farm Expenses Per Days | $0 |
| Farm Estimated Expenses | $0 |
| Estimated Season Expenses | $0 |
| Estimated Season Salary Cap | $0 |
| Estimate Under Maximum Salary Cap of $87,000,000 | $0 |
| Estimate Over Minimum Salary Cap of $66,000,000 | $0 |
| Current Bank Account | $92,934,490 |
| Projected Bank Account | $92,934,490 |
|
Pro Players Salaries |
| Sean Monahan |
$6,750,000 (2) |
| -Salary Remaining : |
$6,750,000 |
| Nick Ritchie |
$6,250,000 (3) |
| -Salary Remaining : |
$6,250,000 |
| Nick Schmaltz |
$6,250,000 (3) |
| -Salary Remaining : |
$6,250,000 |
| Jakob Forsbacka-Karlsson |
$5,000,000 (1) |
| -Salary Remaining : |
$5,000,000 |
| Zach Nastasiuk |
$4,250,000 (2) |
| -Salary Remaining : |
$4,250,000 |
| Morgan Rielly |
$4,250,000 (1) |
| -Salary Remaining : |
$4,250,000 |
| Ryan MacInnis |
$4,250,000 (3) |
| -Salary Remaining : |
$4,250,000 |
| Rem Pitlick |
$3,500,000 (3) |
| -Salary Remaining : |
$3,500,000 |
| Connor Timmins |
$3,250,000 (1) |
| -Salary Remaining : |
$3,250,000 |
| Keith Yandle |
$3,250,000 (1) |
| -Salary Remaining : |
$3,250,000 |
| Peyton Krebs |
$2,750,000 (1) |
| -Salary Remaining : |
$2,750,000 |
| Jacob Bernard-Docker |
$2,500,000 (1) |
| -Salary Remaining : |
$2,500,000 |
| Andrei Altybarmakyan |
$2,500,000 (1) |
| -Salary Remaining : |
$2,500,000 |
| Kevin Stenlund |
$2,250,000 (1) |
| -Salary Remaining : |
$2,250,000 |
| Shane Eiseman |
$2,250,000 (1) |
| -Salary Remaining : |
$2,250,000 |
| Chase Perry |
$1,750,000 (3) |
| -Salary Remaining : |
$1,750,000 |
| Evan Fitzpatrick |
$1,500,000 (1) |
| -Salary Remaining : |
$1,500,000 |
| Jaedon Descheneau |
$1,250,000 (3) |
| -Salary Remaining : |
$1,250,000 |
| Josh Morrissey |
$1,250,000 (2) |
| -Salary Remaining : |
$1,250,000 |
| Dillon Fournier |
$1,250,000 (1) |
| -Salary Remaining : |
$1,250,000 |
| Total Pro Players | 20 |
| Salary Commitment |
| Year 2030 : $66,250,000 |
| Year 2031 : $35,500,000 |
| Year 2032 : $23,250,000 |
| Year 2033 : $0 |
| Salary Average Commitment |
| Year 2030 : $66,250,000 |
| Year 2031 : $35,500,000 |
| Year 2032 : $23,250,000 |
| Year 2033 : $0 |
| Salary Cap with 1 Way Contract |
| Year 2030 : $66,250,000 |
| Year 2031 : $35,500,000 |
| Year 2032 : $23,250,000 |
| Year 2033 : $0 |
|
Farm Players Salaries |
| Alexander Khovanov |
$195,000 (1) |
| Salary Remaining : |
$195,000 |
| Samuel Knazko |
$195,000 (3) |
| Salary Remaining : |
$195,000 |
| Axel Jonsson-Fjallby |
$175,000 (3) |
| Salary Remaining : |
$175,000 |
| Anton Bollier |
$160,000 (1) |
| Salary Remaining : |
$160,000 |
| Logan MacMillan |
$160,000 (1) |
| Salary Remaining : |
$160,000 |
| Reno Rotter |
$160,000 (1) |
| Salary Remaining : |
$160,000 |
| Dustin Kohn |
$150,000 (1) |
| Salary Remaining : |
$150,000 |
| Stefan Legein |
$150,000 (1) |
| Salary Remaining : |
$150,000 |
| Jules Chastel |
$150,000 (1) |
| Salary Remaining : |
$150,000 |
| Kim Nousiainen |
$150,000 (1) |
| Salary Remaining : |
$150,000 |
| Antonio Stranges |
$140,000 (2) |
| Salary Remaining : |
$140,000 |
| Mikael Pyyhtia |
$130,000 (3) |
| Salary Remaining : |
$130,000 |
| Kent Simpson |
$130,000 (1) |
| Salary Remaining : |
$130,000 |
| Tommy Westlund |
$130,000 (3) |
| Salary Remaining : |
$130,000 |
| Marek Zagrapan |
$120,000 (1) |
| Salary Remaining : |
$120,000 |
| Marcus Pettersson |
$81,667 (3) |
| Salary Remaining : |
$81,667 |
| Dylan Olsen |
$80,000 (2) |
| Salary Remaining : |
$80,000 |
| Carl Dahlstrom |
$60,000 (2) |
| Salary Remaining : |
$60,000 |
| Angelo Esposito |
$50,000 (1) |
| Salary Remaining : |
$50,000 |
| Karl Alzner |
$50,000 (1) |
| Salary Remaining : |
$50,000 |
| Total Farm Players | 20 |
| Salary Commitment |
| Year 2030 : $2,616,667 |
| Year 2031 : $991,667 |
| Year 2032 : $711,667 |
| Year 2033 : $0 |
| Salary Average Commitment |
| Year 2030 : $2,616,667 |
| Year 2031 : $991,667 |
| Year 2032 : $711,667 |
| Year 2033 : $0 |
|
Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Paegas Arena - A |
| Level 1: | 6500 - $163 - 0 - 0.00% |
| Level 2: | 5500 - $118 - 0 - 0.00% |
| Level 3: | 2250 - $92 - 0 - 0.00% |
| Level 4: | 4500 - $73 - 0 - 0.00% |
| Luxury : | 1250 - $325 - 0 - 0.00% |
| Total Capacity : | 20000 |
| Farm |
| Farm Level 1: | 2000 - $40 - 0 - 0.00% |
| Farm Level 2: | 1000 - $25 - 0 - 0.00% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0.00% |
| Average Income per Game | $0 |
| Year to Date Revenue | $0 |
| Farm |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0.00% |
| Average Income per Game | $0 |
| Year to Date Revenue | $0 |
Expense |
| Pro Players Total Salaries | $90,450,000 |
| Pro Players Total Average Salaries | $90,450,000 |
| Farm Players Total Salaries | $4,166,666 |
| Farm Players Total Average Salaries | $4,166,666 |
| Coaches Total Salaries | $1,300,000 |
| Luxury Taxe Total | $0 |
| Special Salary Cap Value | $0 |
| Pro Year To Date Expenses | $0 |
| Farm Year To Date Expenses | $0 |
| Pro Salary Per Days | $0 |
| Pro Salary Cap To Date | $0 |
| Farm Salary Per Days | $0 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Estimated Season Revenue | $0 |
| Pro Remaining Season Days | 0 |
| Pro Expenses Per Days | $0 |
| Pro Estimated Expenses | $0 |
| Farm Remaining Season Days | 0 |
| Farm Expenses Per Days | $0 |
| Farm Estimated Expenses | $0 |
| Estimated Season Expenses | $0 |
| Estimated Season Salary Cap | $0 |
| Estimate Under Maximum Salary Cap of $87,000,000 | $0 |
| Estimate Over Minimum Salary Cap of $66,000,000 | $0 |
| Current Bank Account | $24,479,876 |
| Projected Bank Account | $24,479,876 |
|
Pro Players Salaries |
| Sam Reinhart |
$8,500,000 (3) |
| -Salary Remaining : |
$8,500,000 |
| Michael Dal Colle |
$7,250,000 (3) |
| -Salary Remaining : |
$7,250,000 |
| Erik Brannstrom |
$7,000,000 (3) |
| -Salary Remaining : |
$7,000,000 |
| Pekka Rinne |
$6,500,000 (2) |
| -Salary Remaining : |
$6,500,000 |
| Nikolay Goldobin |
$6,250,000 (3) |
| -Salary Remaining : |
$6,250,000 |
| Brett Pollock |
$6,250,000 (3) |
| -Salary Remaining : |
$6,250,000 |
| Elias Lindholm |
$5,000,000 (3) |
| -Salary Remaining : |
$5,000,000 |
| Rasmus Asplund |
$4,000,000 (2) |
| -Salary Remaining : |
$4,000,000 |
| Jason Pominville |
$4,000,000 (1) |
| -Salary Remaining : |
$4,000,000 |
| Noah Dobson |
$3,750,000 (1) |
| -Salary Remaining : |
$3,750,000 |
| Barrett Hayton |
$3,750,000 (1) |
| -Salary Remaining : |
$3,750,000 |
| Jiri Sekac |
$3,500,000 (1) |
| -Salary Remaining : |
$3,500,000 |
| Zachary Werenski |
$3,500,000 (1) |
| -Salary Remaining : |
$3,500,000 |
| Brendan Warren |
$3,500,000 (1) |
| -Salary Remaining : |
$3,500,000 |
| Mitchell Stephens |
$3,500,000 (1) |
| -Salary Remaining : |
$3,500,000 |
| Derek Roy |
$3,500,000 (2) |
| -Salary Remaining : |
$3,500,000 |
| Jay O'Brien |
$3,000,000 (1) |
| -Salary Remaining : |
$3,000,000 |
| Antti Tuomisto |
$3,000,000 (2) |
| -Salary Remaining : |
$3,000,000 |
| Pyotr Kochetkov |
$2,000,000 (2) |
| -Salary Remaining : |
$2,000,000 |
| Tyler Boucher |
$1,250,000 (1) |
| -Salary Remaining : |
$1,250,000 |
| Scott Laughton |
$850,000 (3) |
| -Salary Remaining : |
$850,000 |
| Filip Berglund |
$600,000 (2) |
| -Salary Remaining : |
$600,000 |
| Total Pro Players | 22 |
| Salary Commitment |
| Year 2030 : $90,450,000 |
| Year 2031 : $60,700,000 |
| Year 2032 : $41,100,000 |
| Year 2033 : $0 |
| Salary Average Commitment |
| Year 2030 : $90,450,000 |
| Year 2031 : $60,700,000 |
| Year 2032 : $41,100,000 |
| Year 2033 : $0 |
| Salary Cap with 1 Way Contract |
| Year 2030 : $90,450,000 |
| Year 2031 : $60,700,000 |
| Year 2032 : $41,100,000 |
| Year 2033 : $0 |
|
Farm Players Salaries |
| Mason Millman |
$200,000 (1) |
| Salary Remaining : |
$200,000 |
| Nick Sorensen |
$200,000 (3) |
| Salary Remaining : |
$200,000 |
| Oscar Klefbom |
$200,000 (1) |
| Salary Remaining : |
$200,000 |
| Vladislav Kolyachonok |
$200,000 (1) |
| Salary Remaining : |
$200,000 |
| Robert Mastrosimone |
$200,000 (1) |
| Salary Remaining : |
$200,000 |
| John Farinacci |
$195,000 (2) |
| Salary Remaining : |
$195,000 |
| Nick Robertson |
$195,000 (3) |
| Salary Remaining : |
$195,000 |
| Alexander Alexeyev |
$195,000 (3) |
| Salary Remaining : |
$195,000 |
| Bobby Brink |
$190,000 (1) |
| Salary Remaining : |
$190,000 |
| Nick Henry |
$185,000 (2) |
| Salary Remaining : |
$185,000 |
| Martin Fehervary |
$185,000 (2) |
| Salary Remaining : |
$185,000 |
| Jan Jenik |
$185,000 (2) |
| Salary Remaining : |
$185,000 |
| Jens Looke |
$185,000 (2) |
| Salary Remaining : |
$185,000 |
| Joni Jumo |
$175,000 (3) |
| Salary Remaining : |
$175,000 |
| Reilly Walsh |
$175,000 (2) |
| Salary Remaining : |
$175,000 |
| Scott Walford |
$160,000 (1) |
| Salary Remaining : |
$160,000 |
| Ivan Prosvetov |
$125,000 (2) |
| Salary Remaining : |
$125,000 |
| Bogdan Yakimov |
$120,000 (3) |
| Salary Remaining : |
$120,000 |
| Mark Mitera |
$108,333 (1) |
| Salary Remaining : |
$108,333 |
| Justin Faulk |
$91,667 (1) |
| Salary Remaining : |
$91,667 |
| Vlastislav Belunek |
$91,667 (1) |
| Salary Remaining : |
$91,667 |
| Aaron Palushaj |
$90,000 (1) |
| Salary Remaining : |
$90,000 |
| Scott Harrington |
$75,000 (1) |
| Salary Remaining : |
$75,000 |
| Brian Dumoulin |
$75,000 (1) |
| Salary Remaining : |
$75,000 |
| Alexei Kolosov |
$65,000 (1) |
| Salary Remaining : |
$65,000 |
| Matthew Nieto |
$50,000 (1) |
| Salary Remaining : |
$50,000 |
| Vladimir Konstantinov |
$50,000 (2) |
| Salary Remaining : |
$50,000 |
| Mario Lucia |
$50,000 (1) |
| Salary Remaining : |
$50,000 |
| Ayrton Martino |
$50,000 (1) |
| Salary Remaining : |
$50,000 |
| Thomas McCollum |
$50,000 (1) |
| Salary Remaining : |
$50,000 |
| Andy Welinski |
$50,000 (1) |
| Salary Remaining : |
$50,000 |
| Total Farm Players | 31 |
| Salary Commitment |
| Year 2030 : $4,166,667 |
| Year 2031 : $2,170,000 |
| Year 2032 : $885,000 |
| Year 2033 : $0 |
| Salary Average Commitment |
| Year 2030 : $4,166,667 |
| Year 2031 : $2,170,000 |
| Year 2032 : $885,000 |
| Year 2033 : $0 |
|
Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Elysee Arena - A |
| Level 1: | 6500 - $109 - 0 - 0.00% |
| Level 2: | 5500 - $80 - 0 - 0.00% |
| Level 3: | 2250 - $65 - 0 - 0.00% |
| Level 4: | 4500 - $40 - 0 - 0.00% |
| Luxury : | 1250 - $215 - 0 - 0.00% |
| Total Capacity : | 20000 |
| Farm |
| Farm Level 1: | 2000 - $52 - 0 - 0.00% |
| Farm Level 2: | 1000 - $39 - 0 - 0.00% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0.00% |
| Average Income per Game | $0 |
| Year to Date Revenue | $0 |
| Farm |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0.00% |
| Average Income per Game | $0 |
| Year to Date Revenue | $0 |
Expense |
| Pro Players Total Salaries | $70,250,000 |
| Pro Players Total Average Salaries | $70,250,000 |
| Farm Players Total Salaries | $2,787,000 |
| Farm Players Total Average Salaries | $2,787,000 |
| Coaches Total Salaries | $1,000,000 |
| Luxury Taxe Total | $0 |
| Special Salary Cap Value | $2,875,000 |
| Pro Year To Date Expenses | $0 |
| Farm Year To Date Expenses | $0 |
| Pro Salary Per Days | $0 |
| Pro Salary Cap To Date | $0 |
| Farm Salary Per Days | $0 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Estimated Season Revenue | $0 |
| Pro Remaining Season Days | 0 |
| Pro Expenses Per Days | $0 |
| Pro Estimated Expenses | $0 |
| Farm Remaining Season Days | 0 |
| Farm Expenses Per Days | $0 |
| Farm Estimated Expenses | $0 |
| Estimated Season Expenses | $0 |
| Estimated Season Salary Cap | $0 |
| Estimate Under Maximum Salary Cap of $87,000,000 | $0 |
| Estimate Over Minimum Salary Cap of $66,000,000 | $0 |
| Current Bank Account | $9,363,497 |
| Projected Bank Account | $9,363,497 |
|
Pro Players Salaries |
| Gabriel Landeskog |
$9,000,000 (3) |
| -Salary Remaining : |
$9,000,000 |
| Sidney Crosby |
$8,000,000 (1) |
| -Salary Remaining : |
$8,000,000 |
| Brett Connolly |
$7,000,000 (2) |
| -Salary Remaining : |
$7,000,000 |
| Drew Doughty |
$4,750,000 (1) |
| -Salary Remaining : |
$4,750,000 |
| Seth Jones |
$4,250,000 (2) |
| -Salary Remaining : |
$4,250,000 |
| Brendan Guhle |
$3,500,000 (1) |
| -Salary Remaining : |
$3,500,000 |
| Brock Boeser |
$3,500,000 (1) |
| -Salary Remaining : |
$3,500,000 |
| Teuvo Teravainen |
$3,250,000 (2) |
| -Salary Remaining : |
$3,250,000 |
| Sami Vatanen |
$3,250,000 (2) |
| -Salary Remaining : |
$3,250,000 |
| Adam Erne |
$3,000,000 (2) |
| -Salary Remaining : |
$3,000,000 |
| Marc-Olivier Roy |
$3,000,000 (2) |
| -Salary Remaining : |
$3,000,000 |
| Bo Horvat |
$3,000,000 (2) |
| -Salary Remaining : |
$3,000,000 |
| Emile Poirier |
$2,750,000 (2) |
| -Salary Remaining : |
$2,750,000 |
| Josh Mahura |
$2,750,000 (2) |
| -Salary Remaining : |
$2,750,000 |
| Andre Burakovsky |
$2,750,000 (2) |
| -Salary Remaining : |
$2,750,000 |
| Daniil Tarasov |
$2,000,000 (2) |
| -Salary Remaining : |
$2,000,000 |
| Ryan Graves |
$1,250,000 (2) |
| -Salary Remaining : |
$1,250,000 |
| Linus Soderstrom |
$1,250,000 (3) |
| -Salary Remaining : |
$1,250,000 |
| Fredrik Olofsson |
$500,000 (1) |
| -Salary Remaining : |
$500,000 |
| Ryan Kujawinski |
$500,000 (1) |
| -Salary Remaining : |
$500,000 |
| Yegor Korshkov |
$500,000 (1) |
| -Salary Remaining : |
$500,000 |
| Nino Niederreiter |
$500,000 (1) |
| -Salary Remaining : |
$500,000 |
| Total Pro Players | 22 |
| Salary Commitment |
| Year 2030 : $70,250,000 |
| Year 2031 : $48,500,000 |
| Year 2032 : $10,250,000 |
| Year 2033 : $0 |
| Salary Average Commitment |
| Year 2030 : $70,250,000 |
| Year 2031 : $48,500,000 |
| Year 2032 : $10,250,000 |
| Year 2033 : $0 |
| Salary Cap with 1 Way Contract |
| Year 2030 : $70,250,000 |
| Year 2031 : $48,500,000 |
| Year 2032 : $10,250,000 |
| Year 2033 : $0 |
|
Farm Players Salaries |
| Otto Koivula |
$200,000 (1) |
| Salary Remaining : |
$200,000 |
| Antti Saarela |
$195,000 (2) |
| Salary Remaining : |
$195,000 |
| Alexander Nikishin |
$195,000 (3) |
| Salary Remaining : |
$195,000 |
| Riley Stotts |
$195,000 (3) |
| Salary Remaining : |
$195,000 |
| Henry Thrun |
$180,000 (1) |
| Salary Remaining : |
$180,000 |
| Aliaksei Protas |
$175,000 (2) |
| Salary Remaining : |
$175,000 |
| Vladislav Kara |
$175,000 (3) |
| Salary Remaining : |
$175,000 |
| Dmitry Voronkov |
$175,000 (2) |
| Salary Remaining : |
$175,000 |
| D'Artagnan Joly |
$140,000 (2) |
| Salary Remaining : |
$140,000 |
| Sean Farrell |
$130,000 (3) |
| Salary Remaining : |
$130,000 |
| Alex Jefferies |
$130,000 (3) |
| Salary Remaining : |
$130,000 |
| Julius Nattinen |
$125,000 (1) |
| Salary Remaining : |
$125,000 |
| Igor Ozhiganov |
$125,000 (1) |
| Salary Remaining : |
$125,000 |
| Rasmus Ristolainen |
$108,333 (2) |
| Salary Remaining : |
$108,333 |
| Tuukka Rask |
$100,000 (1) |
| Salary Remaining : |
$100,000 |
| Lino Martschini |
$80,000 (1) |
| Salary Remaining : |
$80,000 |
| Igor Shesterkin |
$66,667 (3) |
| Salary Remaining : |
$66,667 |
| Hisashi Maki |
$65,000 (1) |
| Salary Remaining : |
$65,000 |
| Jake McCabe |
$65,000 (1) |
| Salary Remaining : |
$65,000 |
| Brennan Serville |
$62,000 (1) |
| Salary Remaining : |
$62,000 |
| Michael Del Zotto |
$50,000 (1) |
| Salary Remaining : |
$50,000 |
| Brian Hayward |
$50,000 (2) |
| Salary Remaining : |
$50,000 |
| William Villeneuve |
$0 (0) |
| Salary Remaining : |
$0 |
| Joaquim Lemay |
$0 (0) |
| Salary Remaining : |
$0 |
| Total Farm Players | 24 |
| Salary Commitment |
| Year 2030 : $2,787,000 |
| Year 2031 : $1,735,000 |
| Year 2032 : $891,667 |
| Year 2033 : $0 |
| Salary Average Commitment |
| Year 2030 : $2,787,000 |
| Year 2031 : $1,735,000 |
| Year 2032 : $891,667 |
| Year 2033 : $0 |
|
Team |
Current Fund |
Estimated Season Salary Cap |
Under Maximum of $87,000,000
Available Cap Space |
Over Minimum of
$66,000,000 |
Pro Players | Farm Players | Total Players |
| Blackhawks |
$49,125,753 |
$0 |
$87,000,000 |
-$66,000,000 |
23 | 33 | 56 |
| Blue Bulls |
$14,738,474 |
$0 |
$87,000,000 |
-$66,000,000 |
24 | 33 | 57 |
| Blues |
$74,371,255 |
$0 |
$87,000,000 |
-$66,000,000 |
20 | 33 | 53 |
| Bruins |
$88,353,281 |
$0 |
$87,000,000 |
-$66,000,000 |
23 | 31 | 54 |
| Canadiens |
$90,182,800 |
$2,875,000 |
$84,125,000 |
-$63,125,000 |
25 | 38 | 63 |
| Canucks |
$33,724,632 |
$0 |
$87,000,000 |
-$66,000,000 |
24 | 24 | 48 |
| Capitals |
$64,049,055 |
$0 |
$87,000,000 |
-$66,000,000 |
20 | 31 | 51 |
| Coyotes |
$25,234,151 |
$0 |
$87,000,000 |
-$66,000,000 |
27 | 23 | 50 |
| Devils |
$101,780,000 |
$0 |
$87,000,000 |
-$66,000,000 |
22 | 40 | 62 |
| Dynamo |
$66,577,013 |
$2,100,000 |
$84,900,000 |
-$63,900,000 |
23 | 34 | 57 |
| Flames |
$68,597,473 |
$0 |
$87,000,000 |
-$66,000,000 |
24 | 32 | 56 |
| Flyers |
$104,025,692 |
$0 |
$87,000,000 |
-$66,000,000 |
22 | 36 | 58 |
| Golden Knights |
$115,432,923 |
$0 |
$87,000,000 |
-$66,000,000 |
23 | 22 | 45 |
| Grizzlys |
$63,289,255 |
$0 |
$87,000,000 |
-$66,000,000 |
22 | 30 | 52 |
| HC |
$234,637,479 |
$0 |
$87,000,000 |
-$66,000,000 |
20 | 35 | 55 |
| Islanders |
$93,792,843 |
$0 |
$87,000,000 |
-$66,000,000 |
20 | 31 | 51 |
| Jets |
$56,869,509 |
$0 |
$87,000,000 |
-$66,000,000 |
24 | 28 | 52 |
| Kings |
$162,208,485 |
$0 |
$87,000,000 |
-$66,000,000 |
26 | 27 | 53 |
| Maple Leafs |
$50,740,370 |
$0 |
$87,000,000 |
-$66,000,000 |
22 | 37 | 59 |
| Nordiques |
$39,712,519 |
$0 |
$87,000,000 |
-$66,000,000 |
23 | 28 | 51 |
| Penguins |
$159,265,375 |
$0 |
$87,000,000 |
-$66,000,000 |
22 | 36 | 58 |
| Predators |
$39,378,743 |
$0 |
$87,000,000 |
-$66,000,000 |
20 | 33 | 53 |
| Rangers |
$110,350,903 |
$0 |
$87,000,000 |
-$66,000,000 |
22 | 33 | 55 |
| Red Wings |
$56,252,472 |
$0 |
$87,000,000 |
-$66,000,000 |
20 | 34 | 54 |
| Scorpions |
$150,862,183 |
$0 |
$87,000,000 |
-$66,000,000 |
21 | 23 | 44 |
| Senateurs |
$92,934,490 |
$0 |
$87,000,000 |
-$66,000,000 |
20 | 20 | 40 |
| Sparta |
$24,479,876 |
$0 |
$87,000,000 |
-$66,000,000 |
22 | 31 | 53 |
| TPS |
$9,363,497 |
$2,875,000 |
$84,125,000 |
-$63,125,000 |
22 | 24 | 46 |
Back to the Top
|
|