| Agrandir LMH2030-TeamFinance.html |
LMH - Team Finance
Team Finance for Ligue Mondiale de Hockey
Update - 11 avril 2024 at 13:26
Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Pepsi Center - A |
| Level 1: | 6500 - 200 $ - 0 - 0,00% |
| Level 2: | 5500 - 125 $ - 0 - 0,00% |
| Level 3: | 2250 - 100 $ - 0 - 0,00% |
| Level 4: | 4500 - 70 $ - 0 - 0,00% |
| Luxury : | 1250 - 390 $ - 0 - 0,00% |
| Total Capacity : | 20000 |
| Farm |
| Farm Level 1: | 2000 - 58 $ - 0 - 0,00% |
| Farm Level 2: | 1000 - 38 $ - 0 - 0,00% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0,00% |
| Average Income per Game | 0 $ |
| Year to Date Revenue | 0 $ |
| Farm |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0,00% |
| Average Income per Game | 0 $ |
| Year to Date Revenue | 0 $ |
Expense |
| Pro Players Total Salaries | 59 591 666 $ |
| Pro Players Total Average Salaries | 59 591 666 $ |
| Farm Players Total Salaries | 1 720 000 $ |
| Farm Players Total Average Salaries | 1 720 000 $ |
| Coaches Total Salaries | 5 500 000 $ |
| Luxury Taxe Total | 0 $ |
| Special Salary Cap Value | 0 $ |
| Pro Year To Date Expenses | 0 $ |
| Farm Year To Date Expenses | 0 $ |
| Pro Salary Per Days | 0 $ |
| Pro Salary Cap To Date | 0 $ |
| Farm Salary Per Days | 0 $ |
| Farm Salary Cap To Date | 0 $ |
Estimate |
| Estimated Season Revenue | 0 $ |
| Pro Remaining Season Days | 0 |
| Pro Expenses Per Days | 0 $ |
| Pro Estimated Expenses | 0 $ |
| Farm Remaining Season Days | 0 |
| Farm Expenses Per Days | 0 $ |
| Farm Estimated Expenses | 0 $ |
| Estimated Season Expenses | 0 $ |
| Estimated Season Salary Cap | 0 $ |
| Estimate Under Maximum Salary Cap of 87 000 000 $ | 0 $ |
| Estimate Over Minimum Salary Cap of 66 000 000 $ | 0 $ |
| Current Bank Account | 55 716 006 $ |
| Projected Bank Account | 55 716 006 $ |
|
Pro Players Salaries |
| Thomas Chabot |
6 250 000 $ (1) |
| -Salary Remaining : |
6 250 000 $ |
| Josh Bailey |
6 000 000 $ (2) |
| -Salary Remaining : |
6 000 000 $ |
| Aleksandr Burmistrov |
4 750 000 $ (2) |
| -Salary Remaining : |
4 750 000 $ |
| Chris Kunitz |
4 000 000 $ (1) |
| -Salary Remaining : |
4 000 000 $ |
| Jason Dickinson |
3 833 333 $ (1) |
| -Salary Remaining : |
3 833 333 $ |
| Pierre-Olivier Joseph |
3 750 000 $ (2) |
| -Salary Remaining : |
3 750 000 $ |
| Nicolas Petan |
3 583 333 $ (1) |
| -Salary Remaining : |
3 583 333 $ |
| Vitaly Abramov |
3 000 000 $ (2) |
| -Salary Remaining : |
3 000 000 $ |
| Moritz Seider |
3 000 000 $ (2) |
| -Salary Remaining : |
3 000 000 $ |
| Gustav Lindstrom |
3 000 000 $ (2) |
| -Salary Remaining : |
3 000 000 $ |
| Stephane Da Costa |
2 750 000 $ (1) |
| -Salary Remaining : |
2 750 000 $ |
| Jesperi Kotkaniemi |
2 750 000 $ (1) |
| -Salary Remaining : |
2 750 000 $ |
| Sebastian Aho |
2 500 000 $ (2) |
| -Salary Remaining : |
2 500 000 $ |
| Travis Dermott |
2 500 000 $ (2) |
| -Salary Remaining : |
2 500 000 $ |
| John Gibson |
2 300 000 $ (1) |
| -Salary Remaining : |
2 300 000 $ |
| Joseph Woll |
2 000 000 $ (1) |
| -Salary Remaining : |
2 000 000 $ |
| Marko Dano |
1 625 000 $ (1) |
| -Salary Remaining : |
1 625 000 $ |
| Robin Travanti |
1 250 000 $ (1) |
| -Salary Remaining : |
1 250 000 $ |
| Matt Murray |
750 000 $ (1) |
| -Salary Remaining : |
750 000 $ |
| Rocco Grimaldi |
0 $ (0) |
| Kevin Shattenkirk |
0 $ (0) |
| Justin Schultz |
0 $ (0) |
| Nikita Scherbak |
0 $ (0) |
| Total Pro Players | 23 |
| Salary Commitment |
| Year 2030 : 59 591 666 $ |
| Year 2031 : 28 500 000 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
| Salary Average Commitment |
| Year 2030 : 59 591 666 $ |
| Year 2031 : 28 500 000 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
| Salary Cap with 1 Way Contract |
| Year 2030 : 59 591 666 $ |
| Year 2031 : 28 500 000 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
|
Farm Players Salaries |
| Jack Glover |
200 000 $ (1) |
| Salary Remaining : |
200 000 $ |
| Cameron Crotty |
195 000 $ (2) |
| Salary Remaining : |
195 000 $ |
| Maksim Sushko |
195 000 $ (2) |
| Salary Remaining : |
195 000 $ |
| Sebastian Cossa |
150 000 $ (1) |
| Salary Remaining : |
150 000 $ |
| Tyler Tullio |
140 000 $ (2) |
| Salary Remaining : |
140 000 $ |
| Toni Utunen |
140 000 $ (1) |
| Salary Remaining : |
140 000 $ |
| Jake Evans |
130 000 $ (1) |
| Salary Remaining : |
130 000 $ |
| Matt Gilroy |
130 000 $ (2) |
| Salary Remaining : |
130 000 $ |
| Jack Dugan |
125 000 $ (1) |
| Salary Remaining : |
125 000 $ |
| Cole Brady |
110 000 $ (2) |
| Salary Remaining : |
110 000 $ |
| Patrick Sieloff |
110 000 $ (2) |
| Salary Remaining : |
110 000 $ |
| Oskar Sundqvist |
95 000 $ (1) |
| Salary Remaining : |
95 000 $ |
| Jack Ramsey |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Greg McKegg |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Antoine Lafleur |
0 $ (0) |
| Salary Remaining : |
0 $ |
| J. C. Lipon |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Filip Hronek |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Noel Gunler |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Alexander Guptill |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Emerson Etem |
0 $ (0) |
| Salary Remaining : |
0 $ |
| John-Jason Peterka |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Alexander Petrovic |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Total Farm Players | 22 |
| Salary Commitment |
| Year 2030 : 1 720 000 $ |
| Year 2031 : 880 000 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
| Salary Average Commitment |
| Year 2030 : 1 720 000 $ |
| Year 2031 : 880 000 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
|
Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | United Center - A |
| Level 1: | 6002 - 160 $ - 0 - 0,00% |
| Level 2: | 5000 - 125 $ - 0 - 0,00% |
| Level 3: | 2000 - 90 $ - 0 - 0,00% |
| Level 4: | 4000 - 75 $ - 0 - 0,00% |
| Luxury : | 1000 - 425 $ - 0 - 0,00% |
| Total Capacity : | 18002 |
| Farm |
| Farm Level 1: | 2000 - 61 $ - 0 - 0,00% |
| Farm Level 2: | 1000 - 41 $ - 0 - 0,00% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0,00% |
| Average Income per Game | 0 $ |
| Year to Date Revenue | 0 $ |
| Farm |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0,00% |
| Average Income per Game | 0 $ |
| Year to Date Revenue | 0 $ |
Expense |
| Pro Players Total Salaries | 68 583 333 $ |
| Pro Players Total Average Salaries | 68 583 334 $ |
| Farm Players Total Salaries | 1 147 000 $ |
| Farm Players Total Average Salaries | 1 147 000 $ |
| Coaches Total Salaries | 1 000 000 $ |
| Luxury Taxe Total | 0 $ |
| Special Salary Cap Value | 0 $ |
| Pro Year To Date Expenses | 0 $ |
| Farm Year To Date Expenses | 0 $ |
| Pro Salary Per Days | 0 $ |
| Pro Salary Cap To Date | 0 $ |
| Farm Salary Per Days | 0 $ |
| Farm Salary Cap To Date | 0 $ |
Estimate |
| Estimated Season Revenue | 0 $ |
| Pro Remaining Season Days | 0 |
| Pro Expenses Per Days | 0 $ |
| Pro Estimated Expenses | 0 $ |
| Farm Remaining Season Days | 0 |
| Farm Expenses Per Days | 0 $ |
| Farm Estimated Expenses | 0 $ |
| Estimated Season Expenses | 0 $ |
| Estimated Season Salary Cap | 0 $ |
| Estimate Under Maximum Salary Cap of 87 000 000 $ | 0 $ |
| Estimate Over Minimum Salary Cap of 66 000 000 $ | 0 $ |
| Current Bank Account | 51 550 753 $ |
| Projected Bank Account | 51 550 753 $ |
|
Pro Players Salaries |
| Aleksander Jr. Barkov |
7 583 333 $ (1) |
| -Salary Remaining : |
7 583 333 $ |
| Lawson Crouse |
7 500 000 $ (1) |
| -Salary Remaining : |
7 500 000 $ |
| Ondrej Palat |
6 250 000 $ (2) |
| -Salary Remaining : |
6 250 000 $ |
| Marek Zidlicky |
6 250 000 $ (2) |
| -Salary Remaining : |
6 250 000 $ |
| Sergei Bobrovsky |
5 500 000 $ (1) |
| -Salary Remaining : |
5 500 000 $ |
| John Klingberg |
5 500 000 $ (2) |
| -Salary Remaining : |
5 500 000 $ |
| Bowen Byram |
4 500 000 $ (2) |
| -Salary Remaining : |
4 500 000 $ |
| Elias Pettersson |
4 000 000 $ (2) |
| -Salary Remaining : |
4 000 000 $ |
| Kurtis Gabriel |
3 000 000 $ (2) |
| -Salary Remaining : |
3 000 000 $ |
| Laurent Dauphin |
3 000 000 $ (2) |
| -Salary Remaining : |
3 000 000 $ |
| Nicolas Hague |
3 000 000 $ (2) |
| -Salary Remaining : |
3 000 000 $ |
| Oliver Wahlstrom |
3 000 000 $ (2) |
| -Salary Remaining : |
3 000 000 $ |
| Jonatan Berggren |
2 750 000 $ (2) |
| -Salary Remaining : |
2 750 000 $ |
| Nicolas Beaudin |
2 750 000 $ (2) |
| -Salary Remaining : |
2 750 000 $ |
| Rasmus Andersson |
2 250 000 $ (1) |
| -Salary Remaining : |
2 250 000 $ |
| Jonathan-Ismael Diaby |
1 250 000 $ (2) |
| -Salary Remaining : |
1 250 000 $ |
| Jordan Schmaltz |
500 000 $ (1) |
| -Salary Remaining : |
500 000 $ |
| Jack Campbell |
0 $ (0) |
| Boris Katchouk |
0 $ (0) |
| Mitchell Heard |
0 $ (0) |
| Maximo Massari |
0 $ (0) |
| Isaac Ratcliffe |
0 $ (0) |
| Robby Fabbri |
0 $ (0) |
| Kerby Rychel |
0 $ (0) |
| Total Pro Players | 24 |
| Salary Commitment |
| Year 2030 : 68 583 333 $ |
| Year 2031 : 45 250 000 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
| Salary Average Commitment |
| Year 2030 : 68 583 334 $ |
| Year 2031 : 45 250 000 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
| Salary Cap with 1 Way Contract |
| Year 2030 : 68 583 334 $ |
| Year 2031 : 45 250 000 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
|
Farm Players Salaries |
| Andrei Loktionov |
185 000 $ (1) |
| Salary Remaining : |
185 000 $ |
| Damien Brunner |
170 000 $ (1) |
| Salary Remaining : |
170 000 $ |
| Brandt Clarke |
125 000 $ (1) |
| Salary Remaining : |
125 000 $ |
| Cole Sillinger |
125 000 $ (1) |
| Salary Remaining : |
125 000 $ |
| Lucas Taricco |
110 000 $ (1) |
| Salary Remaining : |
110 000 $ |
| Martin Frk |
108 333 $ (1) |
| Salary Remaining : |
108 333 $ |
| Nick Leddy |
92 000 $ (1) |
| Salary Remaining : |
92 000 $ |
| Tyler Bertuzzi |
91 667 $ (2) |
| Salary Remaining : |
91 667 $ |
| Mackie Samoskevich |
75 000 $ (1) |
| Salary Remaining : |
75 000 $ |
| Marcus Hogberg |
65 000 $ (1) |
| Salary Remaining : |
65 000 $ |
| Marco Rossi |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Ryan Collins |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Michael Raffl |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Ryan O'Rourke |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Zach Pochiro |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Tarmo Reunanen |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Dmitri Samorukov |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Luke Tuch |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Ridley Greig |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Justin Barron |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Yegor Chinakhov |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Justin Almeida |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Drew Commesso |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Jakob Ragnarsson |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Ty Emberson |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Benoit-Olivier Groulx |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Colby Ambrosio |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Jan Mysak |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Gabriel Fortier |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Total Farm Players | 29 |
| Salary Commitment |
| Year 2030 : 1 147 000 $ |
| Year 2031 : 91 667 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
| Salary Average Commitment |
| Year 2030 : 1 147 000 $ |
| Year 2031 : 91 667 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
|
Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | ABBA Center - G |
| Level 1: | 8450 - 100 $ - 0 - 0,00% |
| Level 2: | 7150 - 80 $ - 0 - 0,00% |
| Level 3: | 2925 - 65 $ - 0 - 0,00% |
| Level 4: | 5850 - 45 $ - 0 - 0,00% |
| Luxury : | 1625 - 200 $ - 0 - 0,00% |
| Total Capacity : | 26000 |
| Farm |
| Farm Level 1: | 2000 - 75 $ - 0 - 0,00% |
| Farm Level 2: | 1000 - 50 $ - 0 - 0,00% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0,00% |
| Average Income per Game | 0 $ |
| Year to Date Revenue | 0 $ |
| Farm |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0,00% |
| Average Income per Game | 0 $ |
| Year to Date Revenue | 0 $ |
Expense |
| Pro Players Total Salaries | 38 833 333 $ |
| Pro Players Total Average Salaries | 38 833 333 $ |
| Farm Players Total Salaries | 2 653 333 $ |
| Farm Players Total Average Salaries | 2 653 333 $ |
| Coaches Total Salaries | 0 $ |
| Luxury Taxe Total | 0 $ |
| Special Salary Cap Value | 0 $ |
| Pro Year To Date Expenses | 0 $ |
| Farm Year To Date Expenses | 0 $ |
| Pro Salary Per Days | 0 $ |
| Pro Salary Cap To Date | 0 $ |
| Farm Salary Per Days | 0 $ |
| Farm Salary Cap To Date | 0 $ |
Estimate |
| Estimated Season Revenue | 0 $ |
| Pro Remaining Season Days | 0 |
| Pro Expenses Per Days | 0 $ |
| Pro Estimated Expenses | 0 $ |
| Farm Remaining Season Days | 0 |
| Farm Expenses Per Days | 0 $ |
| Farm Estimated Expenses | 0 $ |
| Estimated Season Expenses | 0 $ |
| Estimated Season Salary Cap | 0 $ |
| Estimate Under Maximum Salary Cap of 87 000 000 $ | 0 $ |
| Estimate Over Minimum Salary Cap of 66 000 000 $ | 0 $ |
| Current Bank Account | 14 871 807 $ |
| Projected Bank Account | 14 871 807 $ |
|
Pro Players Salaries |
| Jesse Puljujarvi |
5 000 000 $ (1) |
| -Salary Remaining : |
5 000 000 $ |
| Pierre-Luc Dubois |
5 000 000 $ (1) |
| -Salary Remaining : |
5 000 000 $ |
| Samuel Poulin |
3 750 000 $ (2) |
| -Salary Remaining : |
3 750 000 $ |
| Connor Hurley |
3 583 333 $ (1) |
| -Salary Remaining : |
3 583 333 $ |
| John Hayden |
3 000 000 $ (2) |
| -Salary Remaining : |
3 000 000 $ |
| Ryan McLeod |
2 750 000 $ (1) |
| -Salary Remaining : |
2 750 000 $ |
| Kale Clague |
2 750 000 $ (2) |
| -Salary Remaining : |
2 750 000 $ |
| Mark Jankowski |
2 750 000 $ (1) |
| -Salary Remaining : |
2 750 000 $ |
| Mark Pysyk |
2 500 000 $ (2) |
| -Salary Remaining : |
2 500 000 $ |
| Austin Watson |
2 500 000 $ (2) |
| -Salary Remaining : |
2 500 000 $ |
| Matt Filipe |
2 000 000 $ (2) |
| -Salary Remaining : |
2 000 000 $ |
| Malcolm Subban |
1 250 000 $ (1) |
| -Salary Remaining : |
1 250 000 $ |
| Pavel Buchnevich |
1 083 333 $ (2) |
| -Salary Remaining : |
1 083 333 $ |
| Damon Severson |
916 667 $ (2) |
| -Salary Remaining : |
916 667 $ |
| Bogdan Yakimov |
0 $ (0) |
| Victor Olofsson |
0 $ (0) |
| Jean-Christophe Beaudin |
0 $ (0) |
| Nursultan Kunayed |
0 $ (0) |
| Tyrell Goulbourne |
0 $ (0) |
| J. T. Compher |
0 $ (0) |
| Alexander Wennberg |
0 $ (0) |
| Thatcher Demko |
0 $ (0) |
| Keith Petruzzelli |
0 $ (0) |
| Total Pro Players | 23 |
| Salary Commitment |
| Year 2030 : 38 833 333 $ |
| Year 2031 : 18 500 000 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
| Salary Average Commitment |
| Year 2030 : 38 833 333 $ |
| Year 2031 : 18 500 000 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
| Salary Cap with 1 Way Contract |
| Year 2030 : 38 833 333 $ |
| Year 2031 : 18 500 000 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
|
Farm Players Salaries |
| Jonny Tychonick |
195 000 $ (1) |
| Salary Remaining : |
195 000 $ |
| Nathan Legare |
190 000 $ (1) |
| Salary Remaining : |
190 000 $ |
| Ronnie Attard |
185 000 $ (2) |
| Salary Remaining : |
185 000 $ |
| Adam Helewka |
185 000 $ (2) |
| Salary Remaining : |
185 000 $ |
| Etienne Froidevaux |
185 000 $ (1) |
| Salary Remaining : |
185 000 $ |
| Jan Drozg |
175 000 $ (1) |
| Salary Remaining : |
175 000 $ |
| Dylan Wells |
150 000 $ (2) |
| Salary Remaining : |
150 000 $ |
| Jaden Lindo |
150 000 $ (1) |
| Salary Remaining : |
150 000 $ |
| Ethan Phillips |
140 000 $ (1) |
| Salary Remaining : |
140 000 $ |
| Linus Cronholm |
140 000 $ (1) |
| Salary Remaining : |
140 000 $ |
| Skyler McKenzie |
140 000 $ (2) |
| Salary Remaining : |
140 000 $ |
| Jordan Subban |
133 333 $ (1) |
| Salary Remaining : |
133 333 $ |
| Nicolas Kerdiles |
125 000 $ (1) |
| Salary Remaining : |
125 000 $ |
| Juha Kivilahti |
100 000 $ (2) |
| Salary Remaining : |
100 000 $ |
| Brian Hart |
100 000 $ (2) |
| Salary Remaining : |
100 000 $ |
| Pelle Linnaeus |
100 000 $ (2) |
| Salary Remaining : |
100 000 $ |
| Rene Wira |
100 000 $ (2) |
| Salary Remaining : |
100 000 $ |
| Kyle Clifford |
100 000 $ (2) |
| Salary Remaining : |
100 000 $ |
| Tobias Lindberg |
60 000 $ (2) |
| Salary Remaining : |
60 000 $ |
| Nikolai Dolidovich |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Alex Laferriere |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Thimo Nickl |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Libor Hajek |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Brett Howden |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Kevin Bieksa |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Brock Faber |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Jake Guentzel |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Jackson Hallum |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Nico Daws |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Total Farm Players | 29 |
| Salary Commitment |
| Year 2030 : 2 653 333 $ |
| Year 2031 : 1 220 000 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
| Salary Average Commitment |
| Year 2030 : 2 653 333 $ |
| Year 2031 : 1 220 000 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
|
Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Savvis Center - D |
| Level 1: | 7475 - 180 $ - 0 - 0,00% |
| Level 2: | 6325 - 150 $ - 0 - 0,00% |
| Level 3: | 2588 - 110 $ - 0 - 0,00% |
| Level 4: | 5175 - 80 $ - 0 - 0,00% |
| Luxury : | 1437 - 400 $ - 0 - 0,00% |
| Total Capacity : | 23000 |
| Farm |
| Farm Level 1: | 2000 - 60 $ - 0 - 0,00% |
| Farm Level 2: | 1000 - 40 $ - 0 - 0,00% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0,00% |
| Average Income per Game | 0 $ |
| Year to Date Revenue | 0 $ |
| Farm |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0,00% |
| Average Income per Game | 0 $ |
| Year to Date Revenue | 0 $ |
Expense |
| Pro Players Total Salaries | 77 833 333 $ |
| Pro Players Total Average Salaries | 77 833 333 $ |
| Farm Players Total Salaries | 585 000 $ |
| Farm Players Total Average Salaries | 585 000 $ |
| Coaches Total Salaries | 0 $ |
| Luxury Taxe Total | 0 $ |
| Special Salary Cap Value | 0 $ |
| Pro Year To Date Expenses | 0 $ |
| Farm Year To Date Expenses | 0 $ |
| Pro Salary Per Days | 0 $ |
| Pro Salary Cap To Date | 0 $ |
| Farm Salary Per Days | 0 $ |
| Farm Salary Cap To Date | 0 $ |
Estimate |
| Estimated Season Revenue | 0 $ |
| Pro Remaining Season Days | 0 |
| Pro Expenses Per Days | 0 $ |
| Pro Estimated Expenses | 0 $ |
| Farm Remaining Season Days | 0 |
| Farm Expenses Per Days | 0 $ |
| Farm Estimated Expenses | 0 $ |
| Estimated Season Expenses | 0 $ |
| Estimated Season Salary Cap | 0 $ |
| Estimate Under Maximum Salary Cap of 87 000 000 $ | 0 $ |
| Estimate Over Minimum Salary Cap of 66 000 000 $ | 0 $ |
| Current Bank Account | 74 279 588 $ |
| Projected Bank Account | 74 279 588 $ |
|
Pro Players Salaries |
| Nikolaj Ehlers |
9 333 333 $ (2) |
| -Salary Remaining : |
9 333 333 $ |
| Tyler Johnson |
8 750 000 $ (2) |
| -Salary Remaining : |
8 750 000 $ |
| Nathan MacKinnon |
8 500 000 $ (2) |
| -Salary Remaining : |
8 500 000 $ |
| Gustav Nyquist |
7 750 000 $ (1) |
| -Salary Remaining : |
7 750 000 $ |
| Martin Jones |
7 500 000 $ (2) |
| -Salary Remaining : |
7 500 000 $ |
| Antoine Vermette |
4 000 000 $ (2) |
| -Salary Remaining : |
4 000 000 $ |
| Philip Broberg |
4 000 000 $ (2) |
| -Salary Remaining : |
4 000 000 $ |
| Matthew Boldy |
3 750 000 $ (2) |
| -Salary Remaining : |
3 750 000 $ |
| Barrett Hayton |
3 750 000 $ (1) |
| -Salary Remaining : |
3 750 000 $ |
| Juuso Valimaki |
3 500 000 $ (2) |
| -Salary Remaining : |
3 500 000 $ |
| Oliver Ekman-Larsson |
3 000 000 $ (1) |
| -Salary Remaining : |
3 000 000 $ |
| Brady Tkachuk |
3 000 000 $ (1) |
| -Salary Remaining : |
3 000 000 $ |
| Kyle Turris |
3 000 000 $ (1) |
| -Salary Remaining : |
3 000 000 $ |
| Andrew Peeke |
3 000 000 $ (2) |
| -Salary Remaining : |
3 000 000 $ |
| Jett Woo |
2 750 000 $ (2) |
| -Salary Remaining : |
2 750 000 $ |
| Mads Sogaard |
1 750 000 $ (2) |
| -Salary Remaining : |
1 750 000 $ |
| Joe Colborne |
500 000 $ (1) |
| -Salary Remaining : |
500 000 $ |
| William Nylander |
0 $ (0) |
| Rasmus Kupari |
0 $ (0) |
| Michael McCarron |
0 $ (0) |
| Corey Trivino |
0 $ (0) |
| Calvin De Haan |
0 $ (0) |
| Total Pro Players | 22 |
| Salary Commitment |
| Year 2030 : 77 833 333 $ |
| Year 2031 : 56 833 333 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
| Salary Average Commitment |
| Year 2030 : 77 833 333 $ |
| Year 2031 : 56 833 333 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
| Salary Cap with 1 Way Contract |
| Year 2030 : 77 833 333 $ |
| Year 2031 : 56 833 333 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
|
Farm Players Salaries |
| Nikita Alexandrov |
200 000 $ (1) |
| Salary Remaining : |
200 000 $ |
| Hunter Jones |
130 000 $ (2) |
| Salary Remaining : |
130 000 $ |
| Andrew Copp |
130 000 $ (2) |
| Salary Remaining : |
130 000 $ |
| Nikita Kucherov |
125 000 $ (2) |
| Salary Remaining : |
125 000 $ |
| Urho Vaakanainen |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Erik Karlson |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Sam Kurker |
0 $ (0) |
| Salary Remaining : |
0 $ |
| John Carlson |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Dalton Thrower |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Scott Kosmachuk |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Cameron Gaunce |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Akil Thomas |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Stanislaus Cuprik |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Martin Kaut |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Jesse Ylonen |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Dylan Holloway |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Aaron Marvin |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Nick Ross |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Cole Perfetti |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Tomas Tatar |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Theodor Neiderbach |
0 $ (0) |
| Salary Remaining : |
0 $ |
| John Draeger |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Total Farm Players | 22 |
| Salary Commitment |
| Year 2030 : 585 000 $ |
| Year 2031 : 385 000 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
| Salary Average Commitment |
| Year 2030 : 585 000 $ |
| Year 2031 : 385 000 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
|
Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Fleet Center - A |
| Level 1: | 6185 - 185 $ - 0 - 0,00% |
| Level 2: | 5138 - 135 $ - 0 - 0,00% |
| Level 3: | 2008 - 110 $ - 0 - 0,00% |
| Level 4: | 4092 - 95 $ - 0 - 0,00% |
| Luxury : | 1046 - 315 $ - 0 - 0,00% |
| Total Capacity : | 18469 |
| Farm |
| Farm Level 1: | 2000 - 75 $ - 0 - 0,00% |
| Farm Level 2: | 1000 - 50 $ - 0 - 0,00% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0,00% |
| Average Income per Game | 0 $ |
| Year to Date Revenue | 0 $ |
| Farm |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0,00% |
| Average Income per Game | 0 $ |
| Year to Date Revenue | 0 $ |
Expense |
| Pro Players Total Salaries | 46 350 000 $ |
| Pro Players Total Average Salaries | 46 350 000 $ |
| Farm Players Total Salaries | 1 771 667 $ |
| Farm Players Total Average Salaries | 1 771 667 $ |
| Coaches Total Salaries | 4 200 000 $ |
| Luxury Taxe Total | 0 $ |
| Special Salary Cap Value | 0 $ |
| Pro Year To Date Expenses | 0 $ |
| Farm Year To Date Expenses | 0 $ |
| Pro Salary Per Days | 0 $ |
| Pro Salary Cap To Date | 0 $ |
| Farm Salary Per Days | 0 $ |
| Farm Salary Cap To Date | 0 $ |
Estimate |
| Estimated Season Revenue | 0 $ |
| Pro Remaining Season Days | 0 |
| Pro Expenses Per Days | 0 $ |
| Pro Estimated Expenses | 0 $ |
| Farm Remaining Season Days | 0 |
| Farm Expenses Per Days | 0 $ |
| Farm Estimated Expenses | 0 $ |
| Estimated Season Expenses | 0 $ |
| Estimated Season Salary Cap | 0 $ |
| Estimate Under Maximum Salary Cap of 87 000 000 $ | 0 $ |
| Estimate Over Minimum Salary Cap of 66 000 000 $ | 0 $ |
| Current Bank Account | 88 603 281 $ |
| Projected Bank Account | 88 603 281 $ |
|
Pro Players Salaries |
| Nikita Filatov |
5 750 000 $ (1) |
| -Salary Remaining : |
5 750 000 $ |
| Jakub Voracek |
5 200 000 $ (1) |
| -Salary Remaining : |
5 200 000 $ |
| Vince Dunn |
4 000 000 $ (1) |
| -Salary Remaining : |
4 000 000 $ |
| Vladislav Namestnikov |
3 750 000 $ (1) |
| -Salary Remaining : |
3 750 000 $ |
| German Rubtsov |
3 750 000 $ (1) |
| -Salary Remaining : |
3 750 000 $ |
| Edmunds Ceicys |
3 500 000 $ (2) |
| -Salary Remaining : |
3 500 000 $ |
| Tanner Richard |
3 000 000 $ (1) |
| -Salary Remaining : |
3 000 000 $ |
| Dylan McIlrath |
3 000 000 $ (2) |
| -Salary Remaining : |
3 000 000 $ |
| Serron Noel |
2 750 000 $ (2) |
| -Salary Remaining : |
2 750 000 $ |
| Darnell Nurse |
2 750 000 $ (2) |
| -Salary Remaining : |
2 750 000 $ |
| Miikka Salomaki |
2 500 000 $ (1) |
| -Salary Remaining : |
2 500 000 $ |
| Evgeny Kuznetsov |
2 500 000 $ (2) |
| -Salary Remaining : |
2 500 000 $ |
| Gunther Maurer |
2 300 000 $ (1) |
| -Salary Remaining : |
2 300 000 $ |
| Peter Mueller |
1 600 000 $ (1) |
| -Salary Remaining : |
1 600 000 $ |
| Anthony DeAngelo |
0 $ (0) |
| Jayce Hawryluk |
0 $ (0) |
| Ville Husso |
0 $ (0) |
| Adam Fox |
0 $ (0) |
| Vitek Vanecek |
0 $ (0) |
| Jesper Boqvist |
0 $ (0) |
| Joshua Norris |
0 $ (0) |
| Brayden Schenn |
0 $ (0) |
| Mason McDonald |
0 $ (0) |
| Alex Tuch |
0 $ (0) |
| Total Pro Players | 24 |
| Salary Commitment |
| Year 2030 : 46 350 000 $ |
| Year 2031 : 14 500 000 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
| Salary Average Commitment |
| Year 2030 : 46 350 000 $ |
| Year 2031 : 14 500 000 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
| Salary Cap with 1 Way Contract |
| Year 2030 : 46 350 000 $ |
| Year 2031 : 14 500 000 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
|
Farm Players Salaries |
| Nick Magyar |
175 000 $ (1) |
| Salary Remaining : |
175 000 $ |
| Linus Karlsson |
155 000 $ (1) |
| Salary Remaining : |
155 000 $ |
| Rasmus Sandin |
155 000 $ (1) |
| Salary Remaining : |
155 000 $ |
| Adam Clendening |
150 000 $ (1) |
| Salary Remaining : |
150 000 $ |
| Ian Scott |
140 000 $ (2) |
| Salary Remaining : |
140 000 $ |
| Hampus Lindholm |
125 000 $ (1) |
| Salary Remaining : |
125 000 $ |
| Tanner Dickinson |
115 000 $ (1) |
| Salary Remaining : |
115 000 $ |
| Simon Danis-Pepin |
100 000 $ (1) |
| Salary Remaining : |
100 000 $ |
| Justin Bailey |
91 667 $ (2) |
| Salary Remaining : |
91 667 $ |
| Matt Finn |
91 667 $ (1) |
| Salary Remaining : |
91 667 $ |
| Alfons Malmstrom |
80 000 $ (1) |
| Salary Remaining : |
80 000 $ |
| Jakub Culek |
80 000 $ (1) |
| Salary Remaining : |
80 000 $ |
| Ludvig Rensfeldt |
70 000 $ (1) |
| Salary Remaining : |
70 000 $ |
| Samuel Helenius |
65 000 $ (1) |
| Salary Remaining : |
65 000 $ |
| Vincent Iorio |
65 000 $ (1) |
| Salary Remaining : |
65 000 $ |
| Stephon Williams |
63 333 $ (2) |
| Salary Remaining : |
63 333 $ |
| Andrei Buyalsky |
50 000 $ (1) |
| Salary Remaining : |
50 000 $ |
| William Lagesson |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Patrik Nemeth |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Martin Hanzal |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Eric Cornel |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Brock Beukeboom |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Viktor Stalberg |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Joe Wegwerth |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Sebastian Wannstrom |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Ostap Safin |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Tommy Cross |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Ryan Merkley |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Gage Goncalves |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Maxim Groshev |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Ivan Lodnia |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Total Farm Players | 31 |
| Salary Commitment |
| Year 2030 : 1 771 667 $ |
| Year 2031 : 295 000 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
| Salary Average Commitment |
| Year 2030 : 1 771 667 $ |
| Year 2031 : 295 000 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
|
Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Centre Bell - A |
| Level 1: | 6500 - 150 $ - 0 - 0,00% |
| Level 2: | 5500 - 125 $ - 0 - 0,00% |
| Level 3: | 2250 - 100 $ - 0 - 0,00% |
| Level 4: | 4500 - 75 $ - 0 - 0,00% |
| Luxury : | 1250 - 275 $ - 0 - 0,00% |
| Total Capacity : | 20000 |
| Farm |
| Farm Level 1: | 2000 - 75 $ - 0 - 0,00% |
| Farm Level 2: | 1000 - 50 $ - 0 - 0,00% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0,00% |
| Average Income per Game | 0 $ |
| Year to Date Revenue | 0 $ |
| Farm |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0,00% |
| Average Income per Game | 0 $ |
| Year to Date Revenue | 0 $ |
Expense |
| Pro Players Total Salaries | 47 616 665 $ |
| Pro Players Total Average Salaries | 47 616 665 $ |
| Farm Players Total Salaries | 2 981 666 $ |
| Farm Players Total Average Salaries | 2 981 666 $ |
| Coaches Total Salaries | 3 000 000 $ |
| Luxury Taxe Total | 0 $ |
| Special Salary Cap Value | 2 875 000 $ |
| Pro Year To Date Expenses | 0 $ |
| Farm Year To Date Expenses | 0 $ |
| Pro Salary Per Days | 0 $ |
| Pro Salary Cap To Date | 0 $ |
| Farm Salary Per Days | 0 $ |
| Farm Salary Cap To Date | 0 $ |
Estimate |
| Estimated Season Revenue | 0 $ |
| Pro Remaining Season Days | 0 |
| Pro Expenses Per Days | 0 $ |
| Pro Estimated Expenses | 0 $ |
| Farm Remaining Season Days | 0 |
| Farm Expenses Per Days | 0 $ |
| Farm Estimated Expenses | 0 $ |
| Estimated Season Expenses | 0 $ |
| Estimated Season Salary Cap | 0 $ |
| Estimate Under Maximum Salary Cap of 87 000 000 $ | 0 $ |
| Estimate Over Minimum Salary Cap of 66 000 000 $ | 0 $ |
| Current Bank Account | 80 182 800 $ |
| Projected Bank Account | 80 182 800 $ |
|
Pro Players Salaries |
| John Tavares |
6 950 000 $ (2) |
| -Salary Remaining : |
6 950 000 $ |
| David Pastrnak |
6 083 333 $ (2) |
| -Salary Remaining : |
6 083 333 $ |
| Griffin Reinhart |
5 500 000 $ (1) |
| -Salary Remaining : |
5 500 000 $ |
| Grigori Denisenko |
3 000 000 $ (2) |
| -Salary Remaining : |
3 000 000 $ |
| Cole Caufield |
3 000 000 $ (2) |
| -Salary Remaining : |
3 000 000 $ |
| Michael Matheson |
2 750 000 $ (1) |
| -Salary Remaining : |
2 750 000 $ |
| Gabryel Paquin-Boudreau |
2 750 000 $ (2) |
| -Salary Remaining : |
2 750 000 $ |
| Patrick Maroon |
2 750 000 $ (1) |
| -Salary Remaining : |
2 750 000 $ |
| Greg Pateryn |
2 500 000 $ (1) |
| -Salary Remaining : |
2 500 000 $ |
| Brent Gates Jr. |
2 250 000 $ (2) |
| -Salary Remaining : |
2 250 000 $ |
| Brycen Martin |
2 083 333 $ (2) |
| -Salary Remaining : |
2 083 333 $ |
| Alexis Pepin |
1 833 333 $ (2) |
| -Salary Remaining : |
1 833 333 $ |
| Michael Downing |
1 833 333 $ (1) |
| -Salary Remaining : |
1 833 333 $ |
| Kaapo Kahkonen |
1 750 000 $ (1) |
| -Salary Remaining : |
1 750 000 $ |
| Evan Cormier |
1 500 000 $ (1) |
| -Salary Remaining : |
1 500 000 $ |
| Ludwig Bystrom |
1 083 333 $ (1) |
| -Salary Remaining : |
1 083 333 $ |
| Connor McDavid |
0 $ (0) |
| James Wisniewski |
0 $ (0) |
| Maxime Talbot |
0 $ (0) |
| Steven Santini |
0 $ (0) |
| Phil Kessel |
0 $ (0) |
| Janne Kuokkanen |
0 $ (0) |
| Patrick Kane |
0 $ (0) |
| Braden Schneider |
0 $ (0) |
| Samuel Montembeault |
0 $ (0) |
| Total Pro Players | 25 |
| Salary Commitment |
| Year 2030 : 47 616 665 $ |
| Year 2031 : 27 949 999 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
| Salary Average Commitment |
| Year 2030 : 47 616 665 $ |
| Year 2031 : 27 949 999 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
| Salary Cap with 1 Way Contract |
| Year 2030 : 47 616 665 $ |
| Year 2031 : 27 949 999 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
|
Farm Players Salaries |
| Maxim Cajkovic |
195 000 $ (2) |
| Salary Remaining : |
195 000 $ |
| Alec Regula |
195 000 $ (1) |
| Salary Remaining : |
195 000 $ |
| Kody Clark |
195 000 $ (1) |
| Salary Remaining : |
195 000 $ |
| Artemi Kniazev |
190 000 $ (1) |
| Salary Remaining : |
190 000 $ |
| Sean Day |
185 000 $ (1) |
| Salary Remaining : |
185 000 $ |
| Jamieson Rees |
180 000 $ (1) |
| Salary Remaining : |
180 000 $ |
| Lucas Feuk |
175 000 $ (2) |
| Salary Remaining : |
175 000 $ |
| Christian Dvorak |
158 333 $ (2) |
| Salary Remaining : |
158 333 $ |
| Stuart Skinner |
150 000 $ (2) |
| Salary Remaining : |
150 000 $ |
| Jacob McGrew |
140 000 $ (1) |
| Salary Remaining : |
140 000 $ |
| Guillaume Brisebois |
140 000 $ (1) |
| Salary Remaining : |
140 000 $ |
| Maxwell Crozier |
140 000 $ (2) |
| Salary Remaining : |
140 000 $ |
| Anders Lee |
130 000 $ (2) |
| Salary Remaining : |
130 000 $ |
| Kevin Hayes |
125 000 $ (1) |
| Salary Remaining : |
125 000 $ |
| Simon Despres |
108 333 $ (2) |
| Salary Remaining : |
108 333 $ |
| Chris Bigras |
91 667 $ (2) |
| Salary Remaining : |
91 667 $ |
| Daniel Altshuller |
91 667 $ (1) |
| Salary Remaining : |
91 667 $ |
| Eric Mestery |
66 667 $ (1) |
| Salary Remaining : |
66 667 $ |
| Stanislav Svozil |
65 000 $ (1) |
| Salary Remaining : |
65 000 $ |
| Emil Martinsen |
60 000 $ (1) |
| Salary Remaining : |
60 000 $ |
| Jakub Malek |
50 000 $ (1) |
| Salary Remaining : |
50 000 $ |
| Talyn Boyko |
50 000 $ (1) |
| Salary Remaining : |
50 000 $ |
| Dmitri Kostenko |
50 000 $ (1) |
| Salary Remaining : |
50 000 $ |
| Kirill Kirsanov |
50 000 $ (1) |
| Salary Remaining : |
50 000 $ |
| Aaron Huglen |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Felix Girard |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Linus Arnesson |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Hunter Smith |
0 $ (0) |
| Salary Remaining : |
0 $ |
| William Villeneuve |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Jesse Gabrielle |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Martin Marincin |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Dylan Peterson |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Tomas Fleischmann |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Raphael Diaz |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Bulat Shafigullin |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Tom Gilbert |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Danil Gushchin |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Ty Smilanic |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Ian Moore |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Jack Finley |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Cross Hanas |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Tyson Foerster |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Brandon Coe |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Mason Lohrei |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Alexander Romanov |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Total Farm Players | 45 |
| Salary Commitment |
| Year 2030 : 2 981 667 $ |
| Year 2031 : 1 148 333 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
| Salary Average Commitment |
| Year 2030 : 2 981 667 $ |
| Year 2031 : 1 148 333 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
|
Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Rogers Arena - A |
| Level 1: | 6244 - 135 $ - 0 - 0,00% |
| Level 2: | 5136 - 115 $ - 0 - 0,00% |
| Level 3: | 2064 - 85 $ - 0 - 0,00% |
| Level 4: | 4129 - 68 $ - 0 - 0,00% |
| Luxury : | 1057 - 385 $ - 0 - 0,00% |
| Total Capacity : | 18630 |
| Farm |
| Farm Level 1: | 2000 - 75 $ - 0 - 0,00% |
| Farm Level 2: | 1000 - 50 $ - 0 - 0,00% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0,00% |
| Average Income per Game | 0 $ |
| Year to Date Revenue | 0 $ |
| Farm |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0,00% |
| Average Income per Game | 0 $ |
| Year to Date Revenue | 0 $ |
Expense |
| Pro Players Total Salaries | 42 875 000 $ |
| Pro Players Total Average Salaries | 42 875 000 $ |
| Farm Players Total Salaries | 1 316 666 $ |
| Farm Players Total Average Salaries | 1 316 666 $ |
| Coaches Total Salaries | 3 000 000 $ |
| Luxury Taxe Total | 0 $ |
| Special Salary Cap Value | 0 $ |
| Pro Year To Date Expenses | 0 $ |
| Farm Year To Date Expenses | 0 $ |
| Pro Salary Per Days | 0 $ |
| Pro Salary Cap To Date | 0 $ |
| Farm Salary Per Days | 0 $ |
| Farm Salary Cap To Date | 0 $ |
Estimate |
| Estimated Season Revenue | 0 $ |
| Pro Remaining Season Days | 0 |
| Pro Expenses Per Days | 0 $ |
| Pro Estimated Expenses | 0 $ |
| Farm Remaining Season Days | 0 |
| Farm Expenses Per Days | 0 $ |
| Farm Estimated Expenses | 0 $ |
| Estimated Season Expenses | 0 $ |
| Estimated Season Salary Cap | 0 $ |
| Estimate Under Maximum Salary Cap of 87 000 000 $ | 0 $ |
| Estimate Over Minimum Salary Cap of 66 000 000 $ | 0 $ |
| Current Bank Account | 33 954 632 $ |
| Projected Bank Account | 33 954 632 $ |
|
Pro Players Salaries |
| Dylan Strome |
7 500 000 $ (2) |
| -Salary Remaining : |
7 500 000 $ |
| Matt Duchene |
6 125 000 $ (1) |
| -Salary Remaining : |
6 125 000 $ |
| Jake Muzzin |
5 500 000 $ (2) |
| -Salary Remaining : |
5 500 000 $ |
| Alex Newhook |
3 000 000 $ (2) |
| -Salary Remaining : |
3 000 000 $ |
| Miro Heiskanen |
3 000 000 $ (1) |
| -Salary Remaining : |
3 000 000 $ |
| Kyle Quincey |
2 750 000 $ (2) |
| -Salary Remaining : |
2 750 000 $ |
| Jordan Martinook |
2 750 000 $ (2) |
| -Salary Remaining : |
2 750 000 $ |
| Philip Tomasino |
2 750 000 $ (2) |
| -Salary Remaining : |
2 750 000 $ |
| Linus Omark |
2 750 000 $ (1) |
| -Salary Remaining : |
2 750 000 $ |
| Cole Schwindt |
2 250 000 $ (2) |
| -Salary Remaining : |
2 250 000 $ |
| Eetu Makiniemi |
2 000 000 $ (2) |
| -Salary Remaining : |
2 000 000 $ |
| Tyler Parsons |
1 500 000 $ (1) |
| -Salary Remaining : |
1 500 000 $ |
| Ryan Mantha |
500 000 $ (1) |
| -Salary Remaining : |
500 000 $ |
| Jake Paterson |
500 000 $ (2) |
| -Salary Remaining : |
500 000 $ |
| Brandon Gignac |
0 $ (0) |
| Michael Rasmussen |
0 $ (0) |
| Kevin Bahl |
0 $ (0) |
| Mats Zuccarello |
0 $ (0) |
| Stephen Johns |
0 $ (0) |
| Bobby Ryan |
0 $ (0) |
| Ryan Nugent-Hopkins |
0 $ (0) |
| Jonathan Dahlen |
0 $ (0) |
| Total Pro Players | 22 |
| Salary Commitment |
| Year 2030 : 42 875 000 $ |
| Year 2031 : 29 000 000 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
| Salary Average Commitment |
| Year 2030 : 42 875 000 $ |
| Year 2031 : 29 000 000 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
| Salary Cap with 1 Way Contract |
| Year 2030 : 42 875 000 $ |
| Year 2031 : 29 000 000 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
|
Farm Players Salaries |
| Albin Grewe |
175 000 $ (2) |
| Salary Remaining : |
175 000 $ |
| Zack Smith |
170 000 $ (1) |
| Salary Remaining : |
170 000 $ |
| Dwight King |
160 000 $ (1) |
| Salary Remaining : |
160 000 $ |
| Case McCarthy |
155 000 $ (2) |
| Salary Remaining : |
155 000 $ |
| Johnathan MacLeod |
143 333 $ (2) |
| Salary Remaining : |
143 333 $ |
| Mark Alt |
125 000 $ (1) |
| Salary Remaining : |
125 000 $ |
| Jan Neuenschwander |
105 000 $ (1) |
| Salary Remaining : |
105 000 $ |
| Jordan Binnington |
63 333 $ (1) |
| Salary Remaining : |
63 333 $ |
| Jackson Houck |
60 000 $ (1) |
| Salary Remaining : |
60 000 $ |
| Jan Kostalek |
60 000 $ (2) |
| Salary Remaining : |
60 000 $ |
| Patrick Cote |
50 000 $ (1) |
| Salary Remaining : |
50 000 $ |
| Bernd Nyholm |
50 000 $ (1) |
| Salary Remaining : |
50 000 $ |
| Keegan Lowe |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Zac Dalpe |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Aidan Muir |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Chad Krys |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Joel Blomqvist |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Xavier Ouellet |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Damien Riat |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Semyon Der-Arguchintsev |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Petr Kalus |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Emil Andrae |
0 $ (0) |
| Salary Remaining : |
0 $ |
| William Cuylle |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Justin Sourdif |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Leo Loof |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Jackson Kunz |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Bukantas Jasecicius |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Sean Durzi |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Total Farm Players | 28 |
| Salary Commitment |
| Year 2030 : 1 316 666 $ |
| Year 2031 : 533 333 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
| Salary Average Commitment |
| Year 2030 : 1 316 666 $ |
| Year 2031 : 533 333 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
|
Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | MCI Center - A |
| Level 1: | 6500 - 250 $ - 0 - 0,00% |
| Level 2: | 5500 - 175 $ - 0 - 0,00% |
| Level 3: | 2250 - 125 $ - 0 - 0,00% |
| Level 4: | 4500 - 100 $ - 0 - 0,00% |
| Luxury : | 1250 - 500 $ - 0 - 0,00% |
| Total Capacity : | 20000 |
| Farm |
| Farm Level 1: | 2000 - 75 $ - 0 - 0,00% |
| Farm Level 2: | 1000 - 50 $ - 0 - 0,00% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0,00% |
| Average Income per Game | 0 $ |
| Year to Date Revenue | 0 $ |
| Farm |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0,00% |
| Average Income per Game | 0 $ |
| Year to Date Revenue | 0 $ |
Expense |
| Pro Players Total Salaries | 43 916 666 $ |
| Pro Players Total Average Salaries | 43 916 667 $ |
| Farm Players Total Salaries | 3 036 867 $ |
| Farm Players Total Average Salaries | 3 036 867 $ |
| Coaches Total Salaries | 8 800 000 $ |
| Luxury Taxe Total | 0 $ |
| Special Salary Cap Value | 0 $ |
| Pro Year To Date Expenses | 0 $ |
| Farm Year To Date Expenses | 0 $ |
| Pro Salary Per Days | 0 $ |
| Pro Salary Cap To Date | 0 $ |
| Farm Salary Per Days | 0 $ |
| Farm Salary Cap To Date | 0 $ |
Estimate |
| Estimated Season Revenue | 0 $ |
| Pro Remaining Season Days | 0 |
| Pro Expenses Per Days | 0 $ |
| Pro Estimated Expenses | 0 $ |
| Farm Remaining Season Days | 0 |
| Farm Expenses Per Days | 0 $ |
| Farm Estimated Expenses | 0 $ |
| Estimated Season Expenses | 0 $ |
| Estimated Season Salary Cap | 0 $ |
| Estimate Under Maximum Salary Cap of 87 000 000 $ | 0 $ |
| Estimate Over Minimum Salary Cap of 66 000 000 $ | 0 $ |
| Current Bank Account | 66 749 055 $ |
| Projected Bank Account | 66 749 055 $ |
|
Pro Players Salaries |
| Jonathan Huberdeau |
8 750 000 $ (1) |
| -Salary Remaining : |
8 750 000 $ |
| Brendan Perlini |
7 583 333 $ (2) |
| -Salary Remaining : |
7 583 333 $ |
| Ryan Johansen |
6 625 000 $ (1) |
| -Salary Remaining : |
6 625 000 $ |
| Joshua Ho-Sang |
6 083 333 $ (2) |
| -Salary Remaining : |
6 083 333 $ |
| Zach Hamill |
3 625 000 $ (1) |
| -Salary Remaining : |
3 625 000 $ |
| Daniel Vladar |
3 500 000 $ (1) |
| -Salary Remaining : |
3 500 000 $ |
| Bryan Lee |
3 250 000 $ (1) |
| -Salary Remaining : |
3 250 000 $ |
| Robert Hagg |
2 750 000 $ (2) |
| -Salary Remaining : |
2 750 000 $ |
| Mikko Koskinen |
1 750 000 $ (2) |
| -Salary Remaining : |
1 750 000 $ |
| Nolan Patrick |
0 $ (0) |
| Gabriel Gagne |
0 $ (0) |
| Joe Morrow |
0 $ (0) |
| Jonas Brodin |
0 $ (0) |
| Jonathan Toews |
0 $ (0) |
| Slater Koekkoek |
0 $ (0) |
| Cam Fowler |
0 $ (0) |
| Andrej Dyakonov |
0 $ (0) |
| Jordan Staal |
0 $ (0) |
| Carl Visheau |
0 $ (0) |
| Ryan Ellis |
0 $ (0) |
| Jakub Vrana |
0 $ (0) |
| Brandon Gormley |
0 $ (0) |
| Total Pro Players | 22 |
| Salary Commitment |
| Year 2030 : 43 916 666 $ |
| Year 2031 : 18 166 666 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
| Salary Average Commitment |
| Year 2030 : 43 916 667 $ |
| Year 2031 : 18 166 667 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
| Salary Cap with 1 Way Contract |
| Year 2030 : 43 916 667 $ |
| Year 2031 : 18 166 667 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
|
Farm Players Salaries |
| Greg Nemisz |
175 100 $ (1) |
| Salary Remaining : |
175 100 $ |
| Igor Aliaksiej |
175 100 $ (1) |
| Salary Remaining : |
175 100 $ |
| Patrik Pavlikovsky |
160 000 $ (1) |
| Salary Remaining : |
160 000 $ |
| Rinat Valiev |
158 333 $ (2) |
| Salary Remaining : |
158 333 $ |
| Calen Addison |
155 000 $ (1) |
| Salary Remaining : |
155 000 $ |
| Carter Ashton |
150 000 $ (1) |
| Salary Remaining : |
150 000 $ |
| Leevi Aaltonen |
140 000 $ (2) |
| Salary Remaining : |
140 000 $ |
| Ruslan Bashkirov |
140 000 $ (1) |
| Salary Remaining : |
140 000 $ |
| Filip Ahl |
130 000 $ (1) |
| Salary Remaining : |
130 000 $ |
| Christian Dube |
120 000 $ (1) |
| Salary Remaining : |
120 000 $ |
| Tomko Potsiluyko |
100 000 $ (1) |
| Salary Remaining : |
100 000 $ |
| Harrison Ruopp |
100 000 $ (1) |
| Salary Remaining : |
100 000 $ |
| Jake Gardiner |
100 000 $ (1) |
| Salary Remaining : |
100 000 $ |
| Yosuke Moritani |
75 000 $ (1) |
| Salary Remaining : |
75 000 $ |
| Jon Gillies |
71 667 $ (1) |
| Salary Remaining : |
71 667 $ |
| Frederik Andersen |
66 667 $ (1) |
| Salary Remaining : |
66 667 $ |
| Petter Hagen |
60 000 $ (1) |
| Salary Remaining : |
60 000 $ |
| Louis-Marc Aubry |
60 000 $ (1) |
| Salary Remaining : |
60 000 $ |
| Joey Leach |
60 000 $ (1) |
| Salary Remaining : |
60 000 $ |
| Luke Schenn |
60 000 $ (1) |
| Salary Remaining : |
60 000 $ |
| Ryan Stoa |
60 000 $ (1) |
| Salary Remaining : |
60 000 $ |
| Wyatt Crain |
60 000 $ (1) |
| Salary Remaining : |
60 000 $ |
| Klas Dahlbeck |
60 000 $ (1) |
| Salary Remaining : |
60 000 $ |
| Magnus Hellberg |
60 000 $ (1) |
| Salary Remaining : |
60 000 $ |
| Nick Cousins |
60 000 $ (1) |
| Salary Remaining : |
60 000 $ |
| Martin Ulstein |
60 000 $ (1) |
| Salary Remaining : |
60 000 $ |
| Andy Andreoff |
60 000 $ (1) |
| Salary Remaining : |
60 000 $ |
| Jake Allen |
60 000 $ (1) |
| Salary Remaining : |
60 000 $ |
| Olli Giacomini |
60 000 $ (1) |
| Salary Remaining : |
60 000 $ |
| Tony Lagerstrom |
60 000 $ (1) |
| Salary Remaining : |
60 000 $ |
| Wilhelm Birkeland |
60 000 $ (1) |
| Salary Remaining : |
60 000 $ |
| Koit Pumm |
60 000 $ (1) |
| Salary Remaining : |
60 000 $ |
| Danny Biega |
60 000 $ (1) |
| Salary Remaining : |
60 000 $ |
| Cole Cassels |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Samuel Dove-McFalls |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Jaroslav Dolgopolov |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Zach Budish |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Nick Paul |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Brady Skjei |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Total Farm Players | 39 |
| Salary Commitment |
| Year 2030 : 3 036 867 $ |
| Year 2031 : 298 333 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
| Salary Average Commitment |
| Year 2030 : 3 036 867 $ |
| Year 2031 : 298 333 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
|
Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Continental Airlines Arena - B |
| Level 1: | 6825 - 160 $ - 0 - 0,00% |
| Level 2: | 5775 - 120 $ - 0 - 0,00% |
| Level 3: | 2362 - 100 $ - 0 - 0,00% |
| Level 4: | 4725 - 80 $ - 0 - 0,00% |
| Luxury : | 1313 - 340 $ - 0 - 0,00% |
| Total Capacity : | 21000 |
| Farm |
| Farm Level 1: | 2000 - 35 $ - 0 - 0,00% |
| Farm Level 2: | 1000 - 20 $ - 0 - 0,00% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0,00% |
| Average Income per Game | 0 $ |
| Year to Date Revenue | 0 $ |
| Farm |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0,00% |
| Average Income per Game | 0 $ |
| Year to Date Revenue | 0 $ |
Expense |
| Pro Players Total Salaries | 38 625 000 $ |
| Pro Players Total Average Salaries | 38 625 000 $ |
| Farm Players Total Salaries | 75 000 $ |
| Farm Players Total Average Salaries | 75 000 $ |
| Coaches Total Salaries | 4 040 000 $ |
| Luxury Taxe Total | 0 $ |
| Special Salary Cap Value | 0 $ |
| Pro Year To Date Expenses | 0 $ |
| Farm Year To Date Expenses | 0 $ |
| Pro Salary Per Days | 0 $ |
| Pro Salary Cap To Date | 0 $ |
| Farm Salary Per Days | 0 $ |
| Farm Salary Cap To Date | 0 $ |
Estimate |
| Estimated Season Revenue | 0 $ |
| Pro Remaining Season Days | 0 |
| Pro Expenses Per Days | 0 $ |
| Pro Estimated Expenses | 0 $ |
| Farm Remaining Season Days | 0 |
| Farm Expenses Per Days | 0 $ |
| Farm Estimated Expenses | 0 $ |
| Estimated Season Expenses | 0 $ |
| Estimated Season Salary Cap | 0 $ |
| Estimate Under Maximum Salary Cap of 87 000 000 $ | 0 $ |
| Estimate Over Minimum Salary Cap of 66 000 000 $ | 0 $ |
| Current Bank Account | 102 318 145 $ |
| Projected Bank Account | 102 318 145 $ |
|
Pro Players Salaries |
| Jonathan Drouin |
11 000 000 $ (2) |
| -Salary Remaining : |
11 000 000 $ |
| Alexander Nylander |
6 250 000 $ (1) |
| -Salary Remaining : |
6 250 000 $ |
| Antti Niemi |
5 000 000 $ (1) |
| -Salary Remaining : |
5 000 000 $ |
| Andrei Svechnikov |
3 750 000 $ (1) |
| -Salary Remaining : |
3 750 000 $ |
| Olli Juolevi |
3 500 000 $ (1) |
| -Salary Remaining : |
3 500 000 $ |
| Jakob Chychrun |
3 500 000 $ (1) |
| -Salary Remaining : |
3 500 000 $ |
| Filip Zadina |
2 750 000 $ (1) |
| -Salary Remaining : |
2 750 000 $ |
| Wouter Peeters |
1 750 000 $ (1) |
| -Salary Remaining : |
1 750 000 $ |
| Jukka Lyytinen |
625 000 $ (1) |
| -Salary Remaining : |
625 000 $ |
| Tyler Wotherspoon |
500 000 $ (1) |
| -Salary Remaining : |
500 000 $ |
| Auston Matthews |
0 $ (0) |
| Michael Dal Colle |
0 $ (0) |
| Jack Eichel |
0 $ (0) |
| Artemi Panarin |
0 $ (0) |
| Niklas Hjalmarsson |
0 $ (0) |
| Max Gardiner |
0 $ (0) |
| Alexander Ruuttu |
0 $ (0) |
| Lias Andersson |
0 $ (0) |
| Anton Lundell |
0 $ (0) |
| Vasili Podkolzin |
0 $ (0) |
| Cody Hodgson |
0 $ (0) |
| Leon Draisaitl |
0 $ (0) |
| Total Pro Players | 22 |
| Salary Commitment |
| Year 2030 : 38 625 000 $ |
| Year 2031 : 11 000 000 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
| Salary Average Commitment |
| Year 2030 : 38 625 000 $ |
| Year 2031 : 11 000 000 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
| Salary Cap with 1 Way Contract |
| Year 2030 : 38 625 000 $ |
| Year 2031 : 11 000 000 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
|
Farm Players Salaries |
| Tyson Sexsmith |
75 000 $ (1) |
| Salary Remaining : |
75 000 $ |
| Ville Immonen |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Zachary Uens |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Thomas Di Pauli |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Cristoval Nieves |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Keegan Kanzig |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Alexandre Grenier |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Justin Auger |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Alan Quine |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Michael Blunden |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Lubor Korinek |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Anthony Camara |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Nicklas Jensen |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Burke Podollan |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Drew Schiestel |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Vilhelm Steen |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Calle Jarnkrok |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Rene Kadlek |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Manfred Lehmann |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Andrij Boiko |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Alex Chiasson |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Jordan Caron |
0 $ (0) |
| Salary Remaining : |
0 $ |
| William Wallinder |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Marat Khusnutdinov |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Julian Melchiori |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Total Farm Players | 25 |
| Salary Commitment |
| Year 2030 : 75 000 $ |
| Year 2031 : 0 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
| Salary Average Commitment |
| Year 2030 : 75 000 $ |
| Year 2031 : 0 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
|
Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Moskva Center - C |
| Level 1: | 7150 - 150 $ - 0 - 0,00% |
| Level 2: | 6050 - 110 $ - 0 - 0,00% |
| Level 3: | 2475 - 80 $ - 0 - 0,00% |
| Level 4: | 4950 - 60 $ - 0 - 0,00% |
| Luxury : | 1375 - 300 $ - 0 - 0,00% |
| Total Capacity : | 22000 |
| Farm |
| Farm Level 1: | 2000 - 70 $ - 0 - 0,00% |
| Farm Level 2: | 1000 - 50 $ - 0 - 0,00% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0,00% |
| Average Income per Game | 0 $ |
| Year to Date Revenue | 0 $ |
| Farm |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0,00% |
| Average Income per Game | 0 $ |
| Year to Date Revenue | 0 $ |
Expense |
| Pro Players Total Salaries | 42 166 666 $ |
| Pro Players Total Average Salaries | 42 166 666 $ |
| Farm Players Total Salaries | 1 763 334 $ |
| Farm Players Total Average Salaries | 1 763 334 $ |
| Coaches Total Salaries | 9 010 000 $ |
| Luxury Taxe Total | 0 $ |
| Special Salary Cap Value | 2 100 000 $ |
| Pro Year To Date Expenses | 0 $ |
| Farm Year To Date Expenses | 0 $ |
| Pro Salary Per Days | 0 $ |
| Pro Salary Cap To Date | 0 $ |
| Farm Salary Per Days | 0 $ |
| Farm Salary Cap To Date | 0 $ |
Estimate |
| Estimated Season Revenue | 0 $ |
| Pro Remaining Season Days | 0 |
| Pro Expenses Per Days | 0 $ |
| Pro Estimated Expenses | 0 $ |
| Farm Remaining Season Days | 0 |
| Farm Expenses Per Days | 0 $ |
| Farm Estimated Expenses | 0 $ |
| Estimated Season Expenses | 0 $ |
| Estimated Season Salary Cap | 0 $ |
| Estimate Under Maximum Salary Cap of 87 000 000 $ | 0 $ |
| Estimate Over Minimum Salary Cap of 66 000 000 $ | 0 $ |
| Current Bank Account | 68 877 013 $ |
| Projected Bank Account | 68 877 013 $ |
|
Pro Players Salaries |
| Frederik Gauthier |
6 250 000 $ (2) |
| -Salary Remaining : |
6 250 000 $ |
| Travis Konecny |
6 250 000 $ (2) |
| -Salary Remaining : |
6 250 000 $ |
| Adam Larsson |
5 000 000 $ (1) |
| -Salary Remaining : |
5 000 000 $ |
| Owen Tippett |
3 750 000 $ (1) |
| -Salary Remaining : |
3 750 000 $ |
| Matt Read |
3 750 000 $ (2) |
| -Salary Remaining : |
3 750 000 $ |
| Axel Bussieres |
3 500 000 $ (1) |
| -Salary Remaining : |
3 500 000 $ |
| Dougie Hamilton |
3 500 000 $ (1) |
| -Salary Remaining : |
3 500 000 $ |
| Anton Gustafsson |
3 500 000 $ (1) |
| -Salary Remaining : |
3 500 000 $ |
| Logan Stanley |
3 250 000 $ (1) |
| -Salary Remaining : |
3 250 000 $ |
| Ian McCoshen |
1 833 333 $ (1) |
| -Salary Remaining : |
1 833 333 $ |
| Sven Andrighetto |
1 083 333 $ (2) |
| -Salary Remaining : |
1 083 333 $ |
| Tyler Beskorowany |
500 000 $ (1) |
| -Salary Remaining : |
500 000 $ |
| Andreas Englund |
0 $ (0) |
| Ivan Barbashev |
0 $ (0) |
| Rolan McKeown |
0 $ (0) |
| Yaroslav Askarov |
0 $ (0) |
| Dylan Larkin |
0 $ (0) |
| Justin Kea |
0 $ (0) |
| Quinton Byfield |
0 $ (0) |
| Tim Stuetzle |
0 $ (0) |
| Lucas Raymond |
0 $ (0) |
| Cam Atkinson |
0 $ (0) |
| Total Pro Players | 22 |
| Salary Commitment |
| Year 2030 : 42 166 666 $ |
| Year 2031 : 17 333 333 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
| Salary Average Commitment |
| Year 2030 : 42 166 666 $ |
| Year 2031 : 17 333 333 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
| Salary Cap with 1 Way Contract |
| Year 2030 : 42 166 666 $ |
| Year 2031 : 17 333 333 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
|
Farm Players Salaries |
| Alexei Emelin |
195 000 $ (1) |
| Salary Remaining : |
195 000 $ |
| Nick Bonino |
185 000 $ (1) |
| Salary Remaining : |
185 000 $ |
| Kent Johnson |
150 000 $ (1) |
| Salary Remaining : |
150 000 $ |
| Nick Moutrey |
135 000 $ (1) |
| Salary Remaining : |
135 000 $ |
| Dmitri Kugryshev |
112 500 $ (1) |
| Salary Remaining : |
112 500 $ |
| Chet Pickard |
100 000 $ (2) |
| Salary Remaining : |
100 000 $ |
| Stefan Noesen |
91 667 $ (2) |
| Salary Remaining : |
91 667 $ |
| Landon Ferraro |
82 500 $ (1) |
| Salary Remaining : |
82 500 $ |
| Vladimir Sobotka |
80 000 $ (1) |
| Salary Remaining : |
80 000 $ |
| Ben Thomson |
71 667 $ (1) |
| Salary Remaining : |
71 667 $ |
| Joseph Palmer |
70 000 $ (2) |
| Salary Remaining : |
70 000 $ |
| Sven Krumel |
70 000 $ (1) |
| Salary Remaining : |
70 000 $ |
| Kevin Elgestal |
70 000 $ (1) |
| Salary Remaining : |
70 000 $ |
| Adam Gilmour |
70 000 $ (1) |
| Salary Remaining : |
70 000 $ |
| Samiilo Tereshchuk |
70 000 $ (1) |
| Salary Remaining : |
70 000 $ |
| Patrick White |
70 000 $ (1) |
| Salary Remaining : |
70 000 $ |
| Maxim Mayorov |
70 000 $ (1) |
| Salary Remaining : |
70 000 $ |
| Josef Fajko |
70 000 $ (1) |
| Salary Remaining : |
70 000 $ |
| Eamon Powell |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Alexander Khokhlachev |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Cade Webber |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Peter Cehlarik |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Nick Spaling |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Seth Jarvis |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Max Gaede |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Shakir Mikhamadullin |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Jake Neighbours |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Arseny Gritsyuk |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Total Farm Players | 28 |
| Salary Commitment |
| Year 2030 : 1 763 334 $ |
| Year 2031 : 261 667 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
| Salary Average Commitment |
| Year 2030 : 1 763 334 $ |
| Year 2031 : 261 667 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
|
Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Penngrowth Saddledome - A |
| Level 1: | 6500 - 155 $ - 0 - 0,00% |
| Level 2: | 5500 - 117 $ - 0 - 0,00% |
| Level 3: | 2250 - 88 $ - 0 - 0,00% |
| Level 4: | 4500 - 65 $ - 0 - 0,00% |
| Luxury : | 1250 - 350 $ - 0 - 0,00% |
| Total Capacity : | 20000 |
| Farm |
| Farm Level 1: | 2000 - 75 $ - 0 - 0,00% |
| Farm Level 2: | 1000 - 20 $ - 0 - 0,00% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0,00% |
| Average Income per Game | 0 $ |
| Year to Date Revenue | 0 $ |
| Farm |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0,00% |
| Average Income per Game | 0 $ |
| Year to Date Revenue | 0 $ |
Expense |
| Pro Players Total Salaries | 69 160 000 $ |
| Pro Players Total Average Salaries | 69 160 000 $ |
| Farm Players Total Salaries | 1 961 333 $ |
| Farm Players Total Average Salaries | 1 961 333 $ |
| Coaches Total Salaries | 3 500 000 $ |
| Luxury Taxe Total | 0 $ |
| Special Salary Cap Value | 0 $ |
| Pro Year To Date Expenses | 0 $ |
| Farm Year To Date Expenses | 0 $ |
| Pro Salary Per Days | 0 $ |
| Pro Salary Cap To Date | 0 $ |
| Farm Salary Per Days | 0 $ |
| Farm Salary Cap To Date | 0 $ |
Estimate |
| Estimated Season Revenue | 0 $ |
| Pro Remaining Season Days | 0 |
| Pro Expenses Per Days | 0 $ |
| Pro Estimated Expenses | 0 $ |
| Farm Remaining Season Days | 0 |
| Farm Expenses Per Days | 0 $ |
| Farm Estimated Expenses | 0 $ |
| Estimated Season Expenses | 0 $ |
| Estimated Season Salary Cap | 0 $ |
| Estimate Under Maximum Salary Cap of 87 000 000 $ | 0 $ |
| Estimate Over Minimum Salary Cap of 66 000 000 $ | 0 $ |
| Current Bank Account | 68 497 473 $ |
| Projected Bank Account | 68 497 473 $ |
|
Pro Players Salaries |
| Akim Aliu |
7 350 000 $ (2) |
| -Salary Remaining : |
7 350 000 $ |
| Joey Hishon |
6 660 000 $ (2) |
| -Salary Remaining : |
6 660 000 $ |
| Steven Hodges |
4 250 000 $ (1) |
| -Salary Remaining : |
4 250 000 $ |
| Vili Saarijarvi |
4 000 000 $ (1) |
| -Salary Remaining : |
4 000 000 $ |
| Brock Nelson |
3 500 000 $ (2) |
| -Salary Remaining : |
3 500 000 $ |
| Viktor Hedman |
3 250 000 $ (1) |
| -Salary Remaining : |
3 250 000 $ |
| Henrik Samuelsson |
3 000 000 $ (1) |
| -Salary Remaining : |
3 000 000 $ |
| Dennis Yan |
3 000 000 $ (1) |
| -Salary Remaining : |
3 000 000 $ |
| Mitchell Vande Sompel |
3 000 000 $ (1) |
| -Salary Remaining : |
3 000 000 $ |
| Lucas Johansen |
3 000 000 $ (2) |
| -Salary Remaining : |
3 000 000 $ |
| Teddy Blueger |
3 000 000 $ (1) |
| -Salary Remaining : |
3 000 000 $ |
| Hunter Shinkaruk |
3 000 000 $ (2) |
| -Salary Remaining : |
3 000 000 $ |
| Connor Murphy |
3 000 000 $ (1) |
| -Salary Remaining : |
3 000 000 $ |
| Mirco Mueller |
3 000 000 $ (2) |
| -Salary Remaining : |
3 000 000 $ |
| Maxim Demidov |
3 000 000 $ (1) |
| -Salary Remaining : |
3 000 000 $ |
| Calvin Pickard |
2 750 000 $ (1) |
| -Salary Remaining : |
2 750 000 $ |
| Kasper Bjorkqvist |
2 750 000 $ (1) |
| -Salary Remaining : |
2 750 000 $ |
| Josh Mahura |
2 750 000 $ (2) |
| -Salary Remaining : |
2 750 000 $ |
| Zachary Fucale |
2 500 000 $ (2) |
| -Salary Remaining : |
2 500 000 $ |
| Jack Lafontaine |
1 750 000 $ (1) |
| -Salary Remaining : |
1 750 000 $ |
| Jake McCabe |
650 000 $ (1) |
| -Salary Remaining : |
650 000 $ |
| Evgeny Svechnikov |
0 $ (0) |
| Nathan Bastian |
0 $ (0) |
| Boone Jenner |
0 $ (0) |
| Cam Morrison |
0 $ (0) |
| Total Pro Players | 25 |
| Salary Commitment |
| Year 2030 : 69 160 000 $ |
| Year 2031 : 31 760 000 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
| Salary Average Commitment |
| Year 2030 : 69 160 000 $ |
| Year 2031 : 31 760 000 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
| Salary Cap with 1 Way Contract |
| Year 2030 : 69 160 000 $ |
| Year 2031 : 31 760 000 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
|
Farm Players Salaries |
| Ty Rattie |
200 000 $ (1) |
| Salary Remaining : |
200 000 $ |
| Stuart Percy |
200 000 $ (1) |
| Salary Remaining : |
200 000 $ |
| Luke Green |
195 000 $ (1) |
| Salary Remaining : |
195 000 $ |
| Anttoni Honka |
170 000 $ (1) |
| Salary Remaining : |
170 000 $ |
| Ryder Donovan |
155 000 $ (1) |
| Salary Remaining : |
155 000 $ |
| Lukas Svejkovsky |
140 000 $ (2) |
| Salary Remaining : |
140 000 $ |
| Olivier Rodrigue |
130 000 $ (1) |
| Salary Remaining : |
130 000 $ |
| Jake Walman |
125 000 $ (1) |
| Salary Remaining : |
125 000 $ |
| Phil Di Giuseppe |
108 000 $ (1) |
| Salary Remaining : |
108 000 $ |
| Matt Buckles |
81 667 $ (2) |
| Salary Remaining : |
81 667 $ |
| Marian Stastny |
75 000 $ (2) |
| Salary Remaining : |
75 000 $ |
| Carter Verhaeghe |
71 667 $ (2) |
| Salary Remaining : |
71 667 $ |
| James Melindy |
68 333 $ (1) |
| Salary Remaining : |
68 333 $ |
| Mackenzie MacEachern |
68 333 $ (1) |
| Salary Remaining : |
68 333 $ |
| Juuse Saros |
63 333 $ (2) |
| Salary Remaining : |
63 333 $ |
| Mattias Janmark-Nylen |
60 000 $ (2) |
| Salary Remaining : |
60 000 $ |
| William Karlsson |
50 000 $ (1) |
| Salary Remaining : |
50 000 $ |
| Nathan Walker |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Alexander Peters |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Blake Siebenaler |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Mattia Marcantuoni |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Sondre Olden |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Sergey Zborovskiy |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Ethan Cardwell |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Michael Vukojevic |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Neeme Uvisorg |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Markus Niemelainen |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Linus Nassen |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Ian Mitchell |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Marian Studenic |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Noah Cates |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Stelio Mattheos |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Filip Hallander |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Connor McMichael |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Niklas Nordgren |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Warren Foegele |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Total Farm Players | 36 |
| Salary Commitment |
| Year 2030 : 1 961 333 $ |
| Year 2031 : 491 667 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
| Salary Average Commitment |
| Year 2030 : 1 961 333 $ |
| Year 2031 : 491 667 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
|
Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Spectrum - B |
| Level 1: | 6825 - 149 $ - 0 - 0,00% |
| Level 2: | 5775 - 108 $ - 0 - 0,00% |
| Level 3: | 2362 - 87 $ - 0 - 0,00% |
| Level 4: | 4725 - 66 $ - 0 - 0,00% |
| Luxury : | 1313 - 345 $ - 0 - 0,00% |
| Total Capacity : | 21000 |
| Farm |
| Farm Level 1: | 2000 - 58 $ - 0 - 0,00% |
| Farm Level 2: | 1000 - 41 $ - 0 - 0,00% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0,00% |
| Average Income per Game | 0 $ |
| Year to Date Revenue | 0 $ |
| Farm |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0,00% |
| Average Income per Game | 0 $ |
| Year to Date Revenue | 0 $ |
Expense |
| Pro Players Total Salaries | 45 416 666 $ |
| Pro Players Total Average Salaries | 45 416 666 $ |
| Farm Players Total Salaries | 2 430 833 $ |
| Farm Players Total Average Salaries | 2 430 833 $ |
| Coaches Total Salaries | 2 240 000 $ |
| Luxury Taxe Total | 0 $ |
| Special Salary Cap Value | 0 $ |
| Pro Year To Date Expenses | 0 $ |
| Farm Year To Date Expenses | 0 $ |
| Pro Salary Per Days | 0 $ |
| Pro Salary Cap To Date | 0 $ |
| Farm Salary Per Days | 0 $ |
| Farm Salary Cap To Date | 0 $ |
Estimate |
| Estimated Season Revenue | 0 $ |
| Pro Remaining Season Days | 0 |
| Pro Expenses Per Days | 0 $ |
| Pro Estimated Expenses | 0 $ |
| Farm Remaining Season Days | 0 |
| Farm Expenses Per Days | 0 $ |
| Farm Estimated Expenses | 0 $ |
| Estimated Season Expenses | 0 $ |
| Estimated Season Salary Cap | 0 $ |
| Estimate Under Maximum Salary Cap of 87 000 000 $ | 0 $ |
| Estimate Over Minimum Salary Cap of 66 000 000 $ | 0 $ |
| Current Bank Account | 103 025 692 $ |
| Projected Bank Account | 103 025 692 $ |
|
Pro Players Salaries |
| Michael McLeod |
6 250 000 $ (2) |
| -Salary Remaining : |
6 250 000 $ |
| Christian Fischer |
5 500 000 $ (1) |
| -Salary Remaining : |
5 500 000 $ |
| Alex Galchenyuk |
4 250 000 $ (1) |
| -Salary Remaining : |
4 250 000 $ |
| Alexander Edler |
4 000 000 $ (1) |
| -Salary Remaining : |
4 000 000 $ |
| Mark Scheifele |
3 125 000 $ (1) |
| -Salary Remaining : |
3 125 000 $ |
| Josh Brook |
3 000 000 $ (2) |
| -Salary Remaining : |
3 000 000 $ |
| Zemgus Girgensons |
3 000 000 $ (1) |
| -Salary Remaining : |
3 000 000 $ |
| John Beecher |
2 750 000 $ (1) |
| -Salary Remaining : |
2 750 000 $ |
| Lassi Thomson |
2 750 000 $ (2) |
| -Salary Remaining : |
2 750 000 $ |
| Dylan Samberg |
2 750 000 $ (2) |
| -Salary Remaining : |
2 750 000 $ |
| William Lockwood |
2 750 000 $ (2) |
| -Salary Remaining : |
2 750 000 $ |
| Christopher Gibson |
2 375 000 $ (1) |
| -Salary Remaining : |
2 375 000 $ |
| Dylan Sadowy |
1 833 333 $ (2) |
| -Salary Remaining : |
1 833 333 $ |
| Tommy Vannelli |
1 083 333 $ (2) |
| -Salary Remaining : |
1 083 333 $ |
| Nino Niederreiter |
0 $ (0) |
| Lukas Sutter |
0 $ (0) |
| Kirill Ustimenko |
0 $ (0) |
| Keegan Iverson |
0 $ (0) |
| Matt Calvert |
0 $ (0) |
| Kaiden Guhle |
0 $ (0) |
| Brandon Halverson |
0 $ (0) |
| Anthony-John Greer |
0 $ (0) |
| Total Pro Players | 22 |
| Salary Commitment |
| Year 2030 : 45 416 666 $ |
| Year 2031 : 20 416 666 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
| Salary Average Commitment |
| Year 2030 : 45 416 666 $ |
| Year 2031 : 20 416 666 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
| Salary Cap with 1 Way Contract |
| Year 2030 : 45 416 666 $ |
| Year 2031 : 20 416 666 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
|
Farm Players Salaries |
| Dale Weise |
195 000 $ (1) |
| Salary Remaining : |
195 000 $ |
| Logan Hutsko |
195 000 $ (1) |
| Salary Remaining : |
195 000 $ |
| Graeme Clarke |
190 000 $ (1) |
| Salary Remaining : |
190 000 $ |
| Karl Henriksson |
190 000 $ (1) |
| Salary Remaining : |
190 000 $ |
| Vladimir Bobylev |
185 000 $ (1) |
| Salary Remaining : |
185 000 $ |
| Albert Johansson |
180 000 $ (1) |
| Salary Remaining : |
180 000 $ |
| Tyler Madden |
175 000 $ (1) |
| Salary Remaining : |
175 000 $ |
| Antoine Roussel |
165 000 $ (1) |
| Salary Remaining : |
165 000 $ |
| Alex Lintuniemi |
158 333 $ (2) |
| Salary Remaining : |
158 333 $ |
| Herbert Koval |
150 000 $ (1) |
| Salary Remaining : |
150 000 $ |
| Seth Barton |
140 000 $ (1) |
| Salary Remaining : |
140 000 $ |
| Lauri Pajuniemi |
140 000 $ (1) |
| Salary Remaining : |
140 000 $ |
| Ryan Spooner |
137 500 $ (1) |
| Salary Remaining : |
137 500 $ |
| Tristan Broz |
65 000 $ (1) |
| Salary Remaining : |
65 000 $ |
| Ben Roger |
65 000 $ (1) |
| Salary Remaining : |
65 000 $ |
| Taige Harding |
50 000 $ (1) |
| Salary Remaining : |
50 000 $ |
| Rene Lefaivre |
50 000 $ (1) |
| Salary Remaining : |
50 000 $ |
| Yegor Sokolov |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Dmitriy Tereskov |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Jack Dougherty |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Mark Friedman |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Jeremy Bracco |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Marc-Andre Gragnani |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Gabriel Carlsson |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Patrice Cormier |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Gilles Senn |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Mattias Norlinder |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Tyler Kleven |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Joaquim Lemay |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Alex Formenton |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Kuisma Jutila |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Tristen Robins |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Alexander Ljungkrantz |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Jacob Olofsson |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Topi Niemela |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Vasily Ponomarev |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Joey Keane |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Total Farm Players | 37 |
| Salary Commitment |
| Year 2030 : 2 430 833 $ |
| Year 2031 : 158 333 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
| Salary Average Commitment |
| Year 2030 : 2 430 833 $ |
| Year 2031 : 158 333 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
|
Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | T-Mobile Arena - A |
| Level 1: | 6500 - 180 $ - 0 - 0,00% |
| Level 2: | 5500 - 145 $ - 0 - 0,00% |
| Level 3: | 2250 - 120 $ - 0 - 0,00% |
| Level 4: | 4500 - 90 $ - 0 - 0,00% |
| Luxury : | 1250 - 450 $ - 0 - 0,00% |
| Total Capacity : | 20000 |
| Farm |
| Farm Level 1: | 2000 - 45 $ - 0 - 0,00% |
| Farm Level 2: | 1000 - 25 $ - 0 - 0,00% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0,00% |
| Average Income per Game | 0 $ |
| Year to Date Revenue | 0 $ |
| Farm |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0,00% |
| Average Income per Game | 0 $ |
| Year to Date Revenue | 0 $ |
Expense |
| Pro Players Total Salaries | 68 151 900 $ |
| Pro Players Total Average Salaries | 68 151 900 $ |
| Farm Players Total Salaries | 821 666 $ |
| Farm Players Total Average Salaries | 821 666 $ |
| Coaches Total Salaries | 4 680 000 $ |
| Luxury Taxe Total | 0 $ |
| Special Salary Cap Value | 0 $ |
| Pro Year To Date Expenses | 0 $ |
| Farm Year To Date Expenses | 0 $ |
| Pro Salary Per Days | 0 $ |
| Pro Salary Cap To Date | 0 $ |
| Farm Salary Per Days | 0 $ |
| Farm Salary Cap To Date | 0 $ |
Estimate |
| Estimated Season Revenue | 0 $ |
| Pro Remaining Season Days | 0 |
| Pro Expenses Per Days | 0 $ |
| Pro Estimated Expenses | 0 $ |
| Farm Remaining Season Days | 0 |
| Farm Expenses Per Days | 0 $ |
| Farm Estimated Expenses | 0 $ |
| Estimated Season Expenses | 0 $ |
| Estimated Season Salary Cap | 0 $ |
| Estimate Under Maximum Salary Cap of 87 000 000 $ | 0 $ |
| Estimate Over Minimum Salary Cap of 66 000 000 $ | 0 $ |
| Current Bank Account | 116 432 923 $ |
| Projected Bank Account | 116 432 923 $ |
|
Pro Players Salaries |
| Samuel Morin |
9 318 567 $ (1) |
| -Salary Remaining : |
9 318 567 $ |
| Nico Hischier |
7 500 000 $ (2) |
| -Salary Remaining : |
7 500 000 $ |
| Ilya Samsonov |
6 750 000 $ (1) |
| -Salary Remaining : |
6 750 000 $ |
| Ryan Callahan |
6 750 000 $ (1) |
| -Salary Remaining : |
6 750 000 $ |
| Anthony Mantha |
5 250 000 $ (2) |
| -Salary Remaining : |
5 250 000 $ |
| Jack Hughes |
4 500 000 $ (2) |
| -Salary Remaining : |
4 500 000 $ |
| Cam York |
4 000 000 $ (2) |
| -Salary Remaining : |
4 000 000 $ |
| Jacob Larsson |
3 750 000 $ (1) |
| -Salary Remaining : |
3 750 000 $ |
| Matthew Tkachuk |
3 250 000 $ (1) |
| -Salary Remaining : |
3 250 000 $ |
| Adam Lowry |
2 750 000 $ (1) |
| -Salary Remaining : |
2 750 000 $ |
| Rasmus Dahlin |
2 750 000 $ (1) |
| -Salary Remaining : |
2 750 000 $ |
| Bode Wilde |
2 750 000 $ (1) |
| -Salary Remaining : |
2 750 000 $ |
| Tobias Bjornfot |
2 500 000 $ (1) |
| -Salary Remaining : |
2 500 000 $ |
| Jacob de la Rose |
2 083 333 $ (1) |
| -Salary Remaining : |
2 083 333 $ |
| Tristan Jarry |
1 750 000 $ (2) |
| -Salary Remaining : |
1 750 000 $ |
| Zack Phillips |
1 250 000 $ (2) |
| -Salary Remaining : |
1 250 000 $ |
| Jaakko Sirkia |
1 250 000 $ (1) |
| -Salary Remaining : |
1 250 000 $ |
| Joonas Korpisalo |
0 $ (0) |
| Filip Westerlund |
0 $ (0) |
| Marc Methot |
0 $ (0) |
| Brock McGinn |
0 $ (0) |
| Alexis Lafreniere |
0 $ (0) |
| Tyler Pitlick |
0 $ (0) |
| Raphael Bussieres |
0 $ (0) |
| Total Pro Players | 24 |
| Salary Commitment |
| Year 2030 : 68 151 900 $ |
| Year 2031 : 24 250 000 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
| Salary Average Commitment |
| Year 2030 : 68 151 900 $ |
| Year 2031 : 24 250 000 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
| Salary Cap with 1 Way Contract |
| Year 2030 : 68 151 900 $ |
| Year 2031 : 24 250 000 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
|
Farm Players Salaries |
| Mikko Kokkonen |
150 000 $ (1) |
| Salary Remaining : |
150 000 $ |
| Henri Nikkanen |
130 000 $ (1) |
| Salary Remaining : |
130 000 $ |
| Anton Karlsson |
130 000 $ (1) |
| Salary Remaining : |
130 000 $ |
| Brent Moran |
98 333 $ (2) |
| Salary Remaining : |
98 333 $ |
| C.J. Yakimowicz |
88 333 $ (2) |
| Salary Remaining : |
88 333 $ |
| Matthew Knies |
75 000 $ (1) |
| Salary Remaining : |
75 000 $ |
| Aatu Raty |
75 000 $ (1) |
| Salary Remaining : |
75 000 $ |
| Artem Anisimov |
75 000 $ (1) |
| Salary Remaining : |
75 000 $ |
| Luke Martin |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Nelson Nogier |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Colton Parayko |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Dylan Labbe |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Sam Steel |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Lucas Lessio |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Cale Makar |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Scott Wedgewood |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Martin Necas |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Jack Quinn |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Vladislav Firstov |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Drew Helleson |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Matthew Stienburg |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Quinn Olson |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Jakob Silfverberg |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Jack Smith |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Samuel Surovec |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Chris Calnan |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Total Farm Players | 26 |
| Salary Commitment |
| Year 2030 : 821 666 $ |
| Year 2031 : 186 666 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
| Salary Average Commitment |
| Year 2030 : 821 666 $ |
| Year 2031 : 186 666 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
|
Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Volksbank Arena - C |
| Level 1: | 7150 - 190 $ - 0 - 0,00% |
| Level 2: | 6050 - 135 $ - 0 - 0,00% |
| Level 3: | 2475 - 100 $ - 0 - 0,00% |
| Level 4: | 4950 - 90 $ - 0 - 0,00% |
| Luxury : | 1375 - 420 $ - 0 - 0,00% |
| Total Capacity : | 22000 |
| Farm |
| Farm Level 1: | 2000 - 70 $ - 0 - 0,00% |
| Farm Level 2: | 1000 - 45 $ - 0 - 0,00% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0,00% |
| Average Income per Game | 0 $ |
| Year to Date Revenue | 0 $ |
| Farm |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0,00% |
| Average Income per Game | 0 $ |
| Year to Date Revenue | 0 $ |
Expense |
| Pro Players Total Salaries | 44 750 000 $ |
| Pro Players Total Average Salaries | 44 750 000 $ |
| Farm Players Total Salaries | 1 035 000 $ |
| Farm Players Total Average Salaries | 1 035 000 $ |
| Coaches Total Salaries | 7 100 000 $ |
| Luxury Taxe Total | 0 $ |
| Special Salary Cap Value | 0 $ |
| Pro Year To Date Expenses | 0 $ |
| Farm Year To Date Expenses | 0 $ |
| Pro Salary Per Days | 0 $ |
| Pro Salary Cap To Date | 0 $ |
| Farm Salary Per Days | 0 $ |
| Farm Salary Cap To Date | 0 $ |
Estimate |
| Estimated Season Revenue | 0 $ |
| Pro Remaining Season Days | 0 |
| Pro Expenses Per Days | 0 $ |
| Pro Estimated Expenses | 0 $ |
| Farm Remaining Season Days | 0 |
| Farm Expenses Per Days | 0 $ |
| Farm Estimated Expenses | 0 $ |
| Estimated Season Expenses | 0 $ |
| Estimated Season Salary Cap | 0 $ |
| Estimate Under Maximum Salary Cap of 87 000 000 $ | 0 $ |
| Estimate Over Minimum Salary Cap of 66 000 000 $ | 0 $ |
| Current Bank Account | 64 289 255 $ |
| Projected Bank Account | 64 289 255 $ |
|
Pro Players Salaries |
| Alexei Cherepanov |
8 000 000 $ (1) |
| -Salary Remaining : |
8 000 000 $ |
| Mike Cammalleri |
5 500 000 $ (2) |
| -Salary Remaining : |
5 500 000 $ |
| Kaapo Kakko |
4 500 000 $ (2) |
| -Salary Remaining : |
4 500 000 $ |
| Noah Hanifin |
3 750 000 $ (1) |
| -Salary Remaining : |
3 750 000 $ |
| Curtis Lazar |
2 750 000 $ (2) |
| -Salary Remaining : |
2 750 000 $ |
| Vitali Kravtsov |
2 750 000 $ (1) |
| -Salary Remaining : |
2 750 000 $ |
| David Pope |
2 750 000 $ (1) |
| -Salary Remaining : |
2 750 000 $ |
| Matej Tomek |
2 250 000 $ (1) |
| -Salary Remaining : |
2 250 000 $ |
| Matthew Robertson |
2 250 000 $ (2) |
| -Salary Remaining : |
2 250 000 $ |
| Filip Chlapik |
2 000 000 $ (1) |
| -Salary Remaining : |
2 000 000 $ |
| Filip Gustavsson |
2 000 000 $ (2) |
| -Salary Remaining : |
2 000 000 $ |
| Mason McTavish |
1 250 000 $ (1) |
| -Salary Remaining : |
1 250 000 $ |
| Adam Pelech |
1 250 000 $ (1) |
| -Salary Remaining : |
1 250 000 $ |
| Ville Pokka |
1 250 000 $ (1) |
| -Salary Remaining : |
1 250 000 $ |
| Esa Lindell |
1 250 000 $ (1) |
| -Salary Remaining : |
1 250 000 $ |
| Tim Bozon |
1 250 000 $ (1) |
| -Salary Remaining : |
1 250 000 $ |
| Tomas Kana |
0 $ (0) |
| Mike Hoffman |
0 $ (0) |
| Riley Tufte |
0 $ (0) |
| Ondrej Fiala |
0 $ (0) |
| Robert Thomas |
0 $ (0) |
| Alex Nedeljkovic |
0 $ (0) |
| Kasperi Kapanen |
0 $ (0) |
| Total Pro Players | 23 |
| Salary Commitment |
| Year 2030 : 44 750 000 $ |
| Year 2031 : 17 000 000 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
| Salary Average Commitment |
| Year 2030 : 44 750 000 $ |
| Year 2031 : 17 000 000 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
| Salary Cap with 1 Way Contract |
| Year 2030 : 44 750 000 $ |
| Year 2031 : 17 000 000 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
|
Farm Players Salaries |
| Denis Smirnov |
195 000 $ (1) |
| Salary Remaining : |
195 000 $ |
| Todd Burgess |
185 000 $ (2) |
| Salary Remaining : |
185 000 $ |
| Samuel Sjolund |
175 000 $ (2) |
| Salary Remaining : |
175 000 $ |
| Daniel Sprong |
155 000 $ (2) |
| Salary Remaining : |
155 000 $ |
| Nicholas Baptiste |
125 000 $ (2) |
| Salary Remaining : |
125 000 $ |
| Jesper Wallstedt |
100 000 $ (1) |
| Salary Remaining : |
100 000 $ |
| Daniil Chayka |
100 000 $ (1) |
| Salary Remaining : |
100 000 $ |
| Jaromir Pytlik |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Ryan Thang |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Viktor Arvidsson |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Michael Gergen |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Vitezslav Hodek |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Samu Perhonen |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Deven Sideroff |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Vladimir Mihalik |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Danny DeKeyser |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Kris Russell |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Ryan Sproul |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Robin Lehner |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Alexey Toropchenko |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Christian Thomas |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Oskar Back |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Adam Boqvist |
0 $ (0) |
| Salary Remaining : |
0 $ |
| T.J. Tynan |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Total Farm Players | 24 |
| Salary Commitment |
| Year 2030 : 1 035 000 $ |
| Year 2031 : 640 000 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
| Salary Average Commitment |
| Year 2030 : 1 035 000 $ |
| Year 2031 : 640 000 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
|
Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Arena de Malley - E |
| Level 1: | 7800 - 165 $ - 0 - 0,00% |
| Level 2: | 6600 - 130 $ - 0 - 0,00% |
| Level 3: | 2700 - 100 $ - 0 - 0,00% |
| Level 4: | 5400 - 75 $ - 0 - 0,00% |
| Luxury : | 1500 - 355 $ - 0 - 0,00% |
| Total Capacity : | 24000 |
| Farm |
| Farm Level 1: | 2000 - 75 $ - 0 - 0,00% |
| Farm Level 2: | 1000 - 50 $ - 0 - 0,00% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0,00% |
| Average Income per Game | 0 $ |
| Year to Date Revenue | 0 $ |
| Farm |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0,00% |
| Average Income per Game | 0 $ |
| Year to Date Revenue | 0 $ |
Expense |
| Pro Players Total Salaries | 48 483 333 $ |
| Pro Players Total Average Salaries | 48 483 333 $ |
| Farm Players Total Salaries | 1 865 001 $ |
| Farm Players Total Average Salaries | 1 865 001 $ |
| Coaches Total Salaries | 4 880 000 $ |
| Luxury Taxe Total | 0 $ |
| Special Salary Cap Value | 0 $ |
| Pro Year To Date Expenses | 0 $ |
| Farm Year To Date Expenses | 0 $ |
| Pro Salary Per Days | 0 $ |
| Pro Salary Cap To Date | 0 $ |
| Farm Salary Per Days | 0 $ |
| Farm Salary Cap To Date | 0 $ |
Estimate |
| Estimated Season Revenue | 0 $ |
| Pro Remaining Season Days | 0 |
| Pro Expenses Per Days | 0 $ |
| Pro Estimated Expenses | 0 $ |
| Farm Remaining Season Days | 0 |
| Farm Expenses Per Days | 0 $ |
| Farm Estimated Expenses | 0 $ |
| Estimated Season Expenses | 0 $ |
| Estimated Season Salary Cap | 0 $ |
| Estimate Under Maximum Salary Cap of 87 000 000 $ | 0 $ |
| Estimate Over Minimum Salary Cap of 66 000 000 $ | 0 $ |
| Current Bank Account | 236 637 479 $ |
| Projected Bank Account | 236 637 479 $ |
|
Pro Players Salaries |
| Gilbert Brule |
8 500 000 $ (1) |
| -Salary Remaining : |
8 500 000 $ |
| Jake Debrusk |
5 500 000 $ (1) |
| -Salary Remaining : |
5 500 000 $ |
| Eddy Lack |
5 000 000 $ (1) |
| -Salary Remaining : |
5 000 000 $ |
| Joel Eriksson Ek |
4 000 000 $ (1) |
| -Salary Remaining : |
4 000 000 $ |
| Julien Gauthier |
3 750 000 $ (1) |
| -Salary Remaining : |
3 750 000 $ |
| Thomas Harley |
3 500 000 $ (1) |
| -Salary Remaining : |
3 500 000 $ |
| David Savard |
3 500 000 $ (1) |
| -Salary Remaining : |
3 500 000 $ |
| Jonas Siegenthaler |
3 000 000 $ (1) |
| -Salary Remaining : |
3 000 000 $ |
| Dominik Bokk |
3 000 000 $ (2) |
| -Salary Remaining : |
3 000 000 $ |
| Nikita Zadorov |
3 000 000 $ (2) |
| -Salary Remaining : |
3 000 000 $ |
| Liam Foudy |
2 750 000 $ (1) |
| -Salary Remaining : |
2 750 000 $ |
| Olof Lindbom |
1 400 000 $ (1) |
| -Salary Remaining : |
1 400 000 $ |
| Zach Sanford |
1 083 333 $ (2) |
| -Salary Remaining : |
1 083 333 $ |
| Thomas McCollum |
500 000 $ (1) |
| -Salary Remaining : |
500 000 $ |
| Dante Fabbro |
0 $ (0) |
| Matt Beleskey |
0 $ (0) |
| Anton Stralman |
0 $ (0) |
| Morgan Klimchuk |
0 $ (0) |
| Nathan Beaulieu |
0 $ (0) |
| Jake Virtanen |
0 $ (0) |
| Klim Kostin |
0 $ (0) |
| Ryan Poehling |
0 $ (0) |
| Cody Ceci |
0 $ (0) |
| Sam Bennett |
0 $ (0) |
| Total Pro Players | 24 |
| Salary Commitment |
| Year 2030 : 48 483 333 $ |
| Year 2031 : 7 083 333 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
| Salary Average Commitment |
| Year 2030 : 48 483 333 $ |
| Year 2031 : 7 083 333 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
| Salary Cap with 1 Way Contract |
| Year 2030 : 48 483 333 $ |
| Year 2031 : 7 083 333 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
|
Farm Players Salaries |
| Jacob Cederholm |
195 000 $ (1) |
| Salary Remaining : |
195 000 $ |
| David Gustafsson |
195 000 $ (1) |
| Salary Remaining : |
195 000 $ |
| Pavel Dorofeyev |
190 000 $ (1) |
| Salary Remaining : |
190 000 $ |
| Egor Afanasyev |
185 000 $ (2) |
| Salary Remaining : |
185 000 $ |
| Jake Wise |
175 000 $ (1) |
| Salary Remaining : |
175 000 $ |
| Jimmy Vesey |
125 000 $ (2) |
| Salary Remaining : |
125 000 $ |
| Lukas Dostal |
115 000 $ (1) |
| Salary Remaining : |
115 000 $ |
| Madison Bowey |
91 667 $ (2) |
| Salary Remaining : |
91 667 $ |
| Josh Anderson |
91 667 $ (1) |
| Salary Remaining : |
91 667 $ |
| Devin Shore |
81 667 $ (1) |
| Salary Remaining : |
81 667 $ |
| Colton Sissons |
80 000 $ (1) |
| Salary Remaining : |
80 000 $ |
| Matt Coronato |
75 000 $ (1) |
| Salary Remaining : |
75 000 $ |
| William Eklund |
75 000 $ (1) |
| Salary Remaining : |
75 000 $ |
| Scott Mayfield |
75 000 $ (1) |
| Salary Remaining : |
75 000 $ |
| Alexander Kisakov |
65 000 $ (1) |
| Salary Remaining : |
65 000 $ |
| Jeremy Smith |
50 000 $ (1) |
| Salary Remaining : |
50 000 $ |
| Jordan Harris |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Calle Clang |
0 $ (0) |
| Salary Remaining : |
0 $ |
| David Honzik |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Ozzy Wiesblatt |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Dmitry Kulikov |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Derek Stepan |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Robin Kovacs |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Miles Wood |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Carl Grundstrom |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Cliff Pu |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Joseph Anderson |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Chris Brown |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Jake Boltmann |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Sam Colangelo |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Matej Blumel |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Kasper Kotkansalo |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Joel Edmundson |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Tim Soderlund |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Total Farm Players | 34 |
| Salary Commitment |
| Year 2030 : 1 865 001 $ |
| Year 2031 : 401 667 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
| Salary Average Commitment |
| Year 2030 : 1 865 001 $ |
| Year 2031 : 401 667 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
|
Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Nassau Coliseum - A |
| Level 1: | 6500 - 180 $ - 0 - 0,00% |
| Level 2: | 5500 - 150 $ - 0 - 0,00% |
| Level 3: | 2250 - 105 $ - 0 - 0,00% |
| Level 4: | 4500 - 80 $ - 0 - 0,00% |
| Luxury : | 1250 - 450 $ - 0 - 0,00% |
| Total Capacity : | 20000 |
| Farm |
| Farm Level 1: | 2000 - 75 $ - 0 - 0,00% |
| Farm Level 2: | 1000 - 50 $ - 0 - 0,00% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0,00% |
| Average Income per Game | 0 $ |
| Year to Date Revenue | 0 $ |
| Farm |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0,00% |
| Average Income per Game | 0 $ |
| Year to Date Revenue | 0 $ |
Expense |
| Pro Players Total Salaries | 45 583 333 $ |
| Pro Players Total Average Salaries | 45 583 334 $ |
| Farm Players Total Salaries | 2 554 167 $ |
| Farm Players Total Average Salaries | 2 554 167 $ |
| Coaches Total Salaries | 0 $ |
| Luxury Taxe Total | 0 $ |
| Special Salary Cap Value | 0 $ |
| Pro Year To Date Expenses | 0 $ |
| Farm Year To Date Expenses | 0 $ |
| Pro Salary Per Days | 0 $ |
| Pro Salary Cap To Date | 0 $ |
| Farm Salary Per Days | 0 $ |
| Farm Salary Cap To Date | 0 $ |
Estimate |
| Estimated Season Revenue | 0 $ |
| Pro Remaining Season Days | 0 |
| Pro Expenses Per Days | 0 $ |
| Pro Estimated Expenses | 0 $ |
| Farm Remaining Season Days | 0 |
| Farm Expenses Per Days | 0 $ |
| Farm Estimated Expenses | 0 $ |
| Estimated Season Expenses | 0 $ |
| Estimated Season Salary Cap | 0 $ |
| Estimate Under Maximum Salary Cap of 87 000 000 $ | 0 $ |
| Estimate Over Minimum Salary Cap of 66 000 000 $ | 0 $ |
| Current Bank Account | 94 792 843 $ |
| Projected Bank Account | 94 792 843 $ |
|
Pro Players Salaries |
| Kevin Fiala |
6 083 333 $ (2) |
| -Salary Remaining : |
6 083 333 $ |
| Felix Sandstrom |
5 000 000 $ (1) |
| -Salary Remaining : |
5 000 000 $ |
| Kirby Dach |
4 750 000 $ (2) |
| -Salary Remaining : |
4 750 000 $ |
| Beau Bennett |
4 125 000 $ (1) |
| -Salary Remaining : |
4 125 000 $ |
| Jeremy Roy |
4 000 000 $ (1) |
| -Salary Remaining : |
4 000 000 $ |
| Mikhail Sergachev |
3 750 000 $ (2) |
| -Salary Remaining : |
3 750 000 $ |
| Kris Versteeg |
3 500 000 $ (2) |
| -Salary Remaining : |
3 500 000 $ |
| Luke Kunin |
3 500 000 $ (2) |
| -Salary Remaining : |
3 500 000 $ |
| Victor Soderstrom |
2 750 000 $ (2) |
| -Salary Remaining : |
2 750 000 $ |
| Ryan Lindgren |
2 750 000 $ (1) |
| -Salary Remaining : |
2 750 000 $ |
| Ryan Johnson |
2 500 000 $ (2) |
| -Salary Remaining : |
2 500 000 $ |
| Carter Hart |
2 000 000 $ (1) |
| -Salary Remaining : |
2 000 000 $ |
| Evan Cowley |
875 000 $ (1) |
| -Salary Remaining : |
875 000 $ |
| Henrik Borgstrom |
0 $ (0) |
| Callan Foote |
0 $ (0) |
| Julius Bergman |
0 $ (0) |
| Jaden Schwartz |
0 $ (0) |
| Peter Holland |
0 $ (0) |
| Ryan Hartman |
0 $ (0) |
| Nick Bjugstad |
0 $ (0) |
| Brett Pesce |
0 $ (0) |
| Brendan Lemieux |
0 $ (0) |
| Teddy Purcell |
0 $ (0) |
| Total Pro Players | 23 |
| Salary Commitment |
| Year 2030 : 45 583 333 $ |
| Year 2031 : 26 833 333 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
| Salary Average Commitment |
| Year 2030 : 45 583 334 $ |
| Year 2031 : 26 833 334 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
| Salary Cap with 1 Way Contract |
| Year 2030 : 45 583 334 $ |
| Year 2031 : 26 833 334 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
|
Farm Players Salaries |
| Johan Sundstrom |
200 000 $ (1) |
| Salary Remaining : |
200 000 $ |
| Mikhail Abramov |
200 000 $ (2) |
| Salary Remaining : |
200 000 $ |
| Zac Jones |
200 000 $ (2) |
| Salary Remaining : |
200 000 $ |
| Ivan Morozov |
195 000 $ (1) |
| Salary Remaining : |
195 000 $ |
| Michal Teply |
195 000 $ (2) |
| Salary Remaining : |
195 000 $ |
| Keaton Middleton |
175 000 $ (1) |
| Salary Remaining : |
175 000 $ |
| Connor Dewar |
175 000 $ (1) |
| Salary Remaining : |
175 000 $ |
| Joona Koppanen |
165 000 $ (1) |
| Salary Remaining : |
165 000 $ |
| Demetrios Koumontzis |
155 000 $ (1) |
| Salary Remaining : |
155 000 $ |
| Luke Henman |
155 000 $ (1) |
| Salary Remaining : |
155 000 $ |
| Jack Perbix |
155 000 $ (1) |
| Salary Remaining : |
155 000 $ |
| Lane Zablocki |
140 000 $ (1) |
| Salary Remaining : |
140 000 $ |
| Alexandr Daryin |
140 000 $ (1) |
| Salary Remaining : |
140 000 $ |
| Michael Spacek |
125 000 $ (2) |
| Salary Remaining : |
125 000 $ |
| Valentin Zykov |
97 500 $ (1) |
| Salary Remaining : |
97 500 $ |
| Adam Tambellini |
81 667 $ (2) |
| Salary Remaining : |
81 667 $ |
| Kirill Marchenko |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Kasper Simontaival |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Jacob Markstrom |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Justin Kirkland |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Christian Ehrhoff |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Steven Spinner |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Blake Blondi |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Alex DeBrincat |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Carter Savoie |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Anatoli Golyshev |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Daemon Hunt |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Sam Stange |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Luke Evangelista |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Alexander Holtz |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Maxwell Gildon |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Nils Hoglander |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Matej Pekar |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Daniil Misyul |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Nikita Okhotyuk |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Thibaut Puppynck |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Leevi Merilainen |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Total Farm Players | 37 |
| Salary Commitment |
| Year 2030 : 2 554 167 $ |
| Year 2031 : 801 667 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
| Salary Average Commitment |
| Year 2030 : 2 554 167 $ |
| Year 2031 : 801 667 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
|
Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | MTS Place - B |
| Level 1: | 6825 - 160 $ - 0 - 0,00% |
| Level 2: | 5775 - 115 $ - 0 - 0,00% |
| Level 3: | 2362 - 85 $ - 0 - 0,00% |
| Level 4: | 4725 - 65 $ - 0 - 0,00% |
| Luxury : | 1313 - 340 $ - 0 - 0,00% |
| Total Capacity : | 21000 |
| Farm |
| Farm Level 1: | 2000 - 55 $ - 0 - 0,00% |
| Farm Level 2: | 1000 - 45 $ - 0 - 0,00% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0,00% |
| Average Income per Game | 0 $ |
| Year to Date Revenue | 0 $ |
| Farm |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0,00% |
| Average Income per Game | 0 $ |
| Year to Date Revenue | 0 $ |
Expense |
| Pro Players Total Salaries | 29 958 333 $ |
| Pro Players Total Average Salaries | 29 958 333 $ |
| Farm Players Total Salaries | 1 359 167 $ |
| Farm Players Total Average Salaries | 1 359 167 $ |
| Coaches Total Salaries | 2 770 000 $ |
| Luxury Taxe Total | 0 $ |
| Special Salary Cap Value | 0 $ |
| Pro Year To Date Expenses | 0 $ |
| Farm Year To Date Expenses | 0 $ |
| Pro Salary Per Days | 0 $ |
| Pro Salary Cap To Date | 0 $ |
| Farm Salary Per Days | 0 $ |
| Farm Salary Cap To Date | 0 $ |
Estimate |
| Estimated Season Revenue | 0 $ |
| Pro Remaining Season Days | 0 |
| Pro Expenses Per Days | 0 $ |
| Pro Estimated Expenses | 0 $ |
| Farm Remaining Season Days | 0 |
| Farm Expenses Per Days | 0 $ |
| Farm Estimated Expenses | 0 $ |
| Estimated Season Expenses | 0 $ |
| Estimated Season Salary Cap | 0 $ |
| Estimate Under Maximum Salary Cap of 87 000 000 $ | 0 $ |
| Estimate Over Minimum Salary Cap of 66 000 000 $ | 0 $ |
| Current Bank Account | 56 869 509 $ |
| Projected Bank Account | 56 869 509 $ |
|
Pro Players Salaries |
| Tyler Seguin |
6 625 000 $ (1) |
| -Salary Remaining : |
6 625 000 $ |
| Jordan Greenway |
6 250 000 $ (2) |
| -Salary Remaining : |
6 250 000 $ |
| Maxim Letunov |
4 000 000 $ (1) |
| -Salary Remaining : |
4 000 000 $ |
| Trevor Zegras |
3 750 000 $ (2) |
| -Salary Remaining : |
3 750 000 $ |
| Jay O'Brien |
3 000 000 $ (1) |
| -Salary Remaining : |
3 000 000 $ |
| Nils Lundkvist |
2 750 000 $ (1) |
| -Salary Remaining : |
2 750 000 $ |
| Shea Theodore |
2 083 333 $ (1) |
| -Salary Remaining : |
2 083 333 $ |
| Jonas Rondbjerg |
1 500 000 $ (2) |
| -Salary Remaining : |
1 500 000 $ |
| Ryan White |
0 $ (0) |
| Alex Schoenborn |
0 $ (0) |
| John Quenneville |
0 $ (0) |
| Jonas Johansson |
0 $ (0) |
| Darren Helm |
0 $ (0) |
| Erwin Mazza |
0 $ (0) |
| Lukas Reichel |
0 $ (0) |
| Nikita Tryamkin |
0 $ (0) |
| Viktor Tikhonov |
0 $ (0) |
| Bobby Sanguinetti |
0 $ (0) |
| Mikko Rantanen |
0 $ (0) |
| Vladislav Kamenev |
0 $ (0) |
| Ilya Sorokin |
0 $ (0) |
| Erik Karlsson |
0 $ (0) |
| Keaton Ellerby |
0 $ (0) |
| Anders Lindback |
0 $ (0) |
| Total Pro Players | 24 |
| Salary Commitment |
| Year 2030 : 29 958 333 $ |
| Year 2031 : 11 500 000 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
| Salary Average Commitment |
| Year 2030 : 29 958 333 $ |
| Year 2031 : 11 500 000 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
| Salary Cap with 1 Way Contract |
| Year 2030 : 29 958 333 $ |
| Year 2031 : 11 500 000 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
|
Farm Players Salaries |
| Adam Beckman |
200 000 $ (1) |
| Salary Remaining : |
200 000 $ |
| Nathan Smith |
200 000 $ (1) |
| Salary Remaining : |
200 000 $ |
| Scott Perunovich |
200 000 $ (1) |
| Salary Remaining : |
200 000 $ |
| Simon Holmstrom |
200 000 $ (1) |
| Salary Remaining : |
200 000 $ |
| Jakub Skarek |
130 000 $ (1) |
| Salary Remaining : |
130 000 $ |
| Gustav Olofsson |
97 500 $ (1) |
| Salary Remaining : |
97 500 $ |
| Kirill Kabanov |
75 000 $ (1) |
| Salary Remaining : |
75 000 $ |
| Kevin Sundher |
75 000 $ (1) |
| Salary Remaining : |
75 000 $ |
| Scott Morrow |
75 000 $ (1) |
| Salary Remaining : |
75 000 $ |
| Jonathan Quick |
56 667 $ (1) |
| Salary Remaining : |
56 667 $ |
| Ville Ottavainen |
50 000 $ (1) |
| Salary Remaining : |
50 000 $ |
| Helge Grans |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Zachary Lauzon |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Joshua Anderson |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Beau Starrett |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Kyle Wood |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Brett Bulmer |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Keegan Kolesar |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Gabriel Bourque |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Robin Norell |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Taylor Raddysh |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Brayden Tracey |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Carsen Twarynski |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Allan McShane |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Hendrix Lapierre |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Humpty Dumpty |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Mitchell Miller |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Michael Krutil |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Will Weber |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Oleksander Soroka |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Axel Andersson |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Total Farm Players | 31 |
| Salary Commitment |
| Year 2030 : 1 359 167 $ |
| Year 2031 : 0 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
| Salary Average Commitment |
| Year 2030 : 1 359 167 $ |
| Year 2031 : 0 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
|
Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Staples Center - C |
| Level 1: | 7150 - 125 $ - 0 - 0,00% |
| Level 2: | 6050 - 95 $ - 0 - 0,00% |
| Level 3: | 2475 - 70 $ - 0 - 0,00% |
| Level 4: | 4950 - 50 $ - 0 - 0,00% |
| Luxury : | 1375 - 275 $ - 0 - 0,00% |
| Total Capacity : | 22000 |
| Farm |
| Farm Level 1: | 2000 - 65 $ - 0 - 0,00% |
| Farm Level 2: | 1000 - 40 $ - 0 - 0,00% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0,00% |
| Average Income per Game | 0 $ |
| Year to Date Revenue | 0 $ |
| Farm |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0,00% |
| Average Income per Game | 0 $ |
| Year to Date Revenue | 0 $ |
Expense |
| Pro Players Total Salaries | 45 375 000 $ |
| Pro Players Total Average Salaries | 45 375 000 $ |
| Farm Players Total Salaries | 485 000 $ |
| Farm Players Total Average Salaries | 485 000 $ |
| Coaches Total Salaries | 4 500 000 $ |
| Luxury Taxe Total | 0 $ |
| Special Salary Cap Value | 0 $ |
| Pro Year To Date Expenses | 0 $ |
| Farm Year To Date Expenses | 0 $ |
| Pro Salary Per Days | 0 $ |
| Pro Salary Cap To Date | 0 $ |
| Farm Salary Per Days | 0 $ |
| Farm Salary Cap To Date | 0 $ |
Estimate |
| Estimated Season Revenue | 0 $ |
| Pro Remaining Season Days | 0 |
| Pro Expenses Per Days | 0 $ |
| Pro Estimated Expenses | 0 $ |
| Farm Remaining Season Days | 0 |
| Farm Expenses Per Days | 0 $ |
| Farm Estimated Expenses | 0 $ |
| Estimated Season Expenses | 0 $ |
| Estimated Season Salary Cap | 0 $ |
| Estimate Under Maximum Salary Cap of 87 000 000 $ | 0 $ |
| Estimate Over Minimum Salary Cap of 66 000 000 $ | 0 $ |
| Current Bank Account | 163 208 485 $ |
| Projected Bank Account | 163 208 485 $ |
|
Pro Players Salaries |
| Brendan Mikkelson |
6 750 000 $ (1) |
| -Salary Remaining : |
6 750 000 $ |
| Timo Meier |
5 250 000 $ (1) |
| -Salary Remaining : |
5 250 000 $ |
| Pascal Laberge |
4 000 000 $ (2) |
| -Salary Remaining : |
4 000 000 $ |
| Logan Brown |
4 000 000 $ (2) |
| -Salary Remaining : |
4 000 000 $ |
| Evander Kane |
3 750 000 $ (1) |
| -Salary Remaining : |
3 750 000 $ |
| Casey Mittelstadt |
3 500 000 $ (2) |
| -Salary Remaining : |
3 500 000 $ |
| Quinn Hughes |
3 000 000 $ (1) |
| -Salary Remaining : |
3 000 000 $ |
| Alex Pietrangelo |
3 000 000 $ (1) |
| -Salary Remaining : |
3 000 000 $ |
| Shane Pinto |
2 750 000 $ (2) |
| -Salary Remaining : |
2 750 000 $ |
| Isac Lundestrom |
2 750 000 $ (1) |
| -Salary Remaining : |
2 750 000 $ |
| Mathew Dumba |
2 750 000 $ (1) |
| -Salary Remaining : |
2 750 000 $ |
| Fredrik Karlstrom |
2 500 000 $ (1) |
| -Salary Remaining : |
2 500 000 $ |
| Lars-Erik Lindberg |
1 375 000 $ (1) |
| -Salary Remaining : |
1 375 000 $ |
| Jared McCann |
0 $ (0) |
| Jimmy Lodge |
0 $ (0) |
| Chris Driedger |
0 $ (0) |
| Timothy Liljegren |
0 $ (0) |
| Oscar Dansk |
0 $ (0) |
| Grant Mismash |
0 $ (0) |
| Ian Cole |
0 $ (0) |
| Brandon Sutter |
0 $ (0) |
| Rodion Amirov |
0 $ (0) |
| Travis Sandheim |
0 $ (0) |
| Total Pro Players | 23 |
| Salary Commitment |
| Year 2030 : 45 375 000 $ |
| Year 2031 : 14 250 000 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
| Salary Average Commitment |
| Year 2030 : 45 375 000 $ |
| Year 2031 : 14 250 000 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
| Salary Cap with 1 Way Contract |
| Year 2030 : 45 375 000 $ |
| Year 2031 : 14 250 000 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
|
Farm Players Salaries |
| Connor Crisp |
162 500 $ (1) |
| Salary Remaining : |
162 500 $ |
| Camran Doulova |
137 500 $ (1) |
| Salary Remaining : |
137 500 $ |
| Aidan Dudas |
115 000 $ (1) |
| Salary Remaining : |
115 000 $ |
| Hiroshi Nara |
70 000 $ (1) |
| Salary Remaining : |
70 000 $ |
| Max Zimmer |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Nicolas Aube-Kubel |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Ondrej Kase |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Jansen Harkins |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Charlie Coyle |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Martins Dzierkals |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Thomas Schemitsch |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Zbynek Michalek |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Hudson Elynuik |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Petr Kvaca |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Mathias From |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Adam Ginning |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Benjamin Mirageas |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Jamie Oleksiak |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Michael Del Zotto |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Joe Veleno |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Evan Bouchard |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Connor Zary |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Oliver Tarnstrom |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Alec Dillon |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Devante Smith-Pelly |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Total Farm Players | 25 |
| Salary Commitment |
| Year 2030 : 485 000 $ |
| Year 2031 : 0 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
| Salary Average Commitment |
| Year 2030 : 485 000 $ |
| Year 2031 : 0 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
|
Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Air Canada Center - A |
| Level 1: | 6100 - 160 $ - 0 - 0,00% |
| Level 2: | 5100 - 100 $ - 0 - 0,00% |
| Level 3: | 2100 - 90 $ - 0 - 0,00% |
| Level 4: | 4100 - 75 $ - 0 - 0,00% |
| Luxury : | 1031 - 350 $ - 0 - 0,00% |
| Total Capacity : | 18431 |
| Farm |
| Farm Level 1: | 2000 - 65 $ - 0 - 0,00% |
| Farm Level 2: | 1000 - 35 $ - 0 - 0,00% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0,00% |
| Average Income per Game | 0 $ |
| Year to Date Revenue | 0 $ |
| Farm |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0,00% |
| Average Income per Game | 0 $ |
| Year to Date Revenue | 0 $ |
Expense |
| Pro Players Total Salaries | 55 750 000 $ |
| Pro Players Total Average Salaries | 55 750 000 $ |
| Farm Players Total Salaries | 3 418 333 $ |
| Farm Players Total Average Salaries | 3 418 333 $ |
| Coaches Total Salaries | 4 000 000 $ |
| Luxury Taxe Total | 0 $ |
| Special Salary Cap Value | 0 $ |
| Pro Year To Date Expenses | 0 $ |
| Farm Year To Date Expenses | 0 $ |
| Pro Salary Per Days | 0 $ |
| Pro Salary Cap To Date | 0 $ |
| Farm Salary Per Days | 0 $ |
| Farm Salary Cap To Date | 0 $ |
Estimate |
| Estimated Season Revenue | 0 $ |
| Pro Remaining Season Days | 0 |
| Pro Expenses Per Days | 0 $ |
| Pro Estimated Expenses | 0 $ |
| Farm Remaining Season Days | 0 |
| Farm Expenses Per Days | 0 $ |
| Farm Estimated Expenses | 0 $ |
| Estimated Season Expenses | 0 $ |
| Estimated Season Salary Cap | 0 $ |
| Estimate Under Maximum Salary Cap of 87 000 000 $ | 0 $ |
| Estimate Over Minimum Salary Cap of 66 000 000 $ | 0 $ |
| Current Bank Account | 50 740 370 $ |
| Projected Bank Account | 50 740 370 $ |
|
Pro Players Salaries |
| Bryan Little |
8 000 000 $ (1) |
| -Salary Remaining : |
8 000 000 $ |
| Jack Roslovic |
7 000 000 $ (1) |
| -Salary Remaining : |
7 000 000 $ |
| Pekka Rinne |
6 500 000 $ (2) |
| -Salary Remaining : |
6 500 000 $ |
| Filip Forsberg |
6 250 000 $ (1) |
| -Salary Remaining : |
6 250 000 $ |
| Jakub Zboril |
3 750 000 $ (1) |
| -Salary Remaining : |
3 750 000 $ |
| Max Jones |
3 500 000 $ (1) |
| -Salary Remaining : |
3 500 000 $ |
| Graham Knott |
3 500 000 $ (1) |
| -Salary Remaining : |
3 500 000 $ |
| Adam Mascherin |
3 500 000 $ (1) |
| -Salary Remaining : |
3 500 000 $ |
| Cody Glass |
3 500 000 $ (2) |
| -Salary Remaining : |
3 500 000 $ |
| Cam Dineen |
3 000 000 $ (1) |
| -Salary Remaining : |
3 000 000 $ |
| Wade Allison |
3 000 000 $ (2) |
| -Salary Remaining : |
3 000 000 $ |
| Jordan Kyrou |
2 750 000 $ (1) |
| -Salary Remaining : |
2 750 000 $ |
| Mike Robinson |
1 500 000 $ (1) |
| -Salary Remaining : |
1 500 000 $ |
| James Greenway |
0 $ (0) |
| Elvis Merzlikins |
0 $ (0) |
| Brandon Saad |
0 $ (0) |
| Patric Hornqvist |
0 $ (0) |
| Shane Bowers |
0 $ (0) |
| Brandon Hickey |
0 $ (0) |
| Joe Barnes |
0 $ (0) |
| Vladimir Tarasenko |
0 $ (0) |
| Domink Masin |
0 $ (0) |
| Mikhail Grabovski |
0 $ (0) |
| Total Pro Players | 23 |
| Salary Commitment |
| Year 2030 : 55 750 000 $ |
| Year 2031 : 13 000 000 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
| Salary Average Commitment |
| Year 2030 : 55 750 000 $ |
| Year 2031 : 13 000 000 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
| Salary Cap with 1 Way Contract |
| Year 2030 : 55 750 000 $ |
| Year 2031 : 13 000 000 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
|
Farm Players Salaries |
| John Merrill |
200 000 $ (2) |
| Salary Remaining : |
200 000 $ |
| Alexandre Burrows |
195 000 $ (2) |
| Salary Remaining : |
195 000 $ |
| Jordin Tootoo |
185 000 $ (1) |
| Salary Remaining : |
185 000 $ |
| Ilya Nikolaev |
180 000 $ (1) |
| Salary Remaining : |
180 000 $ |
| Jordan Spence |
180 000 $ (1) |
| Salary Remaining : |
180 000 $ |
| Cale Fleury |
175 000 $ (2) |
| Salary Remaining : |
175 000 $ |
| John St. Ivany |
175 000 $ (1) |
| Salary Remaining : |
175 000 $ |
| Tyler Weiss |
175 000 $ (1) |
| Salary Remaining : |
175 000 $ |
| Blake McLaughlin |
155 000 $ (1) |
| Salary Remaining : |
155 000 $ |
| Xavier Bernard |
155 000 $ (1) |
| Salary Remaining : |
155 000 $ |
| Radek Smolenak |
150 000 $ (2) |
| Salary Remaining : |
150 000 $ |
| Brett Leason |
150 000 $ (1) |
| Salary Remaining : |
150 000 $ |
| Jarrod Maidens |
150 000 $ (2) |
| Salary Remaining : |
150 000 $ |
| Kevin Lynch |
150 000 $ (2) |
| Salary Remaining : |
150 000 $ |
| Erik Gustafsson |
125 000 $ (1) |
| Salary Remaining : |
125 000 $ |
| Ilya Konovalov |
115 000 $ (2) |
| Salary Remaining : |
115 000 $ |
| Jonah Gadjovich |
110 000 $ (1) |
| Salary Remaining : |
110 000 $ |
| Nikita Popugaev |
110 000 $ (1) |
| Salary Remaining : |
110 000 $ |
| Dan Sexton |
80 000 $ (1) |
| Salary Remaining : |
80 000 $ |
| Pat Freeman |
80 000 $ (1) |
| Salary Remaining : |
80 000 $ |
| Anders Nilsson |
75 000 $ (1) |
| Salary Remaining : |
75 000 $ |
| Andrej Sekera |
70 000 $ (1) |
| Salary Remaining : |
70 000 $ |
| Carter Mazur |
65 000 $ (1) |
| Salary Remaining : |
65 000 $ |
| Artturi Lehkonen |
60 000 $ (2) |
| Salary Remaining : |
60 000 $ |
| Wasylo Kowelski |
53 333 $ (1) |
| Salary Remaining : |
53 333 $ |
| Geoff Courtnall |
50 000 $ (2) |
| Salary Remaining : |
50 000 $ |
| Mathieu Darche |
50 000 $ (2) |
| Salary Remaining : |
50 000 $ |
| Mario Ferraro |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Oskari Laaksonen |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Cam Hillis |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Jamie Allison |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Zayde Wisdom |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Tom Wilson |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Brett Lernout |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Trevor Kuntar |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Total Farm Players | 35 |
| Salary Commitment |
| Year 2030 : 3 418 333 $ |
| Year 2031 : 1 295 000 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
| Salary Average Commitment |
| Year 2030 : 3 418 333 $ |
| Year 2031 : 1 295 000 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
|
Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Centre Jack Hammer - I |
| Level 1: | 8000 - 170 $ - 0 - 0,00% |
| Level 2: | 7000 - 99 $ - 0 - 0,00% |
| Level 3: | 4000 - 85 $ - 0 - 0,00% |
| Level 4: | 6000 - 69 $ - 0 - 0,00% |
| Luxury : | 3000 - 275 $ - 0 - 0,00% |
| Total Capacity : | 28000 |
| Farm |
| Farm Level 1: | 2000 - 60 $ - 0 - 0,00% |
| Farm Level 2: | 1000 - 45 $ - 0 - 0,00% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0,00% |
| Average Income per Game | 0 $ |
| Year to Date Revenue | 0 $ |
| Farm |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0,00% |
| Average Income per Game | 0 $ |
| Year to Date Revenue | 0 $ |
Expense |
| Pro Players Total Salaries | 44 625 000 $ |
| Pro Players Total Average Salaries | 44 625 000 $ |
| Farm Players Total Salaries | 2 202 500 $ |
| Farm Players Total Average Salaries | 2 202 500 $ |
| Coaches Total Salaries | 8 900 000 $ |
| Luxury Taxe Total | 0 $ |
| Special Salary Cap Value | 0 $ |
| Pro Year To Date Expenses | 0 $ |
| Farm Year To Date Expenses | 0 $ |
| Pro Salary Per Days | 0 $ |
| Pro Salary Cap To Date | 0 $ |
| Farm Salary Per Days | 0 $ |
| Farm Salary Cap To Date | 0 $ |
Estimate |
| Estimated Season Revenue | 0 $ |
| Pro Remaining Season Days | 0 |
| Pro Expenses Per Days | 0 $ |
| Pro Estimated Expenses | 0 $ |
| Farm Remaining Season Days | 0 |
| Farm Expenses Per Days | 0 $ |
| Farm Estimated Expenses | 0 $ |
| Estimated Season Expenses | 0 $ |
| Estimated Season Salary Cap | 0 $ |
| Estimate Under Maximum Salary Cap of 87 000 000 $ | 0 $ |
| Estimate Over Minimum Salary Cap of 66 000 000 $ | 0 $ |
| Current Bank Account | 40 712 519 $ |
| Projected Bank Account | 40 712 519 $ |
|
Pro Players Salaries |
| Denis Gurianov |
5 500 000 $ (2) |
| -Salary Remaining : |
5 500 000 $ |
| Matt Moulson |
4 000 000 $ (2) |
| -Salary Remaining : |
4 000 000 $ |
| Paul Bittner |
3 750 000 $ (1) |
| -Salary Remaining : |
3 750 000 $ |
| Jason Demers |
3 750 000 $ (2) |
| -Salary Remaining : |
3 750 000 $ |
| Colin Wilson |
3 750 000 $ (1) |
| -Salary Remaining : |
3 750 000 $ |
| Tyler Benson |
3 500 000 $ (1) |
| -Salary Remaining : |
3 500 000 $ |
| Alexander Volkov |
3 000 000 $ (2) |
| -Salary Remaining : |
3 000 000 $ |
| Tomas Hertl |
3 000 000 $ (1) |
| -Salary Remaining : |
3 000 000 $ |
| Trent Frederic |
3 000 000 $ (2) |
| -Salary Remaining : |
3 000 000 $ |
| Adin Hill |
3 000 000 $ (1) |
| -Salary Remaining : |
3 000 000 $ |
| Erik Cernak |
3 000 000 $ (1) |
| -Salary Remaining : |
3 000 000 $ |
| Ryan O'Reilly |
2 875 000 $ (1) |
| -Salary Remaining : |
2 875 000 $ |
| Olivier Kylington |
2 500 000 $ (2) |
| -Salary Remaining : |
2 500 000 $ |
| Nicolas Meloche |
0 $ (0) |
| Miles Gendron |
0 $ (0) |
| James Sheppard |
0 $ (0) |
| Radek Faksa |
0 $ (0) |
| Matt Villalta |
0 $ (0) |
| Ryan Gropp |
0 $ (0) |
| Marcus Foligno |
0 $ (0) |
| Givani Smith |
0 $ (0) |
| Ryan Strome |
0 $ (0) |
| Spencer Martin |
0 $ (0) |
| Derek Forbort |
0 $ (0) |
| Total Pro Players | 24 |
| Salary Commitment |
| Year 2030 : 44 625 000 $ |
| Year 2031 : 21 750 000 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
| Salary Average Commitment |
| Year 2030 : 44 625 000 $ |
| Year 2031 : 21 750 000 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
| Salary Cap with 1 Way Contract |
| Year 2030 : 44 625 000 $ |
| Year 2031 : 21 750 000 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
|
Farm Players Salaries |
| Gianni Fairbrother |
200 000 $ (1) |
| Salary Remaining : |
200 000 $ |
| Yakov Trenin |
195 000 $ (1) |
| Salary Remaining : |
195 000 $ |
| Patrik Puistola |
180 000 $ (1) |
| Salary Remaining : |
180 000 $ |
| Jonne Tammela |
175 000 $ (1) |
| Salary Remaining : |
175 000 $ |
| Jachym Kondelik |
175 000 $ (1) |
| Salary Remaining : |
175 000 $ |
| Samuel Houde |
155 000 $ (2) |
| Salary Remaining : |
155 000 $ |
| Cole Fonstad |
155 000 $ (1) |
| Salary Remaining : |
155 000 $ |
| Ethan Keppen |
155 000 $ (2) |
| Salary Remaining : |
155 000 $ |
| Connor Ingram |
140 000 $ (1) |
| Salary Remaining : |
140 000 $ |
| Wyatte Wylie |
140 000 $ (1) |
| Salary Remaining : |
140 000 $ |
| Hugo Alnefelt |
125 000 $ (2) |
| Salary Remaining : |
125 000 $ |
| Lukas Parik |
115 000 $ (2) |
| Salary Remaining : |
115 000 $ |
| Niklas Hansson |
97 500 $ (1) |
| Salary Remaining : |
97 500 $ |
| Kyle Palmieri |
95 000 $ (1) |
| Salary Remaining : |
95 000 $ |
| Marc Bureau |
50 000 $ (2) |
| Salary Remaining : |
50 000 $ |
| Janis Moser |
50 000 $ (1) |
| Salary Remaining : |
50 000 $ |
| Danny Kristo |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Tyler Biggs |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Taylor Cammarata |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Michael Benning |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Austin Carroll |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Jack Thompson |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Matthew Spencer |
0 $ (0) |
| Salary Remaining : |
0 $ |
| David Ullstrom |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Casey Fitzgerald |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Frederic Allard |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Brett Murray |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Rhett Gardner |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Jayden Struble |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Vincent Trocheck |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Jean-Luc Foudy |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Luke Prokop |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Jack McBain |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Total Farm Players | 33 |
| Salary Commitment |
| Year 2030 : 2 202 500 $ |
| Year 2031 : 600 000 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
| Salary Average Commitment |
| Year 2030 : 2 202 500 $ |
| Year 2031 : 600 000 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
|
Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Mellon Arena - A |
| Level 1: | 6825 - 153 $ - 0 - 0,00% |
| Level 2: | 5775 - 113 $ - 0 - 0,00% |
| Level 3: | 2362 - 85 $ - 0 - 0,00% |
| Level 4: | 4725 - 66 $ - 0 - 0,00% |
| Luxury : | 1313 - 319 $ - 0 - 0,00% |
| Total Capacity : | 21000 |
| Farm |
| Farm Level 1: | 2000 - 75 $ - 0 - 0,00% |
| Farm Level 2: | 1000 - 50 $ - 0 - 0,00% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0,00% |
| Average Income per Game | 0 $ |
| Year to Date Revenue | 0 $ |
| Farm |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0,00% |
| Average Income per Game | 0 $ |
| Year to Date Revenue | 0 $ |
Expense |
| Pro Players Total Salaries | 41 163 333 $ |
| Pro Players Total Average Salaries | 41 163 333 $ |
| Farm Players Total Salaries | 1 318 667 $ |
| Farm Players Total Average Salaries | 1 318 667 $ |
| Coaches Total Salaries | 8 400 000 $ |
| Luxury Taxe Total | 0 $ |
| Special Salary Cap Value | 0 $ |
| Pro Year To Date Expenses | 0 $ |
| Farm Year To Date Expenses | 0 $ |
| Pro Salary Per Days | 0 $ |
| Pro Salary Cap To Date | 0 $ |
| Farm Salary Per Days | 0 $ |
| Farm Salary Cap To Date | 0 $ |
Estimate |
| Estimated Season Revenue | 0 $ |
| Pro Remaining Season Days | 0 |
| Pro Expenses Per Days | 0 $ |
| Pro Estimated Expenses | 0 $ |
| Farm Remaining Season Days | 0 |
| Farm Expenses Per Days | 0 $ |
| Farm Estimated Expenses | 0 $ |
| Estimated Season Expenses | 0 $ |
| Estimated Season Salary Cap | 0 $ |
| Estimate Under Maximum Salary Cap of 87 000 000 $ | 0 $ |
| Estimate Over Minimum Salary Cap of 66 000 000 $ | 0 $ |
| Current Bank Account | 158 265 375 $ |
| Projected Bank Account | 158 265 375 $ |
|
Pro Players Salaries |
| Taylor Hall |
8 750 000 $ (2) |
| -Salary Remaining : |
8 750 000 $ |
| Olli Maatta |
4 250 000 $ (1) |
| -Salary Remaining : |
4 250 000 $ |
| David Clarkson |
4 000 000 $ (1) |
| -Salary Remaining : |
4 000 000 $ |
| Colin White |
4 000 000 $ (1) |
| -Salary Remaining : |
4 000 000 $ |
| Blake Speers |
4 000 000 $ (1) |
| -Salary Remaining : |
4 000 000 $ |
| Brian Elliott |
3 750 000 $ (2) |
| -Salary Remaining : |
3 750 000 $ |
| Duncan Siemens |
3 000 000 $ (1) |
| -Salary Remaining : |
3 000 000 $ |
| Eemeli Rasanen |
2 750 000 $ (2) |
| -Salary Remaining : |
2 750 000 $ |
| Jack Kopacka |
2 750 000 $ (1) |
| -Salary Remaining : |
2 750 000 $ |
| Florent Blais |
1 250 000 $ (1) |
| -Salary Remaining : |
1 250 000 $ |
| Mattias Soderqvist |
1 083 333 $ (2) |
| -Salary Remaining : |
1 083 333 $ |
| Michael Bournival |
1 080 000 $ (1) |
| -Salary Remaining : |
1 080 000 $ |
| Mikael Granlund |
500 000 $ (2) |
| -Salary Remaining : |
500 000 $ |
| Conner Bleackley |
0 $ (0) |
| Joshua Jacobs |
0 $ (0) |
| Jake Bean |
0 $ (0) |
| Philippe Desrosiers |
0 $ (0) |
| Austin Poganski |
0 $ (0) |
| Anthony Beauvillier |
0 $ (0) |
| Jeremy Lauzon |
0 $ (0) |
| Sean Couturier |
0 $ (0) |
| Filip Chytil |
0 $ (0) |
| Max Comtois |
0 $ (0) |
| Noah Juulsen |
0 $ (0) |
| Total Pro Players | 24 |
| Salary Commitment |
| Year 2030 : 41 163 333 $ |
| Year 2031 : 16 833 333 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
| Salary Average Commitment |
| Year 2030 : 41 163 333 $ |
| Year 2031 : 16 833 333 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
| Salary Cap with 1 Way Contract |
| Year 2030 : 41 163 333 $ |
| Year 2031 : 16 833 333 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
|
Farm Players Salaries |
| Rasmus Bengtsson |
175 000 $ (1) |
| Salary Remaining : |
175 000 $ |
| Phillip Danault |
150 000 $ (1) |
| Salary Remaining : |
150 000 $ |
| Jesper Eliasson |
125 000 $ (2) |
| Salary Remaining : |
125 000 $ |
| Takhir Daukeyev |
108 000 $ (1) |
| Salary Remaining : |
108 000 $ |
| Troy Bourke |
108 000 $ (1) |
| Salary Remaining : |
108 000 $ |
| Kerkko Kuoppala |
91 667 $ (2) |
| Salary Remaining : |
91 667 $ |
| Xavier Bourgault |
75 000 $ (1) |
| Salary Remaining : |
75 000 $ |
| Ben Maxwell |
70 000 $ (1) |
| Salary Remaining : |
70 000 $ |
| Jerome Gauthier-Leduc |
67 000 $ (1) |
| Salary Remaining : |
67 000 $ |
| Aki Koskinen |
63 000 $ (1) |
| Salary Remaining : |
63 000 $ |
| Kimmo Mikkola |
63 000 $ (1) |
| Salary Remaining : |
63 000 $ |
| Matt Kassian |
63 000 $ (1) |
| Salary Remaining : |
63 000 $ |
| Joakim Andersson |
60 000 $ (1) |
| Salary Remaining : |
60 000 $ |
| William Trudeau |
50 000 $ (1) |
| Salary Remaining : |
50 000 $ |
| Tristan Lennox |
50 000 $ (1) |
| Salary Remaining : |
50 000 $ |
| Kyle Olson |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Tyler Bird |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Noah Rod |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Samuel Girard |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Cedric Paquette |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Connor Hall |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Simon Lundmark |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Ville Heinola |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Riley Sutter |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Brendan Brisson |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Emil Heineman |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Bogdan Trineyev |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Dany Raiche |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Eemil Viro |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Jeremie Poirier |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Zion Nybeck |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Ethan Edwards |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Ryan Donato |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Total Farm Players | 33 |
| Salary Commitment |
| Year 2030 : 1 318 667 $ |
| Year 2031 : 216 667 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
| Salary Average Commitment |
| Year 2030 : 1 318 667 $ |
| Year 2031 : 216 667 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
|
Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Madison Square Garden - B |
| Level 1: | 6825 - 170 $ - 0 - 0,00% |
| Level 2: | 5775 - 125 $ - 0 - 0,00% |
| Level 3: | 2362 - 100 $ - 0 - 0,00% |
| Level 4: | 4725 - 77 $ - 0 - 0,00% |
| Luxury : | 1313 - 400 $ - 0 - 0,00% |
| Total Capacity : | 21000 |
| Farm |
| Farm Level 1: | 2000 - 67 $ - 0 - 0,00% |
| Farm Level 2: | 1000 - 50 $ - 0 - 0,00% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0,00% |
| Average Income per Game | 0 $ |
| Year to Date Revenue | 0 $ |
| Farm |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0,00% |
| Average Income per Game | 0 $ |
| Year to Date Revenue | 0 $ |
Expense |
| Pro Players Total Salaries | 57 500 000 $ |
| Pro Players Total Average Salaries | 57 500 000 $ |
| Farm Players Total Salaries | 2 863 333 $ |
| Farm Players Total Average Salaries | 2 863 333 $ |
| Coaches Total Salaries | 0 $ |
| Luxury Taxe Total | 0 $ |
| Special Salary Cap Value | 0 $ |
| Pro Year To Date Expenses | 0 $ |
| Farm Year To Date Expenses | 0 $ |
| Pro Salary Per Days | 0 $ |
| Pro Salary Cap To Date | 0 $ |
| Farm Salary Per Days | 0 $ |
| Farm Salary Cap To Date | 0 $ |
Estimate |
| Estimated Season Revenue | 0 $ |
| Pro Remaining Season Days | 0 |
| Pro Expenses Per Days | 0 $ |
| Pro Estimated Expenses | 0 $ |
| Farm Remaining Season Days | 0 |
| Farm Expenses Per Days | 0 $ |
| Farm Estimated Expenses | 0 $ |
| Estimated Season Expenses | 0 $ |
| Estimated Season Salary Cap | 0 $ |
| Estimate Under Maximum Salary Cap of 87 000 000 $ | 0 $ |
| Estimate Over Minimum Salary Cap of 66 000 000 $ | 0 $ |
| Current Bank Account | 112 600 903 $ |
| Projected Bank Account | 112 600 903 $ |
|
Pro Players Salaries |
| Braden Holtby |
7 000 000 $ (1) |
| -Salary Remaining : |
7 000 000 $ |
| Benoit Pouliot |
6 750 000 $ (1) |
| -Salary Remaining : |
6 750 000 $ |
| Steven Stamkos |
6 250 000 $ (2) |
| -Salary Remaining : |
6 250 000 $ |
| Frans Nielsen |
6 250 000 $ (2) |
| -Salary Remaining : |
6 250 000 $ |
| Dennis Cholowski |
5 000 000 $ (2) |
| -Salary Remaining : |
5 000 000 $ |
| Connor Brickley |
4 750 000 $ (2) |
| -Salary Remaining : |
4 750 000 $ |
| Dustin Byfuglien |
4 000 000 $ (2) |
| -Salary Remaining : |
4 000 000 $ |
| Mark Giordano |
4 000 000 $ (1) |
| -Salary Remaining : |
4 000 000 $ |
| David Desharnais |
4 000 000 $ (2) |
| -Salary Remaining : |
4 000 000 $ |
| Robin Salo |
3 500 000 $ (2) |
| -Salary Remaining : |
3 500 000 $ |
| Arthur Kaliyev |
3 000 000 $ (2) |
| -Salary Remaining : |
3 000 000 $ |
| Jared McIsaac |
3 000 000 $ (1) |
| -Salary Remaining : |
3 000 000 $ |
| Thomas Hickey |
0 $ (0) |
| Mathew Barzal |
0 $ (0) |
| Maksim Zhukov |
0 $ (0) |
| Erik Foley |
0 $ (0) |
| Zachary Senyshyn |
0 $ (0) |
| Eeli Tolvanen |
0 $ (0) |
| Haydn Fleury |
0 $ (0) |
| Total Pro Players | 19 |
| Salary Commitment |
| Year 2030 : 57 500 000 $ |
| Year 2031 : 36 750 000 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
| Salary Average Commitment |
| Year 2030 : 57 500 000 $ |
| Year 2031 : 36 750 000 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
| Salary Cap with 1 Way Contract |
| Year 2030 : 57 500 000 $ |
| Year 2031 : 36 750 000 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
|
Farm Players Salaries |
| Jack Drury |
195 000 $ (1) |
| Salary Remaining : |
195 000 $ |
| Domenick Fensore |
195 000 $ (2) |
| Salary Remaining : |
195 000 $ |
| Garrett Pilon |
195 000 $ (1) |
| Salary Remaining : |
195 000 $ |
| Layton Ahac |
195 000 $ (2) |
| Salary Remaining : |
195 000 $ |
| Alexander Dergachyov |
185 000 $ (1) |
| Salary Remaining : |
185 000 $ |
| Kyle Capobianco |
185 000 $ (2) |
| Salary Remaining : |
185 000 $ |
| Yegor Spiridonov |
180 000 $ (1) |
| Salary Remaining : |
180 000 $ |
| Zac Rinaldo |
175 000 $ (2) |
| Salary Remaining : |
175 000 $ |
| Zach Fischer |
175 000 $ (1) |
| Salary Remaining : |
175 000 $ |
| Mike Santorelli |
165 000 $ (1) |
| Salary Remaining : |
165 000 $ |
| Louis Belpedio |
158 333 $ (2) |
| Salary Remaining : |
158 333 $ |
| Remi Elie |
125 000 $ (2) |
| Salary Remaining : |
125 000 $ |
| Jared Staal |
100 000 $ (2) |
| Salary Remaining : |
100 000 $ |
| Jamie McGinn |
100 000 $ (2) |
| Salary Remaining : |
100 000 $ |
| Kim Grasvic |
100 000 $ (1) |
| Salary Remaining : |
100 000 $ |
| Keaton Thompson |
75 000 $ (1) |
| Salary Remaining : |
75 000 $ |
| Bastien DeBerthellemy |
75 000 $ (1) |
| Salary Remaining : |
75 000 $ |
| Josh Doan |
75 000 $ (1) |
| Salary Remaining : |
75 000 $ |
| Anthony Stolarz |
60 000 $ (1) |
| Salary Remaining : |
60 000 $ |
| Ryker Evans |
50 000 $ (1) |
| Salary Remaining : |
50 000 $ |
| Valeri Suldesova |
50 000 $ (1) |
| Salary Remaining : |
50 000 $ |
| Steve Mason |
50 000 $ (1) |
| Salary Remaining : |
50 000 $ |
| Shane Prince |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Mikhail Maltsev |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Drew Shore |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Daniel Torgersson |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Lukas Elvenes |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Yan Kuznetsov |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Brandon Carlo |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Donovan Sebrango |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Wyatt Kaiser |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Landon Slaggert |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Juho Lammikko |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Mark Visentin |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Jacob Perreault |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Total Farm Players | 35 |
| Salary Commitment |
| Year 2030 : 2 863 333 $ |
| Year 2031 : 1 233 333 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
| Salary Average Commitment |
| Year 2030 : 2 863 333 $ |
| Year 2031 : 1 233 333 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
|
Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Little Caesars Arena - C |
| Level 1: | 7150 - 165 $ - 0 - 0,00% |
| Level 2: | 6050 - 130 $ - 0 - 0,00% |
| Level 3: | 2475 - 100 $ - 0 - 0,00% |
| Level 4: | 4950 - 75 $ - 0 - 0,00% |
| Luxury : | 1375 - 355 $ - 0 - 0,00% |
| Total Capacity : | 22000 |
| Farm |
| Farm Level 1: | 2000 - 75 $ - 0 - 0,00% |
| Farm Level 2: | 1000 - 50 $ - 0 - 0,00% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0,00% |
| Average Income per Game | 0 $ |
| Year to Date Revenue | 0 $ |
| Farm |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0,00% |
| Average Income per Game | 0 $ |
| Year to Date Revenue | 0 $ |
Expense |
| Pro Players Total Salaries | 67 600 000 $ |
| Pro Players Total Average Salaries | 67 600 000 $ |
| Farm Players Total Salaries | 3 194 167 $ |
| Farm Players Total Average Salaries | 3 194 167 $ |
| Coaches Total Salaries | 5 280 000 $ |
| Luxury Taxe Total | 0 $ |
| Special Salary Cap Value | 0 $ |
| Pro Year To Date Expenses | 0 $ |
| Farm Year To Date Expenses | 0 $ |
| Pro Salary Per Days | 0 $ |
| Pro Salary Cap To Date | 0 $ |
| Farm Salary Per Days | 0 $ |
| Farm Salary Cap To Date | 0 $ |
Estimate |
| Estimated Season Revenue | 0 $ |
| Pro Remaining Season Days | 0 |
| Pro Expenses Per Days | 0 $ |
| Pro Estimated Expenses | 0 $ |
| Farm Remaining Season Days | 0 |
| Farm Expenses Per Days | 0 $ |
| Farm Estimated Expenses | 0 $ |
| Estimated Season Expenses | 0 $ |
| Estimated Season Salary Cap | 0 $ |
| Estimate Under Maximum Salary Cap of 87 000 000 $ | 0 $ |
| Estimate Over Minimum Salary Cap of 66 000 000 $ | 0 $ |
| Current Bank Account | 57 752 472 $ |
| Projected Bank Account | 57 752 472 $ |
|
Pro Players Salaries |
| Nail Yakupov |
8 000 000 $ (1) |
| -Salary Remaining : |
8 000 000 $ |
| Mikhail Grigorenko |
6 750 000 $ (1) |
| -Salary Remaining : |
6 750 000 $ |
| Pavel Zacha |
6 250 000 $ (1) |
| -Salary Remaining : |
6 250 000 $ |
| Adam Henrique |
6 250 000 $ (1) |
| -Salary Remaining : |
6 250 000 $ |
| Kyle Connor |
5 500 000 $ (1) |
| -Salary Remaining : |
5 500 000 $ |
| Brendan Gallagher |
5 000 000 $ (1) |
| -Salary Remaining : |
5 000 000 $ |
| Andrei Vasilevski |
4 750 000 $ (1) |
| -Salary Remaining : |
4 750 000 $ |
| Troy Brouwer |
4 000 000 $ (2) |
| -Salary Remaining : |
4 000 000 $ |
| Dylan Cozens |
3 750 000 $ (2) |
| -Salary Remaining : |
3 750 000 $ |
| Kailer Yamamoto |
3 500 000 $ (2) |
| -Salary Remaining : |
3 500 000 $ |
| Derrick Pouliot |
3 000 000 $ (1) |
| -Salary Remaining : |
3 000 000 $ |
| Fabian Zetterlund |
3 000 000 $ (2) |
| -Salary Remaining : |
3 000 000 $ |
| Kaedan Korczak |
2 750 000 $ (2) |
| -Salary Remaining : |
2 750 000 $ |
| Cody Eakin |
2 500 000 $ (1) |
| -Salary Remaining : |
2 500 000 $ |
| Michael Dipietro |
2 000 000 $ (2) |
| -Salary Remaining : |
2 000 000 $ |
| Josh Unice |
600 000 $ (1) |
| -Salary Remaining : |
600 000 $ |
| Gabriel Vilardi |
0 $ (0) |
| Henri Jokiharju |
0 $ (0) |
| Morgan Frost |
0 $ (0) |
| Ty Smith |
0 $ (0) |
| Jake Sanderson |
0 $ (0) |
| Joe Pavelski |
0 $ (0) |
| Aaron Ekblad |
0 $ (0) |
| Total Pro Players | 23 |
| Salary Commitment |
| Year 2030 : 67 600 000 $ |
| Year 2031 : 19 000 000 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
| Salary Average Commitment |
| Year 2030 : 67 600 000 $ |
| Year 2031 : 19 000 000 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
| Salary Cap with 1 Way Contract |
| Year 2030 : 67 600 000 $ |
| Year 2031 : 19 000 000 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
|
Farm Players Salaries |
| Raphael Lavoie |
200 000 $ (1) |
| Salary Remaining : |
200 000 $ |
| John Ludvig |
200 000 $ (1) |
| Salary Remaining : |
200 000 $ |
| Dillon Hamaliuk |
200 000 $ (1) |
| Salary Remaining : |
200 000 $ |
| Jakob Pelletier |
200 000 $ (1) |
| Salary Remaining : |
200 000 $ |
| Dennis Wideman |
195 000 $ (1) |
| Salary Remaining : |
195 000 $ |
| Alex Beaucage |
190 000 $ (1) |
| Salary Remaining : |
190 000 $ |
| Alexander Campbell |
190 000 $ (1) |
| Salary Remaining : |
190 000 $ |
| Josh Wesley |
185 000 $ (1) |
| Salary Remaining : |
185 000 $ |
| Jeremy Swayman |
155 000 $ (1) |
| Salary Remaining : |
155 000 $ |
| Jake Oettinger |
150 000 $ (1) |
| Salary Remaining : |
150 000 $ |
| Matt Grzelcyk |
150 000 $ (2) |
| Salary Remaining : |
150 000 $ |
| Ryan Murphy |
150 000 $ (1) |
| Salary Remaining : |
150 000 $ |
| T.J Brodie |
130 000 $ (2) |
| Salary Remaining : |
130 000 $ |
| Chandler Stephenson |
125 000 $ (2) |
| Salary Remaining : |
125 000 $ |
| Johan Larsson |
125 000 $ (1) |
| Salary Remaining : |
125 000 $ |
| Erik Portillo |
120 000 $ (2) |
| Salary Remaining : |
120 000 $ |
| Anton Rodin |
112 500 $ (1) |
| Salary Remaining : |
112 500 $ |
| Kevin Roy |
100 000 $ (2) |
| Salary Remaining : |
100 000 $ |
| Sergei Demidchik |
100 000 $ (1) |
| Salary Remaining : |
100 000 $ |
| Victor Rask |
91 667 $ (2) |
| Salary Remaining : |
91 667 $ |
| Oskar Olausson |
75 000 $ (1) |
| Salary Remaining : |
75 000 $ |
| Ryan O'Byrne |
50 000 $ (1) |
| Salary Remaining : |
50 000 $ |
| Mattias Samuelsson |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Robert Bortuzzo |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Stanislav Galiev |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Thomas Bordeleau |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Mavrik Bourque |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Zhi-qiang Dee |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Dawson Mercer |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Samuel Bolduc |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Johnathan Kovacevic |
0 $ (0) |
| Salary Remaining : |
0 $ |
| MacKenzie Entwistle |
0 $ (0) |
| Salary Remaining : |
0 $ |
| K'Andre Miller |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Nolan Foote |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Julien Pelletier |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Total Farm Players | 35 |
| Salary Commitment |
| Year 2030 : 3 194 167 $ |
| Year 2031 : 716 667 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
| Salary Average Commitment |
| Year 2030 : 3 194 167 $ |
| Year 2031 : 716 667 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
|
Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Preussag Arena - D |
| Level 1: | 7475 - 170 $ - 0 - 0,00% |
| Level 2: | 6325 - 130 $ - 0 - 0,00% |
| Level 3: | 2588 - 105 $ - 0 - 0,00% |
| Level 4: | 5175 - 80 $ - 0 - 0,00% |
| Luxury : | 1437 - 410 $ - 0 - 0,00% |
| Total Capacity : | 23000 |
| Farm |
| Farm Level 1: | 2000 - 55 $ - 0 - 0,00% |
| Farm Level 2: | 1000 - 45 $ - 0 - 0,00% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0,00% |
| Average Income per Game | 0 $ |
| Year to Date Revenue | 0 $ |
| Farm |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0,00% |
| Average Income per Game | 0 $ |
| Year to Date Revenue | 0 $ |
Expense |
| Pro Players Total Salaries | 45 233 333 $ |
| Pro Players Total Average Salaries | 45 233 333 $ |
| Farm Players Total Salaries | 1 316 667 $ |
| Farm Players Total Average Salaries | 1 316 667 $ |
| Coaches Total Salaries | 0 $ |
| Luxury Taxe Total | 0 $ |
| Special Salary Cap Value | 0 $ |
| Pro Year To Date Expenses | 0 $ |
| Farm Year To Date Expenses | 0 $ |
| Pro Salary Per Days | 0 $ |
| Pro Salary Cap To Date | 0 $ |
| Farm Salary Per Days | 0 $ |
| Farm Salary Cap To Date | 0 $ |
Estimate |
| Estimated Season Revenue | 0 $ |
| Pro Remaining Season Days | 0 |
| Pro Expenses Per Days | 0 $ |
| Pro Estimated Expenses | 0 $ |
| Farm Remaining Season Days | 0 |
| Farm Expenses Per Days | 0 $ |
| Farm Estimated Expenses | 0 $ |
| Estimated Season Expenses | 0 $ |
| Estimated Season Salary Cap | 0 $ |
| Estimate Under Maximum Salary Cap of 87 000 000 $ | 0 $ |
| Estimate Over Minimum Salary Cap of 66 000 000 $ | 0 $ |
| Current Bank Account | 150 395 516 $ |
| Projected Bank Account | 150 395 516 $ |
|
Pro Players Salaries |
| Mark Stone |
6 250 000 $ (1) |
| -Salary Remaining : |
6 250 000 $ |
| Ivan Provorov |
4 000 000 $ (2) |
| -Salary Remaining : |
4 000 000 $ |
| Alex Turcotte |
4 000 000 $ (2) |
| -Salary Remaining : |
4 000 000 $ |
| Alexandre Mallet |
4 000 000 $ (1) |
| -Salary Remaining : |
4 000 000 $ |
| Clayton Keller |
3 750 000 $ (1) |
| -Salary Remaining : |
3 750 000 $ |
| Charlie McAvoy |
3 750 000 $ (1) |
| -Salary Remaining : |
3 750 000 $ |
| Roope Hintz |
3 250 000 $ (1) |
| -Salary Remaining : |
3 250 000 $ |
| Jason Robertson |
3 000 000 $ (2) |
| -Salary Remaining : |
3 000 000 $ |
| Ty Dellandrea |
2 750 000 $ (1) |
| -Salary Remaining : |
2 750 000 $ |
| Filip Johansson |
2 750 000 $ (2) |
| -Salary Remaining : |
2 750 000 $ |
| Jouni Soisalo |
2 750 000 $ (2) |
| -Salary Remaining : |
2 750 000 $ |
| Sam Lafferty |
1 833 333 $ (2) |
| -Salary Remaining : |
1 833 333 $ |
| Jujhar Khaira |
1 400 000 $ (1) |
| -Salary Remaining : |
1 400 000 $ |
| Jeff Zatkoff |
1 250 000 $ (1) |
| -Salary Remaining : |
1 250 000 $ |
| Trevor Lewis |
500 000 $ (2) |
| -Salary Remaining : |
500 000 $ |
| Dmitrij Jaskin |
0 $ (0) |
| Kristian Veselainen |
0 $ (0) |
| Igor Shesterkin |
0 $ (0) |
| Andrew Shaw |
0 $ (0) |
| MacKenzie Blackwood |
0 $ (0) |
| Mitchell Marner |
0 $ (0) |
| Patrik Laine |
0 $ (0) |
| Total Pro Players | 22 |
| Salary Commitment |
| Year 2030 : 45 233 333 $ |
| Year 2031 : 18 833 333 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
| Salary Average Commitment |
| Year 2030 : 45 233 333 $ |
| Year 2031 : 18 833 333 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
| Salary Cap with 1 Way Contract |
| Year 2030 : 45 233 333 $ |
| Year 2031 : 18 833 333 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
|
Farm Players Salaries |
| Jacob Josefson |
200 000 $ (1) |
| Salary Remaining : |
200 000 $ |
| Albin Eriksson |
200 000 $ (1) |
| Salary Remaining : |
200 000 $ |
| Jackson LaCombe |
200 000 $ (1) |
| Salary Remaining : |
200 000 $ |
| Matthew Cairns |
185 000 $ (1) |
| Salary Remaining : |
185 000 $ |
| Andrew Nielsen |
140 000 $ (1) |
| Salary Remaining : |
140 000 $ |
| Anthony Duclair |
81 667 $ (2) |
| Salary Remaining : |
81 667 $ |
| Mike Winther |
81 667 $ (1) |
| Salary Remaining : |
81 667 $ |
| Ryder Korczak |
65 000 $ (1) |
| Salary Remaining : |
65 000 $ |
| Jeff Frazee |
63 333 $ (1) |
| Salary Remaining : |
63 333 $ |
| Jason Zucker |
50 000 $ (1) |
| Salary Remaining : |
50 000 $ |
| Christopher Tanev |
50 000 $ (2) |
| Salary Remaining : |
50 000 $ |
| Ivan Zvereva |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Josh Leivo |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Josh Gorges |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Andrew Desjardins |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Jonathan Racine |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Joel Hofer |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Brandon Duhaime |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Justus Annunen |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Paul Cotter |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Chris Butler |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Alex Vlasic |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Jamie Drysdale |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Aaron Ness |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Roby Jarventie |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Roni Hirvonen |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Spencer Stastney |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Total Farm Players | 27 |
| Salary Commitment |
| Year 2030 : 1 316 667 $ |
| Year 2031 : 131 667 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
| Salary Average Commitment |
| Year 2030 : 1 316 667 $ |
| Year 2031 : 131 667 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
|
Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Corel Center - A |
| Level 1: | 6500 - 148 $ - 0 - 0,00% |
| Level 2: | 5500 - 109 $ - 0 - 0,00% |
| Level 3: | 2250 - 90 $ - 0 - 0,00% |
| Level 4: | 4500 - 62 $ - 0 - 0,00% |
| Luxury : | 1250 - 317 $ - 0 - 0,00% |
| Total Capacity : | 20000 |
| Farm |
| Farm Level 1: | 2000 - 49 $ - 0 - 0,00% |
| Farm Level 2: | 1000 - 37 $ - 0 - 0,00% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0,00% |
| Average Income per Game | 0 $ |
| Year to Date Revenue | 0 $ |
| Farm |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0,00% |
| Average Income per Game | 0 $ |
| Year to Date Revenue | 0 $ |
Expense |
| Pro Players Total Salaries | 38 000 000 $ |
| Pro Players Total Average Salaries | 38 000 000 $ |
| Farm Players Total Salaries | 1 905 000 $ |
| Farm Players Total Average Salaries | 1 905 000 $ |
| Coaches Total Salaries | 1 000 000 $ |
| Luxury Taxe Total | 0 $ |
| Special Salary Cap Value | 0 $ |
| Pro Year To Date Expenses | 0 $ |
| Farm Year To Date Expenses | 0 $ |
| Pro Salary Per Days | 0 $ |
| Pro Salary Cap To Date | 0 $ |
| Farm Salary Per Days | 0 $ |
| Farm Salary Cap To Date | 0 $ |
Estimate |
| Estimated Season Revenue | 0 $ |
| Pro Remaining Season Days | 0 |
| Pro Expenses Per Days | 0 $ |
| Pro Estimated Expenses | 0 $ |
| Farm Remaining Season Days | 0 |
| Farm Expenses Per Days | 0 $ |
| Farm Estimated Expenses | 0 $ |
| Estimated Season Expenses | 0 $ |
| Estimated Season Salary Cap | 0 $ |
| Estimate Under Maximum Salary Cap of 87 000 000 $ | 0 $ |
| Estimate Over Minimum Salary Cap of 66 000 000 $ | 0 $ |
| Current Bank Account | 92 934 490 $ |
| Projected Bank Account | 92 934 490 $ |
|
Pro Players Salaries |
| Sean Monahan |
6 750 000 $ (2) |
| -Salary Remaining : |
6 750 000 $ |
| Zach Nastasiuk |
4 250 000 $ (2) |
| -Salary Remaining : |
4 250 000 $ |
| Morgan Rielly |
4 250 000 $ (1) |
| -Salary Remaining : |
4 250 000 $ |
| Connor Timmins |
3 250 000 $ (1) |
| -Salary Remaining : |
3 250 000 $ |
| Keith Yandle |
3 250 000 $ (1) |
| -Salary Remaining : |
3 250 000 $ |
| Peyton Krebs |
2 750 000 $ (1) |
| -Salary Remaining : |
2 750 000 $ |
| Jacob Bernard-Docker |
2 500 000 $ (1) |
| -Salary Remaining : |
2 500 000 $ |
| Andrei Altybarmakyan |
2 500 000 $ (1) |
| -Salary Remaining : |
2 500 000 $ |
| Kevin Stenlund |
2 250 000 $ (1) |
| -Salary Remaining : |
2 250 000 $ |
| Shane Eiseman |
2 250 000 $ (1) |
| -Salary Remaining : |
2 250 000 $ |
| Evan Fitzpatrick |
1 500 000 $ (1) |
| -Salary Remaining : |
1 500 000 $ |
| Josh Morrissey |
1 250 000 $ (2) |
| -Salary Remaining : |
1 250 000 $ |
| Dillon Fournier |
1 250 000 $ (1) |
| -Salary Remaining : |
1 250 000 $ |
| Jaedon Descheneau |
0 $ (0) |
| Chase Perry |
0 $ (0) |
| Rem Pitlick |
0 $ (0) |
| Jakob Forsbacka-Karlsson |
0 $ (0) |
| Sam Gagner |
0 $ (0) |
| Nick Ritchie |
0 $ (0) |
| David Perron |
0 $ (0) |
| Brett Connolly |
0 $ (0) |
| Ryan MacInnis |
0 $ (0) |
| Marcus Pettersson |
0 $ (0) |
| Eric Comrie |
0 $ (0) |
| Nick Schmaltz |
0 $ (0) |
| Total Pro Players | 25 |
| Salary Commitment |
| Year 2030 : 38 000 000 $ |
| Year 2031 : 12 250 000 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
| Salary Average Commitment |
| Year 2030 : 38 000 000 $ |
| Year 2031 : 12 250 000 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
| Salary Cap with 1 Way Contract |
| Year 2030 : 38 000 000 $ |
| Year 2031 : 12 250 000 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
|
Farm Players Salaries |
| Alexander Khovanov |
195 000 $ (1) |
| Salary Remaining : |
195 000 $ |
| Logan MacMillan |
160 000 $ (1) |
| Salary Remaining : |
160 000 $ |
| Reno Rotter |
160 000 $ (1) |
| Salary Remaining : |
160 000 $ |
| Anton Bollier |
160 000 $ (1) |
| Salary Remaining : |
160 000 $ |
| Kim Nousiainen |
150 000 $ (1) |
| Salary Remaining : |
150 000 $ |
| Dustin Kohn |
150 000 $ (1) |
| Salary Remaining : |
150 000 $ |
| Stefan Legein |
150 000 $ (1) |
| Salary Remaining : |
150 000 $ |
| Jules Chastel |
150 000 $ (1) |
| Salary Remaining : |
150 000 $ |
| Antonio Stranges |
140 000 $ (2) |
| Salary Remaining : |
140 000 $ |
| Kent Simpson |
130 000 $ (1) |
| Salary Remaining : |
130 000 $ |
| Marek Zagrapan |
120 000 $ (1) |
| Salary Remaining : |
120 000 $ |
| Dylan Olsen |
80 000 $ (2) |
| Salary Remaining : |
80 000 $ |
| Carl Dahlstrom |
60 000 $ (2) |
| Salary Remaining : |
60 000 $ |
| Angelo Esposito |
50 000 $ (1) |
| Salary Remaining : |
50 000 $ |
| Karl Alzner |
50 000 $ (1) |
| Salary Remaining : |
50 000 $ |
| Tommy Westlund |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Samuel Knazko |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Mikael Pyyhtia |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Andrei Pedan |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Axel Jonsson-Fjallby |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Olympio Campigli |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Brady Vail |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Total Farm Players | 22 |
| Salary Commitment |
| Year 2030 : 1 905 000 $ |
| Year 2031 : 280 000 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
| Salary Average Commitment |
| Year 2030 : 1 905 000 $ |
| Year 2031 : 280 000 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
|
Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | GM Palace - B |
| Level 1: | 6825 - 160 $ - 0 - 0,00% |
| Level 2: | 5775 - 135 $ - 0 - 0,00% |
| Level 3: | 2362 - 110 $ - 0 - 0,00% |
| Level 4: | 4725 - 90 $ - 0 - 0,00% |
| Luxury : | 1313 - 350 $ - 0 - 0,00% |
| Total Capacity : | 21000 |
| Farm |
| Farm Level 1: | 2000 - 60 $ - 0 - 0,00% |
| Farm Level 2: | 1000 - 40 $ - 0 - 0,00% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0,00% |
| Average Income per Game | 0 $ |
| Year to Date Revenue | 0 $ |
| Farm |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0,00% |
| Average Income per Game | 0 $ |
| Year to Date Revenue | 0 $ |
Expense |
| Pro Players Total Salaries | 43 216 666 $ |
| Pro Players Total Average Salaries | 43 216 666 $ |
| Farm Players Total Salaries | 1 893 334 $ |
| Farm Players Total Average Salaries | 1 893 334 $ |
| Coaches Total Salaries | 8 800 000 $ |
| Luxury Taxe Total | 0 $ |
| Special Salary Cap Value | 0 $ |
| Pro Year To Date Expenses | 0 $ |
| Farm Year To Date Expenses | 0 $ |
| Pro Salary Per Days | 0 $ |
| Pro Salary Cap To Date | 0 $ |
| Farm Salary Per Days | 0 $ |
| Farm Salary Cap To Date | 0 $ |
Estimate |
| Estimated Season Revenue | 0 $ |
| Pro Remaining Season Days | 0 |
| Pro Expenses Per Days | 0 $ |
| Pro Estimated Expenses | 0 $ |
| Farm Remaining Season Days | 0 |
| Farm Expenses Per Days | 0 $ |
| Farm Estimated Expenses | 0 $ |
| Estimated Season Expenses | 0 $ |
| Estimated Season Salary Cap | 0 $ |
| Estimate Under Maximum Salary Cap of 87 000 000 $ | 0 $ |
| Estimate Over Minimum Salary Cap of 66 000 000 $ | 0 $ |
| Current Bank Account | 86 428 743 $ |
| Projected Bank Account | 86 428 743 $ |
|
Pro Players Salaries |
| Mika Zibanejad |
6 300 000 $ (1) |
| -Salary Remaining : |
6 300 000 $ |
| Ryan Pulock |
5 083 333 $ (1) |
| -Salary Remaining : |
5 083 333 $ |
| Ryan Murray |
4 250 000 $ (1) |
| -Salary Remaining : |
4 250 000 $ |
| Max Domi |
3 833 333 $ (1) |
| -Salary Remaining : |
3 833 333 $ |
| Nicholas Merkley |
3 750 000 $ (1) |
| -Salary Remaining : |
3 750 000 $ |
| Tage Thompson |
3 500 000 $ (1) |
| -Salary Remaining : |
3 500 000 $ |
| Artur Kayumov |
3 000 000 $ (2) |
| -Salary Remaining : |
3 000 000 $ |
| Mathieu Perreault |
3 000 000 $ (2) |
| -Salary Remaining : |
3 000 000 $ |
| Jacob Trouba |
3 000 000 $ (1) |
| -Salary Remaining : |
3 000 000 $ |
| Valeri Nichushkin |
2 750 000 $ (2) |
| -Salary Remaining : |
2 750 000 $ |
| Ryan Suzuki |
2 750 000 $ (2) |
| -Salary Remaining : |
2 750 000 $ |
| Spencer Knight |
2 000 000 $ (2) |
| -Salary Remaining : |
2 000 000 $ |
| Dylan Gambrell |
0 $ (0) |
| Ukko-Pekka Luukkonen |
0 $ (0) |
| Nick Suzuki |
0 $ (0) |
| Tyson Jost |
0 $ (0) |
| William Bitten |
0 $ (0) |
| Brendan Gaunce |
0 $ (0) |
| Jordan Eberle |
0 $ (0) |
| Brett MacLean |
0 $ (0) |
| Vaclav Karabacek |
0 $ (0) |
| Zachary Nagelvoort |
0 $ (0) |
| Adrian Kempe |
0 $ (0) |
| Total Pro Players | 23 |
| Salary Commitment |
| Year 2030 : 43 216 666 $ |
| Year 2031 : 13 500 000 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
| Salary Average Commitment |
| Year 2030 : 43 216 666 $ |
| Year 2031 : 13 500 000 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
| Salary Cap with 1 Way Contract |
| Year 2030 : 43 216 666 $ |
| Year 2031 : 13 500 000 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
|
Farm Players Salaries |
| Dillon Dube |
185 000 $ (1) |
| Salary Remaining : |
185 000 $ |
| Tuukka Tieksola |
175 000 $ (2) |
| Salary Remaining : |
175 000 $ |
| Parker Foo |
155 000 $ (2) |
| Salary Remaining : |
155 000 $ |
| Anthony Cirelli |
150 000 $ (1) |
| Salary Remaining : |
150 000 $ |
| Jacob Leguerrier |
140 000 $ (2) |
| Salary Remaining : |
140 000 $ |
| Kevin Labanc |
130 000 $ (1) |
| Salary Remaining : |
130 000 $ |
| Steve Bosse |
130 000 $ (1) |
| Salary Remaining : |
130 000 $ |
| Colten Ellis |
115 000 $ (2) |
| Salary Remaining : |
115 000 $ |
| Josh Lopina |
115 000 $ (1) |
| Salary Remaining : |
115 000 $ |
| Yan-Pavel Laplante |
91 667 $ (2) |
| Salary Remaining : |
91 667 $ |
| Dillon Heatherington |
91 667 $ (2) |
| Salary Remaining : |
91 667 $ |
| Severin Blindenbacher |
90 000 $ (1) |
| Salary Remaining : |
90 000 $ |
| Logan Stankoven |
75 000 $ (1) |
| Salary Remaining : |
75 000 $ |
| Philip Svedeback |
50 000 $ (1) |
| Salary Remaining : |
50 000 $ |
| Luca Munzenberger |
50 000 $ (1) |
| Salary Remaining : |
50 000 $ |
| Travis Moen |
50 000 $ (2) |
| Salary Remaining : |
50 000 $ |
| Caedan Bankier |
50 000 $ (1) |
| Salary Remaining : |
50 000 $ |
| Vladimir Konstantinov |
50 000 $ (2) |
| Salary Remaining : |
50 000 $ |
| Mason Millman |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Thomas Novak |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Flavien Alfieri |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Chris Tierney |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Connor Chatham |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Kenny Ryan |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Marco Scandella |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Marcus Johansson |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Pierre-Edouard Bellemare |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Joel Ward |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Matthew Strome |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Justin Abdelkader |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Dmitri Semykin |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Lukas Cormier |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Pontus Aberg |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Total Farm Players | 33 |
| Salary Commitment |
| Year 2030 : 1 893 334 $ |
| Year 2031 : 868 334 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
| Salary Average Commitment |
| Year 2030 : 1 893 334 $ |
| Year 2031 : 868 334 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
|
Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Paegas Arena - A |
| Level 1: | 6500 - 163 $ - 0 - 0,00% |
| Level 2: | 5500 - 118 $ - 0 - 0,00% |
| Level 3: | 2250 - 92 $ - 0 - 0,00% |
| Level 4: | 4500 - 73 $ - 0 - 0,00% |
| Luxury : | 1250 - 325 $ - 0 - 0,00% |
| Total Capacity : | 20000 |
| Farm |
| Farm Level 1: | 2000 - 40 $ - 0 - 0,00% |
| Farm Level 2: | 1000 - 25 $ - 0 - 0,00% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0,00% |
| Average Income per Game | 0 $ |
| Year to Date Revenue | 0 $ |
| Farm |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0,00% |
| Average Income per Game | 0 $ |
| Year to Date Revenue | 0 $ |
Expense |
| Pro Players Total Salaries | 54 350 000 $ |
| Pro Players Total Average Salaries | 54 350 000 $ |
| Farm Players Total Salaries | 2 151 667 $ |
| Farm Players Total Average Salaries | 2 151 667 $ |
| Coaches Total Salaries | 1 300 000 $ |
| Luxury Taxe Total | 0 $ |
| Special Salary Cap Value | 0 $ |
| Pro Year To Date Expenses | 0 $ |
| Farm Year To Date Expenses | 0 $ |
| Pro Salary Per Days | 0 $ |
| Pro Salary Cap To Date | 0 $ |
| Farm Salary Per Days | 0 $ |
| Farm Salary Cap To Date | 0 $ |
Estimate |
| Estimated Season Revenue | 0 $ |
| Pro Remaining Season Days | 0 |
| Pro Expenses Per Days | 0 $ |
| Pro Estimated Expenses | 0 $ |
| Farm Remaining Season Days | 0 |
| Farm Expenses Per Days | 0 $ |
| Farm Estimated Expenses | 0 $ |
| Estimated Season Expenses | 0 $ |
| Estimated Season Salary Cap | 0 $ |
| Estimate Under Maximum Salary Cap of 87 000 000 $ | 0 $ |
| Estimate Over Minimum Salary Cap of 66 000 000 $ | 0 $ |
| Current Bank Account | 31 729 876 $ |
| Projected Bank Account | 31 729 876 $ |
|
Pro Players Salaries |
| Carl Hagelin |
5 000 000 $ (1) |
| -Salary Remaining : |
5 000 000 $ |
| Kieffer Bellows |
5 000 000 $ (1) |
| -Salary Remaining : |
5 000 000 $ |
| Jason Pominville |
4 000 000 $ (1) |
| -Salary Remaining : |
4 000 000 $ |
| Rasmus Asplund |
4 000 000 $ (2) |
| -Salary Remaining : |
4 000 000 $ |
| Kole Lind |
3 750 000 $ (1) |
| -Salary Remaining : |
3 750 000 $ |
| Noah Dobson |
3 750 000 $ (1) |
| -Salary Remaining : |
3 750 000 $ |
| Zachary Werenski |
3 500 000 $ (1) |
| -Salary Remaining : |
3 500 000 $ |
| Derek Roy |
3 500 000 $ (2) |
| -Salary Remaining : |
3 500 000 $ |
| Mitchell Stephens |
3 500 000 $ (1) |
| -Salary Remaining : |
3 500 000 $ |
| Brendan Warren |
3 500 000 $ (1) |
| -Salary Remaining : |
3 500 000 $ |
| Jiri Sekac |
3 500 000 $ (1) |
| -Salary Remaining : |
3 500 000 $ |
| Antti Tuomisto |
3 000 000 $ (2) |
| -Salary Remaining : |
3 000 000 $ |
| Anton Khudobin |
3 000 000 $ (1) |
| -Salary Remaining : |
3 000 000 $ |
| Joel Farabee |
2 750 000 $ (1) |
| -Salary Remaining : |
2 750 000 $ |
| Pyotr Kochetkov |
2 000 000 $ (2) |
| -Salary Remaining : |
2 000 000 $ |
| Filip Berglund |
600 000 $ (2) |
| -Salary Remaining : |
600 000 $ |
| Sonny Milano |
0 $ (0) |
| Julius Honka |
0 $ (0) |
| Erik Brannstrom |
0 $ (0) |
| Eamon McAdam |
0 $ (0) |
| Elias Lindholm |
0 $ (0) |
| Brett Pollock |
0 $ (0) |
| Sam Reinhart |
0 $ (0) |
| Scott Laughton |
0 $ (0) |
| Nikolay Goldobin |
0 $ (0) |
| Total Pro Players | 25 |
| Salary Commitment |
| Year 2030 : 54 350 000 $ |
| Year 2031 : 13 100 000 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
| Salary Average Commitment |
| Year 2030 : 54 350 000 $ |
| Year 2031 : 13 100 000 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
| Salary Cap with 1 Way Contract |
| Year 2030 : 54 350 000 $ |
| Year 2031 : 13 100 000 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
|
Farm Players Salaries |
| Oscar Klefbom |
200 000 $ (1) |
| Salary Remaining : |
200 000 $ |
| John Farinacci |
195 000 $ (2) |
| Salary Remaining : |
195 000 $ |
| Bobby Brink |
190 000 $ (1) |
| Salary Remaining : |
190 000 $ |
| Jens Looke |
185 000 $ (2) |
| Salary Remaining : |
185 000 $ |
| Reilly Walsh |
175 000 $ (2) |
| Salary Remaining : |
175 000 $ |
| Scott Walford |
160 000 $ (1) |
| Salary Remaining : |
160 000 $ |
| Ivan Prosvetov |
125 000 $ (2) |
| Salary Remaining : |
125 000 $ |
| Tyler Boucher |
125 000 $ (1) |
| Salary Remaining : |
125 000 $ |
| Mark Mitera |
108 333 $ (1) |
| Salary Remaining : |
108 333 $ |
| Vlastislav Belunek |
91 667 $ (1) |
| Salary Remaining : |
91 667 $ |
| Justin Faulk |
91 667 $ (1) |
| Salary Remaining : |
91 667 $ |
| Aaron Palushaj |
90 000 $ (1) |
| Salary Remaining : |
90 000 $ |
| Brian Dumoulin |
75 000 $ (1) |
| Salary Remaining : |
75 000 $ |
| Scott Harrington |
75 000 $ (1) |
| Salary Remaining : |
75 000 $ |
| Alexei Kolosov |
65 000 $ (1) |
| Salary Remaining : |
65 000 $ |
| Ayrton Martino |
50 000 $ (1) |
| Salary Remaining : |
50 000 $ |
| Mario Lucia |
50 000 $ (1) |
| Salary Remaining : |
50 000 $ |
| Matthew Nieto |
50 000 $ (1) |
| Salary Remaining : |
50 000 $ |
| Andy Welinski |
50 000 $ (1) |
| Salary Remaining : |
50 000 $ |
| Colten Teubert |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Nick Sorensen |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Alexander Alexeyev |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Kabok Goukov |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Jan Jenik |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Martin Fehervary |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Nick Henry |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Nick Robertson |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Alex Jefferies |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Sean Farrell |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Vladislav Kolyachonok |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Robert Mastrosimone |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Joni Jumo |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Brendan Leipsic |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Total Farm Players | 33 |
| Salary Commitment |
| Year 2030 : 2 151 667 $ |
| Year 2031 : 680 000 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
| Salary Average Commitment |
| Year 2030 : 2 151 667 $ |
| Year 2031 : 680 000 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
|
Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Elysee Arena - A |
| Level 1: | 6500 - 109 $ - 0 - 0,00% |
| Level 2: | 5500 - 80 $ - 0 - 0,00% |
| Level 3: | 2250 - 65 $ - 0 - 0,00% |
| Level 4: | 4500 - 40 $ - 0 - 0,00% |
| Luxury : | 1250 - 215 $ - 0 - 0,00% |
| Total Capacity : | 20000 |
| Farm |
| Farm Level 1: | 2000 - 52 $ - 0 - 0,00% |
| Farm Level 2: | 1000 - 39 $ - 0 - 0,00% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0,00% |
| Average Income per Game | 0 $ |
| Year to Date Revenue | 0 $ |
| Farm |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0,00% |
| Average Income per Game | 0 $ |
| Year to Date Revenue | 0 $ |
Expense |
| Pro Players Total Salaries | 48 583 333 $ |
| Pro Players Total Average Salaries | 48 583 333 $ |
| Farm Players Total Salaries | 1 747 000 $ |
| Farm Players Total Average Salaries | 1 747 000 $ |
| Coaches Total Salaries | 1 000 000 $ |
| Luxury Taxe Total | 0 $ |
| Special Salary Cap Value | 0 $ |
| Pro Year To Date Expenses | 0 $ |
| Farm Year To Date Expenses | 0 $ |
| Pro Salary Per Days | 0 $ |
| Pro Salary Cap To Date | 0 $ |
| Farm Salary Per Days | 0 $ |
| Farm Salary Cap To Date | 0 $ |
Estimate |
| Estimated Season Revenue | 0 $ |
| Pro Remaining Season Days | 0 |
| Pro Expenses Per Days | 0 $ |
| Pro Estimated Expenses | 0 $ |
| Farm Remaining Season Days | 0 |
| Farm Expenses Per Days | 0 $ |
| Farm Estimated Expenses | 0 $ |
| Estimated Season Expenses | 0 $ |
| Estimated Season Salary Cap | 0 $ |
| Estimate Under Maximum Salary Cap of 87 000 000 $ | 0 $ |
| Estimate Over Minimum Salary Cap of 66 000 000 $ | 0 $ |
| Current Bank Account | 18 238 497 $ |
| Projected Bank Account | 18 238 497 $ |
|
Pro Players Salaries |
| Sidney Crosby |
8 000 000 $ (1) |
| -Salary Remaining : |
8 000 000 $ |
| Drew Doughty |
4 750 000 $ (1) |
| -Salary Remaining : |
4 750 000 $ |
| Seth Jones |
4 250 000 $ (2) |
| -Salary Remaining : |
4 250 000 $ |
| Brendan Guhle |
3 500 000 $ (1) |
| -Salary Remaining : |
3 500 000 $ |
| Brock Boeser |
3 500 000 $ (1) |
| -Salary Remaining : |
3 500 000 $ |
| Teuvo Teravainen |
3 250 000 $ (2) |
| -Salary Remaining : |
3 250 000 $ |
| Bo Horvat |
3 000 000 $ (2) |
| -Salary Remaining : |
3 000 000 $ |
| Marc-Olivier Roy |
3 000 000 $ (2) |
| -Salary Remaining : |
3 000 000 $ |
| Adam Erne |
3 000 000 $ (2) |
| -Salary Remaining : |
3 000 000 $ |
| Andre Burakovsky |
2 750 000 $ (2) |
| -Salary Remaining : |
2 750 000 $ |
| Emile Poirier |
2 750 000 $ (2) |
| -Salary Remaining : |
2 750 000 $ |
| Daniil Tarasov |
2 000 000 $ (2) |
| -Salary Remaining : |
2 000 000 $ |
| Rudolf Kulha |
2 000 000 $ (1) |
| -Salary Remaining : |
2 000 000 $ |
| Ryan Graves |
1 250 000 $ (2) |
| -Salary Remaining : |
1 250 000 $ |
| Rasmus Ristolainen |
1 083 333 $ (2) |
| -Salary Remaining : |
1 083 333 $ |
| Yegor Korshkov |
500 000 $ (1) |
| -Salary Remaining : |
500 000 $ |
| Andrew Cogliano |
0 $ (0) |
| Linus Soderstrom |
0 $ (0) |
| Tanner Pearson |
0 $ (0) |
| Mattias Tedenby |
0 $ (0) |
| Shayne Gostisbehere |
0 $ (0) |
| Gabriel Landeskog |
0 $ (0) |
| Sami Vatanen |
0 $ (0) |
| Nazem Kadri |
0 $ (0) |
| Total Pro Players | 24 |
| Salary Commitment |
| Year 2030 : 48 583 333 $ |
| Year 2031 : 26 333 333 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
| Salary Average Commitment |
| Year 2030 : 48 583 333 $ |
| Year 2031 : 26 333 333 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
| Salary Cap with 1 Way Contract |
| Year 2030 : 48 583 333 $ |
| Year 2031 : 26 333 333 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
|
Farm Players Salaries |
| Otto Koivula |
200 000 $ (1) |
| Salary Remaining : |
200 000 $ |
| Antti Saarela |
195 000 $ (2) |
| Salary Remaining : |
195 000 $ |
| Henry Thrun |
180 000 $ (1) |
| Salary Remaining : |
180 000 $ |
| Aliaksei Protas |
175 000 $ (2) |
| Salary Remaining : |
175 000 $ |
| Dmitry Voronkov |
175 000 $ (2) |
| Salary Remaining : |
175 000 $ |
| D'Artagnan Joly |
140 000 $ (2) |
| Salary Remaining : |
140 000 $ |
| Ben Harpur |
125 000 $ (2) |
| Salary Remaining : |
125 000 $ |
| Igor Ozhiganov |
125 000 $ (1) |
| Salary Remaining : |
125 000 $ |
| Tuukka Rask |
100 000 $ (1) |
| Salary Remaining : |
100 000 $ |
| Lino Martschini |
80 000 $ (1) |
| Salary Remaining : |
80 000 $ |
| Stefan Majerski |
75 000 $ (1) |
| Salary Remaining : |
75 000 $ |
| Hisashi Maki |
65 000 $ (1) |
| Salary Remaining : |
65 000 $ |
| Brennan Serville |
62 000 $ (1) |
| Salary Remaining : |
62 000 $ |
| Brian Hayward |
50 000 $ (2) |
| Salary Remaining : |
50 000 $ |
| Riley Stotts |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Vladislav Kara |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Alexander Nikishin |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Max Pacioretty |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Markus Rautenstrauch |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Philip Samuelsson |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Brett Ponich |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Matt Iacopelli |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Julius Nattinen |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Daniil Zharkov |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Justin Holl |
0 $ (0) |
| Salary Remaining : |
0 $ |
| Total Farm Players | 25 |
| Salary Commitment |
| Year 2030 : 1 747 000 $ |
| Year 2031 : 860 000 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
| Salary Average Commitment |
| Year 2030 : 1 747 000 $ |
| Year 2031 : 860 000 $ |
| Year 2032 : 0 $ |
| Year 2033 : 0 $ |
|
Team |
Current Fund |
Estimated Season Salary Cap |
Under Maximum of 87 000 000 $
Available Cap Space |
Over Minimum of
66 000 000 $ |
Pro Players | Farm Players | Total Players |
| Avalanches |
55 716 006 $ |
0 $ |
87 000 000 $ |
-66 000 000 $ |
23 | 22 | 45 |
| Blackhawks |
51 550 753 $ |
0 $ |
87 000 000 $ |
-66 000 000 $ |
24 | 29 | 53 |
| Blue Bulls |
14 871 807 $ |
0 $ |
87 000 000 $ |
-66 000 000 $ |
23 | 29 | 52 |
| Blues |
74 279 588 $ |
0 $ |
87 000 000 $ |
-66 000 000 $ |
22 | 22 | 44 |
| Bruins |
88 603 281 $ |
0 $ |
87 000 000 $ |
-66 000 000 $ |
24 | 31 | 55 |
| Canadiens |
80 182 800 $ |
2 875 000 $ |
84 125 000 $ |
-63 125 000 $ |
25 | 45 | 70 |
| Canucks |
33 954 632 $ |
0 $ |
87 000 000 $ |
-66 000 000 $ |
22 | 28 | 50 |
| Capitals |
66 749 055 $ |
0 $ |
87 000 000 $ |
-66 000 000 $ |
22 | 39 | 61 |
| Devils |
102 318 145 $ |
0 $ |
87 000 000 $ |
-66 000 000 $ |
22 | 25 | 47 |
| Dynamo |
68 877 013 $ |
2 100 000 $ |
84 900 000 $ |
-63 900 000 $ |
22 | 28 | 50 |
| Flames |
68 497 473 $ |
0 $ |
87 000 000 $ |
-66 000 000 $ |
25 | 36 | 61 |
| Flyers |
103 025 692 $ |
0 $ |
87 000 000 $ |
-66 000 000 $ |
22 | 37 | 59 |
| Golden Knights |
116 432 923 $ |
0 $ |
87 000 000 $ |
-66 000 000 $ |
24 | 26 | 50 |
| Grizzlys |
64 289 255 $ |
0 $ |
87 000 000 $ |
-66 000 000 $ |
23 | 24 | 47 |
| HC |
236 637 479 $ |
0 $ |
87 000 000 $ |
-66 000 000 $ |
24 | 34 | 58 |
| Islanders |
94 792 843 $ |
0 $ |
87 000 000 $ |
-66 000 000 $ |
23 | 37 | 60 |
| Jets |
56 869 509 $ |
0 $ |
87 000 000 $ |
-66 000 000 $ |
24 | 31 | 55 |
| Kings |
163 208 485 $ |
0 $ |
87 000 000 $ |
-66 000 000 $ |
23 | 25 | 48 |
| Maple Leafs |
50 740 370 $ |
0 $ |
87 000 000 $ |
-66 000 000 $ |
23 | 35 | 58 |
| Nordiques |
40 712 519 $ |
0 $ |
87 000 000 $ |
-66 000 000 $ |
24 | 33 | 57 |
| Penguins |
158 265 375 $ |
0 $ |
87 000 000 $ |
-66 000 000 $ |
24 | 33 | 57 |
| Rangers |
112 600 903 $ |
0 $ |
87 000 000 $ |
-66 000 000 $ |
19 | 35 | 54 |
| Red Wings |
57 752 472 $ |
0 $ |
87 000 000 $ |
-66 000 000 $ |
23 | 35 | 58 |
| Scorpions |
150 395 516 $ |
0 $ |
87 000 000 $ |
-66 000 000 $ |
22 | 27 | 49 |
| Senateurs |
92 934 490 $ |
0 $ |
87 000 000 $ |
-66 000 000 $ |
25 | 22 | 47 |
| Sharks |
86 428 743 $ |
0 $ |
87 000 000 $ |
-66 000 000 $ |
23 | 33 | 56 |
| Sparta |
31 729 876 $ |
0 $ |
87 000 000 $ |
-66 000 000 $ |
25 | 33 | 58 |
| TPS |
18 238 497 $ |
0 $ |
87 000 000 $ |
-66 000 000 $ |
24 | 25 | 49 |
Back to the Top
|
|