| Agrandir LMH2031-TeamFinance.html |
LMH - Team Finance
Your browser screen resolution is too small for this page. Some information are hidden to keep the page readable.
Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | United Center - A |
| Level 1: | 6500 - $160 - 5,367 - 82.57% |
| Level 2: | 5500 - $125 - 4,719 - 85.81% |
| Level 3: | 2250 - $90 - 2,250 - 100.00% |
| Level 4: | 4500 - $75 - 3,715 - 82.56% |
| Luxury : | 1250 - $425 - 938 - 75.07% |
| Total Capacity : | 20000 |
| Farm |
| Farm Level 1: | 2000 - $61 - 1,878 - 93.88% |
| Farm Level 2: | 1000 - $41 - 959 - 95.90% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 38 |
| Average Attendance - % | 16,990 - 84.95% |
| Average Income per Game | $2,654,612 |
| Year to Date Revenue | $7,963,835 |
| Farm |
| Home Games Left | 38 |
| Average Attendance - % | 2,837 - 94.56% |
| Average Income per Game | $175,396 |
| Year to Date Revenue | $526,189 |
Expense |
| Pro Players Total Salaries | $78,208,333 |
| Pro Players Total Average Salaries | $78,208,334 |
| Farm Players Total Salaries | $4,639,167 |
| Farm Players Total Average Salaries | $4,639,167 |
| Coaches Total Salaries | $5,400,000 |
| Luxury Taxe Total | $0 |
| Special Salary Cap Value | $0 |
| Pro Year To Date Expenses | $5,783,665 |
| Farm Year To Date Expenses | $434,592 |
| Pro Salary Cap Per Days | $615,814 |
| Pro Salary Cap To Date | $5,510,830 |
| Farm Salary Cap Per Days | $35,963 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Pro Estimated Season Revenue | $100,875,243 |
| Farm Estimated Season Revenue | $6,665,061 |
| Pro Remaining Season Days | 118 |
| Pro Expenses Per Days | $646,129 |
| Pro Estimated Expenses | $76,243,222 |
| Farm Remaining Season Days | 120 |
| Farm Expenses Per Days | $47,978 |
| Farm Estimated Expenses | $5,757,360 |
| Estimated Season Expenses | $82,000,582 |
| Estimated Season Salary Cap | $78,176,882 |
| Estimate Under Maximum Salary Cap of $89,000,000 | $10,823,118 |
| Estimate Over Minimum Salary Cap of $66,000,000 | $12,176,882 |
| Current Bank Account | $41,967,976 |
| Projected Bank Account | $67,507,698 |
|
Pro Players Salaries |
| German Rubtsov |
$6,250,000 (3) |
| -Salary Remaining : |
$5,807,087 |
| David Clarkson |
$6,083,333 (3) |
| -Salary Remaining : |
$5,652,231 |
| Beau Bennett |
$4,125,000 (1) |
| -Salary Remaining : |
$3,832,677 |
| Gabriel Vilardi |
$4,000,000 (3) |
| -Salary Remaining : |
$3,716,535 |
| Lias Andersson |
$3,750,000 (2) |
| -Salary Remaining : |
$3,484,252 |
| Robert Mastrosimone |
$3,500,000 (3) |
| -Salary Remaining : |
$3,251,969 |
| Boris Katchouk |
$3,250,000 (1) |
| -Salary Remaining : |
$3,019,685 |
| Kurtis Gabriel |
$3,000,000 (1) |
| -Salary Remaining : |
$2,787,402 |
| Andrew Peeke |
$3,000,000 (1) |
| -Salary Remaining : |
$2,787,402 |
| Fabian Zetterlund |
$3,000,000 (1) |
| -Salary Remaining : |
$2,787,402 |
| Nicolas Hague |
$3,000,000 (1) |
| -Salary Remaining : |
$2,787,402 |
| Ty Smith |
$3,000,000 (3) |
| -Salary Remaining : |
$2,787,402 |
| Jesse Ylonen |
$3,000,000 (2) |
| -Salary Remaining : |
$2,787,402 |
| Laurent Dauphin |
$3,000,000 (1) |
| -Salary Remaining : |
$2,787,402 |
| Martin Necas |
$2,750,000 (2) |
| -Salary Remaining : |
$2,555,118 |
| Mackie Samoskevich |
$2,750,000 (2) |
| -Salary Remaining : |
$2,555,118 |
| Ryan O'Rourke |
$2,750,000 (1) |
| -Salary Remaining : |
$2,555,118 |
| Max Jones |
$2,750,000 (2) |
| -Salary Remaining : |
$2,555,118 |
| Ukko-Pekka Luukkonen |
$2,500,000 (2) |
| -Salary Remaining : |
$2,322,835 |
| Jakob Ragnarsson |
$2,500,000 (1) |
| -Salary Remaining : |
$2,322,835 |
| Isaac Ratcliffe |
$2,500,000 (1) |
| -Salary Remaining : |
$2,322,835 |
| Alex Pietrangelo |
$2,250,000 (1) |
| -Salary Remaining : |
$2,090,551 |
| Jake Oettinger |
$2,000,000 (3) |
| -Salary Remaining : |
$1,858,268 |
| Cedric Paquette |
$2,000,000 (1) |
| -Salary Remaining : |
$1,858,268 |
| Drew Commesso |
$1,500,000 (2) |
| -Salary Remaining : |
$1,393,701 |
| Total Pro Players | 25 |
| Salary Commitment |
| Year 2031 : $78,208,333 |
| Year 2032 : $43,833,333 |
| Year 2033 : $24,833,333 |
| Year 2034 : $0 |
| Salary Average Commitment |
| Year 2031 : $78,208,334 |
| Year 2032 : $43,833,334 |
| Year 2033 : $24,833,334 |
| Year 2034 : $0 |
| Salary Cap with 1 Way Contract |
| Year 2031 : $78,208,334 |
| Year 2032 : $43,833,334 |
| Year 2033 : $24,833,334 |
| Year 2034 : $0 |
|
Farm Players Salaries |
| Jan Mysak |
$200,000 (1) |
| Salary Remaining : |
$186,047 |
| Yegor Chinakhov |
$200,000 (1) |
| Salary Remaining : |
$186,047 |
| Anton Olsson |
$195,000 (3) |
| Salary Remaining : |
$181,395 |
| Gabriel Fortier |
$195,000 (2) |
| Salary Remaining : |
$181,395 |
| Zach Budish |
$190,000 (1) |
| Salary Remaining : |
$176,744 |
| Justin Barron (Out of Payroll) |
$190,000 (1) |
| Salary Remaining : |
$176,744 |
| Luke Tuch |
$190,000 (1) |
| Salary Remaining : |
$176,744 |
| Jansen Harkins |
$185,000 (1) |
| Salary Remaining : |
$172,093 |
| Nick Henry |
$185,000 (1) |
| Salary Remaining : |
$172,093 |
| Dmitri Samorukov |
$185,000 (2) |
| Salary Remaining : |
$172,093 |
| Ty Emberson |
$185,000 (1) |
| Salary Remaining : |
$172,093 |
| Riley Kidney (Out of Payroll) |
$180,000 (2) |
| Salary Remaining : |
$167,442 |
| Reilly Walsh |
$175,000 (1) |
| Salary Remaining : |
$162,791 |
| Anttoni Honka |
$170,000 (2) |
| Salary Remaining : |
$158,140 |
| Damien Brunner |
$160,000 (2) |
| Salary Remaining : |
$148,837 |
| Parker Foo |
$155,000 (1) |
| Salary Remaining : |
$144,186 |
| Caedan Bankier |
$155,000 (3) |
| Salary Remaining : |
$144,186 |
| Guillaume Richard |
$150,000 (2) |
| Salary Remaining : |
$139,535 |
| Jesse Gabrielle |
$145,000 (1) |
| Salary Remaining : |
$134,884 |
| Justin Almeida |
$130,000 (2) |
| Salary Remaining : |
$120,930 |
| Tyrell Goulbourne |
$125,000 (1) |
| Salary Remaining : |
$116,279 |
| Justus Annunen |
$120,000 (1) |
| Salary Remaining : |
$111,628 |
| Talyn Boyko |
$110,000 (3) |
| Salary Remaining : |
$102,326 |
| Martin Frk |
$108,333 (1) |
| Salary Remaining : |
$100,775 |
| Colby Ambrosio |
$105,000 (1) |
| Salary Remaining : |
$97,674 |
| Joel Hofer |
$95,000 (1) |
| Salary Remaining : |
$88,372 |
| Shayne Gostisbehere |
$95,000 (1) |
| Salary Remaining : |
$88,372 |
| Stefan Noesen |
$91,667 (1) |
| Salary Remaining : |
$85,271 |
| Tyler Bertuzzi |
$91,667 (1) |
| Salary Remaining : |
$85,271 |
| Ryan Collins |
$77,500 (1) |
| Salary Remaining : |
$72,093 |
| Ryan Malone |
$75,000 (1) |
| Salary Remaining : |
$69,767 |
| Joonas Donskoi |
$65,000 (1) |
| Salary Remaining : |
$60,465 |
| Zach Aston-Reese |
$65,000 (1) |
| Salary Remaining : |
$60,465 |
| Yegor Sharangovich |
$65,000 (1) |
| Salary Remaining : |
$60,465 |
| Dennis Yan |
$50,000 (1) |
| Salary Remaining : |
$46,512 |
| Alex Ciernik |
$50,000 (1) |
| Salary Remaining : |
$46,512 |
| Mathieu Joseph |
$50,000 (1) |
| Salary Remaining : |
$46,512 |
| Eric Houde |
$50,000 (1) |
| Salary Remaining : |
$46,512 |
| Total Farm Players | 38 |
| Salary Commitment |
| Year 2031 : $5,009,167 |
| Year 2032 : $1,630,000 |
| Year 2033 : $460,000 |
| Year 2034 : $0 |
| Salary Average Commitment |
| Year 2031 : $5,009,167 |
| Year 2032 : $1,630,000 |
| Year 2033 : $460,000 |
| Year 2034 : $0 |
|
Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | ABBA Center - G |
| Level 1: | 8450 - $100 - 6,852 - 81.09% |
| Level 2: | 7150 - $80 - 6,458 - 90.32% |
| Level 3: | 2925 - $65 - 2,572 - 87.92% |
| Level 4: | 5850 - $45 - 4,956 - 84.71% |
| Luxury : | 1625 - $200 - 1,426 - 87.75% |
| Total Capacity : | 26000 |
| Farm |
| Farm Level 1: | 2000 - $75 - 1,408 - 70.38% |
| Farm Level 2: | 1000 - $50 - 716 - 71.57% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 38 |
| Average Attendance - % | 22,263 - 85.63% |
| Average Income per Game | $2,139,981 |
| Year to Date Revenue | $6,419,944 |
| Farm |
| Home Games Left | 38 |
| Average Attendance - % | 2,123 - 70.78% |
| Average Income per Game | $161,149 |
| Year to Date Revenue | $483,446 |
Expense |
| Pro Players Total Salaries | $78,750,000 |
| Pro Players Total Average Salaries | $78,750,000 |
| Farm Players Total Salaries | $3,868,333 |
| Farm Players Total Average Salaries | $3,868,333 |
| Coaches Total Salaries | $7,000,000 |
| Luxury Taxe Total | $0 |
| Special Salary Cap Value | $0 |
| Pro Year To Date Expenses | $5,954,726 |
| Farm Year To Date Expenses | $413,490 |
| Pro Salary Cap Per Days | $620,079 |
| Pro Salary Cap To Date | $5,600,396 |
| Farm Salary Cap Per Days | $29,987 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Pro Estimated Season Revenue | $81,319,291 |
| Farm Estimated Season Revenue | $6,123,649 |
| Pro Remaining Season Days | 118 |
| Pro Expenses Per Days | $659,449 |
| Pro Estimated Expenses | $77,814,982 |
| Farm Remaining Season Days | 120 |
| Farm Expenses Per Days | $45,491 |
| Farm Estimated Expenses | $5,458,920 |
| Estimated Season Expenses | $83,273,902 |
| Estimated Season Salary Cap | $78,769,718 |
| Estimate Under Maximum Salary Cap of $89,000,000 | $10,230,282 |
| Estimate Over Minimum Salary Cap of $66,000,000 | $12,769,718 |
| Current Bank Account | $15,949,053 |
| Projected Bank Account | $20,118,091 |
|
Pro Players Salaries |
| Jesse Puljujarvi |
$8,250,000 (3) |
| -Salary Remaining : |
$7,665,354 |
| Pierre-Luc Dubois |
$7,500,000 (3) |
| -Salary Remaining : |
$6,968,504 |
| Maximo Massari |
$6,500,000 (1) |
| -Salary Remaining : |
$6,039,370 |
| Ryan McLeod |
$5,000,000 (3) |
| -Salary Remaining : |
$4,645,669 |
| Samuel Poulin |
$3,750,000 (1) |
| -Salary Remaining : |
$3,484,252 |
| Pierre-Olivier Joseph (Out of Payroll) |
$3,750,000 (1) |
| -Salary Remaining : |
$3,484,252 |
| Adin Hill |
$3,750,000 (3) |
| -Salary Remaining : |
$3,484,252 |
| Jean-Christophe Beaudin |
$3,500,000 (1) |
| -Salary Remaining : |
$3,251,969 |
| Nolan Foote |
$3,000,000 (2) |
| -Salary Remaining : |
$2,787,402 |
| Samuel Bolduc |
$3,000,000 (2) |
| -Salary Remaining : |
$2,787,402 |
| Nathan Legare |
$3,000,000 (3) |
| -Salary Remaining : |
$2,787,402 |
| Tomas Kana |
$3,000,000 (1) |
| -Salary Remaining : |
$2,787,402 |
| John Hayden |
$3,000,000 (1) |
| -Salary Remaining : |
$2,787,402 |
| Mathieu Perreault |
$3,000,000 (1) |
| -Salary Remaining : |
$2,787,402 |
| Philip Tomasino |
$2,750,000 (1) |
| -Salary Remaining : |
$2,555,118 |
| Kale Clague |
$2,750,000 (1) |
| -Salary Remaining : |
$2,555,118 |
| Dmitrij Jaskin |
$2,500,000 (1) |
| -Salary Remaining : |
$2,322,835 |
| Mark Pysyk |
$2,500,000 (1) |
| -Salary Remaining : |
$2,322,835 |
| Libor Hajek (Out of Payroll) |
$2,500,000 (3) |
| -Salary Remaining : |
$2,322,835 |
| Brett Howden |
$2,500,000 (3) |
| -Salary Remaining : |
$2,322,835 |
| Austin Watson |
$2,500,000 (1) |
| -Salary Remaining : |
$2,322,835 |
| Keith Petruzzelli |
$2,000,000 (2) |
| -Salary Remaining : |
$1,858,268 |
| Matt Filipe |
$2,000,000 (1) |
| -Salary Remaining : |
$1,858,268 |
| Tyler Parsons |
$1,750,000 (2) |
| -Salary Remaining : |
$1,625,984 |
| Victor Olofsson |
$1,250,000 (2) |
| -Salary Remaining : |
$1,161,417 |
| Total Pro Players | 25 |
| Salary Commitment |
| Year 2031 : $85,000,000 |
| Year 2032 : $43,500,000 |
| Year 2033 : $32,500,000 |
| Year 2034 : $0 |
| Salary Average Commitment |
| Year 2031 : $85,000,000 |
| Year 2032 : $43,500,000 |
| Year 2033 : $32,500,000 |
| Year 2034 : $0 |
| Salary Cap with 1 Way Contract |
| Year 2031 : $85,000,000 |
| Year 2032 : $43,500,000 |
| Year 2033 : $32,500,000 |
| Year 2034 : $0 |
|
Farm Players Salaries |
| Kevin Bieksa |
$200,000 (2) |
| Salary Remaining : |
$186,047 |
| Brock Faber |
$190,000 (1) |
| Salary Remaining : |
$176,744 |
| Jonny Tychonick |
$185,000 (3) |
| Salary Remaining : |
$172,093 |
| Ronnie Attard |
$185,000 (1) |
| Salary Remaining : |
$172,093 |
| Adam Helewka |
$185,000 (1) |
| Salary Remaining : |
$172,093 |
| Linus Cronholm (Out of Payroll) |
$185,000 (3) |
| Salary Remaining : |
$172,093 |
| Alex Laferriere |
$180,000 (1) |
| Salary Remaining : |
$167,442 |
| Oliver Johansson |
$175,000 (3) |
| Salary Remaining : |
$162,791 |
| Ethan Phillips |
$165,000 (3) |
| Salary Remaining : |
$153,488 |
| Dylan Wells |
$150,000 (1) |
| Salary Remaining : |
$139,535 |
| Jackson Hallum |
$150,000 (1) |
| Salary Remaining : |
$139,535 |
| Skyler McKenzie |
$140,000 (1) |
| Salary Remaining : |
$130,233 |
| Etienne Froidevaux |
$133,333 (3) |
| Salary Remaining : |
$124,031 |
| Thimo Nickl |
$130,000 (2) |
| Salary Remaining : |
$120,930 |
| Christian Folin |
$130,000 (3) |
| Salary Remaining : |
$120,930 |
| Nico Daws |
$110,000 (2) |
| Salary Remaining : |
$102,326 |
| Pavel Buchnevich |
$108,333 (1) |
| Salary Remaining : |
$100,775 |
| Cole Cassels |
$100,000 (1) |
| Salary Remaining : |
$93,023 |
| Stanislaus Cuprik |
$100,000 (1) |
| Salary Remaining : |
$93,023 |
| Brian Hart |
$100,000 (1) |
| Salary Remaining : |
$93,023 |
| Juha Kivilahti |
$100,000 (1) |
| Salary Remaining : |
$93,023 |
| Pelle Linnaeus |
$100,000 (1) |
| Salary Remaining : |
$93,023 |
| Rene Wira |
$100,000 (1) |
| Salary Remaining : |
$93,023 |
| Kyle Clifford |
$100,000 (1) |
| Salary Remaining : |
$93,023 |
| Damon Severson |
$91,667 (1) |
| Salary Remaining : |
$85,271 |
| Alexander Guptill |
$85,000 (1) |
| Salary Remaining : |
$79,070 |
| Brock Beukeboom |
$75,000 (1) |
| Salary Remaining : |
$69,767 |
| Martin Hanzal |
$75,000 (1) |
| Salary Remaining : |
$69,767 |
| Evan Rodrigues |
$65,000 (1) |
| Salary Remaining : |
$60,465 |
| Tobias Lindberg |
$60,000 (1) |
| Salary Remaining : |
$55,814 |
| Roberto Bissonnette |
$50,000 (1) |
| Salary Remaining : |
$46,512 |
| Trevor van Riemsdyk |
$50,000 (1) |
| Salary Remaining : |
$46,512 |
| Erik Haula |
$50,000 (1) |
| Salary Remaining : |
$46,512 |
| Cristoval Nieves (Out of Payroll) |
$50,000 (2) |
| Salary Remaining : |
$46,512 |
| Jesse Nurmi |
$50,000 (1) |
| Salary Remaining : |
$46,512 |
| Total Farm Players | 35 |
| Salary Commitment |
| Year 2031 : $4,103,333 |
| Year 2032 : $1,463,333 |
| Year 2033 : $973,333 |
| Year 2034 : $0 |
| Salary Average Commitment |
| Year 2031 : $4,103,333 |
| Year 2032 : $1,463,333 |
| Year 2033 : $973,333 |
| Year 2034 : $0 |
|
Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Savvis Center - D |
| Level 1: | 7475 - $180 - 4,963 - 66.39% |
| Level 2: | 6325 - $150 - 3,978 - 62.89% |
| Level 3: | 2588 - $110 - 1,751 - 67.67% |
| Level 4: | 5175 - $80 - 3,456 - 66.78% |
| Luxury : | 1437 - $400 - 971 - 67.59% |
| Total Capacity : | 23000 |
| Farm |
| Farm Level 1: | 2000 - $60 - 1,952 - 97.60% |
| Farm Level 2: | 1000 - $40 - 963 - 96.30% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 38 |
| Average Attendance - % | 15,119 - 65.74% |
| Average Income per Game | $2,676,348 |
| Year to Date Revenue | $8,029,043 |
| Farm |
| Home Games Left | 39 |
| Average Attendance - % | 2,915 - 97.17% |
| Average Income per Game | $177,430 |
| Year to Date Revenue | $354,860 |
Expense |
| Pro Players Total Salaries | $82,583,333 |
| Pro Players Total Average Salaries | $82,583,333 |
| Farm Players Total Salaries | $3,245,167 |
| Farm Players Total Average Salaries | $3,245,167 |
| Coaches Total Salaries | $10,650,000 |
| Luxury Taxe Total | $0 |
| Special Salary Cap Value | $0 |
| Pro Year To Date Expenses | $6,692,912 |
| Farm Year To Date Expenses | $364,082 |
| Pro Salary Cap Per Days | $650,262 |
| Pro Salary Cap To Date | $6,072,837 |
| Farm Salary Cap Per Days | $25,156 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Pro Estimated Season Revenue | $101,701,211 |
| Farm Estimated Season Revenue | $6,919,770 |
| Pro Remaining Season Days | 118 |
| Pro Expenses Per Days | $719,160 |
| Pro Estimated Expenses | $84,860,880 |
| Farm Remaining Season Days | 120 |
| Farm Expenses Per Days | $39,885 |
| Farm Estimated Expenses | $4,786,200 |
| Estimated Season Expenses | $89,647,080 |
| Estimated Season Salary Cap | $82,803,753 |
| Estimate Under Maximum Salary Cap of $89,000,000 | $6,196,247 |
| Estimate Over Minimum Salary Cap of $66,000,000 | $16,803,753 |
| Current Bank Account | $39,137,379 |
| Projected Bank Account | $58,111,280 |
|
Pro Players Salaries |
| Connor McDavid |
$10,833,330 (2) |
| -Salary Remaining : |
$10,065,616 |
| Gustav Nyquist |
$9,250,000 (1) |
| -Salary Remaining : |
$8,594,488 |
| Tyler Johnson |
$8,750,000 (1) |
| -Salary Remaining : |
$8,129,921 |
| Martin Jones |
$7,500,000 (1) |
| -Salary Remaining : |
$6,968,504 |
| William Nylander |
$7,250,000 (2) |
| -Salary Remaining : |
$6,736,220 |
| Brady Tkachuk |
$5,000,000 (3) |
| -Salary Remaining : |
$4,645,669 |
| Bowen Byram |
$4,500,000 (1) |
| -Salary Remaining : |
$4,181,102 |
| Antoine Vermette |
$4,000,000 (1) |
| -Salary Remaining : |
$3,716,535 |
| Elias Pettersson (Out of Payroll) |
$4,000,000 (1) |
| -Salary Remaining : |
$3,716,535 |
| Philip Broberg (Out of Payroll) |
$4,000,000 (1) |
| -Salary Remaining : |
$3,716,535 |
| Juuso Valimaki |
$3,500,000 (1) |
| -Salary Remaining : |
$3,251,969 |
| William Bitten |
$3,250,000 (1) |
| -Salary Remaining : |
$3,019,685 |
| Jason Robertson |
$3,000,000 (1) |
| -Salary Remaining : |
$2,787,402 |
| Cole Sillinger |
$3,000,000 (3) |
| -Salary Remaining : |
$2,787,402 |
| Chase Stillman |
$3,000,000 (3) |
| -Salary Remaining : |
$2,787,402 |
| Cole Perfetti |
$3,000,000 (2) |
| -Salary Remaining : |
$2,787,402 |
| Jett Woo |
$2,750,000 (1) |
| -Salary Remaining : |
$2,555,118 |
| Mads Sogaard |
$1,750,000 (1) |
| -Salary Remaining : |
$1,625,984 |
| Niklas Kronwall |
$1,250,000 (1) |
| -Salary Remaining : |
$1,161,417 |
| Joe Colborne |
$500,000 (1) |
| -Salary Remaining : |
$464,567 |
| Michael McCarron |
$500,000 (1) |
| -Salary Remaining : |
$464,567 |
| Total Pro Players | 21 |
| Salary Commitment |
| Year 2031 : $90,583,333 |
| Year 2032 : $32,083,333 |
| Year 2033 : $11,000,000 |
| Year 2034 : $0 |
| Salary Average Commitment |
| Year 2031 : $90,583,333 |
| Year 2032 : $32,083,333 |
| Year 2033 : $11,000,000 |
| Year 2034 : $0 |
| Salary Cap with 1 Way Contract |
| Year 2031 : $90,583,333 |
| Year 2032 : $32,083,333 |
| Year 2033 : $11,000,000 |
| Year 2034 : $0 |
|
Farm Players Salaries |
| Dylan Holloway |
$200,000 (1) |
| Salary Remaining : |
$186,047 |
| Theodor Neiderbach |
$190,000 (1) |
| Salary Remaining : |
$176,744 |
| Olen Zellweger (Out of Payroll) |
$190,000 (2) |
| Salary Remaining : |
$176,744 |
| Calvin De Haan |
$190,000 (1) |
| Salary Remaining : |
$176,744 |
| Kaapo Kahkonen |
$175,000 (1) |
| Salary Remaining : |
$162,791 |
| Samu Perhonen |
$160,000 (1) |
| Salary Remaining : |
$148,837 |
| Marek Zagrapan |
$150,000 (1) |
| Salary Remaining : |
$139,535 |
| Nick Moutrey |
$146,000 (1) |
| Salary Remaining : |
$135,814 |
| Andrew Copp |
$130,000 (1) |
| Salary Remaining : |
$120,930 |
| Anthony Camara |
$125,000 (1) |
| Salary Remaining : |
$116,279 |
| Nikita Kucherov |
$125,000 (1) |
| Salary Remaining : |
$116,279 |
| Pat Falloon |
$125,000 (1) |
| Salary Remaining : |
$116,279 |
| Phil Di Giuseppe |
$108,000 (1) |
| Salary Remaining : |
$100,465 |
| Oskar Sundqvist |
$105,000 (1) |
| Salary Remaining : |
$97,674 |
| Max Pacioretty |
$100,000 (1) |
| Salary Remaining : |
$93,023 |
| Nicklas Jensen |
$100,000 (1) |
| Salary Remaining : |
$93,023 |
| Mackenzie MacEachern |
$100,000 (1) |
| Salary Remaining : |
$93,023 |
| Yanni Gourde |
$100,000 (1) |
| Salary Remaining : |
$93,023 |
| Jaccob Slavin |
$100,000 (1) |
| Salary Remaining : |
$93,023 |
| Zach Pochiro |
$100,000 (1) |
| Salary Remaining : |
$93,023 |
| Alexander Petrovic |
$99,000 (1) |
| Salary Remaining : |
$92,093 |
| Justin Bailey |
$91,667 (1) |
| Salary Remaining : |
$85,271 |
| Colton Parayko |
$91,000 (1) |
| Salary Remaining : |
$84,651 |
| Justin Holl |
$86,000 (1) |
| Salary Remaining : |
$80,000 |
| Scott Mayfield |
$81,000 (1) |
| Salary Remaining : |
$75,349 |
| Josef Fajko |
$81,000 (1) |
| Salary Remaining : |
$75,349 |
| Frederik Andersen |
$69,000 (1) |
| Salary Remaining : |
$64,186 |
| Oleksander Soroka |
$67,500 (1) |
| Salary Remaining : |
$62,791 |
| Max Gardiner (Out of Payroll) |
$65,000 (1) |
| Salary Remaining : |
$60,465 |
| Dalton Thrower |
$50,000 (1) |
| Salary Remaining : |
$46,512 |
| Total Farm Players | 30 |
| Salary Commitment |
| Year 2031 : $3,500,167 |
| Year 2032 : $190,000 |
| Year 2033 : $0 |
| Year 2034 : $0 |
| Salary Average Commitment |
| Year 2031 : $3,500,167 |
| Year 2032 : $190,000 |
| Year 2033 : $0 |
| Year 2034 : $0 |
|
Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Fleet Center - A |
| Level 1: | 6185 - $185 - 4,804 - 77.66% |
| Level 2: | 5138 - $135 - 4,509 - 87.76% |
| Level 3: | 2008 - $110 - 1,750 - 87.15% |
| Level 4: | 4092 - $95 - 2,831 - 69.17% |
| Luxury : | 1046 - $315 - 1,046 - 100.00% |
| Total Capacity : | 18469 |
| Farm |
| Farm Level 1: | 2000 - $75 - 1,443 - 72.15% |
| Farm Level 2: | 1000 - $50 - 723 - 72.27% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 39 |
| Average Attendance - % | 14,939 - 80.89% |
| Average Income per Game | $2,608,605 |
| Year to Date Revenue | $5,217,210 |
| Farm |
| Home Games Left | 38 |
| Average Attendance - % | 2,166 - 72.19% |
| Average Income per Game | $164,569 |
| Year to Date Revenue | $493,706 |
Expense |
| Pro Players Total Salaries | $84,050,000 |
| Pro Players Total Average Salaries | $84,050,000 |
| Farm Players Total Salaries | $3,610,001 |
| Farm Players Total Average Salaries | $3,610,001 |
| Coaches Total Salaries | $4,200,000 |
| Luxury Taxe Total | $0 |
| Special Salary Cap Value | $0 |
| Pro Year To Date Expenses | $6,242,517 |
| Farm Year To Date Expenses | $315,310 |
| Pro Salary Cap Per Days | $661,811 |
| Pro Salary Cap To Date | $6,015,750 |
| Farm Salary Cap Per Days | $27,985 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Pro Estimated Season Revenue | $101,735,595 |
| Farm Estimated Season Revenue | $6,253,609 |
| Pro Remaining Season Days | 118 |
| Pro Expenses Per Days | $687,008 |
| Pro Estimated Expenses | $81,066,944 |
| Farm Remaining Season Days | 120 |
| Farm Expenses Per Days | $35,736 |
| Farm Estimated Expenses | $4,288,320 |
| Estimated Season Expenses | $85,355,264 |
| Estimated Season Salary Cap | $84,109,448 |
| Estimate Under Maximum Salary Cap of $89,000,000 | $4,890,552 |
| Estimate Over Minimum Salary Cap of $66,000,000 | $18,109,448 |
| Current Bank Account | $38,604,046 |
| Projected Bank Account | $61,237,986 |
|
Pro Players Salaries |
| Anthony DeAngelo |
$7,250,000 (2) |
| -Salary Remaining : |
$6,736,220 |
| Jayce Hawryluk |
$7,250,000 (2) |
| -Salary Remaining : |
$6,736,220 |
| Derek Forbort |
$6,600,000 (1) |
| -Salary Remaining : |
$6,132,283 |
| Rasmus Kupari |
$6,250,000 (2) |
| -Salary Remaining : |
$5,807,087 |
| Marek Zidlicky |
$6,250,000 (1) |
| -Salary Remaining : |
$5,807,087 |
| David Pastrnak (Out of Payroll) |
$6,083,333 (1) |
| -Salary Remaining : |
$5,652,231 |
| Aleksandr Burmistrov |
$4,750,000 (1) |
| -Salary Remaining : |
$4,413,386 |
| Morgan Rielly |
$4,400,000 (2) |
| -Salary Remaining : |
$4,088,189 |
| Brandon Gormley |
$4,200,000 (1) |
| -Salary Remaining : |
$3,902,362 |
| Vladislav Namestnikov |
$3,750,000 (3) |
| -Salary Remaining : |
$3,484,252 |
| Edmunds Ceicys |
$3,500,000 (1) |
| -Salary Remaining : |
$3,251,969 |
| Henrik Samuelsson |
$3,100,000 (2) |
| -Salary Remaining : |
$2,880,315 |
| Vince Dunn |
$3,000,000 (3) |
| -Salary Remaining : |
$2,787,402 |
| Mirco Mueller |
$3,000,000 (1) |
| -Salary Remaining : |
$2,787,402 |
| Joshua Norris |
$3,000,000 (2) |
| -Salary Remaining : |
$2,787,402 |
| Ryan Merkley |
$3,000,000 (1) |
| -Salary Remaining : |
$2,787,402 |
| Serron Noel |
$2,750,000 (1) |
| -Salary Remaining : |
$2,555,118 |
| Zachary Fucale |
$2,500,000 (1) |
| -Salary Remaining : |
$2,322,835 |
| Oliver Ekman-Larsson |
$2,000,000 (3) |
| -Salary Remaining : |
$1,858,268 |
| Jack Lafontaine |
$2,000,000 (2) |
| -Salary Remaining : |
$1,858,268 |
| Vitek Vanecek |
$1,750,000 (2) |
| -Salary Remaining : |
$1,625,984 |
| Anton Slepyshev |
$1,500,000 (1) |
| -Salary Remaining : |
$1,393,701 |
| Akim Aliu |
$1,000,000 (3) |
| -Salary Remaining : |
$929,134 |
| Brent Gretzky |
$750,000 (1) |
| -Salary Remaining : |
$696,850 |
| Mikael Granlund |
$500,000 (1) |
| -Salary Remaining : |
$464,567 |
| Total Pro Players | 25 |
| Salary Commitment |
| Year 2031 : $90,133,333 |
| Year 2032 : $44,750,000 |
| Year 2033 : $9,750,000 |
| Year 2034 : $0 |
| Salary Average Commitment |
| Year 2031 : $90,133,333 |
| Year 2032 : $44,750,000 |
| Year 2033 : $9,750,000 |
| Year 2034 : $0 |
| Salary Cap with 1 Way Contract |
| Year 2031 : $90,133,333 |
| Year 2032 : $44,750,000 |
| Year 2033 : $9,750,000 |
| Year 2034 : $0 |
|
Farm Players Salaries |
| Eric Comrie |
$200,000 (3) |
| Salary Remaining : |
$186,047 |
| Brett Pesce |
$200,000 (2) |
| Salary Remaining : |
$186,047 |
| Tim Bozon |
$200,000 (2) |
| Salary Remaining : |
$186,047 |
| Alexandre Burrows |
$195,000 (1) |
| Salary Remaining : |
$181,395 |
| Alec Regula |
$195,000 (3) |
| Salary Remaining : |
$181,395 |
| Ian Mitchell |
$185,000 (1) |
| Salary Remaining : |
$172,093 |
| Gage Goncalves |
$170,000 (1) |
| Salary Remaining : |
$158,140 |
| Oskari Laaksonen |
$165,000 (2) |
| Salary Remaining : |
$153,488 |
| Ivan Lodnia |
$160,000 (1) |
| Salary Remaining : |
$148,837 |
| Tomas Tatar |
$160,000 (2) |
| Salary Remaining : |
$148,837 |
| Vladimir Tarasenko |
$150,000 (2) |
| Salary Remaining : |
$139,535 |
| Noah Cates |
$140,000 (1) |
| Salary Remaining : |
$130,233 |
| Adam Fox |
$140,000 (1) |
| Salary Remaining : |
$130,233 |
| Linus Karlsson |
$125,000 (1) |
| Salary Remaining : |
$116,279 |
| Raphael Diaz |
$125,000 (1) |
| Salary Remaining : |
$116,279 |
| Maxim Groshev |
$115,000 (1) |
| Salary Remaining : |
$106,977 |
| Jacob Markstrom |
$95,000 (2) |
| Salary Remaining : |
$88,372 |
| Andrei Buyalsky |
$90,000 (1) |
| Salary Remaining : |
$83,721 |
| Jakub Culek |
$80,000 (1) |
| Salary Remaining : |
$74,419 |
| Dustin Penner |
$75,000 (1) |
| Salary Remaining : |
$69,767 |
| Anthony Cirelli |
$71,667 (3) |
| Salary Remaining : |
$66,667 |
| Blake Siebenaler |
$71,667 (2) |
| Salary Remaining : |
$66,667 |
| Nathan Walker |
$71,667 (2) |
| Salary Remaining : |
$66,667 |
| Ben Chiarot |
$65,000 (1) |
| Salary Remaining : |
$60,465 |
| Andreas Athanasiou |
$65,000 (1) |
| Salary Remaining : |
$60,465 |
| James Melindy |
$50,000 (2) |
| Salary Remaining : |
$46,512 |
| Thibaut Puppynck |
$50,000 (2) |
| Salary Remaining : |
$46,512 |
| Ondrej Fiala |
$50,000 (1) |
| Salary Remaining : |
$46,512 |
| Nico Sturm |
$50,000 (1) |
| Salary Remaining : |
$46,512 |
| Gracyn Sawchyn |
$50,000 (3) |
| Salary Remaining : |
$46,512 |
| Chris Kelly |
$50,000 (1) |
| Salary Remaining : |
$46,512 |
| Total Farm Players | 31 |
| Salary Commitment |
| Year 2031 : $3,610,001 |
| Year 2032 : $1,730,001 |
| Year 2033 : $516,667 |
| Year 2034 : $0 |
| Salary Average Commitment |
| Year 2031 : $3,610,001 |
| Year 2032 : $1,730,001 |
| Year 2033 : $516,667 |
| Year 2034 : $0 |
|
Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Centre Bell - A |
| Level 1: | 6500 - $150 - 6,445 - 99.16% |
| Level 2: | 5500 - $115 - 5,500 - 100.00% |
| Level 3: | 2250 - $95 - 2,008 - 89.24% |
| Level 4: | 4500 - $70 - 4,369 - 97.08% |
| Luxury : | 1250 - $335 - 1,250 - 100.00% |
| Total Capacity : | 20000 |
| Farm |
| Farm Level 1: | 2000 - $75 - 1,429 - 71.47% |
| Farm Level 2: | 1000 - $50 - 678 - 67.80% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 38 |
| Average Attendance - % | 19,572 - 97.86% |
| Average Income per Game | $2,866,663 |
| Year to Date Revenue | $8,599,989 |
| Farm |
| Home Games Left | 38 |
| Average Attendance - % | 2,107 - 70.24% |
| Average Income per Game | $160,854 |
| Year to Date Revenue | $482,562 |
Expense |
| Pro Players Total Salaries | $84,526,666 |
| Pro Players Total Average Salaries | $84,526,666 |
| Farm Players Total Salaries | $5,559,999 |
| Farm Players Total Average Salaries | $5,559,999 |
| Coaches Total Salaries | $5,000,000 |
| Luxury Taxe Total | $0 |
| Special Salary Cap Value | $0 |
| Pro Year To Date Expenses | $6,263,042 |
| Farm Year To Date Expenses | $521,501 |
| Pro Salary Cap Per Days | $665,564 |
| Pro Salary Cap To Date | $6,050,444 |
| Farm Salary Cap Per Days | $43,101 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Pro Estimated Season Revenue | $108,933,194 |
| Farm Estimated Season Revenue | $6,112,452 |
| Pro Remaining Season Days | 118 |
| Pro Expenses Per Days | $689,186 |
| Pro Estimated Expenses | $81,323,948 |
| Farm Remaining Season Days | 120 |
| Farm Expenses Per Days | $58,605 |
| Farm Estimated Expenses | $7,032,600 |
| Estimated Season Expenses | $88,356,548 |
| Estimated Season Salary Cap | $84,586,996 |
| Estimate Under Maximum Salary Cap of $89,000,000 | $4,413,004 |
| Estimate Over Minimum Salary Cap of $66,000,000 | $18,586,996 |
| Current Bank Account | $97,897,495 |
| Projected Bank Account | $124,586,593 |
|
Pro Players Salaries |
| Phil Kessel |
$9,060,000 (1) |
| -Salary Remaining : |
$8,417,953 |
| John Tavares |
$6,950,000 (1) |
| -Salary Remaining : |
$6,457,480 |
| Alex Tuch |
$6,625,000 (1) |
| -Salary Remaining : |
$6,155,512 |
| Ivan Barbashev |
$5,625,000 (1) |
| -Salary Remaining : |
$5,226,378 |
| Samuel Montembeault |
$5,583,333 (2) |
| -Salary Remaining : |
$5,187,664 |
| Jesperi Kotkaniemi |
$5,000,000 (3) |
| -Salary Remaining : |
$4,645,669 |
| Prokhor Poltapov |
$4,050,000 (1) |
| -Salary Remaining : |
$3,762,992 |
| Joel Farabee |
$3,750,000 (3) |
| -Salary Remaining : |
$3,484,252 |
| Patrick Maroon |
$3,583,333 (3) |
| -Salary Remaining : |
$3,329,396 |
| Dougie Hamilton |
$3,500,000 (3) |
| -Salary Remaining : |
$3,251,969 |
| Grigori Denisenko |
$3,000,000 (1) |
| -Salary Remaining : |
$2,787,402 |
| Artur Kayumov |
$3,000,000 (1) |
| -Salary Remaining : |
$2,787,402 |
| Brendan Warren |
$3,000,000 (3) |
| -Salary Remaining : |
$2,787,402 |
| Owen Power |
$3,000,000 (3) |
| -Salary Remaining : |
$2,787,402 |
| Braden Schneider |
$3,000,000 (2) |
| -Salary Remaining : |
$2,787,402 |
| John Ludvig |
$3,000,000 (3) |
| -Salary Remaining : |
$2,787,402 |
| Filip Johansson |
$2,750,000 (1) |
| -Salary Remaining : |
$2,555,118 |
| Michael Matheson |
$2,750,000 (3) |
| -Salary Remaining : |
$2,555,118 |
| Alexander Romanov |
$2,500,000 (2) |
| -Salary Remaining : |
$2,322,835 |
| Janne Kuokkanen (Out of Payroll) |
$2,500,000 (2) |
| -Salary Remaining : |
$2,322,835 |
| Cross Hanas |
$2,050,000 (2) |
| -Salary Remaining : |
$1,904,724 |
| Stuart Skinner |
$1,500,000 (1) |
| -Salary Remaining : |
$1,393,701 |
| Elvis Merzlikins |
$1,250,000 (2) |
| -Salary Remaining : |
$1,161,417 |
| Total Pro Players | 23 |
| Salary Commitment |
| Year 2031 : $87,026,666 |
| Year 2032 : $44,466,666 |
| Year 2033 : $27,583,333 |
| Year 2034 : $0 |
| Salary Average Commitment |
| Year 2031 : $87,026,666 |
| Year 2032 : $44,466,666 |
| Year 2033 : $27,583,333 |
| Year 2034 : $0 |
| Salary Cap with 1 Way Contract |
| Year 2031 : $87,026,666 |
| Year 2032 : $44,466,666 |
| Year 2033 : $27,583,333 |
| Year 2034 : $0 |
|
Farm Players Salaries |
| Nikita Alexandrov |
$200,000 (1) |
| Salary Remaining : |
$186,047 |
| Ilya Fedotov |
$200,000 (2) |
| Salary Remaining : |
$186,047 |
| Wyatt Johnston (Out of Payroll) |
$200,000 (1) |
| Salary Remaining : |
$186,047 |
| Danil Gushchin |
$195,000 (2) |
| Salary Remaining : |
$181,395 |
| Jachym Kondelik |
$195,000 (3) |
| Salary Remaining : |
$181,395 |
| Jack Finley |
$195,000 (2) |
| Salary Remaining : |
$181,395 |
| Ian Moore |
$195,000 (2) |
| Salary Remaining : |
$181,395 |
| Maxim Cajkovic |
$195,000 (1) |
| Salary Remaining : |
$181,395 |
| Vincent Iorio |
$190,000 (2) |
| Salary Remaining : |
$176,744 |
| Alexis Pepin |
$183,333 (1) |
| Salary Remaining : |
$170,543 |
| Ty Smilanic |
$175,000 (2) |
| Salary Remaining : |
$162,791 |
| Dylan Peterson |
$175,000 (2) |
| Salary Remaining : |
$162,791 |
| Dmitri Kostenko |
$175,000 (3) |
| Salary Remaining : |
$162,791 |
| Lucas Feuk |
$175,000 (1) |
| Salary Remaining : |
$162,791 |
| Jacob McGrew |
$165,000 (3) |
| Salary Remaining : |
$153,488 |
| Jan Drozg |
$160,000 (2) |
| Salary Remaining : |
$148,837 |
| Christian Dvorak |
$158,333 (1) |
| Salary Remaining : |
$147,287 |
| Jordin Tootoo |
$158,333 (3) |
| Salary Remaining : |
$147,287 |
| Kirill Kirsanov |
$155,000 (3) |
| Salary Remaining : |
$144,186 |
| Mason Lohrei |
$155,000 (2) |
| Salary Remaining : |
$144,186 |
| Brandon Coe |
$155,000 (2) |
| Salary Remaining : |
$144,186 |
| Brent Johnson |
$145,000 (1) |
| Salary Remaining : |
$134,884 |
| Leevi Aaltonen |
$140,000 (1) |
| Salary Remaining : |
$130,233 |
| Aaron Huglen |
$140,000 (2) |
| Salary Remaining : |
$130,233 |
| Maxwell Crozier |
$140,000 (1) |
| Salary Remaining : |
$130,233 |
| Anders Lee |
$130,000 (1) |
| Salary Remaining : |
$120,930 |
| Paul DiPietro |
$130,000 (3) |
| Salary Remaining : |
$120,930 |
| Emil Martinsen |
$130,000 (3) |
| Salary Remaining : |
$120,930 |
| Samu Salminen |
$125,000 (1) |
| Salary Remaining : |
$116,279 |
| Jakub Malek |
$115,000 (3) |
| Salary Remaining : |
$106,977 |
| Simon Despres |
$108,333 (1) |
| Salary Remaining : |
$100,775 |
| Alfons Malmstrom |
$100,000 (1) |
| Salary Remaining : |
$93,023 |
| Noah Rod |
$91,667 (3) |
| Salary Remaining : |
$85,271 |
| William Lagesson |
$90,000 (2) |
| Salary Remaining : |
$83,721 |
| William Trudeau |
$90,000 (1) |
| Salary Remaining : |
$83,721 |
| Tanner Dickinson |
$80,000 (1) |
| Salary Remaining : |
$74,419 |
| Aidan Thompson |
$50,000 (2) |
| Salary Remaining : |
$46,512 |
| Samuel Blais |
$50,000 (1) |
| Salary Remaining : |
$46,512 |
| Thomas McCollum |
$50,000 (1) |
| Salary Remaining : |
$46,512 |
| Bogdan Konyushkov |
$50,000 (3) |
| Salary Remaining : |
$46,512 |
| Andrei Loshko |
$50,000 (1) |
| Salary Remaining : |
$46,512 |
| Bogdan Trineyev |
$0 (0) |
| Salary Remaining : |
$0 |
| Total Farm Players | 42 |
| Salary Commitment |
| Year 2031 : $5,759,999 |
| Year 2032 : $3,440,000 |
| Year 2033 : $1,365,000 |
| Year 2034 : $0 |
| Salary Average Commitment |
| Year 2031 : $5,759,999 |
| Year 2032 : $3,440,000 |
| Year 2033 : $1,365,000 |
| Year 2034 : $0 |
|
Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Rogers Arena - A |
| Level 1: | 6244 - $140 - 6,244 - 100.00% |
| Level 2: | 5136 - $115 - 5,136 - 100.00% |
| Level 3: | 2064 - $90 - 2,064 - 100.00% |
| Level 4: | 4129 - $73 - 4,027 - 97.53% |
| Luxury : | 1057 - $380 - 936 - 88.55% |
| Total Capacity : | 18630 |
| Farm |
| Farm Level 1: | 2000 - $75 - 1,422 - 71.10% |
| Farm Level 2: | 1000 - $50 - 690 - 69.03% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 39 |
| Average Attendance - % | 18,407 - 98.80% |
| Average Income per Game | $2,622,241 |
| Year to Date Revenue | $5,244,482 |
| Farm |
| Home Games Left | 38 |
| Average Attendance - % | 2,112 - 70.41% |
| Average Income per Game | $160,930 |
| Year to Date Revenue | $482,791 |
Expense |
| Pro Players Total Salaries | $77,950,000 |
| Pro Players Total Average Salaries | $77,950,000 |
| Farm Players Total Salaries | $3,303,333 |
| Farm Players Total Average Salaries | $3,303,333 |
| Coaches Total Salaries | $3,250,000 |
| Luxury Taxe Total | $0 |
| Special Salary Cap Value | $0 |
| Pro Year To Date Expenses | $5,606,696 |
| Farm Year To Date Expenses | $392,248 |
| Pro Salary Cap Per Days | $613,780 |
| Pro Salary Cap To Date | $5,535,830 |
| Farm Salary Cap Per Days | $25,607 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Pro Estimated Season Revenue | $102,267,399 |
| Farm Estimated Season Revenue | $6,115,353 |
| Pro Remaining Season Days | 118 |
| Pro Expenses Per Days | $621,654 |
| Pro Estimated Expenses | $73,355,172 |
| Farm Remaining Season Days | 120 |
| Farm Expenses Per Days | $43,049 |
| Farm Estimated Expenses | $5,165,880 |
| Estimated Season Expenses | $78,521,052 |
| Estimated Season Salary Cap | $77,961,870 |
| Estimate Under Maximum Salary Cap of $89,000,000 | $11,038,130 |
| Estimate Over Minimum Salary Cap of $66,000,000 | $11,961,870 |
| Current Bank Account | $35,287,845 |
| Projected Bank Account | $65,149,545 |
|
Pro Players Salaries |
| Ryan Nugent-Hopkins |
$8,500,000 (2) |
| -Salary Remaining : |
$7,897,638 |
| Dylan Strome |
$7,500,000 (1) |
| -Salary Remaining : |
$6,968,504 |
| Nikolay Goldobin |
$6,250,000 (2) |
| -Salary Remaining : |
$5,807,087 |
| Jake Muzzin |
$5,500,000 (1) |
| -Salary Remaining : |
$5,110,236 |
| Mats Zuccarello |
$5,250,000 (2) |
| -Salary Remaining : |
$4,877,953 |
| Adam Larsson |
$5,000,000 (1) |
| -Salary Remaining : |
$4,645,669 |
| Andrei Vasilevski |
$4,750,000 (2) |
| -Salary Remaining : |
$4,413,386 |
| Miro Heiskanen |
$4,000,000 (3) |
| -Salary Remaining : |
$3,716,535 |
| Michael Rasmussen |
$3,500,000 (1) |
| -Salary Remaining : |
$3,251,969 |
| Brock Nelson |
$3,500,000 (1) |
| -Salary Remaining : |
$3,251,969 |
| Jonathan Dahlen |
$3,500,000 (1) |
| -Salary Remaining : |
$3,251,969 |
| Kevin Bahl |
$3,000,000 (2) |
| -Salary Remaining : |
$2,787,402 |
| Alex Newhook |
$3,000,000 (1) |
| -Salary Remaining : |
$2,787,402 |
| Kyle Quincey |
$2,750,000 (1) |
| -Salary Remaining : |
$2,555,118 |
| Jordan Martinook |
$2,750,000 (1) |
| -Salary Remaining : |
$2,555,118 |
| Chad Krys |
$2,250,000 (1) |
| -Salary Remaining : |
$2,090,551 |
| Cole Schwindt |
$2,250,000 (1) |
| -Salary Remaining : |
$2,090,551 |
| Brandon Gignac (Out of Payroll) |
$2,000,000 (1) |
| -Salary Remaining : |
$1,858,268 |
| Eetu Makiniemi |
$2,000,000 (1) |
| -Salary Remaining : |
$1,858,268 |
| Damien Riat |
$1,700,000 (1) |
| -Salary Remaining : |
$1,579,528 |
| Jordan Schmaltz |
$500,000 (2) |
| -Salary Remaining : |
$464,567 |
| Emile Poirier |
$500,000 (1) |
| -Salary Remaining : |
$464,567 |
| Total Pro Players | 22 |
| Salary Commitment |
| Year 2031 : $79,950,000 |
| Year 2032 : $32,250,000 |
| Year 2033 : $4,000,000 |
| Year 2034 : $0 |
| Salary Average Commitment |
| Year 2031 : $79,950,000 |
| Year 2032 : $32,250,000 |
| Year 2033 : $4,000,000 |
| Year 2034 : $0 |
| Salary Cap with 1 Way Contract |
| Year 2031 : $79,950,000 |
| Year 2032 : $32,250,000 |
| Year 2033 : $4,000,000 |
| Year 2034 : $0 |
|
Farm Players Salaries |
| William Cuylle |
$200,000 (1) |
| Salary Remaining : |
$186,047 |
| Ville Koivunen (Out of Payroll) |
$175,000 (1) |
| Salary Remaining : |
$162,791 |
| Albin Grewe |
$175,000 (1) |
| Salary Remaining : |
$162,791 |
| Jackson Blake |
$170,000 (2) |
| Salary Remaining : |
$158,140 |
| Semyon Der-Arguchintsev |
$170,000 (1) |
| Salary Remaining : |
$158,140 |
| Artyom Grushnikov |
$165,000 (1) |
| Salary Remaining : |
$153,488 |
| Sean Durzi |
$160,000 (1) |
| Salary Remaining : |
$148,837 |
| Emil Andrae |
$155,000 (1) |
| Salary Remaining : |
$144,186 |
| Jordan Binnington |
$155,000 (2) |
| Salary Remaining : |
$144,186 |
| Case McCarthy |
$155,000 (1) |
| Salary Remaining : |
$144,186 |
| Cole Huckins |
$150,000 (2) |
| Salary Remaining : |
$139,535 |
| Leo Loof |
$150,000 (1) |
| Salary Remaining : |
$139,535 |
| Johnathan MacLeod (Out of Payroll) |
$143,333 (1) |
| Salary Remaining : |
$133,333 |
| Justin Sourdif |
$140,000 (2) |
| Salary Remaining : |
$130,233 |
| Joel Blomqvist |
$130,000 (2) |
| Salary Remaining : |
$120,930 |
| Brody Lamb |
$130,000 (2) |
| Salary Remaining : |
$120,930 |
| Kalle Vaisanen |
$130,000 (2) |
| Salary Remaining : |
$120,930 |
| Greg Zanon |
$130,000 (3) |
| Salary Remaining : |
$120,930 |
| Jackson Kunz |
$130,000 (1) |
| Salary Remaining : |
$120,930 |
| Dwight King |
$123,333 (3) |
| Salary Remaining : |
$114,729 |
| Chris Driedger |
$100,000 (2) |
| Salary Remaining : |
$93,023 |
| Mathew Dumba |
$75,000 (1) |
| Salary Remaining : |
$69,767 |
| Drew Schiestel |
$75,000 (1) |
| Salary Remaining : |
$69,767 |
| Ryan Greene |
$65,000 (2) |
| Salary Remaining : |
$60,465 |
| Filip Nordberg (Out of Payroll) |
$65,000 (2) |
| Salary Remaining : |
$60,465 |
| Josh Leivo |
$60,000 (1) |
| Salary Remaining : |
$55,814 |
| Jan Kostalek |
$60,000 (1) |
| Salary Remaining : |
$55,814 |
| Charlie Coyle |
$50,000 (1) |
| Salary Remaining : |
$46,512 |
| Bernd Nyholm |
$50,000 (1) |
| Salary Remaining : |
$46,512 |
| Ryan Spooner |
$50,000 (1) |
| Salary Remaining : |
$46,512 |
| Jan Neuenschwander |
$0 (0) |
| Salary Remaining : |
$0 |
| Total Farm Players | 31 |
| Salary Commitment |
| Year 2031 : $3,686,666 |
| Year 2032 : $1,488,333 |
| Year 2033 : $253,333 |
| Year 2034 : $0 |
| Salary Average Commitment |
| Year 2031 : $3,686,666 |
| Year 2032 : $1,488,333 |
| Year 2033 : $253,333 |
| Year 2034 : $0 |
|
Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | MCI Center - A |
| Level 1: | 6500 - $160 - 5,479 - 84.29% |
| Level 2: | 5500 - $110 - 5,443 - 98.96% |
| Level 3: | 2250 - $90 - 2,250 - 100.00% |
| Level 4: | 4500 - $65 - 4,500 - 100.00% |
| Luxury : | 1250 - $325 - 1,250 - 100.00% |
| Total Capacity : | 20000 |
| Farm |
| Farm Level 1: | 2000 - $75 - 1,459 - 72.97% |
| Farm Level 2: | 1000 - $50 - 662 - 66.17% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 38 |
| Average Attendance - % | 18,922 - 94.61% |
| Average Income per Game | $2,709,347 |
| Year to Date Revenue | $8,128,041 |
| Farm |
| Home Games Left | 38 |
| Average Attendance - % | 2,121 - 70.70% |
| Average Income per Game | $162,488 |
| Year to Date Revenue | $487,464 |
Expense |
| Pro Players Total Salaries | $77,283,332 |
| Pro Players Total Average Salaries | $77,283,332 |
| Farm Players Total Salaries | $1,898,333 |
| Farm Players Total Average Salaries | $1,898,333 |
| Coaches Total Salaries | $10,800,000 |
| Luxury Taxe Total | $0 |
| Special Salary Cap Value | $0 |
| Pro Year To Date Expenses | $6,705,118 |
| Farm Year To Date Expenses | $270,815 |
| Pro Salary Cap Per Days | $608,530 |
| Pro Salary Cap To Date | $6,067,324 |
| Farm Salary Cap Per Days | $14,716 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Pro Estimated Season Revenue | $102,955,186 |
| Farm Estimated Season Revenue | $6,174,544 |
| Pro Remaining Season Days | 118 |
| Pro Expenses Per Days | $679,396 |
| Pro Estimated Expenses | $80,168,728 |
| Farm Remaining Season Days | 120 |
| Farm Expenses Per Days | $28,669 |
| Farm Estimated Expenses | $3,440,280 |
| Estimated Season Expenses | $83,609,008 |
| Estimated Season Salary Cap | $77,873,864 |
| Estimate Under Maximum Salary Cap of $89,000,000 | $11,126,136 |
| Estimate Over Minimum Salary Cap of $66,000,000 | $11,873,864 |
| Current Bank Account | $43,347,757 |
| Projected Bank Account | $68,868,479 |
|
Pro Players Salaries |
| Samuel Morin |
$12,500,000 (3) |
| -Salary Remaining : |
$11,614,173 |
| Nikolaj Ehlers (Out of Payroll) |
$9,333,333 (1) |
| -Salary Remaining : |
$8,671,916 |
| Jonathan Huberdeau |
$8,750,000 (3) |
| -Salary Remaining : |
$8,129,921 |
| Jakub Vrana |
$8,000,000 (2) |
| -Salary Remaining : |
$7,433,071 |
| Brendan Perlini |
$7,583,333 (1) |
| -Salary Remaining : |
$7,045,931 |
| Nolan Patrick (Out of Payroll) |
$7,500,000 (2) |
| -Salary Remaining : |
$6,968,504 |
| Anton Khudobin (Out of Payroll) |
$4,583,333 (3) |
| -Salary Remaining : |
$4,258,530 |
| Cam Dineen |
$4,000,000 (3) |
| -Salary Remaining : |
$3,716,535 |
| Gabriel Gagne |
$4,000,000 (1) |
| -Salary Remaining : |
$3,716,535 |
| Jiri Sekac |
$3,833,333 (3) |
| -Salary Remaining : |
$3,561,679 |
| Greg Pateryn |
$3,583,333 (3) |
| -Salary Remaining : |
$3,329,396 |
| Joe Morrow |
$3,500,000 (1) |
| -Salary Remaining : |
$3,251,969 |
| Maxime Talbot |
$3,500,000 (2) |
| -Salary Remaining : |
$3,251,969 |
| Slater Koekkoek |
$3,125,000 (1) |
| -Salary Remaining : |
$2,903,543 |
| Vitaly Abramov |
$3,000,000 (1) |
| -Salary Remaining : |
$2,787,402 |
| Graham Knott |
$3,000,000 (3) |
| -Salary Remaining : |
$2,787,402 |
| Daniel Vladar |
$2,500,000 (3) |
| -Salary Remaining : |
$2,322,835 |
| Tarmo Reunanen |
$2,000,000 (1) |
| -Salary Remaining : |
$1,858,268 |
| Rinat Valiev |
$1,583,333 (1) |
| -Salary Remaining : |
$1,471,128 |
| Alexander Wennberg |
$900,000 (2) |
| -Salary Remaining : |
$836,220 |
| Jake Guentzel |
$750,000 (3) |
| -Salary Remaining : |
$696,850 |
| Andrej Dyakonov |
$675,000 (1) |
| -Salary Remaining : |
$627,165 |
| Jake Paterson |
$500,000 (1) |
| -Salary Remaining : |
$464,567 |
| Total Pro Players | 23 |
| Salary Commitment |
| Year 2031 : $98,699,998 |
| Year 2032 : $63,399,999 |
| Year 2033 : $43,499,999 |
| Year 2034 : $0 |
| Salary Average Commitment |
| Year 2031 : $98,699,998 |
| Year 2032 : $63,399,999 |
| Year 2033 : $43,499,999 |
| Year 2034 : $0 |
| Salary Cap with 1 Way Contract |
| Year 2031 : $98,699,998 |
| Year 2032 : $63,399,999 |
| Year 2033 : $43,499,999 |
| Year 2034 : $0 |
|
Farm Players Salaries |
| Jacob Leguerrier |
$140,000 (1) |
| Salary Remaining : |
$130,233 |
| Josh Lopina |
$115,000 (2) |
| Salary Remaining : |
$106,977 |
| Severin Blindenbacher |
$108,333 (3) |
| Salary Remaining : |
$100,775 |
| Jonas Brodin |
$100,000 (2) |
| Salary Remaining : |
$93,023 |
| Sebastian Wannstrom |
$75,000 (1) |
| Salary Remaining : |
$69,767 |
| Xavier Ouellet |
$65,000 (1) |
| Salary Remaining : |
$60,465 |
| Aaron Marvin |
$60,000 (1) |
| Salary Remaining : |
$55,814 |
| Marius Schenk |
$60,000 (1) |
| Salary Remaining : |
$55,814 |
| Rocco Grimaldi (Out of Payroll) |
$60,000 (1) |
| Salary Remaining : |
$55,814 |
| Ryan Thang |
$60,000 (1) |
| Salary Remaining : |
$55,814 |
| Lubor Korinek |
$55,000 (1) |
| Salary Remaining : |
$51,163 |
| Vitezslav Hodek |
$50,000 (3) |
| Salary Remaining : |
$46,512 |
| Jake Evans |
$50,000 (3) |
| Salary Remaining : |
$46,512 |
| Kevin Elgestal |
$50,000 (1) |
| Salary Remaining : |
$46,512 |
| Jake Walman |
$50,000 (2) |
| Salary Remaining : |
$46,512 |
| Thomas Di Pauli |
$50,000 (1) |
| Salary Remaining : |
$46,512 |
| Robin Norell |
$50,000 (1) |
| Salary Remaining : |
$46,512 |
| Alan Quine |
$50,000 (3) |
| Salary Remaining : |
$46,512 |
| Greg Goldberg |
$50,000 (1) |
| Salary Remaining : |
$46,512 |
| Brennan Serville |
$50,000 (2) |
| Salary Remaining : |
$46,512 |
| Jamie Oleksiak |
$50,000 (2) |
| Salary Remaining : |
$46,512 |
| Peter Ing |
$50,000 (1) |
| Salary Remaining : |
$46,512 |
| Michael Del Zotto |
$50,000 (1) |
| Salary Remaining : |
$46,512 |
| Harrison Ruopp |
$50,000 (2) |
| Salary Remaining : |
$46,512 |
| Patrick White |
$50,000 (3) |
| Salary Remaining : |
$46,512 |
| Ruslan Bashkirov |
$50,000 (1) |
| Salary Remaining : |
$46,512 |
| Koit Pumm |
$50,000 (1) |
| Salary Remaining : |
$46,512 |
| Vlastimil Haisman |
$50,000 (2) |
| Salary Remaining : |
$46,512 |
| Andrij Boiko |
$50,000 (1) |
| Salary Remaining : |
$46,512 |
| Alex Chiasson |
$50,000 (1) |
| Salary Remaining : |
$46,512 |
| Oliver Bjorkstrand |
$50,000 (1) |
| Salary Remaining : |
$46,512 |
| Christian Dube |
$0 (0) |
| Salary Remaining : |
$0 |
| Filip Ahl |
$0 (0) |
| Salary Remaining : |
$0 |
| Total Farm Players | 33 |
| Salary Commitment |
| Year 2031 : $1,898,333 |
| Year 2032 : $773,333 |
| Year 2033 : $308,333 |
| Year 2034 : $0 |
| Salary Average Commitment |
| Year 2031 : $1,898,333 |
| Year 2032 : $773,333 |
| Year 2033 : $308,333 |
| Year 2034 : $0 |
|
Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Bette Arena - A |
| Level 1: | 6500 - $200 - 4,562 - 70.19% |
| Level 2: | 5500 - $125 - 4,514 - 82.07% |
| Level 3: | 2250 - $100 - 1,803 - 80.13% |
| Level 4: | 4500 - $70 - 4,235 - 94.12% |
| Luxury : | 1250 - $390 - 943 - 75.41% |
| Total Capacity : | 20000 |
| Farm |
| Farm Level 1: | 2000 - $58 - 1,922 - 96.10% |
| Farm Level 2: | 1000 - $38 - 999 - 99.93% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 38 |
| Average Attendance - % | 16,057 - 80.29% |
| Average Income per Game | $2,646,088 |
| Year to Date Revenue | $7,938,265 |
| Farm |
| Home Games Left | 38 |
| Average Attendance - % | 2,921 - 97.38% |
| Average Income per Game | $170,374 |
| Year to Date Revenue | $511,121 |
Expense |
| Pro Players Total Salaries | $85,958,333 |
| Pro Players Total Average Salaries | $85,958,333 |
| Farm Players Total Salaries | $3,564,333 |
| Farm Players Total Average Salaries | $3,564,333 |
| Coaches Total Salaries | $6,500,000 |
| Luxury Taxe Total | $0 |
| Special Salary Cap Value | $0 |
| Pro Year To Date Expenses | $6,457,674 |
| Farm Year To Date Expenses | $346,891 |
| Pro Salary Cap Per Days | $676,837 |
| Pro Salary Cap To Date | $6,103,344 |
| Farm Salary Cap Per Days | $27,630 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Pro Estimated Season Revenue | $100,551,357 |
| Farm Estimated Season Revenue | $6,474,199 |
| Pro Remaining Season Days | 118 |
| Pro Expenses Per Days | $716,207 |
| Pro Estimated Expenses | $84,512,426 |
| Farm Remaining Season Days | 120 |
| Farm Expenses Per Days | $39,258 |
| Farm Estimated Expenses | $4,710,960 |
| Estimated Season Expenses | $89,223,386 |
| Estimated Season Salary Cap | $85,970,110 |
| Estimate Under Maximum Salary Cap of $89,000,000 | $3,029,890 |
| Estimate Over Minimum Salary Cap of $66,000,000 | $19,970,110 |
| Current Bank Account | $20,567,431 |
| Projected Bank Account | $38,369,601 |
|
Pro Players Salaries |
| Nathan MacKinnon |
$8,500,000 (1) |
| -Salary Remaining : |
$7,897,638 |
| Jack Eichel |
$8,000,000 (3) |
| -Salary Remaining : |
$7,433,071 |
| Chris Kunitz |
$6,750,000 (1) |
| -Salary Remaining : |
$6,271,654 |
| Filip Forsberg |
$6,250,000 (3) |
| -Salary Remaining : |
$5,807,087 |
| Mark Giordano |
$6,000,000 (1) |
| -Salary Remaining : |
$5,574,803 |
| Mike Cammalleri |
$5,500,000 (1) |
| -Salary Remaining : |
$5,110,236 |
| Sonny Milano |
$4,250,000 (2) |
| -Salary Remaining : |
$3,948,819 |
| Nikita Scherbak |
$4,250,000 (2) |
| -Salary Remaining : |
$3,948,819 |
| Jason Dickinson |
$3,833,333 (3) |
| -Salary Remaining : |
$3,561,679 |
| John-Jason Peterka |
$3,750,000 (3) |
| -Salary Remaining : |
$3,484,252 |
| Joseph Woll |
$3,500,000 (2) |
| -Salary Remaining : |
$3,251,969 |
| Zachary Werenski |
$3,375,000 (2) |
| -Salary Remaining : |
$3,135,827 |
| Gustav Lindstrom |
$3,000,000 (1) |
| -Salary Remaining : |
$2,787,402 |
| Drew Helleson |
$3,000,000 (3) |
| -Salary Remaining : |
$2,787,402 |
| Dylan Guenther |
$3,000,000 (3) |
| -Salary Remaining : |
$2,787,402 |
| Moritz Seider |
$3,000,000 (1) |
| -Salary Remaining : |
$2,787,402 |
| Travis Dermott |
$2,500,000 (1) |
| -Salary Remaining : |
$2,322,835 |
| Jack Campbell |
$2,500,000 (1) |
| -Salary Remaining : |
$2,322,835 |
| Brycen Martin |
$2,083,333 (1) |
| -Salary Remaining : |
$1,935,695 |
| Stephane Da Costa |
$2,000,000 (1) |
| -Salary Remaining : |
$1,858,268 |
| Tyler Bird |
$916,667 (2) |
| -Salary Remaining : |
$851,706 |
| Total Pro Players | 21 |
| Salary Commitment |
| Year 2031 : $85,958,333 |
| Year 2032 : $44,125,000 |
| Year 2033 : $27,833,333 |
| Year 2034 : $0 |
| Salary Average Commitment |
| Year 2031 : $85,958,333 |
| Year 2032 : $44,125,000 |
| Year 2033 : $27,833,333 |
| Year 2034 : $0 |
| Salary Cap with 1 Way Contract |
| Year 2031 : $85,958,333 |
| Year 2032 : $44,125,000 |
| Year 2033 : $27,833,333 |
| Year 2034 : $0 |
|
Farm Players Salaries |
| Mark Scheifele |
$200,000 (2) |
| Salary Remaining : |
$186,047 |
| Isak Rosen |
$200,000 (1) |
| Salary Remaining : |
$186,047 |
| Brayden Schenn |
$200,000 (2) |
| Salary Remaining : |
$186,047 |
| Cameron Crotty |
$195,000 (1) |
| Salary Remaining : |
$181,395 |
| Jack Dugan |
$195,000 (3) |
| Salary Remaining : |
$181,395 |
| Maksim Sushko |
$195,000 (1) |
| Salary Remaining : |
$181,395 |
| Markus Niemelainen |
$185,000 (1) |
| Salary Remaining : |
$172,093 |
| Calen Addison |
$175,000 (3) |
| Salary Remaining : |
$162,791 |
| Sebastian Cossa |
$175,000 (3) |
| Salary Remaining : |
$162,791 |
| Filip Hronek |
$170,000 (1) |
| Salary Remaining : |
$158,140 |
| Toni Utunen |
$165,000 (3) |
| Salary Remaining : |
$153,488 |
| William Carrier |
$150,000 (2) |
| Salary Remaining : |
$139,535 |
| Tyler Tullio |
$140,000 (1) |
| Salary Remaining : |
$130,233 |
| Tom Gilbert |
$136,000 (2) |
| Salary Remaining : |
$126,512 |
| Mattias Soderqvist |
$108,333 (1) |
| Salary Remaining : |
$100,775 |
| Greg McKegg |
$100,000 (1) |
| Salary Remaining : |
$93,023 |
| Yan-Pavel Laplante |
$91,667 (1) |
| Salary Remaining : |
$85,271 |
| Shawn Horcoff |
$75,000 (1) |
| Salary Remaining : |
$69,767 |
| Neeme Uvisorg |
$75,000 (2) |
| Salary Remaining : |
$69,767 |
| Ryan Donato |
$68,333 (2) |
| Salary Remaining : |
$63,566 |
| Rieger Lorenz |
$65,000 (2) |
| Salary Remaining : |
$60,465 |
| Greg Millen |
$50,000 (1) |
| Salary Remaining : |
$46,512 |
| Rickard Rakell |
$50,000 (1) |
| Salary Remaining : |
$46,512 |
| John Scott |
$50,000 (1) |
| Salary Remaining : |
$46,512 |
| Emerson Etem |
$50,000 (2) |
| Salary Remaining : |
$46,512 |
| T.J. Brennan |
$50,000 (2) |
| Salary Remaining : |
$46,512 |
| Sam Kurker |
$50,000 (1) |
| Salary Remaining : |
$46,512 |
| Antero Niittymaki |
$50,000 (1) |
| Salary Remaining : |
$46,512 |
| Douglas Murray |
$50,000 (1) |
| Salary Remaining : |
$46,512 |
| Ville Peltonen |
$50,000 (1) |
| Salary Remaining : |
$46,512 |
| Zack MacEwen |
$50,000 (1) |
| Salary Remaining : |
$46,512 |
| Total Farm Players | 31 |
| Salary Commitment |
| Year 2031 : $3,564,333 |
| Year 2032 : $1,704,333 |
| Year 2033 : $710,000 |
| Year 2034 : $0 |
| Salary Average Commitment |
| Year 2031 : $3,564,333 |
| Year 2032 : $1,704,333 |
| Year 2033 : $710,000 |
| Year 2034 : $0 |
|
Devils is over or under the salary cap!
Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Continental Airlines Arena - B |
| Level 1: | 6825 - $160 - 5,266 - 77.15% |
| Level 2: | 5775 - $120 - 4,546 - 78.72% |
| Level 3: | 2362 - $100 - 1,898 - 80.36% |
| Level 4: | 4725 - $80 - 3,515 - 74.38% |
| Luxury : | 1313 - $340 - 1,145 - 87.20% |
| Total Capacity : | 21000 |
| Farm |
| Farm Level 1: | 2000 - $35 - 2,000 - 100.00% |
| Farm Level 2: | 1000 - $20 - 1,000 - 100.00% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 38 |
| Average Attendance - % | 16,370 - 77.95% |
| Average Income per Game | $2,563,108 |
| Year to Date Revenue | $7,689,323 |
| Farm |
| Home Games Left | 38 |
| Average Attendance - % | 3,000 - 100.00% |
| Average Income per Game | $102,600 |
| Year to Date Revenue | $307,800 |
Expense |
| Pro Players Total Salaries | $92,712,500 |
| Pro Players Total Average Salaries | $92,712,500 |
| Farm Players Total Salaries | $3,673,333 |
| Farm Players Total Average Salaries | $3,673,333 |
| Coaches Total Salaries | $4,900,000 |
| Luxury Taxe Total | $0 |
| Special Salary Cap Value | $0 |
| Pro Year To Date Expenses | $6,580,966 |
| Farm Year To Date Expenses | $496,824 |
| Pro Salary Cap Per Days | $730,020 |
| Pro Salary Cap To Date | $6,465,453 |
| Farm Salary Cap Per Days | $28,475 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Pro Estimated Season Revenue | $97,398,091 |
| Farm Estimated Season Revenue | $3,898,800 |
| Pro Remaining Season Days | 118 |
| Pro Expenses Per Days | $742,854 |
| Pro Estimated Expenses | $87,656,772 |
| Farm Remaining Season Days | 120 |
| Farm Expenses Per Days | $53,824 |
| Farm Estimated Expenses | $6,458,880 |
| Estimated Season Expenses | $94,115,652 |
| Estimated Season Salary Cap | $92,607,813 |
| Estimate Under Maximum Salary Cap of $89,000,000 | -$3,607,813 |
| Estimate Over Minimum Salary Cap of $66,000,000 | $26,607,813 |
| Current Bank Account | $78,819,333 |
| Projected Bank Account | $86,000,572 |
|
Pro Players Salaries |
| Auston Matthews |
$11,500,000 (2) |
| -Salary Remaining : |
$10,685,039 |
| Leon Draisaitl |
$8,500,000 (2) |
| -Salary Remaining : |
$7,897,638 |
| Artemi Panarin |
$8,500,000 (1) |
| -Salary Remaining : |
$7,897,638 |
| Alexander Nylander |
$8,250,000 (1) |
| -Salary Remaining : |
$7,665,354 |
| Andrei Svechnikov |
$6,500,000 (1) |
| -Salary Remaining : |
$6,039,370 |
| Kole Lind |
$5,750,000 (1) |
| -Salary Remaining : |
$5,342,520 |
| Antti Niemi |
$5,500,000 (1) |
| -Salary Remaining : |
$5,110,236 |
| Olli Juolevi |
$5,000,000 (1) |
| -Salary Remaining : |
$4,645,669 |
| Filip Zadina |
$4,500,000 (1) |
| -Salary Remaining : |
$4,181,102 |
| Simon Edvinsson |
$4,500,000 (3) |
| -Salary Remaining : |
$4,181,102 |
| Vasili Podkolzin |
$3,750,000 (2) |
| -Salary Remaining : |
$3,484,252 |
| Zachary LHeureux |
$3,750,000 (3) |
| -Salary Remaining : |
$3,484,252 |
| Anton Lundell |
$3,500,000 (1) |
| -Salary Remaining : |
$3,251,969 |
| Niklas Hjalmarsson |
$3,500,000 (1) |
| -Salary Remaining : |
$3,251,969 |
| Evan Bouchard |
$3,000,000 (2) |
| -Salary Remaining : |
$2,787,402 |
| William Wallinder |
$2,000,000 (1) |
| -Salary Remaining : |
$1,858,268 |
| Marat Khusnutdinov |
$1,900,000 (1) |
| -Salary Remaining : |
$1,765,354 |
| Joshua Jacobs |
$1,250,000 (2) |
| -Salary Remaining : |
$1,161,417 |
| Jimmy Lodge |
$562,500 (1) |
| -Salary Remaining : |
$522,638 |
| Philippe Desrosiers |
$500,000 (1) |
| -Salary Remaining : |
$464,567 |
| Nino Niederreiter |
$500,000 (1) |
| -Salary Remaining : |
$464,567 |
| Total Pro Players | 21 |
| Salary Commitment |
| Year 2031 : $92,712,500 |
| Year 2032 : $36,250,000 |
| Year 2033 : $8,250,000 |
| Year 2034 : $0 |
| Salary Average Commitment |
| Year 2031 : $92,712,500 |
| Year 2032 : $36,250,000 |
| Year 2033 : $8,250,000 |
| Year 2034 : $0 |
| Salary Cap with 1 Way Contract |
| Year 2031 : $92,712,500 |
| Year 2032 : $36,250,000 |
| Year 2033 : $8,250,000 |
| Year 2034 : $0 |
|
Farm Players Salaries |
| Erwin Mazza |
$200,000 (1) |
| Salary Remaining : |
$186,047 |
| Carson Lambos (Out of Payroll) |
$200,000 (1) |
| Salary Remaining : |
$186,047 |
| Ryan Murray |
$200,000 (1) |
| Salary Remaining : |
$186,047 |
| Bulat Shafigullin |
$195,000 (2) |
| Salary Remaining : |
$181,395 |
| Scott Walford (Out of Payroll) |
$185,000 (3) |
| Salary Remaining : |
$172,093 |
| Jan Jenik |
$185,000 (1) |
| Salary Remaining : |
$172,093 |
| Sean Day |
$175,000 (2) |
| Salary Remaining : |
$162,791 |
| Michael Raffl |
$175,000 (1) |
| Salary Remaining : |
$162,791 |
| Zack Smith |
$160,000 (2) |
| Salary Remaining : |
$148,837 |
| Samuel Dove-McFalls |
$158,333 (2) |
| Salary Remaining : |
$147,287 |
| Stanislav Svozil |
$155,000 (3) |
| Salary Remaining : |
$144,186 |
| Andrei Loktionov |
$150,000 (1) |
| Salary Remaining : |
$139,535 |
| Ostap Safin |
$150,000 (1) |
| Salary Remaining : |
$139,535 |
| Paul Cotter |
$135,000 (1) |
| Salary Remaining : |
$125,581 |
| Andrew Nielsen |
$115,000 (1) |
| Salary Remaining : |
$106,977 |
| Patrick Sieloff |
$110,000 (1) |
| Salary Remaining : |
$102,326 |
| Cole Brady |
$110,000 (1) |
| Salary Remaining : |
$102,326 |
| Ryan Murphy |
$100,000 (1) |
| Salary Remaining : |
$93,023 |
| Patrick Cote |
$100,000 (1) |
| Salary Remaining : |
$93,023 |
| Kevin Roy |
$100,000 (1) |
| Salary Remaining : |
$93,023 |
| John Draeger |
$100,000 (1) |
| Salary Remaining : |
$93,023 |
| Chet Pickard |
$100,000 (1) |
| Salary Remaining : |
$93,023 |
| Jakob Silfverberg |
$100,000 (1) |
| Salary Remaining : |
$93,023 |
| Kyle Palmieri |
$100,000 (1) |
| Salary Remaining : |
$93,023 |
| Zach Kassian |
$100,000 (1) |
| Salary Remaining : |
$93,023 |
| Mitch Moroz |
$100,000 (1) |
| Salary Remaining : |
$93,023 |
| Chris Tierney |
$50,000 (1) |
| Salary Remaining : |
$46,512 |
| Jonathan Quick |
$50,000 (1) |
| Salary Remaining : |
$46,512 |
| Ryan Mantha |
$50,000 (1) |
| Salary Remaining : |
$46,512 |
| Igor Aliaksiej |
$50,000 (1) |
| Salary Remaining : |
$46,512 |
| Manfred Lehmann |
$50,000 (1) |
| Salary Remaining : |
$46,512 |
| Ethan Werek |
$50,000 (3) |
| Salary Remaining : |
$46,512 |
| Calle Jarnkrok |
$50,000 (1) |
| Salary Remaining : |
$46,512 |
| Kevin Labanc |
$50,000 (1) |
| Salary Remaining : |
$46,512 |
| Total Farm Players | 34 |
| Salary Commitment |
| Year 2031 : $4,058,333 |
| Year 2032 : $1,078,333 |
| Year 2033 : $390,000 |
| Year 2034 : $0 |
| Salary Average Commitment |
| Year 2031 : $4,058,333 |
| Year 2032 : $1,078,333 |
| Year 2033 : $390,000 |
| Year 2034 : $0 |
|
Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Moskva Center - C |
| Level 1: | 7150 - $155 - 6,621 - 92.60% |
| Level 2: | 6050 - $110 - 5,565 - 91.98% |
| Level 3: | 2475 - $95 - 2,105 - 85.05% |
| Level 4: | 4950 - $65 - 4,817 - 97.32% |
| Luxury : | 1375 - $300 - 1,350 - 98.18% |
| Total Capacity : | 22000 |
| Farm |
| Farm Level 1: | 2000 - $75 - 1,466 - 73.32% |
| Farm Level 2: | 1000 - $50 - 667 - 66.73% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 38 |
| Average Attendance - % | 20,458 - 92.99% |
| Average Income per Game | $2,914,376 |
| Year to Date Revenue | $8,743,127 |
| Farm |
| Home Games Left | 38 |
| Average Attendance - % | 2,134 - 71.12% |
| Average Income per Game | $163,410 |
| Year to Date Revenue | $490,229 |
Expense |
| Pro Players Total Salaries | $81,675,000 |
| Pro Players Total Average Salaries | $81,675,000 |
| Farm Players Total Salaries | $3,130,000 |
| Farm Players Total Average Salaries | $3,130,000 |
| Coaches Total Salaries | $9,560,000 |
| Luxury Taxe Total | $0 |
| Special Salary Cap Value | $1,250,000 |
| Pro Year To Date Expenses | $6,213,186 |
| Farm Year To Date Expenses | $473,850 |
| Pro Salary Cap Per Days | $643,110 |
| Pro Salary Cap To Date | $5,787,990 |
| Farm Salary Cap Per Days | $24,264 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Pro Estimated Season Revenue | $110,746,275 |
| Farm Estimated Season Revenue | $6,209,567 |
| Pro Remaining Season Days | 118 |
| Pro Expenses Per Days | $690,354 |
| Pro Estimated Expenses | $81,461,772 |
| Farm Remaining Season Days | 120 |
| Farm Expenses Per Days | $51,860 |
| Farm Estimated Expenses | $6,223,200 |
| Estimated Season Expenses | $87,684,972 |
| Estimated Season Salary Cap | $82,924,970 |
| Estimate Under Maximum Salary Cap of $89,000,000 | $6,075,030 |
| Estimate Over Minimum Salary Cap of $66,000,000 | $16,924,970 |
| Current Bank Account | $81,747,309 |
| Projected Bank Account | $111,018,179 |
|
Pro Players Salaries |
| Mika Zibanejad |
$6,300,000 (2) |
| -Salary Remaining : |
$5,853,543 |
| Tim Stuetzle |
$6,250,000 (3) |
| -Salary Remaining : |
$5,807,087 |
| Anthony Mantha |
$5,250,000 (1) |
| -Salary Remaining : |
$4,877,953 |
| Lucas Raymond |
$4,500,000 (3) |
| -Salary Remaining : |
$4,181,102 |
| Quinton Byfield |
$4,500,000 (3) |
| -Salary Remaining : |
$4,181,102 |
| Justin Kea |
$4,000,000 (1) |
| -Salary Remaining : |
$3,716,535 |
| Kent Johnson |
$4,000,000 (3) |
| -Salary Remaining : |
$3,716,535 |
| Tyson Foerster |
$4,000,000 (3) |
| -Salary Remaining : |
$3,716,535 |
| Shakir Mikhamadullin |
$4,000,000 (3) |
| -Salary Remaining : |
$3,716,535 |
| Yaroslav Askarov |
$3,750,000 (3) |
| -Salary Remaining : |
$3,484,252 |
| Jake Neighbours |
$3,750,000 (3) |
| -Salary Remaining : |
$3,484,252 |
| Matt Read |
$3,750,000 (1) |
| -Salary Remaining : |
$3,484,252 |
| Filip Westerlund |
$3,750,000 (2) |
| -Salary Remaining : |
$3,484,252 |
| Derek Roy |
$3,500,000 (1) |
| -Salary Remaining : |
$3,251,969 |
| Dylan Larkin |
$3,375,000 (1) |
| -Salary Remaining : |
$3,135,827 |
| Kasper Bjorkqvist |
$3,250,000 (2) |
| -Salary Remaining : |
$3,019,685 |
| Oliver Wahlstrom |
$3,000,000 (1) |
| -Salary Remaining : |
$2,787,402 |
| Lucas Johansen |
$3,000,000 (1) |
| -Salary Remaining : |
$2,787,402 |
| Marco Rossi |
$3,000,000 (3) |
| -Salary Remaining : |
$2,787,402 |
| Mason Millman |
$2,750,000 (2) |
| -Salary Remaining : |
$2,555,118 |
| Sven Andrighetto |
$1,083,333 (1) |
| -Salary Remaining : |
$1,006,561 |
| Zachary Nagelvoort |
$916,667 (2) |
| -Salary Remaining : |
$851,706 |
| Total Pro Players | 22 |
| Salary Commitment |
| Year 2031 : $81,675,000 |
| Year 2032 : $54,716,667 |
| Year 2033 : $37,750,000 |
| Year 2034 : $0 |
| Salary Average Commitment |
| Year 2031 : $81,675,000 |
| Year 2032 : $54,716,667 |
| Year 2033 : $37,750,000 |
| Year 2034 : $0 |
| Salary Cap with 1 Way Contract |
| Year 2031 : $81,675,000 |
| Year 2032 : $54,716,667 |
| Year 2033 : $37,750,000 |
| Year 2034 : $0 |
|
Farm Players Salaries |
| Cade Webber |
$200,000 (1) |
| Salary Remaining : |
$186,047 |
| Seth Jarvis |
$200,000 (1) |
| Salary Remaining : |
$186,047 |
| Michael Vukojevic |
$190,000 (1) |
| Salary Remaining : |
$176,744 |
| Ian McCoshen (Out of Payroll) |
$183,333 (1) |
| Salary Remaining : |
$170,543 |
| Arseny Gritsyuk |
$155,000 (2) |
| Salary Remaining : |
$144,186 |
| Alexei Emelin |
$150,000 (1) |
| Salary Remaining : |
$139,535 |
| Vladimir Sobotka |
$150,000 (1) |
| Salary Remaining : |
$139,535 |
| Drew Shore |
$150,000 (2) |
| Salary Remaining : |
$139,535 |
| Eamon Powell |
$130,000 (2) |
| Salary Remaining : |
$120,930 |
| Alexander Khokhlachev |
$130,000 (2) |
| Salary Remaining : |
$120,930 |
| Andreas Englund |
$125,000 (2) |
| Salary Remaining : |
$116,279 |
| Rutger Mcgroarty |
$125,000 (2) |
| Salary Remaining : |
$116,279 |
| Anton Bollier |
$120,000 (3) |
| Salary Remaining : |
$111,628 |
| John Gibson |
$115,000 (3) |
| Salary Remaining : |
$106,977 |
| Carter Ashton |
$112,500 (3) |
| Salary Remaining : |
$104,651 |
| Joel Ward |
$80,000 (1) |
| Salary Remaining : |
$74,419 |
| Carl Gunnarsson |
$75,000 (1) |
| Salary Remaining : |
$69,767 |
| Joseph Palmer |
$70,000 (1) |
| Salary Remaining : |
$65,116 |
| Nick Spaling |
$52,500 (2) |
| Salary Remaining : |
$48,837 |
| Chris Butler |
$50,000 (2) |
| Salary Remaining : |
$46,512 |
| Max Gaede |
$50,000 (2) |
| Salary Remaining : |
$46,512 |
| Adam Gilmour |
$50,000 (3) |
| Salary Remaining : |
$46,512 |
| Into Janne |
$50,000 (3) |
| Salary Remaining : |
$46,512 |
| Ben Thomson |
$50,000 (3) |
| Salary Remaining : |
$46,512 |
| Ryan Hartman |
$50,000 (2) |
| Salary Remaining : |
$46,512 |
| Rene Kadlek |
$50,000 (2) |
| Salary Remaining : |
$46,512 |
| Colten Teubert |
$50,000 (2) |
| Salary Remaining : |
$46,512 |
| Greg Nemisz |
$50,000 (3) |
| Salary Remaining : |
$46,512 |
| Matt Puempel |
$50,000 (3) |
| Salary Remaining : |
$46,512 |
| Will Weber |
$50,000 (2) |
| Salary Remaining : |
$46,512 |
| Sam Gagner |
$50,000 (3) |
| Salary Remaining : |
$46,512 |
| Tyler Biggs |
$50,000 (2) |
| Salary Remaining : |
$46,512 |
| Lucas Lessio |
$50,000 (3) |
| Salary Remaining : |
$46,512 |
| Ville Immonen |
$50,000 (2) |
| Salary Remaining : |
$46,512 |
| Brady Vail |
$50,000 (3) |
| Salary Remaining : |
$46,512 |
| Total Farm Players | 35 |
| Salary Commitment |
| Year 2031 : $3,313,333 |
| Year 2032 : $2,015,000 |
| Year 2033 : $747,500 |
| Year 2034 : $0 |
| Salary Average Commitment |
| Year 2031 : $3,313,333 |
| Year 2032 : $2,015,000 |
| Year 2033 : $747,500 |
| Year 2034 : $0 |
|
Flames is over or under the salary cap!
Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Penngrowth Saddledome - A |
| Level 1: | 6500 - $155 - 6,016 - 92.55% |
| Level 2: | 5500 - $117 - 4,965 - 90.28% |
| Level 3: | 2250 - $88 - 2,247 - 99.85% |
| Level 4: | 4500 - $65 - 4,500 - 100.00% |
| Luxury : | 1250 - $350 - 1,084 - 86.69% |
| Total Capacity : | 20000 |
| Farm |
| Farm Level 1: | 2000 - $75 - 1,389 - 69.45% |
| Farm Level 2: | 1000 - $20 - 1,000 - 100.00% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 38 |
| Average Attendance - % | 18,811 - 94.06% |
| Average Income per Game | $2,716,463 |
| Year to Date Revenue | $8,149,389 |
| Farm |
| Home Games Left | 37 |
| Average Attendance - % | 2,389 - 79.63% |
| Average Income per Game | $141,559 |
| Year to Date Revenue | $566,237 |
Expense |
| Pro Players Total Salaries | $87,468,333 |
| Pro Players Total Average Salaries | $87,468,333 |
| Farm Players Total Salaries | $3,225,001 |
| Farm Players Total Average Salaries | $3,225,001 |
| Coaches Total Salaries | $3,000,000 |
| Luxury Taxe Total | $0 |
| Special Salary Cap Value | $4,925,000 |
| Pro Year To Date Expenses | $6,269,409 |
| Farm Year To Date Expenses | $363,838 |
| Pro Salary Cap Per Days | $688,727 |
| Pro Salary Cap To Date | $6,198,543 |
| Farm Salary Cap Per Days | $25,000 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Pro Estimated Season Revenue | $103,225,594 |
| Farm Estimated Season Revenue | $5,237,692 |
| Pro Remaining Season Days | 118 |
| Pro Expenses Per Days | $696,601 |
| Pro Estimated Expenses | $82,198,918 |
| Farm Remaining Season Days | 120 |
| Farm Expenses Per Days | $40,504 |
| Farm Estimated Expenses | $4,860,480 |
| Estimated Season Expenses | $87,059,398 |
| Estimated Season Salary Cap | $92,393,329 |
| Estimate Under Maximum Salary Cap of $89,000,000 | -$3,393,329 |
| Estimate Over Minimum Salary Cap of $66,000,000 | $26,393,329 |
| Current Bank Account | $57,166,434 |
| Projected Bank Account | $78,570,322 |
|
Pro Players Salaries |
| Aleksander Jr. Barkov |
$8,100,000 (2) |
| -Salary Remaining : |
$7,525,984 |
| Sean Monahan |
$6,750,000 (1) |
| -Salary Remaining : |
$6,271,654 |
| Jonathan Toews |
$6,750,000 (1) |
| -Salary Remaining : |
$6,271,654 |
| Griffin Reinhart |
$5,500,000 (2) |
| -Salary Remaining : |
$5,110,236 |
| Timo Meier |
$5,250,000 (3) |
| -Salary Remaining : |
$4,877,953 |
| Robby Fabbri |
$5,250,000 (2) |
| -Salary Remaining : |
$4,877,953 |
| Matt Duchene |
$4,760,000 (2) |
| -Salary Remaining : |
$4,422,677 |
| Jakob Forsbacka-Karlsson |
$4,250,000 (3) |
| -Salary Remaining : |
$3,948,819 |
| Evgeny Svechnikov |
$4,250,000 (3) |
| -Salary Remaining : |
$3,948,819 |
| Mason McDonald |
$4,125,000 (1) |
| -Salary Remaining : |
$3,832,677 |
| Max Domi |
$3,833,333 (2) |
| -Salary Remaining : |
$3,561,679 |
| Vili Saarijarvi |
$3,000,000 (3) |
| -Salary Remaining : |
$2,787,402 |
| Hunter Shinkaruk |
$3,000,000 (1) |
| -Salary Remaining : |
$2,787,402 |
| Mitchell Vande Sompel |
$2,750,000 (3) |
| -Salary Remaining : |
$2,555,118 |
| Dylan Samberg |
$2,750,000 (1) |
| -Salary Remaining : |
$2,555,118 |
| Nicolas Beaudin |
$2,750,000 (1) |
| -Salary Remaining : |
$2,555,118 |
| Dawson Mercer |
$2,750,000 (2) |
| -Salary Remaining : |
$2,555,118 |
| Olivier Rodrigue |
$2,500,000 (3) |
| -Salary Remaining : |
$2,322,835 |
| Brent Gates Jr. |
$2,250,000 (1) |
| -Salary Remaining : |
$2,090,551 |
| Sean Couturier |
$2,000,000 (3) |
| -Salary Remaining : |
$1,858,268 |
| Peter Holland |
$2,000,000 (3) |
| -Salary Remaining : |
$1,858,268 |
| Johnny Gaudreau |
$1,500,000 (1) |
| -Salary Remaining : |
$1,393,701 |
| Ian Scott |
$1,400,000 (1) |
| -Salary Remaining : |
$1,300,787 |
| Total Pro Players | 23 |
| Salary Commitment |
| Year 2031 : $87,468,333 |
| Year 2032 : $56,193,333 |
| Year 2033 : $26,000,000 |
| Year 2034 : $0 |
| Salary Average Commitment |
| Year 2031 : $87,468,333 |
| Year 2032 : $56,193,333 |
| Year 2033 : $26,000,000 |
| Year 2034 : $0 |
| Salary Cap with 1 Way Contract |
| Year 2031 : $87,468,333 |
| Year 2032 : $56,193,333 |
| Year 2033 : $26,000,000 |
| Year 2034 : $0 |
|
Farm Players Salaries |
| Maxim Demidov |
$200,000 (2) |
| Salary Remaining : |
$186,047 |
| Takhir Daukeyev |
$200,000 (3) |
| Salary Remaining : |
$186,047 |
| Connor McMichael (Out of Payroll) |
$200,000 (1) |
| Salary Remaining : |
$186,047 |
| Linus Nassen |
$185,000 (1) |
| Salary Remaining : |
$172,093 |
| Axel Jonsson-Fjallby |
$175,000 (2) |
| Salary Remaining : |
$162,791 |
| Stelio Mattheos |
$175,000 (2) |
| Salary Remaining : |
$162,791 |
| Ethan Del Mastro (Out of Payroll) |
$165,000 (1) |
| Salary Remaining : |
$153,488 |
| Viktor Stalberg |
$150,000 (1) |
| Salary Remaining : |
$139,535 |
| Oscar Klefbom |
$150,000 (3) |
| Salary Remaining : |
$139,535 |
| Jordan Subban |
$150,000 (3) |
| Salary Remaining : |
$139,535 |
| Lukas Svejkovsky |
$140,000 (1) |
| Salary Remaining : |
$130,233 |
| Ethan Cardwell |
$130,000 (2) |
| Salary Remaining : |
$120,930 |
| Ryder Donovan |
$125,000 (1) |
| Salary Remaining : |
$116,279 |
| Rasmus Sandin |
$125,000 (1) |
| Salary Remaining : |
$116,279 |
| Erik Portillo |
$120,000 (1) |
| Salary Remaining : |
$111,628 |
| Ludwig Bystrom |
$110,000 (3) |
| Salary Remaining : |
$102,326 |
| Sergey Zborovskiy |
$105,000 (1) |
| Salary Remaining : |
$97,674 |
| Eric Cornel |
$105,000 (1) |
| Salary Remaining : |
$97,674 |
| Logan MacMillan |
$100,000 (2) |
| Salary Remaining : |
$93,023 |
| Ryan Ellis |
$90,000 (3) |
| Salary Remaining : |
$83,721 |
| Brandon Montour |
$90,000 (3) |
| Salary Remaining : |
$83,721 |
| Matt Buckles |
$81,667 (1) |
| Salary Remaining : |
$75,969 |
| Warren Foegele |
$81,667 (2) |
| Salary Remaining : |
$75,969 |
| Marian Stastny |
$75,000 (1) |
| Salary Remaining : |
$69,767 |
| Carter Verhaeghe |
$71,667 (1) |
| Salary Remaining : |
$66,667 |
| Juuse Saros |
$63,333 (1) |
| Salary Remaining : |
$58,915 |
| Scott Wedgewood |
$60,000 (2) |
| Salary Remaining : |
$55,814 |
| Mattias Janmark-Nylen |
$60,000 (1) |
| Salary Remaining : |
$55,814 |
| Alexander Peters |
$56,667 (2) |
| Salary Remaining : |
$52,713 |
| Dominik Kubalik |
$50,000 (1) |
| Salary Remaining : |
$46,512 |
| Total Farm Players | 30 |
| Salary Commitment |
| Year 2031 : $3,590,001 |
| Year 2032 : $1,768,334 |
| Year 2033 : $790,000 |
| Year 2034 : $0 |
| Salary Average Commitment |
| Year 2031 : $3,590,001 |
| Year 2032 : $1,768,334 |
| Year 2033 : $790,000 |
| Year 2034 : $0 |
|
Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Spectrum - C |
| Level 1: | 7150 - $150 - 7,116 - 99.53% |
| Level 2: | 6050 - $110 - 5,947 - 98.30% |
| Level 3: | 2475 - $90 - 2,378 - 96.09% |
| Level 4: | 4950 - $70 - 4,477 - 90.45% |
| Luxury : | 1375 - $337 - 1,077 - 78.35% |
| Total Capacity : | 22000 |
| Farm |
| Farm Level 1: | 2000 - $60 - 1,988 - 99.38% |
| Farm Level 2: | 1000 - $45 - 772 - 77.23% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 38 |
| Average Attendance - % | 20,996 - 95.44% |
| Average Income per Game | $2,980,170 |
| Year to Date Revenue | $8,940,509 |
| Farm |
| Home Games Left | 38 |
| Average Attendance - % | 2,760 - 92.00% |
| Average Income per Game | $175,577 |
| Year to Date Revenue | $526,731 |
Expense |
| Pro Players Total Salaries | $68,585,000 |
| Pro Players Total Average Salaries | $68,585,000 |
| Farm Players Total Salaries | $5,899,999 |
| Farm Players Total Average Salaries | $5,899,999 |
| Coaches Total Salaries | $2,700,000 |
| Luxury Taxe Total | $0 |
| Special Salary Cap Value | $0 |
| Pro Year To Date Expenses | $5,004,447 |
| Farm Year To Date Expenses | $479,649 |
| Pro Salary Cap Per Days | $540,039 |
| Pro Salary Cap To Date | $4,883,973 |
| Farm Salary Cap Per Days | $45,736 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Pro Estimated Season Revenue | $113,246,447 |
| Farm Estimated Season Revenue | $6,671,926 |
| Pro Remaining Season Days | 118 |
| Pro Expenses Per Days | $553,425 |
| Pro Estimated Expenses | $65,304,150 |
| Farm Remaining Season Days | 120 |
| Farm Expenses Per Days | $53,488 |
| Farm Estimated Expenses | $6,418,560 |
| Estimated Season Expenses | $71,722,710 |
| Estimated Season Salary Cap | $68,608,575 |
| Estimate Under Maximum Salary Cap of $89,000,000 | $20,391,425 |
| Estimate Over Minimum Salary Cap of $66,000,000 | $2,608,575 |
| Current Bank Account | $85,871,208 |
| Projected Bank Account | $134,066,871 |
|
Pro Players Salaries |
| Joey Hishon |
$6,660,000 (1) |
| -Salary Remaining : |
$6,188,031 |
| Christian Fischer |
$6,250,000 (3) |
| -Salary Remaining : |
$5,807,087 |
| Alexander Edler |
$5,000,000 (1) |
| -Salary Remaining : |
$4,645,669 |
| Tyler Boucher |
$4,000,000 (3) |
| -Salary Remaining : |
$3,716,535 |
| Kaiden Guhle |
$3,750,000 (2) |
| -Salary Remaining : |
$3,484,252 |
| Matt Calvert |
$3,500,000 (2) |
| -Salary Remaining : |
$3,251,969 |
| Tobias Bjornfot |
$3,500,000 (3) |
| -Salary Remaining : |
$3,251,969 |
| Mattias Norlinder |
$3,000,000 (3) |
| -Salary Remaining : |
$2,787,402 |
| Luke Hughes |
$3,000,000 (3) |
| -Salary Remaining : |
$2,787,402 |
| Josh Brook |
$3,000,000 (1) |
| -Salary Remaining : |
$2,787,402 |
| Alex Formenton |
$3,000,000 (3) |
| -Salary Remaining : |
$2,787,402 |
| Lassi Thomson |
$2,750,000 (1) |
| -Salary Remaining : |
$2,555,118 |
| William Lockwood |
$2,750,000 (1) |
| -Salary Remaining : |
$2,555,118 |
| Jesper Boqvist |
$2,750,000 (1) |
| -Salary Remaining : |
$2,555,118 |
| Morgan Klimchuk |
$2,000,000 (2) |
| -Salary Remaining : |
$1,858,268 |
| John Piccinich |
$2,000,000 (2) |
| -Salary Remaining : |
$1,858,268 |
| Connor Hurley |
$2,000,000 (3) |
| -Salary Remaining : |
$1,858,268 |
| Kirill Ustimenko |
$2,000,000 (2) |
| -Salary Remaining : |
$1,858,268 |
| Nick Bjugstad |
$2,000,000 (2) |
| -Salary Remaining : |
$1,858,268 |
| Tyler Kleven |
$2,000,000 (1) |
| -Salary Remaining : |
$1,858,268 |
| Nicolas Petan |
$1,800,000 (3) |
| -Salary Remaining : |
$1,672,441 |
| Brandon Halverson |
$1,250,000 (2) |
| -Salary Remaining : |
$1,161,417 |
| Teddy Blueger (Out of Payroll) |
$1,000,000 (1) |
| -Salary Remaining : |
$929,134 |
| Malcolm Subban |
$625,000 (3) |
| -Salary Remaining : |
$580,709 |
| Total Pro Players | 24 |
| Salary Commitment |
| Year 2031 : $69,585,000 |
| Year 2032 : $43,675,000 |
| Year 2033 : $27,175,000 |
| Year 2034 : $0 |
| Salary Average Commitment |
| Year 2031 : $69,585,000 |
| Year 2032 : $43,675,000 |
| Year 2033 : $27,175,000 |
| Year 2034 : $0 |
| Salary Cap with 1 Way Contract |
| Year 2031 : $69,585,000 |
| Year 2032 : $43,675,000 |
| Year 2033 : $27,175,000 |
| Year 2034 : $0 |
|
Farm Players Salaries |
| Danila Klimovich |
$200,000 (1) |
| Salary Remaining : |
$186,047 |
| Vasily Ponomarev |
$200,000 (1) |
| Salary Remaining : |
$186,047 |
| Graeme Clarke |
$200,000 (1) |
| Salary Remaining : |
$186,047 |
| Nikita Chibrikov |
$200,000 (1) |
| Salary Remaining : |
$186,047 |
| Topi Niemela |
$195,000 (2) |
| Salary Remaining : |
$181,395 |
| Tristen Robins |
$195,000 (2) |
| Salary Remaining : |
$181,395 |
| Joey Keane |
$185,000 (1) |
| Salary Remaining : |
$172,093 |
| Dylan Sadowy |
$183,333 (1) |
| Salary Remaining : |
$170,543 |
| Gilles Senn |
$175,000 (2) |
| Salary Remaining : |
$162,791 |
| Logan Hutsko |
$170,000 (2) |
| Salary Remaining : |
$158,140 |
| Tristan Broz |
$170,000 (2) |
| Salary Remaining : |
$158,140 |
| Jacob Olofsson |
$170,000 (1) |
| Salary Remaining : |
$158,140 |
| Yegor Sokolov |
$165,000 (2) |
| Salary Remaining : |
$153,488 |
| Gabriel Carlsson |
$160,000 (1) |
| Salary Remaining : |
$148,837 |
| Tyler Madden |
$160,000 (2) |
| Salary Remaining : |
$148,837 |
| Albert Johansson |
$160,000 (1) |
| Salary Remaining : |
$148,837 |
| Seth Barton |
$160,000 (2) |
| Salary Remaining : |
$148,837 |
| Vladimir Bobylev |
$160,000 (2) |
| Salary Remaining : |
$148,837 |
| Karl Henriksson |
$160,000 (2) |
| Salary Remaining : |
$148,837 |
| Alex Lintuniemi |
$158,333 (1) |
| Salary Remaining : |
$147,287 |
| Alexander Ljungkrantz |
$155,000 (2) |
| Salary Remaining : |
$144,186 |
| Ben Roger |
$155,000 (1) |
| Salary Remaining : |
$144,186 |
| Olivier Kapanen |
$155,000 (1) |
| Salary Remaining : |
$144,186 |
| Dmitri Kuzmin |
$150,000 (2) |
| Salary Remaining : |
$139,535 |
| Dale Weise |
$150,000 (1) |
| Salary Remaining : |
$139,535 |
| Brayden Point |
$150,000 (1) |
| Salary Remaining : |
$139,535 |
| Taige Harding |
$150,000 (2) |
| Salary Remaining : |
$139,535 |
| Roman Schmidt |
$150,000 (2) |
| Salary Remaining : |
$139,535 |
| Redmond Savage |
$140,000 (3) |
| Salary Remaining : |
$130,233 |
| Lauri Pajuniemi |
$140,000 (2) |
| Salary Remaining : |
$130,233 |
| Magnus Hellberg |
$125,000 (1) |
| Salary Remaining : |
$116,279 |
| Keegan Iverson |
$125,000 (2) |
| Salary Remaining : |
$116,279 |
| Anthony-John Greer |
$125,000 (3) |
| Salary Remaining : |
$116,279 |
| Tommy Vannelli |
$108,333 (1) |
| Salary Remaining : |
$100,775 |
| Andy Greene |
$75,000 (1) |
| Salary Remaining : |
$69,767 |
| Connor Hellebuyck |
$75,000 (1) |
| Salary Remaining : |
$69,767 |
| Conor Sheary |
$65,000 (1) |
| Salary Remaining : |
$60,465 |
| Frederick Gaudreau |
$65,000 (1) |
| Salary Remaining : |
$60,465 |
| David-Alexandre Beauregard |
$65,000 (1) |
| Salary Remaining : |
$60,465 |
| Artyom Zub |
$50,000 (1) |
| Salary Remaining : |
$46,512 |
| Jeremy Bracco |
$0 (0) |
| Salary Remaining : |
$0 |
| Antoine Roussel |
$0 (0) |
| Salary Remaining : |
$0 |
| Total Farm Players | 42 |
| Salary Commitment |
| Year 2031 : $5,899,999 |
| Year 2032 : $2,845,000 |
| Year 2033 : $265,000 |
| Year 2034 : $0 |
| Salary Average Commitment |
| Year 2031 : $5,899,999 |
| Year 2032 : $2,845,000 |
| Year 2033 : $265,000 |
| Year 2034 : $0 |
|
Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | T-Mobile Arena - A |
| Level 1: | 6500 - $155 - 6,018 - 92.58% |
| Level 2: | 5500 - $126 - 4,294 - 78.07% |
| Level 3: | 2250 - $101 - 1,670 - 74.21% |
| Level 4: | 4500 - $80 - 3,095 - 68.79% |
| Luxury : | 1250 - $310 - 1,184 - 94.72% |
| Total Capacity : | 20000 |
| Farm |
| Farm Level 1: | 2000 - $55 - 1,968 - 98.42% |
| Farm Level 2: | 1000 - $40 - 964 - 96.37% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 38 |
| Average Attendance - % | 16,261 - 81.30% |
| Average Income per Game | $2,691,519 |
| Year to Date Revenue | $8,074,558 |
| Farm |
| Home Games Left | 38 |
| Average Attendance - % | 2,932 - 97.73% |
| Average Income per Game | $167,358 |
| Year to Date Revenue | $502,073 |
Expense |
| Pro Players Total Salaries | $77,850,000 |
| Pro Players Total Average Salaries | $77,850,000 |
| Farm Players Total Salaries | $2,891,666 |
| Farm Players Total Average Salaries | $2,891,666 |
| Coaches Total Salaries | $18,000,000 |
| Luxury Taxe Total | $0 |
| Special Salary Cap Value | $0 |
| Pro Year To Date Expenses | $6,154,722 |
| Farm Year To Date Expenses | $835,851 |
| Pro Salary Cap Per Days | $612,992 |
| Pro Salary Cap To Date | $5,516,928 |
| Farm Salary Cap Per Days | $22,416 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Pro Estimated Season Revenue | $102,277,735 |
| Farm Estimated Season Revenue | $6,359,591 |
| Pro Remaining Season Days | 118 |
| Pro Expenses Per Days | $683,858 |
| Pro Estimated Expenses | $80,695,244 |
| Farm Remaining Season Days | 120 |
| Farm Expenses Per Days | $92,183 |
| Farm Estimated Expenses | $11,061,960 |
| Estimated Season Expenses | $91,757,204 |
| Estimated Season Salary Cap | $77,849,984 |
| Estimate Under Maximum Salary Cap of $89,000,000 | $11,150,016 |
| Estimate Over Minimum Salary Cap of $66,000,000 | $11,849,984 |
| Current Bank Account | $91,843,517 |
| Projected Bank Account | $108,723,639 |
|
Pro Players Salaries |
| Nico Hischier |
$7,500,000 (1) |
| -Salary Remaining : |
$6,968,504 |
| Thomas Chabot |
$6,250,000 (3) |
| -Salary Remaining : |
$5,807,087 |
| Mathew Barzal |
$6,250,000 (3) |
| -Salary Remaining : |
$5,807,087 |
| Ilya Samsonov |
$5,750,000 (3) |
| -Salary Remaining : |
$5,342,520 |
| Bode Wilde |
$5,000,000 (3) |
| -Salary Remaining : |
$4,645,669 |
| Rasmus Dahlin |
$5,000,000 (3) |
| -Salary Remaining : |
$4,645,669 |
| Jack Hughes |
$4,500,000 (1) |
| -Salary Remaining : |
$4,181,102 |
| Alexis Lafreniere |
$4,500,000 (2) |
| -Salary Remaining : |
$4,181,102 |
| Tage Thompson (Out of Payroll) |
$3,750,000 (2) |
| -Salary Remaining : |
$3,484,252 |
| Logan Stanley |
$3,500,000 (1) |
| -Salary Remaining : |
$3,251,969 |
| Marc Methot |
$3,500,000 (1) |
| -Salary Remaining : |
$3,251,969 |
| Vladislav Firstov |
$3,250,000 (1) |
| -Salary Remaining : |
$3,019,685 |
| Noel Gunler |
$3,000,000 (3) |
| -Salary Remaining : |
$2,787,402 |
| Jack Quinn |
$3,000,000 (3) |
| -Salary Remaining : |
$2,787,402 |
| Matthew Strome |
$3,000,000 (3) |
| -Salary Remaining : |
$2,787,402 |
| Jacob Larsson |
$3,000,000 (3) |
| -Salary Remaining : |
$2,787,402 |
| Cale Makar |
$3,000,000 (3) |
| -Salary Remaining : |
$2,787,402 |
| Raphael Bussieres |
$2,100,000 (1) |
| -Salary Remaining : |
$1,951,181 |
| Sam Steel |
$2,000,000 (1) |
| -Salary Remaining : |
$1,858,268 |
| Tristan Jarry |
$1,750,000 (1) |
| -Salary Remaining : |
$1,625,984 |
| Dino Ciccarelli |
$1,500,000 (1) |
| -Salary Remaining : |
$1,393,701 |
| Markus Granlund |
$500,000 (1) |
| -Salary Remaining : |
$464,567 |
| Luke Martin |
$0 (0) |
| Total Pro Players | 23 |
| Salary Commitment |
| Year 2031 : $81,600,000 |
| Year 2032 : $51,500,000 |
| Year 2033 : $43,250,000 |
| Year 2034 : $0 |
| Salary Average Commitment |
| Year 2031 : $81,600,000 |
| Year 2032 : $51,500,000 |
| Year 2033 : $43,250,000 |
| Year 2034 : $0 |
| Salary Cap with 1 Way Contract |
| Year 2031 : $81,600,000 |
| Year 2032 : $51,500,000 |
| Year 2033 : $43,250,000 |
| Year 2034 : $0 |
|
Farm Players Salaries |
| Logan Mailloux |
$200,000 (1) |
| Salary Remaining : |
$186,047 |
| Quinn Olson |
$200,000 (1) |
| Salary Remaining : |
$186,047 |
| Matthew Stienburg (Out of Payroll) |
$200,000 (1) |
| Salary Remaining : |
$186,047 |
| Aatu Raty |
$155,000 (1) |
| Salary Remaining : |
$144,186 |
| Henri Nikkanen |
$150,000 (2) |
| Salary Remaining : |
$139,535 |
| Matthew Knies |
$150,000 (2) |
| Salary Remaining : |
$139,535 |
| Jack Smith |
$150,000 (1) |
| Salary Remaining : |
$139,535 |
| Mikko Kokkonen |
$150,000 (2) |
| Salary Remaining : |
$139,535 |
| Kirill Kaprizov |
$125,000 (1) |
| Salary Remaining : |
$116,279 |
| Nick Boynton |
$125,000 (1) |
| Salary Remaining : |
$116,279 |
| Zack Phillips |
$125,000 (1) |
| Salary Remaining : |
$116,279 |
| Tyler Bozak |
$100,000 (1) |
| Salary Remaining : |
$93,023 |
| Nate Schmidt |
$100,000 (1) |
| Salary Remaining : |
$93,023 |
| Brent Moran |
$98,333 (1) |
| Salary Remaining : |
$91,473 |
| C.J. Yakimowicz |
$88,333 (1) |
| Salary Remaining : |
$82,171 |
| Tyler Pitlick |
$75,000 (2) |
| Salary Remaining : |
$69,767 |
| Jared Spurgeon |
$75,000 (1) |
| Salary Remaining : |
$69,767 |
| Barclay Goodrow |
$75,000 (1) |
| Salary Remaining : |
$69,767 |
| Vesa Toskala |
$65,000 (1) |
| Salary Remaining : |
$60,465 |
| Blake Lizotte |
$65,000 (1) |
| Salary Remaining : |
$60,465 |
| Samuel Surovec |
$60,000 (1) |
| Salary Remaining : |
$55,814 |
| Nelson Nogier |
$60,000 (2) |
| Salary Remaining : |
$55,814 |
| Brock McGinn |
$50,000 (1) |
| Salary Remaining : |
$46,512 |
| Gilbert Dionne |
$50,000 (1) |
| Salary Remaining : |
$46,512 |
| Shane Prince |
$50,000 (2) |
| Salary Remaining : |
$46,512 |
| J. C. Lipon |
$50,000 (1) |
| Salary Remaining : |
$46,512 |
| Justin Auger |
$50,000 (1) |
| Salary Remaining : |
$46,512 |
| Jimmy Hayes |
$50,000 (1) |
| Salary Remaining : |
$46,512 |
| Burke Podollan |
$50,000 (1) |
| Salary Remaining : |
$46,512 |
| Marco Scandella |
$50,000 (1) |
| Salary Remaining : |
$46,512 |
| Philip Samuelsson |
$50,000 (1) |
| Salary Remaining : |
$46,512 |
| Dylan Blujus |
$50,000 (1) |
| Salary Remaining : |
$46,512 |
| Total Farm Players | 32 |
| Salary Commitment |
| Year 2031 : $3,091,666 |
| Year 2032 : $635,000 |
| Year 2033 : $0 |
| Year 2034 : $0 |
| Salary Average Commitment |
| Year 2031 : $3,091,666 |
| Year 2032 : $635,000 |
| Year 2033 : $0 |
| Year 2034 : $0 |
|
Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Volksbank Arena - C |
| Level 1: | 7150 - $145 - 6,972 - 97.51% |
| Level 2: | 6050 - $110 - 5,922 - 97.88% |
| Level 3: | 2475 - $90 - 2,361 - 95.39% |
| Level 4: | 4950 - $71 - 4,025 - 81.32% |
| Luxury : | 1375 - $346 - 1,078 - 78.38% |
| Total Capacity : | 22000 |
| Farm |
| Farm Level 1: | 2000 - $70 - 1,466 - 73.29% |
| Farm Level 2: | 1000 - $45 - 773 - 77.30% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 38 |
| Average Attendance - % | 20,357 - 92.53% |
| Average Income per Game | $2,888,117 |
| Year to Date Revenue | $8,664,352 |
| Farm |
| Home Games Left | 37 |
| Average Attendance - % | 2,239 - 74.63% |
| Average Income per Game | $156,622 |
| Year to Date Revenue | $626,487 |
Expense |
| Pro Players Total Salaries | $85,250,000 |
| Pro Players Total Average Salaries | $85,250,000 |
| Farm Players Total Salaries | $3,490,000 |
| Farm Players Total Average Salaries | $3,490,000 |
| Coaches Total Salaries | $7,100,000 |
| Luxury Taxe Total | $0 |
| Special Salary Cap Value | $0 |
| Pro Year To Date Expenses | $6,344,094 |
| Farm Year To Date Expenses | $361,360 |
| Pro Salary Cap Per Days | $671,260 |
| Pro Salary Cap To Date | $5,968,505 |
| Farm Salary Cap Per Days | $27,054 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Pro Estimated Season Revenue | $109,748,459 |
| Farm Estimated Season Revenue | $5,795,005 |
| Pro Remaining Season Days | 118 |
| Pro Expenses Per Days | $712,992 |
| Pro Estimated Expenses | $84,133,056 |
| Farm Remaining Season Days | 120 |
| Farm Expenses Per Days | $41,008 |
| Farm Estimated Expenses | $4,920,960 |
| Estimated Season Expenses | $89,054,016 |
| Estimated Season Salary Cap | $85,177,185 |
| Estimate Under Maximum Salary Cap of $89,000,000 | $3,822,815 |
| Estimate Over Minimum Salary Cap of $66,000,000 | $19,177,185 |
| Current Bank Account | $52,505,159 |
| Projected Bank Account | $78,994,607 |
|
Pro Players Salaries |
| Jordan Staal |
$11,500,000 (1) |
| -Salary Remaining : |
$10,685,039 |
| Alexei Cherepanov |
$8,000,000 (2) |
| -Salary Remaining : |
$7,433,071 |
| Erik Brannstrom |
$7,000,000 (2) |
| -Salary Remaining : |
$6,503,937 |
| Kasperi Kapanen (Out of Payroll) |
$6,750,000 (2) |
| -Salary Remaining : |
$6,271,654 |
| Jack Roslovic |
$6,250,000 (3) |
| -Salary Remaining : |
$5,807,087 |
| Mike Hoffman |
$6,000,000 (1) |
| -Salary Remaining : |
$5,574,803 |
| Cam Fowler |
$5,500,000 (1) |
| -Salary Remaining : |
$5,110,236 |
| Mason McTavish |
$5,000,000 (3) |
| -Salary Remaining : |
$4,645,669 |
| Kaapo Kakko |
$4,500,000 (1) |
| -Salary Remaining : |
$4,181,102 |
| Noah Hanifin |
$4,250,000 (3) |
| -Salary Remaining : |
$3,948,819 |
| Alex Nedeljkovic |
$3,750,000 (2) |
| -Salary Remaining : |
$3,484,252 |
| Vitali Kravtsov |
$3,500,000 (2) |
| -Salary Remaining : |
$3,251,969 |
| Dillon Hamaliuk |
$3,000,000 (3) |
| -Salary Remaining : |
$2,787,402 |
| Riley Tufte |
$3,000,000 (2) |
| -Salary Remaining : |
$2,787,402 |
| Robert Thomas |
$3,000,000 (2) |
| -Salary Remaining : |
$2,787,402 |
| Curtis Lazar |
$2,750,000 (1) |
| -Salary Remaining : |
$2,555,118 |
| Matthew Robertson |
$2,250,000 (1) |
| -Salary Remaining : |
$2,090,551 |
| Filip Gustavsson |
$2,000,000 (1) |
| -Salary Remaining : |
$1,858,268 |
| Alexey Toropchenko |
$2,000,000 (1) |
| -Salary Remaining : |
$1,858,268 |
| Adam Pelech |
$1,250,000 (2) |
| -Salary Remaining : |
$1,161,417 |
| Andre Burakovsky |
$750,000 (2) |
| -Salary Remaining : |
$696,850 |
| Filip Chlapik |
$0 (0) |
| Matej Tomek |
$0 (0) |
| Total Pro Players | 23 |
| Salary Commitment |
| Year 2031 : $92,000,000 |
| Year 2032 : $55,500,000 |
| Year 2033 : $18,500,000 |
| Year 2034 : $0 |
| Salary Average Commitment |
| Year 2031 : $92,000,000 |
| Year 2032 : $55,500,000 |
| Year 2033 : $18,500,000 |
| Year 2034 : $0 |
| Salary Cap with 1 Way Contract |
| Year 2031 : $92,000,000 |
| Year 2032 : $55,500,000 |
| Year 2033 : $18,500,000 |
| Year 2034 : $0 |
|
Farm Players Salaries |
| Brett MacLean |
$200,000 (1) |
| Salary Remaining : |
$186,047 |
| Oskar Back |
$195,000 (2) |
| Salary Remaining : |
$181,395 |
| Daniil Chayka |
$190,000 (2) |
| Salary Remaining : |
$176,744 |
| Todd Burgess |
$185,000 (1) |
| Salary Remaining : |
$172,093 |
| Samuel Sjolund |
$175,000 (1) |
| Salary Remaining : |
$162,791 |
| Denis Smirnov |
$160,000 (2) |
| Salary Remaining : |
$148,837 |
| Danny DeKeyser |
$160,000 (1) |
| Salary Remaining : |
$148,837 |
| Daniel Sprong |
$155,000 (1) |
| Salary Remaining : |
$144,186 |
| Dylan Labbe |
$150,000 (1) |
| Salary Remaining : |
$139,535 |
| Jesper Wallstedt |
$150,000 (3) |
| Salary Remaining : |
$139,535 |
| Robin Lehner |
$150,000 (1) |
| Salary Remaining : |
$139,535 |
| Jaromir Pytlik |
$130,000 (2) |
| Salary Remaining : |
$120,930 |
| Nicholas Baptiste |
$125,000 (1) |
| Salary Remaining : |
$116,279 |
| Ville Pokka |
$125,000 (3) |
| Salary Remaining : |
$116,279 |
| Frank Nazar |
$125,000 (2) |
| Salary Remaining : |
$116,279 |
| Esa Lindell |
$125,000 (3) |
| Salary Remaining : |
$116,279 |
| Patrice Cormier |
$100,000 (1) |
| Salary Remaining : |
$93,023 |
| Dmitry Kulikov |
$100,000 (1) |
| Salary Remaining : |
$93,023 |
| Drake Batherson |
$100,000 (1) |
| Salary Remaining : |
$93,023 |
| Deven Sideroff |
$81,667 (3) |
| Salary Remaining : |
$75,969 |
| Erik Karlson |
$75,000 (1) |
| Salary Remaining : |
$69,767 |
| Taylor Cammarata |
$75,000 (2) |
| Salary Remaining : |
$69,767 |
| Nick Paul |
$75,000 (1) |
| Salary Remaining : |
$69,767 |
| Felix Girard |
$75,000 (1) |
| Salary Remaining : |
$69,767 |
| Evgeny Dadonov |
$75,000 (1) |
| Salary Remaining : |
$69,767 |
| Viktor Arvidsson |
$68,333 (2) |
| Salary Remaining : |
$63,566 |
| Nikita Zaitsev |
$65,000 (1) |
| Salary Remaining : |
$60,465 |
| Kyle Wood |
$50,000 (1) |
| Salary Remaining : |
$46,512 |
| Kabok Goukov |
$50,000 (1) |
| Salary Remaining : |
$46,512 |
| Total Farm Players | 29 |
| Salary Commitment |
| Year 2031 : $3,490,000 |
| Year 2032 : $1,425,000 |
| Year 2033 : $481,667 |
| Year 2034 : $0 |
| Salary Average Commitment |
| Year 2031 : $3,490,000 |
| Year 2032 : $1,425,000 |
| Year 2033 : $481,667 |
| Year 2034 : $0 |
|
Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Arena de Malley - E |
| Level 1: | 7800 - $150 - 6,955 - 89.17% |
| Level 2: | 6600 - $110 - 5,664 - 85.81% |
| Level 3: | 2700 - $85 - 2,453 - 90.84% |
| Level 4: | 5400 - $65 - 4,964 - 91.93% |
| Luxury : | 1500 - $305 - 1,375 - 91.67% |
| Total Capacity : | 24000 |
| Farm |
| Farm Level 1: | 2000 - $55 - 1,920 - 96.02% |
| Farm Level 2: | 1000 - $35 - 1,000 - 100.00% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 38 |
| Average Attendance - % | 21,411 - 89.21% |
| Average Income per Game | $2,983,169 |
| Year to Date Revenue | $8,949,508 |
| Farm |
| Home Games Left | 38 |
| Average Attendance - % | 2,920 - 97.34% |
| Average Income per Game | $160,305 |
| Year to Date Revenue | $480,915 |
Expense |
| Pro Players Total Salaries | $81,700,000 |
| Pro Players Total Average Salaries | $81,700,000 |
| Farm Players Total Salaries | $5,295,834 |
| Farm Players Total Average Salaries | $5,295,834 |
| Coaches Total Salaries | $6,220,000 |
| Luxury Taxe Total | $0 |
| Special Salary Cap Value | $0 |
| Pro Year To Date Expenses | $6,470,864 |
| Farm Year To Date Expenses | $540,381 |
| Pro Salary Cap Per Days | $643,307 |
| Pro Salary Cap To Date | $6,222,833 |
| Farm Salary Cap Per Days | $41,053 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Pro Estimated Season Revenue | $113,360,435 |
| Farm Estimated Season Revenue | $6,091,590 |
| Pro Remaining Season Days | 118 |
| Pro Expenses Per Days | $670,866 |
| Pro Estimated Expenses | $79,162,188 |
| Farm Remaining Season Days | 120 |
| Farm Expenses Per Days | $62,138 |
| Farm Estimated Expenses | $7,456,560 |
| Estimated Season Expenses | $86,618,748 |
| Estimated Season Salary Cap | $82,133,059 |
| Estimate Under Maximum Salary Cap of $89,000,000 | $6,866,941 |
| Estimate Over Minimum Salary Cap of $66,000,000 | $16,133,059 |
| Current Bank Account | $197,268,970 |
| Projected Bank Account | $230,102,247 |
|
Pro Players Salaries |
| Sam Bennett (Out of Payroll) |
$10,000,000 (2) |
| -Salary Remaining : |
$9,291,339 |
| Jake Virtanen |
$7,250,000 (2) |
| -Salary Remaining : |
$6,736,220 |
| Bryan Little |
$6,500,000 (1) |
| -Salary Remaining : |
$6,039,370 |
| Eddy Lack |
$5,500,000 (1) |
| -Salary Remaining : |
$5,110,236 |
| Jake Debrusk |
$5,250,000 (3) |
| -Salary Remaining : |
$4,877,953 |
| Julien Gauthier |
$5,000,000 (1) |
| -Salary Remaining : |
$4,645,669 |
| Nathan Beaulieu |
$4,700,000 (2) |
| -Salary Remaining : |
$4,366,929 |
| Joel Eriksson Ek |
$4,250,000 (3) |
| -Salary Remaining : |
$3,948,819 |
| Thomas Harley |
$4,000,000 (3) |
| -Salary Remaining : |
$3,716,535 |
| Matt Beleskey |
$3,750,000 (1) |
| -Salary Remaining : |
$3,484,252 |
| David Savard |
$3,750,000 (1) |
| -Salary Remaining : |
$3,484,252 |
| Liam Foudy |
$3,750,000 (3) |
| -Salary Remaining : |
$3,484,252 |
| Anton Stralman |
$3,500,000 (1) |
| -Salary Remaining : |
$3,251,969 |
| Klim Kostin |
$3,250,000 (1) |
| -Salary Remaining : |
$3,019,685 |
| Ryan Poehling |
$3,250,000 (1) |
| -Salary Remaining : |
$3,019,685 |
| Jonas Siegenthaler |
$3,000,000 (3) |
| -Salary Remaining : |
$2,787,402 |
| Dominik Bokk |
$3,000,000 (1) |
| -Salary Remaining : |
$2,787,402 |
| Nikita Zadorov |
$3,000,000 (1) |
| -Salary Remaining : |
$2,787,402 |
| William Eklund |
$2,500,000 (1) |
| -Salary Remaining : |
$2,322,835 |
| Dante Fabbro |
$2,250,000 (2) |
| -Salary Remaining : |
$2,090,551 |
| Olof Lindbom |
$2,250,000 (2) |
| -Salary Remaining : |
$2,090,551 |
| Ozzy Wiesblatt |
$2,000,000 (1) |
| -Salary Remaining : |
$1,858,268 |
| Total Pro Players | 22 |
| Salary Commitment |
| Year 2031 : $91,700,000 |
| Year 2032 : $46,700,000 |
| Year 2033 : $20,250,000 |
| Year 2034 : $0 |
| Salary Average Commitment |
| Year 2031 : $91,700,000 |
| Year 2032 : $46,700,000 |
| Year 2033 : $20,250,000 |
| Year 2034 : $0 |
| Salary Cap with 1 Way Contract |
| Year 2031 : $91,700,000 |
| Year 2032 : $46,700,000 |
| Year 2033 : $20,250,000 |
| Year 2034 : $0 |
|
Farm Players Salaries |
| Zack Ostapchuk |
$200,000 (2) |
| Salary Remaining : |
$186,047 |
| Matt Coronato |
$200,000 (2) |
| Salary Remaining : |
$186,047 |
| Fabian Lysell |
$200,000 (1) |
| Salary Remaining : |
$186,047 |
| Pavel Dorofeyev |
$200,000 (1) |
| Salary Remaining : |
$186,047 |
| Joseph Anderson |
$185,000 (1) |
| Salary Remaining : |
$172,093 |
| Kasper Kotkansalo |
$185,000 (2) |
| Salary Remaining : |
$172,093 |
| Carl Grundstrom |
$185,000 (1) |
| Salary Remaining : |
$172,093 |
| Egor Afanasyev |
$185,000 (1) |
| Salary Remaining : |
$172,093 |
| David Gustafsson |
$185,000 (2) |
| Salary Remaining : |
$172,093 |
| Sam Colangelo |
$180,000 (1) |
| Salary Remaining : |
$167,442 |
| Evan Nause |
$180,000 (2) |
| Salary Remaining : |
$167,442 |
| Jordan Harris |
$170,000 (1) |
| Salary Remaining : |
$158,140 |
| Matej Blumel |
$165,000 (2) |
| Salary Remaining : |
$153,488 |
| Aleksi Heimosalmi |
$165,000 (1) |
| Salary Remaining : |
$153,488 |
| Jacob Cederholm |
$160,000 (2) |
| Salary Remaining : |
$148,837 |
| Cliff Pu (Out of Payroll) |
$160,000 (2) |
| Salary Remaining : |
$148,837 |
| Jake Wise |
$160,000 (2) |
| Salary Remaining : |
$148,837 |
| Joel Edmundson |
$150,000 (2) |
| Salary Remaining : |
$139,535 |
| Alexander Kisakov |
$145,000 (1) |
| Salary Remaining : |
$134,884 |
| Tim Soderlund |
$140,000 (1) |
| Salary Remaining : |
$130,233 |
| Jake Boltmann |
$140,000 (2) |
| Salary Remaining : |
$130,233 |
| Linus Arnesson |
$140,000 (2) |
| Salary Remaining : |
$130,233 |
| Jonathan Marchessault |
$125,000 (1) |
| Salary Remaining : |
$116,279 |
| Lukas Dostal |
$125,000 (2) |
| Salary Remaining : |
$116,279 |
| Robin Kovacs |
$125,000 (1) |
| Salary Remaining : |
$116,279 |
| Jimmy Vesey |
$125,000 (1) |
| Salary Remaining : |
$116,279 |
| Calle Clang |
$115,000 (1) |
| Salary Remaining : |
$106,977 |
| Zach Sanford |
$108,333 (1) |
| Salary Remaining : |
$100,775 |
| Martin Erat |
$100,000 (1) |
| Salary Remaining : |
$93,023 |
| Josh Anderson |
$91,667 (3) |
| Salary Remaining : |
$85,271 |
| Madison Bowey |
$91,667 (1) |
| Salary Remaining : |
$85,271 |
| Chris Brown |
$87,500 (1) |
| Salary Remaining : |
$81,395 |
| Devin Shore |
$81,667 (2) |
| Salary Remaining : |
$75,969 |
| Vadim Shipachyov |
$75,000 (1) |
| Salary Remaining : |
$69,767 |
| Steve Ott |
$75,000 (1) |
| Salary Remaining : |
$69,767 |
| Jordan Leopold |
$75,000 (1) |
| Salary Remaining : |
$69,767 |
| Nick Coleman |
$75,000 (1) |
| Salary Remaining : |
$69,767 |
| David Ayres |
$75,000 (1) |
| Salary Remaining : |
$69,767 |
| Miles Wood |
$65,000 (1) |
| Salary Remaining : |
$60,465 |
| Tyson Sexsmith |
$60,000 (1) |
| Salary Remaining : |
$55,814 |
| Total Farm Players | 40 |
| Salary Commitment |
| Year 2031 : $5,455,834 |
| Year 2032 : $2,323,334 |
| Year 2033 : $91,667 |
| Year 2034 : $0 |
| Salary Average Commitment |
| Year 2031 : $5,455,834 |
| Year 2032 : $2,323,334 |
| Year 2033 : $91,667 |
| Year 2034 : $0 |
|
Islanders is over or under the salary cap!
Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Nassau Coliseum - A |
| Level 1: | 6500 - $185 - 4,880 - 75.07% |
| Level 2: | 5500 - $150 - 3,620 - 65.82% |
| Level 3: | 2250 - $105 - 1,759 - 78.16% |
| Level 4: | 4500 - $80 - 3,602 - 80.03% |
| Luxury : | 1250 - $460 - 847 - 67.76% |
| Total Capacity : | 20000 |
| Farm |
| Farm Level 1: | 2000 - $75 - 1,298 - 64.92% |
| Farm Level 2: | 1000 - $50 - 706 - 70.60% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 39 |
| Average Attendance - % | 14,707 - 73.53% |
| Average Income per Game | $2,631,223 |
| Year to Date Revenue | $5,262,446 |
| Farm |
| Home Games Left | 38 |
| Average Attendance - % | 2,004 - 66.81% |
| Average Income per Game | $151,250 |
| Year to Date Revenue | $453,749 |
Expense |
| Pro Players Total Salaries | $95,083,333 |
| Pro Players Total Average Salaries | $95,083,334 |
| Farm Players Total Salaries | $4,969,167 |
| Farm Players Total Average Salaries | $4,969,167 |
| Coaches Total Salaries | $6,200,000 |
| Luxury Taxe Total | $0 |
| Special Salary Cap Value | $0 |
| Pro Year To Date Expenses | $7,064,172 |
| Farm Year To Date Expenses | $455,331 |
| Pro Salary Cap Per Days | $748,688 |
| Pro Salary Cap To Date | $6,738,192 |
| Farm Salary Cap Per Days | $38,521 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Pro Estimated Season Revenue | $102,617,697 |
| Farm Estimated Season Revenue | $5,747,487 |
| Pro Remaining Season Days | 118 |
| Pro Expenses Per Days | $784,908 |
| Pro Estimated Expenses | $92,619,144 |
| Farm Remaining Season Days | 120 |
| Farm Expenses Per Days | $50,924 |
| Farm Estimated Expenses | $6,110,880 |
| Estimated Season Expenses | $98,730,024 |
| Estimated Season Salary Cap | $95,083,376 |
| Estimate Under Maximum Salary Cap of $89,000,000 | -$6,083,376 |
| Estimate Over Minimum Salary Cap of $66,000,000 | $29,083,376 |
| Current Bank Account | $14,702,118 |
| Projected Bank Account | $24,337,278 |
|
Pro Players Salaries |
| Jaden Schwartz |
$7,500,000 (2) |
| -Salary Remaining : |
$6,968,504 |
| Lawson Crouse |
$7,250,000 (3) |
| -Salary Remaining : |
$6,736,220 |
| Callan Foote |
$7,000,000 (2) |
| -Salary Remaining : |
$6,503,937 |
| Kevin Fiala |
$6,083,333 (1) |
| -Salary Remaining : |
$5,652,231 |
| Josh Bailey |
$6,000,000 (1) |
| -Salary Remaining : |
$5,574,803 |
| Henrik Borgstrom |
$5,500,000 (2) |
| -Salary Remaining : |
$5,110,236 |
| Jeremy Roy |
$5,250,000 (3) |
| -Salary Remaining : |
$4,877,953 |
| Kirby Dach |
$4,750,000 (1) |
| -Salary Remaining : |
$4,413,386 |
| Matthew Beniers |
$4,000,000 (3) |
| -Salary Remaining : |
$3,716,535 |
| Felix Sandstrom |
$3,750,000 (3) |
| -Salary Remaining : |
$3,484,252 |
| Alexander Holtz |
$3,750,000 (2) |
| -Salary Remaining : |
$3,484,252 |
| Luke Evangelista |
$3,750,000 (3) |
| -Salary Remaining : |
$3,484,252 |
| Mikhail Sergachev |
$3,750,000 (1) |
| -Salary Remaining : |
$3,484,252 |
| Teddy Purcell |
$3,500,000 (1) |
| -Salary Remaining : |
$3,251,969 |
| Kris Versteeg |
$3,500,000 (1) |
| -Salary Remaining : |
$3,251,969 |
| Luke Kunin |
$3,500,000 (1) |
| -Salary Remaining : |
$3,251,969 |
| Ryan Lindgren |
$3,250,000 (1) |
| -Salary Remaining : |
$3,019,685 |
| Carter Hart |
$3,250,000 (1) |
| -Salary Remaining : |
$3,019,685 |
| Kirill Marchenko |
$3,000,000 (3) |
| -Salary Remaining : |
$2,787,402 |
| Victor Soderstrom |
$2,750,000 (1) |
| -Salary Remaining : |
$2,555,118 |
| Ryan Johnson |
$2,500,000 (1) |
| -Salary Remaining : |
$2,322,835 |
| Marty McSorley |
$1,500,000 (1) |
| -Salary Remaining : |
$1,393,701 |
| Total Pro Players | 22 |
| Salary Commitment |
| Year 2031 : $95,083,333 |
| Year 2032 : $50,750,000 |
| Year 2033 : $27,000,000 |
| Year 2034 : $0 |
| Salary Average Commitment |
| Year 2031 : $95,083,334 |
| Year 2032 : $50,750,000 |
| Year 2033 : $27,000,000 |
| Year 2034 : $0 |
| Salary Cap with 1 Way Contract |
| Year 2031 : $95,083,334 |
| Year 2032 : $50,750,000 |
| Year 2033 : $27,000,000 |
| Year 2034 : $0 |
|
Farm Players Salaries |
| Lane Zablocki |
$200,000 (1) |
| Salary Remaining : |
$186,047 |
| Francesco Pinelli |
$200,000 (2) |
| Salary Remaining : |
$186,047 |
| Zach Dean |
$200,000 (1) |
| Salary Remaining : |
$186,047 |
| Daemon Hunt |
$200,000 (1) |
| Salary Remaining : |
$186,047 |
| Mikhail Abramov |
$200,000 (1) |
| Salary Remaining : |
$186,047 |
| Daniil Misyul |
$200,000 (1) |
| Salary Remaining : |
$186,047 |
| Zac Jones |
$200,000 (1) |
| Salary Remaining : |
$186,047 |
| Leevi Merilainen |
$195,000 (2) |
| Salary Remaining : |
$181,395 |
| Michal Teply |
$195,000 (1) |
| Salary Remaining : |
$181,395 |
| Ivan Morozov |
$195,000 (3) |
| Salary Remaining : |
$181,395 |
| Anatoli Golyshev (Out of Payroll) |
$195,000 (2) |
| Salary Remaining : |
$181,395 |
| Connor Dewar |
$195,000 (3) |
| Salary Remaining : |
$181,395 |
| Nikita Okhotyuk |
$190,000 (1) |
| Salary Remaining : |
$176,744 |
| Christian Ehrhoff |
$185,000 (2) |
| Salary Remaining : |
$172,093 |
| Alex DeBrincat |
$185,000 (1) |
| Salary Remaining : |
$172,093 |
| Nils Hoglander |
$185,000 (1) |
| Salary Remaining : |
$172,093 |
| Matej Pekar |
$185,000 (1) |
| Salary Remaining : |
$172,093 |
| Sasha Pastujov |
$180,000 (2) |
| Salary Remaining : |
$167,442 |
| Demetrios Koumontzis |
$175,000 (3) |
| Salary Remaining : |
$162,791 |
| Kasper Simontaival |
$175,000 (2) |
| Salary Remaining : |
$162,791 |
| Jack Perbix |
$165,000 (3) |
| Salary Remaining : |
$153,488 |
| Alexandr Daryin |
$165,000 (3) |
| Salary Remaining : |
$153,488 |
| Luke Henman |
$160,000 (2) |
| Salary Remaining : |
$148,837 |
| Josh Bloom |
$155,000 (3) |
| Salary Remaining : |
$144,186 |
| Keaton Middleton |
$125,000 (1) |
| Salary Remaining : |
$116,279 |
| Michael Spacek |
$125,000 (1) |
| Salary Remaining : |
$116,279 |
| Joona Koppanen |
$115,000 (1) |
| Salary Remaining : |
$106,977 |
| Evan Cowley |
$87,500 (3) |
| Salary Remaining : |
$81,395 |
| Adam Tambellini |
$81,667 (1) |
| Salary Remaining : |
$75,969 |
| Michael Pezzetta |
$50,000 (1) |
| Salary Remaining : |
$46,512 |
| Rick Wamsley |
$50,000 (1) |
| Salary Remaining : |
$46,512 |
| Paul Byron |
$50,000 (1) |
| Salary Remaining : |
$46,512 |
| Total Farm Players | 32 |
| Salary Commitment |
| Year 2031 : $5,164,167 |
| Year 2032 : $2,427,500 |
| Year 2033 : $1,137,500 |
| Year 2034 : $0 |
| Salary Average Commitment |
| Year 2031 : $5,164,167 |
| Year 2032 : $2,427,500 |
| Year 2033 : $1,137,500 |
| Year 2034 : $0 |
|
Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | MTS Place - B |
| Level 1: | 6825 - $160 - 5,556 - 81.41% |
| Level 2: | 5775 - $115 - 5,431 - 94.04% |
| Level 3: | 2362 - $85 - 2,303 - 97.52% |
| Level 4: | 4725 - $65 - 4,613 - 97.62% |
| Luxury : | 1313 - $340 - 1,079 - 82.18% |
| Total Capacity : | 21000 |
| Farm |
| Farm Level 1: | 2000 - $55 - 1,932 - 96.60% |
| Farm Level 2: | 1000 - $45 - 753 - 75.27% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 38 |
| Average Attendance - % | 18,982 - 90.39% |
| Average Income per Game | $2,708,648 |
| Year to Date Revenue | $8,125,943 |
| Farm |
| Home Games Left | 38 |
| Average Attendance - % | 2,685 - 89.49% |
| Average Income per Game | $159,748 |
| Year to Date Revenue | $479,244 |
Expense |
| Pro Players Total Salaries | $78,833,000 |
| Pro Players Total Average Salaries | $78,833,000 |
| Farm Players Total Salaries | $3,243,333 |
| Farm Players Total Average Salaries | $3,243,333 |
| Coaches Total Salaries | $5,770,000 |
| Luxury Taxe Total | $0 |
| Special Salary Cap Value | $0 |
| Pro Year To Date Expenses | $6,035,410 |
| Farm Year To Date Expenses | $417,985 |
| Pro Salary Cap Per Days | $620,732 |
| Pro Salary Cap To Date | $5,822,812 |
| Farm Salary Cap Per Days | $25,142 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Pro Estimated Season Revenue | $102,928,611 |
| Farm Estimated Season Revenue | $6,070,424 |
| Pro Remaining Season Days | 118 |
| Pro Expenses Per Days | $644,354 |
| Pro Estimated Expenses | $76,033,772 |
| Farm Remaining Season Days | 120 |
| Farm Expenses Per Days | $46,615 |
| Farm Estimated Expenses | $5,593,800 |
| Estimated Season Expenses | $81,627,572 |
| Estimated Season Salary Cap | $79,069,188 |
| Estimate Under Maximum Salary Cap of $89,000,000 | $9,930,812 |
| Estimate Over Minimum Salary Cap of $66,000,000 | $13,069,188 |
| Current Bank Account | $52,039,455 |
| Projected Bank Account | $79,410,918 |
|
Pro Players Salaries |
| Tyler Seguin |
$6,625,000 (1) |
| -Salary Remaining : |
$6,155,512 |
| Jordan Greenway |
$6,250,000 (1) |
| -Salary Remaining : |
$5,807,087 |
| Nikita Tryamkin |
$4,250,000 (2) |
| -Salary Remaining : |
$3,948,819 |
| Maxim Letunov |
$4,000,000 (1) |
| -Salary Remaining : |
$3,716,535 |
| Darren Helm |
$4,000,000 (2) |
| -Salary Remaining : |
$3,716,535 |
| Mikko Rantanen |
$3,833,000 (2) |
| -Salary Remaining : |
$3,561,370 |
| Trevor Zegras |
$3,750,000 (1) |
| -Salary Remaining : |
$3,484,252 |
| Fyodor Svechkov |
$3,750,000 (3) |
| -Salary Remaining : |
$3,484,252 |
| Helge Grans (Out of Payroll) |
$3,750,000 (3) |
| -Salary Remaining : |
$3,484,252 |
| Nils Lundkvist |
$3,750,000 (3) |
| -Salary Remaining : |
$3,484,252 |
| John Quenneville |
$3,375,000 (1) |
| -Salary Remaining : |
$3,135,827 |
| Vladislav Kamenev |
$3,375,000 (1) |
| -Salary Remaining : |
$3,135,827 |
| Alex Schoenborn |
$3,375,000 (1) |
| -Salary Remaining : |
$3,135,827 |
| Simon Holmstrom |
$3,000,000 (3) |
| -Salary Remaining : |
$2,787,402 |
| Adam Beckman |
$3,000,000 (3) |
| -Salary Remaining : |
$2,787,402 |
| Lukas Reichel |
$3,000,000 (2) |
| -Salary Remaining : |
$2,787,402 |
| Hendrix Lapierre |
$3,000,000 (2) |
| -Salary Remaining : |
$2,787,402 |
| Carsen Twarynski |
$2,500,000 (3) |
| -Salary Remaining : |
$2,322,835 |
| Tomas Hertl |
$2,500,000 (2) |
| -Salary Remaining : |
$2,322,835 |
| Joshua Anderson |
$2,500,000 (2) |
| -Salary Remaining : |
$2,322,835 |
| Alexandre Mallet |
$2,250,000 (3) |
| -Salary Remaining : |
$2,090,551 |
| Anders Lindback |
$1,750,000 (1) |
| -Salary Remaining : |
$1,625,984 |
| Jonas Johansson |
$1,750,000 (2) |
| -Salary Remaining : |
$1,625,984 |
| Shea Theodore |
$1,750,000 (2) |
| -Salary Remaining : |
$1,625,984 |
| Jonas Rondbjerg |
$1,500,000 (1) |
| -Salary Remaining : |
$1,393,701 |
| Total Pro Players | 25 |
| Salary Commitment |
| Year 2031 : $82,583,000 |
| Year 2032 : $48,583,000 |
| Year 2033 : $22,000,000 |
| Year 2034 : $0 |
| Salary Average Commitment |
| Year 2031 : $82,583,000 |
| Year 2032 : $48,583,000 |
| Year 2033 : $22,000,000 |
| Year 2034 : $0 |
| Salary Cap with 1 Way Contract |
| Year 2031 : $82,583,000 |
| Year 2032 : $48,583,000 |
| Year 2033 : $22,000,000 |
| Year 2034 : $0 |
|
Farm Players Salaries |
| Nathan Smith |
$200,000 (1) |
| Salary Remaining : |
$186,047 |
| Taylor Raddysh |
$200,000 (1) |
| Salary Remaining : |
$186,047 |
| Scott Perunovich |
$200,000 (1) |
| Salary Remaining : |
$186,047 |
| Sean Behrens |
$195,000 (3) |
| Salary Remaining : |
$181,395 |
| Zachary Lauzon |
$195,000 (2) |
| Salary Remaining : |
$181,395 |
| Brayden Tracey |
$195,000 (2) |
| Salary Remaining : |
$181,395 |
| Scott Morrow |
$190,000 (2) |
| Salary Remaining : |
$176,744 |
| Axel Andersson (Out of Payroll) |
$185,000 (2) |
| Salary Remaining : |
$172,093 |
| Allan McShane |
$175,000 (2) |
| Salary Remaining : |
$162,791 |
| Jakub Skarek |
$175,000 (3) |
| Salary Remaining : |
$162,791 |
| Ville Ottavainen |
$175,000 (3) |
| Salary Remaining : |
$162,791 |
| Mitchell Miller |
$155,000 (3) |
| Salary Remaining : |
$144,186 |
| Keegan Kolesar |
$143,333 (2) |
| Salary Remaining : |
$133,333 |
| Michael Krutil |
$130,000 (1) |
| Salary Remaining : |
$120,930 |
| Curtis McElhinney |
$100,000 (3) |
| Salary Remaining : |
$93,023 |
| Gabriel Bourque |
$88,333 (3) |
| Salary Remaining : |
$82,171 |
| Beau Starrett |
$81,667 (2) |
| Salary Remaining : |
$75,969 |
| Mattias Tedenby |
$75,000 (1) |
| Salary Remaining : |
$69,767 |
| Kevin Sundher |
$75,000 (1) |
| Salary Remaining : |
$69,767 |
| Landon Ferraro |
$75,000 (2) |
| Salary Remaining : |
$69,767 |
| Alexander Ruuttu |
$75,000 (1) |
| Salary Remaining : |
$69,767 |
| Ivan Zvereva |
$75,000 (1) |
| Salary Remaining : |
$69,767 |
| Ryan Kujawinski |
$75,000 (3) |
| Salary Remaining : |
$69,767 |
| Connor Crisp |
$75,000 (2) |
| Salary Remaining : |
$69,767 |
| Marcus Hogberg |
$70,000 (2) |
| Salary Remaining : |
$65,116 |
| Christian Thomas |
$50,000 (2) |
| Salary Remaining : |
$46,512 |
| Total Farm Players | 26 |
| Salary Commitment |
| Year 2031 : $3,428,333 |
| Year 2032 : $2,398,333 |
| Year 2033 : $963,333 |
| Year 2034 : $0 |
| Salary Average Commitment |
| Year 2031 : $3,428,333 |
| Year 2032 : $2,398,333 |
| Year 2033 : $963,333 |
| Year 2034 : $0 |
|
Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Staples Center - C |
| Level 1: | 7150 - $125 - 6,993 - 97.80% |
| Level 2: | 6050 - $95 - 5,519 - 91.22% |
| Level 3: | 2475 - $70 - 2,475 - 100.00% |
| Level 4: | 4950 - $50 - 4,950 - 100.00% |
| Luxury : | 1375 - $275 - 1,375 - 100.00% |
| Total Capacity : | 22000 |
| Farm |
| Farm Level 1: | 2000 - $65 - 1,740 - 86.98% |
| Farm Level 2: | 1000 - $40 - 1,000 - 100.00% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 38 |
| Average Attendance - % | 21,312 - 96.87% |
| Average Income per Game | $2,504,928 |
| Year to Date Revenue | $7,514,783 |
| Farm |
| Home Games Left | 39 |
| Average Attendance - % | 2,740 - 91.32% |
| Average Income per Game | $174,497 |
| Year to Date Revenue | $348,994 |
Expense |
| Pro Players Total Salaries | $87,275,000 |
| Pro Players Total Average Salaries | $87,275,000 |
| Farm Players Total Salaries | $3,125,000 |
| Farm Players Total Average Salaries | $3,125,000 |
| Coaches Total Salaries | $7,500,000 |
| Luxury Taxe Total | $0 |
| Special Salary Cap Value | $250,000 |
| Pro Year To Date Expenses | $6,503,742 |
| Farm Year To Date Expenses | $433,993 |
| Pro Salary Cap Per Days | $687,205 |
| Pro Salary Cap To Date | $6,184,845 |
| Farm Salary Cap Per Days | $24,225 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Pro Estimated Season Revenue | $95,187,251 |
| Farm Estimated Season Revenue | $6,805,383 |
| Pro Remaining Season Days | 118 |
| Pro Expenses Per Days | $722,638 |
| Pro Estimated Expenses | $85,271,284 |
| Farm Remaining Season Days | 120 |
| Farm Expenses Per Days | $47,481 |
| Farm Estimated Expenses | $5,697,720 |
| Estimated Season Expenses | $90,969,004 |
| Estimated Season Salary Cap | $87,525,035 |
| Estimate Under Maximum Salary Cap of $89,000,000 | $1,474,965 |
| Estimate Over Minimum Salary Cap of $66,000,000 | $21,525,035 |
| Current Bank Account | $171,830,658 |
| Projected Bank Account | $182,854,288 |
|
Pro Players Salaries |
| Jonathan Drouin |
$11,000,000 (1) |
| -Salary Remaining : |
$10,220,472 |
| Timothy Liljegren |
$6,000,000 (1) |
| -Salary Remaining : |
$5,574,803 |
| Travis Sandheim |
$5,250,000 (2) |
| -Salary Remaining : |
$4,877,953 |
| Jared McCann |
$4,250,000 (2) |
| -Salary Remaining : |
$3,948,819 |
| Pascal Laberge |
$4,000,000 (1) |
| -Salary Remaining : |
$3,716,535 |
| Alex Galchenyuk |
$4,000,000 (2) |
| -Salary Remaining : |
$3,716,535 |
| Logan Brown |
$4,000,000 (1) |
| -Salary Remaining : |
$3,716,535 |
| Quinn Hughes |
$4,000,000 (3) |
| -Salary Remaining : |
$3,716,535 |
| Grant Mismash |
$3,750,000 (2) |
| -Salary Remaining : |
$3,484,252 |
| Nathan Bastian |
$3,750,000 (1) |
| -Salary Remaining : |
$3,484,252 |
| Isac Lundestrom |
$3,750,000 (2) |
| -Salary Remaining : |
$3,484,252 |
| Rodion Amirov |
$3,750,000 (2) |
| -Salary Remaining : |
$3,484,252 |
| Casey Mittelstadt |
$3,500,000 (1) |
| -Salary Remaining : |
$3,251,969 |
| Jakob Chychrun |
$3,500,000 (2) |
| -Salary Remaining : |
$3,251,969 |
| Brendan Lemieux |
$3,200,000 (1) |
| -Salary Remaining : |
$2,973,228 |
| Connor Zary |
$3,000,000 (3) |
| -Salary Remaining : |
$2,787,402 |
| Evander Kane |
$3,000,000 (2) |
| -Salary Remaining : |
$2,787,402 |
| Shane Pinto |
$2,750,000 (1) |
| -Salary Remaining : |
$2,555,118 |
| Fredrik Karlstrom |
$2,250,000 (2) |
| -Salary Remaining : |
$2,090,551 |
| Cody Ceci |
$2,200,000 (1) |
| -Salary Remaining : |
$2,044,094 |
| Jeremy Swayman |
$2,000,000 (3) |
| -Salary Remaining : |
$1,858,268 |
| Ville Husso |
$1,625,000 (1) |
| -Salary Remaining : |
$1,509,843 |
| Petr Kvaca |
$1,500,000 (2) |
| -Salary Remaining : |
$1,393,701 |
| Torey Krug |
$1,250,000 (1) |
| -Salary Remaining : |
$1,161,417 |
| Total Pro Players | 24 |
| Salary Commitment |
| Year 2031 : $87,275,000 |
| Year 2032 : $44,000,000 |
| Year 2033 : $9,000,000 |
| Year 2034 : $0 |
| Salary Average Commitment |
| Year 2031 : $87,275,000 |
| Year 2032 : $44,000,000 |
| Year 2033 : $9,000,000 |
| Year 2034 : $0 |
| Salary Cap with 1 Way Contract |
| Year 2031 : $87,275,000 |
| Year 2032 : $44,000,000 |
| Year 2033 : $9,000,000 |
| Year 2034 : $0 |
|
Farm Players Salaries |
| Joe Veleno (Out of Payroll) |
$200,000 (1) |
| Salary Remaining : |
$186,047 |
| Jack Pearl (Out of Payroll) |
$190,000 (2) |
| Salary Remaining : |
$176,744 |
| Hudson Elynuik |
$185,000 (1) |
| Salary Remaining : |
$172,093 |
| Max Zimmer |
$185,000 (1) |
| Salary Remaining : |
$172,093 |
| Benjamin Mirageas (Out of Payroll) |
$185,000 (1) |
| Salary Remaining : |
$172,093 |
| Adam Ginning |
$160,000 (1) |
| Salary Remaining : |
$148,837 |
| Mathias From |
$155,000 (2) |
| Salary Remaining : |
$144,186 |
| Kyle Masters |
$140,000 (3) |
| Salary Remaining : |
$130,233 |
| Ondrej Kase |
$140,000 (1) |
| Salary Remaining : |
$130,233 |
| Aidan Dudas |
$140,000 (2) |
| Salary Remaining : |
$130,233 |
| Zbynek Michalek |
$135,000 (1) |
| Salary Remaining : |
$125,581 |
| Oliver Tarnstrom |
$130,000 (2) |
| Salary Remaining : |
$120,930 |
| Thomas Schemitsch |
$125,000 (1) |
| Salary Remaining : |
$116,279 |
| Marco Kasper |
$125,000 (2) |
| Salary Remaining : |
$116,279 |
| Patrik Pavlikovsky |
$120,000 (2) |
| Salary Remaining : |
$111,628 |
| Brad Boyes |
$100,000 (1) |
| Salary Remaining : |
$93,023 |
| Tim Thomas |
$100,000 (1) |
| Salary Remaining : |
$93,023 |
| Anton Rodin (Out of Payroll) |
$100,000 (2) |
| Salary Remaining : |
$93,023 |
| Nick Leddy |
$100,000 (2) |
| Salary Remaining : |
$93,023 |
| Mark Alt |
$100,000 (2) |
| Salary Remaining : |
$93,023 |
| Alec Dillon |
$75,000 (1) |
| Salary Remaining : |
$69,767 |
| Martins Dzierkals |
$60,000 (3) |
| Salary Remaining : |
$55,814 |
| Matthew Nieto |
$50,000 (1) |
| Salary Remaining : |
$46,512 |
| Arttu Karki |
$50,000 (1) |
| Salary Remaining : |
$46,512 |
| Daniil Zharkov |
$50,000 (1) |
| Salary Remaining : |
$46,512 |
| Jack Dougherty |
$50,000 (1) |
| Salary Remaining : |
$46,512 |
| Mattia Marcantuoni |
$50,000 (1) |
| Salary Remaining : |
$46,512 |
| Dwyer Tschantz |
$50,000 (1) |
| Salary Remaining : |
$46,512 |
| Jaden Lindo |
$50,000 (1) |
| Salary Remaining : |
$46,512 |
| Kerby Rychel |
$50,000 (1) |
| Salary Remaining : |
$46,512 |
| Brandon Sutter |
$50,000 (1) |
| Salary Remaining : |
$46,512 |
| Hunter Brzustewicz |
$50,000 (3) |
| Salary Remaining : |
$46,512 |
| Ian Cole |
$50,000 (1) |
| Salary Remaining : |
$46,512 |
| Stuart Percy |
$50,000 (2) |
| Salary Remaining : |
$46,512 |
| Dmitriy Tereskov |
$50,000 (1) |
| Salary Remaining : |
$46,512 |
| Total Farm Players | 35 |
| Salary Commitment |
| Year 2031 : $3,600,000 |
| Year 2032 : $1,460,000 |
| Year 2033 : $250,000 |
| Year 2034 : $0 |
| Salary Average Commitment |
| Year 2031 : $3,600,000 |
| Year 2032 : $1,460,000 |
| Year 2033 : $250,000 |
| Year 2034 : $0 |
|
Maple Leafs is over or under the salary cap!
Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Air Canada Center - A |
| Level 1: | 6100 - $160 - 5,400 - 88.52% |
| Level 2: | 5100 - $100 - 5,100 - 100.00% |
| Level 3: | 2100 - $90 - 2,100 - 100.00% |
| Level 4: | 4100 - $75 - 3,775 - 92.07% |
| Luxury : | 1031 - $350 - 1,031 - 100.00% |
| Total Capacity : | 18431 |
| Farm |
| Farm Level 1: | 2000 - $65 - 1,675 - 83.75% |
| Farm Level 2: | 1000 - $35 - 1,000 - 100.00% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 38 |
| Average Attendance - % | 17,405 - 94.44% |
| Average Income per Game | $2,515,862 |
| Year to Date Revenue | $7,547,587 |
| Farm |
| Home Games Left | 38 |
| Average Attendance - % | 2,675 - 89.17% |
| Average Income per Game | $164,018 |
| Year to Date Revenue | $492,053 |
Expense |
| Pro Players Total Salaries | $94,333,333 |
| Pro Players Total Average Salaries | $94,333,333 |
| Farm Players Total Salaries | $4,403,334 |
| Farm Players Total Average Salaries | $4,403,334 |
| Coaches Total Salaries | $6,000,000 |
| Luxury Taxe Total | $0 |
| Special Salary Cap Value | $0 |
| Pro Year To Date Expenses | $6,648,294 |
| Farm Year To Date Expenses | $446,742 |
| Pro Salary Cap Per Days | $742,782 |
| Pro Salary Cap To Date | $6,364,830 |
| Farm Salary Cap Per Days | $34,134 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Pro Estimated Season Revenue | $95,602,769 |
| Farm Estimated Season Revenue | $6,232,671 |
| Pro Remaining Season Days | 118 |
| Pro Expenses Per Days | $774,278 |
| Pro Estimated Expenses | $91,364,804 |
| Farm Remaining Season Days | 120 |
| Farm Expenses Per Days | $49,638 |
| Farm Estimated Expenses | $5,956,560 |
| Estimated Season Expenses | $97,321,364 |
| Estimated Season Salary Cap | $94,013,106 |
| Estimate Under Maximum Salary Cap of $89,000,000 | -$5,013,106 |
| Estimate Over Minimum Salary Cap of $66,000,000 | $28,013,106 |
| Current Bank Account | $72,806,978 |
| Projected Bank Account | $77,321,054 |
|
Pro Players Salaries |
| Erdvilas Bilaitis |
$8,525,000 (2) |
| -Salary Remaining : |
$7,920,866 |
| Kieffer Bellows |
$7,000,000 (2) |
| -Salary Remaining : |
$6,503,937 |
| Ryan Johansen |
$6,625,000 (3) |
| -Salary Remaining : |
$6,155,512 |
| Pekka Rinne |
$6,500,000 (1) |
| -Salary Remaining : |
$6,039,370 |
| Frederik Gauthier |
$6,250,000 (1) |
| -Salary Remaining : |
$5,807,087 |
| John Klingberg |
$5,500,000 (1) |
| -Salary Remaining : |
$5,110,236 |
| Dennis Wideman |
$5,083,333 (3) |
| -Salary Remaining : |
$4,723,097 |
| Adam Mascherin |
$3,750,000 (2) |
| -Salary Remaining : |
$3,484,252 |
| Mikhail Grabovski |
$3,500,000 (1) |
| -Salary Remaining : |
$3,251,969 |
| Patric Hornqvist |
$3,500,000 (1) |
| -Salary Remaining : |
$3,251,969 |
| Cody Glass |
$3,500,000 (1) |
| -Salary Remaining : |
$3,251,969 |
| Jordan Kyrou |
$3,500,000 (2) |
| -Salary Remaining : |
$3,251,969 |
| Dylan McIlrath |
$3,000,000 (1) |
| -Salary Remaining : |
$2,787,402 |
| Wade Allison |
$3,000,000 (1) |
| -Salary Remaining : |
$2,787,402 |
| Jakub Zboril |
$3,000,000 (3) |
| -Salary Remaining : |
$2,787,402 |
| Shane Bowers |
$3,000,000 (2) |
| -Salary Remaining : |
$2,787,402 |
| Cam Hillis |
$3,000,000 (3) |
| -Salary Remaining : |
$2,787,402 |
| Akil Thomas |
$3,000,000 (3) |
| -Salary Remaining : |
$2,787,402 |
| Robert Hagg |
$2,750,000 (1) |
| -Salary Remaining : |
$2,555,118 |
| James Greenway |
$2,500,000 (2) |
| -Salary Remaining : |
$2,322,835 |
| Brandon Saad |
$2,100,000 (2) |
| -Salary Remaining : |
$1,951,181 |
| Mikko Koskinen |
$1,750,000 (1) |
| -Salary Remaining : |
$1,625,984 |
| Wouter Peeters |
$1,750,000 (2) |
| -Salary Remaining : |
$1,625,984 |
| Brandon Hickey |
$1,250,000 (2) |
| -Salary Remaining : |
$1,161,417 |
| Steven Hodges |
$1,000,000 (2) |
| -Salary Remaining : |
$929,134 |
| Mike Robinson |
$0 (0) |
| Total Pro Players | 26 |
| Salary Commitment |
| Year 2031 : $94,333,333 |
| Year 2032 : $55,083,333 |
| Year 2033 : $20,708,333 |
| Year 2034 : $0 |
| Salary Average Commitment |
| Year 2031 : $94,333,333 |
| Year 2032 : $55,083,333 |
| Year 2033 : $20,708,333 |
| Year 2034 : $0 |
| Salary Cap with 1 Way Contract |
| Year 2031 : $94,333,333 |
| Year 2032 : $55,083,333 |
| Year 2033 : $20,708,333 |
| Year 2034 : $0 |
|
Farm Players Salaries |
| Nick Bonino |
$200,000 (1) |
| Salary Remaining : |
$186,047 |
| John Merrill |
$200,000 (1) |
| Salary Remaining : |
$186,047 |
| Jonah Gadjovich |
$200,000 (1) |
| Salary Remaining : |
$186,047 |
| Nikita Popugaev |
$200,000 (1) |
| Salary Remaining : |
$186,047 |
| Xavier Bernard |
$195,000 (3) |
| Salary Remaining : |
$181,395 |
| Zayde Wisdom |
$195,000 (2) |
| Salary Remaining : |
$181,395 |
| Mario Ferraro |
$195,000 (2) |
| Salary Remaining : |
$181,395 |
| Tyler Weiss |
$195,000 (3) |
| Salary Remaining : |
$181,395 |
| John St. Ivany |
$175,000 (3) |
| Salary Remaining : |
$162,791 |
| Dillon Dube |
$175,000 (2) |
| Salary Remaining : |
$162,791 |
| Brett Leason |
$175,000 (3) |
| Salary Remaining : |
$162,791 |
| Cale Fleury |
$175,000 (1) |
| Salary Remaining : |
$162,791 |
| Samuel Helenius |
$170,000 (2) |
| Salary Remaining : |
$158,140 |
| Jordan Spence |
$170,000 (2) |
| Salary Remaining : |
$158,140 |
| Ilya Nikolaev |
$160,000 (1) |
| Salary Remaining : |
$148,837 |
| Jarrod Maidens |
$150,000 (1) |
| Salary Remaining : |
$139,535 |
| Radek Smolenak |
$150,000 (1) |
| Salary Remaining : |
$139,535 |
| Jacob Josefson |
$150,000 (2) |
| Salary Remaining : |
$139,535 |
| Kevin Lynch |
$150,000 (1) |
| Salary Remaining : |
$139,535 |
| Carter Mazur |
$140,000 (3) |
| Salary Remaining : |
$130,233 |
| Jamie Allison |
$130,000 (2) |
| Salary Remaining : |
$120,930 |
| Domink Masin |
$125,000 (2) |
| Salary Remaining : |
$116,279 |
| Ilya Konovalov |
$115,000 (1) |
| Salary Remaining : |
$106,977 |
| Thomas Novak |
$81,667 (3) |
| Salary Remaining : |
$75,969 |
| Eamon McAdam |
$75,000 (3) |
| Salary Remaining : |
$69,767 |
| Tyler Ennis |
$75,000 (2) |
| Salary Remaining : |
$69,767 |
| Brett Lernout |
$71,667 (2) |
| Salary Remaining : |
$66,667 |
| Artturi Lehkonen |
$60,000 (1) |
| Salary Remaining : |
$55,814 |
| Mathieu Darche |
$50,000 (1) |
| Salary Remaining : |
$46,512 |
| Hampton Slukynsky |
$50,000 (3) |
| Salary Remaining : |
$46,512 |
| Geoff Courtnall |
$50,000 (1) |
| Salary Remaining : |
$46,512 |
| Blake McLaughlin |
$0 (0) |
| Salary Remaining : |
$0 |
| Andrej Sekera |
$0 (0) |
| Salary Remaining : |
$0 |
| Dan Sexton |
$0 (0) |
| Salary Remaining : |
$0 |
| Total Farm Players | 34 |
| Salary Commitment |
| Year 2031 : $4,403,334 |
| Year 2032 : $2,543,334 |
| Year 2033 : $1,086,667 |
| Year 2034 : $0 |
| Salary Average Commitment |
| Year 2031 : $4,403,334 |
| Year 2032 : $2,543,334 |
| Year 2033 : $1,086,667 |
| Year 2034 : $0 |
|
Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Centre Jack Hammer - I |
| Level 1: | 8000 - $154 - 7,018 - 87.72% |
| Level 2: | 7000 - $114 - 6,028 - 86.12% |
| Level 3: | 4000 - $88 - 2,387 - 59.68% |
| Level 4: | 6000 - $68 - 4,874 - 81.23% |
| Luxury : | 3000 - $325 - 1,407 - 46.90% |
| Total Capacity : | 28000 |
| Farm |
| Farm Level 1: | 2000 - $69 - 1,575 - 78.77% |
| Farm Level 2: | 1000 - $49 - 680 - 68.00% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 38 |
| Average Attendance - % | 21,714 - 77.55% |
| Average Income per Game | $3,154,054 |
| Year to Date Revenue | $9,462,161 |
| Farm |
| Home Games Left | 38 |
| Average Attendance - % | 2,255 - 75.18% |
| Average Income per Game | $161,900 |
| Year to Date Revenue | $485,701 |
Expense |
| Pro Players Total Salaries | $76,509,000 |
| Pro Players Total Average Salaries | $76,509,000 |
| Farm Players Total Salaries | $3,910,001 |
| Farm Players Total Average Salaries | $3,910,001 |
| Coaches Total Salaries | $7,750,000 |
| Luxury Taxe Total | $0 |
| Special Salary Cap Value | $0 |
| Pro Year To Date Expenses | $5,829,381 |
| Farm Year To Date Expenses | $403,180 |
| Pro Salary Cap Per Days | $602,433 |
| Pro Salary Cap To Date | $5,421,897 |
| Farm Salary Cap Per Days | $30,310 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Pro Estimated Season Revenue | $119,854,039 |
| Farm Estimated Season Revenue | $6,152,213 |
| Pro Remaining Season Days | 118 |
| Pro Expenses Per Days | $647,709 |
| Pro Estimated Expenses | $76,429,662 |
| Farm Remaining Season Days | 120 |
| Farm Expenses Per Days | $45,814 |
| Farm Estimated Expenses | $5,497,680 |
| Estimated Season Expenses | $81,927,342 |
| Estimated Season Salary Cap | $76,508,991 |
| Estimate Under Maximum Salary Cap of $89,000,000 | $12,491,009 |
| Estimate Over Minimum Salary Cap of $66,000,000 | $10,508,991 |
| Current Bank Account | $15,190,580 |
| Projected Bank Account | $59,269,490 |
|
Pro Players Salaries |
| Ryan Strome |
$6,959,000 (2) |
| -Salary Remaining : |
$6,465,843 |
| Mikhail Grigorenko |
$6,750,000 (3) |
| -Salary Remaining : |
$6,271,654 |
| Denis Gurianov |
$5,500,000 (1) |
| -Salary Remaining : |
$5,110,236 |
| Tyler Benson |
$5,250,000 (2) |
| -Salary Remaining : |
$4,877,953 |
| Nicolas Meloche |
$5,250,000 (3) |
| -Salary Remaining : |
$4,877,953 |
| Matt Moulson |
$4,000,000 (1) |
| -Salary Remaining : |
$3,716,535 |
| Radek Faksa |
$3,800,000 (2) |
| -Salary Remaining : |
$3,530,709 |
| Zachary Bolduc |
$3,750,000 (3) |
| -Salary Remaining : |
$3,484,252 |
| Jason Demers |
$3,750,000 (1) |
| -Salary Remaining : |
$3,484,252 |
| Givani Smith |
$3,500,000 (2) |
| -Salary Remaining : |
$3,251,969 |
| Marcus Foligno |
$3,250,000 (1) |
| -Salary Remaining : |
$3,019,685 |
| Ryan Gropp |
$3,000,000 (3) |
| -Salary Remaining : |
$2,787,402 |
| Miles Gendron |
$3,000,000 (2) |
| -Salary Remaining : |
$2,787,402 |
| Trent Frederic |
$3,000,000 (1) |
| -Salary Remaining : |
$2,787,402 |
| Erik Cernak |
$2,750,000 (3) |
| -Salary Remaining : |
$2,555,118 |
| Olivier Kylington |
$2,500,000 (1) |
| -Salary Remaining : |
$2,322,835 |
| Axel Bussieres |
$2,500,000 (1) |
| -Salary Remaining : |
$2,322,835 |
| Gianni Fairbrother |
$2,500,000 (3) |
| -Salary Remaining : |
$2,322,835 |
| Brett Murray |
$2,250,000 (2) |
| -Salary Remaining : |
$2,090,551 |
| Matt Villalta |
$2,000,000 (2) |
| -Salary Remaining : |
$1,858,268 |
| Spencer Martin |
$1,250,000 (2) |
| -Salary Remaining : |
$1,161,417 |
| Total Pro Players | 21 |
| Salary Commitment |
| Year 2031 : $76,509,000 |
| Year 2032 : $52,009,000 |
| Year 2033 : $24,000,000 |
| Year 2034 : $0 |
| Salary Average Commitment |
| Year 2031 : $76,509,000 |
| Year 2032 : $52,009,000 |
| Year 2033 : $24,000,000 |
| Year 2034 : $0 |
| Salary Cap with 1 Way Contract |
| Year 2031 : $76,509,000 |
| Year 2032 : $52,009,000 |
| Year 2033 : $24,000,000 |
| Year 2034 : $0 |
|
Farm Players Salaries |
| Frederic Allard |
$200,000 (1) |
| Salary Remaining : |
$186,047 |
| Patrik Puistola |
$195,000 (3) |
| Salary Remaining : |
$181,395 |
| Casey Fitzgerald |
$195,000 (2) |
| Salary Remaining : |
$181,395 |
| Wyatte Wylie |
$185,000 (3) |
| Salary Remaining : |
$172,093 |
| Cole Fonstad |
$185,000 (3) |
| Salary Remaining : |
$172,093 |
| Jayden Struble (Out of Payroll) |
$185,000 (2) |
| Salary Remaining : |
$172,093 |
| Sam Lafferty |
$183,333 (1) |
| Salary Remaining : |
$170,543 |
| Jean-Luc Foudy |
$180,000 (1) |
| Salary Remaining : |
$167,442 |
| Luke Prokop |
$175,000 (2) |
| Salary Remaining : |
$162,791 |
| Rhett Gardner |
$175,000 (2) |
| Salary Remaining : |
$162,791 |
| Janis Moser |
$165,000 (3) |
| Salary Remaining : |
$153,488 |
| Jack McBain |
$165,000 (2) |
| Salary Remaining : |
$153,488 |
| Samuel Houde |
$155,000 (1) |
| Salary Remaining : |
$144,186 |
| Jack Thompson |
$155,000 (2) |
| Salary Remaining : |
$144,186 |
| Ethan Keppen |
$155,000 (1) |
| Salary Remaining : |
$144,186 |
| David Ullstrom |
$150,000 (1) |
| Salary Remaining : |
$139,535 |
| Connor Ingram |
$150,000 (2) |
| Salary Remaining : |
$139,535 |
| Sean Farrell |
$130,000 (2) |
| Salary Remaining : |
$120,930 |
| Michael Benning |
$130,000 (2) |
| Salary Remaining : |
$120,930 |
| Hugo Alnefelt |
$125,000 (1) |
| Salary Remaining : |
$116,279 |
| Lukas Parik |
$115,000 (1) |
| Salary Remaining : |
$106,977 |
| Matthew Spencer |
$81,667 (3) |
| Salary Remaining : |
$75,969 |
| Jonne Tammela |
$81,667 (3) |
| Salary Remaining : |
$75,969 |
| Yakov Trenin |
$81,667 (3) |
| Salary Remaining : |
$75,969 |
| Austin Carroll |
$66,667 (2) |
| Salary Remaining : |
$62,016 |
| Frank Vatrano |
$65,000 (1) |
| Salary Remaining : |
$60,465 |
| Patrice Lefebvre |
$65,000 (1) |
| Salary Remaining : |
$60,465 |
| Viktor Neuchev |
$50,000 (2) |
| Salary Remaining : |
$46,512 |
| Marc Bureau (Out of Payroll) |
$50,000 (1) |
| Salary Remaining : |
$46,512 |
| Stefan Matteau |
$50,000 (1) |
| Salary Remaining : |
$46,512 |
| Chris Bigras |
$50,000 (1) |
| Salary Remaining : |
$46,512 |
| Arron Asham |
$50,000 (1) |
| Salary Remaining : |
$46,512 |
| Total Farm Players | 32 |
| Salary Commitment |
| Year 2031 : $4,145,001 |
| Year 2032 : $2,551,668 |
| Year 2033 : $975,001 |
| Year 2034 : $0 |
| Salary Average Commitment |
| Year 2031 : $4,145,001 |
| Year 2032 : $2,551,668 |
| Year 2033 : $975,001 |
| Year 2034 : $0 |
|
Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Mellon Arena - A |
| Level 1: | 6825 - $160 - 5,391 - 78.98% |
| Level 2: | 5775 - $120 - 4,287 - 74.23% |
| Level 3: | 2362 - $92 - 1,924 - 81.44% |
| Level 4: | 4725 - $73 - 3,575 - 75.65% |
| Luxury : | 1313 - $345 - 1,091 - 83.09% |
| Total Capacity : | 21000 |
| Farm |
| Farm Level 1: | 2000 - $75 - 1,408 - 70.40% |
| Farm Level 2: | 1000 - $50 - 703 - 70.30% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 38 |
| Average Attendance - % | 16,267 - 77.46% |
| Average Income per Game | $2,610,051 |
| Year to Date Revenue | $7,830,154 |
| Farm |
| Home Games Left | 38 |
| Average Attendance - % | 2,111 - 70.37% |
| Average Income per Game | $160,455 |
| Year to Date Revenue | $481,366 |
Expense |
| Pro Players Total Salaries | $88,583,333 |
| Pro Players Total Average Salaries | $88,583,334 |
| Farm Players Total Salaries | $4,641,334 |
| Farm Players Total Average Salaries | $4,641,334 |
| Coaches Total Salaries | $9,800,000 |
| Luxury Taxe Total | $0 |
| Special Salary Cap Value | $0 |
| Pro Year To Date Expenses | $6,936,615 |
| Farm Year To Date Expenses | $355,788 |
| Pro Salary Cap Per Days | $697,507 |
| Pro Salary Cap To Date | $6,277,563 |
| Farm Salary Cap Per Days | $35,979 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Pro Estimated Season Revenue | $99,181,951 |
| Farm Estimated Season Revenue | $6,097,303 |
| Pro Remaining Season Days | 118 |
| Pro Expenses Per Days | $770,735 |
| Pro Estimated Expenses | $90,946,730 |
| Farm Remaining Season Days | 120 |
| Farm Expenses Per Days | $39,855 |
| Farm Estimated Expenses | $4,782,600 |
| Estimated Season Expenses | $95,729,330 |
| Estimated Season Salary Cap | $88,583,389 |
| Estimate Under Maximum Salary Cap of $89,000,000 | $416,611 |
| Estimate Over Minimum Salary Cap of $66,000,000 | $22,583,389 |
| Current Bank Account | $110,162,300 |
| Projected Bank Account | $119,712,224 |
|
Pro Players Salaries |
| Taylor Hall |
$8,750,000 (1) |
| -Salary Remaining : |
$8,129,921 |
| Noah Juulsen |
$6,250,000 (3) |
| -Salary Remaining : |
$5,807,087 |
| Joshua Ho-Sang |
$6,083,333 (1) |
| -Salary Remaining : |
$5,652,231 |
| Jake Bean |
$6,000,000 (2) |
| -Salary Remaining : |
$5,574,803 |
| Elias Lindholm |
$5,000,000 (2) |
| -Salary Remaining : |
$4,645,669 |
| Olli Maatta |
$4,250,000 (3) |
| -Salary Remaining : |
$3,948,819 |
| Conner Bleackley |
$4,250,000 (2) |
| -Salary Remaining : |
$3,948,819 |
| Blake Speers |
$4,250,000 (3) |
| -Salary Remaining : |
$3,948,819 |
| Rasmus Asplund |
$4,000,000 (1) |
| -Salary Remaining : |
$3,716,535 |
| Filip Chytil |
$3,750,000 (2) |
| -Salary Remaining : |
$3,484,252 |
| Brian Elliott |
$3,750,000 (1) |
| -Salary Remaining : |
$3,484,252 |
| Jack Kopacka |
$3,500,000 (2) |
| -Salary Remaining : |
$3,251,969 |
| Max Comtois |
$3,250,000 (2) |
| -Salary Remaining : |
$3,019,685 |
| Brendan Brisson |
$3,250,000 (2) |
| -Salary Remaining : |
$3,019,685 |
| Emil Heineman |
$3,250,000 (2) |
| -Salary Remaining : |
$3,019,685 |
| Anthony Beauvillier |
$3,000,000 (3) |
| -Salary Remaining : |
$2,787,402 |
| Ville Heinola |
$3,000,000 (2) |
| -Salary Remaining : |
$2,787,402 |
| Colin White |
$3,000,000 (3) |
| -Salary Remaining : |
$2,787,402 |
| Eemeli Rasanen |
$2,750,000 (1) |
| -Salary Remaining : |
$2,555,118 |
| Darnell Nurse |
$2,750,000 (1) |
| -Salary Remaining : |
$2,555,118 |
| Simon Lundmark |
$2,000,000 (1) |
| -Salary Remaining : |
$1,858,268 |
| Dany Raiche |
$2,000,000 (2) |
| -Salary Remaining : |
$1,858,268 |
| Christopher Gibson |
$500,000 (3) |
| -Salary Remaining : |
$464,567 |
| Total Pro Players | 23 |
| Salary Commitment |
| Year 2031 : $88,583,333 |
| Year 2032 : $58,500,000 |
| Year 2033 : $21,250,000 |
| Year 2034 : $0 |
| Salary Average Commitment |
| Year 2031 : $88,583,334 |
| Year 2032 : $58,500,000 |
| Year 2033 : $21,250,000 |
| Year 2034 : $0 |
| Salary Cap with 1 Way Contract |
| Year 2031 : $88,583,334 |
| Year 2032 : $58,500,000 |
| Year 2033 : $21,250,000 |
| Year 2034 : $0 |
|
Farm Players Salaries |
| Artemi Kniazev |
$200,000 (3) |
| Salary Remaining : |
$186,047 |
| Chaz Lucius |
$200,000 (2) |
| Salary Remaining : |
$186,047 |
| Xavier Bourgault |
$200,000 (2) |
| Salary Remaining : |
$186,047 |
| Evgeny Kuznetsov |
$200,000 (1) |
| Salary Remaining : |
$186,047 |
| Samuel Girard |
$200,000 (1) |
| Salary Remaining : |
$186,047 |
| Ryan O'Reilly |
$200,000 (3) |
| Salary Remaining : |
$186,047 |
| Connor Hall |
$185,000 (1) |
| Salary Remaining : |
$172,093 |
| Marian Studenic |
$185,000 (1) |
| Salary Remaining : |
$172,093 |
| Jeremie Poirier |
$180,000 (1) |
| Salary Remaining : |
$167,442 |
| Eemil Viro |
$180,000 (1) |
| Salary Remaining : |
$167,442 |
| Shai Buium |
$180,000 (2) |
| Salary Remaining : |
$167,442 |
| Rasmus Bengtsson |
$175,000 (3) |
| Salary Remaining : |
$162,791 |
| Zion Nybeck |
$155,000 (1) |
| Salary Remaining : |
$144,186 |
| Kody Clark |
$145,000 (1) |
| Salary Remaining : |
$134,884 |
| Jamieson Rees |
$145,000 (1) |
| Salary Remaining : |
$134,884 |
| Justin Ertel |
$145,000 (1) |
| Salary Remaining : |
$134,884 |
| Kyle Olson |
$135,000 (1) |
| Salary Remaining : |
$125,581 |
| Jeremy Lauzon |
$125,000 (3) |
| Salary Remaining : |
$116,279 |
| Troy Terry |
$125,000 (1) |
| Salary Remaining : |
$116,279 |
| Julien Pelletier |
$125,000 (2) |
| Salary Remaining : |
$116,279 |
| Riley Sutter |
$125,000 (1) |
| Salary Remaining : |
$116,279 |
| Jesper Eliasson |
$125,000 (1) |
| Salary Remaining : |
$116,279 |
| Michael Bournival |
$108,000 (3) |
| Salary Remaining : |
$100,465 |
| Cameron Whynot |
$105,000 (1) |
| Salary Remaining : |
$97,674 |
| Ethan Edwards |
$105,000 (1) |
| Salary Remaining : |
$97,674 |
| Kerkko Kuoppala |
$91,667 (1) |
| Salary Remaining : |
$85,271 |
| Pierre-Edouard Bellemare |
$80,000 (1) |
| Salary Remaining : |
$74,419 |
| Clarke MacArthur |
$75,000 (1) |
| Salary Remaining : |
$69,767 |
| Jean-Gabriel Pageau |
$75,000 (1) |
| Salary Remaining : |
$69,767 |
| Guillaume Brisebois |
$71,667 (3) |
| Salary Remaining : |
$66,667 |
| Tristan Lennox |
$65,000 (1) |
| Salary Remaining : |
$60,465 |
| Ilya Mikheyev |
$65,000 (1) |
| Salary Remaining : |
$60,465 |
| Tomas Kopecky |
$65,000 (1) |
| Salary Remaining : |
$60,465 |
| Jordan Caron |
$50,000 (1) |
| Salary Remaining : |
$46,512 |
| Antoine Lafleur |
$50,000 (1) |
| Salary Remaining : |
$46,512 |
| Total Farm Players | 35 |
| Salary Commitment |
| Year 2031 : $4,641,334 |
| Year 2032 : $1,584,667 |
| Year 2033 : $879,667 |
| Year 2034 : $0 |
| Salary Average Commitment |
| Year 2031 : $4,641,334 |
| Year 2032 : $1,584,667 |
| Year 2033 : $879,667 |
| Year 2034 : $0 |
|
Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Bridgestone Arena - B |
| Level 1: | 6500 - $160 - 5,783 - 88.96% |
| Level 2: | 5500 - $135 - 4,077 - 74.12% |
| Level 3: | 2250 - $110 - 1,725 - 76.67% |
| Level 4: | 4500 - $90 - 3,315 - 73.67% |
| Luxury : | 1250 - $350 - 1,034 - 82.69% |
| Total Capacity : | 20000 |
| Farm |
| Farm Level 1: | 2000 - $60 - 1,997 - 99.85% |
| Farm Level 2: | 1000 - $40 - 979 - 97.87% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 38 |
| Average Attendance - % | 15,933 - 79.67% |
| Average Income per Game | $2,651,059 |
| Year to Date Revenue | $7,953,176 |
| Farm |
| Home Games Left | 38 |
| Average Attendance - % | 2,976 - 99.19% |
| Average Income per Game | $181,222 |
| Year to Date Revenue | $543,666 |
Expense |
| Pro Players Total Salaries | $72,750,000 |
| Pro Players Total Average Salaries | $72,750,000 |
| Farm Players Total Salaries | $2,940,000 |
| Farm Players Total Average Salaries | $2,940,000 |
| Coaches Total Salaries | $9,300,000 |
| Luxury Taxe Total | $0 |
| Special Salary Cap Value | $0 |
| Pro Year To Date Expenses | $5,924,804 |
| Farm Year To Date Expenses | $467,389 |
| Pro Salary Cap Per Days | $572,835 |
| Pro Salary Cap To Date | $5,513,783 |
| Farm Salary Cap Per Days | $22,791 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Pro Estimated Season Revenue | $100,740,229 |
| Farm Estimated Season Revenue | $6,886,436 |
| Pro Remaining Season Days | 118 |
| Pro Expenses Per Days | $618,504 |
| Pro Estimated Expenses | $72,983,472 |
| Farm Remaining Season Days | 120 |
| Farm Expenses Per Days | $49,922 |
| Farm Estimated Expenses | $5,990,640 |
| Estimated Season Expenses | $78,974,112 |
| Estimated Season Salary Cap | $73,108,313 |
| Estimate Under Maximum Salary Cap of $89,000,000 | $15,891,687 |
| Estimate Over Minimum Salary Cap of $66,000,000 | $7,108,313 |
| Current Bank Account | $44,849,636 |
| Projected Bank Account | $73,502,189 |
|
Pro Players Salaries |
| Tyson Jost |
$7,000,000 (2) |
| -Salary Remaining : |
$6,503,937 |
| Thomas Hickey |
$7,000,000 (1) |
| -Salary Remaining : |
$6,503,937 |
| Michael McLeod |
$6,250,000 (1) |
| -Salary Remaining : |
$5,807,087 |
| James Wisniewski |
$6,250,000 (2) |
| -Salary Remaining : |
$5,807,087 |
| Travis Konecny (Out of Payroll) |
$6,250,000 (1) |
| -Salary Remaining : |
$5,807,087 |
| Carl Hagelin |
$6,000,000 (1) |
| -Salary Remaining : |
$5,574,803 |
| Ryan Pulock |
$5,083,333 (3) |
| -Salary Remaining : |
$4,723,097 |
| Cody Eakin (Out of Payroll) |
$3,583,333 (3) |
| -Salary Remaining : |
$3,329,396 |
| Urho Vaakanainen |
$3,500,000 (3) |
| -Salary Remaining : |
$3,251,969 |
| Nick Suzuki |
$3,500,000 (2) |
| -Salary Remaining : |
$3,251,969 |
| Matthew Tkachuk |
$3,250,000 (1) |
| -Salary Remaining : |
$3,019,685 |
| Brandt Clarke |
$3,000,000 (3) |
| -Salary Remaining : |
$2,787,402 |
| Jacob Trouba |
$3,000,000 (3) |
| -Salary Remaining : |
$2,787,402 |
| Adrian Kempe |
$3,000,000 (2) |
| -Salary Remaining : |
$2,787,402 |
| Ryan Suzuki |
$2,750,000 (1) |
| -Salary Remaining : |
$2,555,118 |
| Valeri Nichushkin |
$2,750,000 (1) |
| -Salary Remaining : |
$2,555,118 |
| Sebastian Aho |
$2,500,000 (1) |
| -Salary Remaining : |
$2,322,835 |
| Logan Stankoven |
$2,000,000 (2) |
| -Salary Remaining : |
$1,858,268 |
| Spencer Knight |
$2,000,000 (1) |
| -Salary Remaining : |
$1,858,268 |
| Evan Cormier |
$1,750,000 (2) |
| -Salary Remaining : |
$1,625,984 |
| Neal Pionk |
$1,250,000 (1) |
| -Salary Remaining : |
$1,161,417 |
| Vaclav Karabacek |
$916,667 (2) |
| -Salary Remaining : |
$851,706 |
| Total Pro Players | 22 |
| Salary Commitment |
| Year 2031 : $82,583,333 |
| Year 2032 : $42,583,333 |
| Year 2033 : $18,166,666 |
| Year 2034 : $0 |
| Salary Average Commitment |
| Year 2031 : $82,583,333 |
| Year 2032 : $42,583,333 |
| Year 2033 : $18,166,666 |
| Year 2034 : $0 |
| Salary Cap with 1 Way Contract |
| Year 2031 : $82,583,333 |
| Year 2032 : $42,583,333 |
| Year 2033 : $18,166,666 |
| Year 2034 : $0 |
|
Farm Players Salaries |
| Luca Munzenberger |
$195,000 (3) |
| Salary Remaining : |
$181,395 |
| Lukas Cormier |
$195,000 (2) |
| Salary Remaining : |
$181,395 |
| Dmitri Semykin |
$195,000 (2) |
| Salary Remaining : |
$181,395 |
| Jakub Brabenec |
$175,000 (3) |
| Salary Remaining : |
$162,791 |
| Victor Stjernborg |
$175,000 (3) |
| Salary Remaining : |
$162,791 |
| Tuukka Tieksola |
$175,000 (1) |
| Salary Remaining : |
$162,791 |
| Niklas Nordgren |
$170,000 (1) |
| Salary Remaining : |
$158,140 |
| Sam Stange |
$155,000 (3) |
| Salary Remaining : |
$144,186 |
| Trevor Kuntar |
$155,000 (2) |
| Salary Remaining : |
$144,186 |
| Jake Chiasson |
$130,000 (3) |
| Salary Remaining : |
$120,930 |
| Rolan McKeown |
$125,000 (2) |
| Salary Remaining : |
$116,279 |
| Colten Ellis |
$115,000 (1) |
| Salary Remaining : |
$106,977 |
| Steve Bosse |
$108,333 (3) |
| Salary Remaining : |
$100,775 |
| Philip Svedeback |
$105,000 (3) |
| Salary Remaining : |
$97,674 |
| Dillon Heatherington |
$91,667 (1) |
| Salary Remaining : |
$85,271 |
| Daniel Altshuller (Out of Payroll) |
$80,000 (1) |
| Salary Remaining : |
$74,419 |
| Brandon Tanev |
$75,000 (1) |
| Salary Remaining : |
$69,767 |
| Andrew Mangiapane |
$75,000 (1) |
| Salary Remaining : |
$69,767 |
| Xavier Simoneau |
$65,000 (1) |
| Salary Remaining : |
$60,465 |
| Arber Xhekaj |
$65,000 (1) |
| Salary Remaining : |
$60,465 |
| Ethan Bear |
$65,000 (1) |
| Salary Remaining : |
$60,465 |
| Nicolas Deslauriers |
$65,000 (1) |
| Salary Remaining : |
$60,465 |
| Rafael Harvey-Pinard |
$65,000 (1) |
| Salary Remaining : |
$60,465 |
| Ryan Carpenter |
$50,000 (1) |
| Salary Remaining : |
$46,512 |
| George Parros |
$50,000 (1) |
| Salary Remaining : |
$46,512 |
| Travis Moen |
$50,000 (1) |
| Salary Remaining : |
$46,512 |
| Dylan DeMelo |
$50,000 (1) |
| Salary Remaining : |
$46,512 |
| Total Farm Players | 27 |
| Salary Commitment |
| Year 2031 : $3,020,000 |
| Year 2032 : $1,713,333 |
| Year 2033 : $1,043,333 |
| Year 2034 : $0 |
| Salary Average Commitment |
| Year 2031 : $3,020,000 |
| Year 2032 : $1,713,333 |
| Year 2033 : $1,043,333 |
| Year 2034 : $0 |
|
Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Madison Square Garden - B |
| Level 1: | 6825 - $170 - 5,215 - 76.42% |
| Level 2: | 5775 - $125 - 4,550 - 78.78% |
| Level 3: | 2362 - $100 - 1,790 - 75.77% |
| Level 4: | 4725 - $77 - 3,725 - 78.84% |
| Luxury : | 1313 - $400 - 953 - 72.56% |
| Total Capacity : | 21000 |
| Farm |
| Farm Level 1: | 2000 - $67 - 1,681 - 84.04% |
| Farm Level 2: | 1000 - $50 - 738 - 73.83% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 38 |
| Average Attendance - % | 16,233 - 77.30% |
| Average Income per Game | $2,624,507 |
| Year to Date Revenue | $7,873,520 |
| Farm |
| Home Games Left | 37 |
| Average Attendance - % | 2,419 - 80.63% |
| Average Income per Game | $170,456 |
| Year to Date Revenue | $681,823 |
Expense |
| Pro Players Total Salaries | $85,000,000 |
| Pro Players Total Average Salaries | $85,000,000 |
| Farm Players Total Salaries | $5,081,667 |
| Farm Players Total Average Salaries | $5,081,667 |
| Coaches Total Salaries | $5,100,000 |
| Luxury Taxe Total | $0 |
| Special Salary Cap Value | $0 |
| Pro Year To Date Expenses | $6,271,650 |
| Farm Year To Date Expenses | $466,164 |
| Pro Salary Cap Per Days | $669,291 |
| Pro Salary Cap To Date | $6,023,619 |
| Farm Salary Cap Per Days | $39,393 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Pro Estimated Season Revenue | $99,731,253 |
| Farm Estimated Season Revenue | $6,306,863 |
| Pro Remaining Season Days | 118 |
| Pro Expenses Per Days | $696,850 |
| Pro Estimated Expenses | $82,228,300 |
| Farm Remaining Season Days | 120 |
| Farm Expenses Per Days | $51,796 |
| Farm Estimated Expenses | $6,215,520 |
| Estimated Season Expenses | $88,443,820 |
| Estimated Season Salary Cap | $84,999,957 |
| Estimate Under Maximum Salary Cap of $89,000,000 | $4,000,043 |
| Estimate Over Minimum Salary Cap of $66,000,000 | $18,999,957 |
| Current Bank Account | $79,097,853 |
| Projected Bank Account | $96,692,149 |
|
Pro Players Salaries |
| Braden Holtby |
$7,000,000 (1) |
| -Salary Remaining : |
$6,503,937 |
| Frans Nielsen |
$6,250,000 (1) |
| -Salary Remaining : |
$5,807,087 |
| Steven Stamkos |
$6,250,000 (1) |
| -Salary Remaining : |
$5,807,087 |
| Zachary Senyshyn |
$5,250,000 (3) |
| -Salary Remaining : |
$4,877,953 |
| Dennis Cholowski |
$5,000,000 (1) |
| -Salary Remaining : |
$4,645,669 |
| Jared McIsaac |
$5,000,000 (3) |
| -Salary Remaining : |
$4,645,669 |
| Connor Brickley |
$4,750,000 (1) |
| -Salary Remaining : |
$4,413,386 |
| David Desharnais |
$4,000,000 (1) |
| -Salary Remaining : |
$3,716,535 |
| Cam York |
$4,000,000 (1) |
| -Salary Remaining : |
$3,716,535 |
| Eeli Tolvanen |
$4,000,000 (2) |
| -Salary Remaining : |
$3,716,535 |
| Dustin Byfuglien |
$4,000,000 (1) |
| -Salary Remaining : |
$3,716,535 |
| Jacob Perreault |
$3,750,000 (2) |
| -Salary Remaining : |
$3,484,252 |
| Robin Salo |
$3,500,000 (1) |
| -Salary Remaining : |
$3,251,969 |
| Nolan Allen |
$3,000,000 (3) |
| -Salary Remaining : |
$2,787,402 |
| Haydn Fleury |
$3,000,000 (2) |
| -Salary Remaining : |
$2,787,402 |
| Arthur Kaliyev |
$3,000,000 (1) |
| -Salary Remaining : |
$2,787,402 |
| Daniel Torgersson |
$3,000,000 (2) |
| -Salary Remaining : |
$2,787,402 |
| Zach Hamill |
$2,750,000 (2) |
| -Salary Remaining : |
$2,555,118 |
| Maksim Zhukov |
$2,500,000 (2) |
| -Salary Remaining : |
$2,322,835 |
| Lukas Sutter |
$2,250,000 (2) |
| -Salary Remaining : |
$2,090,551 |
| Jonathan-Ismael Diaby |
$1,250,000 (1) |
| -Salary Remaining : |
$1,161,417 |
| Marko Dano |
$500,000 (1) |
| -Salary Remaining : |
$464,567 |
| J. T. Compher |
$500,000 (1) |
| -Salary Remaining : |
$464,567 |
| Joonas Korpisalo |
$500,000 (1) |
| -Salary Remaining : |
$464,567 |
| Total Pro Players | 24 |
| Salary Commitment |
| Year 2031 : $85,000,000 |
| Year 2032 : $34,500,000 |
| Year 2033 : $13,250,000 |
| Year 2034 : $0 |
| Salary Average Commitment |
| Year 2031 : $85,000,000 |
| Year 2032 : $34,500,000 |
| Year 2033 : $13,250,000 |
| Year 2034 : $0 |
| Salary Cap with 1 Way Contract |
| Year 2031 : $85,000,000 |
| Year 2032 : $34,500,000 |
| Year 2033 : $13,250,000 |
| Year 2034 : $0 |
|
Farm Players Salaries |
| Yegor Spiridonov |
$200,000 (1) |
| Salary Remaining : |
$186,047 |
| Josh Doan |
$200,000 (2) |
| Salary Remaining : |
$186,047 |
| Garrett Pilon |
$200,000 (3) |
| Salary Remaining : |
$186,047 |
| Corey Trivino |
$200,000 (1) |
| Salary Remaining : |
$186,047 |
| David Perron |
$200,000 (1) |
| Salary Remaining : |
$186,047 |
| Domenick Fensore |
$195,000 (1) |
| Salary Remaining : |
$181,395 |
| Zach Fischer |
$195,000 (3) |
| Salary Remaining : |
$181,395 |
| Jack Drury |
$195,000 (3) |
| Salary Remaining : |
$181,395 |
| Layton Ahac |
$195,000 (1) |
| Salary Remaining : |
$181,395 |
| Jayden Grubbe |
$190,000 (2) |
| Salary Remaining : |
$176,744 |
| Yan Kuznetsov |
$190,000 (1) |
| Salary Remaining : |
$176,744 |
| Mikhail Maltsev |
$185,000 (2) |
| Salary Remaining : |
$172,093 |
| Kyle Capobianco |
$185,000 (1) |
| Salary Remaining : |
$172,093 |
| Donovan Sebrango |
$180,000 (1) |
| Salary Remaining : |
$167,442 |
| Landon Slaggert |
$175,000 (2) |
| Salary Remaining : |
$162,791 |
| Ryker Evans |
$175,000 (3) |
| Salary Remaining : |
$162,791 |
| Zac Rinaldo |
$175,000 (1) |
| Salary Remaining : |
$162,791 |
| Louis Belpedio |
$158,333 (1) |
| Salary Remaining : |
$147,287 |
| Aidan Hreschuk |
$155,000 (2) |
| Salary Remaining : |
$144,186 |
| Wyatt Kaiser |
$155,000 (2) |
| Salary Remaining : |
$144,186 |
| Lukas Elvenes |
$140,000 (2) |
| Salary Remaining : |
$130,233 |
| Remi Elie |
$125,000 (1) |
| Salary Remaining : |
$116,279 |
| David Honzik |
$100,000 (1) |
| Salary Remaining : |
$93,023 |
| Jared Staal |
$100,000 (1) |
| Salary Remaining : |
$93,023 |
| Jamie McGinn |
$100,000 (1) |
| Salary Remaining : |
$93,023 |
| Alexander Frolov |
$100,000 (1) |
| Salary Remaining : |
$93,023 |
| Brandon Carlo |
$91,667 (3) |
| Salary Remaining : |
$85,271 |
| Jay Beagle |
$75,000 (1) |
| Salary Remaining : |
$69,767 |
| Alex Iafallo |
$75,000 (1) |
| Salary Remaining : |
$69,767 |
| Zach Hyman |
$75,000 (1) |
| Salary Remaining : |
$69,767 |
| Conor Garland |
$65,000 (1) |
| Salary Remaining : |
$60,465 |
| Paul Gaustad |
$65,000 (1) |
| Salary Remaining : |
$60,465 |
| Anthony Stolarz |
$60,000 (3) |
| Salary Remaining : |
$55,814 |
| Juho Lammikko |
$56,667 (2) |
| Salary Remaining : |
$52,713 |
| Marcus Johansson |
$50,000 (1) |
| Salary Remaining : |
$46,512 |
| Mark Visentin |
$50,000 (2) |
| Salary Remaining : |
$46,512 |
| Dominic Moore |
$50,000 (1) |
| Salary Remaining : |
$46,512 |
| Alexander Dergachyov |
$0 (0) |
| Salary Remaining : |
$0 |
| Mike Santorelli |
$0 (0) |
| Salary Remaining : |
$0 |
| Total Farm Players | 39 |
| Salary Commitment |
| Year 2031 : $5,081,667 |
| Year 2032 : $2,223,334 |
| Year 2033 : $916,667 |
| Year 2034 : $0 |
| Salary Average Commitment |
| Year 2031 : $5,081,667 |
| Year 2032 : $2,223,334 |
| Year 2033 : $916,667 |
| Year 2034 : $0 |
|
Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Little Caesars Arena - C |
| Level 1: | 7150 - $150 - 6,557 - 91.70% |
| Level 2: | 6050 - $115 - 5,130 - 84.80% |
| Level 3: | 2475 - $92 - 2,281 - 92.18% |
| Level 4: | 4950 - $65 - 4,176 - 84.36% |
| Luxury : | 1375 - $328 - 1,375 - 100.00% |
| Total Capacity : | 22000 |
| Farm |
| Farm Level 1: | 2000 - $75 - 1,379 - 68.93% |
| Farm Level 2: | 1000 - $50 - 711 - 71.07% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 38 |
| Average Attendance - % | 19,519 - 88.72% |
| Average Income per Game | $2,934,790 |
| Year to Date Revenue | $8,804,371 |
| Farm |
| Home Games Left | 38 |
| Average Attendance - % | 2,089 - 69.64% |
| Average Income per Game | $158,384 |
| Year to Date Revenue | $475,153 |
Expense |
| Pro Players Total Salaries | $86,500,000 |
| Pro Players Total Average Salaries | $86,500,000 |
| Farm Players Total Salaries | $4,946,667 |
| Farm Players Total Average Salaries | $4,946,667 |
| Coaches Total Salaries | $9,020,000 |
| Luxury Taxe Total | $0 |
| Special Salary Cap Value | $0 |
| Pro Year To Date Expenses | $6,660,867 |
| Farm Year To Date Expenses | $552,285 |
| Pro Salary Cap Per Days | $681,102 |
| Pro Salary Cap To Date | $6,234,249 |
| Farm Salary Cap Per Days | $38,346 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Pro Estimated Season Revenue | $111,522,033 |
| Farm Estimated Season Revenue | $6,018,605 |
| Pro Remaining Season Days | 118 |
| Pro Expenses Per Days | $728,504 |
| Pro Estimated Expenses | $85,963,472 |
| Farm Remaining Season Days | 120 |
| Farm Expenses Per Days | $61,602 |
| Farm Estimated Expenses | $7,392,240 |
| Estimated Season Expenses | $93,355,712 |
| Estimated Season Salary Cap | $86,604,285 |
| Estimate Under Maximum Salary Cap of $89,000,000 | $2,395,715 |
| Estimate Over Minimum Salary Cap of $66,000,000 | $20,604,285 |
| Current Bank Account | $36,234,132 |
| Projected Bank Account | $60,419,058 |
|
Pro Players Salaries |
| Nail Yakupov |
$8,000,000 (1) |
| -Salary Remaining : |
$7,433,071 |
| Joe Pavelski |
$7,250,000 (1) |
| -Salary Remaining : |
$6,736,220 |
| Adam Henrique |
$6,750,000 (1) |
| -Salary Remaining : |
$6,271,654 |
| Aaron Ekblad |
$6,250,000 (2) |
| -Salary Remaining : |
$5,807,087 |
| Kyle Connor |
$6,250,000 (3) |
| -Salary Remaining : |
$5,807,087 |
| Pavel Zacha |
$6,250,000 (3) |
| -Salary Remaining : |
$5,807,087 |
| Brendan Gallagher |
$6,000,000 (1) |
| -Salary Remaining : |
$5,574,803 |
| Barrett Hayton (Out of Payroll) |
$4,500,000 (1) |
| -Salary Remaining : |
$4,181,102 |
| Jake Sanderson |
$4,000,000 (2) |
| -Salary Remaining : |
$3,716,535 |
| Troy Brouwer |
$4,000,000 (1) |
| -Salary Remaining : |
$3,716,535 |
| Matthew Boldy |
$3,750,000 (1) |
| -Salary Remaining : |
$3,484,252 |
| Dylan Cozens |
$3,750,000 (1) |
| -Salary Remaining : |
$3,484,252 |
| Thatcher Demko |
$3,750,000 (2) |
| -Salary Remaining : |
$3,484,252 |
| Kailer Yamamoto |
$3,500,000 (1) |
| -Salary Remaining : |
$3,251,969 |
| Mavrik Bourque |
$3,250,000 (1) |
| -Salary Remaining : |
$3,019,685 |
| Henri Jokiharju |
$3,000,000 (1) |
| -Salary Remaining : |
$2,787,402 |
| Derrick Pouliot |
$3,000,000 (1) |
| -Salary Remaining : |
$2,787,402 |
| Kaedan Korczak |
$2,750,000 (1) |
| -Salary Remaining : |
$2,555,118 |
| Michael Dipietro |
$2,000,000 (1) |
| -Salary Remaining : |
$1,858,268 |
| Peter Stastny |
$1,500,000 (1) |
| -Salary Remaining : |
$1,393,701 |
| Ryan White |
$1,500,000 (1) |
| -Salary Remaining : |
$1,393,701 |
| Total Pro Players | 21 |
| Salary Commitment |
| Year 2031 : $91,000,000 |
| Year 2032 : $26,500,000 |
| Year 2033 : $12,500,000 |
| Year 2034 : $0 |
| Salary Average Commitment |
| Year 2031 : $91,000,000 |
| Year 2032 : $26,500,000 |
| Year 2033 : $12,500,000 |
| Year 2034 : $0 |
| Salary Cap with 1 Way Contract |
| Year 2031 : $91,000,000 |
| Year 2032 : $26,500,000 |
| Year 2033 : $12,500,000 |
| Year 2034 : $0 |
|
Farm Players Salaries |
| Corson Ceulemans |
$200,000 (1) |
| Salary Remaining : |
$186,047 |
| Tomas Fleischmann |
$200,000 (1) |
| Salary Remaining : |
$186,047 |
| Samu Tuomaala |
$200,000 (2) |
| Salary Remaining : |
$186,047 |
| Ridley Greig |
$200,000 (1) |
| Salary Remaining : |
$186,047 |
| Jakob Pelletier |
$200,000 (1) |
| Salary Remaining : |
$186,047 |
| Raphael Lavoie |
$200,000 (1) |
| Salary Remaining : |
$186,047 |
| Oskar Olausson |
$200,000 (2) |
| Salary Remaining : |
$186,047 |
| Mattias Samuelsson |
$195,000 (2) |
| Salary Remaining : |
$181,395 |
| Alexander Campbell |
$185,000 (2) |
| Salary Remaining : |
$172,093 |
| K'Andre Miller |
$185,000 (1) |
| Salary Remaining : |
$172,093 |
| Maxwell Gildon |
$185,000 (2) |
| Salary Remaining : |
$172,093 |
| Johnathan Kovacevic |
$185,000 (1) |
| Salary Remaining : |
$172,093 |
| Thomas Bordeleau |
$180,000 (1) |
| Salary Remaining : |
$167,442 |
| Carter Savoie |
$175,000 (3) |
| Salary Remaining : |
$162,791 |
| Stanislav Galiev |
$160,000 (1) |
| Salary Remaining : |
$148,837 |
| Chris Calnan |
$150,000 (3) |
| Salary Remaining : |
$139,535 |
| Jack Glover |
$150,000 (3) |
| Salary Remaining : |
$139,535 |
| Matt Grzelcyk |
$150,000 (1) |
| Salary Remaining : |
$139,535 |
| Blake Blondi |
$140,000 (2) |
| Salary Remaining : |
$130,233 |
| T.J Brodie |
$130,000 (1) |
| Salary Remaining : |
$120,930 |
| Benjamin Gaudreau |
$130,000 (3) |
| Salary Remaining : |
$120,930 |
| Chandler Stephenson |
$125,000 (1) |
| Salary Remaining : |
$116,279 |
| MacKenzie Weegar |
$100,000 (1) |
| Salary Remaining : |
$93,023 |
| Brett Lindros |
$100,000 (1) |
| Salary Remaining : |
$93,023 |
| Colton Sissons |
$100,000 (2) |
| Salary Remaining : |
$93,023 |
| Niklas Hansson |
$100,000 (2) |
| Salary Remaining : |
$93,023 |
| Anders Nilsson |
$100,000 (1) |
| Salary Remaining : |
$93,023 |
| Victor Rask |
$91,667 (1) |
| Salary Remaining : |
$85,271 |
| Ryan O'Byrne |
$80,000 (1) |
| Salary Remaining : |
$74,419 |
| Jesper Bratt |
$75,000 (1) |
| Salary Remaining : |
$69,767 |
| Greg de Vries |
$75,000 (1) |
| Salary Remaining : |
$69,767 |
| Jason Garrison |
$75,000 (1) |
| Salary Remaining : |
$69,767 |
| Rene Bourque |
$75,000 (1) |
| Salary Remaining : |
$69,767 |
| Ivan Miroshnichenko |
$75,000 (2) |
| Salary Remaining : |
$69,767 |
| Alexandar Georgiev |
$75,000 (1) |
| Salary Remaining : |
$69,767 |
| Total Farm Players | 35 |
| Salary Commitment |
| Year 2031 : $4,946,667 |
| Year 2032 : $1,985,000 |
| Year 2033 : $605,000 |
| Year 2034 : $0 |
| Salary Average Commitment |
| Year 2031 : $4,946,667 |
| Year 2032 : $1,985,000 |
| Year 2033 : $605,000 |
| Year 2034 : $0 |
|
Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Preussag Arena - D |
| Level 1: | 7475 - $143 - 7,217 - 96.54% |
| Level 2: | 6325 - $103 - 5,892 - 93.16% |
| Level 3: | 2588 - $76 - 2,384 - 92.12% |
| Level 4: | 5175 - $59 - 4,921 - 95.10% |
| Luxury : | 1437 - $315 - 1,324 - 92.14% |
| Total Capacity : | 23000 |
| Farm |
| Farm Level 1: | 2000 - $55 - 1,997 - 99.85% |
| Farm Level 2: | 1000 - $45 - 759 - 75.87% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 38 |
| Average Attendance - % | 21,738 - 94.51% |
| Average Income per Game | $2,881,346 |
| Year to Date Revenue | $8,644,037 |
| Farm |
| Home Games Left | 38 |
| Average Attendance - % | 2,756 - 91.86% |
| Average Income per Game | $164,131 |
| Year to Date Revenue | $492,394 |
Expense |
| Pro Players Total Salaries | $88,625,000 |
| Pro Players Total Average Salaries | $88,625,000 |
| Farm Players Total Salaries | $3,891,667 |
| Farm Players Total Average Salaries | $3,891,667 |
| Coaches Total Salaries | $8,000,000 |
| Luxury Taxe Total | $0 |
| Special Salary Cap Value | $0 |
| Pro Year To Date Expenses | $6,760,829 |
| Farm Year To Date Expenses | $334,885 |
| Pro Salary Cap Per Days | $697,835 |
| Pro Salary Cap To Date | $6,264,767 |
| Farm Salary Cap Per Days | $30,168 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Pro Estimated Season Revenue | $109,491,135 |
| Farm Estimated Season Revenue | $6,236,991 |
| Pro Remaining Season Days | 118 |
| Pro Expenses Per Days | $752,953 |
| Pro Estimated Expenses | $88,848,454 |
| Farm Remaining Season Days | 120 |
| Farm Expenses Per Days | $37,920 |
| Farm Estimated Expenses | $4,550,400 |
| Estimated Season Expenses | $93,398,854 |
| Estimated Season Salary Cap | $88,609,297 |
| Estimate Under Maximum Salary Cap of $89,000,000 | $390,703 |
| Estimate Over Minimum Salary Cap of $66,000,000 | $22,609,297 |
| Current Bank Account | $86,866,247 |
| Projected Bank Account | $109,195,519 |
|
Pro Players Salaries |
| Patrik Laine |
$7,750,000 (2) |
| -Salary Remaining : |
$7,200,787 |
| Mitchell Marner |
$7,250,000 (3) |
| -Salary Remaining : |
$6,736,220 |
| Clayton Keller |
$6,750,000 (1) |
| -Salary Remaining : |
$6,271,654 |
| Mark Stone |
$6,750,000 (1) |
| -Salary Remaining : |
$6,271,654 |
| Ondrej Palat |
$6,250,000 (1) |
| -Salary Remaining : |
$5,807,087 |
| Kristian Veselainen |
$5,000,000 (2) |
| -Salary Remaining : |
$4,645,669 |
| Charlie McAvoy |
$5,000,000 (1) |
| -Salary Remaining : |
$4,645,669 |
| Andrew Shaw |
$5,000,000 (1) |
| -Salary Remaining : |
$4,645,669 |
| MacKenzie Blackwood |
$4,750,000 (3) |
| -Salary Remaining : |
$4,413,386 |
| Alex Turcotte |
$4,000,000 (1) |
| -Salary Remaining : |
$3,716,535 |
| Ivan Provorov |
$4,000,000 (1) |
| -Salary Remaining : |
$3,716,535 |
| Ty Dellandrea |
$3,750,000 (2) |
| -Salary Remaining : |
$3,484,252 |
| Roby Jarventie |
$3,250,000 (1) |
| -Salary Remaining : |
$3,019,685 |
| Roope Hintz |
$3,125,000 (2) |
| -Salary Remaining : |
$2,903,543 |
| Alex Vlasic |
$3,000,000 (2) |
| -Salary Remaining : |
$2,787,402 |
| Jamie Drysdale |
$3,000,000 (2) |
| -Salary Remaining : |
$2,787,402 |
| Julius Honka |
$3,000,000 (2) |
| -Salary Remaining : |
$2,787,402 |
| Brennan Othmann |
$3,000,000 (3) |
| -Salary Remaining : |
$2,787,402 |
| Albin Eriksson |
$2,500,000 (1) |
| -Salary Remaining : |
$2,322,835 |
| Ilya Sorokin |
$1,500,000 (1) |
| -Salary Remaining : |
$1,393,701 |
| Rasmus Andersson |
$0 (0) |
| Total Pro Players | 21 |
| Salary Commitment |
| Year 2031 : $88,625,000 |
| Year 2032 : $43,625,000 |
| Year 2033 : $15,000,000 |
| Year 2034 : $0 |
| Salary Average Commitment |
| Year 2031 : $88,625,000 |
| Year 2032 : $43,625,000 |
| Year 2033 : $15,000,000 |
| Year 2034 : $0 |
| Salary Cap with 1 Way Contract |
| Year 2031 : $88,625,000 |
| Year 2032 : $43,625,000 |
| Year 2033 : $15,000,000 |
| Year 2034 : $0 |
|
Farm Players Salaries |
| Jackson LaCombe |
$200,000 (1) |
| Salary Remaining : |
$186,047 |
| Roni Hirvonen |
$200,000 (2) |
| Salary Remaining : |
$186,047 |
| David Pope |
$200,000 (3) |
| Salary Remaining : |
$186,047 |
| Nazem Kadri |
$200,000 (2) |
| Salary Remaining : |
$186,047 |
| Aaron Ness |
$200,000 (1) |
| Salary Remaining : |
$186,047 |
| Kris Russell |
$200,000 (1) |
| Salary Remaining : |
$186,047 |
| Dylan Gambrell |
$185,000 (1) |
| Salary Remaining : |
$172,093 |
| Matthew Cairns |
$160,000 (2) |
| Salary Remaining : |
$148,837 |
| Josh Gorges (Out of Payroll) |
$150,000 (1) |
| Salary Remaining : |
$139,535 |
| Ryder Korczak |
$145,000 (1) |
| Salary Remaining : |
$134,884 |
| Joe Wegwerth |
$140,000 (3) |
| Salary Remaining : |
$130,233 |
| Jujhar Khaira |
$140,000 (3) |
| Salary Remaining : |
$130,233 |
| Spencer Stastney |
$135,000 (1) |
| Salary Remaining : |
$125,581 |
| Jim Carey |
$125,000 (1) |
| Salary Remaining : |
$116,279 |
| Tyson Hinds |
$125,000 (1) |
| Salary Remaining : |
$116,279 |
| Nicolas Aube-Kubel |
$120,000 (3) |
| Salary Remaining : |
$111,628 |
| Jonathan Racine |
$120,000 (1) |
| Salary Remaining : |
$111,628 |
| Brandon Duhaime |
$115,000 (1) |
| Salary Remaining : |
$106,977 |
| Andrew Desjardins |
$105,000 (1) |
| Salary Remaining : |
$97,674 |
| Steven Spinner |
$100,000 (3) |
| Salary Remaining : |
$93,023 |
| Trevor Connelly |
$100,000 (4) |
| Salary Remaining : |
$93,023 |
| Sergei Demidchik |
$100,000 (2) |
| Salary Remaining : |
$93,023 |
| Gannon Laroque |
$90,000 (1) |
| Salary Remaining : |
$83,721 |
| Anthony Duclair |
$81,667 (1) |
| Salary Remaining : |
$75,969 |
| Sergei Ivasiv |
$75,000 (1) |
| Salary Remaining : |
$69,767 |
| Patrik Hamrla |
$70,000 (1) |
| Salary Remaining : |
$65,116 |
| Paul Martin |
$65,000 (1) |
| Salary Remaining : |
$60,465 |
| Ilya Lyubushkin |
$65,000 (1) |
| Salary Remaining : |
$60,465 |
| Ryan Dzingel |
$65,000 (1) |
| Salary Remaining : |
$60,465 |
| Nicolas Roy |
$65,000 (1) |
| Salary Remaining : |
$60,465 |
| Quinn Finley |
$50,000 (2) |
| Salary Remaining : |
$46,512 |
| Trevor Lewis |
$50,000 (1) |
| Salary Remaining : |
$46,512 |
| Christopher Tanev |
$50,000 (1) |
| Salary Remaining : |
$46,512 |
| Calvin Pickard |
$50,000 (3) |
| Salary Remaining : |
$46,512 |
| Total Farm Players | 34 |
| Salary Commitment |
| Year 2031 : $4,041,667 |
| Year 2032 : $1,560,000 |
| Year 2033 : $850,000 |
| Year 2034 : $100,000 |
| Salary Average Commitment |
| Year 2031 : $4,041,667 |
| Year 2032 : $1,560,000 |
| Year 2033 : $850,000 |
| Year 2034 : $100,000 |
|
Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Corel Center - A |
| Level 1: | 6500 - $148 - 6,461 - 99.40% |
| Level 2: | 5500 - $109 - 5,500 - 100.00% |
| Level 3: | 2250 - $90 - 2,233 - 99.24% |
| Level 4: | 4500 - $62 - 4,500 - 100.00% |
| Luxury : | 1250 - $317 - 1,245 - 99.60% |
| Total Capacity : | 20000 |
| Farm |
| Farm Level 1: | 2000 - $49 - 1,973 - 98.64% |
| Farm Level 2: | 1000 - $37 - 996 - 99.63% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 38 |
| Average Attendance - % | 19,939 - 99.70% |
| Average Income per Game | $2,770,614 |
| Year to Date Revenue | $8,311,841 |
| Farm |
| Home Games Left | 37 |
| Average Attendance - % | 2,969 - 98.97% |
| Average Income per Game | $152,220 |
| Year to Date Revenue | $608,878 |
Expense |
| Pro Players Total Salaries | $72,066,667 |
| Pro Players Total Average Salaries | $72,066,667 |
| Farm Players Total Salaries | $3,010,000 |
| Farm Players Total Average Salaries | $3,010,000 |
| Coaches Total Salaries | $7,600,000 |
| Luxury Taxe Total | $0 |
| Special Salary Cap Value | $0 |
| Pro Year To Date Expenses | $5,567,715 |
| Farm Year To Date Expenses | $281,004 |
| Pro Salary Cap Per Days | $567,454 |
| Pro Salary Cap To Date | $5,107,086 |
| Farm Salary Cap Per Days | $23,333 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Pro Estimated Season Revenue | $105,283,319 |
| Farm Estimated Season Revenue | $5,632,122 |
| Pro Remaining Season Days | 118 |
| Pro Expenses Per Days | $618,635 |
| Pro Estimated Expenses | $72,998,930 |
| Farm Remaining Season Days | 120 |
| Farm Expenses Per Days | $31,860 |
| Farm Estimated Expenses | $3,823,200 |
| Estimated Season Expenses | $76,822,130 |
| Estimated Season Salary Cap | $72,066,658 |
| Estimate Under Maximum Salary Cap of $89,000,000 | $16,933,342 |
| Estimate Over Minimum Salary Cap of $66,000,000 | $6,066,658 |
| Current Bank Account | $62,757,308 |
| Projected Bank Account | $96,850,619 |
|
Pro Players Salaries |
| Nick Ritchie |
$6,250,000 (2) |
| -Salary Remaining : |
$5,807,087 |
| Nick Schmaltz |
$6,250,000 (2) |
| -Salary Remaining : |
$5,807,087 |
| Zach Nastasiuk |
$4,250,000 (1) |
| -Salary Remaining : |
$3,948,819 |
| Ryan MacInnis |
$4,250,000 (2) |
| -Salary Remaining : |
$3,948,819 |
| Tanner Pearson |
$4,250,000 (2) |
| -Salary Remaining : |
$3,948,819 |
| Julius Bergman |
$4,000,000 (3) |
| -Salary Remaining : |
$3,716,535 |
| Keith Yandle |
$3,750,000 (1) |
| -Salary Remaining : |
$3,484,252 |
| Connor Timmins |
$3,750,000 (2) |
| -Salary Remaining : |
$3,484,252 |
| Peyton Krebs |
$3,750,000 (3) |
| -Salary Remaining : |
$3,484,252 |
| Rem Pitlick |
$3,500,000 (2) |
| -Salary Remaining : |
$3,251,969 |
| Jacob Bernard-Docker |
$3,500,000 (3) |
| -Salary Remaining : |
$3,251,969 |
| Morgan Frost |
$3,500,000 (2) |
| -Salary Remaining : |
$3,251,969 |
| Martin Kaut |
$3,000,000 (2) |
| -Salary Remaining : |
$2,787,402 |
| Nicholas Merkley |
$3,000,000 (3) |
| -Salary Remaining : |
$2,787,402 |
| Andrei Altybarmakyan |
$2,750,000 (2) |
| -Salary Remaining : |
$2,555,118 |
| Jordan Eberle |
$2,500,000 (1) |
| -Salary Remaining : |
$2,322,835 |
| Evan Fitzpatrick |
$2,250,000 (2) |
| -Salary Remaining : |
$2,090,551 |
| Chase Perry |
$1,750,000 (2) |
| -Salary Remaining : |
$1,625,984 |
| Jaedon Descheneau |
$1,250,000 (2) |
| -Salary Remaining : |
$1,161,417 |
| Kevin Stenlund |
$1,250,000 (3) |
| -Salary Remaining : |
$1,161,417 |
| Shane Eiseman |
$1,250,000 (3) |
| -Salary Remaining : |
$1,161,417 |
| Dillon Fournier |
$1,250,000 (3) |
| -Salary Remaining : |
$1,161,417 |
| Marcus Pettersson |
$816,667 (2) |
| -Salary Remaining : |
$758,793 |
| Total Pro Players | 23 |
| Salary Commitment |
| Year 2031 : $72,066,667 |
| Year 2032 : $61,566,667 |
| Year 2033 : $18,000,000 |
| Year 2034 : $0 |
| Salary Average Commitment |
| Year 2031 : $72,066,667 |
| Year 2032 : $61,566,667 |
| Year 2033 : $18,000,000 |
| Year 2034 : $0 |
| Salary Cap with 1 Way Contract |
| Year 2031 : $72,066,667 |
| Year 2032 : $61,566,667 |
| Year 2033 : $18,000,000 |
| Year 2034 : $0 |
|
Farm Players Salaries |
| Luke Green (Out of Payroll) |
$200,000 (1) |
| Salary Remaining : |
$186,047 |
| Danny Kristo |
$200,000 (1) |
| Salary Remaining : |
$186,047 |
| Samuel Knazko |
$195,000 (2) |
| Salary Remaining : |
$181,395 |
| Alex Beaucage |
$185,000 (2) |
| Salary Remaining : |
$172,093 |
| Filip Hallander |
$185,000 (2) |
| Salary Remaining : |
$172,093 |
| Alexander Khovanov |
$185,000 (2) |
| Salary Remaining : |
$172,093 |
| Kim Nousiainen |
$185,000 (3) |
| Salary Remaining : |
$172,093 |
| Steven Santini |
$150,000 (1) |
| Salary Remaining : |
$139,535 |
| Antonio Stranges |
$140,000 (1) |
| Salary Remaining : |
$130,233 |
| Matt Gilroy |
$130,000 (1) |
| Salary Remaining : |
$120,930 |
| Tommy Westlund |
$130,000 (2) |
| Salary Remaining : |
$120,930 |
| Mikael Pyyhtia |
$130,000 (2) |
| Salary Remaining : |
$120,930 |
| Andy McDonald |
$100,000 (1) |
| Salary Remaining : |
$93,023 |
| Dylan Olsen |
$80,000 (1) |
| Salary Remaining : |
$74,419 |
| Zachary Uens |
$80,000 (1) |
| Salary Remaining : |
$74,419 |
| Martin Marincin |
$75,000 (1) |
| Salary Remaining : |
$69,767 |
| Oscar Dansk |
$75,000 (3) |
| Salary Remaining : |
$69,767 |
| Connor Chatham |
$75,000 (1) |
| Salary Remaining : |
$69,767 |
| David Rundblad |
$75,000 (1) |
| Salary Remaining : |
$69,767 |
| Scott Kosmachuk |
$75,000 (2) |
| Salary Remaining : |
$69,767 |
| Carl Dahlstrom |
$60,000 (1) |
| Salary Remaining : |
$55,814 |
| Tony Lagerstrom |
$50,000 (1) |
| Salary Remaining : |
$46,512 |
| Anton Karlsson |
$50,000 (1) |
| Salary Remaining : |
$46,512 |
| Caden Price |
$50,000 (3) |
| Salary Remaining : |
$46,512 |
| Chris Pelosi |
$50,000 (1) |
| Salary Remaining : |
$46,512 |
| Brett Ponich |
$50,000 (1) |
| Salary Remaining : |
$46,512 |
| Aidan Muir |
$50,000 (1) |
| Salary Remaining : |
$46,512 |
| Maxim Mayorov |
$50,000 (1) |
| Salary Remaining : |
$46,512 |
| Andre Racicot |
$50,000 (1) |
| Salary Remaining : |
$46,512 |
| Bastien DeBerthellemy |
$50,000 (1) |
| Salary Remaining : |
$46,512 |
| Darren Puppa |
$50,000 (1) |
| Salary Remaining : |
$46,512 |
| Vladislav Lukashevich |
$0 (0) |
| Salary Remaining : |
$0 |
| Total Farm Players | 32 |
| Salary Commitment |
| Year 2031 : $3,210,000 |
| Year 2032 : $1,395,000 |
| Year 2033 : $310,000 |
| Year 2034 : $0 |
| Salary Average Commitment |
| Year 2031 : $3,210,000 |
| Year 2032 : $1,395,000 |
| Year 2033 : $310,000 |
| Year 2034 : $0 |
|
Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Paegas Arena - A |
| Level 1: | 6500 - $163 - 5,611 - 86.32% |
| Level 2: | 5500 - $118 - 4,890 - 88.90% |
| Level 3: | 2250 - $92 - 2,172 - 96.52% |
| Level 4: | 4500 - $73 - 3,862 - 85.82% |
| Luxury : | 1250 - $325 - 1,250 - 100.00% |
| Total Capacity : | 20000 |
| Farm |
| Farm Level 1: | 2000 - $40 - 1,998 - 99.92% |
| Farm Level 2: | 1000 - $25 - 1,000 - 100.00% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 38 |
| Average Attendance - % | 17,784 - 88.92% |
| Average Income per Game | $2,712,617 |
| Year to Date Revenue | $8,137,852 |
| Farm |
| Home Games Left | 38 |
| Average Attendance - % | 2,998 - 99.94% |
| Average Income per Game | $119,624 |
| Year to Date Revenue | $358,872 |
Expense |
| Pro Players Total Salaries | $87,949,999 |
| Pro Players Total Average Salaries | $87,950,001 |
| Farm Players Total Salaries | $4,465,000 |
| Farm Players Total Average Salaries | $4,465,000 |
| Coaches Total Salaries | $6,300,000 |
| Luxury Taxe Total | $0 |
| Special Salary Cap Value | $0 |
| Pro Year To Date Expenses | $6,204,726 |
| Farm Year To Date Expenses | $657,055 |
| Pro Salary Cap Per Days | $692,520 |
| Pro Salary Cap To Date | $6,112,599 |
| Farm Salary Cap Per Days | $34,612 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Pro Estimated Season Revenue | $103,079,459 |
| Farm Estimated Season Revenue | $4,545,712 |
| Pro Remaining Season Days | 118 |
| Pro Expenses Per Days | $702,756 |
| Pro Estimated Expenses | $82,925,208 |
| Farm Remaining Season Days | 120 |
| Farm Expenses Per Days | $73,372 |
| Farm Estimated Expenses | $8,804,640 |
| Estimated Season Expenses | $91,729,848 |
| Estimated Season Salary Cap | $87,829,959 |
| Estimate Under Maximum Salary Cap of $89,000,000 | $1,170,041 |
| Estimate Over Minimum Salary Cap of $66,000,000 | $21,829,959 |
| Current Bank Account | $2,040,105 |
| Projected Bank Account | $17,935,428 |
|
Pro Players Salaries |
| Sam Reinhart |
$8,500,000 (2) |
| -Salary Remaining : |
$7,897,638 |
| Ryan Callahan |
$7,583,333 (3) |
| -Salary Remaining : |
$7,045,931 |
| Michael Dal Colle |
$7,250,000 (2) |
| -Salary Remaining : |
$6,736,220 |
| Sergei Bobrovsky |
$6,333,333 (3) |
| -Salary Remaining : |
$5,884,514 |
| Brett Pollock |
$6,250,000 (2) |
| -Salary Remaining : |
$5,807,087 |
| Owen Tippett |
$5,750,000 (1) |
| -Salary Remaining : |
$5,342,520 |
| Jason Pominville |
$5,083,333 (3) |
| -Salary Remaining : |
$4,723,097 |
| Noah Dobson |
$5,000,000 (3) |
| -Salary Remaining : |
$4,645,669 |
| Jay O'Brien |
$4,000,000 (3) |
| -Salary Remaining : |
$3,716,535 |
| John Beecher |
$3,500,000 (3) |
| -Salary Remaining : |
$3,251,969 |
| Mitchell Stephens |
$3,000,000 (3) |
| -Salary Remaining : |
$2,787,402 |
| Cole Caufield |
$3,000,000 (1) |
| -Salary Remaining : |
$2,787,402 |
| Alexander Volkov |
$3,000,000 (1) |
| -Salary Remaining : |
$2,787,402 |
| Adam Boqvist |
$3,000,000 (2) |
| -Salary Remaining : |
$2,787,402 |
| Antti Tuomisto |
$3,000,000 (1) |
| -Salary Remaining : |
$2,787,402 |
| Vladislav Kolyachonok |
$3,000,000 (3) |
| -Salary Remaining : |
$2,787,402 |
| Jonatan Berggren |
$2,750,000 (1) |
| -Salary Remaining : |
$2,555,118 |
| Gabryel Paquin-Boudreau |
$2,750,000 (1) |
| -Salary Remaining : |
$2,555,118 |
| Pyotr Kochetkov |
$2,000,000 (1) |
| -Salary Remaining : |
$1,858,268 |
| Josh Morrissey |
$1,250,000 (1) |
| -Salary Remaining : |
$1,161,417 |
| Scott Laughton |
$850,000 (2) |
| -Salary Remaining : |
$789,764 |
| Filip Berglund |
$600,000 (1) |
| -Salary Remaining : |
$557,480 |
| Linus Omark |
$500,000 (1) |
| -Salary Remaining : |
$464,567 |
| Total Pro Players | 23 |
| Salary Commitment |
| Year 2031 : $87,949,999 |
| Year 2032 : $63,349,999 |
| Year 2033 : $37,499,999 |
| Year 2034 : $0 |
| Salary Average Commitment |
| Year 2031 : $87,950,001 |
| Year 2032 : $63,350,001 |
| Year 2033 : $37,500,001 |
| Year 2034 : $0 |
| Salary Cap with 1 Way Contract |
| Year 2031 : $87,950,001 |
| Year 2032 : $63,350,001 |
| Year 2033 : $37,500,001 |
| Year 2034 : $0 |
|
Farm Players Salaries |
| Bobby Brink |
$200,000 (1) |
| Salary Remaining : |
$186,047 |
| Nick Sorensen |
$200,000 (2) |
| Salary Remaining : |
$186,047 |
| Alexander Alexeyev |
$195,000 (2) |
| Salary Remaining : |
$181,395 |
| Ayrton Martino |
$195,000 (3) |
| Salary Remaining : |
$181,395 |
| Simon Robertsson |
$195,000 (3) |
| Salary Remaining : |
$181,395 |
| John Farinacci |
$195,000 (1) |
| Salary Remaining : |
$181,395 |
| Benoit-Olivier Groulx |
$195,000 (2) |
| Salary Remaining : |
$181,395 |
| Nick Robertson |
$195,000 (2) |
| Salary Remaining : |
$181,395 |
| Colton Dach |
$195,000 (3) |
| Salary Remaining : |
$181,395 |
| William Stromgren |
$190,000 (2) |
| Salary Remaining : |
$176,744 |
| Jens Looke |
$185,000 (1) |
| Salary Remaining : |
$172,093 |
| Martin Fehervary |
$185,000 (1) |
| Salary Remaining : |
$172,093 |
| Ryan Winterton |
$180,000 (2) |
| Salary Remaining : |
$167,442 |
| Brett Harrison |
$180,000 (2) |
| Salary Remaining : |
$167,442 |
| Joni Jumo |
$175,000 (2) |
| Salary Remaining : |
$162,791 |
| Stiven Sardaryan |
$155,000 (3) |
| Salary Remaining : |
$144,186 |
| Ryan Ufko |
$155,000 (3) |
| Salary Remaining : |
$144,186 |
| Hunter Jones |
$130,000 (1) |
| Salary Remaining : |
$120,930 |
| Duncan Siemens |
$125,000 (3) |
| Salary Remaining : |
$116,279 |
| Josh Wesley |
$125,000 (3) |
| Salary Remaining : |
$116,279 |
| Ivan Prosvetov |
$125,000 (1) |
| Salary Remaining : |
$116,279 |
| Tim Kerr |
$125,000 (1) |
| Salary Remaining : |
$116,279 |
| Alexei Kolosov |
$120,000 (3) |
| Salary Remaining : |
$111,628 |
| Bogdan Yakimov |
$120,000 (2) |
| Salary Remaining : |
$111,628 |
| Josh Manson |
$100,000 (1) |
| Salary Remaining : |
$93,023 |
| Danila Yurov |
$75,000 (2) |
| Salary Remaining : |
$69,767 |
| Dylan James |
$75,000 (2) |
| Salary Remaining : |
$69,767 |
| John-Michael Liles |
$75,000 (1) |
| Salary Remaining : |
$69,767 |
| Vladimir Konstantinov |
$50,000 (1) |
| Salary Remaining : |
$46,512 |
| Alexander Perevalov |
$50,000 (2) |
| Salary Remaining : |
$46,512 |
| Total Farm Players | 30 |
| Salary Commitment |
| Year 2031 : $4,465,000 |
| Year 2032 : $3,095,000 |
| Year 2033 : $1,265,000 |
| Year 2034 : $0 |
| Salary Average Commitment |
| Year 2031 : $4,465,000 |
| Year 2032 : $3,095,000 |
| Year 2033 : $1,265,000 |
| Year 2034 : $0 |
|
Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Elysee Arena - A |
| Level 1: | 6500 - $109 - 6,500 - 100.00% |
| Level 2: | 5500 - $80 - 5,500 - 100.00% |
| Level 3: | 2250 - $65 - 2,250 - 100.00% |
| Level 4: | 4500 - $40 - 4,500 - 100.00% |
| Luxury : | 1250 - $215 - 1,250 - 100.00% |
| Total Capacity : | 20000 |
| Farm |
| Farm Level 1: | 2000 - $52 - 2,000 - 100.00% |
| Farm Level 2: | 1000 - $39 - 973 - 97.33% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 39 |
| Average Attendance - % | 20,000 - 100.00% |
| Average Income per Game | $1,987,590 |
| Year to Date Revenue | $3,975,180 |
| Farm |
| Home Games Left | 38 |
| Average Attendance - % | 2,973 - 99.11% |
| Average Income per Game | $161,834 |
| Year to Date Revenue | $485,503 |
Expense |
| Pro Players Total Salaries | $73,750,000 |
| Pro Players Total Average Salaries | $73,750,000 |
| Farm Players Total Salaries | $3,143,334 |
| Farm Players Total Average Salaries | $3,053,334 |
| Coaches Total Salaries | $2,500,000 |
| Luxury Taxe Total | $0 |
| Special Salary Cap Value | $3,375,000 |
| Pro Year To Date Expenses | $5,238,192 |
| Farm Year To Date Expenses | $287,391 |
| Pro Salary Cap Per Days | $580,709 |
| Pro Salary Cap To Date | $5,131,893 |
| Farm Salary Cap Per Days | $23,669 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Pro Estimated Season Revenue | $77,516,010 |
| Farm Estimated Season Revenue | $6,149,705 |
| Pro Remaining Season Days | 118 |
| Pro Expenses Per Days | $592,520 |
| Pro Estimated Expenses | $69,917,360 |
| Farm Remaining Season Days | 120 |
| Farm Expenses Per Days | $32,119 |
| Farm Estimated Expenses | $3,854,280 |
| Estimated Season Expenses | $73,771,640 |
| Estimated Season Salary Cap | $77,030,555 |
| Estimate Under Maximum Salary Cap of $89,000,000 | $11,969,445 |
| Estimate Over Minimum Salary Cap of $66,000,000 | $11,030,555 |
| Current Bank Account | $17,328,640 |
| Projected Bank Account | $27,222,715 |
|
Pro Players Salaries |
| Gabriel Landeskog |
$9,000,000 (2) |
| -Salary Remaining : |
$8,362,205 |
| Brett Connolly |
$7,000,000 (1) |
| -Salary Remaining : |
$6,503,937 |
| Drew Doughty |
$4,750,000 (2) |
| -Salary Remaining : |
$4,413,386 |
| Seth Jones |
$4,250,000 (1) |
| -Salary Remaining : |
$3,948,819 |
| Boone Jenner |
$3,500,000 (2) |
| -Salary Remaining : |
$3,251,969 |
| Teuvo Teravainen |
$3,250,000 (1) |
| -Salary Remaining : |
$3,019,685 |
| Cam Morrison |
$3,250,000 (1) |
| -Salary Remaining : |
$3,019,685 |
| Sami Vatanen |
$3,250,000 (1) |
| -Salary Remaining : |
$3,019,685 |
| Paul Bittner |
$3,000,000 (3) |
| -Salary Remaining : |
$2,787,402 |
| MacKenzie Entwistle |
$3,000,000 (3) |
| -Salary Remaining : |
$2,787,402 |
| Bo Horvat (Out of Payroll) |
$3,000,000 (1) |
| -Salary Remaining : |
$2,787,402 |
| Marc-Olivier Roy |
$3,000,000 (1) |
| -Salary Remaining : |
$2,787,402 |
| Adam Erne |
$3,000,000 (1) |
| -Salary Remaining : |
$2,787,402 |
| Brendan Guhle |
$3,000,000 (3) |
| -Salary Remaining : |
$2,787,402 |
| Brock Boeser |
$3,000,000 (3) |
| -Salary Remaining : |
$2,787,402 |
| Jouni Soisalo |
$2,750,000 (1) |
| -Salary Remaining : |
$2,555,118 |
| Erik Foley |
$2,750,000 (3) |
| -Salary Remaining : |
$2,555,118 |
| Josh Mahura |
$2,750,000 (1) |
| -Salary Remaining : |
$2,555,118 |
| Yegor Korshkov |
$2,250,000 (2) |
| -Salary Remaining : |
$2,090,551 |
| Daniil Tarasov |
$2,000,000 (1) |
| -Salary Remaining : |
$1,858,268 |
| Linus Soderstrom |
$1,250,000 (2) |
| -Salary Remaining : |
$1,161,417 |
| Cam Atkinson |
$1,000,000 (2) |
| -Salary Remaining : |
$929,134 |
| Zemgus Girgensons |
$1,000,000 (1) |
| -Salary Remaining : |
$929,134 |
| Miikka Salomaki |
$1,000,000 (1) |
| -Salary Remaining : |
$929,134 |
| Brendan Gaunce |
$750,000 (1) |
| -Salary Remaining : |
$696,850 |
| Total Pro Players | 25 |
| Salary Commitment |
| Year 2031 : $76,750,000 |
| Year 2032 : $36,500,000 |
| Year 2033 : $14,750,000 |
| Year 2034 : $0 |
| Salary Average Commitment |
| Year 2031 : $76,750,000 |
| Year 2032 : $36,500,000 |
| Year 2033 : $14,750,000 |
| Year 2034 : $0 |
| Salary Cap with 1 Way Contract |
| Year 2031 : $76,750,000 |
| Year 2032 : $36,500,000 |
| Year 2033 : $14,750,000 |
| Year 2034 : $0 |
|
Farm Players Salaries |
| Antti Saarela (Out of Payroll) |
$195,000 (1) |
| Salary Remaining : |
$181,395 |
| Alexander Nikishin |
$195,000 (2) |
| Salary Remaining : |
$181,395 |
| Henry Thrun |
$195,000 (3) |
| Salary Remaining : |
$181,395 |
| Riley Stotts |
$195,000 (2) |
| Salary Remaining : |
$181,395 |
| Dmitry Voronkov |
$175,000 (1) |
| Salary Remaining : |
$162,791 |
| Aliaksei Protas |
$175,000 (1) |
| Salary Remaining : |
$162,791 |
| Vladislav Kara |
$175,000 (2) |
| Salary Remaining : |
$162,791 |
| Olivier Nadeau |
$175,000 (3) |
| Salary Remaining : |
$162,791 |
| Otto Koivula |
$160,000 (2) |
| Salary Remaining : |
$148,837 |
| Brian Zanetti |
$155,000 (3) |
| Salary Remaining : |
$144,186 |
| Conner Roulette |
$155,000 (3) |
| Salary Remaining : |
$144,186 |
| D'Artagnan Joly |
$140,000 (1) |
| Salary Remaining : |
$130,233 |
| Joaquim Lemay |
$130,000 (2) |
| Salary Remaining : |
$120,930 |
| William Villeneuve |
$130,000 (2) |
| Salary Remaining : |
$120,930 |
| Alex Jefferies |
$130,000 (2) |
| Salary Remaining : |
$120,930 |
| Hampus Lindholm |
$125,000 (3) |
| Salary Remaining : |
$116,279 |
| Rasmus Ristolainen |
$108,333 (1) |
| Salary Remaining : |
$100,775 |
| Nick Magyar |
$91,667 (3) |
| Salary Remaining : |
$85,271 |
| Julius Nattinen |
$81,667 (3) |
| Salary Remaining : |
$75,969 |
| Lino Martschini |
$80,000 (3) |
| Salary Remaining : |
$74,419 |
| Stephon Williams |
$75,000 (2) |
| Salary Remaining : |
$69,767 |
| Igor Shesterkin |
$66,667 (2) |
| Salary Remaining : |
$62,016 |
| Zach Whitecloud |
$65,000 (1) |
| Salary Remaining : |
$60,465 |
| Elias Salomonsson |
$65,000 (2) |
| Salary Remaining : |
$60,465 |
| Ludwig Persson |
$50,000 (2) |
| Salary Remaining : |
$46,512 |
| Brian Hayward |
$50,000 (1) |
| Salary Remaining : |
$46,512 |
| Total Farm Players | 26 |
| Salary Commitment |
| Year 2031 : $3,338,334 |
| Year 2032 : $2,430,001 |
| Year 2033 : $1,058,334 |
| Year 2034 : $0 |
| Salary Average Commitment |
| Year 2031 : $3,248,334 |
| Year 2032 : $2,340,001 |
| Year 2033 : $1,058,334 |
| Year 2034 : $0 |
|
Team |
Current Fund |
Estimated Season Salary Cap |
Under Maximum of $89,000,000
Available Cap Space |
Over Minimum of
$66,000,000 |
Pro Players | Farm Players | Total Players |
| Blackhawks |
$41,967,976 |
$78,176,882 |
$10,823,118 |
$12,176,882 |
25 | 38 | 63 |
| Blue Bulls |
$15,949,053 |
$78,769,718 |
$10,230,282 |
$12,769,718 |
25 | 35 | 60 |
| Blues |
$39,137,379 |
$82,803,753 |
$6,196,247 |
$16,803,753 |
21 | 30 | 51 |
| Bruins |
$38,604,046 |
$84,109,448 |
$4,890,552 |
$18,109,448 |
25 | 31 | 56 |
| Canadiens |
$97,897,495 |
$84,586,996 |
$4,413,004 |
$18,586,996 |
23 | 42 | 65 |
| Canucks |
$35,287,845 |
$77,961,870 |
$11,038,130 |
$11,961,870 |
22 | 31 | 53 |
| Capitals |
$43,347,757 |
$77,873,864 |
$11,126,136 |
$11,873,864 |
23 | 33 | 56 |
| Coyotes |
$20,567,431 |
$85,970,110 |
$3,029,890 |
$19,970,110 |
21 | 31 | 52 |
| Devils |
$78,819,333 |
$92,607,813 |
-$3,607,813 |
$26,607,813 |
21 | 34 | 55 |
| Dynamo |
$81,747,309 |
$82,924,970 |
$6,075,030 |
$16,924,970 |
22 | 35 | 57 |
| Flames |
$57,166,434 |
$92,393,329 |
-$3,393,329 |
$26,393,329 |
23 | 30 | 53 |
| Flyers |
$85,871,208 |
$68,608,575 |
$20,391,425 |
$2,608,575 |
24 | 42 | 66 |
| Golden Knights |
$91,843,517 |
$77,849,984 |
$11,150,016 |
$11,849,984 |
23 | 32 | 55 |
| Grizzlys |
$52,505,159 |
$85,177,185 |
$3,822,815 |
$19,177,185 |
23 | 29 | 52 |
| HC |
$197,268,970 |
$82,133,059 |
$6,866,941 |
$16,133,059 |
22 | 40 | 62 |
| Islanders |
$14,702,118 |
$95,083,376 |
-$6,083,376 |
$29,083,376 |
22 | 32 | 54 |
| Jets |
$52,039,455 |
$79,069,188 |
$9,930,812 |
$13,069,188 |
25 | 26 | 51 |
| Kings |
$171,830,658 |
$87,525,035 |
$1,474,965 |
$21,525,035 |
24 | 35 | 59 |
| Maple Leafs |
$72,806,978 |
$94,013,106 |
-$5,013,106 |
$28,013,106 |
26 | 34 | 60 |
| Nordiques |
$15,190,580 |
$76,508,991 |
$12,491,009 |
$10,508,991 |
21 | 32 | 53 |
| Penguins |
$110,162,300 |
$88,583,389 |
$416,611 |
$22,583,389 |
23 | 35 | 58 |
| Predators |
$44,849,636 |
$73,108,313 |
$15,891,687 |
$7,108,313 |
22 | 27 | 49 |
| Rangers |
$79,097,853 |
$84,999,957 |
$4,000,043 |
$18,999,957 |
24 | 39 | 63 |
| Red Wings |
$36,234,132 |
$86,604,285 |
$2,395,715 |
$20,604,285 |
21 | 35 | 56 |
| Scorpions |
$86,866,247 |
$88,609,297 |
$390,703 |
$22,609,297 |
21 | 34 | 55 |
| Senateurs |
$62,757,308 |
$72,066,658 |
$16,933,342 |
$6,066,658 |
23 | 32 | 55 |
| Sparta |
$2,040,105 |
$87,829,959 |
$1,170,041 |
$21,829,959 |
23 | 30 | 53 |
| TPS |
$17,328,640 |
$77,030,555 |
$11,969,445 |
$11,030,555 |
25 | 26 | 51 |
Back to the Top
|
|
|
| Historique des formations |
|
