Agrandir 2025/LMH2025-TeamFinance.html |
LMH - Team Finance
Team Finance for Ligue Mondiale de Hockey
Update - 10 février 2021 at 15:53
Arena Capacity - Ticket Price Attendance - % |
Arena Name | Pepsi Center |
Level 1: | 6500 - 250 $ - 3 167 - 48,73% |
Level 2: | 5500 - 175 $ - 2 856 - 51,92% |
Level 3: | 2250 - 125 $ - 1 225 - 54,43% |
Level 4: | 4500 - 95 $ - 2 297 - 51,05% |
Luxury : | 1250 - 500 $ - 596 - 47,68% |
Total Capacity : | 20000 |
Farm |
Farm Level 1: | 2000 - 55 $ - 1 959 - 97,97% |
Farm Level 2: | 1000 - 35 $ - 984 - 98,43% |
Farm Total Capacity : | 3000 |
Income |
Home Games Left | 0 |
Average Attendance - % | 10 141 - 50,71% |
Average Income per Game | 2 235 455 $ |
Year to Date Revenue | 91 653 668 $ |
Farm |
Home Games Left | 0 |
Average Attendance - % | 2 944 - 98,12% |
Average Income per Game | 162 131 $ |
Year to Date Revenue | 6 647 359 $ |
Expense |
Pro Players Total Salaries | 70 125 000 $ |
Pro Players Total Average Salaries | 70 125 000 $ |
Farm Players Total Salaries | 2 350 000 $ |
Farm Players Total Average Salaries | 2 350 000 $ |
Coaches Total Salaries | 7 500 000 $ |
Luxury Taxe Total | 0 $ |
Special Salary Cap Value | 2 032 759 $ |
Pro Year To Date Expenses | 79 427 169 $ |
Farm Year To Date Expenses | 4 532 827 $ |
Pro Salary Cap Per Days | 473 276 $ |
Pro Salary Cap To Date | 73 927 164 $ |
Farm Salary Cap Per Days | 15 986 $ |
Farm Salary Cap To Date | 0 $ |
Estimate |
Pro Estimated Season Revenue | 0 $ |
Farm Estimated Season Revenue | 0 $ |
Pro Remaining Season Days | 0 |
Pro Expenses Per Days | 521 552 $ |
Pro Estimated Expenses | 0 $ |
Farm Remaining Season Days | 0 |
Farm Expenses Per Days | 29 592 $ |
Farm Estimated Expenses | 0 $ |
Estimated Season Expenses | 0 $ |
Estimated Season Salary Cap | 75 959 923 $ |
Estimate Under Maximum Salary Cap of 76 000 000 $ | 40 077 $ |
Estimate Over Minimum Salary Cap of 57 000 000 $ | 18 959 923 $ |
Current Bank Account | 43 912 753 $ |
Projected Bank Account | 43 912 753 $ |
|
Pro Players Salaries |
Mark Trepanier |
8 000 000 $ (3) |
-Salary Remaining : |
0 $ |
Robert Grau |
6 000 000 $ (1) |
-Salary Remaining : |
0 $ |
Tony Carlson |
5 150 000 $ (2) |
-Salary Remaining : |
0 $ |
Ryan White |
5 125 000 $ (1) |
-Salary Remaining : |
0 $ |
Thomas Chabot |
5 000 000 $ (3) |
-Salary Remaining : |
0 $ |
Sven Baertschi |
4 500 000 $ (1) |
-Salary Remaining : |
0 $ |
Devin Setoguchi |
4 250 000 $ (2) |
-Salary Remaining : |
0 $ |
Kristopher Letang |
4 250 000 $ (1) |
-Salary Remaining : |
0 $ |
Max Domi |
4 200 000 $ (3) |
-Salary Remaining : |
0 $ |
Rudolf Kulha |
3 800 000 $ (2) |
-Salary Remaining : |
0 $ |
Matt Lashoff |
3 500 000 $ (2) |
-Salary Remaining : |
0 $ |
Josh Unice |
3 050 000 $ (3) |
-Salary Remaining : |
0 $ |
Travis Konecny |
2 800 000 $ (2) |
-Salary Remaining : |
0 $ |
Jason Dickinson |
2 500 000 $ (3) |
-Salary Remaining : |
0 $ |
Stefan Matteau |
2 200 000 $ (1) |
-Salary Remaining : |
0 $ |
Anthony Beauvillier (Out of Payroll) |
1 500 000 $ (2) |
-Salary Remaining : |
0 $ |
Marcus Hogberg |
1 450 000 $ (1) |
-Salary Remaining : |
0 $ |
Patrik Laine |
1 250 000 $ (1) |
-Salary Remaining : |
0 $ |
Rasmus Ristolainen |
1 100 000 $ (1) |
-Salary Remaining : |
0 $ |
Burke Podollan |
500 000 $ (1) |
-Salary Remaining : |
0 $ |
Jakub Kindl (Out of Payroll) |
400 000 $ (1) |
-Salary Remaining : |
0 $ |
Total Pro Players | 21 |
Salary Commitment |
Year 2025 : 70 525 000 $ |
Year 2026 : 43 750 000 $ |
Year 2027 : 22 750 000 $ |
Year 2028 : 0 $ |
Salary Average Commitment |
Year 2025 : 70 525 000 $ |
Year 2026 : 43 750 000 $ |
Year 2027 : 22 750 000 $ |
Year 2028 : 0 $ |
Salary Cap with 1 Way Contract |
Year 2025 : 70 525 000 $ |
Year 2026 : 43 750 000 $ |
Year 2027 : 22 750 000 $ |
Year 2028 : 0 $ |
|
Farm Players Salaries |
Tyler Plante |
195 000 $ (1) |
Salary Remaining : |
0 $ |
Pontus Aberg |
150 000 $ (3) |
Salary Remaining : |
0 $ |
Tyler Cuma |
150 000 $ (3) |
Salary Remaining : |
0 $ |
Alexander Petrovic |
125 000 $ (1) |
Salary Remaining : |
0 $ |
Nick Moutrey |
110 000 $ (2) |
Salary Remaining : |
0 $ |
Anton Stralman |
100 000 $ (2) |
Salary Remaining : |
0 $ |
Brady Vail |
100 000 $ (2) |
Salary Remaining : |
0 $ |
Austin Poganski |
95 000 $ (2) |
Salary Remaining : |
0 $ |
Tyler Myers |
90 000 $ (3) |
Salary Remaining : |
0 $ |
Jake Evans |
90 000 $ (3) |
Salary Remaining : |
0 $ |
Jack Glover |
80 000 $ (1) |
Salary Remaining : |
0 $ |
Roslan Majerczyk |
60 000 $ (2) |
Salary Remaining : |
0 $ |
Michel Francis |
60 000 $ (1) |
Salary Remaining : |
0 $ |
J. C. Lipon |
55 000 $ (1) |
Salary Remaining : |
0 $ |
Brendan Leipsic |
55 000 $ (3) |
Salary Remaining : |
0 $ |
Andrew Desjardins |
50 000 $ (3) |
Salary Remaining : |
0 $ |
Travis Ewanyk |
50 000 $ (3) |
Salary Remaining : |
0 $ |
Brett Murray |
50 000 $ (2) |
Salary Remaining : |
0 $ |
Gong Ho |
50 000 $ (1) |
Salary Remaining : |
0 $ |
Nate Hagemo |
50 000 $ (1) |
Salary Remaining : |
0 $ |
Chris Vande Velde |
50 000 $ (2) |
Salary Remaining : |
0 $ |
Harrison Ruopp |
50 000 $ (2) |
Salary Remaining : |
0 $ |
Damek Mihokov |
50 000 $ (1) |
Salary Remaining : |
0 $ |
Zelimir Zulle |
50 000 $ (1) |
Salary Remaining : |
0 $ |
Ravil Glovatsky |
50 000 $ (1) |
Salary Remaining : |
0 $ |
Markus Niemelainen |
45 000 $ (1) |
Salary Remaining : |
0 $ |
Marek Bartanus |
45 000 $ (1) |
Salary Remaining : |
0 $ |
Radman Botosov |
45 000 $ (1) |
Salary Remaining : |
0 $ |
Stephane Da Costa |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Svein Ribur |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Lan-quing Kui |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Joseph Woll |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Taylor Aronson |
40 000 $ (2) |
Salary Remaining : |
0 $ |
Total Farm Players | 33 |
Salary Commitment |
Year 2025 : 2 350 000 $ |
Year 2026 : 1 290 000 $ |
Year 2027 : 635 000 $ |
Year 2028 : 0 $ |
Salary Average Commitment |
Year 2025 : 2 350 000 $ |
Year 2026 : 1 290 000 $ |
Year 2027 : 635 000 $ |
Year 2028 : 0 $ |
|
Arena Capacity - Ticket Price Attendance - % |
Arena Name | United Center |
Level 1: | 6002 - 145 $ - 5 404 - 90,04% |
Level 2: | 5000 - 102 $ - 5 000 - 100,00% |
Level 3: | 2000 - 79 $ - 1 940 - 97,01% |
Level 4: | 4000 - 58 $ - 3 943 - 98,58% |
Luxury : | 1000 - 280 $ - 996 - 99,56% |
Total Capacity : | 18002 |
Farm |
Farm Level 1: | 2000 - 60 $ - 1 633 - 81,64% |
Farm Level 2: | 1000 - 40 $ - 829 - 82,86% |
Farm Total Capacity : | 3000 |
Income |
Home Games Left | 0 |
Average Attendance - % | 17 283 - 96,01% |
Average Income per Game | 2 219 493 $ |
Year to Date Revenue | 90 999 225 $ |
Farm |
Home Games Left | 0 |
Average Attendance - % | 2 461 - 82,05% |
Average Income per Game | 148 393 $ |
Year to Date Revenue | 6 084 094 $ |
Expense |
Pro Players Total Salaries | 77 300 000 $ |
Pro Players Total Average Salaries | 77 300 000 $ |
Farm Players Total Salaries | 2 872 500 $ |
Farm Players Total Average Salaries | 2 872 500 $ |
Coaches Total Salaries | 3 800 000 $ |
Luxury Taxe Total | 0 $ |
Special Salary Cap Value | 0 $ |
Pro Year To Date Expenses | 76 459 303 $ |
Farm Year To Date Expenses | 4 003 390 $ |
Pro Salary Cap Per Days | 406 897 $ |
Pro Salary Cap To Date | 72 791 743 $ |
Farm Salary Cap Per Days | 17 636 $ |
Farm Salary Cap To Date | 0 $ |
Estimate |
Pro Estimated Season Revenue | 0 $ |
Farm Estimated Season Revenue | 0 $ |
Pro Remaining Season Days | 0 |
Pro Expenses Per Days | 552 414 $ |
Pro Estimated Expenses | 0 $ |
Farm Remaining Season Days | 0 |
Farm Expenses Per Days | 26 344 $ |
Farm Estimated Expenses | 0 $ |
Estimated Season Expenses | 0 $ |
Estimated Season Salary Cap | 72 791 743 $ |
Estimate Under Maximum Salary Cap of 76 000 000 $ | 3 208 257 $ |
Estimate Over Minimum Salary Cap of 57 000 000 $ | 15 791 743 $ |
Current Bank Account | 35 516 083 $ |
Projected Bank Account | 35 516 083 $ |
|
Pro Players Salaries |
Joey Hishon |
6 950 000 $ (4) |
-Salary Remaining : |
0 $ |
Colby Cohen (Out of Payroll) |
5 500 000 $ (2) |
-Salary Remaining : |
0 $ |
Emmanuel Zerillo |
5 500 000 $ (1) |
-Salary Remaining : |
0 $ |
Aleksander Jr. Barkov |
5 000 000 $ (1) |
-Salary Remaining : |
0 $ |
Ondrej Fiala |
4 900 000 $ (2) |
-Salary Remaining : |
0 $ |
David Rundblad |
4 500 000 $ (2) |
-Salary Remaining : |
0 $ |
Mason Raymond (Out of Payroll) |
4 500 000 $ (1) |
-Salary Remaining : |
0 $ |
Jack Johnson (Out of Payroll) |
4 400 000 $ (3) |
-Salary Remaining : |
0 $ |
Patrick Kane (Out of Payroll) |
3 900 000 $ (2) |
-Salary Remaining : |
0 $ |
Ondrej Palat |
3 850 000 $ (4) |
-Salary Remaining : |
0 $ |
Denis Gurianov |
3 850 000 $ (4) |
-Salary Remaining : |
0 $ |
Stephane Mazza |
3 800 000 $ (1) |
-Salary Remaining : |
0 $ |
Magnus Hellberg |
2 850 000 $ (2) |
-Salary Remaining : |
0 $ |
Kyle Okposo |
2 750 000 $ (1) |
-Salary Remaining : |
0 $ |
Miles Gendron |
2 500 000 $ (2) |
-Salary Remaining : |
0 $ |
Simon Despres |
2 500 000 $ (2) |
-Salary Remaining : |
0 $ |
Eric Gelinas |
2 000 000 $ (2) |
-Salary Remaining : |
0 $ |
Laurent Dauphin |
1 800 000 $ (1) |
-Salary Remaining : |
0 $ |
Alexander Radulov |
1 750 000 $ (2) |
-Salary Remaining : |
0 $ |
Roope Hintz |
1 750 000 $ (2) |
-Salary Remaining : |
0 $ |
Armand Le Cruguel |
1 250 000 $ (2) |
-Salary Remaining : |
0 $ |
Elias Pettersson |
1 000 000 $ (2) |
-Salary Remaining : |
0 $ |
Sergei Bobrovsky |
500 000 $ (1) |
-Salary Remaining : |
0 $ |
Total Pro Players | 23 |
Salary Commitment |
Year 2025 : 77 300 000 $ |
Year 2026 : 53 450 000 $ |
Year 2027 : 19 050 000 $ |
Year 2028 : 14 650 000 $ |
Salary Average Commitment |
Year 2025 : 77 300 000 $ |
Year 2026 : 53 450 000 $ |
Year 2027 : 19 050 000 $ |
Year 2028 : 14 650 000 $ |
Salary Cap with 1 Way Contract |
Year 2025 : 77 300 000 $ |
Year 2026 : 53 450 000 $ |
Year 2027 : 19 050 000 $ |
Year 2028 : 14 650 000 $ |
|
Farm Players Salaries |
Martin Frk |
200 000 $ (3) |
Salary Remaining : |
0 $ |
Jake Gardiner |
200 000 $ (1) |
Salary Remaining : |
0 $ |
Andrei Loktionov |
200 000 $ (2) |
Salary Remaining : |
0 $ |
Mitchell Heard |
200 000 $ (3) |
Salary Remaining : |
0 $ |
John Klingberg |
175 000 $ (2) |
Salary Remaining : |
0 $ |
Jarrod Maidens (Out of Payroll) |
150 000 $ (2) |
Salary Remaining : |
0 $ |
Dmitri Kugryshev |
150 000 $ (3) |
Salary Remaining : |
0 $ |
Zach Pochiro |
130 000 $ (2) |
Salary Remaining : |
0 $ |
Jakub Culek |
125 000 $ (2) |
Salary Remaining : |
0 $ |
Joshua Jacobs (Out of Payroll) |
110 000 $ (1) |
Salary Remaining : |
0 $ |
Anthony Camara |
102 500 $ (1) |
Salary Remaining : |
0 $ |
Jamie Soulard |
100 000 $ (1) |
Salary Remaining : |
0 $ |
Nick Foligno |
100 000 $ (2) |
Salary Remaining : |
0 $ |
Nick Sorensen |
100 000 $ (4) |
Salary Remaining : |
0 $ |
Dalton Thrower |
100 000 $ (3) |
Salary Remaining : |
0 $ |
Ville Immonen |
95 000 $ (4) |
Salary Remaining : |
0 $ |
Samuel Surovec |
95 000 $ (4) |
Salary Remaining : |
0 $ |
Carter Verhaeghe |
90 000 $ (1) |
Salary Remaining : |
0 $ |
Cameron Gaunce |
80 000 $ (2) |
Salary Remaining : |
0 $ |
Colby Robak |
80 000 $ (3) |
Salary Remaining : |
0 $ |
Michael Carman (Out of Payroll) |
75 000 $ (1) |
Salary Remaining : |
0 $ |
Mario Lucia |
70 000 $ (1) |
Salary Remaining : |
0 $ |
Michael Raffl |
50 000 $ (2) |
Salary Remaining : |
0 $ |
Boris Katchouk |
50 000 $ (1) |
Salary Remaining : |
0 $ |
Ryan Collins |
50 000 $ (3) |
Salary Remaining : |
0 $ |
Guntis Pauluks |
50 000 $ (1) |
Salary Remaining : |
0 $ |
Dylan Olsen (Out of Payroll) |
50 000 $ (1) |
Salary Remaining : |
0 $ |
Tarmo Reunanen (Out of Payroll) |
45 000 $ (2) |
Salary Remaining : |
0 $ |
Total Farm Players | 28 |
Salary Commitment |
Year 2025 : 3 022 500 $ |
Year 2026 : 2 125 000 $ |
Year 2027 : 1 070 000 $ |
Year 2028 : 290 000 $ |
Salary Average Commitment |
Year 2025 : 3 022 500 $ |
Year 2026 : 2 125 000 $ |
Year 2027 : 1 070 000 $ |
Year 2028 : 290 000 $ |
|
Arena Capacity - Ticket Price Attendance - % |
Arena Name | ABBA Center - G |
Level 1: | 8450 - 122 $ - 6 760 - 80,00% |
Level 2: | 7150 - 92 $ - 5 754 - 80,47% |
Level 3: | 2925 - 72 $ - 2 375 - 81,21% |
Level 4: | 5850 - 52 $ - 4 664 - 79,73% |
Luxury : | 1625 - 230 $ - 1 315 - 80,92% |
Total Capacity : | 26000 |
Farm |
Farm Level 1: | 2000 - 75 $ - 1 259 - 62,95% |
Farm Level 2: | 1000 - 50 $ - 648 - 64,83% |
Farm Total Capacity : | 3000 |
Income |
Home Games Left | 0 |
Average Attendance - % | 20 869 - 80,26% |
Average Income per Game | 2 359 922 $ |
Year to Date Revenue | 96 756 818 $ |
Farm |
Home Games Left | 0 |
Average Attendance - % | 1 907 - 63,58% |
Average Income per Game | 144 605 $ |
Year to Date Revenue | 5 928 802 $ |
Expense |
Pro Players Total Salaries | 67 500 000 $ |
Pro Players Total Average Salaries | 67 125 000 $ |
Farm Players Total Salaries | 2 765 000 $ |
Farm Players Total Average Salaries | 2 757 500 $ |
Coaches Total Salaries | 7 750 000 $ |
Luxury Taxe Total | 0 $ |
Special Salary Cap Value | 0 $ |
Pro Year To Date Expenses | 79 027 751 $ |
Farm Year To Date Expenses | 3 848 887 $ |
Pro Salary Cap Per Days | 447 759 $ |
Pro Salary Cap To Date | 72 094 819 $ |
Farm Salary Cap Per Days | 14 405 $ |
Farm Salary Cap To Date | 0 $ |
Estimate |
Pro Estimated Season Revenue | 0 $ |
Farm Estimated Season Revenue | 0 $ |
Pro Remaining Season Days | 0 |
Pro Expenses Per Days | 510 345 $ |
Pro Estimated Expenses | 0 $ |
Farm Remaining Season Days | 0 |
Farm Expenses Per Days | 27 313 $ |
Farm Estimated Expenses | 0 $ |
Estimated Season Expenses | 0 $ |
Estimated Season Salary Cap | 72 094 819 $ |
Estimate Under Maximum Salary Cap of 76 000 000 $ | 3 905 181 $ |
Estimate Over Minimum Salary Cap of 57 000 000 $ | 15 094 819 $ |
Current Bank Account | 33 116 264 $ |
Projected Bank Account | 33 116 264 $ |
|
Pro Players Salaries |
Wojtek Wolski |
6 500 000 $ (2) |
-Salary Remaining : |
0 $ |
Joe Barnes |
6 500 000 $ (1) |
-Salary Remaining : |
0 $ |
Andrew Cogliano |
6 500 000 $ (1) |
-Salary Remaining : |
0 $ |
Jack Campbell |
4 950 000 $ (2) |
-Salary Remaining : |
0 $ |
Robin Figren |
4 500 000 $ (1) |
-Salary Remaining : |
0 $ |
Bobby Sanguinetti |
4 500 000 $ (1) |
-Salary Remaining : |
0 $ |
Ryan MacInnis |
4 000 000 $ (3) |
-Salary Remaining : |
0 $ |
Vitus Besse |
3 900 000 $ (2) |
-Salary Remaining : |
0 $ |
Christofer Lofberg |
3 750 000 $ (2) |
-Salary Remaining : |
0 $ |
Julius Honka |
3 500 000 $ (2) |
-Salary Remaining : |
0 $ |
Robin Lehner |
3 250 000 $ (3) |
-Salary Remaining : |
0 $ |
Chris Kreider |
3 000 000 $ (1) |
-Salary Remaining : |
0 $ |
Jack Roslovic (Out of Payroll) |
2 500 000 $ (1) |
-Salary Remaining : |
0 $ |
Michael McCarron |
2 500 000 $ (2) |
-Salary Remaining : |
0 $ |
David Musil |
2 000 000 $ (1) |
-Salary Remaining : |
0 $ |
Tim Erixon (Out of Payroll) |
1 700 000 $ (2) |
-Salary Remaining : |
0 $ |
Jaedon Descheneau |
1 600 000 $ (1) |
-Salary Remaining : |
0 $ |
Connor Hurley |
1 500 000 $ (1) |
-Salary Remaining : |
0 $ |
Jake McCabe |
1 250 000 $ (2) |
-Salary Remaining : |
0 $ |
Radko Gudas |
1 200 000 $ (3) |
-Salary Remaining : |
0 $ |
Radek Smolenak (Out of Payroll) |
500 000 $ (2) |
-Salary Remaining : |
0 $ |
Mitchell Vande Sompel |
400 000 $ (1) |
-Salary Remaining : |
0 $ |
Total Pro Players | 22 |
Salary Commitment |
Year 2025 : 70 000 000 $ |
Year 2026 : 36 800 000 $ |
Year 2027 : 7 950 000 $ |
Year 2028 : 0 $ |
Salary Average Commitment |
Year 2025 : 69 625 000 $ |
Year 2026 : 36 625 000 $ |
Year 2027 : 8 200 000 $ |
Year 2028 : 0 $ |
Salary Cap with 1 Way Contract |
Year 2025 : 69 625 000 $ |
Year 2026 : 36 625 000 $ |
Year 2027 : 8 200 000 $ |
Year 2028 : 0 $ |
|
Farm Players Salaries |
Bukantas Jasecicius |
175 000 $ (3) |
Salary Remaining : |
0 $ |
Dick Axelsson (Out of Payroll) |
150 000 $ (1) |
Salary Remaining : |
0 $ |
Tomas Jurco (Out of Payroll) |
150 000 $ (1) |
Salary Remaining : |
0 $ |
Dennis Yan (Out of Payroll) |
140 000 $ (3) |
Salary Remaining : |
0 $ |
Tyler Biggs |
135 000 $ (2) |
Salary Remaining : |
0 $ |
Thomas Novak |
120 000 $ (2) |
Salary Remaining : |
0 $ |
Damon Severson |
115 000 $ (1) |
Salary Remaining : |
0 $ |
Vaclav Karabacek (Out of Payroll) |
100 000 $ (2) |
Salary Remaining : |
0 $ |
Nicolas Kerdiles (Out of Payroll) |
100 000 $ (2) |
Salary Remaining : |
0 $ |
Jake Guentzel |
95 000 $ (1) |
Salary Remaining : |
0 $ |
Jordan Subban |
90 000 $ (1) |
Salary Remaining : |
0 $ |
Koit Pumm |
90 000 $ (1) |
Salary Remaining : |
0 $ |
Keith Yandle |
90 000 $ (2) |
Salary Remaining : |
0 $ |
Victor Olofsson |
90 000 $ (2) |
Salary Remaining : |
0 $ |
Etienne Froidevaux |
80 000 $ (3) |
Salary Remaining : |
0 $ |
Cal Clutterbuck |
80 000 $ (1) |
Salary Remaining : |
0 $ |
Karl Hengst |
77 500 $ (3) |
Salary Remaining : |
0 $ |
Joe Basaraba |
75 000 $ (2) |
Salary Remaining : |
0 $ |
Kevin Bieksa |
75 000 $ (2) |
Salary Remaining : |
0 $ |
Alan Quine |
70 000 $ (4) |
Salary Remaining : |
0 $ |
Louis-Marc Aubry |
65 000 $ (2) |
Salary Remaining : |
0 $ |
Alex Goligoski |
62 500 $ (2) |
Salary Remaining : |
0 $ |
Jaden Lindo |
60 000 $ (3) |
Salary Remaining : |
0 $ |
Boris Valabik |
60 000 $ (1) |
Salary Remaining : |
0 $ |
Tobias Lindberg |
50 000 $ (2) |
Salary Remaining : |
0 $ |
Kyle Capobianco |
50 000 $ (1) |
Salary Remaining : |
0 $ |
Brett Howden |
50 000 $ (1) |
Salary Remaining : |
0 $ |
Libor Hajek |
50 000 $ (1) |
Salary Remaining : |
0 $ |
Kale Clague |
50 000 $ (1) |
Salary Remaining : |
0 $ |
Dylan Wells |
45 000 $ (2) |
Salary Remaining : |
0 $ |
Adam Helewka |
45 000 $ (2) |
Salary Remaining : |
0 $ |
Jake Walman |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Olli Giacomini |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Total Farm Players | 33 |
Salary Commitment |
Year 2025 : 2 765 000 $ |
Year 2026 : 1 670 000 $ |
Year 2027 : 602 500 $ |
Year 2028 : 70 000 $ |
Salary Average Commitment |
Year 2025 : 2 757 500 $ |
Year 2026 : 1 647 500 $ |
Year 2027 : 602 500 $ |
Year 2028 : 70 000 $ |
|
Arena Capacity - Ticket Price Attendance - % |
Arena Name | Savvis Center - D |
Level 1: | 7475 - 140 $ - 6 458 - 86,39% |
Level 2: | 6325 - 105 $ - 5 444 - 86,06% |
Level 3: | 2588 - 70 $ - 2 212 - 85,48% |
Level 4: | 5175 - 55 $ - 4 486 - 86,68% |
Luxury : | 1437 - 270 $ - 1 212 - 84,36% |
Total Capacity : | 23000 |
Farm |
Farm Level 1: | 2000 - 60 $ - 1 600 - 80,02% |
Farm Level 2: | 1000 - 40 $ - 806 - 80,60% |
Farm Total Capacity : | 3000 |
Income |
Home Games Left | 0 |
Average Attendance - % | 19 812 - 86,14% |
Average Income per Game | 2 533 716 $ |
Year to Date Revenue | 103 882 347 $ |
Farm |
Home Games Left | 0 |
Average Attendance - % | 2 406 - 80,22% |
Average Income per Game | 146 226 $ |
Year to Date Revenue | 5 995 257 $ |
Expense |
Pro Players Total Salaries | 76 800 000 $ |
Pro Players Total Average Salaries | 76 600 000 $ |
Farm Players Total Salaries | 3 587 000 $ |
Farm Players Total Average Salaries | 3 587 000 $ |
Coaches Total Salaries | 4 400 000 $ |
Luxury Taxe Total | 0 $ |
Special Salary Cap Value | 0 $ |
Pro Year To Date Expenses | 77 601 328 $ |
Farm Year To Date Expenses | 4 470 252 $ |
Pro Salary Cap Per Days | 528 276 $ |
Pro Salary Cap To Date | 74 635 795 $ |
Farm Salary Cap Per Days | 22 973 $ |
Farm Salary Cap To Date | 0 $ |
Estimate |
Pro Estimated Season Revenue | 0 $ |
Farm Estimated Season Revenue | 0 $ |
Pro Remaining Season Days | 0 |
Pro Expenses Per Days | 550 345 $ |
Pro Estimated Expenses | 0 $ |
Farm Remaining Season Days | 0 |
Farm Expenses Per Days | 33 925 $ |
Farm Estimated Expenses | 0 $ |
Estimated Season Expenses | 0 $ |
Estimated Season Salary Cap | 74 635 795 $ |
Estimate Under Maximum Salary Cap of 76 000 000 $ | 1 364 205 $ |
Estimate Over Minimum Salary Cap of 57 000 000 $ | 17 635 795 $ |
Current Bank Account | 30 749 570 $ |
Projected Bank Account | 30 749 570 $ |
|
Pro Players Salaries |
Sean Monahan |
6 000 000 $ (1) |
-Salary Remaining : |
0 $ |
Martin Jones |
5 500 000 $ (4) |
-Salary Remaining : |
0 $ |
Drew Doughty |
5 500 000 $ (3) |
-Salary Remaining : |
0 $ |
Ryan Strome |
5 250 000 $ (1) |
-Salary Remaining : |
0 $ |
Akim Aliu |
5 200 000 $ (1) |
-Salary Remaining : |
0 $ |
William Nylander |
5 200 000 $ (1) |
-Salary Remaining : |
0 $ |
Filip Forsberg |
5 000 000 $ (1) |
-Salary Remaining : |
0 $ |
Beau Bennett |
4 500 000 $ (2) |
-Salary Remaining : |
0 $ |
Frederik Gauthier |
4 500 000 $ (2) |
-Salary Remaining : |
0 $ |
Tyler Johnson |
4 100 000 $ (2) |
-Salary Remaining : |
0 $ |
Brandon Gormley |
4 000 000 $ (1) |
-Salary Remaining : |
0 $ |
Kyle Turris |
4 000 000 $ (3) |
-Salary Remaining : |
0 $ |
Tomas Kana |
4 000 000 $ (2) |
-Salary Remaining : |
0 $ |
Nathan Beaulieu |
3 300 000 $ (1) |
-Salary Remaining : |
0 $ |
Morgan Rielly |
3 300 000 $ (2) |
-Salary Remaining : |
0 $ |
Timo Meier |
2 800 000 $ (2) |
-Salary Remaining : |
0 $ |
Colten Teubert |
2 500 000 $ (3) |
-Salary Remaining : |
0 $ |
Chris Kunitz |
500 000 $ (1) |
-Salary Remaining : |
0 $ |
Timo Pielmeier |
450 000 $ (1) |
-Salary Remaining : |
0 $ |
Isto Latva |
400 000 $ (1) |
-Salary Remaining : |
0 $ |
Peter Lizanich |
400 000 $ (1) |
-Salary Remaining : |
0 $ |
Lauri Ojamaa |
400 000 $ (1) |
-Salary Remaining : |
0 $ |
Total Pro Players | 22 |
Salary Commitment |
Year 2025 : 76 800 000 $ |
Year 2026 : 40 150 000 $ |
Year 2027 : 16 950 000 $ |
Year 2028 : 5 500 000 $ |
Salary Average Commitment |
Year 2025 : 76 600 000 $ |
Year 2026 : 40 500 000 $ |
Year 2027 : 17 300 000 $ |
Year 2028 : 5 500 000 $ |
Salary Cap with 1 Way Contract |
Year 2025 : 76 600 000 $ |
Year 2026 : 40 500 000 $ |
Year 2027 : 17 300 000 $ |
Year 2028 : 5 500 000 $ |
|
Farm Players Salaries |
Johannes Airikkala |
200 000 $ (1) |
Salary Remaining : |
0 $ |
Taras Utepov |
200 000 $ (1) |
Salary Remaining : |
0 $ |
Luca Cunti |
191 000 $ (2) |
Salary Remaining : |
0 $ |
Aaron Palushaj |
175 000 $ (2) |
Salary Remaining : |
0 $ |
Christian Thomas |
160 000 $ (1) |
Salary Remaining : |
0 $ |
Matt Moulson (Out of Payroll) |
150 000 $ (2) |
Salary Remaining : |
0 $ |
John Piccinich |
150 000 $ (2) |
Salary Remaining : |
0 $ |
Visa Jarvela |
150 000 $ (1) |
Salary Remaining : |
0 $ |
Nikita Kucherov |
150 000 $ (2) |
Salary Remaining : |
0 $ |
Jake Paterson |
150 000 $ (3) |
Salary Remaining : |
0 $ |
Nicklas Jensen |
137 500 $ (2) |
Salary Remaining : |
0 $ |
Bogdan Yakimov |
137 500 $ (2) |
Salary Remaining : |
0 $ |
Ryan Hartman |
135 000 $ (2) |
Salary Remaining : |
0 $ |
Derek Roy |
125 000 $ (2) |
Salary Remaining : |
0 $ |
Domink Masin |
125 000 $ (2) |
Salary Remaining : |
0 $ |
Jason Demers |
125 000 $ (2) |
Salary Remaining : |
0 $ |
Mattias Holmsted |
100 000 $ (1) |
Salary Remaining : |
0 $ |
Ulrik Sjoland |
91 000 $ (1) |
Salary Remaining : |
0 $ |
Marcus Pettersson |
90 000 $ (2) |
Salary Remaining : |
0 $ |
Dmitry Kulikov |
90 000 $ (2) |
Salary Remaining : |
0 $ |
Michail Yunkov |
75 000 $ (1) |
Salary Remaining : |
0 $ |
Patrice Cormier |
70 000 $ (1) |
Salary Remaining : |
0 $ |
Christian Dvorak |
60 000 $ (2) |
Salary Remaining : |
0 $ |
Greg McKegg (Out of Payroll) |
60 000 $ (1) |
Salary Remaining : |
0 $ |
Patrick Cote |
60 000 $ (2) |
Salary Remaining : |
0 $ |
Andrew Peeke |
50 000 $ (1) |
Salary Remaining : |
0 $ |
Nathan Bastian |
50 000 $ (1) |
Salary Remaining : |
0 $ |
Max Jones |
50 000 $ (1) |
Salary Remaining : |
0 $ |
Colton Parayko |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Koichi Kanaya |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Aivars Beiris |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Erwin Quentin |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Marc Schnyder |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Bryan Bickell |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Martin Smehlik |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Total Farm Players | 35 |
Salary Commitment |
Year 2025 : 3 587 000 $ |
Year 2026 : 2 051 000 $ |
Year 2027 : 150 000 $ |
Year 2028 : 0 $ |
Salary Average Commitment |
Year 2025 : 3 587 000 $ |
Year 2026 : 2 051 000 $ |
Year 2027 : 150 000 $ |
Year 2028 : 0 $ |
|
Arena Capacity - Ticket Price Attendance - % |
Arena Name | Fleet Center |
Level 1: | 6185 - 150 $ - 5 163 - 83,48% |
Level 2: | 5138 - 100 $ - 5 138 - 100,00% |
Level 3: | 2008 - 75 $ - 2 008 - 100,00% |
Level 4: | 4092 - 50 $ - 4 092 - 100,00% |
Luxury : | 1046 - 250 $ - 1 046 - 100,00% |
Total Capacity : | 18469 |
Farm |
Farm Level 1: | 2000 - 75 $ - 1 279 - 63,95% |
Farm Level 2: | 1000 - 50 $ - 639 - 63,89% |
Farm Total Capacity : | 3000 |
Income |
Home Games Left | 0 |
Average Attendance - % | 17 447 - 94,47% |
Average Income per Game | 2 171 676 $ |
Year to Date Revenue | 89 038 731 $ |
Farm |
Home Games Left | 0 |
Average Attendance - % | 1 918 - 63,93% |
Average Income per Game | 145 776 $ |
Year to Date Revenue | 5 976 822 $ |
Expense |
Pro Players Total Salaries | 75 099 000 $ |
Pro Players Total Average Salaries | 75 099 000 $ |
Farm Players Total Salaries | 2 535 000 $ |
Farm Players Total Average Salaries | 2 495 000 $ |
Coaches Total Salaries | 2 500 000 $ |
Luxury Taxe Total | 0 $ |
Special Salary Cap Value | 0 $ |
Pro Year To Date Expenses | 76 618 508 $ |
Farm Year To Date Expenses | 3 586 652 $ |
Pro Salary Cap Per Days | 517 924 $ |
Pro Salary Cap To Date | 75 118 513 $ |
Farm Salary Cap Per Days | 16 122 $ |
Farm Salary Cap To Date | 0 $ |
Estimate |
Pro Estimated Season Revenue | 0 $ |
Farm Estimated Season Revenue | 0 $ |
Pro Remaining Season Days | 0 |
Pro Expenses Per Days | 528 269 $ |
Pro Estimated Expenses | 0 $ |
Farm Remaining Season Days | 0 |
Farm Expenses Per Days | 24 048 $ |
Farm Estimated Expenses | 0 $ |
Estimated Season Expenses | 0 $ |
Estimated Season Salary Cap | 75 118 513 $ |
Estimate Under Maximum Salary Cap of 76 000 000 $ | 881 487 $ |
Estimate Over Minimum Salary Cap of 57 000 000 $ | 18 118 513 $ |
Current Bank Account | 23 796 407 $ |
Projected Bank Account | 23 796 407 $ |
|
Pro Players Salaries |
Anze Kopitar |
8 000 000 $ (2) |
-Salary Remaining : |
0 $ |
Chris Stewart |
7 500 000 $ (3) |
-Salary Remaining : |
0 $ |
Lev Zablosky |
6 500 000 $ (1) |
-Salary Remaining : |
0 $ |
Baltabek Doulova (Out of Payroll) |
6 000 000 $ (1) |
-Salary Remaining : |
0 $ |
Karl Rimeaux |
5 250 000 $ (3) |
-Salary Remaining : |
0 $ |
Nick Bjugstad |
4 500 000 $ (3) |
-Salary Remaining : |
0 $ |
Viktor Tikhonov |
4 500 000 $ (1) |
-Salary Remaining : |
0 $ |
Anthony DeAngelo |
4 500 000 $ (2) |
-Salary Remaining : |
0 $ |
Felix Sandstrom |
4 500 000 $ (3) |
-Salary Remaining : |
0 $ |
Robin Travanti |
4 000 000 $ (4) |
-Salary Remaining : |
0 $ |
Vitek Vanecek |
3 250 000 $ (3) |
-Salary Remaining : |
0 $ |
Nino Niederreiter |
3 000 000 $ (1) |
-Salary Remaining : |
0 $ |
Jayce Hawryluk |
3 000 000 $ (1) |
-Salary Remaining : |
0 $ |
Josef Fajko |
2 500 000 $ (1) |
-Salary Remaining : |
0 $ |
Connor Murphy |
2 500 000 $ (2) |
-Salary Remaining : |
0 $ |
Adam Clendening |
1 750 000 $ (1) |
-Salary Remaining : |
0 $ |
Matt Puempel |
1 750 000 $ (2) |
-Salary Remaining : |
0 $ |
Marko Dano |
1 500 000 $ (1) |
-Salary Remaining : |
0 $ |
Zemgus Girgensons |
1 499 000 $ (1) |
-Salary Remaining : |
0 $ |
Erik Cernak |
1 400 000 $ (3) |
-Salary Remaining : |
0 $ |
Ben Maxwell |
1 200 000 $ (2) |
-Salary Remaining : |
0 $ |
Sebastian Wannstrom |
850 000 $ (1) |
-Salary Remaining : |
0 $ |
Pavel Buchnevich |
850 000 $ (3) |
-Salary Remaining : |
0 $ |
Reno Rotter |
400 000 $ (1) |
-Salary Remaining : |
0 $ |
Carl Sneep |
400 000 $ (3) |
-Salary Remaining : |
0 $ |
Total Pro Players | 25 |
Salary Commitment |
Year 2025 : 81 099 000 $ |
Year 2026 : 49 600 000 $ |
Year 2027 : 31 650 000 $ |
Year 2028 : 4 000 000 $ |
Salary Average Commitment |
Year 2025 : 81 099 000 $ |
Year 2026 : 49 600 000 $ |
Year 2027 : 31 650 000 $ |
Year 2028 : 4 000 000 $ |
Salary Cap with 1 Way Contract |
Year 2025 : 81 099 000 $ |
Year 2026 : 49 600 000 $ |
Year 2027 : 31 650 000 $ |
Year 2028 : 4 000 000 $ |
|
Farm Players Salaries |
Alvaro Montoya |
155 000 $ (1) |
Salary Remaining : |
0 $ |
Max Reinhart |
150 000 $ (2) |
Salary Remaining : |
0 $ |
Nick Magyar |
150 000 $ (1) |
Salary Remaining : |
0 $ |
Nicholas Merkley |
150 000 $ (1) |
Salary Remaining : |
0 $ |
Frederik Andersen |
130 000 $ (2) |
Salary Remaining : |
0 $ |
Tomas Fleischmann |
125 000 $ (3) |
Salary Remaining : |
0 $ |
Patrik Nemeth |
100 000 $ (2) |
Salary Remaining : |
0 $ |
Eric Cornel |
100 000 $ (1) |
Salary Remaining : |
0 $ |
Robert Nilsson |
100 000 $ (1) |
Salary Remaining : |
0 $ |
Inge Bjoernson |
100 000 $ (1) |
Salary Remaining : |
0 $ |
Bjorn Ricardsson |
100 000 $ (2) |
Salary Remaining : |
0 $ |
Marco Scandella |
95 000 $ (2) |
Salary Remaining : |
0 $ |
Joe Wegwerth |
90 000 $ (3) |
Salary Remaining : |
0 $ |
Ludomil Geras |
90 000 $ (1) |
Salary Remaining : |
0 $ |
Wilhelm Birkeland |
85 000 $ (1) |
Salary Remaining : |
0 $ |
Neeme Uvisorg |
70 000 $ (2) |
Salary Remaining : |
0 $ |
Warren Foegele (Out of Payroll) |
65 000 $ (1) |
Salary Remaining : |
0 $ |
Brock Beukeboom (Out of Payroll) |
60 000 $ (1) |
Salary Remaining : |
0 $ |
Ryan Donato |
60 000 $ (1) |
Salary Remaining : |
0 $ |
Justin Bailey |
55 000 $ (2) |
Salary Remaining : |
0 $ |
Oliver Bjorkstrand |
50 000 $ (1) |
Salary Remaining : |
0 $ |
Felix Girard |
50 000 $ (1) |
Salary Remaining : |
0 $ |
Petter Hagen |
50 000 $ (1) |
Salary Remaining : |
0 $ |
Dick Basford |
50 000 $ (1) |
Salary Remaining : |
0 $ |
Knut Lindfors |
50 000 $ (2) |
Salary Remaining : |
0 $ |
Vladimir Sobotka |
50 000 $ (2) |
Salary Remaining : |
0 $ |
Tyler Parsons |
45 000 $ (1) |
Salary Remaining : |
0 $ |
Alfons Malmstrom |
40 000 $ (2) |
Salary Remaining : |
0 $ |
Karl Eriksen |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Manfred Lehmann |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Connor Hall |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Total Farm Players | 31 |
Salary Commitment |
Year 2025 : 2 535 000 $ |
Year 2026 : 1 055 000 $ |
Year 2027 : 215 000 $ |
Year 2028 : 0 $ |
Salary Average Commitment |
Year 2025 : 2 495 000 $ |
Year 2026 : 1 055 000 $ |
Year 2027 : 215 000 $ |
Year 2028 : 0 $ |
|
Arena Capacity - Ticket Price Attendance - % |
Arena Name | Centre Bell |
Level 1: | 6500 - 119 $ - 6 477 - 99,65% |
Level 2: | 5500 - 90 $ - 5 475 - 99,54% |
Level 3: | 2250 - 70 $ - 2 244 - 99,74% |
Level 4: | 4500 - 49 $ - 4 461 - 99,13% |
Luxury : | 1250 - 239 $ - 1 246 - 99,64% |
Total Capacity : | 20000 |
Farm |
Farm Level 1: | 2000 - 75 $ - 1 290 - 64,48% |
Farm Level 2: | 1000 - 50 $ - 663 - 66,34% |
Farm Total Capacity : | 3000 |
Income |
Home Games Left | 0 |
Average Attendance - % | 19 902 - 99,51% |
Average Income per Game | 2 207 998 $ |
Year to Date Revenue | 90 527 914 $ |
Farm |
Home Games Left | 0 |
Average Attendance - % | 1 953 - 65,10% |
Average Income per Game | 148 077 $ |
Year to Date Revenue | 6 071 157 $ |
Expense |
Pro Players Total Salaries | 67 225 000 $ |
Pro Players Total Average Salaries | 67 225 000 $ |
Farm Players Total Salaries | 3 205 000 $ |
Farm Players Total Average Salaries | 3 205 000 $ |
Coaches Total Salaries | 3 400 000 $ |
Luxury Taxe Total | 0 $ |
Special Salary Cap Value | 1 510 345 $ |
Pro Year To Date Expenses | 74 795 503 $ |
Farm Year To Date Expenses | 4 984 538 $ |
Pro Salary Cap Per Days | 394 655 $ |
Pro Salary Cap To Date | 72 812 758 $ |
Farm Salary Cap Per Days | 21 293 $ |
Farm Salary Cap To Date | 0 $ |
Estimate |
Pro Estimated Season Revenue | 0 $ |
Farm Estimated Season Revenue | 0 $ |
Pro Remaining Season Days | 0 |
Pro Expenses Per Days | 473 966 $ |
Pro Estimated Expenses | 0 $ |
Farm Remaining Season Days | 0 |
Farm Expenses Per Days | 34 728 $ |
Farm Estimated Expenses | 0 $ |
Estimated Season Expenses | 0 $ |
Estimated Season Salary Cap | 74 323 103 $ |
Estimate Under Maximum Salary Cap of 76 000 000 $ | 1 676 897 $ |
Estimate Over Minimum Salary Cap of 57 000 000 $ | 17 323 103 $ |
Current Bank Account | 63 864 821 $ |
Projected Bank Account | 63 864 821 $ |
|
Pro Players Salaries |
Karel Dosedel (Out of Payroll) |
10 000 000 $ (2) |
-Salary Remaining : |
0 $ |
Phil Kessel |
9 700 000 $ (2) |
-Salary Remaining : |
0 $ |
Alexandre Picard |
7 500 000 $ (1) |
-Salary Remaining : |
0 $ |
Mikhail Grigorenko |
6 000 000 $ (1) |
-Salary Remaining : |
0 $ |
Jack Eichel |
4 500 000 $ (2) |
-Salary Remaining : |
0 $ |
Griffin Reinhart |
4 250 000 $ (2) |
-Salary Remaining : |
0 $ |
Samuel Montembeault |
3 500 000 $ (2) |
-Salary Remaining : |
0 $ |
Joe Morrow |
3 400 000 $ (1) |
-Salary Remaining : |
0 $ |
Lukas Sutter |
3 375 000 $ (3) |
-Salary Remaining : |
0 $ |
Carter Ashton |
2 800 000 $ (2) |
-Salary Remaining : |
0 $ |
Joseph Cramarossa |
2 500 000 $ (2) |
-Salary Remaining : |
0 $ |
John Carlson |
2 500 000 $ (3) |
-Salary Remaining : |
0 $ |
Raphael Bussieres |
1 900 000 $ (2) |
-Salary Remaining : |
0 $ |
Jonathan-Ismael Diaby |
1 250 000 $ (1) |
-Salary Remaining : |
0 $ |
Eric O'Dell |
1 000 000 $ (2) |
-Salary Remaining : |
0 $ |
Linus Arnesson |
950 000 $ (2) |
-Salary Remaining : |
0 $ |
Jake Hansen |
900 000 $ (2) |
-Salary Remaining : |
0 $ |
Steve Downie |
400 000 $ (1) |
-Salary Remaining : |
0 $ |
Andrei Hunt |
400 000 $ (2) |
-Salary Remaining : |
0 $ |
Semen Varlamov |
400 000 $ (2) |
-Salary Remaining : |
0 $ |
Total Pro Players | 20 |
Salary Commitment |
Year 2025 : 67 225 000 $ |
Year 2026 : 48 675 000 $ |
Year 2027 : 5 875 000 $ |
Year 2028 : 0 $ |
Salary Average Commitment |
Year 2025 : 67 225 000 $ |
Year 2026 : 48 675 000 $ |
Year 2027 : 5 875 000 $ |
Year 2028 : 0 $ |
Salary Cap with 1 Way Contract |
Year 2025 : 67 225 000 $ |
Year 2026 : 48 675 000 $ |
Year 2027 : 5 875 000 $ |
Year 2028 : 0 $ |
|
Farm Players Salaries |
Stefan Legein |
200 000 $ (1) |
Salary Remaining : |
0 $ |
Jacob de la Rose |
190 000 $ (3) |
Salary Remaining : |
0 $ |
Gabriel Gagne |
150 000 $ (2) |
Salary Remaining : |
0 $ |
Rasmus Bengtsson |
150 000 $ (2) |
Salary Remaining : |
0 $ |
Axel Bussieres |
125 000 $ (1) |
Salary Remaining : |
0 $ |
Jean-Christophe Beaudin |
125 000 $ (2) |
Salary Remaining : |
0 $ |
Jiri Sekac |
125 000 $ (2) |
Salary Remaining : |
0 $ |
Julien Pelletier |
100 000 $ (2) |
Salary Remaining : |
0 $ |
Jinrich Ondo |
100 000 $ (1) |
Salary Remaining : |
0 $ |
Chad Krys |
100 000 $ (1) |
Salary Remaining : |
0 $ |
Alexis Pepin |
100 000 $ (2) |
Salary Remaining : |
0 $ |
Maxime Talbot |
100 000 $ (2) |
Salary Remaining : |
0 $ |
Cole Caufield |
100 000 $ (4) |
Salary Remaining : |
0 $ |
Chris Bigras |
90 000 $ (2) |
Salary Remaining : |
0 $ |
Johan Sundstrom |
90 000 $ (1) |
Salary Remaining : |
0 $ |
Matt Grzelcyk |
85 000 $ (2) |
Salary Remaining : |
0 $ |
Jerome Gauthier-Leduc |
80 000 $ (3) |
Salary Remaining : |
0 $ |
Lucas Lessio |
80 000 $ (1) |
Salary Remaining : |
0 $ |
Tom Gilbert |
80 000 $ (3) |
Salary Remaining : |
0 $ |
Kevin Hayes |
75 000 $ (1) |
Salary Remaining : |
0 $ |
Jesse Gabrielle |
75 000 $ (2) |
Salary Remaining : |
0 $ |
Daniel Altshuller |
75 000 $ (1) |
Salary Remaining : |
0 $ |
German Rubtsov (Out of Payroll) |
75 000 $ (1) |
Salary Remaining : |
0 $ |
Guillaume Brisebois |
70 000 $ (2) |
Salary Remaining : |
0 $ |
Corbin McPherson |
60 000 $ (2) |
Salary Remaining : |
0 $ |
Janne Kuokkanen |
50 000 $ (1) |
Salary Remaining : |
0 $ |
Yegor Korshkov |
50 000 $ (1) |
Salary Remaining : |
0 $ |
Cam Morrison |
50 000 $ (1) |
Salary Remaining : |
0 $ |
Linas Chaliapinas |
50 000 $ (1) |
Salary Remaining : |
0 $ |
Filip Berglund |
45 000 $ (1) |
Salary Remaining : |
0 $ |
Justin Auger |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Tarvydas Drotvinas |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Craig Fischer |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Vladimir Bobylev |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Samiilo Tereshchuk |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Adam Gilmour |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Markus Rautenstrauch |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Gaetan Lelievre |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Xavier Letendre |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Total Farm Players | 39 |
Salary Commitment |
Year 2025 : 3 205 000 $ |
Year 2026 : 1 680 000 $ |
Year 2027 : 450 000 $ |
Year 2028 : 100 000 $ |
Salary Average Commitment |
Year 2025 : 3 205 000 $ |
Year 2026 : 1 680 000 $ |
Year 2027 : 450 000 $ |
Year 2028 : 100 000 $ |
|
Arena Capacity - Ticket Price Attendance - % |
Arena Name | Rogers Arena |
Level 1: | 6244 - 141 $ - 6 241 - 99,94% |
Level 2: | 5136 - 105 $ - 5 051 - 98,35% |
Level 3: | 2064 - 80 $ - 1 991 - 96,44% |
Level 4: | 4129 - 53 $ - 4 129 - 100,00% |
Luxury : | 1057 - 283 $ - 1 032 - 97,67% |
Total Capacity : | 18630 |
Farm |
Farm Level 1: | 2000 - 65 $ - 1 474 - 73,70% |
Farm Level 2: | 1000 - 45 $ - 740 - 73,97% |
Farm Total Capacity : | 3000 |
Income |
Home Games Left | 0 |
Average Attendance - % | 18 444 - 99,00% |
Average Income per Game | 2 364 571 $ |
Year to Date Revenue | 96 947 425 $ |
Farm |
Home Games Left | 0 |
Average Attendance - % | 2 214 - 73,79% |
Average Income per Game | 145 724 $ |
Year to Date Revenue | 5 974 682 $ |
Expense |
Pro Players Total Salaries | 79 000 000 $ |
Pro Players Total Average Salaries | 80 000 000 $ |
Farm Players Total Salaries | 2 215 000 $ |
Farm Players Total Average Salaries | 2 266 250 $ |
Coaches Total Salaries | 2 350 000 $ |
Luxury Taxe Total | 0 $ |
Special Salary Cap Value | 2 000 000 $ |
Pro Year To Date Expenses | 72 647 928 $ |
Farm Year To Date Expenses | 3 059 411 $ |
Pro Salary Cap Per Days | 524 138 $ |
Pro Salary Cap To Date | 71 652 765 $ |
Farm Salary Cap Per Days | 15 417 $ |
Farm Salary Cap To Date | 0 $ |
Estimate |
Pro Estimated Season Revenue | 0 $ |
Farm Estimated Season Revenue | 0 $ |
Pro Remaining Season Days | 0 |
Pro Expenses Per Days | 555 172 $ |
Pro Estimated Expenses | 0 $ |
Farm Remaining Season Days | 0 |
Farm Expenses Per Days | 20 850 $ |
Farm Estimated Expenses | 0 $ |
Estimated Season Expenses | 0 $ |
Estimated Season Salary Cap | 73 652 765 $ |
Estimate Under Maximum Salary Cap of 76 000 000 $ | 2 347 235 $ |
Estimate Over Minimum Salary Cap of 57 000 000 $ | 16 652 765 $ |
Current Bank Account | 84 362 465 $ |
Projected Bank Account | 84 362 465 $ |
|
Pro Players Salaries |
Ryan Nugent-Hopkins |
6 950 000 $ (2) |
-Salary Remaining : |
0 $ |
Edmunds Ceicys |
5 000 000 $ (1) |
-Salary Remaining : |
0 $ |
Jonathan Bernier |
4 600 000 $ (1) |
-Salary Remaining : |
0 $ |
Lauri Tukonen |
4 500 000 $ (1) |
-Salary Remaining : |
0 $ |
Viktor Shalimov |
4 500 000 $ (1) |
-Salary Remaining : |
0 $ |
Vratislav Subrt |
4 500 000 $ (1) |
-Salary Remaining : |
0 $ |
Renat Bukin |
4 500 000 $ (1) |
-Salary Remaining : |
0 $ |
Pier-Olivier Pelletier |
4 350 000 $ (1) |
-Salary Remaining : |
0 $ |
Dylan Strome |
4 000 000 $ (2) |
-Salary Remaining : |
0 $ |
Colin Wilson |
4 000 000 $ (1) |
-Salary Remaining : |
0 $ |
Xavier Cerny |
3 500 000 $ (2) |
-Salary Remaining : |
0 $ |
Elias Lindholm |
3 500 000 $ (2) |
-Salary Remaining : |
0 $ |
Lars Doepker |
3 500 000 $ (2) |
-Salary Remaining : |
0 $ |
Ryan Ellis |
3 500 000 $ (3) |
-Salary Remaining : |
0 $ |
Adin Hill |
3 250 000 $ (3) |
-Salary Remaining : |
0 $ |
Tyler Wotherspoon |
3 150 000 $ (2) |
-Salary Remaining : |
0 $ |
Jordan Martinook (Out of Payroll) |
2 000 000 $ (4) |
-Salary Remaining : |
0 $ |
Matt Clark |
2 000 000 $ (1) |
-Salary Remaining : |
0 $ |
Jake Muzzin |
2 000 000 $ (4) |
-Salary Remaining : |
0 $ |
Roman Hromec (Out of Payroll) |
2 000 000 $ (1) |
-Salary Remaining : |
0 $ |
Ivan Zvereva |
1 500 000 $ (2) |
-Salary Remaining : |
0 $ |
Carl Klingberg |
500 000 $ (1) |
-Salary Remaining : |
0 $ |
Keegan Iverson |
500 000 $ (2) |
-Salary Remaining : |
0 $ |
Corey Perry |
400 000 $ (2) |
-Salary Remaining : |
0 $ |
Paul Coeuret |
400 000 $ (1) |
-Salary Remaining : |
0 $ |
Krzysztof Suidek |
400 000 $ (1) |
-Salary Remaining : |
0 $ |
Total Pro Players | 26 |
Salary Commitment |
Year 2025 : 79 000 000 $ |
Year 2026 : 38 250 000 $ |
Year 2027 : 12 250 000 $ |
Year 2028 : 6 000 000 $ |
Salary Average Commitment |
Year 2025 : 80 000 000 $ |
Year 2026 : 38 750 000 $ |
Year 2027 : 11 750 000 $ |
Year 2028 : 5 000 000 $ |
Salary Cap with 1 Way Contract |
Year 2025 : 80 000 000 $ |
Year 2026 : 38 750 000 $ |
Year 2027 : 11 750 000 $ |
Year 2028 : 5 000 000 $ |
|
Farm Players Salaries |
Aki Koskinen |
175 000 $ (1) |
Salary Remaining : |
0 $ |
Mats Zuccarello |
150 000 $ (2) |
Salary Remaining : |
0 $ |
Landon Ferraro |
110 000 $ (3) |
Salary Remaining : |
0 $ |
Devan Dubnyk |
100 000 $ (1) |
Salary Remaining : |
0 $ |
Linus Omark |
100 000 $ (4) |
Salary Remaining : |
0 $ |
Rolan McKeown |
90 000 $ (2) |
Salary Remaining : |
0 $ |
Kyle Quincey |
85 000 $ (4) |
Salary Remaining : |
0 $ |
Tyler Bertuzzi |
85 000 $ (3) |
Salary Remaining : |
0 $ |
Jordan Binnington |
85 000 $ (3) |
Salary Remaining : |
0 $ |
Keegan Lowe |
75 000 $ (2) |
Salary Remaining : |
0 $ |
Rasmus Andersson |
75 000 $ (2) |
Salary Remaining : |
0 $ |
Xavier Ouellet |
70 000 $ (1) |
Salary Remaining : |
0 $ |
Richard Clune |
65 000 $ (1) |
Salary Remaining : |
0 $ |
Alexander Dergachyov |
65 000 $ (3) |
Salary Remaining : |
0 $ |
Zack Smith |
60 000 $ (4) |
Salary Remaining : |
0 $ |
Dwight King |
60 000 $ (4) |
Salary Remaining : |
0 $ |
Matthew Spencer |
50 000 $ (3) |
Salary Remaining : |
0 $ |
Jan Neuenschwander |
50 000 $ (4) |
Salary Remaining : |
0 $ |
Brian Hart |
50 000 $ (1) |
Salary Remaining : |
0 $ |
Jan Kostalek |
50 000 $ (1) |
Salary Remaining : |
0 $ |
Jonathan Dahlen |
50 000 $ (1) |
Salary Remaining : |
0 $ |
Givani Smith |
50 000 $ (1) |
Salary Remaining : |
0 $ |
Kevin Quick |
50 000 $ (1) |
Salary Remaining : |
0 $ |
Brandon Gignac |
45 000 $ (1) |
Salary Remaining : |
0 $ |
Garrett Pilon |
45 000 $ (1) |
Salary Remaining : |
0 $ |
Kabok Goukov |
45 000 $ (1) |
Salary Remaining : |
0 $ |
Lino Martschini |
40 000 $ (2) |
Salary Remaining : |
0 $ |
Dalyn Flatt |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Johnathan MacLeod |
40 000 $ (2) |
Salary Remaining : |
0 $ |
Bjrn Gudmundsson |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Imants Berzins |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Jackson Houck |
40 000 $ (2) |
Salary Remaining : |
0 $ |
Bernd Nyholm |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Total Farm Players | 33 |
Salary Commitment |
Year 2025 : 2 215 000 $ |
Year 2026 : 1 310 000 $ |
Year 2027 : 820 000 $ |
Year 2028 : 400 000 $ |
Salary Average Commitment |
Year 2025 : 2 266 250 $ |
Year 2026 : 1 311 250 $ |
Year 2027 : 791 250 $ |
Year 2028 : 376 250 $ |
|
Arena Capacity - Ticket Price Attendance - % |
Arena Name | MCI Center |
Level 1: | 6500 - 132 $ - 5 846 - 89,93% |
Level 2: | 5500 - 110 $ - 4 458 - 81,06% |
Level 3: | 2250 - 75 $ - 2 225 - 98,89% |
Level 4: | 4500 - 62 $ - 4 251 - 94,46% |
Luxury : | 1250 - 275 $ - 1 218 - 97,47% |
Total Capacity : | 20000 |
Farm |
Farm Level 1: | 2000 - 51 $ - 1 953 - 97,67% |
Farm Level 2: | 1000 - 40 $ - 799 - 79,91% |
Farm Total Capacity : | 3000 |
Income |
Home Games Left | 0 |
Average Attendance - % | 17 998 - 89,99% |
Average Income per Game | 2 410 582 $ |
Year to Date Revenue | 98 833 863 $ |
Farm |
Home Games Left | 0 |
Average Attendance - % | 2 752 - 91,75% |
Average Income per Game | 150 005 $ |
Year to Date Revenue | 6 150 193 $ |
Expense |
Pro Players Total Salaries | 81 825 000 $ |
Pro Players Total Average Salaries | 81 658 333 $ |
Farm Players Total Salaries | 2 928 500 $ |
Farm Players Total Average Salaries | 2 928 500 $ |
Coaches Total Salaries | 5 900 000 $ |
Luxury Taxe Total | 0 $ |
Special Salary Cap Value | 0 $ |
Pro Year To Date Expenses | 81 118 921 $ |
Farm Year To Date Expenses | 4 091 954 $ |
Pro Salary Cap Per Days | 563 161 $ |
Pro Salary Cap To Date | 75 900 548 $ |
Farm Salary Cap Per Days | 19 650 $ |
Farm Salary Cap To Date | 0 $ |
Estimate |
Pro Estimated Season Revenue | 0 $ |
Farm Estimated Season Revenue | 0 $ |
Pro Remaining Season Days | 0 |
Pro Expenses Per Days | 598 103 $ |
Pro Estimated Expenses | 0 $ |
Farm Remaining Season Days | 0 |
Farm Expenses Per Days | 26 724 $ |
Farm Estimated Expenses | 0 $ |
Estimated Season Expenses | 0 $ |
Estimated Season Salary Cap | 75 900 548 $ |
Estimate Under Maximum Salary Cap of 76 000 000 $ | 99 452 $ |
Estimate Over Minimum Salary Cap of 57 000 000 $ | 18 900 548 $ |
Current Bank Account | 17 894 742 $ |
Projected Bank Account | 17 894 742 $ |
|
Pro Players Salaries |
Jordan Staal |
9 000 000 $ (2) |
-Salary Remaining : |
0 $ |
Sidney Crosby |
8 700 000 $ (2) |
-Salary Remaining : |
0 $ |
Jonathan Huberdeau |
7 500 000 $ (2) |
-Salary Remaining : |
0 $ |
Nikolai Kulemin |
5 600 000 $ (1) |
-Salary Remaining : |
0 $ |
Zach Hamill |
5 250 000 $ (1) |
-Salary Remaining : |
0 $ |
Ivan Vishnevskiy |
4 800 000 $ (2) |
-Salary Remaining : |
0 $ |
Maxim Demidov |
4 500 000 $ (1) |
-Salary Remaining : |
0 $ |
Riku Helenius |
4 250 000 $ (2) |
-Salary Remaining : |
0 $ |
Derrick Pouliot |
4 250 000 $ (3) |
-Salary Remaining : |
0 $ |
John Moore |
4 000 000 $ (2) |
-Salary Remaining : |
0 $ |
Brandon Sutter |
4 000 000 $ (3) |
-Salary Remaining : |
0 $ |
Louis Leblanc |
3 875 000 $ (2) |
-Salary Remaining : |
0 $ |
Jordan Schmaltz |
3 250 000 $ (2) |
-Salary Remaining : |
0 $ |
Connor Brickley |
2 500 000 $ (1) |
-Salary Remaining : |
0 $ |
Joshua Ho-Sang |
2 500 000 $ (2) |
-Salary Remaining : |
0 $ |
Evgeny Kuznetsov |
2 500 000 $ (3) |
-Salary Remaining : |
0 $ |
Jeremy Smith |
2 000 000 $ (1) |
-Salary Remaining : |
0 $ |
James Van Riemsdyk |
1 400 000 $ (1) |
-Salary Remaining : |
0 $ |
Zach Boychuk |
1 200 000 $ (2) |
-Salary Remaining : |
0 $ |
Rasmus Asplund |
750 000 $ (1) |
-Salary Remaining : |
0 $ |
Total Pro Players | 20 |
Salary Commitment |
Year 2025 : 81 825 000 $ |
Year 2026 : 58 825 000 $ |
Year 2027 : 10 750 000 $ |
Year 2028 : 0 $ |
Salary Average Commitment |
Year 2025 : 81 658 333 $ |
Year 2026 : 59 658 333 $ |
Year 2027 : 10 750 000 $ |
Year 2028 : 0 $ |
Salary Cap with 1 Way Contract |
Year 2025 : 81 658 333 $ |
Year 2026 : 59 658 333 $ |
Year 2027 : 10 750 000 $ |
Year 2028 : 0 $ |
|
Farm Players Salaries |
Kyrill Lyamin |
200 000 $ (2) |
Salary Remaining : |
0 $ |
Matt Gilroy |
165 000 $ (2) |
Salary Remaining : |
0 $ |
Steve Bosse |
150 000 $ (2) |
Salary Remaining : |
0 $ |
Pierre-Edouard Bellemare |
150 000 $ (2) |
Salary Remaining : |
0 $ |
Brady Skjei |
137 500 $ (2) |
Salary Remaining : |
0 $ |
Ryan Murphy |
130 000 $ (1) |
Salary Remaining : |
0 $ |
Kaapo Kahkonen |
120 000 $ (1) |
Salary Remaining : |
0 $ |
Christian Dube |
120 000 $ (2) |
Salary Remaining : |
0 $ |
Lars-Erik Adolfsson |
110 000 $ (1) |
Salary Remaining : |
0 $ |
Severin Blindenbacher |
110 000 $ (2) |
Salary Remaining : |
0 $ |
Jimmy Hayes |
100 000 $ (3) |
Salary Remaining : |
0 $ |
Hunter Smith |
100 000 $ (2) |
Salary Remaining : |
0 $ |
Julius Hartmark |
100 000 $ (1) |
Salary Remaining : |
0 $ |
Filip Ahl |
95 000 $ (3) |
Salary Remaining : |
0 $ |
Stefan Elliott |
90 000 $ (2) |
Salary Remaining : |
0 $ |
Yakov Trenin (Out of Payroll) |
85 000 $ (3) |
Salary Remaining : |
0 $ |
Jesse Blacker |
85 000 $ (2) |
Salary Remaining : |
0 $ |
Robert Kjellsson |
60 000 $ (2) |
Salary Remaining : |
0 $ |
Louie Caporusso |
60 000 $ (2) |
Salary Remaining : |
0 $ |
Anders Lee |
57 500 $ (4) |
Salary Remaining : |
0 $ |
Samuel Dove-McFalls |
57 500 $ (3) |
Salary Remaining : |
0 $ |
Scott Kosmachuk |
50 000 $ (2) |
Salary Remaining : |
0 $ |
Klas Dahlbeck |
50 000 $ (2) |
Salary Remaining : |
0 $ |
Rinat Salnikov |
50 000 $ (2) |
Salary Remaining : |
0 $ |
Ludvik Njerve |
50 000 $ (1) |
Salary Remaining : |
0 $ |
Erkin Fomenko |
45 000 $ (2) |
Salary Remaining : |
0 $ |
Petri Koivurinne |
44 000 $ (1) |
Salary Remaining : |
0 $ |
Jakub Sindel |
42 000 $ (1) |
Salary Remaining : |
0 $ |
Janos Maco |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Aaron Marvin |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Len Gregoire |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Jens Looke |
40 000 $ (2) |
Salary Remaining : |
0 $ |
Linus Nassen |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Anatoli Golyshev |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Pavel Fischer |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Ernst Jeker |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Nick Paul (Out of Payroll) |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Jesper Wiklund |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Total Farm Players | 38 |
Salary Commitment |
Year 2025 : 3 013 500 $ |
Year 2026 : 2 057 500 $ |
Year 2027 : 395 000 $ |
Year 2028 : 57 500 $ |
Salary Average Commitment |
Year 2025 : 3 013 500 $ |
Year 2026 : 2 057 500 $ |
Year 2027 : 395 000 $ |
Year 2028 : 57 500 $ |
|
Arena Capacity - Ticket Price Attendance - % |
Arena Name | Continental Airlines Arena |
Level 1: | 6500 - 200 $ - 4 040 - 62,15% |
Level 2: | 5500 - 140 $ - 3 621 - 65,84% |
Level 3: | 2250 - 100 $ - 1 541 - 68,50% |
Level 4: | 4500 - 80 $ - 2 851 - 63,35% |
Luxury : | 1250 - 300 $ - 1 010 - 80,79% |
Total Capacity : | 20000 |
Farm |
Farm Level 1: | 2000 - 35 $ - 1 999 - 99,93% |
Farm Level 2: | 1000 - 20 $ - 1 000 - 100,00% |
Farm Total Capacity : | 3000 |
Income |
Home Games Left | 0 |
Average Attendance - % | 13 063 - 65,32% |
Average Income per Game | 2 280 082 $ |
Year to Date Revenue | 93 483 374 $ |
Farm |
Home Games Left | 0 |
Average Attendance - % | 2 999 - 99,95% |
Average Income per Game | 102 542 $ |
Year to Date Revenue | 4 204 206 $ |
Expense |
Pro Players Total Salaries | 77 508 333 $ |
Pro Players Total Average Salaries | 76 075 000 $ |
Farm Players Total Salaries | 2 880 000 $ |
Farm Players Total Average Salaries | 2 880 000 $ |
Coaches Total Salaries | 5 500 000 $ |
Luxury Taxe Total | 0 $ |
Special Salary Cap Value | 0 $ |
Pro Year To Date Expenses | 79 695 225 $ |
Farm Year To Date Expenses | 5 305 391 $ |
Pro Salary Cap Per Days | 452 241 $ |
Pro Salary Cap To Date | 75 142 562 $ |
Farm Salary Cap Per Days | 19 592 $ |
Farm Salary Cap To Date | 0 $ |
Estimate |
Pro Estimated Season Revenue | 0 $ |
Farm Estimated Season Revenue | 0 $ |
Pro Remaining Season Days | 0 |
Pro Expenses Per Days | 555 230 $ |
Pro Estimated Expenses | 0 $ |
Farm Remaining Season Days | 0 |
Farm Expenses Per Days | 36 599 $ |
Farm Estimated Expenses | 0 $ |
Estimated Season Expenses | 0 $ |
Estimated Season Salary Cap | 75 142 562 $ |
Estimate Under Maximum Salary Cap of 76 000 000 $ | 857 438 $ |
Estimate Over Minimum Salary Cap of 57 000 000 $ | 18 142 562 $ |
Current Bank Account | 64 763 189 $ |
Projected Bank Account | 64 763 189 $ |
|
Pro Players Salaries |
Taylor Hall |
8 150 000 $ (4) |
-Salary Remaining : |
0 $ |
Leon Draisaitl |
6 250 000 $ (2) |
-Salary Remaining : |
0 $ |
Erdvilas Bilaitis |
6 000 000 $ (2) |
-Salary Remaining : |
0 $ |
Jonathan Drouin (Out of Payroll) |
5 500 000 $ (1) |
-Salary Remaining : |
0 $ |
Artemi Panarin (Out of Payroll) |
5 000 000 $ (4) |
-Salary Remaining : |
0 $ |
Peter Bokstrom |
4 750 000 $ (3) |
-Salary Remaining : |
0 $ |
Lawson Crouse |
4 750 000 $ (3) |
-Salary Remaining : |
0 $ |
Oliver Ekman-Larsson |
4 600 000 $ (3) |
-Salary Remaining : |
0 $ |
Michael Dal Colle |
4 200 000 $ (1) |
-Salary Remaining : |
0 $ |
Seth Jones |
3 750 000 $ (1) |
-Salary Remaining : |
0 $ |
Antti Niemi |
3 500 000 $ (3) |
-Salary Remaining : |
0 $ |
Radovan Kwasnicki |
3 000 000 $ (2) |
-Salary Remaining : |
0 $ |
Marc Staal |
3 000 000 $ (1) |
-Salary Remaining : |
0 $ |
Joe Pavelski |
2 500 000 $ (2) |
-Salary Remaining : |
0 $ |
Mark Pysyk |
2 500 000 $ (1) |
-Salary Remaining : |
0 $ |
Darnell Nurse |
2 500 000 $ (2) |
-Salary Remaining : |
0 $ |
Jukka Lyytinen |
2 000 000 $ (2) |
-Salary Remaining : |
0 $ |
David Pastrnak |
2 000 000 $ (1) |
-Salary Remaining : |
0 $ |
Auston Matthews |
1 250 000 $ (1) |
-Salary Remaining : |
0 $ |
Jesse Puljujarvi |
1 250 000 $ (1) |
-Salary Remaining : |
0 $ |
Tyson Sexsmith |
625 000 $ (3) |
-Salary Remaining : |
0 $ |
Talgat Bodritskaja |
433 333 $ (3) |
-Salary Remaining : |
0 $ |
Total Pro Players | 22 |
Salary Commitment |
Year 2025 : 77 508 333 $ |
Year 2026 : 52 958 333 $ |
Year 2027 : 31 808 333 $ |
Year 2028 : 13 150 000 $ |
Salary Average Commitment |
Year 2025 : 76 075 000 $ |
Year 2026 : 54 058 333 $ |
Year 2027 : 31 808 333 $ |
Year 2028 : 13 150 000 $ |
Salary Cap with 1 Way Contract |
Year 2025 : 76 075 000 $ |
Year 2026 : 54 058 333 $ |
Year 2027 : 31 808 333 $ |
Year 2028 : 13 150 000 $ |
|
Farm Players Salaries |
Ilja Zubov |
200 000 $ (1) |
Salary Remaining : |
0 $ |
Nigel Williams |
200 000 $ (1) |
Salary Remaining : |
0 $ |
A.J. Thelen |
200 000 $ (1) |
Salary Remaining : |
0 $ |
Grant Lewis |
200 000 $ (1) |
Salary Remaining : |
0 $ |
Kenji Yoshioka |
200 000 $ (1) |
Salary Remaining : |
0 $ |
Dustin Kohn |
200 000 $ (1) |
Salary Remaining : |
0 $ |
Elmo McLendon |
200 000 $ (1) |
Salary Remaining : |
0 $ |
Olli Juolevi |
125 000 $ (1) |
Salary Remaining : |
0 $ |
Vitaly Koptev |
100 000 $ (2) |
Salary Remaining : |
0 $ |
Jakob Chychrun |
100 000 $ (1) |
Salary Remaining : |
0 $ |
Shea Weber |
85 000 $ (2) |
Salary Remaining : |
0 $ |
David Shantz |
75 000 $ (1) |
Salary Remaining : |
0 $ |
Dmitriy Doletsky |
75 000 $ (1) |
Salary Remaining : |
0 $ |
Janis Dabolins |
75 000 $ (1) |
Salary Remaining : |
0 $ |
Sergei Ruscova |
75 000 $ (1) |
Salary Remaining : |
0 $ |
Vitezslav Hodek |
75 000 $ (1) |
Salary Remaining : |
0 $ |
Vitus Grand |
50 000 $ (1) |
Salary Remaining : |
0 $ |
Wouter Peeters |
45 000 $ (1) |
Salary Remaining : |
0 $ |
Akihisa Aikyo |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Laszlo Csom |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Mikkel Wikborg |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Mark Fistric |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Piel L'allier |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Tomas Kozar |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Ryan Audet |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Rene Wira |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Justin Peters |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Nikolai Borodin |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Spycigniew Bryniarski |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Milan Lucic |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Fabrice Antonoli |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Tony Lagerstrom |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Matt Kassian |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Total Farm Players | 33 |
Salary Commitment |
Year 2025 : 2 880 000 $ |
Year 2026 : 185 000 $ |
Year 2027 : 0 $ |
Year 2028 : 0 $ |
Salary Average Commitment |
Year 2025 : 2 880 000 $ |
Year 2026 : 185 000 $ |
Year 2027 : 0 $ |
Year 2028 : 0 $ |
|
Arena Capacity - Ticket Price Attendance - % |
Arena Name | Moskva Center |
Level 1: | 6825 - 137 $ - 6 264 - 91,77% |
Level 2: | 5775 - 98 $ - 5 492 - 95,10% |
Level 3: | 2363 - 75 $ - 2 090 - 88,43% |
Level 4: | 4725 - 55 $ - 4 121 - 87,22% |
Luxury : | 1312 - 212 $ - 1 283 - 97,77% |
Total Capacity : | 21000 |
Farm |
Farm Level 1: | 2000 - 50 $ - 1 980 - 98,98% |
Farm Level 2: | 1000 - 38 $ - 973 - 97,34% |
Farm Total Capacity : | 3000 |
Income |
Home Games Left | 0 |
Average Attendance - % | 19 249 - 91,66% |
Average Income per Game | 2 384 642 $ |
Year to Date Revenue | 97 770 305 $ |
Farm |
Home Games Left | 0 |
Average Attendance - % | 2 953 - 98,43% |
Average Income per Game | 143 435 $ |
Year to Date Revenue | 5 880 844 $ |
Expense |
Pro Players Total Salaries | 73 920 000 $ |
Pro Players Total Average Salaries | 73 920 000 $ |
Farm Players Total Salaries | 3 095 000 $ |
Farm Players Total Average Salaries | 3 095 000 $ |
Coaches Total Salaries | 6 400 000 $ |
Luxury Taxe Total | 0 $ |
Special Salary Cap Value | 1 862 069 $ |
Pro Year To Date Expenses | 75 233 099 $ |
Farm Year To Date Expenses | 5 045 789 $ |
Pro Salary Cap Per Days | 509 793 $ |
Pro Salary Cap To Date | 70 833 101 $ |
Farm Salary Cap Per Days | 19 082 $ |
Farm Salary Cap To Date | 0 $ |
Estimate |
Pro Estimated Season Revenue | 0 $ |
Farm Estimated Season Revenue | 0 $ |
Pro Remaining Season Days | 0 |
Pro Expenses Per Days | 540 138 $ |
Pro Estimated Expenses | 0 $ |
Farm Remaining Season Days | 0 |
Farm Expenses Per Days | 34 660 $ |
Farm Estimated Expenses | 0 $ |
Estimated Season Expenses | 0 $ |
Estimated Season Salary Cap | 72 695 170 $ |
Estimate Under Maximum Salary Cap of 76 000 000 $ | 3 304 830 $ |
Estimate Over Minimum Salary Cap of 57 000 000 $ | 15 695 170 $ |
Current Bank Account | 58 238 675 $ |
Projected Bank Account | 58 238 675 $ |
|
Pro Players Salaries |
Jakub Voracek |
12 000 000 $ (1) |
-Salary Remaining : |
0 $ |
Ryan O'Reilly |
4 500 000 $ (3) |
-Salary Remaining : |
0 $ |
Peter Holland |
4 500 000 $ (2) |
-Salary Remaining : |
0 $ |
Igor Makarov |
4 500 000 $ (2) |
-Salary Remaining : |
0 $ |
Vladislav Namestnikov |
4 500 000 $ (3) |
-Salary Remaining : |
0 $ |
Adam McQuaid |
4 000 000 $ (1) |
-Salary Remaining : |
0 $ |
Mika Zibanejad |
4 000 000 $ (1) |
-Salary Remaining : |
0 $ |
Patrick Wiercioch |
3 750 000 $ (3) |
-Salary Remaining : |
0 $ |
Dan-zu Dee |
3 500 000 $ (1) |
-Salary Remaining : |
0 $ |
Camran Doulova |
2 895 000 $ (1) |
-Salary Remaining : |
0 $ |
Christopher Gibson |
2 800 000 $ (1) |
-Salary Remaining : |
0 $ |
Teuvo Teravainen |
2 500 000 $ (1) |
-Salary Remaining : |
0 $ |
Mikko Rantanen |
2 500 000 $ (2) |
-Salary Remaining : |
0 $ |
Adam Lowry |
2 500 000 $ (1) |
-Salary Remaining : |
0 $ |
Denis Bodrov |
2 500 000 $ (2) |
-Salary Remaining : |
0 $ |
Nicolas Deschamps |
2 250 000 $ (2) |
-Salary Remaining : |
0 $ |
Markus Granlund |
1 800 000 $ (1) |
-Salary Remaining : |
0 $ |
Mirco Mueller |
1 600 000 $ (1) |
-Salary Remaining : |
0 $ |
Robby Fabbri |
1 400 000 $ (1) |
-Salary Remaining : |
0 $ |
Tyler Beskorowany |
1 375 000 $ (1) |
-Salary Remaining : |
0 $ |
Kurtis Gabriel |
1 300 000 $ (1) |
-Salary Remaining : |
0 $ |
Riley Nash |
1 000 000 $ (1) |
-Salary Remaining : |
0 $ |
Emil Martna |
1 000 000 $ (1) |
-Salary Remaining : |
0 $ |
Andrew Ladd |
850 000 $ (2) |
-Salary Remaining : |
0 $ |
Rocco Grimaldi |
400 000 $ (2) |
-Salary Remaining : |
0 $ |
Total Pro Players | 25 |
Salary Commitment |
Year 2025 : 73 920 000 $ |
Year 2026 : 30 250 000 $ |
Year 2027 : 12 750 000 $ |
Year 2028 : 0 $ |
Salary Average Commitment |
Year 2025 : 73 920 000 $ |
Year 2026 : 30 250 000 $ |
Year 2027 : 12 750 000 $ |
Year 2028 : 0 $ |
Salary Cap with 1 Way Contract |
Year 2025 : 73 920 000 $ |
Year 2026 : 30 250 000 $ |
Year 2027 : 12 750 000 $ |
Year 2028 : 0 $ |
|
Farm Players Salaries |
Zachary Nagelvoort |
200 000 $ (2) |
Salary Remaining : |
0 $ |
Frederic Nigh |
200 000 $ (2) |
Salary Remaining : |
0 $ |
Brendan Warren |
190 000 $ (2) |
Salary Remaining : |
0 $ |
Jordan Caron |
180 000 $ (3) |
Salary Remaining : |
0 $ |
Roman Kratochvilov |
180 000 $ (1) |
Salary Remaining : |
0 $ |
Dwyer Tschantz (Out of Payroll) |
180 000 $ (2) |
Salary Remaining : |
0 $ |
Justin Holl |
175 000 $ (3) |
Salary Remaining : |
0 $ |
Stefan Noesen |
150 000 $ (2) |
Salary Remaining : |
0 $ |
Niklas Hjalmarsson |
150 000 $ (2) |
Salary Remaining : |
0 $ |
Dobry Kocinski |
150 000 $ (3) |
Salary Remaining : |
0 $ |
Oleksander Soroka |
150 000 $ (3) |
Salary Remaining : |
0 $ |
Victor Rask |
125 000 $ (2) |
Salary Remaining : |
0 $ |
Chandler Stephenson |
120 000 $ (1) |
Salary Remaining : |
0 $ |
Jonas Brodin |
120 000 $ (1) |
Salary Remaining : |
0 $ |
Mitch Wahl (Out of Payroll) |
110 000 $ (3) |
Salary Remaining : |
0 $ |
Connor Crisp |
80 000 $ (1) |
Salary Remaining : |
0 $ |
Philip Lane |
75 000 $ (1) |
Salary Remaining : |
0 $ |
Samu Perhonen |
75 000 $ (2) |
Salary Remaining : |
0 $ |
Bryan Rust |
70 000 $ (3) |
Salary Remaining : |
0 $ |
Franz Lischka |
50 000 $ (2) |
Salary Remaining : |
0 $ |
T.J. Brennan |
45 000 $ (1) |
Salary Remaining : |
0 $ |
T.J Brodie |
40 000 $ (2) |
Salary Remaining : |
0 $ |
Sean Day |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Logan Stephenson |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Reto Grabher |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Phil Desimone |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Gord Baldwin |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Yaroslav Aidarov |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Eduard Formanov |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Total Farm Players | 29 |
Salary Commitment |
Year 2025 : 3 095 000 $ |
Year 2026 : 2 195 000 $ |
Year 2027 : 835 000 $ |
Year 2028 : 0 $ |
Salary Average Commitment |
Year 2025 : 3 095 000 $ |
Year 2026 : 2 195 000 $ |
Year 2027 : 835 000 $ |
Year 2028 : 0 $ |
|
Arena Capacity - Ticket Price Attendance - % |
Arena Name | Penngrowth Saddledome |
Level 1: | 6000 - 120 $ - 6 000 - 100,00% |
Level 2: | 5000 - 80 $ - 5 000 - 100,00% |
Level 3: | 2000 - 60 $ - 2 000 - 100,00% |
Level 4: | 4000 - 40 $ - 4 000 - 100,00% |
Luxury : | 1000 - 200 $ - 1 000 - 100,00% |
Total Capacity : | 18000 |
Farm |
Farm Level 1: | 2000 - 40 $ - 1 994 - 99,72% |
Farm Level 2: | 1000 - 20 $ - 1 000 - 100,00% |
Farm Total Capacity : | 3000 |
Income |
Home Games Left | 0 |
Average Attendance - % | 18 000 - 100,00% |
Average Income per Game | 1 824 000 $ |
Year to Date Revenue | 74 784 000 $ |
Farm |
Home Games Left | 0 |
Average Attendance - % | 2 994 - 99,82% |
Average Income per Game | 113 748 $ |
Year to Date Revenue | 4 663 648 $ |
Expense |
Pro Players Total Salaries | 77 900 000 $ |
Pro Players Total Average Salaries | 77 900 000 $ |
Farm Players Total Salaries | 2 687 500 $ |
Farm Players Total Average Salaries | 2 687 500 $ |
Coaches Total Salaries | 7 550 000 $ |
Luxury Taxe Total | 0 $ |
Special Salary Cap Value | 2 000 000 $ |
Pro Year To Date Expenses | 78 001 022 $ |
Farm Year To Date Expenses | 3 160 261 $ |
Pro Salary Cap Per Days | 471 724 $ |
Pro Salary Cap To Date | 70 814 813 $ |
Farm Salary Cap Per Days | 16 378 $ |
Farm Salary Cap To Date | 0 $ |
Estimate |
Pro Estimated Season Revenue | 0 $ |
Farm Estimated Season Revenue | 0 $ |
Pro Remaining Season Days | 0 |
Pro Expenses Per Days | 585 517 $ |
Pro Estimated Expenses | 0 $ |
Farm Remaining Season Days | 0 |
Farm Expenses Per Days | 22 024 $ |
Farm Estimated Expenses | 0 $ |
Estimated Season Expenses | 0 $ |
Estimated Season Salary Cap | 72 814 813 $ |
Estimate Under Maximum Salary Cap of 76 000 000 $ | 3 185 187 $ |
Estimate Over Minimum Salary Cap of 57 000 000 $ | 15 814 813 $ |
Current Bank Account | 14 628 209 $ |
Projected Bank Account | 14 628 209 $ |
|
Pro Players Salaries |
James Neal |
5 500 000 $ (3) |
-Salary Remaining : |
0 $ |
Anton Gustafsson (Out of Payroll) |
5 500 000 $ (3) |
-Salary Remaining : |
0 $ |
Philippe Gogulla |
5 000 000 $ (3) |
-Salary Remaining : |
0 $ |
Jakub Vojta |
5 000 000 $ (1) |
-Salary Remaining : |
0 $ |
Bobby Ryan |
5 000 000 $ (1) |
-Salary Remaining : |
0 $ |
Michael Forney |
5 000 000 $ (2) |
-Salary Remaining : |
0 $ |
Ethan Werek |
4 000 000 $ (2) |
-Salary Remaining : |
0 $ |
Jaroslav Vydareny (Out of Payroll) |
4 000 000 $ (2) |
-Salary Remaining : |
0 $ |
Justin Schultz |
3 850 000 $ (3) |
-Salary Remaining : |
0 $ |
Zachary Fucale |
3 850 000 $ (1) |
-Salary Remaining : |
0 $ |
Mark Scheifele |
3 800 000 $ (4) |
-Salary Remaining : |
0 $ |
Erik Gudbranson |
3 500 000 $ (1) |
-Salary Remaining : |
0 $ |
T.J. Fast |
3 500 000 $ (1) |
-Salary Remaining : |
0 $ |
Charlie Coyle |
2 800 000 $ (2) |
-Salary Remaining : |
0 $ |
Francois Bouchard |
2 700 000 $ (1) |
-Salary Remaining : |
0 $ |
Brycen Martin |
2 200 000 $ (4) |
-Salary Remaining : |
0 $ |
Phil Di Giuseppe |
2 100 000 $ (2) |
-Salary Remaining : |
0 $ |
Mathieu Carle |
2 000 000 $ (2) |
-Salary Remaining : |
0 $ |
Stanislaus Cuprik |
2 000 000 $ (3) |
-Salary Remaining : |
0 $ |
John Hayden |
1 800 000 $ (1) |
-Salary Remaining : |
0 $ |
Kyle Palmieri |
1 800 000 $ (4) |
-Salary Remaining : |
0 $ |
Emile Poirier |
1 500 000 $ (1) |
-Salary Remaining : |
0 $ |
Michael Frolik |
1 100 000 $ (1) |
-Salary Remaining : |
0 $ |
Dusan Mosnar |
400 000 $ (1) |
-Salary Remaining : |
0 $ |
Total Pro Players | 24 |
Salary Commitment |
Year 2025 : 77 900 000 $ |
Year 2026 : 49 550 000 $ |
Year 2027 : 29 650 000 $ |
Year 2028 : 7 800 000 $ |
Salary Average Commitment |
Year 2025 : 77 900 000 $ |
Year 2026 : 49 550 000 $ |
Year 2027 : 29 650 000 $ |
Year 2028 : 7 800 000 $ |
Salary Cap with 1 Way Contract |
Year 2025 : 77 900 000 $ |
Year 2026 : 49 550 000 $ |
Year 2027 : 29 650 000 $ |
Year 2028 : 7 800 000 $ |
|
Farm Players Salaries |
Anatoli Proshkin |
200 000 $ (1) |
Salary Remaining : |
0 $ |
Jamie Prpic |
200 000 $ (1) |
Salary Remaining : |
0 $ |
Dan Bertram |
200 000 $ (2) |
Salary Remaining : |
0 $ |
Evan Cowley |
192 500 $ (3) |
Salary Remaining : |
0 $ |
Kirill Tulupov |
190 000 $ (1) |
Salary Remaining : |
0 $ |
Patrik Pavlikovsky (Out of Payroll) |
180 000 $ (1) |
Salary Remaining : |
0 $ |
Mitch Moroz (Out of Payroll) |
180 000 $ (2) |
Salary Remaining : |
0 $ |
Into Janne |
125 000 $ (1) |
Salary Remaining : |
0 $ |
Viktor Stalberg |
120 000 $ (3) |
Salary Remaining : |
0 $ |
Dante Fabbro |
100 000 $ (1) |
Salary Remaining : |
0 $ |
Ben Thomson |
90 000 $ (3) |
Salary Remaining : |
0 $ |
Brent Seabrook |
80 000 $ (2) |
Salary Remaining : |
0 $ |
Ladislav Smid |
70 000 $ (2) |
Salary Remaining : |
0 $ |
Ty Wishart |
70 000 $ (2) |
Salary Remaining : |
0 $ |
Martins Karsums |
70 000 $ (1) |
Salary Remaining : |
0 $ |
Nobuyuki Yamamoto |
65 000 $ (1) |
Salary Remaining : |
0 $ |
Nick Spaling |
65 000 $ (1) |
Salary Remaining : |
0 $ |
Jomar Soerensen |
50 000 $ (1) |
Salary Remaining : |
0 $ |
Marc Potvin (Out of Payroll) |
50 000 $ (2) |
Salary Remaining : |
0 $ |
Daniel Catenacci (Out of Payroll) |
50 000 $ (1) |
Salary Remaining : |
0 $ |
Yu-shu Moy |
40 000 $ (2) |
Salary Remaining : |
0 $ |
Stanislaus Gabrysh |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Maxime Tanguay |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Stanislav Dzubak |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Valdemar Zahradnicek |
40 000 $ (2) |
Salary Remaining : |
0 $ |
Guido Genazzi |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Geoff Paukovich |
40 000 $ (1) |
Salary Remaining : |
0 $ |
William Karlsson |
40 000 $ (2) |
Salary Remaining : |
0 $ |
Brandon Burlon |
40 000 $ (3) |
Salary Remaining : |
0 $ |
Aaron Snow |
40 000 $ (2) |
Salary Remaining : |
0 $ |
Taylor Ellington |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Jack Lafontaine |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Mike Green |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Total Farm Players | 33 |
Salary Commitment |
Year 2025 : 2 867 500 $ |
Year 2026 : 1 252 500 $ |
Year 2027 : 442 500 $ |
Year 2028 : 0 $ |
Salary Average Commitment |
Year 2025 : 2 867 500 $ |
Year 2026 : 1 252 500 $ |
Year 2027 : 442 500 $ |
Year 2028 : 0 $ |
|
Arena Capacity - Ticket Price Attendance - % |
Arena Name | Spectrum |
Level 1: | 6650 - 136 $ - 6 582 - 98,98% |
Level 2: | 5550 - 106 $ - 4 986 - 89,84% |
Level 3: | 2225 - 78 $ - 2 188 - 98,35% |
Level 4: | 4450 - 58 $ - 4 287 - 96,35% |
Luxury : | 1125 - 290 $ - 1 049 - 93,23% |
Total Capacity : | 20000 |
Farm |
Farm Level 1: | 2000 - 24 $ - 2 000 - 99,99% |
Farm Level 2: | 1000 - 14 $ - 1 000 - 100,00% |
Farm Total Capacity : | 3000 |
Income |
Home Games Left | 0 |
Average Attendance - % | 19 093 - 95,46% |
Average Income per Game | 2 444 344 $ |
Year to Date Revenue | 100 218 095 $ |
Farm |
Home Games Left | 0 |
Average Attendance - % | 3 000 - 99,99% |
Average Income per Game | 70 925 $ |
Year to Date Revenue | 2 907 921 $ |
Expense |
Pro Players Total Salaries | 70 400 000 $ |
Pro Players Total Average Salaries | 70 900 000 $ |
Farm Players Total Salaries | 2 126 371 $ |
Farm Players Total Average Salaries | 2 126 371 $ |
Coaches Total Salaries | 1 400 000 $ |
Luxury Taxe Total | 0 $ |
Special Salary Cap Value | 2 000 000 $ |
Pro Year To Date Expenses | 70 638 289 $ |
Farm Year To Date Expenses | 2 513 768 $ |
Pro Salary Cap Per Days | 456 207 $ |
Pro Salary Cap To Date | 70 026 225 $ |
Farm Salary Cap Per Days | 13 173 $ |
Farm Salary Cap To Date | 0 $ |
Estimate |
Pro Estimated Season Revenue | 0 $ |
Farm Estimated Season Revenue | 0 $ |
Pro Remaining Season Days | 0 |
Pro Expenses Per Days | 492 414 $ |
Pro Estimated Expenses | 0 $ |
Farm Remaining Season Days | 0 |
Farm Expenses Per Days | 17 186 $ |
Farm Estimated Expenses | 0 $ |
Estimated Season Expenses | 0 $ |
Estimated Season Salary Cap | 72 026 225 $ |
Estimate Under Maximum Salary Cap of 76 000 000 $ | 3 973 775 $ |
Estimate Over Minimum Salary Cap of 57 000 000 $ | 15 026 225 $ |
Current Bank Account | 41 073 065 $ |
Projected Bank Account | 41 073 065 $ |
|
Pro Players Salaries |
Anatoli Berezhnin |
6 300 000 $ (1) |
-Salary Remaining : |
0 $ |
Jiri Tlusty |
5 000 000 $ (1) |
-Salary Remaining : |
0 $ |
Lars-Erik Lindberg (Out of Payroll) |
4 750 000 $ (2) |
-Salary Remaining : |
0 $ |
Krystof Snizek |
4 500 000 $ (2) |
-Salary Remaining : |
0 $ |
Evgeni Antonenko |
4 500 000 $ (1) |
-Salary Remaining : |
0 $ |
Jamie McGinn |
4 100 000 $ (1) |
-Salary Remaining : |
0 $ |
Kenndal McArdle |
3 950 000 $ (3) |
-Salary Remaining : |
0 $ |
Alex Tuch |
3 200 000 $ (2) |
-Salary Remaining : |
0 $ |
Michal Neuvirth |
3 000 000 $ (3) |
-Salary Remaining : |
0 $ |
Alexander Edler |
3 000 000 $ (3) |
-Salary Remaining : |
0 $ |
Tyler Ennis |
3 000 000 $ (3) |
-Salary Remaining : |
0 $ |
Randy Hillier |
2 800 000 $ (1) |
-Salary Remaining : |
0 $ |
Chet Pickard |
2 700 000 $ (2) |
-Salary Remaining : |
0 $ |
Paul Stastny |
2 500 000 $ (1) |
-Salary Remaining : |
0 $ |
Ryan Stoa |
2 000 000 $ (1) |
-Salary Remaining : |
0 $ |
Sebastian Collberg |
2 000 000 $ (3) |
-Salary Remaining : |
0 $ |
Kerby Rychel |
2 000 000 $ (2) |
-Salary Remaining : |
0 $ |
Hideaki Udaka |
2 000 000 $ (1) |
-Salary Remaining : |
0 $ |
Henrikas Labas |
1 950 000 $ (2) |
-Salary Remaining : |
0 $ |
Ryan Spooner |
1 800 000 $ (4) |
-Salary Remaining : |
0 $ |
Jamie McBain |
1 500 000 $ (2) |
-Salary Remaining : |
0 $ |
Alex Lintuniemi |
1 450 000 $ (2) |
-Salary Remaining : |
0 $ |
Dillon Heatherington (Out of Payroll) |
1 300 000 $ (2) |
-Salary Remaining : |
0 $ |
Matt Pelech |
1 000 000 $ (2) |
-Salary Remaining : |
0 $ |
Michael McLeod |
1 000 000 $ (1) |
-Salary Remaining : |
0 $ |
Dmitri Orlov |
400 000 $ (4) |
-Salary Remaining : |
0 $ |
Total Pro Players | 26 |
Salary Commitment |
Year 2025 : 71 700 000 $ |
Year 2026 : 41 500 000 $ |
Year 2027 : 17 150 000 $ |
Year 2028 : 2 200 000 $ |
Salary Average Commitment |
Year 2025 : 72 200 000 $ |
Year 2026 : 41 500 000 $ |
Year 2027 : 17 150 000 $ |
Year 2028 : 2 200 000 $ |
Salary Cap with 1 Way Contract |
Year 2025 : 72 200 000 $ |
Year 2026 : 41 500 000 $ |
Year 2027 : 17 150 000 $ |
Year 2028 : 2 200 000 $ |
|
Farm Players Salaries |
Mark Friedman |
186 371 $ (3) |
Salary Remaining : |
0 $ |
Dylan Sadowy (Out of Payroll) |
150 000 $ (2) |
Salary Remaining : |
0 $ |
Matt Calvert |
150 000 $ (3) |
Salary Remaining : |
0 $ |
David Honzik |
130 000 $ (3) |
Salary Remaining : |
0 $ |
Keegan Kanzig |
100 000 $ (4) |
Salary Remaining : |
0 $ |
Anthony-John Greer |
90 000 $ (1) |
Salary Remaining : |
0 $ |
Chris Lawrence |
80 000 $ (1) |
Salary Remaining : |
0 $ |
Ben Harpur |
80 000 $ (1) |
Salary Remaining : |
0 $ |
Dale Weise |
80 000 $ (3) |
Salary Remaining : |
0 $ |
Gabriel Carlsson |
75 000 $ (2) |
Salary Remaining : |
0 $ |
Jeremy Bracco |
55 000 $ (3) |
Salary Remaining : |
0 $ |
Kevin Elgestal |
50 000 $ (3) |
Salary Remaining : |
0 $ |
Jack Dougherty |
50 000 $ (2) |
Salary Remaining : |
0 $ |
Dylan Labbe |
50 000 $ (3) |
Salary Remaining : |
0 $ |
Rene Lefaivre |
50 000 $ (3) |
Salary Remaining : |
0 $ |
Antoine Roussel |
50 000 $ (3) |
Salary Remaining : |
0 $ |
Mattias Janmark-Nylen |
50 000 $ (3) |
Salary Remaining : |
0 $ |
William Lagesson |
50 000 $ (3) |
Salary Remaining : |
0 $ |
Kazuya Kato |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Corey Crawford |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Oraz Khrapaty |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Jonathan Matsumoto |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Sondre Olden (Out of Payroll) |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Egon Koller |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Jack Ramsey |
40 000 $ (3) |
Salary Remaining : |
0 $ |
Bernard Roch |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Darin Olver |
40 000 $ (1) |
Salary Remaining : |
0 $ |
John Armstrong |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Pelle Linnaeus |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Yasunari Yamasaki |
40 000 $ (2) |
Salary Remaining : |
0 $ |
William Lockwood |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Frederic Allard |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Takeshi Morita |
40 000 $ (2) |
Salary Remaining : |
0 $ |
Total Farm Players | 33 |
Salary Commitment |
Year 2025 : 2 126 371 $ |
Year 2026 : 1 396 371 $ |
Year 2027 : 1 041 371 $ |
Year 2028 : 100 000 $ |
Salary Average Commitment |
Year 2025 : 2 126 371 $ |
Year 2026 : 1 396 371 $ |
Year 2027 : 1 041 371 $ |
Year 2028 : 100 000 $ |
|
Arena Capacity - Ticket Price Attendance - % |
Arena Name | T-Mobile Arena - A |
Level 1: | 6500 - 140 $ - 6 439 - 99,06% |
Level 2: | 5500 - 120 $ - 4 158 - 75,60% |
Level 3: | 2250 - 85 $ - 1 832 - 81,43% |
Level 4: | 4500 - 65 $ - 3 468 - 77,06% |
Luxury : | 1250 - 200 $ - 1 249 - 99,96% |
Total Capacity : | 20000 |
Farm |
Farm Level 1: | 2000 - 70 $ - 1 393 - 69,64% |
Farm Level 2: | 1000 - 50 $ - 665 - 66,47% |
Farm Total Capacity : | 3000 |
Income |
Home Games Left | 0 |
Average Attendance - % | 17 146 - 85,73% |
Average Income per Game | 2 315 828 $ |
Year to Date Revenue | 94 948 959 $ |
Farm |
Home Games Left | 0 |
Average Attendance - % | 2 057 - 68,58% |
Average Income per Game | 149 029 $ |
Year to Date Revenue | 6 110 181 $ |
Expense |
Pro Players Total Salaries | 69 718 567 $ |
Pro Players Total Average Salaries | 69 868 567 $ |
Farm Players Total Salaries | 2 936 000 $ |
Farm Players Total Average Salaries | 2 936 000 $ |
Coaches Total Salaries | 6 200 000 $ |
Luxury Taxe Total | 0 $ |
Special Salary Cap Value | 0 $ |
Pro Year To Date Expenses | 72 366 466 $ |
Farm Year To Date Expenses | 4 935 732 $ |
Pro Salary Cap Per Days | 468 059 $ |
Pro Salary Cap To Date | 68 433 703 $ |
Farm Salary Cap Per Days | 17 048 $ |
Farm Salary Cap To Date | 0 $ |
Estimate |
Pro Estimated Season Revenue | 0 $ |
Farm Estimated Season Revenue | 0 $ |
Pro Remaining Season Days | 0 |
Pro Expenses Per Days | 508 404 $ |
Pro Estimated Expenses | 0 $ |
Farm Remaining Season Days | 0 |
Farm Expenses Per Days | 34 939 $ |
Farm Estimated Expenses | 0 $ |
Estimated Season Expenses | 0 $ |
Estimated Season Salary Cap | 68 433 703 $ |
Estimate Under Maximum Salary Cap of 76 000 000 $ | 7 566 297 $ |
Estimate Over Minimum Salary Cap of 57 000 000 $ | 11 433 703 $ |
Current Bank Account | 80 221 211 $ |
Projected Bank Account | 80 221 211 $ |
|
Pro Players Salaries |
Samuel Morin |
9 318 567 $ (2) |
-Salary Remaining : |
0 $ |
Nicklas Backstrom |
8 000 000 $ (1) |
-Salary Remaining : |
0 $ |
Josh Bailey |
8 000 000 $ (2) |
-Salary Remaining : |
0 $ |
Connor McDavid |
5 000 000 $ (1) |
-Salary Remaining : |
0 $ |
Zachary Werenski |
4 450 000 $ (2) |
-Salary Remaining : |
0 $ |
Vjateslav Voinov |
4 200 000 $ (1) |
-Salary Remaining : |
0 $ |
Ilya Samsonov |
4 000 000 $ (1) |
-Salary Remaining : |
0 $ |
Anthony Mantha |
4 000 000 $ (2) |
-Salary Remaining : |
0 $ |
Cameron Barker |
3 500 000 $ (1) |
-Salary Remaining : |
0 $ |
Ryan Callahan |
2 750 000 $ (2) |
-Salary Remaining : |
0 $ |
Kyle Connor |
2 500 000 $ (1) |
-Salary Remaining : |
0 $ |
Jakub Zboril |
2 350 000 $ (1) |
-Salary Remaining : |
0 $ |
Jacob Larsson (Out of Payroll) |
2 000 000 $ (1) |
-Salary Remaining : |
0 $ |
Martin Marincin |
1 700 000 $ (2) |
-Salary Remaining : |
0 $ |
Tristan Jarry |
1 450 000 $ (1) |
-Salary Remaining : |
0 $ |
Gustav Nyquist |
1 250 000 $ (1) |
-Salary Remaining : |
0 $ |
Pierre-Luc Dubois |
1 250 000 $ (1) |
-Salary Remaining : |
0 $ |
Zack Phillips |
1 200 000 $ (1) |
-Salary Remaining : |
0 $ |
Nico Hischier |
1 000 000 $ (2) |
-Salary Remaining : |
0 $ |
Jason Pominville |
1 000 000 $ (1) |
-Salary Remaining : |
0 $ |
Patrik Berglund |
400 000 $ (1) |
-Salary Remaining : |
0 $ |
Ryan Turek |
400 000 $ (2) |
-Salary Remaining : |
0 $ |
Total Pro Players | 22 |
Salary Commitment |
Year 2025 : 69 718 567 $ |
Year 2026 : 31 618 567 $ |
Year 2027 : 0 $ |
Year 2028 : 0 $ |
Salary Average Commitment |
Year 2025 : 69 868 567 $ |
Year 2026 : 31 368 567 $ |
Year 2027 : 0 $ |
Year 2028 : 0 $ |
Salary Cap with 1 Way Contract |
Year 2025 : 69 868 567 $ |
Year 2026 : 31 368 567 $ |
Year 2027 : 0 $ |
Year 2028 : 0 $ |
|
Farm Players Salaries |
Andrej Meszaros (Out of Payroll) |
200 000 $ (1) |
Salary Remaining : |
0 $ |
Alex Chiasson |
196 000 $ (2) |
Salary Remaining : |
0 $ |
Eric Gryba |
150 000 $ (1) |
Salary Remaining : |
0 $ |
Brent Moran |
150 000 $ (4) |
Salary Remaining : |
0 $ |
Marc Methot |
150 000 $ (2) |
Salary Remaining : |
0 $ |
Brady Calla |
140 000 $ (1) |
Salary Remaining : |
0 $ |
Vitaly Anikeyenko (Out of Payroll) |
130 000 $ (1) |
Salary Remaining : |
0 $ |
Cale Makar |
125 000 $ (2) |
Salary Remaining : |
0 $ |
Teddy Purcell |
120 000 $ (1) |
Salary Remaining : |
0 $ |
Matthew Tkachuk |
100 000 $ (1) |
Salary Remaining : |
0 $ |
Tom Wilson |
100 000 $ (2) |
Salary Remaining : |
0 $ |
Owen Tippett (Out of Payroll) |
100 000 $ (2) |
Salary Remaining : |
0 $ |
Scott Wedgewood |
100 000 $ (1) |
Salary Remaining : |
0 $ |
Andre Lepore |
100 000 $ (1) |
Salary Remaining : |
0 $ |
John DeGray (Out of Payroll) |
100 000 $ (1) |
Salary Remaining : |
0 $ |
Matthew Nieto |
95 000 $ (1) |
Salary Remaining : |
0 $ |
Michael Sauer |
90 000 $ (1) |
Salary Remaining : |
0 $ |
Justin Vaive |
80 000 $ (1) |
Salary Remaining : |
0 $ |
Beau Starrett |
80 000 $ (1) |
Salary Remaining : |
0 $ |
Vojtech Zavoral |
80 000 $ (2) |
Salary Remaining : |
0 $ |
Theo Peckham |
75 000 $ (1) |
Salary Remaining : |
0 $ |
Perttu Lindgren |
70 000 $ (2) |
Salary Remaining : |
0 $ |
Brodie Dupont |
60 000 $ (1) |
Salary Remaining : |
0 $ |
Patrick White |
55 000 $ (2) |
Salary Remaining : |
0 $ |
Sam Steel |
50 000 $ (1) |
Salary Remaining : |
0 $ |
Karl Bonacieux |
50 000 $ (3) |
Salary Remaining : |
0 $ |
Zoltan Lucchesi |
50 000 $ (1) |
Salary Remaining : |
0 $ |
Daniel Rahimi |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Ben Shutron |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Romain Bourgoing |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Maxim Mayorov |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Teemu Laakso |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Devante Smith-Pelly |
40 000 $ (2) |
Salary Remaining : |
0 $ |
Total Farm Players | 33 |
Salary Commitment |
Year 2025 : 3 036 000 $ |
Year 2026 : 1 116 000 $ |
Year 2027 : 200 000 $ |
Year 2028 : 150 000 $ |
Salary Average Commitment |
Year 2025 : 3 036 000 $ |
Year 2026 : 1 116 000 $ |
Year 2027 : 200 000 $ |
Year 2028 : 150 000 $ |
|
Arena Capacity - Ticket Price Attendance - % |
Arena Name | Volksbank Arena |
Level 1: | 6000 - 149 $ - 5 199 - 86,65% |
Level 2: | 5000 - 112 $ - 4 353 - 87,05% |
Level 3: | 2000 - 88 $ - 1 722 - 86,10% |
Level 4: | 4000 - 59 $ - 3 594 - 89,84% |
Luxury : | 1000 - 324 $ - 917 - 91,74% |
Total Capacity : | 18000 |
Farm |
Farm Level 1: | 2000 - 42 $ - 1 995 - 99,73% |
Farm Level 2: | 1000 - 35 $ - 986 - 98,63% |
Farm Total Capacity : | 3000 |
Income |
Home Games Left | 0 |
Average Attendance - % | 15 785 - 87,69% |
Average Income per Game | 2 211 921 $ |
Year to Date Revenue | 90 688 776 $ |
Farm |
Home Games Left | 0 |
Average Attendance - % | 2 981 - 99,36% |
Average Income per Game | 133 835 $ |
Year to Date Revenue | 5 487 226 $ |
Expense |
Pro Players Total Salaries | 73 925 000 $ |
Pro Players Total Average Salaries | 73 925 000 $ |
Farm Players Total Salaries | 3 240 000 $ |
Farm Players Total Average Salaries | 3 240 000 $ |
Coaches Total Salaries | 6 100 000 $ |
Luxury Taxe Total | 0 $ |
Special Salary Cap Value | 3 324 138 $ |
Pro Year To Date Expenses | 77 704 659 $ |
Farm Year To Date Expenses | 4 208 330 $ |
Pro Salary Cap Per Days | 496 034 $ |
Pro Salary Cap To Date | 72 283 974 $ |
Farm Salary Cap Per Days | 22 041 $ |
Farm Salary Cap To Date | 0 $ |
Estimate |
Pro Estimated Season Revenue | 0 $ |
Farm Estimated Season Revenue | 0 $ |
Pro Remaining Season Days | 0 |
Pro Expenses Per Days | 546 379 $ |
Pro Estimated Expenses | 0 $ |
Farm Remaining Season Days | 0 |
Farm Expenses Per Days | 27 483 $ |
Farm Estimated Expenses | 0 $ |
Estimated Season Expenses | 0 $ |
Estimated Season Salary Cap | 75 608 112 $ |
Estimate Under Maximum Salary Cap of 76 000 000 $ | 391 888 $ |
Estimate Over Minimum Salary Cap of 57 000 000 $ | 18 608 112 $ |
Current Bank Account | 19 717 906 $ |
Projected Bank Account | 19 717 906 $ |
|
Pro Players Salaries |
James Sheppard |
9 000 000 $ (2) |
-Salary Remaining : |
0 $ |
Alexei Cherepanov |
7 500 000 $ (3) |
-Salary Remaining : |
0 $ |
Erik Johnson |
5 250 000 $ (1) |
-Salary Remaining : |
0 $ |
Nathan MacKinnon |
5 200 000 $ (1) |
-Salary Remaining : |
0 $ |
Andrei Vasilevski |
5 000 000 $ (3) |
-Salary Remaining : |
0 $ |
Joe Finley |
4 750 000 $ (1) |
-Salary Remaining : |
0 $ |
Kasperi Kapanen |
4 650 000 $ (3) |
-Salary Remaining : |
0 $ |
Marc-Andre Gragnani |
4 100 000 $ (1) |
-Salary Remaining : |
0 $ |
Jeff Skinner |
3 750 000 $ (2) |
-Salary Remaining : |
0 $ |
Alex Bourret |
3 400 000 $ (1) |
-Salary Remaining : |
0 $ |
Austin Watson |
3 000 000 $ (1) |
-Salary Remaining : |
0 $ |
Noah Hanifin |
2 850 000 $ (1) |
-Salary Remaining : |
0 $ |
Kevin Shattenkirk |
2 750 000 $ (2) |
-Salary Remaining : |
0 $ |
Alexander Ruuttu |
2 500 000 $ (2) |
-Salary Remaining : |
0 $ |
Cody Goloubef |
2 500 000 $ (2) |
-Salary Remaining : |
0 $ |
Adam Pelech |
2 500 000 $ (3) |
-Salary Remaining : |
0 $ |
Andre Burakovsky |
1 500 000 $ (1) |
-Salary Remaining : |
0 $ |
Matthieu Lucre (Out of Payroll) |
1 500 000 $ (1) |
-Salary Remaining : |
0 $ |
Tim Bozon |
975 000 $ (1) |
-Salary Remaining : |
0 $ |
Trevor Cann |
750 000 $ (3) |
-Salary Remaining : |
0 $ |
Mike Hoffman (Out of Payroll) |
500 000 $ (1) |
-Salary Remaining : |
0 $ |
Total Pro Players | 21 |
Salary Commitment |
Year 2025 : 73 925 000 $ |
Year 2026 : 40 900 000 $ |
Year 2027 : 20 400 000 $ |
Year 2028 : 0 $ |
Salary Average Commitment |
Year 2025 : 73 925 000 $ |
Year 2026 : 40 900 000 $ |
Year 2027 : 20 400 000 $ |
Year 2028 : 0 $ |
Salary Cap with 1 Way Contract |
Year 2025 : 73 925 000 $ |
Year 2026 : 40 900 000 $ |
Year 2027 : 20 400 000 $ |
Year 2028 : 0 $ |
|
Farm Players Salaries |
Ville Pokka (Out of Payroll) |
200 000 $ (3) |
Salary Remaining : |
0 $ |
Hsi-men Xu |
200 000 $ (1) |
Salary Remaining : |
0 $ |
Takhir Fomenko |
200 000 $ (1) |
Salary Remaining : |
0 $ |
Kris Versteeg |
175 000 $ (4) |
Salary Remaining : |
0 $ |
Sebastian Aho |
170 000 $ (4) |
Salary Remaining : |
0 $ |
Filip Chlapik |
165 000 $ (4) |
Salary Remaining : |
0 $ |
Esa Lindell (Out of Payroll) |
135 000 $ (3) |
Salary Remaining : |
0 $ |
Oscar Lindberg |
130 000 $ (1) |
Salary Remaining : |
0 $ |
Curtis Lazar |
120 000 $ (1) |
Salary Remaining : |
0 $ |
David Pope |
110 000 $ (1) |
Salary Remaining : |
0 $ |
Gustav Sebek |
110 000 $ (1) |
Salary Remaining : |
0 $ |
Nicholas Baptiste |
110 000 $ (1) |
Salary Remaining : |
0 $ |
Ryan Sproul |
110 000 $ (2) |
Salary Remaining : |
0 $ |
Phil Oreskovic |
100 000 $ (1) |
Salary Remaining : |
0 $ |
Endel Nool |
100 000 $ (1) |
Salary Remaining : |
0 $ |
Li-ping Song |
100 000 $ (1) |
Salary Remaining : |
0 $ |
T.J. Tynan |
95 000 $ (1) |
Salary Remaining : |
0 $ |
Blaise Longin |
90 000 $ (1) |
Salary Remaining : |
0 $ |
Joel Armia |
90 000 $ (1) |
Salary Remaining : |
0 $ |
Libor Knorre |
75 000 $ (1) |
Salary Remaining : |
0 $ |
Riley Tufte |
75 000 $ (1) |
Salary Remaining : |
0 $ |
Danny DeKeyser |
70 000 $ (2) |
Salary Remaining : |
0 $ |
Daniel Sprong |
65 000 $ (4) |
Salary Remaining : |
0 $ |
Cory Jacquith |
50 000 $ (1) |
Salary Remaining : |
0 $ |
Tyler Benson |
50 000 $ (1) |
Salary Remaining : |
0 $ |
Nikolai Bekboulatov |
50 000 $ (1) |
Salary Remaining : |
0 $ |
Deven Sideroff |
45 000 $ (2) |
Salary Remaining : |
0 $ |
C.J. Yakimowicz |
45 000 $ (1) |
Salary Remaining : |
0 $ |
Ryan Mantha |
45 000 $ (1) |
Salary Remaining : |
0 $ |
Anton Karlsson |
45 000 $ (1) |
Salary Remaining : |
0 $ |
Viktor Arvidsson |
45 000 $ (1) |
Salary Remaining : |
0 $ |
Filip Gustavsson |
45 000 $ (1) |
Salary Remaining : |
0 $ |
Sergey Zborovskiy |
40 000 $ (2) |
Salary Remaining : |
0 $ |
Ryan O'Byrne |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Matej Tomek |
40 000 $ (2) |
Salary Remaining : |
0 $ |
Todd Burgess |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Damien Riat |
40 000 $ (2) |
Salary Remaining : |
0 $ |
Axel Jonsson-Fjallby |
40 000 $ (2) |
Salary Remaining : |
0 $ |
James Melindy |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Lance Brire |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Knut Pettersson |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Total Farm Players | 41 |
Salary Commitment |
Year 2025 : 3 575 000 $ |
Year 2026 : 1 295 000 $ |
Year 2027 : 910 000 $ |
Year 2028 : 575 000 $ |
Salary Average Commitment |
Year 2025 : 3 575 000 $ |
Year 2026 : 1 295 000 $ |
Year 2027 : 910 000 $ |
Year 2028 : 575 000 $ |
|
Arena Capacity - Ticket Price Attendance - % |
Arena Name | Arena de Malley |
Level 1: | 7800 - 135 $ - 6 870 - 88,07% |
Level 2: | 6600 - 105 $ - 5 775 - 87,50% |
Level 3: | 2700 - 75 $ - 2 388 - 88,45% |
Level 4: | 5400 - 55 $ - 4 702 - 87,07% |
Luxury : | 1500 - 275 $ - 1 314 - 87,58% |
Total Capacity : | 24000 |
Farm |
Farm Level 1: | 2000 - 75 $ - 1 339 - 66,93% |
Farm Level 2: | 1000 - 50 $ - 660 - 66,02% |
Farm Total Capacity : | 3000 |
Income |
Home Games Left | 0 |
Average Attendance - % | 21 048 - 87,70% |
Average Income per Game | 2 661 958 $ |
Year to Date Revenue | 109 140 273 $ |
Farm |
Home Games Left | 0 |
Average Attendance - % | 1 999 - 66,63% |
Average Income per Game | 152 082 $ |
Year to Date Revenue | 6 235 346 $ |
Expense |
Pro Players Total Salaries | 78 150 000 $ |
Pro Players Total Average Salaries | 78 150 000 $ |
Farm Players Total Salaries | 4 075 000 $ |
Farm Players Total Average Salaries | 4 075 000 $ |
Coaches Total Salaries | 6 300 000 $ |
Luxury Taxe Total | 0 $ |
Special Salary Cap Value | 0 $ |
Pro Year To Date Expenses | 79 913 427 $ |
Farm Year To Date Expenses | 4 650 040 $ |
Pro Salary Cap Per Days | 520 000 $ |
Pro Salary Cap To Date | 74 175 515 $ |
Farm Salary Cap Per Days | 27 721 $ |
Farm Salary Cap To Date | 0 $ |
Estimate |
Pro Estimated Season Revenue | 0 $ |
Farm Estimated Season Revenue | 0 $ |
Pro Remaining Season Days | 0 |
Pro Expenses Per Days | 578 276 $ |
Pro Estimated Expenses | 0 $ |
Farm Remaining Season Days | 0 |
Farm Expenses Per Days | 31 803 $ |
Farm Estimated Expenses | 0 $ |
Estimated Season Expenses | 0 $ |
Estimated Season Salary Cap | 74 175 515 $ |
Estimate Under Maximum Salary Cap of 76 000 000 $ | 1 824 485 $ |
Estimate Over Minimum Salary Cap of 57 000 000 $ | 17 175 515 $ |
Current Bank Account | 172 623 344 $ |
Projected Bank Account | 172 623 344 $ |
|
Pro Players Salaries |
Gilbert Brule |
9 000 000 $ (1) |
-Salary Remaining : |
0 $ |
Martin Rivard |
8 750 000 $ (2) |
-Salary Remaining : |
0 $ |
Sam Bennett |
6 500 000 $ (2) |
-Salary Remaining : |
0 $ |
Bryan Lee |
6 400 000 $ (3) |
-Salary Remaining : |
0 $ |
Jared Cowen |
5 250 000 $ (3) |
-Salary Remaining : |
0 $ |
Jake Virtanen |
5 000 000 $ (1) |
-Salary Remaining : |
0 $ |
Nikolaj Ehlers |
4 750 000 $ (1) |
-Salary Remaining : |
0 $ |
Simon Hjalmarsson |
4 500 000 $ (2) |
-Salary Remaining : |
0 $ |
Josh Morrissey |
3 800 000 $ (1) |
-Salary Remaining : |
0 $ |
Eddy Lack |
3 500 000 $ (3) |
-Salary Remaining : |
0 $ |
Nikita Zadorov (Out of Payroll) |
2 750 000 $ (1) |
-Salary Remaining : |
0 $ |
Tyler Pitlick |
2 500 000 $ (2) |
-Salary Remaining : |
0 $ |
Jake Debrusk |
2 000 000 $ (1) |
-Salary Remaining : |
0 $ |
Michael Bournival |
2 000 000 $ (3) |
-Salary Remaining : |
0 $ |
Morgan Klimchuk |
1 850 000 $ (1) |
-Salary Remaining : |
0 $ |
Joel Eriksson Ek |
1 800 000 $ (1) |
-Salary Remaining : |
0 $ |
Brian Elliott |
1 750 000 $ (1) |
-Salary Remaining : |
0 $ |
Ivan Barbashev |
1 500 000 $ (1) |
-Salary Remaining : |
0 $ |
Tommy Cross |
1 500 000 $ (3) |
-Salary Remaining : |
0 $ |
Joel Edmundson |
1 400 000 $ (2) |
-Salary Remaining : |
0 $ |
Olivier Legault |
1 200 000 $ (3) |
-Salary Remaining : |
0 $ |
Luke Green |
450 000 $ (1) |
-Salary Remaining : |
0 $ |
Total Pro Players | 22 |
Salary Commitment |
Year 2025 : 78 150 000 $ |
Year 2026 : 43 500 000 $ |
Year 2027 : 19 850 000 $ |
Year 2028 : 0 $ |
Salary Average Commitment |
Year 2025 : 78 150 000 $ |
Year 2026 : 43 500 000 $ |
Year 2027 : 19 850 000 $ |
Year 2028 : 0 $ |
Salary Cap with 1 Way Contract |
Year 2025 : 78 150 000 $ |
Year 2026 : 43 500 000 $ |
Year 2027 : 19 850 000 $ |
Year 2028 : 0 $ |
|
Farm Players Salaries |
Zach Kassian |
180 000 $ (1) |
Salary Remaining : |
0 $ |
David Savard |
175 000 $ (3) |
Salary Remaining : |
0 $ |
Madison Bowey |
160 000 $ (2) |
Salary Remaining : |
0 $ |
Oscar Klefbom |
150 000 $ (3) |
Salary Remaining : |
0 $ |
Chris Brown |
150 000 $ (3) |
Salary Remaining : |
0 $ |
Matt Beleskey |
150 000 $ (2) |
Salary Remaining : |
0 $ |
Zach Sanford |
140 000 $ (1) |
Salary Remaining : |
0 $ |
Zach Budish |
135 000 $ (3) |
Salary Remaining : |
0 $ |
Jonas Siegenthaler |
130 000 $ (3) |
Salary Remaining : |
0 $ |
Ian McCoshen |
125 000 $ (1) |
Salary Remaining : |
0 $ |
Jimmy Vesey |
125 000 $ (4) |
Salary Remaining : |
0 $ |
Matthieu Biez |
125 000 $ (2) |
Salary Remaining : |
0 $ |
Alexander Killorn |
125 000 $ (1) |
Salary Remaining : |
0 $ |
Scott Mayfield |
120 000 $ (1) |
Salary Remaining : |
0 $ |
Luke Lebeau |
120 000 $ (1) |
Salary Remaining : |
0 $ |
Josh Anderson |
110 000 $ (3) |
Salary Remaining : |
0 $ |
Alexander Khokhlachev |
110 000 $ (2) |
Salary Remaining : |
0 $ |
Vladimir Mihalik |
110 000 $ (3) |
Salary Remaining : |
0 $ |
Brandon Halverson |
110 000 $ (2) |
Salary Remaining : |
0 $ |
Devin Shore |
100 000 $ (3) |
Salary Remaining : |
0 $ |
Liam Foudy |
100 000 $ (3) |
Salary Remaining : |
0 $ |
John Negrin (Out of Payroll) |
100 000 $ (1) |
Salary Remaining : |
0 $ |
Oscar Moller |
100 000 $ (2) |
Salary Remaining : |
0 $ |
Dalibor Sziszak |
90 000 $ (1) |
Salary Remaining : |
0 $ |
Colton Sissons |
90 000 $ (1) |
Salary Remaining : |
0 $ |
Oskar Sundqvist |
85 000 $ (1) |
Salary Remaining : |
0 $ |
Hiroshi Nara |
85 000 $ (3) |
Salary Remaining : |
0 $ |
Yann Sauve |
85 000 $ (1) |
Salary Remaining : |
0 $ |
Joey Leach |
75 000 $ (1) |
Salary Remaining : |
0 $ |
Steve Bernier |
75 000 $ (1) |
Salary Remaining : |
0 $ |
Mike Weber |
75 000 $ (3) |
Salary Remaining : |
0 $ |
Florent Francillon |
75 000 $ (1) |
Salary Remaining : |
0 $ |
Julien Gauthier |
75 000 $ (1) |
Salary Remaining : |
0 $ |
Miles Wood |
65 000 $ (2) |
Salary Remaining : |
0 $ |
Carl Grundstrom |
50 000 $ (1) |
Salary Remaining : |
0 $ |
Cliff Pu |
50 000 $ (1) |
Salary Remaining : |
0 $ |
Matt Filipe |
45 000 $ (1) |
Salary Remaining : |
0 $ |
Jacob Cederholm |
45 000 $ (1) |
Salary Remaining : |
0 $ |
Robin Kovacs |
40 000 $ (2) |
Salary Remaining : |
0 $ |
Adam Shaw |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Greg Korn |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Joseph Anderson |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Total Farm Players | 42 |
Salary Commitment |
Year 2025 : 4 175 000 $ |
Year 2026 : 2 305 000 $ |
Year 2027 : 1 445 000 $ |
Year 2028 : 125 000 $ |
Salary Average Commitment |
Year 2025 : 4 175 000 $ |
Year 2026 : 2 305 000 $ |
Year 2027 : 1 445 000 $ |
Year 2028 : 125 000 $ |
|
Arena Capacity - Ticket Price Attendance - % |
Arena Name | Nassau Coliseum |
Level 1: | 6500 - 150 $ - 5 205 - 80,08% |
Level 2: | 5500 - 125 $ - 3 909 - 71,07% |
Level 3: | 2250 - 90 $ - 1 695 - 75,35% |
Level 4: | 4500 - 70 $ - 3 077 - 68,37% |
Luxury : | 1250 - 475 $ - 624 - 49,89% |
Total Capacity : | 20000 |
Farm |
Farm Level 1: | 2000 - 75 $ - 1 272 - 63,59% |
Farm Level 2: | 1000 - 50 $ - 652 - 65,15% |
Farm Total Capacity : | 3000 |
Income |
Home Games Left | 0 |
Average Attendance - % | 14 510 - 72,55% |
Average Income per Game | 2 204 264 $ |
Year to Date Revenue | 90 374 835 $ |
Farm |
Home Games Left | 0 |
Average Attendance - % | 1 923 - 64,11% |
Average Income per Game | 145 644 $ |
Year to Date Revenue | 5 971 406 $ |
Expense |
Pro Players Total Salaries | 71 250 000 $ |
Pro Players Total Average Salaries | 71 250 000 $ |
Farm Players Total Salaries | 2 810 000 $ |
Farm Players Total Average Salaries | 2 810 000 $ |
Coaches Total Salaries | 4 800 000 $ |
Luxury Taxe Total | 0 $ |
Special Salary Cap Value | 0 $ |
Pro Year To Date Expenses | 74 602 388 $ |
Farm Year To Date Expenses | 4 403 356 $ |
Pro Salary Cap Per Days | 491 379 $ |
Pro Salary Cap To Date | 71 302 416 $ |
Farm Salary Cap Per Days | 17 585 $ |
Farm Salary Cap To Date | 0 $ |
Estimate |
Pro Estimated Season Revenue | 0 $ |
Farm Estimated Season Revenue | 0 $ |
Pro Remaining Season Days | 0 |
Pro Expenses Per Days | 514 138 $ |
Pro Estimated Expenses | 0 $ |
Farm Remaining Season Days | 0 |
Farm Expenses Per Days | 29 320 $ |
Farm Estimated Expenses | 0 $ |
Estimated Season Expenses | 0 $ |
Estimated Season Salary Cap | 71 302 416 $ |
Estimate Under Maximum Salary Cap of 76 000 000 $ | 4 697 584 $ |
Estimate Over Minimum Salary Cap of 57 000 000 $ | 14 302 416 $ |
Current Bank Account | 73 970 449 $ |
Projected Bank Account | 73 970 449 $ |
|
Pro Players Salaries |
Dany Roussin |
5 800 000 $ (1) |
-Salary Remaining : |
0 $ |
Jacob Slaney |
5 600 000 $ (1) |
-Salary Remaining : |
0 $ |
Oraz Daukeyev |
4 500 000 $ (1) |
-Salary Remaining : |
0 $ |
Kevin Fiala |
4 150 000 $ (4) |
-Salary Remaining : |
0 $ |
Max Gardiner |
4 100 000 $ (3) |
-Salary Remaining : |
0 $ |
Jeremy Morin |
4 000 000 $ (3) |
-Salary Remaining : |
0 $ |
Dalton Smith |
4 000 000 $ (2) |
-Salary Remaining : |
0 $ |
Brendan Gallagher (Out of Payroll) |
3 700 000 $ (3) |
-Salary Remaining : |
0 $ |
Jeremy Roy |
3 500 000 $ (3) |
-Salary Remaining : |
0 $ |
Dougie Hamilton |
3 300 000 $ (2) |
-Salary Remaining : |
0 $ |
Jacob Markstrom |
3 200 000 $ (2) |
-Salary Remaining : |
0 $ |
Daniel Vladar |
3 000 000 $ (2) |
-Salary Remaining : |
0 $ |
Rodolphe Zwirn |
3 000 000 $ (2) |
-Salary Remaining : |
0 $ |
Brendan Gaunce |
2 800 000 $ (2) |
-Salary Remaining : |
0 $ |
Malcolm Subban |
2 800 000 $ (3) |
-Salary Remaining : |
0 $ |
Evan Brophey |
2 800 000 $ (1) |
-Salary Remaining : |
0 $ |
Justin Faulk |
2 500 000 $ (1) |
-Salary Remaining : |
0 $ |
Julius Bergman |
2 400 000 $ (2) |
-Salary Remaining : |
0 $ |
Logan Couture |
2 200 000 $ (2) |
-Salary Remaining : |
0 $ |
Danny Kristo |
1 900 000 $ (2) |
-Salary Remaining : |
0 $ |
Michael Ratchuk |
1 700 000 $ (2) |
-Salary Remaining : |
0 $ |
Mark Fraser |
1 500 000 $ (1) |
-Salary Remaining : |
0 $ |
Reno Pomi |
1 500 000 $ (2) |
-Salary Remaining : |
0 $ |
Andrej Dyakonov |
1 000 000 $ (2) |
-Salary Remaining : |
0 $ |
Total Pro Players | 24 |
Salary Commitment |
Year 2025 : 74 950 000 $ |
Year 2026 : 52 250 000 $ |
Year 2027 : 22 250 000 $ |
Year 2028 : 4 150 000 $ |
Salary Average Commitment |
Year 2025 : 74 950 000 $ |
Year 2026 : 52 250 000 $ |
Year 2027 : 22 250 000 $ |
Year 2028 : 4 150 000 $ |
Salary Cap with 1 Way Contract |
Year 2025 : 74 950 000 $ |
Year 2026 : 52 250 000 $ |
Year 2027 : 22 250 000 $ |
Year 2028 : 4 150 000 $ |
|
Farm Players Salaries |
Jan Chabada |
200 000 $ (2) |
Salary Remaining : |
0 $ |
Bob Dinges |
200 000 $ (1) |
Salary Remaining : |
0 $ |
Marius Brisay |
175 000 $ (2) |
Salary Remaining : |
0 $ |
J.T. Miller |
150 000 $ (2) |
Salary Remaining : |
0 $ |
Mackenzie MacEachern |
130 000 $ (1) |
Salary Remaining : |
0 $ |
Justin Kirkland |
115 000 $ (2) |
Salary Remaining : |
0 $ |
Jules Chastel |
110 000 $ (1) |
Salary Remaining : |
0 $ |
Mikhail Sergachev |
100 000 $ (1) |
Salary Remaining : |
0 $ |
Christian Connell (Out of Payroll) |
100 000 $ (1) |
Salary Remaining : |
0 $ |
Johan Larsson |
95 000 $ (1) |
Salary Remaining : |
0 $ |
Brett Pesce |
90 000 $ (2) |
Salary Remaining : |
0 $ |
Adam Tambellini |
80 000 $ (2) |
Salary Remaining : |
0 $ |
Valentin Zykov |
75 000 $ (2) |
Salary Remaining : |
0 $ |
Luke Kunin |
75 000 $ (1) |
Salary Remaining : |
0 $ |
Christian Ehrhoff |
75 000 $ (2) |
Salary Remaining : |
0 $ |
Henrik Borgstrom (Out of Payroll) |
75 000 $ (1) |
Salary Remaining : |
0 $ |
Edgar Martna |
75 000 $ (1) |
Salary Remaining : |
0 $ |
Carter Hart |
75 000 $ (1) |
Salary Remaining : |
0 $ |
Andy Andreoff |
70 000 $ (2) |
Salary Remaining : |
0 $ |
Bruno Cotti |
65 000 $ (1) |
Salary Remaining : |
0 $ |
Juha Kivilahti |
50 000 $ (1) |
Salary Remaining : |
0 $ |
Steven Spinner (Out of Payroll) |
50 000 $ (2) |
Salary Remaining : |
0 $ |
Ryan Lindgren |
50 000 $ (1) |
Salary Remaining : |
0 $ |
Blake Siebenaler |
50 000 $ (2) |
Salary Remaining : |
0 $ |
Alexander Peters |
50 000 $ (2) |
Salary Remaining : |
0 $ |
Michael Spacek |
50 000 $ (2) |
Salary Remaining : |
0 $ |
Matt Buckles (Out of Payroll) |
50 000 $ (2) |
Salary Remaining : |
0 $ |
Alex DeBrincat (Out of Payroll) |
50 000 $ (1) |
Salary Remaining : |
0 $ |
Fedir Kylymnyk |
45 000 $ (1) |
Salary Remaining : |
0 $ |
Brandon Pirri |
45 000 $ (1) |
Salary Remaining : |
0 $ |
Per-Axel Myrdal |
45 000 $ (1) |
Salary Remaining : |
0 $ |
Austin Levi |
45 000 $ (1) |
Salary Remaining : |
0 $ |
Scott Harrington |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Joona Koppanen |
40 000 $ (3) |
Salary Remaining : |
0 $ |
Nathan Walker |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Gedymin Gramauskus |
40 000 $ (2) |
Salary Remaining : |
0 $ |
Keaton Middleton |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Adam Janosik (Out of Payroll) |
40 000 $ (2) |
Salary Remaining : |
0 $ |
Total Farm Players | 38 |
Salary Commitment |
Year 2025 : 2 950 000 $ |
Year 2026 : 1 400 000 $ |
Year 2027 : 40 000 $ |
Year 2028 : 0 $ |
Salary Average Commitment |
Year 2025 : 2 950 000 $ |
Year 2026 : 1 400 000 $ |
Year 2027 : 40 000 $ |
Year 2028 : 0 $ |
|
Arena Capacity - Ticket Price Attendance - % |
Arena Name | MTS Place - B |
Level 1: | 6825 - 132 $ - 6 665 - 97,66% |
Level 2: | 5775 - 99 $ - 5 669 - 98,17% |
Level 3: | 2362 - 70 $ - 2 325 - 98,42% |
Level 4: | 4725 - 48 $ - 4 605 - 97,45% |
Luxury : | 1313 - 286 $ - 1 054 - 80,29% |
Total Capacity : | 21000 |
Farm |
Farm Level 1: | 2000 - 61 $ - 1 566 - 78,32% |
Farm Level 2: | 1000 - 44 $ - 755 - 75,45% |
Farm Total Capacity : | 3000 |
Income |
Home Games Left | 0 |
Average Attendance - % | 20 318 - 96,75% |
Average Income per Game | 2 423 950 $ |
Year to Date Revenue | 99 381 935 $ |
Farm |
Home Games Left | 0 |
Average Attendance - % | 2 321 - 77,36% |
Average Income per Game | 146 773 $ |
Year to Date Revenue | 6 017 696 $ |
Expense |
Pro Players Total Salaries | 76 850 000 $ |
Pro Players Total Average Salaries | 75 100 000 $ |
Farm Players Total Salaries | 2 513 000 $ |
Farm Players Total Average Salaries | 2 493 000 $ |
Coaches Total Salaries | 2 500 000 $ |
Luxury Taxe Total | 0 $ |
Special Salary Cap Value | 0 $ |
Pro Year To Date Expenses | 77 676 200 $ |
Farm Year To Date Expenses | 3 100 737 $ |
Pro Salary Cap Per Days | 517 931 $ |
Pro Salary Cap To Date | 74 176 209 $ |
Farm Salary Cap Per Days | 16 959 $ |
Farm Salary Cap To Date | 0 $ |
Estimate |
Pro Estimated Season Revenue | 0 $ |
Farm Estimated Season Revenue | 0 $ |
Pro Remaining Season Days | 0 |
Pro Expenses Per Days | 542 069 $ |
Pro Estimated Expenses | 0 $ |
Farm Remaining Season Days | 0 |
Farm Expenses Per Days | 22 197 $ |
Farm Estimated Expenses | 0 $ |
Estimated Season Expenses | 0 $ |
Estimated Season Salary Cap | 74 176 209 $ |
Estimate Under Maximum Salary Cap of 76 000 000 $ | 1 823 791 $ |
Estimate Over Minimum Salary Cap of 57 000 000 $ | 17 176 209 $ |
Current Bank Account | 36 787 620 $ |
Projected Bank Account | 36 787 620 $ |
|
Pro Players Salaries |
Len Kormos |
8 500 000 $ (2) |
-Salary Remaining : |
0 $ |
Niklas Bergfors |
5 800 000 $ (1) |
-Salary Remaining : |
0 $ |
Tyler Seguin |
5 000 000 $ (1) |
-Salary Remaining : |
0 $ |
Erwin Mazza |
4 500 000 $ (3) |
-Salary Remaining : |
0 $ |
Brett MacLean |
4 450 000 $ (1) |
-Salary Remaining : |
0 $ |
Nikita Tryamkin |
4 200 000 $ (2) |
-Salary Remaining : |
0 $ |
Mikael Backlund |
4 100 000 $ (2) |
-Salary Remaining : |
0 $ |
Garri Doulova |
4 000 000 $ (1) |
-Salary Remaining : |
0 $ |
Brock Nelson |
3 900 000 $ (2) |
-Salary Remaining : |
0 $ |
Mattias Tedenby |
3 400 000 $ (1) |
-Salary Remaining : |
0 $ |
Calvin De Haan |
3 000 000 $ (1) |
-Salary Remaining : |
0 $ |
Mikolaj Gomulka |
3 000 000 $ (1) |
-Salary Remaining : |
0 $ |
Vladislav Kamenev |
2 750 000 $ (2) |
-Salary Remaining : |
0 $ |
Justin Kea |
2 750 000 $ (1) |
-Salary Remaining : |
0 $ |
Maxim Letunov |
2 500 000 $ (2) |
-Salary Remaining : |
0 $ |
Thomas McCollum |
2 500 000 $ (1) |
-Salary Remaining : |
0 $ |
Jarred Tinordi |
2 500 000 $ (1) |
-Salary Remaining : |
0 $ |
Nursultan Kunayed |
2 500 000 $ (1) |
-Salary Remaining : |
0 $ |
John Quenneville |
2 500 000 $ (2) |
-Salary Remaining : |
0 $ |
Rastislav Mehold |
2 000 000 $ (2) |
-Salary Remaining : |
0 $ |
Jonas Johansson |
1 750 000 $ (1) |
-Salary Remaining : |
0 $ |
Jordan Greenway |
1 250 000 $ (1) |
-Salary Remaining : |
0 $ |
Total Pro Players | 22 |
Salary Commitment |
Year 2025 : 76 850 000 $ |
Year 2026 : 34 000 000 $ |
Year 2027 : 4 500 000 $ |
Year 2028 : 0 $ |
Salary Average Commitment |
Year 2025 : 75 100 000 $ |
Year 2026 : 33 200 000 $ |
Year 2027 : 4 500 000 $ |
Year 2028 : 0 $ |
Salary Cap with 1 Way Contract |
Year 2025 : 75 100 000 $ |
Year 2026 : 33 200 000 $ |
Year 2027 : 4 500 000 $ |
Year 2028 : 0 $ |
|
Farm Players Salaries |
Alex Schoenborn |
170 000 $ (1) |
Salary Remaining : |
0 $ |
James Reimer |
150 000 $ (2) |
Salary Remaining : |
0 $ |
Ilya Sorokin |
150 000 $ (2) |
Salary Remaining : |
0 $ |
Darren Helm |
150 000 $ (2) |
Salary Remaining : |
0 $ |
Brett Ritchie |
130 000 $ (2) |
Salary Remaining : |
0 $ |
Steven Santini |
130 000 $ (1) |
Salary Remaining : |
0 $ |
Max Gaede |
110 000 $ (1) |
Salary Remaining : |
0 $ |
Keith Seabrook |
100 000 $ (1) |
Salary Remaining : |
0 $ |
Nico Sacchetti |
91 000 $ (1) |
Salary Remaining : |
0 $ |
Loui Eriksson |
91 000 $ (1) |
Salary Remaining : |
0 $ |
Ulf Silander |
91 000 $ (1) |
Salary Remaining : |
0 $ |
Kirill Kabanov |
82 500 $ (3) |
Salary Remaining : |
0 $ |
Kevin Sundher |
82 500 $ (3) |
Salary Remaining : |
0 $ |
Gustav Olofsson |
80 000 $ (1) |
Salary Remaining : |
0 $ |
Jonne Hovi |
80 000 $ (1) |
Salary Remaining : |
0 $ |
Gabriel Bourque |
75 000 $ (3) |
Salary Remaining : |
0 $ |
Tyrell Goulbourne |
75 000 $ (1) |
Salary Remaining : |
0 $ |
Rene Kadlek |
75 000 $ (1) |
Salary Remaining : |
0 $ |
Anders Lindback |
70 000 $ (2) |
Salary Remaining : |
0 $ |
Michael Paliotta |
70 000 $ (2) |
Salary Remaining : |
0 $ |
Erwin Frischknecht |
60 000 $ (1) |
Salary Remaining : |
0 $ |
Odd Lindahl |
60 000 $ (1) |
Salary Remaining : |
0 $ |
Zachary Lauzon |
50 000 $ (2) |
Salary Remaining : |
0 $ |
Taylor Raddysh |
45 000 $ (1) |
Salary Remaining : |
0 $ |
Joshua Anderson |
45 000 $ (1) |
Salary Remaining : |
0 $ |
Elmo MacLendon |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Carsen Twarynski |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Robin Norell |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Chocimir Rudzynski |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Teuvo Kiljunen |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Total Farm Players | 30 |
Salary Commitment |
Year 2025 : 2 513 000 $ |
Year 2026 : 1 010 000 $ |
Year 2027 : 240 000 $ |
Year 2028 : 0 $ |
Salary Average Commitment |
Year 2025 : 2 493 000 $ |
Year 2026 : 1 010 000 $ |
Year 2027 : 240 000 $ |
Year 2028 : 0 $ |
|
Kings is over or under the salary cap!
Arena Capacity - Ticket Price Attendance - % |
Arena Name | Staples Center - C |
Level 1: | 7150 - 118 $ - 6 871 - 96,10% |
Level 2: | 6050 - 87 $ - 5 750 - 95,04% |
Level 3: | 2475 - 66 $ - 2 376 - 96,02% |
Level 4: | 4950 - 45 $ - 4 802 - 97,00% |
Luxury : | 1375 - 250 $ - 1 308 - 95,10% |
Total Capacity : | 22000 |
Farm |
Farm Level 1: | 2000 - 65 $ - 1 463 - 73,14% |
Farm Level 2: | 1000 - 40 $ - 814 - 81,38% |
Farm Total Capacity : | 3000 |
Income |
Home Games Left | 0 |
Average Attendance - % | 21 107 - 95,94% |
Average Income per Game | 2 292 382 $ |
Year to Date Revenue | 93 987 649 $ |
Farm |
Home Games Left | 0 |
Average Attendance - % | 2 277 - 75,89% |
Average Income per Game | 145 499 $ |
Year to Date Revenue | 5 965 460 $ |
Expense |
Pro Players Total Salaries | 82 550 000 $ |
Pro Players Total Average Salaries | 82 550 000 $ |
Farm Players Total Salaries | 2 325 000 $ |
Farm Players Total Average Salaries | 2 325 000 $ |
Coaches Total Salaries | 3 200 000 $ |
Luxury Taxe Total | 0 $ |
Special Salary Cap Value | 0 $ |
Pro Year To Date Expenses | 81 609 262 $ |
Farm Year To Date Expenses | 4 540 333 $ |
Pro Salary Cap Per Days | 562 414 $ |
Pro Salary Cap To Date | 80 367 990 $ |
Farm Salary Cap Per Days | 14 490 $ |
Farm Salary Cap To Date | 0 $ |
Estimate |
Pro Estimated Season Revenue | 0 $ |
Farm Estimated Season Revenue | 0 $ |
Pro Remaining Season Days | 0 |
Pro Expenses Per Days | 577 586 $ |
Pro Estimated Expenses | 0 $ |
Farm Remaining Season Days | 0 |
Farm Expenses Per Days | 29 422 $ |
Farm Estimated Expenses | 0 $ |
Estimated Season Expenses | 0 $ |
Estimated Season Salary Cap | 80 367 990 $ |
Estimate Under Maximum Salary Cap of 76 000 000 $ | -4 367 990 $ |
Estimate Over Minimum Salary Cap of 57 000 000 $ | 23 367 990 $ |
Current Bank Account | 135 271 962 $ |
Projected Bank Account | 135 271 962 $ |
|
Pro Players Salaries |
Brendan Mikkelson |
8 500 000 $ (3) |
-Salary Remaining : |
0 $ |
Jonathan Toews |
7 500 000 $ (2) |
-Salary Remaining : |
0 $ |
Travis Zajac |
6 000 000 $ (2) |
-Salary Remaining : |
0 $ |
Keith Burke |
5 500 000 $ (1) |
-Salary Remaining : |
0 $ |
Riley Sheahan |
5 000 000 $ (1) |
-Salary Remaining : |
0 $ |
Sam Reinhart |
5 000 000 $ (2) |
-Salary Remaining : |
0 $ |
Marc-Edouard Vlasic |
4 500 000 $ (1) |
-Salary Remaining : |
0 $ |
Beat Schwaller |
4 500 000 $ (1) |
-Salary Remaining : |
0 $ |
Alex Pietrangelo |
4 200 000 $ (2) |
-Salary Remaining : |
0 $ |
Jared McCann |
3 850 000 $ (4) |
-Salary Remaining : |
0 $ |
Joel Gistedt |
3 500 000 $ (1) |
-Salary Remaining : |
0 $ |
Vladimir Tarasenko |
3 500 000 $ (2) |
-Salary Remaining : |
0 $ |
Tomas Hertl |
3 200 000 $ (3) |
-Salary Remaining : |
0 $ |
Teddy Blueger |
2 900 000 $ (3) |
-Salary Remaining : |
0 $ |
Vince Dunn |
2 500 000 $ (2) |
-Salary Remaining : |
0 $ |
Kevin Lynch |
2 500 000 $ (3) |
-Salary Remaining : |
0 $ |
Ryan Martindale |
2 100 000 $ (1) |
-Salary Remaining : |
0 $ |
Mark McNeill |
1 900 000 $ (2) |
-Salary Remaining : |
0 $ |
Jonathan Sigalet |
1 800 000 $ (2) |
-Salary Remaining : |
0 $ |
Xuan-ling Chen |
1 400 000 $ (2) |
-Salary Remaining : |
0 $ |
Taylor Chorney (Out of Payroll) |
1 000 000 $ (2) |
-Salary Remaining : |
0 $ |
Oscar Dansk |
900 000 $ (1) |
-Salary Remaining : |
0 $ |
Jamie Benn |
800 000 $ (2) |
-Salary Remaining : |
0 $ |
Total Pro Players | 23 |
Salary Commitment |
Year 2025 : 82 550 000 $ |
Year 2026 : 56 550 000 $ |
Year 2027 : 20 950 000 $ |
Year 2028 : 3 850 000 $ |
Salary Average Commitment |
Year 2025 : 82 550 000 $ |
Year 2026 : 56 550 000 $ |
Year 2027 : 20 950 000 $ |
Year 2028 : 3 850 000 $ |
Salary Cap with 1 Way Contract |
Year 2025 : 82 550 000 $ |
Year 2026 : 56 550 000 $ |
Year 2027 : 20 950 000 $ |
Year 2028 : 3 850 000 $ |
|
Farm Players Salaries |
Oskars Bartulis (Out of Payroll) |
195 000 $ (1) |
Salary Remaining : |
0 $ |
Travis Dermott |
130 000 $ (2) |
Salary Remaining : |
0 $ |
Jamie Oleksiak |
130 000 $ (3) |
Salary Remaining : |
0 $ |
Matt Murray |
120 000 $ (1) |
Salary Remaining : |
0 $ |
Dave Bolland |
110 000 $ (1) |
Salary Remaining : |
0 $ |
Matt MacKenzie |
100 000 $ (1) |
Salary Remaining : |
0 $ |
Casey Mittelstadt |
100 000 $ (2) |
Salary Remaining : |
0 $ |
Chris Driedger |
95 000 $ (2) |
Salary Remaining : |
0 $ |
Ludwig Reithoffer |
90 000 $ (2) |
Salary Remaining : |
0 $ |
Michael Del Zotto |
90 000 $ (2) |
Salary Remaining : |
0 $ |
Brennan Serville |
85 000 $ (3) |
Salary Remaining : |
0 $ |
Chris Tierney |
80 000 $ (3) |
Salary Remaining : |
0 $ |
Logan Brown |
75 000 $ (1) |
Salary Remaining : |
0 $ |
Lars Martensson |
70 000 $ (2) |
Salary Remaining : |
0 $ |
Dmitriy Tereskov |
70 000 $ (1) |
Salary Remaining : |
0 $ |
Pat Freeman |
60 000 $ (2) |
Salary Remaining : |
0 $ |
Igor Noga |
60 000 $ (1) |
Salary Remaining : |
0 $ |
Jansen Harkins |
60 000 $ (2) |
Salary Remaining : |
0 $ |
Kristofer Westblom |
55 000 $ (2) |
Salary Remaining : |
0 $ |
Artur Kayumov |
50 000 $ (1) |
Salary Remaining : |
0 $ |
Timothy Liljegren |
50 000 $ (2) |
Salary Remaining : |
0 $ |
Pascal Laberge (Out of Payroll) |
50 000 $ (2) |
Salary Remaining : |
0 $ |
Mathias From |
45 000 $ (3) |
Salary Remaining : |
0 $ |
Martins Dzierkals |
45 000 $ (1) |
Salary Remaining : |
0 $ |
Hudson Elynuik (Out of Payroll) |
45 000 $ (1) |
Salary Remaining : |
0 $ |
Jack Skille |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Helmut Kohn |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Fredrik Karlstrom |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Thomas Schemitsch |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Ryan Garlock |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Max Zimmer |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Harrison Reed |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Kemhebek Oreshkov |
40 000 $ (2) |
Salary Remaining : |
0 $ |
Arvo Sihvonen |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Total Farm Players | 34 |
Salary Commitment |
Year 2025 : 2 420 000 $ |
Year 2026 : 1 230 000 $ |
Year 2027 : 340 000 $ |
Year 2028 : 0 $ |
Salary Average Commitment |
Year 2025 : 2 420 000 $ |
Year 2026 : 1 230 000 $ |
Year 2027 : 340 000 $ |
Year 2028 : 0 $ |
|
Arena Capacity - Ticket Price Attendance - % |
Arena Name | Air Canada Center |
Level 1: | 6100 - 160 $ - 4 962 - 81,34% |
Level 2: | 5100 - 110 $ - 4 574 - 89,69% |
Level 3: | 2100 - 80 $ - 1 934 - 92,10% |
Level 4: | 4100 - 70 $ - 3 094 - 75,46% |
Luxury : | 1031 - 300 $ - 973 - 94,36% |
Total Capacity : | 18431 |
Farm |
Farm Level 1: | 2000 - 75 $ - 1 282 - 64,08% |
Farm Level 2: | 1000 - 50 $ - 663 - 66,27% |
Farm Total Capacity : | 3000 |
Income |
Home Games Left | 0 |
Average Attendance - % | 15 536 - 84,29% |
Average Income per Game | 2 234 573 $ |
Year to Date Revenue | 91 617 490 $ |
Farm |
Home Games Left | 0 |
Average Attendance - % | 1 944 - 64,81% |
Average Income per Game | 147 347 $ |
Year to Date Revenue | 6 041 230 $ |
Expense |
Pro Players Total Salaries | 68 900 000 $ |
Pro Players Total Average Salaries | 69 400 000 $ |
Farm Players Total Salaries | 3 565 538 $ |
Farm Players Total Average Salaries | 3 640 538 $ |
Coaches Total Salaries | 4 500 000 $ |
Luxury Taxe Total | 0 $ |
Special Salary Cap Value | 2 068 966 $ |
Pro Year To Date Expenses | 76 136 321 $ |
Farm Year To Date Expenses | 4 660 367 $ |
Pro Salary Cap Per Days | 478 621 $ |
Pro Salary Cap To Date | 73 636 319 $ |
Farm Salary Cap Per Days | 22 878 $ |
Farm Salary Cap To Date | 0 $ |
Estimate |
Pro Estimated Season Revenue | 0 $ |
Farm Estimated Season Revenue | 0 $ |
Pro Remaining Season Days | 0 |
Pro Expenses Per Days | 495 862 $ |
Pro Estimated Expenses | 0 $ |
Farm Remaining Season Days | 0 |
Farm Expenses Per Days | 34 459 $ |
Farm Estimated Expenses | 0 $ |
Estimated Season Expenses | 0 $ |
Estimated Season Salary Cap | 75 705 285 $ |
Estimate Under Maximum Salary Cap of 76 000 000 $ | 294 715 $ |
Estimate Over Minimum Salary Cap of 57 000 000 $ | 18 705 285 $ |
Current Bank Account | 61 017 609 $ |
Projected Bank Account | 61 017 609 $ |
|
Pro Players Salaries |
Bryan Little |
9 000 000 $ (3) |
-Salary Remaining : |
0 $ |
Mikael Granlund |
6 500 000 $ (4) |
-Salary Remaining : |
0 $ |
Michael Grabner |
6 400 000 $ (2) |
-Salary Remaining : |
0 $ |
Jordan Eberle |
5 000 000 $ (2) |
-Salary Remaining : |
0 $ |
Pekka Rinne |
5 000 000 $ (4) |
-Salary Remaining : |
0 $ |
Derek Forbort |
4 300 000 $ (1) |
-Salary Remaining : |
0 $ |
Keaton Ellerby |
4 250 000 $ (2) |
-Salary Remaining : |
0 $ |
Jared Knight |
4 000 000 $ (3) |
-Salary Remaining : |
0 $ |
Maxime Sauve |
4 000 000 $ (3) |
-Salary Remaining : |
0 $ |
Sonny Milano |
3 000 000 $ (1) |
-Salary Remaining : |
0 $ |
Michael Matheson |
3 000 000 $ (3) |
-Salary Remaining : |
0 $ |
Stephen Johns |
2 500 000 $ (1) |
-Salary Remaining : |
0 $ |
Anders Nilsson |
2 000 000 $ (3) |
-Salary Remaining : |
0 $ |
Boris Stefanyshyn |
1 900 000 $ (2) |
-Salary Remaining : |
0 $ |
P.K. Subban |
1 800 000 $ (2) |
-Salary Remaining : |
0 $ |
Marc-Olivier Roy |
1 750 000 $ (1) |
-Salary Remaining : |
0 $ |
Erik Gustafsson |
1 500 000 $ (3) |
-Salary Remaining : |
0 $ |
Ryan Graves |
1 400 000 $ (1) |
-Salary Remaining : |
0 $ |
Lukas Kaspar |
800 000 $ (1) |
-Salary Remaining : |
0 $ |
Johannes Salmonsson |
400 000 $ (1) |
-Salary Remaining : |
0 $ |
Valeri Suldesova |
400 000 $ (2) |
-Salary Remaining : |
0 $ |
Total Pro Players | 21 |
Salary Commitment |
Year 2025 : 68 900 000 $ |
Year 2026 : 54 250 000 $ |
Year 2027 : 35 500 000 $ |
Year 2028 : 13 500 000 $ |
Salary Average Commitment |
Year 2025 : 69 400 000 $ |
Year 2026 : 55 250 000 $ |
Year 2027 : 35 500 000 $ |
Year 2028 : 12 250 000 $ |
Salary Cap with 1 Way Contract |
Year 2025 : 69 400 000 $ |
Year 2026 : 55 250 000 $ |
Year 2027 : 35 500 000 $ |
Year 2028 : 12 250 000 $ |
|
Farm Players Salaries |
Spencer Martin |
200 000 $ (2) |
Salary Remaining : |
0 $ |
Graham Knott |
191 667 $ (3) |
Salary Remaining : |
0 $ |
Alexei Emelin |
186 371 $ (3) |
Salary Remaining : |
0 $ |
Anton Lander |
175 000 $ (3) |
Salary Remaining : |
0 $ |
Rickard Rakell |
160 000 $ (2) |
Salary Remaining : |
0 $ |
Sven Andrighetto |
150 000 $ (3) |
Salary Remaining : |
0 $ |
Mason Geertsen |
150 000 $ (1) |
Salary Remaining : |
0 $ |
Cam Atkinson (Out of Payroll) |
150 000 $ (4) |
Salary Remaining : |
0 $ |
Nick Bonino |
150 000 $ (4) |
Salary Remaining : |
0 $ |
Mike Robinson |
125 000 $ (3) |
Salary Remaining : |
0 $ |
Patric Hornqvist |
125 000 $ (2) |
Salary Remaining : |
0 $ |
Kevin Roy |
125 000 $ (2) |
Salary Remaining : |
0 $ |
Marcus Foligno |
125 000 $ (2) |
Salary Remaining : |
0 $ |
Brandon Montour |
122 500 $ (2) |
Salary Remaining : |
0 $ |
Brandon Hickey |
120 000 $ (1) |
Salary Remaining : |
0 $ |
Shayne Gostisbehere |
120 000 $ (3) |
Salary Remaining : |
0 $ |
Petr Straka |
120 000 $ (2) |
Salary Remaining : |
0 $ |
Wasylo Kowelski |
100 000 $ (1) |
Salary Remaining : |
0 $ |
Brett Lernout |
100 000 $ (2) |
Salary Remaining : |
0 $ |
Mike Santorelli |
100 000 $ (3) |
Salary Remaining : |
0 $ |
Louis Belpedio |
85 000 $ (2) |
Salary Remaining : |
0 $ |
Alexandre Burrows |
80 000 $ (2) |
Salary Remaining : |
0 $ |
Andy Welinski |
80 000 $ (1) |
Salary Remaining : |
0 $ |
Philip Samuelsson |
80 000 $ (2) |
Salary Remaining : |
0 $ |
Artturi Lehkonen |
50 000 $ (2) |
Salary Remaining : |
0 $ |
Daniel Larsson |
50 000 $ (1) |
Salary Remaining : |
0 $ |
Brent Gates Jr. |
50 000 $ (2) |
Salary Remaining : |
0 $ |
Trent Frederic (Out of Payroll) |
50 000 $ (1) |
Salary Remaining : |
0 $ |
James Greenway |
45 000 $ (1) |
Salary Remaining : |
0 $ |
Erik Foley (Out of Payroll) |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Dan Sexton |
40 000 $ (2) |
Salary Remaining : |
0 $ |
Nick Cousins |
40 000 $ (2) |
Salary Remaining : |
0 $ |
Cody Bass |
40 000 $ (2) |
Salary Remaining : |
0 $ |
Andrej Sekera |
40 000 $ (2) |
Salary Remaining : |
0 $ |
Total Farm Players | 34 |
Salary Commitment |
Year 2025 : 3 565 538 $ |
Year 2026 : 2 930 538 $ |
Year 2027 : 1 448 038 $ |
Year 2028 : 500 000 $ |
Salary Average Commitment |
Year 2025 : 3 640 538 $ |
Year 2026 : 3 005 538 $ |
Year 2027 : 1 423 038 $ |
Year 2028 : 375 000 $ |
|
Arena Capacity - Ticket Price Attendance - % |
Arena Name | Centre Jack Hammer |
Level 1: | 8000 - 130 $ - 6 818 - 85,22% |
Level 2: | 7000 - 90 $ - 5 768 - 82,40% |
Level 3: | 4000 - 80 $ - 1 931 - 48,27% |
Level 4: | 6000 - 65 $ - 3 416 - 56,93% |
Luxury : | 3000 - 210 $ - 1 328 - 44,25% |
Total Capacity : | 28000 |
Farm |
Farm Level 1: | 2000 - 50 $ - 1 961 - 98,07% |
Farm Level 2: | 1000 - 35 $ - 978 - 97,81% |
Farm Total Capacity : | 3000 |
Income |
Home Games Left | 0 |
Average Attendance - % | 19 260 - 68,79% |
Average Income per Game | 2 349 224 $ |
Year to Date Revenue | 96 318 189 $ |
Farm |
Home Games Left | 0 |
Average Attendance - % | 2 940 - 97,99% |
Average Income per Game | 150 830 $ |
Year to Date Revenue | 6 184 030 $ |
Expense |
Pro Players Total Salaries | 67 300 000 $ |
Pro Players Total Average Salaries | 67 300 000 $ |
Farm Players Total Salaries | 3 499 500 $ |
Farm Players Total Average Salaries | 3 526 167 $ |
Coaches Total Salaries | 5 550 000 $ |
Luxury Taxe Total | 0 $ |
Special Salary Cap Value | 850 000 $ |
Pro Year To Date Expenses | 75 104 366 $ |
Farm Year To Date Expenses | 5 418 831 $ |
Pro Salary Cap Per Days | 455 172 $ |
Pro Salary Cap To Date | 71 414 021 $ |
Farm Salary Cap Per Days | 21 423 $ |
Farm Salary Cap To Date | 0 $ |
Estimate |
Pro Estimated Season Revenue | 0 $ |
Farm Estimated Season Revenue | 0 $ |
Pro Remaining Season Days | 0 |
Pro Expenses Per Days | 489 655 $ |
Pro Estimated Expenses | 0 $ |
Farm Remaining Season Days | 0 |
Farm Expenses Per Days | 36 391 $ |
Farm Estimated Expenses | 0 $ |
Estimated Season Expenses | 0 $ |
Estimated Season Salary Cap | 72 264 021 $ |
Estimate Under Maximum Salary Cap of 76 000 000 $ | 3 735 979 $ |
Estimate Over Minimum Salary Cap of 57 000 000 $ | 15 264 021 $ |
Current Bank Account | 46 977 323 $ |
Projected Bank Account | 46 977 323 $ |
|
Pro Players Salaries |
Alex Galchenyuk |
5 500 000 $ (3) |
-Salary Remaining : |
0 $ |
Steven Hodges |
5 250 000 $ (3) |
-Salary Remaining : |
0 $ |
Joe Colborne |
5 000 000 $ (3) |
-Salary Remaining : |
0 $ |
Jarmo Saarinen |
4 250 000 $ (2) |
-Salary Remaining : |
0 $ |
Mikkel Boedker |
4 000 000 $ (2) |
-Salary Remaining : |
0 $ |
Bo Horvat |
3 750 000 $ (2) |
-Salary Remaining : |
0 $ |
Calvin Pickard |
3 500 000 $ (2) |
-Salary Remaining : |
0 $ |
Slater Koekkoek |
3 250 000 $ (2) |
-Salary Remaining : |
0 $ |
Elvis Merzlikins |
3 250 000 $ (3) |
-Salary Remaining : |
0 $ |
Scott Laughton |
3 000 000 $ (2) |
-Salary Remaining : |
0 $ |
Bradley Ross |
2 850 000 $ (1) |
-Salary Remaining : |
0 $ |
Alex Plante |
2 600 000 $ (2) |
-Salary Remaining : |
0 $ |
Nick Petrecki |
2 500 000 $ (3) |
-Salary Remaining : |
0 $ |
Rainer Staier |
2 500 000 $ (1) |
-Salary Remaining : |
0 $ |
Evgeny Svechnikov |
2 500 000 $ (2) |
-Salary Remaining : |
0 $ |
Anton Slepyshev |
2 250 000 $ (1) |
-Salary Remaining : |
0 $ |
Robert Hagg |
2 150 000 $ (3) |
-Salary Remaining : |
0 $ |
Radek Faksa (Out of Payroll) |
2 000 000 $ (2) |
-Salary Remaining : |
0 $ |
Dmitrij Jaskin |
1 900 000 $ (1) |
-Salary Remaining : |
0 $ |
J. T. Compher (Out of Payroll) |
1 800 000 $ (1) |
-Salary Remaining : |
0 $ |
Brock Boeser |
1 600 000 $ (1) |
-Salary Remaining : |
0 $ |
Jason Zucker |
1 500 000 $ (1) |
-Salary Remaining : |
0 $ |
Hunter Shinkaruk |
1 500 000 $ (1) |
-Salary Remaining : |
0 $ |
Aaron Ness |
1 400 000 $ (3) |
-Salary Remaining : |
0 $ |
Tommy Vannelli (Out of Payroll) |
1 300 000 $ (2) |
-Salary Remaining : |
0 $ |
Total Pro Players | 25 |
Salary Commitment |
Year 2025 : 71 100 000 $ |
Year 2026 : 55 200 000 $ |
Year 2027 : 25 050 000 $ |
Year 2028 : 0 $ |
Salary Average Commitment |
Year 2025 : 71 100 000 $ |
Year 2026 : 55 200 000 $ |
Year 2027 : 25 050 000 $ |
Year 2028 : 0 $ |
Salary Cap with 1 Way Contract |
Year 2025 : 71 100 000 $ |
Year 2026 : 55 200 000 $ |
Year 2027 : 25 050 000 $ |
Year 2028 : 0 $ |
|
Farm Players Salaries |
Shea Theodore |
200 000 $ (3) |
Salary Remaining : |
0 $ |
Sergei Demidchik |
190 000 $ (1) |
Salary Remaining : |
0 $ |
Ville Husso |
185 000 $ (2) |
Salary Remaining : |
0 $ |
Alexander Wennberg (Out of Payroll) |
175 000 $ (2) |
Salary Remaining : |
0 $ |
Ty Rattie |
135 000 $ (2) |
Salary Remaining : |
0 $ |
Steven Kampfer (Out of Payroll) |
130 000 $ (2) |
Salary Remaining : |
0 $ |
Juuse Saros |
125 000 $ (1) |
Salary Remaining : |
0 $ |
John Draeger |
122 500 $ (3) |
Salary Remaining : |
0 $ |
Jaroslav Dolgopolov (Out of Payroll) |
122 000 $ (3) |
Salary Remaining : |
0 $ |
Vincent Trocheck |
120 000 $ (1) |
Salary Remaining : |
0 $ |
Taylor Cammarata |
120 000 $ (3) |
Salary Remaining : |
0 $ |
Emerson Etem |
120 000 $ (2) |
Salary Remaining : |
0 $ |
Vilhelm Steen |
120 000 $ (1) |
Salary Remaining : |
0 $ |
Matt Finn |
120 000 $ (1) |
Salary Remaining : |
0 $ |
Zbynek Michalek |
120 000 $ (3) |
Salary Remaining : |
0 $ |
Patrick Sieloff (Out of Payroll) |
120 000 $ (1) |
Salary Remaining : |
0 $ |
Chris Calnan |
110 000 $ (3) |
Salary Remaining : |
0 $ |
Andrij Boiko |
100 000 $ (1) |
Salary Remaining : |
0 $ |
Jason Clark |
100 000 $ (2) |
Salary Remaining : |
0 $ |
Kyle Wood |
95 000 $ (2) |
Salary Remaining : |
0 $ |
Josh Leivo |
95 000 $ (1) |
Salary Remaining : |
0 $ |
Tomko Potsiluyko |
95 000 $ (1) |
Salary Remaining : |
0 $ |
Keegan Kolesar |
95 000 $ (3) |
Salary Remaining : |
0 $ |
Nelson Nogier |
95 000 $ (2) |
Salary Remaining : |
0 $ |
Mattia Marcantuoni |
90 000 $ (1) |
Salary Remaining : |
0 $ |
Niklas Hansson |
85 000 $ (2) |
Salary Remaining : |
0 $ |
Valtteri Virtanen |
80 000 $ (1) |
Salary Remaining : |
0 $ |
Alexander Guptill (Out of Payroll) |
80 000 $ (1) |
Salary Remaining : |
0 $ |
Damien Brunner |
75 000 $ (3) |
Salary Remaining : |
0 $ |
Austin Carroll |
70 000 $ (2) |
Salary Remaining : |
0 $ |
Mike Winther |
50 000 $ (1) |
Salary Remaining : |
0 $ |
Wade Allison |
45 000 $ (1) |
Salary Remaining : |
0 $ |
Filip Hronek (Out of Payroll) |
45 000 $ (1) |
Salary Remaining : |
0 $ |
Casey Fitzgerald |
45 000 $ (1) |
Salary Remaining : |
0 $ |
Connor Ingram |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Calle Jarnkrok |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Jonne Tammela |
40 000 $ (2) |
Salary Remaining : |
0 $ |
Total Farm Players | 37 |
Salary Commitment |
Year 2025 : 3 794 500 $ |
Year 2026 : 2 254 500 $ |
Year 2027 : 1 044 500 $ |
Year 2028 : 0 $ |
Salary Average Commitment |
Year 2025 : 3 821 167 $ |
Year 2026 : 2 221 167 $ |
Year 2027 : 1 011 167 $ |
Year 2028 : 0 $ |
|
Arena Capacity - Ticket Price Attendance - % |
Arena Name | Mellon Arena |
Level 1: | 6650 - 141 $ - 6 408 - 96,37% |
Level 2: | 5550 - 105 $ - 5 223 - 94,11% |
Level 3: | 2225 - 79 $ - 1 918 - 86,22% |
Level 4: | 4450 - 58 $ - 4 087 - 91,83% |
Luxury : | 1125 - 291 $ - 1 040 - 92,41% |
Total Capacity : | 20000 |
Farm |
Farm Level 1: | 2000 - 68 $ - 1 426 - 71,30% |
Farm Level 2: | 1000 - 47 $ - 687 - 68,73% |
Farm Total Capacity : | 3000 |
Income |
Home Games Left | 0 |
Average Attendance - % | 18 676 - 93,38% |
Average Income per Game | 2 459 133 $ |
Year to Date Revenue | 100 824 439 $ |
Farm |
Home Games Left | 0 |
Average Attendance - % | 2 113 - 70,44% |
Average Income per Game | 148 400 $ |
Year to Date Revenue | 6 084 413 $ |
Expense |
Pro Players Total Salaries | 66 150 000 $ |
Pro Players Total Average Salaries | 66 733 333 $ |
Farm Players Total Salaries | 3 790 000 $ |
Farm Players Total Average Salaries | 3 881 667 $ |
Coaches Total Salaries | 3 000 000 $ |
Luxury Taxe Total | 0 $ |
Special Salary Cap Value | 0 $ |
Pro Year To Date Expenses | 74 384 471 $ |
Farm Year To Date Expenses | 4 327 119 $ |
Pro Salary Cap Per Days | 460 230 $ |
Pro Salary Cap To Date | 71 947 811 $ |
Farm Salary Cap Per Days | 22 596 $ |
Farm Salary Cap To Date | 0 $ |
Estimate |
Pro Estimated Season Revenue | 0 $ |
Farm Estimated Season Revenue | 0 $ |
Pro Remaining Season Days | 0 |
Pro Expenses Per Days | 471 379 $ |
Pro Estimated Expenses | 0 $ |
Farm Remaining Season Days | 0 |
Farm Expenses Per Days | 31 224 $ |
Farm Estimated Expenses | 0 $ |
Estimated Season Expenses | 0 $ |
Estimated Season Salary Cap | 71 947 811 $ |
Estimate Under Maximum Salary Cap of 76 000 000 $ | 4 052 189 $ |
Estimate Over Minimum Salary Cap of 57 000 000 $ | 14 947 811 $ |
Current Bank Account | 84 081 727 $ |
Projected Bank Account | 84 081 727 $ |
|
Pro Players Salaries |
Carey Price |
5 500 000 $ (1) |
-Salary Remaining : |
0 $ |
Olli Maatta |
4 250 000 $ (2) |
-Salary Remaining : |
0 $ |
Riley Holzapfel |
4 250 000 $ (1) |
-Salary Remaining : |
0 $ |
David Perron |
4 250 000 $ (2) |
-Salary Remaining : |
0 $ |
Kris Russell |
4 000 000 $ (2) |
-Salary Remaining : |
0 $ |
Florent Blais |
3 500 000 $ (3) |
-Salary Remaining : |
0 $ |
Conner Bleackley |
3 500 000 $ (1) |
-Salary Remaining : |
0 $ |
Matthew Corrente |
3 300 000 $ (2) |
-Salary Remaining : |
0 $ |
Noah Juulsen |
3 250 000 $ (2) |
-Salary Remaining : |
0 $ |
Brandon Saad |
3 100 000 $ (1) |
-Salary Remaining : |
0 $ |
Takhir Daukeyev |
3 000 000 $ (3) |
-Salary Remaining : |
0 $ |
Brett Pollock |
2 800 000 $ (1) |
-Salary Remaining : |
0 $ |
Sean Couturier |
2 800 000 $ (1) |
-Salary Remaining : |
0 $ |
Duncan Siemens |
2 500 000 $ (1) |
-Salary Remaining : |
0 $ |
Michael Chaput |
2 500 000 $ (1) |
-Salary Remaining : |
0 $ |
Tanner Richard |
2 200 000 $ (1) |
-Salary Remaining : |
0 $ |
Jake Allen |
2 200 000 $ (2) |
-Salary Remaining : |
0 $ |
Jeremy Lauzon |
2 000 000 $ (1) |
-Salary Remaining : |
0 $ |
Blake Speers |
2 000 000 $ (1) |
-Salary Remaining : |
0 $ |
Jonathan Quick |
1 800 000 $ (2) |
-Salary Remaining : |
0 $ |
Gabryel Paquin-Boudreau |
1 750 000 $ (1) |
-Salary Remaining : |
0 $ |
Philippe Paradis |
500 000 $ (1) |
-Salary Remaining : |
0 $ |
Jhonas Enroth |
400 000 $ (3) |
-Salary Remaining : |
0 $ |
Jason Bailey |
400 000 $ (1) |
-Salary Remaining : |
0 $ |
Andrejus Matulewicz |
400 000 $ (2) |
-Salary Remaining : |
0 $ |
Total Pro Players | 25 |
Salary Commitment |
Year 2025 : 66 150 000 $ |
Year 2026 : 30 350 000 $ |
Year 2027 : 6 900 000 $ |
Year 2028 : 0 $ |
Salary Average Commitment |
Year 2025 : 66 733 333 $ |
Year 2026 : 30 433 333 $ |
Year 2027 : 6 900 000 $ |
Year 2028 : 0 $ |
Salary Cap with 1 Way Contract |
Year 2025 : 66 733 333 $ |
Year 2026 : 30 433 333 $ |
Year 2027 : 6 900 000 $ |
Year 2028 : 0 $ |
|
Farm Players Salaries |
Ludwig Bystrom |
200 000 $ (3) |
Salary Remaining : |
0 $ |
Rostislav Olesz |
195 000 $ (2) |
Salary Remaining : |
0 $ |
Ben Bishop |
190 000 $ (3) |
Salary Remaining : |
0 $ |
Egon Graupe |
190 000 $ (2) |
Salary Remaining : |
0 $ |
Valdis Prusis |
180 000 $ (2) |
Salary Remaining : |
0 $ |
Kerkko Kuoppala (Out of Payroll) |
175 000 $ (4) |
Salary Remaining : |
0 $ |
Jeff Petry |
170 000 $ (1) |
Salary Remaining : |
0 $ |
Blake Wheeler |
155 000 $ (2) |
Salary Remaining : |
0 $ |
Anton Rodin |
150 000 $ (1) |
Salary Remaining : |
0 $ |
Nick Leddy (Out of Payroll) |
150 000 $ (3) |
Salary Remaining : |
0 $ |
David Clarkson |
150 000 $ (2) |
Salary Remaining : |
0 $ |
Hampus Lindholm (Out of Payroll) |
135 000 $ (2) |
Salary Remaining : |
0 $ |
Scott Jackson |
130 000 $ (2) |
Salary Remaining : |
0 $ |
Cedric Paquette |
125 000 $ (3) |
Salary Remaining : |
0 $ |
Philippe Desrosiers |
120 000 $ (1) |
Salary Remaining : |
0 $ |
Danny Syvret |
100 000 $ (1) |
Salary Remaining : |
0 $ |
Troy Bourke (Out of Payroll) |
100 000 $ (2) |
Salary Remaining : |
0 $ |
William Carrier |
100 000 $ (2) |
Salary Remaining : |
0 $ |
Stephon Williams |
100 000 $ (3) |
Salary Remaining : |
0 $ |
Brian Dumoulin |
100 000 $ (4) |
Salary Remaining : |
0 $ |
Jason Gregoire |
85 000 $ (2) |
Salary Remaining : |
0 $ |
Manfred Staubel |
80 000 $ (1) |
Salary Remaining : |
0 $ |
Charles-Olivier Roussel |
80 000 $ (4) |
Salary Remaining : |
0 $ |
Jake Bean |
75 000 $ (1) |
Salary Remaining : |
0 $ |
Marc-Antoine Pouliot |
55 000 $ (1) |
Salary Remaining : |
0 $ |
Jordan Weal |
50 000 $ (2) |
Salary Remaining : |
0 $ |
Jim Jiminez |
45 000 $ (2) |
Salary Remaining : |
0 $ |
Jaroslav Halak |
45 000 $ (2) |
Salary Remaining : |
0 $ |
Daniel Ryder |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Ryan Getzlaf |
40 000 $ (2) |
Salary Remaining : |
0 $ |
Samuel Girard |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Bryce Swan |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Jack Kopacka |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Taylor Doherty |
40 000 $ (3) |
Salary Remaining : |
0 $ |
Kimmo Mikkola |
40 000 $ (3) |
Salary Remaining : |
0 $ |
Jonathon Barnes |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Chad Denny |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Total Farm Players | 37 |
Salary Commitment |
Year 2025 : 3 790 000 $ |
Year 2026 : 2 850 000 $ |
Year 2027 : 1 275 000 $ |
Year 2028 : 355 000 $ |
Salary Average Commitment |
Year 2025 : 3 881 667 $ |
Year 2026 : 2 841 667 $ |
Year 2027 : 1 241 667 $ |
Year 2028 : 355 000 $ |
|
Rangers is over or under the salary cap!
Arena Capacity - Ticket Price Attendance - % |
Arena Name | Madison Square Garden |
Level 1: | 6825 - 145 $ - 5 456 - 79,94% |
Level 2: | 5775 - 110 $ - 4 386 - 75,95% |
Level 3: | 2362 - 83 $ - 1 859 - 78,71% |
Level 4: | 4725 - 82 $ - 2 766 - 58,55% |
Luxury : | 1313 - 277 $ - 1 195 - 91,03% |
Total Capacity : | 21000 |
Farm |
Farm Level 1: | 2000 - 58 $ - 1 773 - 88,66% |
Farm Level 2: | 1000 - 38 $ - 964 - 96,44% |
Farm Total Capacity : | 3000 |
Income |
Home Games Left | 0 |
Average Attendance - % | 15 663 - 74,58% |
Average Income per Game | 2 288 752 $ |
Year to Date Revenue | 93 838 821 $ |
Farm |
Home Games Left | 0 |
Average Attendance - % | 2 738 - 91,26% |
Average Income per Game | 159 028 $ |
Year to Date Revenue | 6 520 144 $ |
Expense |
Pro Players Total Salaries | 81 825 000 $ |
Pro Players Total Average Salaries | 81 825 000 $ |
Farm Players Total Salaries | 4 697 500 $ |
Farm Players Total Average Salaries | 4 697 500 $ |
Coaches Total Salaries | 5 200 000 $ |
Luxury Taxe Total | 0 $ |
Special Salary Cap Value | 0 $ |
Pro Year To Date Expenses | 83 310 212 $ |
Farm Year To Date Expenses | 6 087 364 $ |
Pro Salary Cap Per Days | 564 310 $ |
Pro Salary Cap To Date | 79 610 149 $ |
Farm Salary Cap Per Days | 31 446 $ |
Farm Salary Cap To Date | 0 $ |
Estimate |
Pro Estimated Season Revenue | 0 $ |
Farm Estimated Season Revenue | 0 $ |
Pro Remaining Season Days | 0 |
Pro Expenses Per Days | 589 828 $ |
Pro Estimated Expenses | 0 $ |
Farm Remaining Season Days | 0 |
Farm Expenses Per Days | 42 160 $ |
Farm Estimated Expenses | 0 $ |
Estimated Season Expenses | 0 $ |
Estimated Season Salary Cap | 79 610 149 $ |
Estimate Under Maximum Salary Cap of 76 000 000 $ | -3 610 149 $ |
Estimate Over Minimum Salary Cap of 57 000 000 $ | 22 610 149 $ |
Current Bank Account | 98 922 550 $ |
Projected Bank Account | 98 922 550 $ |
|
Pro Players Salaries |
Benoit Pouliot |
9 000 000 $ (3) |
-Salary Remaining : |
0 $ |
Robertas Puusepp |
6 000 000 $ (1) |
-Salary Remaining : |
0 $ |
Mattias Soderqvist |
5 500 000 $ (3) |
-Salary Remaining : |
0 $ |
Lars Eller |
5 500 000 $ (3) |
-Salary Remaining : |
0 $ |
Luc Bourdon |
5 250 000 $ (1) |
-Salary Remaining : |
0 $ |
Thomas Hickey |
4 750 000 $ (2) |
-Salary Remaining : |
0 $ |
Roman Josi |
4 500 000 $ (2) |
-Salary Remaining : |
0 $ |
Derick Brassard |
4 400 000 $ (2) |
-Salary Remaining : |
0 $ |
Mathew Barzal |
4 000 000 $ (2) |
-Salary Remaining : |
0 $ |
Erik Karlsson |
3 750 000 $ (1) |
-Salary Remaining : |
0 $ |
Cody Hodgson |
3 500 000 $ (1) |
-Salary Remaining : |
0 $ |
Dustin Byfuglien |
3 500 000 $ (4) |
-Salary Remaining : |
0 $ |
Jakub Vrana |
3 000 000 $ (1) |
-Salary Remaining : |
0 $ |
Adrian Kempe |
2 500 000 $ (2) |
-Salary Remaining : |
0 $ |
Frans Nielsen |
2 500 000 $ (2) |
-Salary Remaining : |
0 $ |
Zachary Senyshyn |
2 500 000 $ (2) |
-Salary Remaining : |
0 $ |
Philip McRae |
2 500 000 $ (3) |
-Salary Remaining : |
0 $ |
Mark Giordano |
2 500 000 $ (2) |
-Salary Remaining : |
0 $ |
Haydn Fleury |
2 000 000 $ (1) |
-Salary Remaining : |
0 $ |
Mark Visentin |
1 900 000 $ (1) |
-Salary Remaining : |
0 $ |
Brett Bulmer |
1 775 000 $ (3) |
-Salary Remaining : |
0 $ |
Braden Holtby |
1 000 000 $ (1) |
-Salary Remaining : |
0 $ |
Total Pro Players | 22 |
Salary Commitment |
Year 2025 : 81 825 000 $ |
Year 2026 : 55 425 000 $ |
Year 2027 : 27 775 000 $ |
Year 2028 : 3 500 000 $ |
Salary Average Commitment |
Year 2025 : 81 825 000 $ |
Year 2026 : 55 425 000 $ |
Year 2027 : 27 775 000 $ |
Year 2028 : 3 500 000 $ |
Salary Cap with 1 Way Contract |
Year 2025 : 81 825 000 $ |
Year 2026 : 55 425 000 $ |
Year 2027 : 27 775 000 $ |
Year 2028 : 3 500 000 $ |
|
Farm Players Salaries |
Mo Davis |
200 000 $ (1) |
Salary Remaining : |
0 $ |
Anton Khudobin |
200 000 $ (3) |
Salary Remaining : |
0 $ |
Miroslav Lavrince |
200 000 $ (1) |
Salary Remaining : |
0 $ |
Cody Franson |
200 000 $ (1) |
Salary Remaining : |
0 $ |
Karl Alzner |
200 000 $ (1) |
Salary Remaining : |
0 $ |
Jendrzej Czapiewski |
200 000 $ (1) |
Salary Remaining : |
0 $ |
Robby Dee |
200 000 $ (1) |
Salary Remaining : |
0 $ |
Tommy Sestito |
200 000 $ (1) |
Salary Remaining : |
0 $ |
Daniil Lodygin |
190 000 $ (2) |
Salary Remaining : |
0 $ |
Sergio Hogan |
180 000 $ (2) |
Salary Remaining : |
0 $ |
Ryan Parent |
180 000 $ (2) |
Salary Remaining : |
0 $ |
Stefan Majerski |
175 000 $ (1) |
Salary Remaining : |
0 $ |
Blake Comeau |
150 000 $ (1) |
Salary Remaining : |
0 $ |
Tuukka Rask |
150 000 $ (1) |
Salary Remaining : |
0 $ |
Marcus Johansson |
150 000 $ (1) |
Salary Remaining : |
0 $ |
Mathieu Perreault |
125 000 $ (2) |
Salary Remaining : |
0 $ |
David Desharnais |
125 000 $ (2) |
Salary Remaining : |
0 $ |
Jonas Junland |
120 000 $ (1) |
Salary Remaining : |
0 $ |
Shane Prince |
100 000 $ (2) |
Salary Remaining : |
0 $ |
Remi Elie |
100 000 $ (2) |
Salary Remaining : |
0 $ |
T.J. Oshie |
100 000 $ (1) |
Salary Remaining : |
0 $ |
Dalibor Rabl |
100 000 $ (1) |
Salary Remaining : |
0 $ |
Anthony Stolarz |
92 500 $ (1) |
Salary Remaining : |
0 $ |
Jordin Tootoo |
90 000 $ (4) |
Salary Remaining : |
0 $ |
Martin Hanzal |
80 000 $ (1) |
Salary Remaining : |
0 $ |
Dennis Cholowski |
75 000 $ (1) |
Salary Remaining : |
0 $ |
Dana Tyrell |
75 000 $ (1) |
Salary Remaining : |
0 $ |
Luca Sbisa |
75 000 $ (2) |
Salary Remaining : |
0 $ |
Brandon Carlo |
75 000 $ (2) |
Salary Remaining : |
0 $ |
Zac Rinaldo |
75 000 $ (4) |
Salary Remaining : |
0 $ |
Juho Lammikko |
75 000 $ (1) |
Salary Remaining : |
0 $ |
Dalibor Terpak |
75 000 $ (1) |
Salary Remaining : |
0 $ |
Mart Ilkka |
75 000 $ (3) |
Salary Remaining : |
0 $ |
Vlastimil Haisman |
75 000 $ (2) |
Salary Remaining : |
0 $ |
Brett Ponich (Out of Payroll) |
75 000 $ (2) |
Salary Remaining : |
0 $ |
Jujhar Khaira |
60 000 $ (1) |
Salary Remaining : |
0 $ |
Mikhail Maltsev |
40 000 $ (2) |
Salary Remaining : |
0 $ |
Keaton Thompson |
40 000 $ (2) |
Salary Remaining : |
0 $ |
Total Farm Players | 38 |
Salary Commitment |
Year 2025 : 4 697 500 $ |
Year 2026 : 1 820 000 $ |
Year 2027 : 440 000 $ |
Year 2028 : 165 000 $ |
Salary Average Commitment |
Year 2025 : 4 697 500 $ |
Year 2026 : 1 820 000 $ |
Year 2027 : 440 000 $ |
Year 2028 : 165 000 $ |
|
Arena Capacity - Ticket Price Attendance - % |
Arena Name | Little Caesars Arena - C |
Level 1: | 7150 - 135 $ - 6 709 - 93,83% |
Level 2: | 6050 - 105 $ - 5 649 - 93,38% |
Level 3: | 2475 - 80 $ - 2 003 - 80,94% |
Level 4: | 4950 - 60 $ - 3 934 - 79,48% |
Luxury : | 1375 - 285 $ - 1 102 - 80,18% |
Total Capacity : | 22000 |
Farm |
Farm Level 1: | 2000 - 75 $ - 1 305 - 65,27% |
Farm Level 2: | 1000 - 50 $ - 660 - 66,00% |
Farm Total Capacity : | 3000 |
Income |
Home Games Left | 0 |
Average Attendance - % | 19 398 - 88,17% |
Average Income per Game | 2 470 537 $ |
Year to Date Revenue | 101 292 001 $ |
Farm |
Home Games Left | 0 |
Average Attendance - % | 1 965 - 65,52% |
Average Income per Game | 149 237 $ |
Year to Date Revenue | 6 118 724 $ |
Expense |
Pro Players Total Salaries | 81 225 000 $ |
Pro Players Total Average Salaries | 80 225 000 $ |
Farm Players Total Salaries | 4 470 000 $ |
Farm Players Total Average Salaries | 4 462 500 $ |
Coaches Total Salaries | 5 000 000 $ |
Luxury Taxe Total | 0 $ |
Special Salary Cap Value | 0 $ |
Pro Year To Date Expenses | 79 884 056 $ |
Farm Year To Date Expenses | 5 383 783 $ |
Pro Salary Cap Per Days | 532 586 $ |
Pro Salary Cap To Date | 75 124 060 $ |
Farm Salary Cap Per Days | 30 357 $ |
Farm Salary Cap To Date | 0 $ |
Estimate |
Pro Estimated Season Revenue | 0 $ |
Farm Estimated Season Revenue | 0 $ |
Pro Remaining Season Days | 0 |
Pro Expenses Per Days | 587 759 $ |
Pro Estimated Expenses | 0 $ |
Farm Remaining Season Days | 0 |
Farm Expenses Per Days | 37 211 $ |
Farm Estimated Expenses | 0 $ |
Estimated Season Expenses | 0 $ |
Estimated Season Salary Cap | 75 124 060 $ |
Estimate Under Maximum Salary Cap of 76 000 000 $ | 875 940 $ |
Estimate Over Minimum Salary Cap of 57 000 000 $ | 18 124 060 $ |
Current Bank Account | 26 734 325 $ |
Projected Bank Account | 26 734 325 $ |
|
Pro Players Salaries |
Steven Stamkos |
8 250 000 $ (4) |
-Salary Remaining : |
0 $ |
John Tavares |
6 950 000 $ (4) |
-Salary Remaining : |
0 $ |
Nail Yakupov |
6 300 000 $ (1) |
-Salary Remaining : |
0 $ |
Jaden Schwartz |
5 750 000 $ (2) |
-Salary Remaining : |
0 $ |
Zach Bogosian |
5 700 000 $ (3) |
-Salary Remaining : |
0 $ |
Scott Glennie |
5 700 000 $ (1) |
-Salary Remaining : |
0 $ |
Evander Kane |
5 500 000 $ (3) |
-Salary Remaining : |
0 $ |
Travis Sandheim |
4 700 000 $ (2) |
-Salary Remaining : |
0 $ |
Aaron Ekblad |
4 500 000 $ (2) |
-Salary Remaining : |
0 $ |
Mikko Koskinen |
4 250 000 $ (4) |
-Salary Remaining : |
0 $ |
Brendan Perlini |
3 500 000 $ (1) |
-Salary Remaining : |
0 $ |
Peter Mueller |
3 000 000 $ (3) |
-Salary Remaining : |
0 $ |
Cam Fowler |
3 000 000 $ (1) |
-Salary Remaining : |
0 $ |
Nick Schmaltz (Out of Payroll) |
3 000 000 $ (1) |
-Salary Remaining : |
0 $ |
Cody Ceci |
3 000 000 $ (3) |
-Salary Remaining : |
0 $ |
Joe Ryan |
2 500 000 $ (3) |
-Salary Remaining : |
0 $ |
Dylan Larkin |
1 600 000 $ (1) |
-Salary Remaining : |
0 $ |
Alex Nedeljkovic |
1 500 000 $ (1) |
-Salary Remaining : |
0 $ |
Valeri Nichushkin |
1 125 000 $ (1) |
-Salary Remaining : |
0 $ |
Alexander Nylander |
1 000 000 $ (1) |
-Salary Remaining : |
0 $ |
John Merrill |
400 000 $ (1) |
-Salary Remaining : |
0 $ |
Total Pro Players | 21 |
Salary Commitment |
Year 2025 : 81 225 000 $ |
Year 2026 : 53 100 000 $ |
Year 2027 : 37 150 000 $ |
Year 2028 : 19 450 000 $ |
Salary Average Commitment |
Year 2025 : 80 225 000 $ |
Year 2026 : 53 100 000 $ |
Year 2027 : 38 150 000 $ |
Year 2028 : 19 450 000 $ |
Salary Cap with 1 Way Contract |
Year 2025 : 80 225 000 $ |
Year 2026 : 53 100 000 $ |
Year 2027 : 38 150 000 $ |
Year 2028 : 19 450 000 $ |
|
Farm Players Salaries |
David Ullstrom |
195 000 $ (2) |
Salary Remaining : |
0 $ |
Jacob Josefson |
180 000 $ (4) |
Salary Remaining : |
0 $ |
Brendan Lemieux |
160 000 $ (2) |
Salary Remaining : |
0 $ |
Mikhail Grabovski |
150 000 $ (2) |
Salary Remaining : |
0 $ |
Mitchell Stephens |
150 000 $ (2) |
Salary Remaining : |
0 $ |
Ryan Gropp |
150 000 $ (2) |
Salary Remaining : |
0 $ |
James Wisniewski |
150 000 $ (2) |
Salary Remaining : |
0 $ |
Troy Brouwer |
140 000 $ (3) |
Salary Remaining : |
0 $ |
Cory Emmerton |
130 000 $ (2) |
Salary Remaining : |
0 $ |
Zhi-qiang Dee |
125 000 $ (3) |
Salary Remaining : |
0 $ |
Kevin Stenlund |
125 000 $ (2) |
Salary Remaining : |
0 $ |
Andrew Kozek |
125 000 $ (3) |
Salary Remaining : |
0 $ |
Artem Anisimov |
125 000 $ (3) |
Salary Remaining : |
0 $ |
Alec Dillon |
125 000 $ (3) |
Salary Remaining : |
0 $ |
Vlastislav Belunek |
125 000 $ (3) |
Salary Remaining : |
0 $ |
Eric Mestery |
120 000 $ (3) |
Salary Remaining : |
0 $ |
Robert Bortuzzo |
120 000 $ (3) |
Salary Remaining : |
0 $ |
Eric Comrie |
120 000 $ (2) |
Salary Remaining : |
0 $ |
Patrick Maroon |
115 000 $ (3) |
Salary Remaining : |
0 $ |
Josh Wesley |
110 000 $ (3) |
Salary Remaining : |
0 $ |
Greg Pateryn |
110 000 $ (3) |
Salary Remaining : |
0 $ |
Matt Read |
100 000 $ (1) |
Salary Remaining : |
0 $ |
Akira Okamoto |
100 000 $ (4) |
Salary Remaining : |
0 $ |
Dennis Wideman |
100 000 $ (3) |
Salary Remaining : |
0 $ |
Nick Ross |
100 000 $ (2) |
Salary Remaining : |
0 $ |
Kevin Marshall |
100 000 $ (2) |
Salary Remaining : |
0 $ |
Keven Veilleux |
100 000 $ (2) |
Salary Remaining : |
0 $ |
Del Ducharme |
100 000 $ (2) |
Salary Remaining : |
0 $ |
Justin Abdelkader |
90 000 $ (2) |
Salary Remaining : |
0 $ |
Michal Repik |
90 000 $ (2) |
Salary Remaining : |
0 $ |
Sami Vatanen |
85 000 $ (3) |
Salary Remaining : |
0 $ |
Stanislav Galiev |
75 000 $ (1) |
Salary Remaining : |
0 $ |
Bastien DeBerthellemy |
75 000 $ (1) |
Salary Remaining : |
0 $ |
Logan Stanley |
75 000 $ (1) |
Salary Remaining : |
0 $ |
Raphael Diaz |
75 000 $ (3) |
Salary Remaining : |
0 $ |
Jon Gillies |
70 000 $ (3) |
Salary Remaining : |
0 $ |
Cody Eakin |
65 000 $ (3) |
Salary Remaining : |
0 $ |
Chase Perry |
50 000 $ (1) |
Salary Remaining : |
0 $ |
Jordan Kyrou |
50 000 $ (1) |
Salary Remaining : |
0 $ |
Ruslan Bashkirov |
40 000 $ (2) |
Salary Remaining : |
0 $ |
Cristoval Nieves |
40 000 $ (2) |
Salary Remaining : |
0 $ |
Kung-zheng Fok |
40 000 $ (3) |
Salary Remaining : |
0 $ |
Total Farm Players | 42 |
Salary Commitment |
Year 2025 : 4 470 000 $ |
Year 2026 : 4 105 000 $ |
Year 2027 : 2 055 000 $ |
Year 2028 : 280 000 $ |
Salary Average Commitment |
Year 2025 : 4 462 500 $ |
Year 2026 : 4 037 500 $ |
Year 2027 : 2 055 000 $ |
Year 2028 : 280 000 $ |
|
Arena Capacity - Ticket Price Attendance - % |
Arena Name | Preussag Arena - D |
Level 1: | 7475 - 135 $ - 6 920 - 92,58% |
Level 2: | 6325 - 105 $ - 5 792 - 91,57% |
Level 3: | 2588 - 75 $ - 2 427 - 93,76% |
Level 4: | 5175 - 55 $ - 4 817 - 93,09% |
Luxury : | 1437 - 275 $ - 1 351 - 94,01% |
Total Capacity : | 23000 |
Farm |
Farm Level 1: | 2000 - 75 $ - 1 717 - 85,83% |
Farm Level 2: | 1000 - 50 $ - 765 - 76,49% |
Farm Total Capacity : | 3000 |
Income |
Home Games Left | 0 |
Average Attendance - % | 21 307 - 92,64% |
Average Income per Game | 2 534 461 $ |
Year to Date Revenue | 103 912 886 $ |
Farm |
Home Games Left | 0 |
Average Attendance - % | 2 482 - 82,72% |
Average Income per Game | 150 182 $ |
Year to Date Revenue | 6 157 449 $ |
Expense |
Pro Players Total Salaries | 76 800 000 $ |
Pro Players Total Average Salaries | 76 800 000 $ |
Farm Players Total Salaries | 2 839 000 $ |
Farm Players Total Average Salaries | 2 834 250 $ |
Coaches Total Salaries | 2 800 000 $ |
Luxury Taxe Total | 0 $ |
Special Salary Cap Value | 0 $ |
Pro Year To Date Expenses | 71 331 705 $ |
Farm Year To Date Expenses | 3 543 399 $ |
Pro Salary Cap Per Days | 484 828 $ |
Pro Salary Cap To Date | 69 152 404 $ |
Farm Salary Cap Per Days | 18 974 $ |
Farm Salary Cap To Date | 0 $ |
Estimate |
Pro Estimated Season Revenue | 0 $ |
Farm Estimated Season Revenue | 0 $ |
Pro Remaining Season Days | 0 |
Pro Expenses Per Days | 543 448 $ |
Pro Estimated Expenses | 0 $ |
Farm Remaining Season Days | 0 |
Farm Expenses Per Days | 24 755 $ |
Farm Estimated Expenses | 0 $ |
Estimated Season Expenses | 0 $ |
Estimated Season Salary Cap | 69 152 404 $ |
Estimate Under Maximum Salary Cap of 76 000 000 $ | 6 847 596 $ |
Estimate Over Minimum Salary Cap of 57 000 000 $ | 12 152 404 $ |
Current Bank Account | 104 843 543 $ |
Projected Bank Account | 104 843 543 $ |
|
Pro Players Salaries |
Andreas Nodl |
8 000 000 $ (2) |
-Salary Remaining : |
0 $ |
Lauri Korpikoski |
7 000 000 $ (1) |
-Salary Remaining : |
0 $ |
Claude Giroux (Out of Payroll) |
6 500 000 $ (2) |
-Salary Remaining : |
0 $ |
Jouni Soisalo |
5 900 000 $ (1) |
-Salary Remaining : |
0 $ |
Mathew Dumba |
4 550 000 $ (3) |
-Salary Remaining : |
0 $ |
Mitchell Marner |
4 000 000 $ (2) |
-Salary Remaining : |
0 $ |
Ryan Murray |
3 900 000 $ (1) |
-Salary Remaining : |
0 $ |
Gunther Maurer |
3 500 000 $ (2) |
-Salary Remaining : |
0 $ |
MacKenzie Blackwood |
3 500 000 $ (3) |
-Salary Remaining : |
0 $ |
Joachim Mahlke |
3 500 000 $ (2) |
-Salary Remaining : |
0 $ |
Tommi Saarisalo |
3 000 000 $ (2) |
-Salary Remaining : |
0 $ |
Stanislav Misik |
3 000 000 $ (1) |
-Salary Remaining : |
0 $ |
Ian Cole |
2 750 000 $ (3) |
-Salary Remaining : |
0 $ |
Evgeni Malkin |
2 500 000 $ (1) |
-Salary Remaining : |
0 $ |
Mark Stone |
2 500 000 $ (1) |
-Salary Remaining : |
0 $ |
Sven Krumel |
2 500 000 $ (1) |
-Salary Remaining : |
0 $ |
Tanner Pearson |
2 250 000 $ (1) |
-Salary Remaining : |
0 $ |
Ivan Provorov |
2 000 000 $ (2) |
-Salary Remaining : |
0 $ |
Alexandre Mallet |
2 000 000 $ (2) |
-Salary Remaining : |
0 $ |
William Sweatt |
1 500 000 $ (2) |
-Salary Remaining : |
0 $ |
Leland Irving |
750 000 $ (3) |
-Salary Remaining : |
0 $ |
Jeff Frazee |
750 000 $ (3) |
-Salary Remaining : |
0 $ |
Vadim Turovich |
500 000 $ (2) |
-Salary Remaining : |
0 $ |
Marc-Andre Cliche |
450 000 $ (1) |
-Salary Remaining : |
0 $ |
Total Pro Players | 24 |
Salary Commitment |
Year 2025 : 76 800 000 $ |
Year 2026 : 46 800 000 $ |
Year 2027 : 12 300 000 $ |
Year 2028 : 0 $ |
Salary Average Commitment |
Year 2025 : 76 800 000 $ |
Year 2026 : 46 800 000 $ |
Year 2027 : 12 300 000 $ |
Year 2028 : 0 $ |
Salary Cap with 1 Way Contract |
Year 2025 : 76 800 000 $ |
Year 2026 : 46 800 000 $ |
Year 2027 : 12 300 000 $ |
Year 2028 : 0 $ |
|
Farm Players Salaries |
Igor Shesterkin |
185 000 $ (3) |
Salary Remaining : |
0 $ |
Andrew Shaw |
150 000 $ (2) |
Salary Remaining : |
0 $ |
Ryan Kujawinski |
150 000 $ (2) |
Salary Remaining : |
0 $ |
Chris Butler (Out of Payroll) |
150 000 $ (2) |
Salary Remaining : |
0 $ |
Kyle Wharton |
150 000 $ (1) |
Salary Remaining : |
0 $ |
Aleksas Gaizauskas |
150 000 $ (1) |
Salary Remaining : |
0 $ |
Phillip Danault |
150 000 $ (2) |
Salary Remaining : |
0 $ |
Greg Nemisz |
140 000 $ (2) |
Salary Remaining : |
0 $ |
Curtis Hamilton |
125 000 $ (1) |
Salary Remaining : |
0 $ |
Jonathan Racine |
120 000 $ (1) |
Salary Remaining : |
0 $ |
Tony Cody |
100 000 $ (1) |
Salary Remaining : |
0 $ |
Charlie McAvoy |
100 000 $ (1) |
Salary Remaining : |
0 $ |
Josh Gorges |
100 000 $ (3) |
Salary Remaining : |
0 $ |
Erich Korff |
100 000 $ (3) |
Salary Remaining : |
0 $ |
Clayton Keller |
100 000 $ (1) |
Salary Remaining : |
0 $ |
Martinus Traa |
100 000 $ (1) |
Salary Remaining : |
0 $ |
Drew Shore |
100 000 $ (1) |
Salary Remaining : |
0 $ |
Sergei Ivasiv |
100 000 $ (1) |
Salary Remaining : |
0 $ |
Hisashi Maki |
100 000 $ (3) |
Salary Remaining : |
0 $ |
Sam Lafferty |
90 000 $ (4) |
Salary Remaining : |
0 $ |
Shane Eiseman |
89 000 $ (2) |
Salary Remaining : |
0 $ |
Bud Holloway (Out of Payroll) |
75 000 $ (1) |
Salary Remaining : |
0 $ |
Alexandre Grenier |
60 000 $ (2) |
Salary Remaining : |
0 $ |
Ivan Capponi |
60 000 $ (1) |
Salary Remaining : |
0 $ |
Adam Mascherin |
50 000 $ (1) |
Salary Remaining : |
0 $ |
Joakim Andersson |
50 000 $ (2) |
Salary Remaining : |
0 $ |
Valeri Mikhnovets |
50 000 $ (3) |
Salary Remaining : |
0 $ |
Matthew Cairns (Out of Payroll) |
45 000 $ (1) |
Salary Remaining : |
0 $ |
Connor Chatham |
45 000 $ (2) |
Salary Remaining : |
0 $ |
Brandon Duhaime |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Andrew Nielsen |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Total Farm Players | 31 |
Salary Commitment |
Year 2025 : 3 064 000 $ |
Year 2026 : 1 649 000 $ |
Year 2027 : 625 000 $ |
Year 2028 : 90 000 $ |
Salary Average Commitment |
Year 2025 : 3 059 250 $ |
Year 2026 : 1 604 250 $ |
Year 2027 : 625 000 $ |
Year 2028 : 90 000 $ |
|
Arena Capacity - Ticket Price Attendance - % |
Arena Name | Corel Center |
Level 1: | 6500 - 125 $ - 6 458 - 99,35% |
Level 2: | 5500 - 95 $ - 5 476 - 99,57% |
Level 3: | 2250 - 78 $ - 2 232 - 99,18% |
Level 4: | 4500 - 52 $ - 4 460 - 99,10% |
Luxury : | 1250 - 280 $ - 1 097 - 87,73% |
Total Capacity : | 20000 |
Farm |
Farm Level 1: | 2000 - 42 $ - 1 982 - 99,12% |
Farm Level 2: | 1000 - 28 $ - 997 - 99,68% |
Farm Total Capacity : | 3000 |
Income |
Home Games Left | 0 |
Average Attendance - % | 19 722 - 98,61% |
Average Income per Game | 2 326 171 $ |
Year to Date Revenue | 95 373 015 $ |
Farm |
Home Games Left | 0 |
Average Attendance - % | 2 979 - 99,30% |
Average Income per Game | 126 730 $ |
Year to Date Revenue | 5 195 922 $ |
Expense |
Pro Players Total Salaries | 73 250 000 $ |
Pro Players Total Average Salaries | 73 250 000 $ |
Farm Players Total Salaries | 3 635 000 $ |
Farm Players Total Average Salaries | 3 635 000 $ |
Coaches Total Salaries | 6 700 000 $ |
Luxury Taxe Total | 0 $ |
Special Salary Cap Value | 0 $ |
Pro Year To Date Expenses | 76 181 704 $ |
Farm Year To Date Expenses | 5 793 469 $ |
Pro Salary Cap Per Days | 491 379 $ |
Pro Salary Cap To Date | 71 443 782 $ |
Farm Salary Cap Per Days | 24 728 $ |
Farm Salary Cap To Date | 0 $ |
Estimate |
Pro Estimated Season Revenue | 0 $ |
Farm Estimated Season Revenue | 0 $ |
Pro Remaining Season Days | 0 |
Pro Expenses Per Days | 536 897 $ |
Pro Estimated Expenses | 0 $ |
Farm Remaining Season Days | 0 |
Farm Expenses Per Days | 39 014 $ |
Farm Estimated Expenses | 0 $ |
Estimated Season Expenses | 0 $ |
Estimated Season Salary Cap | 71 443 782 $ |
Estimate Under Maximum Salary Cap of 76 000 000 $ | 4 556 218 $ |
Estimate Over Minimum Salary Cap of 57 000 000 $ | 14 443 782 $ |
Current Bank Account | 30 624 759 $ |
Projected Bank Account | 30 624 759 $ |
|
Pro Players Salaries |
Matt Duchene |
7 700 000 $ (4) |
-Salary Remaining : |
0 $ |
Brett Connolly |
5 000 000 $ (1) |
-Salary Remaining : |
0 $ |
Trevor Lewis |
4 500 000 $ (2) |
-Salary Remaining : |
0 $ |
Adam Larsson |
4 500 000 $ (2) |
-Salary Remaining : |
0 $ |
Carl Visheau |
4 250 000 $ (2) |
-Salary Remaining : |
0 $ |
Nazem Kadri |
4 200 000 $ (3) |
-Salary Remaining : |
0 $ |
Jacob Trouba |
4 000 000 $ (1) |
-Salary Remaining : |
0 $ |
Frederic Kelly |
4 000 000 $ (3) |
-Salary Remaining : |
0 $ |
Nick Ritchie |
4 000 000 $ (2) |
-Salary Remaining : |
0 $ |
Nikolay Goldobin |
3 300 000 $ (1) |
-Salary Remaining : |
0 $ |
Boone Jenner |
3 200 000 $ (1) |
-Salary Remaining : |
0 $ |
Ted Ruth |
3 000 000 $ (2) |
-Salary Remaining : |
0 $ |
Pavel Zacha |
2 900 000 $ (1) |
-Salary Remaining : |
0 $ |
Mason McDonald |
2 800 000 $ (2) |
-Salary Remaining : |
0 $ |
Jakob Forsbacka-Karlsson |
2 000 000 $ (1) |
-Salary Remaining : |
0 $ |
Zach Nastasiuk (Out of Payroll) |
2 000 000 $ (2) |
-Salary Remaining : |
0 $ |
Logan MacMillan |
2 000 000 $ (2) |
-Salary Remaining : |
0 $ |
Bryan Cameron |
2 000 000 $ (2) |
-Salary Remaining : |
0 $ |
Drew Stafford |
1 900 000 $ (2) |
-Salary Remaining : |
0 $ |
Mark Alt |
1 900 000 $ (3) |
-Salary Remaining : |
0 $ |
John Gibson |
1 800 000 $ (2) |
-Salary Remaining : |
0 $ |
Rob Schremp |
1 500 000 $ (2) |
-Salary Remaining : |
0 $ |
Dillon Fournier (Out of Payroll) |
1 200 000 $ (1) |
-Salary Remaining : |
0 $ |
Rinat Serdiuk |
800 000 $ (2) |
-Salary Remaining : |
0 $ |
Total Pro Players | 24 |
Salary Commitment |
Year 2025 : 74 450 000 $ |
Year 2026 : 52 850 000 $ |
Year 2027 : 17 800 000 $ |
Year 2028 : 7 700 000 $ |
Salary Average Commitment |
Year 2025 : 74 450 000 $ |
Year 2026 : 52 850 000 $ |
Year 2027 : 17 800 000 $ |
Year 2028 : 7 700 000 $ |
Salary Cap with 1 Way Contract |
Year 2025 : 74 450 000 $ |
Year 2026 : 52 850 000 $ |
Year 2027 : 17 800 000 $ |
Year 2028 : 7 700 000 $ |
|
Farm Players Salaries |
Radomir Novatny |
200 000 $ (2) |
Salary Remaining : |
0 $ |
Tomas Tatar |
200 000 $ (4) |
Salary Remaining : |
0 $ |
Quinton Howden |
200 000 $ (1) |
Salary Remaining : |
0 $ |
Chris Summers |
200 000 $ (2) |
Salary Remaining : |
0 $ |
Petr Kalus |
200 000 $ (2) |
Salary Remaining : |
0 $ |
Rastislav Cernoch |
190 000 $ (2) |
Salary Remaining : |
0 $ |
Vladimir Zharkov |
190 000 $ (1) |
Salary Remaining : |
0 $ |
Dennis Persson |
170 000 $ (2) |
Salary Remaining : |
0 $ |
Jaakko Sala (Out of Payroll) |
160 000 $ (2) |
Salary Remaining : |
0 $ |
Kent Simpson |
160 000 $ (2) |
Salary Remaining : |
0 $ |
Antoine Vermette |
150 000 $ (2) |
Salary Remaining : |
0 $ |
Drew Schiestel |
150 000 $ (3) |
Salary Remaining : |
0 $ |
Joseph Palmer |
150 000 $ (2) |
Salary Remaining : |
0 $ |
T.J. Hensick |
150 000 $ (2) |
Salary Remaining : |
0 $ |
Alexei Brechkovsky |
125 000 $ (2) |
Salary Remaining : |
0 $ |
Lubor Korinek |
120 000 $ (3) |
Salary Remaining : |
0 $ |
Johannes Arumaa |
120 000 $ (2) |
Salary Remaining : |
0 $ |
Noah Rod |
95 000 $ (1) |
Salary Remaining : |
0 $ |
Nikos Bean |
90 000 $ (2) |
Salary Remaining : |
0 $ |
Jan Runitsky |
87 500 $ (1) |
Salary Remaining : |
0 $ |
Joe Jackson |
87 500 $ (1) |
Salary Remaining : |
0 $ |
Garrett Klotz |
85 000 $ (2) |
Salary Remaining : |
0 $ |
Carl Dahlstrom |
70 000 $ (2) |
Salary Remaining : |
0 $ |
William Falk |
65 000 $ (1) |
Salary Remaining : |
0 $ |
Spencer Machacek |
65 000 $ (1) |
Salary Remaining : |
0 $ |
Mikhail Nostinikovsky |
60 000 $ (2) |
Salary Remaining : |
0 $ |
Lucas Taricco |
50 000 $ (2) |
Salary Remaining : |
0 $ |
Rem Pitlick |
45 000 $ (1) |
Salary Remaining : |
0 $ |
Arnost Pescha |
40 000 $ (2) |
Salary Remaining : |
0 $ |
Letas Kleiza |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Ryan Thang |
40 000 $ (2) |
Salary Remaining : |
0 $ |
Misoslav Gemela |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Total Farm Players | 32 |
Salary Commitment |
Year 2025 : 3 795 000 $ |
Year 2026 : 2 880 000 $ |
Year 2027 : 470 000 $ |
Year 2028 : 200 000 $ |
Salary Average Commitment |
Year 2025 : 3 795 000 $ |
Year 2026 : 2 880 000 $ |
Year 2027 : 470 000 $ |
Year 2028 : 200 000 $ |
|
Arena Capacity - Ticket Price Attendance - % |
Arena Name | GM Palace |
Level 1: | 6200 - 125 $ - 6 200 - 100,00% |
Level 2: | 5200 - 95 $ - 5 198 - 99,97% |
Level 3: | 2020 - 70 $ - 2 020 - 100,00% |
Level 4: | 4000 - 50 $ - 4 000 - 100,00% |
Luxury : | 1000 - 245 $ - 1 000 - 100,00% |
Total Capacity : | 18420 |
Farm |
Farm Level 1: | 2000 - 55 $ - 1 505 - 75,26% |
Farm Level 2: | 1000 - 35 $ - 754 - 75,42% |
Farm Total Capacity : | 3000 |
Income |
Home Games Left | 0 |
Average Attendance - % | 18 418 - 99,99% |
Average Income per Game | 1 958 395 $ |
Year to Date Revenue | 80 294 213 $ |
Farm |
Home Games Left | 0 |
Average Attendance - % | 2 259 - 75,31% |
Average Income per Game | 152 176 $ |
Year to Date Revenue | 6 239 199 $ |
Expense |
Pro Players Total Salaries | 65 150 000 $ |
Pro Players Total Average Salaries | 64 650 000 $ |
Farm Players Total Salaries | 3 088 005 $ |
Farm Players Total Average Salaries | 3 088 005 $ |
Coaches Total Salaries | 2 700 000 $ |
Luxury Taxe Total | 0 $ |
Special Salary Cap Value | 1 063 103 $ |
Pro Year To Date Expenses | 72 153 499 $ |
Farm Year To Date Expenses | 3 519 344 $ |
Pro Salary Cap Per Days | 445 862 $ |
Pro Salary Cap To Date | 70 005 229 $ |
Farm Salary Cap Per Days | 19 986 $ |
Farm Salary Cap To Date | 0 $ |
Estimate |
Pro Estimated Season Revenue | 0 $ |
Farm Estimated Season Revenue | 0 $ |
Pro Remaining Season Days | 0 |
Pro Expenses Per Days | 461 724 $ |
Pro Estimated Expenses | 0 $ |
Farm Remaining Season Days | 0 |
Farm Expenses Per Days | 27 129 $ |
Farm Estimated Expenses | 0 $ |
Estimated Season Expenses | 0 $ |
Estimated Season Salary Cap | 71 068 332 $ |
Estimate Under Maximum Salary Cap of 76 000 000 $ | 4 931 668 $ |
Estimate Over Minimum Salary Cap of 57 000 000 $ | 14 068 332 $ |
Current Bank Account | 42 044 710 $ |
Projected Bank Account | 42 044 710 $ |
|
Pro Players Salaries |
John McFarland |
5 000 000 $ (3) |
-Salary Remaining : |
0 $ |
Sam Gagner |
5 000 000 $ (2) |
-Salary Remaining : |
0 $ |
Jordan Schroeder |
4 850 000 $ (2) |
-Salary Remaining : |
0 $ |
Maczysz Olitski |
4 500 000 $ (1) |
-Salary Remaining : |
0 $ |
Jeff Zatkoff |
4 250 000 $ (2) |
-Salary Remaining : |
0 $ |
Ryan McDonagh |
4 250 000 $ (2) |
-Salary Remaining : |
0 $ |
Brayden Schenn |
4 000 000 $ (2) |
-Salary Remaining : |
0 $ |
Teijo Jaaskelainen |
4 000 000 $ (2) |
-Salary Remaining : |
0 $ |
David Fischer |
3 300 000 $ (2) |
-Salary Remaining : |
0 $ |
Mike Cammalleri |
3 000 000 $ (2) |
-Salary Remaining : |
0 $ |
Antoine Lafleur |
3 000 000 $ (2) |
-Salary Remaining : |
0 $ |
Jonathon Blum |
3 000 000 $ (2) |
-Salary Remaining : |
0 $ |
Jimmy Lodge |
3 000 000 $ (2) |
-Salary Remaining : |
0 $ |
Magnus Paajarvi-Svensson |
2 900 000 $ (2) |
-Salary Remaining : |
0 $ |
Chris Durand |
2 400 000 $ (2) |
-Salary Remaining : |
0 $ |
Herbert Koval |
2 000 000 $ (3) |
-Salary Remaining : |
0 $ |
Marek Zidlicky |
1 750 000 $ (1) |
-Salary Remaining : |
0 $ |
Mark Jankowski |
1 750 000 $ (1) |
-Salary Remaining : |
0 $ |
Tyson Jost |
1 000 000 $ (1) |
-Salary Remaining : |
0 $ |
Andreas Englund |
1 000 000 $ (2) |
-Salary Remaining : |
0 $ |
Steve Mason |
400 000 $ (1) |
-Salary Remaining : |
0 $ |
Radek Smolenack |
400 000 $ (1) |
-Salary Remaining : |
0 $ |
Brock McGinn |
400 000 $ (3) |
-Salary Remaining : |
0 $ |
Total Pro Players | 23 |
Salary Commitment |
Year 2025 : 65 150 000 $ |
Year 2026 : 55 600 000 $ |
Year 2027 : 6 900 000 $ |
Year 2028 : 0 $ |
Salary Average Commitment |
Year 2025 : 64 650 000 $ |
Year 2026 : 54 850 000 $ |
Year 2027 : 7 150 000 $ |
Year 2028 : 0 $ |
Salary Cap with 1 Way Contract |
Year 2025 : 64 650 000 $ |
Year 2026 : 54 850 000 $ |
Year 2027 : 7 150 000 $ |
Year 2028 : 0 $ |
|
Farm Players Salaries |
T.J. Galiardi |
180 000 $ (1) |
Salary Remaining : |
0 $ |
Jakob Silfverberg |
170 000 $ (2) |
Salary Remaining : |
0 $ |
Brendan Smith |
150 000 $ (1) |
Salary Remaining : |
0 $ |
Jared Staal |
150 000 $ (1) |
Salary Remaining : |
0 $ |
Maurits Aas |
150 000 $ (2) |
Salary Remaining : |
0 $ |
Steeve Bernier |
140 000 $ (2) |
Salary Remaining : |
0 $ |
Fredrik Olofsson |
140 000 $ (2) |
Salary Remaining : |
0 $ |
Rinat Valiev |
125 000 $ (2) |
Salary Remaining : |
0 $ |
Kim Grasvic |
123 005 $ (3) |
Salary Remaining : |
0 $ |
Nick Suzuki |
100 000 $ (2) |
Salary Remaining : |
0 $ |
Kuisma Ruuska |
100 000 $ (1) |
Salary Remaining : |
0 $ |
Yan-Pavel Laplante |
100 000 $ (2) |
Salary Remaining : |
0 $ |
Nicolas Aube-Kubel |
100 000 $ (2) |
Salary Remaining : |
0 $ |
Joshua Godfrey |
95 000 $ (1) |
Salary Remaining : |
0 $ |
Michael Downing |
85 000 $ (1) |
Salary Remaining : |
0 $ |
Michael Blunden |
80 000 $ (3) |
Salary Remaining : |
0 $ |
Olivier Fortier |
70 000 $ (1) |
Salary Remaining : |
0 $ |
Dillon Dube (Out of Payroll) |
50 000 $ (1) |
Salary Remaining : |
0 $ |
William Bitten (Out of Payroll) |
50 000 $ (2) |
Salary Remaining : |
0 $ |
Cole Cassels |
50 000 $ (3) |
Salary Remaining : |
0 $ |
Marek Schwarz |
50 000 $ (1) |
Salary Remaining : |
0 $ |
Tage Thompson |
50 000 $ (1) |
Salary Remaining : |
0 $ |
Per Forssell |
50 000 $ (1) |
Salary Remaining : |
0 $ |
Stewart Levesque |
50 000 $ (1) |
Salary Remaining : |
0 $ |
Will Weber |
50 000 $ (1) |
Salary Remaining : |
0 $ |
Ondrej Kase |
50 000 $ (1) |
Salary Remaining : |
0 $ |
Max Pacioretty (Out of Payroll) |
50 000 $ (3) |
Salary Remaining : |
0 $ |
Kasper Bjorkqvist |
45 000 $ (1) |
Salary Remaining : |
0 $ |
Anthony Cirelli |
45 000 $ (2) |
Salary Remaining : |
0 $ |
Kevin Labanc |
40 000 $ (3) |
Salary Remaining : |
0 $ |
Leiv Gulbrandsen |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Adam Fox |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Evan Cormier |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Niklas Johannesson |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Anton Hatig |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Maxime Macenauer |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Yannick Weber |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Danny Biega |
40 000 $ (3) |
Salary Remaining : |
0 $ |
Kenny Ryan |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Julian Melchiori |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Total Farm Players | 40 |
Salary Commitment |
Year 2025 : 3 088 005 $ |
Year 2026 : 1 503 005 $ |
Year 2027 : 383 005 $ |
Year 2028 : 0 $ |
Salary Average Commitment |
Year 2025 : 3 088 005 $ |
Year 2026 : 1 503 005 $ |
Year 2027 : 383 005 $ |
Year 2028 : 0 $ |
|
Arena Capacity - Ticket Price Attendance - % |
Arena Name | Paegas Arena |
Level 1: | 6500 - 131 $ - 4 787 - 73,64% |
Level 2: | 5500 - 110 $ - 4 379 - 79,63% |
Level 3: | 2250 - 79 $ - 1 749 - 77,73% |
Level 4: | 4500 - 58 $ - 4 162 - 92,48% |
Luxury : | 1250 - 285 $ - 984 - 78,69% |
Total Capacity : | 20000 |
Farm |
Farm Level 1: | 2000 - 25 $ - 2 000 - 100,00% |
Farm Level 2: | 1000 - 15 $ - 1 000 - 100,00% |
Farm Total Capacity : | 3000 |
Income |
Home Games Left | 0 |
Average Attendance - % | 16 060 - 80,30% |
Average Income per Game | 2 283 369 $ |
Year to Date Revenue | 93 618 135 $ |
Farm |
Home Games Left | 0 |
Average Attendance - % | 3 000 - 100,00% |
Average Income per Game | 74 100 $ |
Year to Date Revenue | 3 038 100 $ |
Expense |
Pro Players Total Salaries | 77 325 000 $ |
Pro Players Total Average Salaries | 77 550 000 $ |
Farm Players Total Salaries | 1 662 500 $ |
Farm Players Total Average Salaries | 1 662 500 $ |
Coaches Total Salaries | 4 450 000 $ |
Luxury Taxe Total | 0 $ |
Special Salary Cap Value | 2 193 182 $ |
Pro Year To Date Expenses | 76 017 083 $ |
Farm Year To Date Expenses | 3 945 523 $ |
Pro Salary Cap Per Days | 514 138 $ |
Pro Salary Cap To Date | 73 431 734 $ |
Farm Salary Cap Per Days | 10 017 $ |
Farm Salary Cap To Date | 0 $ |
Estimate |
Pro Estimated Season Revenue | 0 $ |
Farm Estimated Season Revenue | 0 $ |
Pro Remaining Season Days | 0 |
Pro Expenses Per Days | 551 897 $ |
Pro Estimated Expenses | 0 $ |
Farm Remaining Season Days | 0 |
Farm Expenses Per Days | 23 214 $ |
Farm Estimated Expenses | 0 $ |
Estimated Season Expenses | 0 $ |
Estimated Season Salary Cap | 75 624 916 $ |
Estimate Under Maximum Salary Cap of 76 000 000 $ | 375 084 $ |
Estimate Over Minimum Salary Cap of 57 000 000 $ | 18 624 916 $ |
Current Bank Account | 21 206 130 $ |
Projected Bank Account | 21 206 130 $ |
|
Pro Players Salaries |
Randy Nordin |
13 500 000 $ (2) |
-Salary Remaining : |
0 $ |
Maximo Massari |
8 000 000 $ (1) |
-Salary Remaining : |
0 $ |
Ryan Johansen |
6 250 000 $ (1) |
-Salary Remaining : |
0 $ |
Nikita Filatov |
5 750 000 $ (3) |
-Salary Remaining : |
0 $ |
Aleksandr Burmistrov |
4 800 000 $ (1) |
-Salary Remaining : |
0 $ |
Kyle Beach |
4 750 000 $ (3) |
-Salary Remaining : |
0 $ |
Viktor Hedman |
3 850 000 $ (3) |
-Salary Remaining : |
0 $ |
Ryan Pulock |
3 750 000 $ (3) |
-Salary Remaining : |
0 $ |
Nicolas Meloche |
3 200 000 $ (1) |
-Salary Remaining : |
0 $ |
Vili Saarijarvi (Out of Payroll) |
3 000 000 $ (2) |
-Salary Remaining : |
0 $ |
Carl Hagelin |
2 500 000 $ (2) |
-Salary Remaining : |
0 $ |
Colin White |
2 500 000 $ (2) |
-Salary Remaining : |
0 $ |
Nikita Scherbak (Out of Payroll) |
2 500 000 $ (2) |
-Salary Remaining : |
0 $ |
Eamon McAdam |
2 500 000 $ (3) |
-Salary Remaining : |
0 $ |
Mark Mitera |
2 300 000 $ (3) |
-Salary Remaining : |
0 $ |
Thatcher Demko |
2 125 000 $ (2) |
-Salary Remaining : |
0 $ |
Marek Wadnizak |
2 000 000 $ (2) |
-Salary Remaining : |
0 $ |
Kyle Chipchura |
1 750 000 $ (3) |
-Salary Remaining : |
0 $ |
Adam Henrique |
1 750 000 $ (1) |
-Salary Remaining : |
0 $ |
Nolan Patrick |
1 250 000 $ (2) |
-Salary Remaining : |
0 $ |
Nicolas Petan |
1 000 000 $ (1) |
-Salary Remaining : |
0 $ |
Alexander Vasyunov |
400 000 $ (1) |
-Salary Remaining : |
0 $ |
Filip Srnicek |
400 000 $ (2) |
-Salary Remaining : |
0 $ |
Total Pro Players | 23 |
Salary Commitment |
Year 2025 : 79 825 000 $ |
Year 2026 : 56 550 000 $ |
Year 2027 : 26 650 000 $ |
Year 2028 : 0 $ |
Salary Average Commitment |
Year 2025 : 80 050 000 $ |
Year 2026 : 54 650 000 $ |
Year 2027 : 25 150 000 $ |
Year 2028 : 0 $ |
Salary Cap with 1 Way Contract |
Year 2025 : 80 050 000 $ |
Year 2026 : 54 650 000 $ |
Year 2027 : 25 150 000 $ |
Year 2028 : 0 $ |
|
Farm Players Salaries |
Ludvig Rensfeldt |
110 000 $ (2) |
Salary Remaining : |
0 $ |
Noah Dobson |
100 000 $ (3) |
Salary Remaining : |
0 $ |
Paul Bittner |
92 500 $ (3) |
Salary Remaining : |
0 $ |
Tony Aguirre |
75 000 $ (1) |
Salary Remaining : |
0 $ |
Kieffer Bellows |
75 000 $ (1) |
Salary Remaining : |
0 $ |
Olivier Kylington (Out of Payroll) |
75 000 $ (2) |
Salary Remaining : |
0 $ |
Lucas Johansen (Out of Payroll) |
75 000 $ (1) |
Salary Remaining : |
0 $ |
Vranka Hirko |
75 000 $ (2) |
Salary Remaining : |
0 $ |
Cam Dineen |
50 000 $ (1) |
Salary Remaining : |
0 $ |
Keith Petruzzelli |
50 000 $ (2) |
Salary Remaining : |
0 $ |
Evan Fitzpatrick |
45 000 $ (1) |
Salary Remaining : |
0 $ |
Daniel Borkovics |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Rhett Gardner |
40 000 $ (2) |
Salary Remaining : |
0 $ |
Marvin Smehlik |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Kyle Clifford |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Wayne Simmonds |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Jim O'Brien |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Wyatt Crain |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Vitaly Abramov |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Hiroshi Aikyo |
40 000 $ (2) |
Salary Remaining : |
0 $ |
Josh Mahura |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Guy Segala |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Arvo Taitto |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Shawn Matthias |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Darryl Ronning |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Maciej Olsza |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Patrick Davis |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Philippe Major (Out of Payroll) |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Oskar Osala |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Codey Burki |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Brad Marchand |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Sergei Kastitsyn |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Total Farm Players | 32 |
Salary Commitment |
Year 2025 : 1 662 500 $ |
Year 2026 : 582 500 $ |
Year 2027 : 192 500 $ |
Year 2028 : 0 $ |
Salary Average Commitment |
Year 2025 : 1 662 500 $ |
Year 2026 : 582 500 $ |
Year 2027 : 192 500 $ |
Year 2028 : 0 $ |
|
Arena Capacity - Ticket Price Attendance - % |
Arena Name | Elysee Arena |
Level 1: | 6500 - 109 $ - 6 493 - 99,88% |
Level 2: | 5500 - 80 $ - 5 492 - 99,86% |
Level 3: | 2250 - 65 $ - 2 245 - 99,76% |
Level 4: | 4500 - 40 $ - 4 499 - 99,97% |
Luxury : | 1250 - 215 $ - 1 249 - 99,92% |
Total Capacity : | 20000 |
Farm |
Farm Level 1: | 2000 - 52 $ - 1 964 - 98,20% |
Farm Level 2: | 1000 - 39 $ - 951 - 95,09% |
Farm Total Capacity : | 3000 |
Income |
Home Games Left | 0 |
Average Attendance - % | 19 977 - 99,88% |
Average Income per Game | 1 985 594 $ |
Year to Date Revenue | 81 409 358 $ |
Farm |
Home Games Left | 0 |
Average Attendance - % | 2 915 - 97,16% |
Average Income per Game | 158 701 $ |
Year to Date Revenue | 6 506 721 $ |
Expense |
Pro Players Total Salaries | 70 840 000 $ |
Pro Players Total Average Salaries | 70 840 000 $ |
Farm Players Total Salaries | 2 917 500 $ |
Farm Players Total Average Salaries | 2 917 500 $ |
Coaches Total Salaries | 2 475 000 $ |
Luxury Taxe Total | 0 $ |
Special Salary Cap Value | 2 795 455 $ |
Pro Year To Date Expenses | 74 617 226 $ |
Farm Year To Date Expenses | 3 540 351 $ |
Pro Salary Cap Per Days | 485 793 $ |
Pro Salary Cap To Date | 72 753 471 $ |
Farm Salary Cap Per Days | 19 847 $ |
Farm Salary Cap To Date | 0 $ |
Estimate |
Pro Estimated Season Revenue | 0 $ |
Farm Estimated Season Revenue | 0 $ |
Pro Remaining Season Days | 0 |
Pro Expenses Per Days | 501 310 $ |
Pro Estimated Expenses | 0 $ |
Farm Remaining Season Days | 0 |
Farm Expenses Per Days | 24 099 $ |
Farm Estimated Expenses | 0 $ |
Estimated Season Expenses | 0 $ |
Estimated Season Salary Cap | 75 548 926 $ |
Estimate Under Maximum Salary Cap of 76 000 000 $ | 451 074 $ |
Estimate Over Minimum Salary Cap of 57 000 000 $ | 18 548 926 $ |
Current Bank Account | 23 191 932 $ |
Projected Bank Account | 23 191 932 $ |
|
Pro Players Salaries |
Alexander Ovechkin |
10 000 000 $ (1) |
-Salary Remaining : |
0 $ |
Gabriel Landeskog |
7 000 000 $ (1) |
-Salary Remaining : |
0 $ |
Petteri Haakana |
6 750 000 $ (2) |
-Salary Remaining : |
0 $ |
Knut Lindstrom |
4 750 000 $ (2) |
-Salary Remaining : |
0 $ |
Simon Danis-Pepin |
4 500 000 $ (1) |
-Salary Remaining : |
0 $ |
Miikka Salomaki |
4 440 000 $ (3) |
-Salary Remaining : |
0 $ |
Daultan Leveille |
4 000 000 $ (2) |
-Salary Remaining : |
0 $ |
Jaakko Sirkia |
4 000 000 $ (1) |
-Salary Remaining : |
0 $ |
Elmo Hell |
4 000 000 $ (2) |
-Salary Remaining : |
0 $ |
Dylan McIlrath |
3 500 000 $ (1) |
-Salary Remaining : |
0 $ |
Joonas Korpisalo |
2 750 000 $ (2) |
-Salary Remaining : |
0 $ |
Henrik Samuelsson |
2 500 000 $ (1) |
-Salary Remaining : |
0 $ |
Christian Fischer |
2 500 000 $ (1) |
-Salary Remaining : |
0 $ |
Linus Soderstrom |
2 150 000 $ (2) |
-Salary Remaining : |
0 $ |
Patrick Bussieres |
2 000 000 $ (3) |
-Salary Remaining : |
0 $ |
Adam Erne |
1 900 000 $ (2) |
-Salary Remaining : |
0 $ |
Michael Gergen |
900 000 $ (3) |
-Salary Remaining : |
0 $ |
Igor Aliaksiej (Out of Payroll) |
400 000 $ (2) |
-Salary Remaining : |
0 $ |
Derek Stepan |
400 000 $ (2) |
-Salary Remaining : |
0 $ |
Corey Trivino |
400 000 $ (2) |
-Salary Remaining : |
0 $ |
Travis Hamonic |
400 000 $ (1) |
-Salary Remaining : |
0 $ |
Kuisma Jutila |
400 000 $ (2) |
-Salary Remaining : |
0 $ |
Zigmund Banka |
400 000 $ (1) |
-Salary Remaining : |
0 $ |
Tyler Toffoli |
400 000 $ (1) |
-Salary Remaining : |
0 $ |
Ryan O'Marra |
400 000 $ (1) |
-Salary Remaining : |
0 $ |
Total Pro Players | 25 |
Salary Commitment |
Year 2025 : 70 840 000 $ |
Year 2026 : 35 240 000 $ |
Year 2027 : 7 340 000 $ |
Year 2028 : 0 $ |
Salary Average Commitment |
Year 2025 : 70 840 000 $ |
Year 2026 : 35 240 000 $ |
Year 2027 : 7 340 000 $ |
Year 2028 : 0 $ |
Salary Cap with 1 Way Contract |
Year 2025 : 70 840 000 $ |
Year 2026 : 35 240 000 $ |
Year 2027 : 7 340 000 $ |
Year 2028 : 0 $ |
|
Farm Players Salaries |
Igor Ozhiganov |
200 000 $ (2) |
Salary Remaining : |
0 $ |
Petteri Nokelainen |
200 000 $ (2) |
Salary Remaining : |
0 $ |
Brendan Guhle |
200 000 $ (4) |
Salary Remaining : |
0 $ |
Stuart Percy |
190 000 $ (3) |
Salary Remaining : |
0 $ |
Richard Vanecko |
170 000 $ (1) |
Salary Remaining : |
0 $ |
Yuri Alexandrov |
150 000 $ (3) |
Salary Remaining : |
0 $ |
Julius Nattinen |
125 000 $ (3) |
Salary Remaining : |
0 $ |
Tyler Bird |
120 000 $ (3) |
Salary Remaining : |
0 $ |
Thibaut Puppynck |
115 000 $ (2) |
Salary Remaining : |
0 $ |
Matt Iacopelli |
100 000 $ (3) |
Salary Remaining : |
0 $ |
Andrew Copp |
100 000 $ (4) |
Salary Remaining : |
0 $ |
Rolf Schjerven |
100 000 $ (1) |
Salary Remaining : |
0 $ |
Yosuke Moritani |
100 000 $ (4) |
Salary Remaining : |
0 $ |
Thomas Di Pauli |
82 500 $ (2) |
Salary Remaining : |
0 $ |
Andrei Pedan |
75 000 $ (1) |
Salary Remaining : |
0 $ |
Herman Baehler |
75 000 $ (1) |
Salary Remaining : |
0 $ |
Anthony Duclair |
75 000 $ (1) |
Salary Remaining : |
0 $ |
Luke Schenn |
75 000 $ (2) |
Salary Remaining : |
0 $ |
Dylan Blujus |
75 000 $ (3) |
Salary Remaining : |
0 $ |
Aidan Muir |
75 000 $ (3) |
Salary Remaining : |
0 $ |
Logan Shaw |
60 000 $ (1) |
Salary Remaining : |
0 $ |
Alex Kvachuk |
60 000 $ (1) |
Salary Remaining : |
0 $ |
Justin Sefton |
55 000 $ (1) |
Salary Remaining : |
0 $ |
Daniil Zharkov |
55 000 $ (1) |
Salary Remaining : |
0 $ |
Theodor Krafft (Out of Payroll) |
50 000 $ (2) |
Salary Remaining : |
0 $ |
Dylan Gambrell |
45 000 $ (1) |
Salary Remaining : |
0 $ |
Mikko Lehtonen |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Jori Meresmaa |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Ravil Kunayed |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Rami Jalkanen |
40 000 $ (1) |
Salary Remaining : |
0 $ |
Otto Koivula |
40 000 $ (2) |
Salary Remaining : |
0 $ |
Flavien Alfieri |
40 000 $ (2) |
Salary Remaining : |
0 $ |
Total Farm Players | 32 |
Salary Commitment |
Year 2025 : 2 967 500 $ |
Year 2026 : 2 037 500 $ |
Year 2027 : 1 235 000 $ |
Year 2028 : 400 000 $ |
Salary Average Commitment |
Year 2025 : 2 967 500 $ |
Year 2026 : 2 037 500 $ |
Year 2027 : 1 235 000 $ |
Year 2028 : 400 000 $ |
|
Team |
Current Fund |
Estimated Season Salary Cap |
Under Maximum of 76 000 000 $ Available Cap Space |
Over Minimum of 57 000 000 $ |
Pro Players | Farm Players | Total Players |
Avalanches |
43 912 753 $ |
75 959 923 $ |
40 077 $ |
18 959 923 $ |
21 | 33 | 54 |
Blackhawks |
35 516 083 $ |
72 791 743 $ |
3 208 257 $ |
15 791 743 $ |
23 | 28 | 51 |
Blue Bulls |
33 116 264 $ |
72 094 819 $ |
3 905 181 $ |
15 094 819 $ |
22 | 33 | 55 |
Blues |
30 749 570 $ |
74 635 795 $ |
1 364 205 $ |
17 635 795 $ |
22 | 35 | 57 |
Bruins |
23 796 407 $ |
75 118 513 $ |
881 487 $ |
18 118 513 $ |
25 | 31 | 56 |
Canadiens |
63 864 821 $ |
74 323 103 $ |
1 676 897 $ |
17 323 103 $ |
20 | 39 | 59 |
Canucks |
84 362 465 $ |
73 652 765 $ |
2 347 235 $ |
16 652 765 $ |
26 | 33 | 59 |
Capitals |
17 894 742 $ |
75 900 548 $ |
99 452 $ |
18 900 548 $ |
20 | 38 | 58 |
Devils |
64 763 189 $ |
75 142 562 $ |
857 438 $ |
18 142 562 $ |
22 | 33 | 55 |
Dynamo |
58 238 675 $ |
72 695 170 $ |
3 304 830 $ |
15 695 170 $ |
25 | 29 | 54 |
Flames |
14 628 209 $ |
72 814 813 $ |
3 185 187 $ |
15 814 813 $ |
24 | 33 | 57 |
Flyers |
41 073 065 $ |
72 026 225 $ |
3 973 775 $ |
15 026 225 $ |
26 | 33 | 59 |
Golden Knights |
80 221 211 $ |
68 433 703 $ |
7 566 297 $ |
11 433 703 $ |
22 | 33 | 55 |
Grizzlys |
19 717 906 $ |
75 608 112 $ |
391 888 $ |
18 608 112 $ |
21 | 41 | 62 |
HC |
172 623 344 $ |
74 175 515 $ |
1 824 485 $ |
17 175 515 $ |
22 | 42 | 64 |
Islanders |
73 970 449 $ |
71 302 416 $ |
4 697 584 $ |
14 302 416 $ |
24 | 38 | 62 |
Jets |
36 787 620 $ |
74 176 209 $ |
1 823 791 $ |
17 176 209 $ |
22 | 30 | 52 |
Kings |
135 271 962 $ |
80 367 990 $ |
-4 367 990 $ |
23 367 990 $ |
23 | 34 | 57 |
Maple Leafs |
61 017 609 $ |
75 705 285 $ |
294 715 $ |
18 705 285 $ |
21 | 34 | 55 |
Nordiques |
46 977 323 $ |
72 264 021 $ |
3 735 979 $ |
15 264 021 $ |
25 | 37 | 62 |
Penguins |
84 081 727 $ |
71 947 811 $ |
4 052 189 $ |
14 947 811 $ |
25 | 37 | 62 |
Rangers |
98 922 550 $ |
79 610 149 $ |
-3 610 149 $ |
22 610 149 $ |
22 | 38 | 60 |
Red Wings |
26 734 325 $ |
75 124 060 $ |
875 940 $ |
18 124 060 $ |
21 | 42 | 63 |
Scorpions |
104 843 543 $ |
69 152 404 $ |
6 847 596 $ |
12 152 404 $ |
24 | 31 | 55 |
Senateurs |
30 624 759 $ |
71 443 782 $ |
4 556 218 $ |
14 443 782 $ |
24 | 32 | 56 |
Sharks |
42 044 710 $ |
71 068 332 $ |
4 931 668 $ |
14 068 332 $ |
23 | 40 | 63 |
Sparta |
21 206 130 $ |
75 624 916 $ |
375 084 $ |
18 624 916 $ |
23 | 32 | 55 |
TPS |
23 191 932 $ |
75 548 926 $ |
451 074 $ |
18 548 926 $ |
25 | 32 | 57 |
Back to the Top
|
|