| Agrandir LMH2031-TeamFinance.html |
LMH - Team Finance
Your browser screen resolution is too small for this page. Some information are hidden to keep the page readable.
Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | United Center - A |
| Level 1: | 6500 - $160 - 5,309 - 81.68% |
| Level 2: | 5500 - $125 - 4,275 - 77.73% |
| Level 3: | 2250 - $90 - 2,230 - 99.13% |
| Level 4: | 4500 - $75 - 3,533 - 78.51% |
| Luxury : | 1250 - $425 - 873 - 69.81% |
| Total Capacity : | 20000 |
| Farm |
| Farm Level 1: | 2000 - $61 - 1,939 - 96.95% |
| Farm Level 2: | 1000 - $41 - 987 - 98.70% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 0 |
| Average Attendance - % | 16,220 - 81.10% |
| Average Income per Game | $2,531,219 |
| Year to Date Revenue | $103,779,976 |
| Farm |
| Home Games Left | 0 |
| Average Attendance - % | 2,926 - 97.53% |
| Average Income per Game | $180,967 |
| Year to Date Revenue | $7,419,649 |
Expense |
| Pro Players Total Salaries | $73,625,000 |
| Pro Players Total Average Salaries | $73,625,000 |
| Farm Players Total Salaries | $5,009,167 |
| Farm Players Total Average Salaries | $5,009,167 |
| Coaches Total Salaries | $5,400,000 |
| Luxury Taxe Total | $0 |
| Special Salary Cap Value | $0 |
| Pro Year To Date Expenses | $76,764,369 |
| Farm Year To Date Expenses | $6,467,436 |
| Pro Salary Cap Per Days | $579,724 |
| Pro Salary Cap To Date | $72,914,364 |
| Farm Salary Cap Per Days | $38,831 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Pro Estimated Season Revenue | $0 |
| Farm Estimated Season Revenue | $0 |
| Pro Remaining Season Days | 0 |
| Pro Expenses Per Days | $610,039 |
| Pro Estimated Expenses | $0 |
| Farm Remaining Season Days | 0 |
| Farm Expenses Per Days | $50,846 |
| Farm Estimated Expenses | $0 |
| Estimated Season Expenses | $0 |
| Estimated Season Salary Cap | $72,914,364 |
| Estimate Under Maximum Salary Cap of $89,000,000 | $16,085,636 |
| Estimate Over Minimum Salary Cap of $66,000,000 | $6,914,364 |
| Current Bank Account | $61,664,029 |
| Projected Bank Account | $61,664,029 |
|
Pro Players Salaries |
| Beau Bennett |
$4,125,000 (1) |
| -Salary Remaining : |
$0 |
| Gabriel Vilardi |
$4,000,000 (3) |
| -Salary Remaining : |
$0 |
| Jake Neighbours |
$3,750,000 (3) |
| -Salary Remaining : |
$0 |
| Lias Andersson |
$3,750,000 (2) |
| -Salary Remaining : |
$0 |
| Michael Rasmussen |
$3,500,000 (1) |
| -Salary Remaining : |
$0 |
| Robert Mastrosimone |
$3,500,000 (3) |
| -Salary Remaining : |
$0 |
| Carter Hart |
$3,250,000 (1) |
| -Salary Remaining : |
$0 |
| Fabian Zetterlund |
$3,000,000 (1) |
| -Salary Remaining : |
$0 |
| Kurtis Gabriel |
$3,000,000 (1) |
| -Salary Remaining : |
$0 |
| Laurent Dauphin |
$3,000,000 (1) |
| -Salary Remaining : |
$0 |
| Jesse Ylonen |
$3,000,000 (2) |
| -Salary Remaining : |
$0 |
| Ty Smith |
$3,000,000 (3) |
| -Salary Remaining : |
$0 |
| Oliver Wahlstrom |
$3,000,000 (1) |
| -Salary Remaining : |
$0 |
| Nicolas Hague |
$3,000,000 (1) |
| -Salary Remaining : |
$0 |
| Andrew Peeke |
$3,000,000 (1) |
| -Salary Remaining : |
$0 |
| Max Jones |
$2,750,000 (2) |
| -Salary Remaining : |
$0 |
| Gabryel Paquin-Boudreau |
$2,750,000 (1) |
| -Salary Remaining : |
$0 |
| Mackie Samoskevich |
$2,750,000 (2) |
| -Salary Remaining : |
$0 |
| Ryan O'Rourke |
$2,750,000 (1) |
| -Salary Remaining : |
$0 |
| Isaac Ratcliffe |
$2,500,000 (1) |
| -Salary Remaining : |
$0 |
| Jakob Ragnarsson |
$2,500,000 (1) |
| -Salary Remaining : |
$0 |
| Alex Pietrangelo |
$2,250,000 (1) |
| -Salary Remaining : |
$0 |
| Cedric Paquette |
$2,000,000 (1) |
| -Salary Remaining : |
$0 |
| Jake Oettinger |
$2,000,000 (3) |
| -Salary Remaining : |
$0 |
| Drew Commesso |
$1,500,000 (2) |
| -Salary Remaining : |
$0 |
| Total Pro Players | 25 |
| Salary Commitment |
| Year 2031 : $73,625,000 |
| Year 2032 : $30,000,000 |
| Year 2033 : $16,250,000 |
| Year 2034 : $0 |
| Salary Average Commitment |
| Year 2031 : $73,625,000 |
| Year 2032 : $30,000,000 |
| Year 2033 : $16,250,000 |
| Year 2034 : $0 |
| Salary Cap with 1 Way Contract |
| Year 2031 : $73,625,000 |
| Year 2032 : $30,000,000 |
| Year 2033 : $16,250,000 |
| Year 2034 : $0 |
|
Farm Players Salaries |
| Jan Mysak |
$200,000 (1) |
| Salary Remaining : |
$0 |
| Yegor Chinakhov |
$200,000 (1) |
| Salary Remaining : |
$0 |
| Anton Olsson |
$195,000 (3) |
| Salary Remaining : |
$0 |
| Gabriel Fortier |
$195,000 (2) |
| Salary Remaining : |
$0 |
| Zach Budish |
$190,000 (1) |
| Salary Remaining : |
$0 |
| Justin Barron |
$190,000 (1) |
| Salary Remaining : |
$0 |
| Luke Tuch |
$190,000 (1) |
| Salary Remaining : |
$0 |
| Jansen Harkins |
$185,000 (1) |
| Salary Remaining : |
$0 |
| Nick Henry |
$185,000 (1) |
| Salary Remaining : |
$0 |
| Dmitri Samorukov |
$185,000 (2) |
| Salary Remaining : |
$0 |
| Ty Emberson |
$185,000 (1) |
| Salary Remaining : |
$0 |
| Riley Kidney |
$180,000 (2) |
| Salary Remaining : |
$0 |
| Reilly Walsh |
$175,000 (1) |
| Salary Remaining : |
$0 |
| Anttoni Honka |
$170,000 (2) |
| Salary Remaining : |
$0 |
| Damien Brunner |
$160,000 (2) |
| Salary Remaining : |
$0 |
| Parker Foo |
$155,000 (1) |
| Salary Remaining : |
$0 |
| Caedan Bankier |
$155,000 (3) |
| Salary Remaining : |
$0 |
| Guillaume Richard |
$150,000 (2) |
| Salary Remaining : |
$0 |
| Jesse Gabrielle |
$145,000 (1) |
| Salary Remaining : |
$0 |
| Justin Almeida |
$130,000 (2) |
| Salary Remaining : |
$0 |
| Tyrell Goulbourne |
$125,000 (1) |
| Salary Remaining : |
$0 |
| Justus Annunen |
$120,000 (1) |
| Salary Remaining : |
$0 |
| Talyn Boyko |
$110,000 (3) |
| Salary Remaining : |
$0 |
| Martin Frk |
$108,333 (1) |
| Salary Remaining : |
$0 |
| Colby Ambrosio |
$105,000 (1) |
| Salary Remaining : |
$0 |
| Joel Hofer |
$95,000 (1) |
| Salary Remaining : |
$0 |
| Shayne Gostisbehere |
$95,000 (1) |
| Salary Remaining : |
$0 |
| Stefan Noesen |
$91,667 (1) |
| Salary Remaining : |
$0 |
| Tyler Bertuzzi |
$91,667 (1) |
| Salary Remaining : |
$0 |
| Ryan Collins |
$77,500 (1) |
| Salary Remaining : |
$0 |
| Ryan Malone |
$75,000 (1) |
| Salary Remaining : |
$0 |
| Joonas Donskoi |
$65,000 (1) |
| Salary Remaining : |
$0 |
| Zach Aston-Reese |
$65,000 (1) |
| Salary Remaining : |
$0 |
| Yegor Sharangovich |
$65,000 (1) |
| Salary Remaining : |
$0 |
| Dennis Yan |
$50,000 (1) |
| Salary Remaining : |
$0 |
| Alex Ciernik |
$50,000 (1) |
| Salary Remaining : |
$0 |
| Mathieu Joseph |
$50,000 (1) |
| Salary Remaining : |
$0 |
| Eric Houde |
$50,000 (1) |
| Salary Remaining : |
$0 |
| Total Farm Players | 38 |
| Salary Commitment |
| Year 2031 : $5,009,167 |
| Year 2032 : $1,630,000 |
| Year 2033 : $460,000 |
| Year 2034 : $0 |
| Salary Average Commitment |
| Year 2031 : $5,009,167 |
| Year 2032 : $1,630,000 |
| Year 2033 : $460,000 |
| Year 2034 : $0 |
|
Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | ABBA Center - G |
| Level 1: | 8450 - $100 - 7,381 - 87.34% |
| Level 2: | 7150 - $80 - 6,252 - 87.44% |
| Level 3: | 2925 - $65 - 2,540 - 86.85% |
| Level 4: | 5850 - $45 - 5,081 - 86.86% |
| Luxury : | 1625 - $200 - 1,490 - 91.69% |
| Total Capacity : | 26000 |
| Farm |
| Farm Level 1: | 2000 - $75 - 1,407 - 70.34% |
| Farm Level 2: | 1000 - $50 - 703 - 70.35% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 0 |
| Average Attendance - % | 22,744 - 87.48% |
| Average Income per Game | $2,200,177 |
| Year to Date Revenue | $90,207,271 |
| Farm |
| Home Games Left | 0 |
| Average Attendance - % | 2,110 - 70.34% |
| Average Income per Game | $160,384 |
| Year to Date Revenue | $6,575,726 |
Expense |
| Pro Players Total Salaries | $79,500,000 |
| Pro Players Total Average Salaries | $79,500,000 |
| Farm Players Total Salaries | $4,083,333 |
| Farm Players Total Average Salaries | $4,083,333 |
| Coaches Total Salaries | $7,000,000 |
| Luxury Taxe Total | $0 |
| Special Salary Cap Value | $0 |
| Pro Year To Date Expenses | $84,720,454 |
| Farm Year To Date Expenses | $5,996,685 |
| Pro Salary Cap Per Days | $625,984 |
| Pro Salary Cap To Date | $79,720,464 |
| Farm Salary Cap Per Days | $31,654 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Pro Estimated Season Revenue | $0 |
| Farm Estimated Season Revenue | $0 |
| Pro Remaining Season Days | 0 |
| Pro Expenses Per Days | $665,354 |
| Pro Estimated Expenses | $0 |
| Farm Remaining Season Days | 0 |
| Farm Expenses Per Days | $47,158 |
| Farm Estimated Expenses | $0 |
| Estimated Season Expenses | $0 |
| Estimated Season Salary Cap | $79,720,464 |
| Estimate Under Maximum Salary Cap of $89,000,000 | $9,279,536 |
| Estimate Over Minimum Salary Cap of $66,000,000 | $13,720,464 |
| Current Bank Account | $21,489,737 |
| Projected Bank Account | $21,489,737 |
|
Pro Players Salaries |
| Jesse Puljujarvi |
$8,250,000 (3) |
| -Salary Remaining : |
$0 |
| Pierre-Luc Dubois |
$7,500,000 (3) |
| -Salary Remaining : |
$0 |
| Ryan McLeod |
$5,000,000 (3) |
| -Salary Remaining : |
$0 |
| Samuel Poulin |
$3,750,000 (1) |
| -Salary Remaining : |
$0 |
| Pierre-Olivier Joseph |
$3,750,000 (1) |
| -Salary Remaining : |
$0 |
| Jean-Christophe Beaudin |
$3,500,000 (1) |
| -Salary Remaining : |
$0 |
| Tomas Kana |
$3,000,000 (1) |
| -Salary Remaining : |
$0 |
| Mathieu Perreault |
$3,000,000 (1) |
| -Salary Remaining : |
$0 |
| Nathan Legare |
$3,000,000 (3) |
| -Salary Remaining : |
$0 |
| Samuel Bolduc |
$3,000,000 (2) |
| -Salary Remaining : |
$0 |
| Nolan Foote |
$3,000,000 (2) |
| -Salary Remaining : |
$0 |
| Dylan McIlrath |
$3,000,000 (1) |
| -Salary Remaining : |
$0 |
| John Hayden |
$3,000,000 (1) |
| -Salary Remaining : |
$0 |
| Kale Clague |
$2,750,000 (1) |
| -Salary Remaining : |
$0 |
| Philip Tomasino |
$2,750,000 (1) |
| -Salary Remaining : |
$0 |
| Brett Howden |
$2,500,000 (3) |
| -Salary Remaining : |
$0 |
| Libor Hajek |
$2,500,000 (3) |
| -Salary Remaining : |
$0 |
| Austin Watson |
$2,500,000 (1) |
| -Salary Remaining : |
$0 |
| Dmitrij Jaskin |
$2,500,000 (1) |
| -Salary Remaining : |
$0 |
| Mark Pysyk |
$2,500,000 (1) |
| -Salary Remaining : |
$0 |
| Keith Petruzzelli |
$2,000,000 (2) |
| -Salary Remaining : |
$0 |
| Matt Filipe |
$2,000,000 (1) |
| -Salary Remaining : |
$0 |
| Tyler Parsons |
$1,750,000 (2) |
| -Salary Remaining : |
$0 |
| Mikko Koskinen |
$1,750,000 (1) |
| -Salary Remaining : |
$0 |
| Victor Olofsson |
$1,250,000 (2) |
| -Salary Remaining : |
$0 |
| Total Pro Players | 25 |
| Salary Commitment |
| Year 2031 : $79,500,000 |
| Year 2032 : $39,750,000 |
| Year 2033 : $28,750,000 |
| Year 2034 : $0 |
| Salary Average Commitment |
| Year 2031 : $79,500,000 |
| Year 2032 : $39,750,000 |
| Year 2033 : $28,750,000 |
| Year 2034 : $0 |
| Salary Cap with 1 Way Contract |
| Year 2031 : $79,500,000 |
| Year 2032 : $39,750,000 |
| Year 2033 : $28,750,000 |
| Year 2034 : $0 |
|
Farm Players Salaries |
| Kevin Bieksa |
$200,000 (2) |
| Salary Remaining : |
$0 |
| Brock Faber |
$190,000 (1) |
| Salary Remaining : |
$0 |
| Jonny Tychonick |
$185,000 (3) |
| Salary Remaining : |
$0 |
| Ronnie Attard |
$185,000 (1) |
| Salary Remaining : |
$0 |
| Adam Helewka |
$185,000 (1) |
| Salary Remaining : |
$0 |
| Linus Cronholm |
$185,000 (3) |
| Salary Remaining : |
$0 |
| Alex Laferriere |
$180,000 (1) |
| Salary Remaining : |
$0 |
| Oliver Johansson |
$175,000 (3) |
| Salary Remaining : |
$0 |
| Ethan Phillips |
$165,000 (3) |
| Salary Remaining : |
$0 |
| Dylan Wells |
$150,000 (1) |
| Salary Remaining : |
$0 |
| Jackson Hallum |
$150,000 (1) |
| Salary Remaining : |
$0 |
| Skyler McKenzie |
$140,000 (1) |
| Salary Remaining : |
$0 |
| Etienne Froidevaux |
$133,333 (3) |
| Salary Remaining : |
$0 |
| Joel Blomqvist |
$130,000 (2) |
| Salary Remaining : |
$0 |
| Christian Folin |
$130,000 (3) |
| Salary Remaining : |
$0 |
| Thimo Nickl |
$130,000 (2) |
| Salary Remaining : |
$0 |
| Nico Daws |
$110,000 (2) |
| Salary Remaining : |
$0 |
| Pavel Buchnevich |
$108,333 (1) |
| Salary Remaining : |
$0 |
| Cole Cassels |
$100,000 (1) |
| Salary Remaining : |
$0 |
| Brian Hart |
$100,000 (1) |
| Salary Remaining : |
$0 |
| Juha Kivilahti |
$100,000 (1) |
| Salary Remaining : |
$0 |
| Pelle Linnaeus |
$100,000 (1) |
| Salary Remaining : |
$0 |
| Rene Wira |
$100,000 (1) |
| Salary Remaining : |
$0 |
| Kyle Clifford |
$100,000 (1) |
| Salary Remaining : |
$0 |
| Damon Severson |
$91,667 (1) |
| Salary Remaining : |
$0 |
| Alexander Guptill |
$85,000 (1) |
| Salary Remaining : |
$0 |
| Brock Beukeboom |
$75,000 (1) |
| Salary Remaining : |
$0 |
| Martin Hanzal |
$75,000 (1) |
| Salary Remaining : |
$0 |
| Evan Rodrigues |
$65,000 (1) |
| Salary Remaining : |
$0 |
| Tobias Lindberg |
$60,000 (1) |
| Salary Remaining : |
$0 |
| Roberto Bissonnette |
$50,000 (1) |
| Salary Remaining : |
$0 |
| Trevor van Riemsdyk (Out of Payroll) |
$50,000 (1) |
| Salary Remaining : |
$0 |
| Erik Haula |
$50,000 (1) |
| Salary Remaining : |
$0 |
| Cristoval Nieves |
$50,000 (2) |
| Salary Remaining : |
$0 |
| Jesse Nurmi |
$50,000 (1) |
| Salary Remaining : |
$0 |
| Total Farm Players | 35 |
| Salary Commitment |
| Year 2031 : $4,133,333 |
| Year 2032 : $1,593,333 |
| Year 2033 : $973,333 |
| Year 2034 : $0 |
| Salary Average Commitment |
| Year 2031 : $4,133,333 |
| Year 2032 : $1,593,333 |
| Year 2033 : $973,333 |
| Year 2034 : $0 |
|
Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Savvis Center - D |
| Level 1: | 7475 - $180 - 4,972 - 66.51% |
| Level 2: | 6325 - $150 - 3,799 - 60.07% |
| Level 3: | 2588 - $110 - 1,678 - 64.85% |
| Level 4: | 5175 - $80 - 3,446 - 66.60% |
| Luxury : | 1437 - $400 - 965 - 67.15% |
| Total Capacity : | 23000 |
| Farm |
| Farm Level 1: | 2000 - $60 - 1,958 - 97.90% |
| Farm Level 2: | 1000 - $40 - 969 - 96.92% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 0 |
| Average Attendance - % | 14,860 - 64.61% |
| Average Income per Game | $2,634,649 |
| Year to Date Revenue | $108,020,608 |
| Farm |
| Home Games Left | 0 |
| Average Attendance - % | 2,927 - 97.58% |
| Average Income per Game | $178,126 |
| Year to Date Revenue | $7,303,182 |
Expense |
| Pro Players Total Salaries | $90,333,333 |
| Pro Players Total Average Salaries | $90,333,333 |
| Farm Players Total Salaries | $3,525,167 |
| Farm Players Total Average Salaries | $3,525,167 |
| Coaches Total Salaries | $10,650,000 |
| Luxury Taxe Total | $0 |
| Special Salary Cap Value | $0 |
| Pro Year To Date Expenses | $95,811,049 |
| Farm Year To Date Expenses | $5,176,174 |
| Pro Salary Cap Per Days | $711,286 |
| Pro Salary Cap To Date | $87,061,014 |
| Farm Salary Cap Per Days | $27,327 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Pro Estimated Season Revenue | $0 |
| Farm Estimated Season Revenue | $0 |
| Pro Remaining Season Days | 0 |
| Pro Expenses Per Days | $780,184 |
| Pro Estimated Expenses | $0 |
| Farm Remaining Season Days | 0 |
| Farm Expenses Per Days | $42,056 |
| Farm Estimated Expenses | $0 |
| Estimated Season Expenses | $0 |
| Estimated Season Salary Cap | $87,061,014 |
| Estimate Under Maximum Salary Cap of $89,000,000 | $1,938,986 |
| Estimate Over Minimum Salary Cap of $66,000,000 | $21,061,014 |
| Current Bank Account | $44,647,037 |
| Projected Bank Account | $44,647,037 |
|
Pro Players Salaries |
| Connor McDavid |
$10,833,330 (2) |
| -Salary Remaining : |
$0 |
| Gustav Nyquist |
$9,250,000 (1) |
| -Salary Remaining : |
$0 |
| Tyler Johnson |
$8,750,000 (1) |
| -Salary Remaining : |
$0 |
| Martin Jones |
$7,500,000 (1) |
| -Salary Remaining : |
$0 |
| Michael Dal Colle |
$7,250,000 (2) |
| -Salary Remaining : |
$0 |
| Brady Tkachuk |
$5,000,000 (3) |
| -Salary Remaining : |
$0 |
| Bowen Byram |
$4,500,000 (1) |
| -Salary Remaining : |
$0 |
| Antoine Vermette |
$4,000,000 (1) |
| -Salary Remaining : |
$0 |
| Elias Pettersson |
$4,000,000 (1) |
| -Salary Remaining : |
$0 |
| Philip Broberg |
$4,000,000 (1) |
| -Salary Remaining : |
$0 |
| Urho Vaakanainen |
$3,500,000 (3) |
| -Salary Remaining : |
$0 |
| William Bitten |
$3,250,000 (1) |
| -Salary Remaining : |
$0 |
| Jason Robertson |
$3,000,000 (1) |
| -Salary Remaining : |
$0 |
| Cole Sillinger |
$3,000,000 (3) |
| -Salary Remaining : |
$0 |
| Chase Stillman |
$3,000,000 (3) |
| -Salary Remaining : |
$0 |
| Cole Perfetti |
$3,000,000 (2) |
| -Salary Remaining : |
$0 |
| Jett Woo |
$2,750,000 (1) |
| -Salary Remaining : |
$0 |
| Mads Sogaard |
$1,750,000 (1) |
| -Salary Remaining : |
$0 |
| Jaccob Slavin |
$1,000,000 (1) |
| -Salary Remaining : |
$0 |
| Joe Colborne |
$500,000 (1) |
| -Salary Remaining : |
$0 |
| Michael McCarron |
$500,000 (1) |
| -Salary Remaining : |
$0 |
| Total Pro Players | 21 |
| Salary Commitment |
| Year 2031 : $90,333,333 |
| Year 2032 : $35,583,333 |
| Year 2033 : $14,500,000 |
| Year 2034 : $0 |
| Salary Average Commitment |
| Year 2031 : $90,333,333 |
| Year 2032 : $35,583,333 |
| Year 2033 : $14,500,000 |
| Year 2034 : $0 |
| Salary Cap with 1 Way Contract |
| Year 2031 : $90,333,333 |
| Year 2032 : $35,583,333 |
| Year 2033 : $14,500,000 |
| Year 2034 : $0 |
|
Farm Players Salaries |
| Dylan Holloway |
$200,000 (1) |
| Salary Remaining : |
$0 |
| Theodor Neiderbach |
$190,000 (1) |
| Salary Remaining : |
$0 |
| Olen Zellweger |
$190,000 (2) |
| Salary Remaining : |
$0 |
| Calvin De Haan |
$190,000 (1) |
| Salary Remaining : |
$0 |
| Kaapo Kahkonen |
$175,000 (1) |
| Salary Remaining : |
$0 |
| Samu Perhonen |
$160,000 (1) |
| Salary Remaining : |
$0 |
| Marek Zagrapan |
$150,000 (1) |
| Salary Remaining : |
$0 |
| Nick Moutrey |
$146,000 (1) |
| Salary Remaining : |
$0 |
| Andrew Copp |
$130,000 (1) |
| Salary Remaining : |
$0 |
| Anthony Camara |
$125,000 (1) |
| Salary Remaining : |
$0 |
| Nikita Kucherov |
$125,000 (1) |
| Salary Remaining : |
$0 |
| Pat Falloon |
$125,000 (1) |
| Salary Remaining : |
$0 |
| Niklas Kronwall |
$125,000 (1) |
| Salary Remaining : |
$0 |
| Phil Di Giuseppe |
$108,000 (1) |
| Salary Remaining : |
$0 |
| Oskar Sundqvist |
$105,000 (1) |
| Salary Remaining : |
$0 |
| Max Pacioretty |
$100,000 (1) |
| Salary Remaining : |
$0 |
| Yanni Gourde |
$100,000 (1) |
| Salary Remaining : |
$0 |
| Mackenzie MacEachern |
$100,000 (1) |
| Salary Remaining : |
$0 |
| Zach Pochiro |
$100,000 (1) |
| Salary Remaining : |
$0 |
| Nicklas Jensen |
$100,000 (1) |
| Salary Remaining : |
$0 |
| Alexander Petrovic |
$99,000 (1) |
| Salary Remaining : |
$0 |
| Justin Bailey |
$91,667 (1) |
| Salary Remaining : |
$0 |
| Colton Parayko |
$91,000 (1) |
| Salary Remaining : |
$0 |
| Justin Holl |
$86,000 (1) |
| Salary Remaining : |
$0 |
| Scott Mayfield |
$81,000 (1) |
| Salary Remaining : |
$0 |
| Josef Fajko |
$81,000 (1) |
| Salary Remaining : |
$0 |
| Frederik Andersen |
$69,000 (1) |
| Salary Remaining : |
$0 |
| Oleksander Soroka |
$67,500 (1) |
| Salary Remaining : |
$0 |
| Max Gardiner |
$65,000 (1) |
| Salary Remaining : |
$0 |
| Dalton Thrower |
$50,000 (1) |
| Salary Remaining : |
$0 |
| Total Farm Players | 30 |
| Salary Commitment |
| Year 2031 : $3,525,167 |
| Year 2032 : $190,000 |
| Year 2033 : $0 |
| Year 2034 : $0 |
| Salary Average Commitment |
| Year 2031 : $3,525,167 |
| Year 2032 : $190,000 |
| Year 2033 : $0 |
| Year 2034 : $0 |
|
Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Fleet Center - A |
| Level 1: | 6185 - $200 - 4,636 - 74.96% |
| Level 2: | 5138 - $145 - 4,066 - 79.14% |
| Level 3: | 2008 - $125 - 1,585 - 78.92% |
| Level 4: | 4092 - $100 - 2,793 - 68.25% |
| Luxury : | 1046 - $335 - 1,046 - 100.00% |
| Total Capacity : | 18469 |
| Farm |
| Farm Level 1: | 2000 - $75 - 1,383 - 69.16% |
| Farm Level 2: | 1000 - $50 - 696 - 69.60% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 0 |
| Average Attendance - % | 14,126 - 76.49% |
| Average Income per Game | $2,546,142 |
| Year to Date Revenue | $104,391,824 |
| Farm |
| Home Games Left | 0 |
| Average Attendance - % | 2,079 - 69.30% |
| Average Income per Game | $157,930 |
| Year to Date Revenue | $6,475,120 |
Expense |
| Pro Players Total Salaries | $91,033,333 |
| Pro Players Total Average Salaries | $91,033,333 |
| Farm Players Total Salaries | $3,545,001 |
| Farm Players Total Average Salaries | $3,545,001 |
| Coaches Total Salaries | $4,200,000 |
| Luxury Taxe Total | $0 |
| Special Salary Cap Value | $0 |
| Pro Year To Date Expenses | $91,566,260 |
| Farm Year To Date Expenses | $4,451,880 |
| Pro Salary Cap Per Days | $716,798 |
| Pro Salary Cap To Date | $88,366,262 |
| Farm Salary Cap Per Days | $27,481 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Pro Estimated Season Revenue | $0 |
| Farm Estimated Season Revenue | $0 |
| Pro Remaining Season Days | 0 |
| Pro Expenses Per Days | $741,995 |
| Pro Estimated Expenses | $0 |
| Farm Remaining Season Days | 0 |
| Farm Expenses Per Days | $35,233 |
| Farm Estimated Expenses | $0 |
| Estimated Season Expenses | $0 |
| Estimated Season Salary Cap | $88,366,262 |
| Estimate Under Maximum Salary Cap of $89,000,000 | $633,738 |
| Estimate Over Minimum Salary Cap of $66,000,000 | $22,366,262 |
| Current Bank Account | $54,299,761 |
| Projected Bank Account | $54,299,761 |
|
Pro Players Salaries |
| Jayce Hawryluk |
$7,250,000 (2) |
| -Salary Remaining : |
$0 |
| Jonathan Toews |
$6,750,000 (1) |
| -Salary Remaining : |
$0 |
| Derek Forbort |
$6,600,000 (1) |
| -Salary Remaining : |
$0 |
| Rasmus Kupari |
$6,250,000 (2) |
| -Salary Remaining : |
$0 |
| Marek Zidlicky |
$6,250,000 (1) |
| -Salary Remaining : |
$0 |
| David Pastrnak |
$6,083,333 (1) |
| -Salary Remaining : |
$0 |
| Morgan Rielly |
$4,400,000 (2) |
| -Salary Remaining : |
$0 |
| Jakob Forsbacka-Karlsson |
$4,250,000 (3) |
| -Salary Remaining : |
$0 |
| Brandon Gormley |
$4,200,000 (1) |
| -Salary Remaining : |
$0 |
| Vladislav Namestnikov |
$3,750,000 (3) |
| -Salary Remaining : |
$0 |
| Jack Kopacka |
$3,500,000 (2) |
| -Salary Remaining : |
$0 |
| Edmunds Ceicys |
$3,500,000 (1) |
| -Salary Remaining : |
$0 |
| Henrik Samuelsson |
$3,100,000 (2) |
| -Salary Remaining : |
$0 |
| Joshua Norris |
$3,000,000 (2) |
| -Salary Remaining : |
$0 |
| Vili Saarijarvi |
$3,000,000 (3) |
| -Salary Remaining : |
$0 |
| Jakub Zboril |
$3,000,000 (3) |
| -Salary Remaining : |
$0 |
| Vince Dunn |
$3,000,000 (3) |
| -Salary Remaining : |
$0 |
| Serron Noel |
$2,750,000 (1) |
| -Salary Remaining : |
$0 |
| Jack Lafontaine |
$2,000,000 (2) |
| -Salary Remaining : |
$0 |
| Oliver Ekman-Larsson |
$2,000,000 (3) |
| -Salary Remaining : |
$0 |
| Peter Holland |
$2,000,000 (3) |
| -Salary Remaining : |
$0 |
| Vitek Vanecek |
$1,750,000 (2) |
| -Salary Remaining : |
$0 |
| Elvis Merzlikins |
$1,250,000 (2) |
| -Salary Remaining : |
$0 |
| Brent Gretzky |
$750,000 (1) |
| -Salary Remaining : |
$0 |
| Ben Chiarot |
$650,000 (1) |
| -Salary Remaining : |
$0 |
| Total Pro Players | 25 |
| Salary Commitment |
| Year 2031 : $91,033,333 |
| Year 2032 : $53,500,000 |
| Year 2033 : $21,000,000 |
| Year 2034 : $0 |
| Salary Average Commitment |
| Year 2031 : $91,033,333 |
| Year 2032 : $53,500,000 |
| Year 2033 : $21,000,000 |
| Year 2034 : $0 |
| Salary Cap with 1 Way Contract |
| Year 2031 : $91,033,333 |
| Year 2032 : $53,500,000 |
| Year 2033 : $21,000,000 |
| Year 2034 : $0 |
|
Farm Players Salaries |
| Eric Comrie |
$200,000 (3) |
| Salary Remaining : |
$0 |
| Brett Pesce |
$200,000 (2) |
| Salary Remaining : |
$0 |
| Tim Bozon |
$200,000 (2) |
| Salary Remaining : |
$0 |
| Alexandre Burrows |
$195,000 (1) |
| Salary Remaining : |
$0 |
| Alec Regula |
$195,000 (3) |
| Salary Remaining : |
$0 |
| Ian Mitchell |
$185,000 (1) |
| Salary Remaining : |
$0 |
| Gage Goncalves |
$170,000 (1) |
| Salary Remaining : |
$0 |
| Oskari Laaksonen |
$165,000 (2) |
| Salary Remaining : |
$0 |
| Ivan Lodnia |
$160,000 (1) |
| Salary Remaining : |
$0 |
| Tomas Tatar |
$160,000 (2) |
| Salary Remaining : |
$0 |
| Vladimir Tarasenko |
$150,000 (2) |
| Salary Remaining : |
$0 |
| Noah Cates |
$140,000 (1) |
| Salary Remaining : |
$0 |
| Adam Fox |
$140,000 (1) |
| Salary Remaining : |
$0 |
| Linus Karlsson |
$125,000 (1) |
| Salary Remaining : |
$0 |
| Raphael Diaz |
$125,000 (1) |
| Salary Remaining : |
$0 |
| Maxim Groshev |
$115,000 (1) |
| Salary Remaining : |
$0 |
| Jacob Markstrom |
$95,000 (2) |
| Salary Remaining : |
$0 |
| Andrei Buyalsky |
$90,000 (1) |
| Salary Remaining : |
$0 |
| Jakub Culek |
$80,000 (1) |
| Salary Remaining : |
$0 |
| Dustin Penner |
$75,000 (1) |
| Salary Remaining : |
$0 |
| Anthony Cirelli |
$71,667 (3) |
| Salary Remaining : |
$0 |
| Blake Siebenaler |
$71,667 (2) |
| Salary Remaining : |
$0 |
| Nathan Walker |
$71,667 (2) |
| Salary Remaining : |
$0 |
| Andreas Athanasiou |
$65,000 (1) |
| Salary Remaining : |
$0 |
| James Melindy |
$50,000 (2) |
| Salary Remaining : |
$0 |
| Thibaut Puppynck |
$50,000 (2) |
| Salary Remaining : |
$0 |
| Ondrej Fiala |
$50,000 (1) |
| Salary Remaining : |
$0 |
| Nico Sturm |
$50,000 (1) |
| Salary Remaining : |
$0 |
| Gracyn Sawchyn |
$50,000 (3) |
| Salary Remaining : |
$0 |
| Chris Kelly |
$50,000 (1) |
| Salary Remaining : |
$0 |
| Total Farm Players | 30 |
| Salary Commitment |
| Year 2031 : $3,545,001 |
| Year 2032 : $1,730,001 |
| Year 2033 : $516,667 |
| Year 2034 : $0 |
| Salary Average Commitment |
| Year 2031 : $3,545,001 |
| Year 2032 : $1,730,001 |
| Year 2033 : $516,667 |
| Year 2034 : $0 |
|
Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Centre Bell - A |
| Level 1: | 6500 - $150 - 6,443 - 99.12% |
| Level 2: | 5500 - $115 - 5,415 - 98.45% |
| Level 3: | 2250 - $95 - 1,897 - 84.31% |
| Level 4: | 4500 - $70 - 3,908 - 86.84% |
| Luxury : | 1250 - $335 - 1,244 - 99.53% |
| Total Capacity : | 20000 |
| Farm |
| Farm Level 1: | 2000 - $75 - 1,379 - 68.93% |
| Farm Level 2: | 1000 - $50 - 684 - 68.36% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 0 |
| Average Attendance - % | 18,906 - 94.53% |
| Average Income per Game | $2,803,992 |
| Year to Date Revenue | $114,963,691 |
| Farm |
| Home Games Left | 0 |
| Average Attendance - % | 2,062 - 68.74% |
| Average Income per Game | $156,842 |
| Year to Date Revenue | $6,430,520 |
Expense |
| Pro Players Total Salaries | $70,308,333 |
| Pro Players Total Average Salaries | $70,308,333 |
| Farm Players Total Salaries | $5,504,999 |
| Farm Players Total Average Salaries | $5,504,999 |
| Coaches Total Salaries | $5,000,000 |
| Luxury Taxe Total | $0 |
| Special Salary Cap Value | $0 |
| Pro Year To Date Expenses | $83,277,105 |
| Farm Year To Date Expenses | $7,645,119 |
| Pro Salary Cap Per Days | $553,609 |
| Pro Salary Cap To Date | $80,277,111 |
| Farm Salary Cap Per Days | $42,674 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Pro Estimated Season Revenue | $0 |
| Farm Estimated Season Revenue | $0 |
| Pro Remaining Season Days | 0 |
| Pro Expenses Per Days | $577,231 |
| Pro Estimated Expenses | $0 |
| Farm Remaining Season Days | 0 |
| Farm Expenses Per Days | $58,178 |
| Farm Estimated Expenses | $0 |
| Estimated Season Expenses | $0 |
| Estimated Season Salary Cap | $80,277,111 |
| Estimate Under Maximum Salary Cap of $89,000,000 | $8,722,889 |
| Estimate Over Minimum Salary Cap of $66,000,000 | $14,277,111 |
| Current Bank Account | $126,071,474 |
| Projected Bank Account | $126,071,474 |
|
Pro Players Salaries |
| John Tavares (Out of Payroll) |
$6,950,000 (1) |
| -Salary Remaining : |
$0 |
| Alex Tuch |
$6,625,000 (1) |
| -Salary Remaining : |
$0 |
| Samuel Montembeault |
$5,583,333 (2) |
| -Salary Remaining : |
$0 |
| Anthony Mantha |
$5,250,000 (1) |
| -Salary Remaining : |
$0 |
| Jesperi Kotkaniemi |
$5,000,000 (3) |
| -Salary Remaining : |
$0 |
| Prokhor Poltapov |
$4,050,000 (1) |
| -Salary Remaining : |
$0 |
| Dougie Hamilton |
$3,500,000 (3) |
| -Salary Remaining : |
$0 |
| Matthew Tkachuk |
$3,250,000 (1) |
| -Salary Remaining : |
$0 |
| Mirco Mueller |
$3,000,000 (1) |
| -Salary Remaining : |
$0 |
| Owen Power |
$3,000,000 (3) |
| -Salary Remaining : |
$0 |
| Brendan Warren |
$3,000,000 (3) |
| -Salary Remaining : |
$0 |
| Lucas Johansen |
$3,000,000 (1) |
| -Salary Remaining : |
$0 |
| Artur Kayumov |
$3,000,000 (1) |
| -Salary Remaining : |
$0 |
| Grigori Denisenko |
$3,000,000 (1) |
| -Salary Remaining : |
$0 |
| Filip Johansson (Out of Payroll) |
$2,750,000 (1) |
| -Salary Remaining : |
$0 |
| Michael Matheson |
$2,750,000 (3) |
| -Salary Remaining : |
$0 |
| Janne Kuokkanen |
$2,500,000 (2) |
| -Salary Remaining : |
$0 |
| Alexander Romanov |
$2,500,000 (2) |
| -Salary Remaining : |
$0 |
| Zachary Fucale |
$2,500,000 (1) |
| -Salary Remaining : |
$0 |
| Cole Schwindt |
$2,250,000 (1) |
| -Salary Remaining : |
$0 |
| Cross Hanas |
$2,050,000 (2) |
| -Salary Remaining : |
$0 |
| Brandon Gignac |
$2,000,000 (1) |
| -Salary Remaining : |
$0 |
| Stuart Skinner |
$1,500,000 (1) |
| -Salary Remaining : |
$0 |
| Ryan Graves |
$500,000 (1) |
| -Salary Remaining : |
$0 |
| Mikael Granlund |
$500,000 (1) |
| -Salary Remaining : |
$0 |
| Total Pro Players | 25 |
| Salary Commitment |
| Year 2031 : $80,008,333 |
| Year 2032 : $29,883,333 |
| Year 2033 : $17,250,000 |
| Year 2034 : $0 |
| Salary Average Commitment |
| Year 2031 : $80,008,333 |
| Year 2032 : $29,883,333 |
| Year 2033 : $17,250,000 |
| Year 2034 : $0 |
| Salary Cap with 1 Way Contract |
| Year 2031 : $80,008,333 |
| Year 2032 : $29,883,333 |
| Year 2033 : $17,250,000 |
| Year 2034 : $0 |
|
Farm Players Salaries |
| Nikita Alexandrov |
$200,000 (1) |
| Salary Remaining : |
$0 |
| Ilya Fedotov |
$200,000 (2) |
| Salary Remaining : |
$0 |
| Wyatt Johnston |
$200,000 (1) |
| Salary Remaining : |
$0 |
| Danil Gushchin |
$195,000 (2) |
| Salary Remaining : |
$0 |
| Jachym Kondelik |
$195,000 (3) |
| Salary Remaining : |
$0 |
| Jack Finley |
$195,000 (2) |
| Salary Remaining : |
$0 |
| Ian Moore (Out of Payroll) |
$195,000 (2) |
| Salary Remaining : |
$0 |
| Maxim Cajkovic |
$195,000 (1) |
| Salary Remaining : |
$0 |
| Vincent Iorio (Out of Payroll) |
$190,000 (2) |
| Salary Remaining : |
$0 |
| Alexis Pepin |
$183,333 (1) |
| Salary Remaining : |
$0 |
| Dylan Peterson |
$175,000 (2) |
| Salary Remaining : |
$0 |
| Dmitri Kostenko |
$175,000 (3) |
| Salary Remaining : |
$0 |
| Ty Smilanic |
$175,000 (2) |
| Salary Remaining : |
$0 |
| Lucas Feuk |
$175,000 (1) |
| Salary Remaining : |
$0 |
| Jacob McGrew |
$165,000 (3) |
| Salary Remaining : |
$0 |
| Jan Drozg |
$160,000 (2) |
| Salary Remaining : |
$0 |
| Jordin Tootoo |
$158,333 (3) |
| Salary Remaining : |
$0 |
| Christian Dvorak |
$158,333 (1) |
| Salary Remaining : |
$0 |
| Kirill Kirsanov |
$155,000 (3) |
| Salary Remaining : |
$0 |
| Mason Lohrei |
$155,000 (2) |
| Salary Remaining : |
$0 |
| Brandon Coe |
$155,000 (2) |
| Salary Remaining : |
$0 |
| Brent Johnson |
$145,000 (1) |
| Salary Remaining : |
$0 |
| Leevi Aaltonen |
$140,000 (1) |
| Salary Remaining : |
$0 |
| Aaron Huglen |
$140,000 (2) |
| Salary Remaining : |
$0 |
| Maxwell Crozier |
$140,000 (1) |
| Salary Remaining : |
$0 |
| Brody Lamb |
$130,000 (2) |
| Salary Remaining : |
$0 |
| Anders Lee |
$130,000 (1) |
| Salary Remaining : |
$0 |
| Paul DiPietro |
$130,000 (3) |
| Salary Remaining : |
$0 |
| Emil Martinsen |
$130,000 (3) |
| Salary Remaining : |
$0 |
| Samu Salminen |
$125,000 (1) |
| Salary Remaining : |
$0 |
| Jakub Malek |
$115,000 (3) |
| Salary Remaining : |
$0 |
| Simon Despres |
$108,333 (1) |
| Salary Remaining : |
$0 |
| Alfons Malmstrom |
$100,000 (1) |
| Salary Remaining : |
$0 |
| Noah Rod |
$91,667 (3) |
| Salary Remaining : |
$0 |
| William Lagesson |
$90,000 (2) |
| Salary Remaining : |
$0 |
| William Trudeau |
$90,000 (1) |
| Salary Remaining : |
$0 |
| Tanner Dickinson |
$80,000 (1) |
| Salary Remaining : |
$0 |
| Aidan Thompson |
$50,000 (2) |
| Salary Remaining : |
$0 |
| Samuel Blais |
$50,000 (1) |
| Salary Remaining : |
$0 |
| Bogdan Konyushkov |
$50,000 (3) |
| Salary Remaining : |
$0 |
| Andrei Loshko |
$50,000 (1) |
| Salary Remaining : |
$0 |
| Thomas McCollum |
$50,000 (1) |
| Salary Remaining : |
$0 |
| Bogdan Trineyev |
$0 (0) |
| Salary Remaining : |
$0 |
| Total Farm Players | 43 |
| Salary Commitment |
| Year 2031 : $5,889,999 |
| Year 2032 : $3,570,000 |
| Year 2033 : $1,365,000 |
| Year 2034 : $0 |
| Salary Average Commitment |
| Year 2031 : $5,889,999 |
| Year 2032 : $3,570,000 |
| Year 2033 : $1,365,000 |
| Year 2034 : $0 |
|
Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Rogers Arena - A |
| Level 1: | 6244 - $162 - 5,784 - 92.63% |
| Level 2: | 5136 - $115 - 4,808 - 93.62% |
| Level 3: | 2064 - $95 - 1,914 - 92.74% |
| Level 4: | 4129 - $70 - 3,876 - 93.87% |
| Luxury : | 1057 - $375 - 1,013 - 95.83% |
| Total Capacity : | 18630 |
| Farm |
| Farm Level 1: | 2000 - $75 - 1,377 - 68.83% |
| Farm Level 2: | 1000 - $50 - 686 - 68.62% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 0 |
| Average Attendance - % | 17,395 - 93.37% |
| Average Income per Game | $2,640,594 |
| Year to Date Revenue | $108,264,345 |
| Farm |
| Home Games Left | 0 |
| Average Attendance - % | 2,063 - 68.76% |
| Average Income per Game | $156,806 |
| Year to Date Revenue | $6,429,037 |
Expense |
| Pro Players Total Salaries | $106,701,666 |
| Pro Players Total Average Salaries | $106,701,666 |
| Farm Players Total Salaries | $3,173,333 |
| Farm Players Total Average Salaries | $3,173,333 |
| Coaches Total Salaries | $3,250,000 |
| Luxury Taxe Total | $0 |
| Special Salary Cap Value | $0 |
| Pro Year To Date Expenses | $88,989,658 |
| Farm Year To Date Expenses | $5,778,965 |
| Pro Salary Cap Per Days | $840,171 |
| Pro Salary Cap To Date | $87,989,660 |
| Farm Salary Cap Per Days | $24,599 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Pro Estimated Season Revenue | $0 |
| Farm Estimated Season Revenue | $0 |
| Pro Remaining Season Days | 0 |
| Pro Expenses Per Days | $848,045 |
| Pro Estimated Expenses | $0 |
| Farm Remaining Season Days | 0 |
| Farm Expenses Per Days | $42,041 |
| Farm Estimated Expenses | $0 |
| Estimated Season Expenses | $0 |
| Estimated Season Salary Cap | $87,989,660 |
| Estimate Under Maximum Salary Cap of $89,000,000 | $1,010,340 |
| Estimate Over Minimum Salary Cap of $66,000,000 | $21,989,660 |
| Current Bank Account | $45,734,275 |
| Projected Bank Account | $45,734,275 |
|
Pro Players Salaries |
| Phil Kessel |
$9,060,000 (1) |
| -Salary Remaining : |
$0 |
| Ryan Nugent-Hopkins |
$8,500,000 (2) |
| -Salary Remaining : |
$0 |
| Dylan Strome |
$7,500,000 (1) |
| -Salary Remaining : |
$0 |
| Maximo Massari |
$6,500,000 (1) |
| -Salary Remaining : |
$0 |
| German Rubtsov |
$6,250,000 (3) |
| -Salary Remaining : |
$0 |
| Nikolay Goldobin |
$6,250,000 (2) |
| -Salary Remaining : |
$0 |
| Ivan Barbashev |
$5,625,000 (1) |
| -Salary Remaining : |
$0 |
| Jake Muzzin |
$5,500,000 (1) |
| -Salary Remaining : |
$0 |
| Mats Zuccarello |
$5,250,000 (2) |
| -Salary Remaining : |
$0 |
| Adam Larsson |
$5,000,000 (1) |
| -Salary Remaining : |
$0 |
| Andrei Vasilevski |
$4,750,000 (2) |
| -Salary Remaining : |
$0 |
| Anton Khudobin |
$4,583,333 (3) |
| -Salary Remaining : |
$0 |
| Miro Heiskanen |
$4,000,000 (3) |
| -Salary Remaining : |
$0 |
| Jonathan Dahlen |
$3,500,000 (1) |
| -Salary Remaining : |
$0 |
| Brock Nelson |
$3,500,000 (1) |
| -Salary Remaining : |
$0 |
| Teuvo Teravainen |
$3,250,000 (1) |
| -Salary Remaining : |
$0 |
| Kevin Bahl |
$3,000,000 (2) |
| -Salary Remaining : |
$0 |
| Alex Newhook |
$3,000,000 (1) |
| -Salary Remaining : |
$0 |
| Kyle Quincey |
$2,750,000 (1) |
| -Salary Remaining : |
$0 |
| Jordan Martinook |
$2,750,000 (1) |
| -Salary Remaining : |
$0 |
| Chad Krys |
$2,250,000 (1) |
| -Salary Remaining : |
$0 |
| Johnathan MacLeod |
$1,433,333 (1) |
| -Salary Remaining : |
$0 |
| Miikka Salomaki |
$1,000,000 (1) |
| -Salary Remaining : |
$0 |
| Brendan Gaunce |
$500,000 (1) |
| -Salary Remaining : |
$0 |
| Jordan Schmaltz |
$500,000 (2) |
| -Salary Remaining : |
$0 |
| Emile Poirier |
$500,000 (1) |
| -Salary Remaining : |
$0 |
| Total Pro Players | 26 |
| Salary Commitment |
| Year 2031 : $106,701,666 |
| Year 2032 : $43,083,333 |
| Year 2033 : $14,833,333 |
| Year 2034 : $0 |
| Salary Average Commitment |
| Year 2031 : $106,701,666 |
| Year 2032 : $43,083,333 |
| Year 2033 : $14,833,333 |
| Year 2034 : $0 |
| Salary Cap with 1 Way Contract |
| Year 2031 : $106,701,666 |
| Year 2032 : $43,083,333 |
| Year 2033 : $14,833,333 |
| Year 2034 : $0 |
|
Farm Players Salaries |
| William Cuylle (Out of Payroll) |
$200,000 (1) |
| Salary Remaining : |
$0 |
| Ville Koivunen |
$175,000 (1) |
| Salary Remaining : |
$0 |
| Albin Grewe |
$175,000 (1) |
| Salary Remaining : |
$0 |
| Jackson Blake |
$170,000 (2) |
| Salary Remaining : |
$0 |
| Semyon Der-Arguchintsev |
$170,000 (1) |
| Salary Remaining : |
$0 |
| Damien Riat |
$170,000 (1) |
| Salary Remaining : |
$0 |
| Artyom Grushnikov |
$165,000 (1) |
| Salary Remaining : |
$0 |
| Sean Durzi |
$160,000 (1) |
| Salary Remaining : |
$0 |
| Jordan Binnington |
$155,000 (2) |
| Salary Remaining : |
$0 |
| Emil Andrae |
$155,000 (1) |
| Salary Remaining : |
$0 |
| Case McCarthy |
$155,000 (1) |
| Salary Remaining : |
$0 |
| Cole Huckins |
$150,000 (2) |
| Salary Remaining : |
$0 |
| Leo Loof |
$150,000 (1) |
| Salary Remaining : |
$0 |
| Justin Sourdif |
$140,000 (2) |
| Salary Remaining : |
$0 |
| Kalle Vaisanen |
$130,000 (2) |
| Salary Remaining : |
$0 |
| Greg Zanon (Out of Payroll) |
$130,000 (3) |
| Salary Remaining : |
$0 |
| Jackson Kunz |
$130,000 (1) |
| Salary Remaining : |
$0 |
| Dwight King |
$123,333 (3) |
| Salary Remaining : |
$0 |
| Chris Driedger |
$100,000 (2) |
| Salary Remaining : |
$0 |
| Mathew Dumba |
$75,000 (1) |
| Salary Remaining : |
$0 |
| Drew Schiestel |
$75,000 (1) |
| Salary Remaining : |
$0 |
| Filip Nordberg |
$65,000 (2) |
| Salary Remaining : |
$0 |
| Ryan Greene |
$65,000 (2) |
| Salary Remaining : |
$0 |
| Josh Leivo |
$60,000 (1) |
| Salary Remaining : |
$0 |
| Jan Kostalek |
$60,000 (1) |
| Salary Remaining : |
$0 |
| Igor Ozhiganov |
$50,000 (3) |
| Salary Remaining : |
$0 |
| Charlie Coyle |
$50,000 (1) |
| Salary Remaining : |
$0 |
| Bernd Nyholm |
$50,000 (1) |
| Salary Remaining : |
$0 |
| Ryan Spooner |
$50,000 (1) |
| Salary Remaining : |
$0 |
| Jan Neuenschwander |
$0 (0) |
| Salary Remaining : |
$0 |
| Total Farm Players | 30 |
| Salary Commitment |
| Year 2031 : $3,503,333 |
| Year 2032 : $1,278,333 |
| Year 2033 : $303,333 |
| Year 2034 : $0 |
| Salary Average Commitment |
| Year 2031 : $3,503,333 |
| Year 2032 : $1,278,333 |
| Year 2033 : $303,333 |
| Year 2034 : $0 |
|
Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | MCI Center - A |
| Level 1: | 6500 - $160 - 5,511 - 84.78% |
| Level 2: | 5500 - $110 - 5,456 - 99.21% |
| Level 3: | 2250 - $90 - 2,237 - 99.40% |
| Level 4: | 4500 - $65 - 4,486 - 99.69% |
| Luxury : | 1250 - $325 - 1,249 - 99.91% |
| Total Capacity : | 20000 |
| Farm |
| Farm Level 1: | 2000 - $75 - 1,359 - 67.96% |
| Farm Level 2: | 1000 - $50 - 676 - 67.55% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 0 |
| Average Attendance - % | 18,938 - 94.69% |
| Average Income per Game | $2,713,950 |
| Year to Date Revenue | $111,271,938 |
| Farm |
| Home Games Left | 0 |
| Average Attendance - % | 2,035 - 67.82% |
| Average Income per Game | $154,715 |
| Year to Date Revenue | $6,343,306 |
Expense |
| Pro Players Total Salaries | $94,258,332 |
| Pro Players Total Average Salaries | $94,258,332 |
| Farm Players Total Salaries | $2,106,666 |
| Farm Players Total Average Salaries | $2,106,666 |
| Coaches Total Salaries | $10,800,000 |
| Luxury Taxe Total | $0 |
| Special Salary Cap Value | $0 |
| Pro Year To Date Expenses | $97,718,191 |
| Farm Year To Date Expenses | $3,872,524 |
| Pro Salary Cap Per Days | $742,192 |
| Pro Salary Cap To Date | $88,718,188 |
| Farm Salary Cap Per Days | $16,331 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Pro Estimated Season Revenue | $0 |
| Farm Estimated Season Revenue | $0 |
| Pro Remaining Season Days | 0 |
| Pro Expenses Per Days | $813,058 |
| Pro Estimated Expenses | $0 |
| Farm Remaining Season Days | 0 |
| Farm Expenses Per Days | $30,284 |
| Farm Estimated Expenses | $0 |
| Estimated Season Expenses | $0 |
| Estimated Season Salary Cap | $88,718,188 |
| Estimate Under Maximum Salary Cap of $89,000,000 | $281,812 |
| Estimate Over Minimum Salary Cap of $66,000,000 | $22,718,188 |
| Current Bank Account | $44,982,714 |
| Projected Bank Account | $44,982,714 |
|
Pro Players Salaries |
| Samuel Morin |
$12,500,000 (3) |
| -Salary Remaining : |
$0 |
| Nikolaj Ehlers |
$9,333,333 (1) |
| -Salary Remaining : |
$0 |
| Jonathan Huberdeau |
$8,750,000 (3) |
| -Salary Remaining : |
$0 |
| Jakub Vrana |
$8,000,000 (2) |
| -Salary Remaining : |
$0 |
| Brendan Perlini |
$7,583,333 (1) |
| -Salary Remaining : |
$0 |
| Nolan Patrick |
$7,500,000 (2) |
| -Salary Remaining : |
$0 |
| Brett Pollock |
$6,250,000 (2) |
| -Salary Remaining : |
$0 |
| Gabriel Gagne |
$4,000,000 (1) |
| -Salary Remaining : |
$0 |
| Cam Dineen |
$4,000,000 (3) |
| -Salary Remaining : |
$0 |
| Jiri Sekac |
$3,833,333 (3) |
| -Salary Remaining : |
$0 |
| Greg Pateryn |
$3,583,333 (3) |
| -Salary Remaining : |
$0 |
| Maxime Talbot |
$3,500,000 (2) |
| -Salary Remaining : |
$0 |
| Julius Honka |
$3,000,000 (2) |
| -Salary Remaining : |
$0 |
| Vitaly Abramov |
$3,000,000 (1) |
| -Salary Remaining : |
$0 |
| Daniel Vladar |
$2,500,000 (3) |
| -Salary Remaining : |
$0 |
| Tarmo Reunanen |
$2,000,000 (1) |
| -Salary Remaining : |
$0 |
| Eetu Makiniemi |
$2,000,000 (1) |
| -Salary Remaining : |
$0 |
| Alexander Wennberg |
$900,000 (2) |
| -Salary Remaining : |
$0 |
| Jake Guentzel |
$750,000 (3) |
| -Salary Remaining : |
$0 |
| Andrej Dyakonov |
$675,000 (1) |
| -Salary Remaining : |
$0 |
| Filip Berglund |
$600,000 (1) |
| -Salary Remaining : |
$0 |
| Total Pro Players | 21 |
| Salary Commitment |
| Year 2031 : $94,258,332 |
| Year 2032 : $65,066,666 |
| Year 2033 : $35,916,666 |
| Year 2034 : $0 |
| Salary Average Commitment |
| Year 2031 : $94,258,332 |
| Year 2032 : $65,066,666 |
| Year 2033 : $35,916,666 |
| Year 2034 : $0 |
| Salary Cap with 1 Way Contract |
| Year 2031 : $94,258,332 |
| Year 2032 : $65,066,666 |
| Year 2033 : $35,916,666 |
| Year 2034 : $0 |
|
Farm Players Salaries |
| Rinat Valiev |
$158,333 (1) |
| Salary Remaining : |
$0 |
| Jacob Leguerrier |
$140,000 (1) |
| Salary Remaining : |
$0 |
| Josh Lopina |
$115,000 (2) |
| Salary Remaining : |
$0 |
| Severin Blindenbacher |
$108,333 (3) |
| Salary Remaining : |
$0 |
| Jonas Brodin |
$100,000 (2) |
| Salary Remaining : |
$0 |
| Sebastian Wannstrom |
$75,000 (1) |
| Salary Remaining : |
$0 |
| Xavier Ouellet |
$65,000 (1) |
| Salary Remaining : |
$0 |
| Aaron Marvin |
$60,000 (1) |
| Salary Remaining : |
$0 |
| Marius Schenk |
$60,000 (1) |
| Salary Remaining : |
$0 |
| Rocco Grimaldi |
$60,000 (1) |
| Salary Remaining : |
$0 |
| Ryan Thang |
$60,000 (1) |
| Salary Remaining : |
$0 |
| Lubor Korinek |
$55,000 (1) |
| Salary Remaining : |
$0 |
| Vitezslav Hodek |
$50,000 (3) |
| Salary Remaining : |
$0 |
| Jake Evans |
$50,000 (3) |
| Salary Remaining : |
$0 |
| Kevin Elgestal |
$50,000 (1) |
| Salary Remaining : |
$0 |
| Jake Walman |
$50,000 (2) |
| Salary Remaining : |
$0 |
| Thomas Di Pauli |
$50,000 (1) |
| Salary Remaining : |
$0 |
| Robin Norell |
$50,000 (1) |
| Salary Remaining : |
$0 |
| Alan Quine |
$50,000 (3) |
| Salary Remaining : |
$0 |
| Greg Goldberg |
$50,000 (1) |
| Salary Remaining : |
$0 |
| Brennan Serville |
$50,000 (2) |
| Salary Remaining : |
$0 |
| Jamie Oleksiak |
$50,000 (2) |
| Salary Remaining : |
$0 |
| Peter Ing |
$50,000 (1) |
| Salary Remaining : |
$0 |
| Michael Del Zotto |
$50,000 (1) |
| Salary Remaining : |
$0 |
| Harrison Ruopp |
$50,000 (2) |
| Salary Remaining : |
$0 |
| Patrick White |
$50,000 (3) |
| Salary Remaining : |
$0 |
| Ruslan Bashkirov |
$50,000 (1) |
| Salary Remaining : |
$0 |
| Koit Pumm |
$50,000 (1) |
| Salary Remaining : |
$0 |
| Vlastimil Haisman |
$50,000 (2) |
| Salary Remaining : |
$0 |
| Andrij Boiko |
$50,000 (1) |
| Salary Remaining : |
$0 |
| Alex Chiasson |
$50,000 (1) |
| Salary Remaining : |
$0 |
| Jake Paterson |
$50,000 (1) |
| Salary Remaining : |
$0 |
| Oliver Bjorkstrand |
$50,000 (1) |
| Salary Remaining : |
$0 |
| Christian Dube |
$0 (0) |
| Salary Remaining : |
$0 |
| Filip Ahl |
$0 (0) |
| Salary Remaining : |
$0 |
| Total Farm Players | 35 |
| Salary Commitment |
| Year 2031 : $2,106,666 |
| Year 2032 : $773,333 |
| Year 2033 : $308,333 |
| Year 2034 : $0 |
| Salary Average Commitment |
| Year 2031 : $2,106,666 |
| Year 2032 : $773,333 |
| Year 2033 : $308,333 |
| Year 2034 : $0 |
|
Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Bette Arena - A |
| Level 1: | 6500 - $200 - 4,397 - 67.65% |
| Level 2: | 5500 - $125 - 4,421 - 80.38% |
| Level 3: | 2250 - $100 - 1,822 - 81.00% |
| Level 4: | 4500 - $70 - 3,883 - 86.28% |
| Luxury : | 1250 - $390 - 974 - 77.94% |
| Total Capacity : | 20000 |
| Farm |
| Farm Level 1: | 2000 - $58 - 1,953 - 97.63% |
| Farm Level 2: | 1000 - $38 - 980 - 97.98% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 0 |
| Average Attendance - % | 15,497 - 77.49% |
| Average Income per Game | $2,583,249 |
| Year to Date Revenue | $105,913,228 |
| Farm |
| Home Games Left | 0 |
| Average Attendance - % | 2,932 - 97.75% |
| Average Income per Game | $171,553 |
| Year to Date Revenue | $7,033,665 |
Expense |
| Pro Players Total Salaries | $83,458,333 |
| Pro Players Total Average Salaries | $83,458,333 |
| Farm Players Total Salaries | $3,564,333 |
| Farm Players Total Average Salaries | $3,564,333 |
| Coaches Total Salaries | $6,500,000 |
| Luxury Taxe Total | $0 |
| Special Salary Cap Value | $0 |
| Pro Year To Date Expenses | $88,708,950 |
| Farm Year To Date Expenses | $4,855,202 |
| Pro Salary Cap Per Days | $657,152 |
| Pro Salary Cap To Date | $83,708,960 |
| Farm Salary Cap Per Days | $27,630 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Pro Estimated Season Revenue | $0 |
| Farm Estimated Season Revenue | $0 |
| Pro Remaining Season Days | 0 |
| Pro Expenses Per Days | $696,522 |
| Pro Estimated Expenses | $0 |
| Farm Remaining Season Days | 0 |
| Farm Expenses Per Days | $39,258 |
| Farm Estimated Expenses | $0 |
| Estimated Season Expenses | $0 |
| Estimated Season Salary Cap | $83,708,960 |
| Estimate Under Maximum Salary Cap of $89,000,000 | $5,291,040 |
| Estimate Over Minimum Salary Cap of $66,000,000 | $17,708,960 |
| Current Bank Account | $38,305,351 |
| Projected Bank Account | $38,305,351 |
|
Pro Players Salaries |
| Nathan MacKinnon |
$8,500,000 (1) |
| -Salary Remaining : |
$0 |
| Jack Eichel |
$8,000,000 (3) |
| -Salary Remaining : |
$0 |
| Chris Kunitz |
$6,750,000 (1) |
| -Salary Remaining : |
$0 |
| Filip Forsberg |
$6,250,000 (3) |
| -Salary Remaining : |
$0 |
| Mark Giordano |
$6,000,000 (1) |
| -Salary Remaining : |
$0 |
| Mike Cammalleri |
$5,500,000 (1) |
| -Salary Remaining : |
$0 |
| Sonny Milano |
$4,250,000 (2) |
| -Salary Remaining : |
$0 |
| Nikita Scherbak |
$4,250,000 (2) |
| -Salary Remaining : |
$0 |
| Jason Dickinson |
$3,833,333 (3) |
| -Salary Remaining : |
$0 |
| John-Jason Peterka |
$3,750,000 (3) |
| -Salary Remaining : |
$0 |
| Joseph Woll |
$3,500,000 (2) |
| -Salary Remaining : |
$0 |
| Zachary Werenski |
$3,375,000 (2) |
| -Salary Remaining : |
$0 |
| Gustav Lindstrom |
$3,000,000 (1) |
| -Salary Remaining : |
$0 |
| Drew Helleson |
$3,000,000 (3) |
| -Salary Remaining : |
$0 |
| Dylan Guenther |
$3,000,000 (3) |
| -Salary Remaining : |
$0 |
| Moritz Seider |
$3,000,000 (1) |
| -Salary Remaining : |
$0 |
| Travis Dermott (Out of Payroll) |
$2,500,000 (1) |
| -Salary Remaining : |
$0 |
| Jack Campbell |
$2,500,000 (1) |
| -Salary Remaining : |
$0 |
| Brycen Martin |
$2,083,333 (1) |
| -Salary Remaining : |
$0 |
| Stephane Da Costa |
$2,000,000 (1) |
| -Salary Remaining : |
$0 |
| Tyler Bird |
$916,667 (2) |
| -Salary Remaining : |
$0 |
| Total Pro Players | 21 |
| Salary Commitment |
| Year 2031 : $85,958,333 |
| Year 2032 : $44,125,000 |
| Year 2033 : $27,833,333 |
| Year 2034 : $0 |
| Salary Average Commitment |
| Year 2031 : $85,958,333 |
| Year 2032 : $44,125,000 |
| Year 2033 : $27,833,333 |
| Year 2034 : $0 |
| Salary Cap with 1 Way Contract |
| Year 2031 : $85,958,333 |
| Year 2032 : $44,125,000 |
| Year 2033 : $27,833,333 |
| Year 2034 : $0 |
|
Farm Players Salaries |
| Mark Scheifele |
$200,000 (2) |
| Salary Remaining : |
$0 |
| Isak Rosen |
$200,000 (1) |
| Salary Remaining : |
$0 |
| Brayden Schenn |
$200,000 (2) |
| Salary Remaining : |
$0 |
| Cameron Crotty |
$195,000 (1) |
| Salary Remaining : |
$0 |
| Jack Dugan |
$195,000 (3) |
| Salary Remaining : |
$0 |
| Maksim Sushko |
$195,000 (1) |
| Salary Remaining : |
$0 |
| Markus Niemelainen |
$185,000 (1) |
| Salary Remaining : |
$0 |
| Calen Addison |
$175,000 (3) |
| Salary Remaining : |
$0 |
| Sebastian Cossa |
$175,000 (3) |
| Salary Remaining : |
$0 |
| Filip Hronek |
$170,000 (1) |
| Salary Remaining : |
$0 |
| Toni Utunen |
$165,000 (3) |
| Salary Remaining : |
$0 |
| William Carrier |
$150,000 (2) |
| Salary Remaining : |
$0 |
| Tyler Tullio |
$140,000 (1) |
| Salary Remaining : |
$0 |
| Tom Gilbert |
$136,000 (2) |
| Salary Remaining : |
$0 |
| Mattias Soderqvist |
$108,333 (1) |
| Salary Remaining : |
$0 |
| Greg McKegg |
$100,000 (1) |
| Salary Remaining : |
$0 |
| Yan-Pavel Laplante |
$91,667 (1) |
| Salary Remaining : |
$0 |
| Shawn Horcoff |
$75,000 (1) |
| Salary Remaining : |
$0 |
| Neeme Uvisorg |
$75,000 (2) |
| Salary Remaining : |
$0 |
| Ryan Donato |
$68,333 (2) |
| Salary Remaining : |
$0 |
| Rieger Lorenz |
$65,000 (2) |
| Salary Remaining : |
$0 |
| Greg Millen |
$50,000 (1) |
| Salary Remaining : |
$0 |
| Rickard Rakell |
$50,000 (1) |
| Salary Remaining : |
$0 |
| John Scott |
$50,000 (1) |
| Salary Remaining : |
$0 |
| Emerson Etem |
$50,000 (2) |
| Salary Remaining : |
$0 |
| T.J. Brennan |
$50,000 (2) |
| Salary Remaining : |
$0 |
| Sam Kurker |
$50,000 (1) |
| Salary Remaining : |
$0 |
| Antero Niittymaki |
$50,000 (1) |
| Salary Remaining : |
$0 |
| Douglas Murray |
$50,000 (1) |
| Salary Remaining : |
$0 |
| Ville Peltonen |
$50,000 (1) |
| Salary Remaining : |
$0 |
| Zack MacEwen |
$50,000 (1) |
| Salary Remaining : |
$0 |
| Total Farm Players | 31 |
| Salary Commitment |
| Year 2031 : $3,564,333 |
| Year 2032 : $1,704,333 |
| Year 2033 : $710,000 |
| Year 2034 : $0 |
| Salary Average Commitment |
| Year 2031 : $3,564,333 |
| Year 2032 : $1,704,333 |
| Year 2033 : $710,000 |
| Year 2034 : $0 |
|
Devils is over or under the salary cap!
Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Continental Airlines Arena - B |
| Level 1: | 6825 - $160 - 5,561 - 81.47% |
| Level 2: | 5775 - $120 - 4,713 - 81.62% |
| Level 3: | 2362 - $100 - 1,837 - 77.77% |
| Level 4: | 4725 - $80 - 3,393 - 71.82% |
| Luxury : | 1313 - $340 - 1,144 - 87.15% |
| Total Capacity : | 21000 |
| Farm |
| Farm Level 1: | 2000 - $35 - 1,999 - 99.97% |
| Farm Level 2: | 1000 - $20 - 1,000 - 100.00% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 0 |
| Average Attendance - % | 16,648 - 79.28% |
| Average Income per Game | $2,621,426 |
| Year to Date Revenue | $107,478,472 |
| Farm |
| Home Games Left | 0 |
| Average Attendance - % | 2,999 - 99.98% |
| Average Income per Game | $102,579 |
| Year to Date Revenue | $4,205,722 |
Expense |
| Pro Players Total Salaries | $91,462,500 |
| Pro Players Total Average Salaries | $91,462,500 |
| Farm Players Total Salaries | $3,908,333 |
| Farm Players Total Average Salaries | $3,908,333 |
| Coaches Total Salaries | $4,900,000 |
| Luxury Taxe Total | $0 |
| Special Salary Cap Value | $0 |
| Pro Year To Date Expenses | $92,279,901 |
| Farm Year To Date Expenses | $7,152,993 |
| Pro Salary Cap Per Days | $720,177 |
| Pro Salary Cap To Date | $90,649,915 |
| Farm Salary Cap Per Days | $30,297 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Pro Estimated Season Revenue | $0 |
| Farm Estimated Season Revenue | $0 |
| Pro Remaining Season Days | 0 |
| Pro Expenses Per Days | $733,012 |
| Pro Estimated Expenses | $0 |
| Farm Remaining Season Days | 0 |
| Farm Expenses Per Days | $55,646 |
| Farm Estimated Expenses | $0 |
| Estimated Season Expenses | $0 |
| Estimated Season Salary Cap | $90,649,915 |
| Estimate Under Maximum Salary Cap of $89,000,000 | -$1,649,915 |
| Estimate Over Minimum Salary Cap of $66,000,000 | $24,649,915 |
| Current Bank Account | $86,401,300 |
| Projected Bank Account | $86,401,300 |
|
Pro Players Salaries |
| Auston Matthews |
$11,500,000 (2) |
| -Salary Remaining : |
$0 |
| Leon Draisaitl |
$8,500,000 (2) |
| -Salary Remaining : |
$0 |
| Artemi Panarin |
$8,500,000 (1) |
| -Salary Remaining : |
$0 |
| Alexander Nylander |
$8,250,000 (1) |
| -Salary Remaining : |
$0 |
| Andrei Svechnikov |
$6,500,000 (1) |
| -Salary Remaining : |
$0 |
| Kole Lind |
$5,750,000 (1) |
| -Salary Remaining : |
$0 |
| Antti Niemi |
$5,500,000 (1) |
| -Salary Remaining : |
$0 |
| Olli Juolevi |
$5,000,000 (1) |
| -Salary Remaining : |
$0 |
| Filip Zadina |
$4,500,000 (1) |
| -Salary Remaining : |
$0 |
| Simon Edvinsson |
$4,500,000 (3) |
| -Salary Remaining : |
$0 |
| Vasili Podkolzin |
$3,750,000 (2) |
| -Salary Remaining : |
$0 |
| Zachary LHeureux |
$3,750,000 (3) |
| -Salary Remaining : |
$0 |
| Anton Lundell |
$3,500,000 (1) |
| -Salary Remaining : |
$0 |
| Niklas Hjalmarsson |
$3,500,000 (1) |
| -Salary Remaining : |
$0 |
| Evan Bouchard |
$3,000,000 (2) |
| -Salary Remaining : |
$0 |
| William Wallinder |
$2,000,000 (1) |
| -Salary Remaining : |
$0 |
| Marat Khusnutdinov |
$1,900,000 (1) |
| -Salary Remaining : |
$0 |
| Jimmy Lodge |
$562,500 (1) |
| -Salary Remaining : |
$0 |
| Philippe Desrosiers |
$500,000 (1) |
| -Salary Remaining : |
$0 |
| Nino Niederreiter |
$500,000 (1) |
| -Salary Remaining : |
$0 |
| Total Pro Players | 20 |
| Salary Commitment |
| Year 2031 : $91,462,500 |
| Year 2032 : $35,000,000 |
| Year 2033 : $8,250,000 |
| Year 2034 : $0 |
| Salary Average Commitment |
| Year 2031 : $91,462,500 |
| Year 2032 : $35,000,000 |
| Year 2033 : $8,250,000 |
| Year 2034 : $0 |
| Salary Cap with 1 Way Contract |
| Year 2031 : $91,462,500 |
| Year 2032 : $35,000,000 |
| Year 2033 : $8,250,000 |
| Year 2034 : $0 |
|
Farm Players Salaries |
| Erwin Mazza |
$200,000 (1) |
| Salary Remaining : |
$0 |
| Carson Lambos |
$200,000 (1) |
| Salary Remaining : |
$0 |
| Ryan Murray |
$200,000 (1) |
| Salary Remaining : |
$0 |
| Bulat Shafigullin |
$195,000 (2) |
| Salary Remaining : |
$0 |
| Jan Jenik |
$185,000 (1) |
| Salary Remaining : |
$0 |
| Scott Walford |
$185,000 (3) |
| Salary Remaining : |
$0 |
| Sean Day |
$175,000 (2) |
| Salary Remaining : |
$0 |
| Michael Raffl |
$175,000 (1) |
| Salary Remaining : |
$0 |
| Zack Smith (Out of Payroll) |
$160,000 (2) |
| Salary Remaining : |
$0 |
| Samuel Dove-McFalls |
$158,333 (2) |
| Salary Remaining : |
$0 |
| Stanislav Svozil |
$155,000 (3) |
| Salary Remaining : |
$0 |
| Ostap Safin |
$150,000 (1) |
| Salary Remaining : |
$0 |
| Andrei Loktionov |
$150,000 (1) |
| Salary Remaining : |
$0 |
| Paul Cotter |
$135,000 (1) |
| Salary Remaining : |
$0 |
| Joshua Jacobs |
$125,000 (2) |
| Salary Remaining : |
$0 |
| Andrew Nielsen (Out of Payroll) |
$115,000 (1) |
| Salary Remaining : |
$0 |
| Patrick Sieloff |
$110,000 (1) |
| Salary Remaining : |
$0 |
| Cole Brady |
$110,000 (1) |
| Salary Remaining : |
$0 |
| Ryan Murphy |
$100,000 (1) |
| Salary Remaining : |
$0 |
| Patrick Cote |
$100,000 (1) |
| Salary Remaining : |
$0 |
| Chet Pickard |
$100,000 (1) |
| Salary Remaining : |
$0 |
| Kevin Roy |
$100,000 (1) |
| Salary Remaining : |
$0 |
| John Draeger |
$100,000 (1) |
| Salary Remaining : |
$0 |
| Zach Kassian |
$100,000 (1) |
| Salary Remaining : |
$0 |
| Kyle Palmieri |
$100,000 (1) |
| Salary Remaining : |
$0 |
| Mitch Moroz |
$100,000 (1) |
| Salary Remaining : |
$0 |
| Jakob Silfverberg |
$100,000 (1) |
| Salary Remaining : |
$0 |
| Kevin Labanc |
$50,000 (1) |
| Salary Remaining : |
$0 |
| Ryan Mantha |
$50,000 (1) |
| Salary Remaining : |
$0 |
| Chris Tierney |
$50,000 (1) |
| Salary Remaining : |
$0 |
| Manfred Lehmann |
$50,000 (1) |
| Salary Remaining : |
$0 |
| Ethan Werek |
$50,000 (3) |
| Salary Remaining : |
$0 |
| Calle Jarnkrok |
$50,000 (1) |
| Salary Remaining : |
$0 |
| Igor Aliaksiej |
$50,000 (1) |
| Salary Remaining : |
$0 |
| Jonathan Quick |
$50,000 (1) |
| Salary Remaining : |
$0 |
| Total Farm Players | 35 |
| Salary Commitment |
| Year 2031 : $4,183,333 |
| Year 2032 : $1,203,333 |
| Year 2033 : $390,000 |
| Year 2034 : $0 |
| Salary Average Commitment |
| Year 2031 : $4,183,333 |
| Year 2032 : $1,203,333 |
| Year 2033 : $390,000 |
| Year 2034 : $0 |
|
Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Moskva Center - C |
| Level 1: | 7150 - $145 - 6,749 - 94.39% |
| Level 2: | 6050 - $105 - 5,837 - 96.48% |
| Level 3: | 2475 - $90 - 2,323 - 93.87% |
| Level 4: | 4950 - $62 - 4,781 - 96.58% |
| Luxury : | 1375 - $295 - 1,342 - 97.63% |
| Total Capacity : | 22000 |
| Farm |
| Farm Level 1: | 2000 - $75 - 1,412 - 70.62% |
| Farm Level 2: | 1000 - $50 - 680 - 67.95% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 0 |
| Average Attendance - % | 21,032 - 95.60% |
| Average Income per Game | $2,865,044 |
| Year to Date Revenue | $117,466,816 |
| Farm |
| Home Games Left | 0 |
| Average Attendance - % | 2,092 - 69.73% |
| Average Income per Game | $159,501 |
| Year to Date Revenue | $6,539,560 |
Expense |
| Pro Players Total Salaries | $78,008,333 |
| Pro Players Total Average Salaries | $78,008,334 |
| Farm Players Total Salaries | $3,073,333 |
| Farm Players Total Average Salaries | $3,073,333 |
| Coaches Total Salaries | $9,560,000 |
| Luxury Taxe Total | $0 |
| Special Salary Cap Value | $1,250,000 |
| Pro Year To Date Expenses | $88,044,655 |
| Farm Year To Date Expenses | $6,658,658 |
| Pro Salary Cap Per Days | $614,239 |
| Pro Salary Cap To Date | $82,044,667 |
| Farm Salary Cap Per Days | $23,824 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Pro Estimated Season Revenue | $0 |
| Farm Estimated Season Revenue | $0 |
| Pro Remaining Season Days | 0 |
| Pro Expenses Per Days | $661,483 |
| Pro Estimated Expenses | $0 |
| Farm Remaining Season Days | 0 |
| Farm Expenses Per Days | $51,421 |
| Farm Estimated Expenses | $0 |
| Estimated Season Expenses | $0 |
| Estimated Season Salary Cap | $83,294,667 |
| Estimate Under Maximum Salary Cap of $89,000,000 | $5,705,333 |
| Estimate Over Minimum Salary Cap of $66,000,000 | $17,294,667 |
| Current Bank Account | $107,004,052 |
| Projected Bank Account | $107,004,052 |
|
Pro Players Salaries |
| Mika Zibanejad |
$6,300,000 (2) |
| -Salary Remaining : |
$0 |
| Tim Stuetzle |
$6,250,000 (3) |
| -Salary Remaining : |
$0 |
| David Clarkson |
$6,083,333 (3) |
| -Salary Remaining : |
$0 |
| Lucas Raymond |
$4,500,000 (3) |
| -Salary Remaining : |
$0 |
| Quinton Byfield |
$4,500,000 (3) |
| -Salary Remaining : |
$0 |
| Kent Johnson (Out of Payroll) |
$4,000,000 (3) |
| -Salary Remaining : |
$0 |
| Tyson Foerster |
$4,000,000 (3) |
| -Salary Remaining : |
$0 |
| Shakir Mikhamadullin |
$4,000,000 (3) |
| -Salary Remaining : |
$0 |
| Justin Kea |
$4,000,000 (1) |
| -Salary Remaining : |
$0 |
| Yaroslav Askarov |
$3,750,000 (3) |
| -Salary Remaining : |
$0 |
| Matt Read |
$3,750,000 (1) |
| -Salary Remaining : |
$0 |
| Filip Westerlund |
$3,750,000 (2) |
| -Salary Remaining : |
$0 |
| Patrick Maroon |
$3,583,333 (3) |
| -Salary Remaining : |
$0 |
| Derek Roy |
$3,500,000 (1) |
| -Salary Remaining : |
$0 |
| Dylan Larkin |
$3,375,000 (1) |
| -Salary Remaining : |
$0 |
| Kasper Bjorkqvist |
$3,250,000 (2) |
| -Salary Remaining : |
$0 |
| Marco Rossi |
$3,000,000 (3) |
| -Salary Remaining : |
$0 |
| Braden Schneider |
$3,000,000 (2) |
| -Salary Remaining : |
$0 |
| Mason Millman |
$2,750,000 (2) |
| -Salary Remaining : |
$0 |
| Robert Hagg |
$2,750,000 (1) |
| -Salary Remaining : |
$0 |
| Steven Hodges |
$1,000,000 (2) |
| -Salary Remaining : |
$0 |
| Zachary Nagelvoort |
$916,667 (2) |
| -Salary Remaining : |
$0 |
| Total Pro Players | 22 |
| Salary Commitment |
| Year 2031 : $82,008,333 |
| Year 2032 : $64,633,333 |
| Year 2033 : $43,666,666 |
| Year 2034 : $0 |
| Salary Average Commitment |
| Year 2031 : $82,008,334 |
| Year 2032 : $64,633,334 |
| Year 2033 : $43,666,667 |
| Year 2034 : $0 |
| Salary Cap with 1 Way Contract |
| Year 2031 : $82,008,334 |
| Year 2032 : $64,633,334 |
| Year 2033 : $43,666,667 |
| Year 2034 : $0 |
|
Farm Players Salaries |
| Seth Jarvis |
$200,000 (1) |
| Salary Remaining : |
$0 |
| Cade Webber |
$200,000 (1) |
| Salary Remaining : |
$0 |
| Ian McCoshen |
$183,333 (1) |
| Salary Remaining : |
$0 |
| Arseny Gritsyuk |
$155,000 (2) |
| Salary Remaining : |
$0 |
| Vladimir Sobotka |
$150,000 (1) |
| Salary Remaining : |
$0 |
| Alexei Emelin |
$150,000 (1) |
| Salary Remaining : |
$0 |
| Drew Shore |
$150,000 (2) |
| Salary Remaining : |
$0 |
| Alexander Khokhlachev |
$130,000 (2) |
| Salary Remaining : |
$0 |
| Eamon Powell |
$130,000 (2) |
| Salary Remaining : |
$0 |
| Rutger Mcgroarty |
$125,000 (2) |
| Salary Remaining : |
$0 |
| Andreas Englund |
$125,000 (2) |
| Salary Remaining : |
$0 |
| Anton Bollier |
$120,000 (3) |
| Salary Remaining : |
$0 |
| John Gibson |
$115,000 (3) |
| Salary Remaining : |
$0 |
| Carter Ashton |
$112,500 (3) |
| Salary Remaining : |
$0 |
| Joel Ward |
$80,000 (1) |
| Salary Remaining : |
$0 |
| Carl Gunnarsson |
$75,000 (1) |
| Salary Remaining : |
$0 |
| Joseph Palmer |
$70,000 (1) |
| Salary Remaining : |
$0 |
| Nick Spaling |
$52,500 (2) |
| Salary Remaining : |
$0 |
| Ryan Hartman |
$50,000 (2) |
| Salary Remaining : |
$0 |
| Ben Thomson |
$50,000 (3) |
| Salary Remaining : |
$0 |
| Colten Teubert |
$50,000 (2) |
| Salary Remaining : |
$0 |
| Max Gaede |
$50,000 (2) |
| Salary Remaining : |
$0 |
| Adam Gilmour |
$50,000 (3) |
| Salary Remaining : |
$0 |
| Chris Butler |
$50,000 (2) |
| Salary Remaining : |
$0 |
| Tyler Biggs |
$50,000 (2) |
| Salary Remaining : |
$0 |
| Lucas Lessio |
$50,000 (3) |
| Salary Remaining : |
$0 |
| Matt Puempel |
$50,000 (3) |
| Salary Remaining : |
$0 |
| Ville Immonen |
$50,000 (2) |
| Salary Remaining : |
$0 |
| Sam Gagner |
$50,000 (3) |
| Salary Remaining : |
$0 |
| Will Weber |
$50,000 (2) |
| Salary Remaining : |
$0 |
| Greg Nemisz |
$50,000 (3) |
| Salary Remaining : |
$0 |
| Rene Kadlek |
$50,000 (2) |
| Salary Remaining : |
$0 |
| Into Janne |
$50,000 (3) |
| Salary Remaining : |
$0 |
| Brady Vail (Out of Payroll) |
$50,000 (3) |
| Salary Remaining : |
$0 |
| Total Farm Players | 34 |
| Salary Commitment |
| Year 2031 : $3,123,333 |
| Year 2032 : $2,015,000 |
| Year 2033 : $747,500 |
| Year 2034 : $0 |
| Salary Average Commitment |
| Year 2031 : $3,123,333 |
| Year 2032 : $2,015,000 |
| Year 2033 : $747,500 |
| Year 2034 : $0 |
|
Flames is over or under the salary cap!
Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Penngrowth Saddledome - A |
| Level 1: | 6500 - $155 - 6,038 - 92.89% |
| Level 2: | 5500 - $117 - 4,850 - 88.19% |
| Level 3: | 2250 - $88 - 2,247 - 99.88% |
| Level 4: | 4500 - $65 - 4,489 - 99.75% |
| Luxury : | 1250 - $350 - 1,097 - 87.77% |
| Total Capacity : | 20000 |
| Farm |
| Farm Level 1: | 2000 - $75 - 1,427 - 71.35% |
| Farm Level 2: | 1000 - $20 - 1,000 - 100.00% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 0 |
| Average Attendance - % | 18,722 - 93.61% |
| Average Income per Game | $2,709,705 |
| Year to Date Revenue | $111,097,895 |
| Farm |
| Home Games Left | 0 |
| Average Attendance - % | 2,427 - 80.90% |
| Average Income per Game | $144,800 |
| Year to Date Revenue | $5,936,805 |
Expense |
| Pro Players Total Salaries | $86,868,333 |
| Pro Players Total Average Salaries | $86,868,333 |
| Farm Players Total Salaries | $3,085,001 |
| Farm Players Total Average Salaries | $3,085,001 |
| Coaches Total Salaries | $3,000,000 |
| Luxury Taxe Total | $0 |
| Special Salary Cap Value | $4,925,000 |
| Pro Year To Date Expenses | $86,065,208 |
| Farm Year To Date Expenses | $5,270,961 |
| Pro Salary Cap Per Days | $684,003 |
| Pro Salary Cap To Date | $85,065,210 |
| Farm Salary Cap Per Days | $23,915 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Pro Estimated Season Revenue | $0 |
| Farm Estimated Season Revenue | $0 |
| Pro Remaining Season Days | 0 |
| Pro Expenses Per Days | $691,877 |
| Pro Estimated Expenses | $0 |
| Farm Remaining Season Days | 0 |
| Farm Expenses Per Days | $39,419 |
| Farm Estimated Expenses | $0 |
| Estimated Season Expenses | $0 |
| Estimated Season Salary Cap | $89,990,210 |
| Estimate Under Maximum Salary Cap of $89,000,000 | -$990,210 |
| Estimate Over Minimum Salary Cap of $66,000,000 | $23,990,210 |
| Current Bank Account | $80,782,586 |
| Projected Bank Account | $80,782,586 |
|
Pro Players Salaries |
| Aleksander Jr. Barkov |
$8,100,000 (2) |
| -Salary Remaining : |
$0 |
| Anthony DeAngelo |
$7,250,000 (2) |
| -Salary Remaining : |
$0 |
| Sean Monahan |
$6,750,000 (1) |
| -Salary Remaining : |
$0 |
| Griffin Reinhart |
$5,500,000 (2) |
| -Salary Remaining : |
$0 |
| Timo Meier |
$5,250,000 (3) |
| -Salary Remaining : |
$0 |
| Robby Fabbri |
$5,250,000 (2) |
| -Salary Remaining : |
$0 |
| Matt Duchene |
$4,760,000 (2) |
| -Salary Remaining : |
$0 |
| Aleksandr Burmistrov |
$4,750,000 (1) |
| -Salary Remaining : |
$0 |
| Evgeny Svechnikov |
$4,250,000 (3) |
| -Salary Remaining : |
$0 |
| Mason McDonald |
$4,125,000 (1) |
| -Salary Remaining : |
$0 |
| Max Domi |
$3,833,333 (2) |
| -Salary Remaining : |
$0 |
| Hunter Shinkaruk |
$3,000,000 (1) |
| -Salary Remaining : |
$0 |
| Mitchell Vande Sompel |
$2,750,000 (3) |
| -Salary Remaining : |
$0 |
| Dylan Samberg |
$2,750,000 (1) |
| -Salary Remaining : |
$0 |
| Nicolas Beaudin |
$2,750,000 (1) |
| -Salary Remaining : |
$0 |
| Dawson Mercer |
$2,750,000 (2) |
| -Salary Remaining : |
$0 |
| Olivier Rodrigue |
$2,500,000 (3) |
| -Salary Remaining : |
$0 |
| Brent Gates Jr. |
$2,250,000 (1) |
| -Salary Remaining : |
$0 |
| Sean Couturier |
$2,000,000 (3) |
| -Salary Remaining : |
$0 |
| Anton Slepyshev |
$1,500,000 (1) |
| -Salary Remaining : |
$0 |
| Johnny Gaudreau |
$1,500,000 (1) |
| -Salary Remaining : |
$0 |
| Ian Scott |
$1,400,000 (1) |
| -Salary Remaining : |
$0 |
| Akim Aliu |
$1,000,000 (3) |
| -Salary Remaining : |
$0 |
| Brandon Montour |
$900,000 (3) |
| -Salary Remaining : |
$0 |
| Total Pro Players | 24 |
| Salary Commitment |
| Year 2031 : $86,868,333 |
| Year 2032 : $56,093,333 |
| Year 2033 : $18,650,000 |
| Year 2034 : $0 |
| Salary Average Commitment |
| Year 2031 : $86,868,333 |
| Year 2032 : $56,093,333 |
| Year 2033 : $18,650,000 |
| Year 2034 : $0 |
| Salary Cap with 1 Way Contract |
| Year 2031 : $86,868,333 |
| Year 2032 : $56,093,333 |
| Year 2033 : $18,650,000 |
| Year 2034 : $0 |
|
Farm Players Salaries |
| Maxim Demidov |
$200,000 (2) |
| Salary Remaining : |
$0 |
| Takhir Daukeyev (Out of Payroll) |
$200,000 (3) |
| Salary Remaining : |
$0 |
| Connor McMichael |
$200,000 (1) |
| Salary Remaining : |
$0 |
| Linus Nassen |
$185,000 (1) |
| Salary Remaining : |
$0 |
| Axel Jonsson-Fjallby |
$175,000 (2) |
| Salary Remaining : |
$0 |
| Stelio Mattheos |
$175,000 (2) |
| Salary Remaining : |
$0 |
| Ethan Del Mastro |
$165,000 (1) |
| Salary Remaining : |
$0 |
| Jordan Subban |
$150,000 (3) |
| Salary Remaining : |
$0 |
| Viktor Stalberg |
$150,000 (1) |
| Salary Remaining : |
$0 |
| Oscar Klefbom |
$150,000 (3) |
| Salary Remaining : |
$0 |
| Lukas Svejkovsky |
$140,000 (1) |
| Salary Remaining : |
$0 |
| Ethan Cardwell |
$130,000 (2) |
| Salary Remaining : |
$0 |
| Ryder Donovan (Out of Payroll) |
$125,000 (1) |
| Salary Remaining : |
$0 |
| Rasmus Sandin |
$125,000 (1) |
| Salary Remaining : |
$0 |
| Erik Portillo |
$120,000 (1) |
| Salary Remaining : |
$0 |
| Ludwig Bystrom |
$110,000 (3) |
| Salary Remaining : |
$0 |
| Sergey Zborovskiy |
$105,000 (1) |
| Salary Remaining : |
$0 |
| Eric Cornel |
$105,000 (1) |
| Salary Remaining : |
$0 |
| Logan MacMillan |
$100,000 (2) |
| Salary Remaining : |
$0 |
| Ryan Ellis (Out of Payroll) |
$90,000 (3) |
| Salary Remaining : |
$0 |
| Matt Buckles |
$81,667 (1) |
| Salary Remaining : |
$0 |
| Warren Foegele |
$81,667 (2) |
| Salary Remaining : |
$0 |
| Marian Stastny |
$75,000 (1) |
| Salary Remaining : |
$0 |
| Carter Verhaeghe |
$71,667 (1) |
| Salary Remaining : |
$0 |
| Juuse Saros |
$63,333 (1) |
| Salary Remaining : |
$0 |
| Mattias Janmark-Nylen |
$60,000 (1) |
| Salary Remaining : |
$0 |
| Scott Wedgewood |
$60,000 (2) |
| Salary Remaining : |
$0 |
| Alexander Peters |
$56,667 (2) |
| Salary Remaining : |
$0 |
| Dominik Kubalik |
$50,000 (1) |
| Salary Remaining : |
$0 |
| Total Farm Players | 29 |
| Salary Commitment |
| Year 2031 : $3,500,001 |
| Year 2032 : $1,678,334 |
| Year 2033 : $700,000 |
| Year 2034 : $0 |
| Salary Average Commitment |
| Year 2031 : $3,500,001 |
| Year 2032 : $1,678,334 |
| Year 2033 : $700,000 |
| Year 2034 : $0 |
|
Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Spectrum - C |
| Level 1: | 7150 - $144 - 6,773 - 94.73% |
| Level 2: | 6050 - $103 - 5,716 - 94.48% |
| Level 3: | 2475 - $87 - 2,340 - 94.56% |
| Level 4: | 4950 - $64 - 4,594 - 92.80% |
| Luxury : | 1375 - $330 - 1,284 - 93.38% |
| Total Capacity : | 22000 |
| Farm |
| Farm Level 1: | 2000 - $61 - 1,924 - 96.19% |
| Farm Level 2: | 1000 - $40 - 853 - 85.33% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 0 |
| Average Attendance - % | 20,707 - 94.12% |
| Average Income per Game | $2,902,091 |
| Year to Date Revenue | $118,985,721 |
| Farm |
| Home Games Left | 0 |
| Average Attendance - % | 2,777 - 92.57% |
| Average Income per Game | $174,409 |
| Year to Date Revenue | $7,150,749 |
Expense |
| Pro Players Total Salaries | $71,835,000 |
| Pro Players Total Average Salaries | $71,835,000 |
| Farm Players Total Salaries | $5,419,999 |
| Farm Players Total Average Salaries | $5,419,999 |
| Coaches Total Salaries | $2,700,000 |
| Luxury Taxe Total | $0 |
| Special Salary Cap Value | $0 |
| Pro Year To Date Expenses | $70,837,366 |
| Farm Year To Date Expenses | $6,704,055 |
| Pro Salary Cap Per Days | $565,630 |
| Pro Salary Cap To Date | $69,137,344 |
| Farm Salary Cap Per Days | $42,015 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Pro Estimated Season Revenue | $0 |
| Farm Estimated Season Revenue | $0 |
| Pro Remaining Season Days | 0 |
| Pro Expenses Per Days | $579,016 |
| Pro Estimated Expenses | $0 |
| Farm Remaining Season Days | 0 |
| Farm Expenses Per Days | $49,767 |
| Farm Estimated Expenses | $0 |
| Estimated Season Expenses | $0 |
| Estimated Season Salary Cap | $69,137,344 |
| Estimate Under Maximum Salary Cap of $89,000,000 | $19,862,656 |
| Estimate Over Minimum Salary Cap of $66,000,000 | $3,137,344 |
| Current Bank Account | $128,483,113 |
| Projected Bank Account | $128,483,113 |
|
Pro Players Salaries |
| Joey Hishon |
$6,660,000 (1) |
| -Salary Remaining : |
$0 |
| Alexander Edler |
$5,000,000 (1) |
| -Salary Remaining : |
$0 |
| Tyler Boucher |
$4,000,000 (3) |
| -Salary Remaining : |
$0 |
| Kaiden Guhle |
$3,750,000 (2) |
| -Salary Remaining : |
$0 |
| Cody Glass |
$3,500,000 (1) |
| -Salary Remaining : |
$0 |
| Tobias Bjornfot |
$3,500,000 (3) |
| -Salary Remaining : |
$0 |
| Matt Calvert |
$3,500,000 (2) |
| -Salary Remaining : |
$0 |
| Wade Allison |
$3,000,000 (1) |
| -Salary Remaining : |
$0 |
| Alex Formenton |
$3,000,000 (3) |
| -Salary Remaining : |
$0 |
| Kirill Marchenko |
$3,000,000 (3) |
| -Salary Remaining : |
$0 |
| Josh Brook |
$3,000,000 (1) |
| -Salary Remaining : |
$0 |
| Mattias Norlinder |
$3,000,000 (3) |
| -Salary Remaining : |
$0 |
| Luke Hughes |
$3,000,000 (3) |
| -Salary Remaining : |
$0 |
| Jesper Boqvist |
$2,750,000 (1) |
| -Salary Remaining : |
$0 |
| William Lockwood |
$2,750,000 (1) |
| -Salary Remaining : |
$0 |
| Lassi Thomson |
$2,750,000 (1) |
| -Salary Remaining : |
$0 |
| John Piccinich |
$2,000,000 (2) |
| -Salary Remaining : |
$0 |
| Morgan Klimchuk |
$2,000,000 (2) |
| -Salary Remaining : |
$0 |
| Connor Hurley |
$2,000,000 (3) |
| -Salary Remaining : |
$0 |
| Kirill Ustimenko |
$2,000,000 (2) |
| -Salary Remaining : |
$0 |
| Nick Bjugstad |
$2,000,000 (2) |
| -Salary Remaining : |
$0 |
| Tyler Kleven |
$2,000,000 (1) |
| -Salary Remaining : |
$0 |
| Nicolas Petan |
$1,800,000 (3) |
| -Salary Remaining : |
$0 |
| Brandon Halverson |
$1,250,000 (2) |
| -Salary Remaining : |
$0 |
| Malcolm Subban |
$625,000 (3) |
| -Salary Remaining : |
$0 |
| Total Pro Players | 25 |
| Salary Commitment |
| Year 2031 : $71,835,000 |
| Year 2032 : $40,425,000 |
| Year 2033 : $23,925,000 |
| Year 2034 : $0 |
| Salary Average Commitment |
| Year 2031 : $71,835,000 |
| Year 2032 : $40,425,000 |
| Year 2033 : $23,925,000 |
| Year 2034 : $0 |
| Salary Cap with 1 Way Contract |
| Year 2031 : $71,835,000 |
| Year 2032 : $40,425,000 |
| Year 2033 : $23,925,000 |
| Year 2034 : $0 |
|
Farm Players Salaries |
| Danila Klimovich |
$200,000 (1) |
| Salary Remaining : |
$0 |
| Vasily Ponomarev |
$200,000 (1) |
| Salary Remaining : |
$0 |
| Graeme Clarke |
$200,000 (1) |
| Salary Remaining : |
$0 |
| Nikita Chibrikov |
$200,000 (1) |
| Salary Remaining : |
$0 |
| Topi Niemela |
$195,000 (2) |
| Salary Remaining : |
$0 |
| Tristen Robins |
$195,000 (2) |
| Salary Remaining : |
$0 |
| Joey Keane |
$185,000 (1) |
| Salary Remaining : |
$0 |
| Dylan Sadowy |
$183,333 (1) |
| Salary Remaining : |
$0 |
| Gilles Senn |
$175,000 (2) |
| Salary Remaining : |
$0 |
| Logan Hutsko |
$170,000 (2) |
| Salary Remaining : |
$0 |
| Jacob Olofsson |
$170,000 (1) |
| Salary Remaining : |
$0 |
| Yegor Sokolov |
$165,000 (2) |
| Salary Remaining : |
$0 |
| Vladimir Bobylev |
$160,000 (2) |
| Salary Remaining : |
$0 |
| Seth Barton (Out of Payroll) |
$160,000 (2) |
| Salary Remaining : |
$0 |
| Karl Henriksson |
$160,000 (2) |
| Salary Remaining : |
$0 |
| Tyler Madden |
$160,000 (2) |
| Salary Remaining : |
$0 |
| Gabriel Carlsson |
$160,000 (1) |
| Salary Remaining : |
$0 |
| Albert Johansson |
$160,000 (1) |
| Salary Remaining : |
$0 |
| Alex Lintuniemi |
$158,333 (1) |
| Salary Remaining : |
$0 |
| Alexander Ljungkrantz |
$155,000 (2) |
| Salary Remaining : |
$0 |
| Ben Roger |
$155,000 (1) |
| Salary Remaining : |
$0 |
| Olivier Kapanen |
$155,000 (1) |
| Salary Remaining : |
$0 |
| Dale Weise |
$150,000 (1) |
| Salary Remaining : |
$0 |
| Brayden Point |
$150,000 (1) |
| Salary Remaining : |
$0 |
| Taige Harding |
$150,000 (2) |
| Salary Remaining : |
$0 |
| Dmitri Kuzmin |
$150,000 (2) |
| Salary Remaining : |
$0 |
| Redmond Savage |
$140,000 (3) |
| Salary Remaining : |
$0 |
| Lauri Pajuniemi |
$140,000 (2) |
| Salary Remaining : |
$0 |
| Magnus Hellberg |
$125,000 (1) |
| Salary Remaining : |
$0 |
| Keegan Iverson |
$125,000 (2) |
| Salary Remaining : |
$0 |
| Anthony-John Greer |
$125,000 (3) |
| Salary Remaining : |
$0 |
| Tommy Vannelli |
$108,333 (1) |
| Salary Remaining : |
$0 |
| Andy Greene |
$75,000 (1) |
| Salary Remaining : |
$0 |
| Connor Hellebuyck |
$75,000 (1) |
| Salary Remaining : |
$0 |
| Conor Sheary |
$65,000 (1) |
| Salary Remaining : |
$0 |
| Frederick Gaudreau |
$65,000 (1) |
| Salary Remaining : |
$0 |
| David-Alexandre Beauregard |
$65,000 (1) |
| Salary Remaining : |
$0 |
| Artyom Zub |
$50,000 (1) |
| Salary Remaining : |
$0 |
| Jeremy Bracco |
$0 (0) |
| Salary Remaining : |
$0 |
| Antoine Roussel |
$0 (0) |
| Salary Remaining : |
$0 |
| Total Farm Players | 40 |
| Salary Commitment |
| Year 2031 : $5,579,999 |
| Year 2032 : $2,525,000 |
| Year 2033 : $265,000 |
| Year 2034 : $0 |
| Salary Average Commitment |
| Year 2031 : $5,579,999 |
| Year 2032 : $2,525,000 |
| Year 2033 : $265,000 |
| Year 2034 : $0 |
|
Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | T-Mobile Arena - A |
| Level 1: | 6500 - $150 - 6,366 - 97.94% |
| Level 2: | 5500 - $125 - 4,586 - 83.38% |
| Level 3: | 2250 - $90 - 2,155 - 95.80% |
| Level 4: | 4500 - $70 - 3,814 - 84.75% |
| Luxury : | 1250 - $370 - 1,082 - 86.55% |
| Total Capacity : | 20000 |
| Farm |
| Farm Level 1: | 2000 - $55 - 1,981 - 99.07% |
| Farm Level 2: | 1000 - $40 - 983 - 98.31% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 0 |
| Average Attendance - % | 18,003 - 90.02% |
| Average Income per Game | $2,726,821 |
| Year to Date Revenue | $111,799,654 |
| Farm |
| Home Games Left | 0 |
| Average Attendance - % | 2,965 - 98.82% |
| Average Income per Game | $169,067 |
| Year to Date Revenue | $6,931,730 |
Expense |
| Pro Players Total Salaries | $82,350,000 |
| Pro Players Total Average Salaries | $82,350,000 |
| Farm Players Total Salaries | $2,966,666 |
| Farm Players Total Average Salaries | $2,966,666 |
| Coaches Total Salaries | $18,000,000 |
| Luxury Taxe Total | $0 |
| Special Salary Cap Value | $0 |
| Pro Year To Date Expenses | $89,481,863 |
| Farm Year To Date Expenses | $12,086,741 |
| Pro Salary Cap Per Days | $648,425 |
| Pro Salary Cap To Date | $80,481,881 |
| Farm Salary Cap Per Days | $22,997 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Pro Estimated Season Revenue | $0 |
| Farm Estimated Season Revenue | $0 |
| Pro Remaining Season Days | 0 |
| Pro Expenses Per Days | $719,291 |
| Pro Estimated Expenses | $0 |
| Farm Remaining Season Days | 0 |
| Farm Expenses Per Days | $92,765 |
| Farm Estimated Expenses | $0 |
| Estimated Season Expenses | $0 |
| Estimated Season Salary Cap | $80,481,881 |
| Estimate Under Maximum Salary Cap of $89,000,000 | $8,518,119 |
| Estimate Over Minimum Salary Cap of $66,000,000 | $14,481,881 |
| Current Bank Account | $107,420,239 |
| Projected Bank Account | $107,420,239 |
|
Pro Players Salaries |
| Nico Hischier |
$7,500,000 (1) |
| -Salary Remaining : |
$0 |
| Mathew Barzal |
$6,250,000 (3) |
| -Salary Remaining : |
$0 |
| Thomas Chabot |
$6,250,000 (3) |
| -Salary Remaining : |
$0 |
| Ilya Samsonov |
$5,750,000 (3) |
| -Salary Remaining : |
$0 |
| Bode Wilde |
$5,000,000 (3) |
| -Salary Remaining : |
$0 |
| Rasmus Dahlin |
$5,000,000 (3) |
| -Salary Remaining : |
$0 |
| Alexis Lafreniere |
$4,500,000 (2) |
| -Salary Remaining : |
$0 |
| Jack Hughes |
$4,500,000 (1) |
| -Salary Remaining : |
$0 |
| Adam Mascherin |
$3,750,000 (2) |
| -Salary Remaining : |
$0 |
| Marc Methot |
$3,500,000 (1) |
| -Salary Remaining : |
$0 |
| Logan Stanley |
$3,500,000 (1) |
| -Salary Remaining : |
$0 |
| Vladislav Firstov |
$3,250,000 (1) |
| -Salary Remaining : |
$0 |
| Jacob Larsson |
$3,000,000 (3) |
| -Salary Remaining : |
$0 |
| Cale Makar |
$3,000,000 (3) |
| -Salary Remaining : |
$0 |
| Matthew Strome |
$3,000,000 (3) |
| -Salary Remaining : |
$0 |
| Jack Quinn |
$3,000,000 (3) |
| -Salary Remaining : |
$0 |
| Noel Gunler |
$3,000,000 (3) |
| -Salary Remaining : |
$0 |
| Raphael Bussieres |
$2,100,000 (1) |
| -Salary Remaining : |
$0 |
| Sam Steel |
$2,000,000 (1) |
| -Salary Remaining : |
$0 |
| Tristan Jarry |
$1,750,000 (1) |
| -Salary Remaining : |
$0 |
| Dino Ciccarelli |
$1,500,000 (1) |
| -Salary Remaining : |
$0 |
| Zack Phillips |
$1,250,000 (1) |
| -Salary Remaining : |
$0 |
| Total Pro Players | 22 |
| Salary Commitment |
| Year 2031 : $82,350,000 |
| Year 2032 : $51,500,000 |
| Year 2033 : $43,250,000 |
| Year 2034 : $0 |
| Salary Average Commitment |
| Year 2031 : $82,350,000 |
| Year 2032 : $51,500,000 |
| Year 2033 : $43,250,000 |
| Year 2034 : $0 |
| Salary Cap with 1 Way Contract |
| Year 2031 : $82,350,000 |
| Year 2032 : $51,500,000 |
| Year 2033 : $43,250,000 |
| Year 2034 : $0 |
|
Farm Players Salaries |
| Quinn Olson |
$200,000 (1) |
| Salary Remaining : |
$0 |
| Logan Mailloux (Out of Payroll) |
$200,000 (1) |
| Salary Remaining : |
$0 |
| Matthew Stienburg |
$200,000 (1) |
| Salary Remaining : |
$0 |
| Aatu Raty |
$155,000 (1) |
| Salary Remaining : |
$0 |
| Matthew Knies |
$150,000 (2) |
| Salary Remaining : |
$0 |
| Jack Smith |
$150,000 (1) |
| Salary Remaining : |
$0 |
| Mikko Kokkonen |
$150,000 (2) |
| Salary Remaining : |
$0 |
| Henri Nikkanen |
$150,000 (2) |
| Salary Remaining : |
$0 |
| Nick Boynton |
$125,000 (1) |
| Salary Remaining : |
$0 |
| Kirill Kaprizov |
$125,000 (1) |
| Salary Remaining : |
$0 |
| Nate Schmidt |
$100,000 (1) |
| Salary Remaining : |
$0 |
| Tyler Bozak |
$100,000 (1) |
| Salary Remaining : |
$0 |
| Brent Moran |
$98,333 (1) |
| Salary Remaining : |
$0 |
| C.J. Yakimowicz |
$88,333 (1) |
| Salary Remaining : |
$0 |
| Jared Spurgeon |
$75,000 (1) |
| Salary Remaining : |
$0 |
| Tyler Pitlick |
$75,000 (2) |
| Salary Remaining : |
$0 |
| Barclay Goodrow |
$75,000 (1) |
| Salary Remaining : |
$0 |
| Vesa Toskala |
$65,000 (1) |
| Salary Remaining : |
$0 |
| Blake Lizotte |
$65,000 (1) |
| Salary Remaining : |
$0 |
| Samuel Surovec |
$60,000 (1) |
| Salary Remaining : |
$0 |
| Nelson Nogier |
$60,000 (2) |
| Salary Remaining : |
$0 |
| Brock McGinn |
$50,000 (1) |
| Salary Remaining : |
$0 |
| Gilbert Dionne |
$50,000 (1) |
| Salary Remaining : |
$0 |
| Shane Prince |
$50,000 (2) |
| Salary Remaining : |
$0 |
| Florent Blais |
$50,000 (2) |
| Salary Remaining : |
$0 |
| J. C. Lipon |
$50,000 (1) |
| Salary Remaining : |
$0 |
| Justin Auger |
$50,000 (1) |
| Salary Remaining : |
$0 |
| Markus Granlund |
$50,000 (1) |
| Salary Remaining : |
$0 |
| Jimmy Hayes |
$50,000 (1) |
| Salary Remaining : |
$0 |
| Burke Podollan |
$50,000 (1) |
| Salary Remaining : |
$0 |
| Marco Scandella |
$50,000 (1) |
| Salary Remaining : |
$0 |
| Viktor Hedman |
$50,000 (1) |
| Salary Remaining : |
$0 |
| Philip Samuelsson |
$50,000 (1) |
| Salary Remaining : |
$0 |
| Hisashi Maki |
$50,000 (2) |
| Salary Remaining : |
$0 |
| Dylan Blujus |
$50,000 (1) |
| Salary Remaining : |
$0 |
| Total Farm Players | 35 |
| Salary Commitment |
| Year 2031 : $3,166,666 |
| Year 2032 : $735,000 |
| Year 2033 : $0 |
| Year 2034 : $0 |
| Salary Average Commitment |
| Year 2031 : $3,166,666 |
| Year 2032 : $735,000 |
| Year 2033 : $0 |
| Year 2034 : $0 |
|
Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Volksbank Arena - C |
| Level 1: | 7150 - $145 - 6,841 - 95.68% |
| Level 2: | 6050 - $110 - 5,769 - 95.35% |
| Level 3: | 2475 - $90 - 2,358 - 95.26% |
| Level 4: | 4950 - $71 - 3,784 - 76.44% |
| Luxury : | 1375 - $346 - 1,090 - 79.25% |
| Total Capacity : | 22000 |
| Farm |
| Farm Level 1: | 2000 - $70 - 1,499 - 74.94% |
| Farm Level 2: | 1000 - $45 - 757 - 75.70% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 0 |
| Average Attendance - % | 19,841 - 90.19% |
| Average Income per Game | $2,832,242 |
| Year to Date Revenue | $116,121,931 |
| Farm |
| Home Games Left | 0 |
| Average Attendance - % | 2,256 - 75.19% |
| Average Income per Game | $158,437 |
| Year to Date Revenue | $6,495,930 |
Expense |
| Pro Players Total Salaries | $93,300,000 |
| Pro Players Total Average Salaries | $93,300,000 |
| Farm Players Total Salaries | $3,235,000 |
| Farm Players Total Average Salaries | $3,235,000 |
| Coaches Total Salaries | $7,100,000 |
| Luxury Taxe Total | $0 |
| Special Salary Cap Value | $0 |
| Pro Year To Date Expenses | $92,276,778 |
| Farm Year To Date Expenses | $5,111,718 |
| Pro Salary Cap Per Days | $734,646 |
| Pro Salary Cap To Date | $86,976,771 |
| Farm Salary Cap Per Days | $25,078 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Pro Estimated Season Revenue | $0 |
| Farm Estimated Season Revenue | $0 |
| Pro Remaining Season Days | 0 |
| Pro Expenses Per Days | $776,378 |
| Pro Estimated Expenses | $0 |
| Farm Remaining Season Days | 0 |
| Farm Expenses Per Days | $39,031 |
| Farm Estimated Expenses | $0 |
| Estimated Season Expenses | $0 |
| Estimated Season Salary Cap | $86,976,771 |
| Estimate Under Maximum Salary Cap of $89,000,000 | $2,023,229 |
| Estimate Over Minimum Salary Cap of $66,000,000 | $20,976,771 |
| Current Bank Account | $69,149,139 |
| Projected Bank Account | $69,149,139 |
|
Pro Players Salaries |
| Jordan Staal |
$11,500,000 (1) |
| -Salary Remaining : |
$0 |
| Alexei Cherepanov |
$8,000,000 (2) |
| -Salary Remaining : |
$0 |
| Erik Brannstrom |
$7,000,000 (2) |
| -Salary Remaining : |
$0 |
| Kasperi Kapanen |
$6,750,000 (2) |
| -Salary Remaining : |
$0 |
| Jack Roslovic |
$6,250,000 (3) |
| -Salary Remaining : |
$0 |
| Mike Hoffman |
$6,000,000 (1) |
| -Salary Remaining : |
$0 |
| Cam Fowler |
$5,500,000 (1) |
| -Salary Remaining : |
$0 |
| Mason McTavish |
$5,000,000 (3) |
| -Salary Remaining : |
$0 |
| Kaapo Kakko |
$4,500,000 (1) |
| -Salary Remaining : |
$0 |
| Noah Hanifin |
$4,250,000 (3) |
| -Salary Remaining : |
$0 |
| Alex Nedeljkovic |
$3,750,000 (2) |
| -Salary Remaining : |
$0 |
| Vitali Kravtsov |
$3,500,000 (2) |
| -Salary Remaining : |
$0 |
| Robert Thomas |
$3,000,000 (2) |
| -Salary Remaining : |
$0 |
| Dillon Hamaliuk |
$3,000,000 (3) |
| -Salary Remaining : |
$0 |
| Riley Tufte |
$3,000,000 (2) |
| -Salary Remaining : |
$0 |
| Curtis Lazar |
$2,750,000 (1) |
| -Salary Remaining : |
$0 |
| Matthew Robertson |
$2,250,000 (1) |
| -Salary Remaining : |
$0 |
| Filip Gustavsson |
$2,000,000 (1) |
| -Salary Remaining : |
$0 |
| Daniel Sprong |
$1,550,000 (1) |
| -Salary Remaining : |
$0 |
| Adam Pelech |
$1,250,000 (2) |
| -Salary Remaining : |
$0 |
| Drake Batherson |
$1,000,000 (1) |
| -Salary Remaining : |
$0 |
| Andre Burakovsky |
$750,000 (2) |
| -Salary Remaining : |
$0 |
| Evgeny Dadonov |
$750,000 (1) |
| -Salary Remaining : |
$0 |
| Filip Chlapik |
$0 (0) |
| Matej Tomek |
$0 (0) |
| Total Pro Players | 25 |
| Salary Commitment |
| Year 2031 : $93,300,000 |
| Year 2032 : $55,500,000 |
| Year 2033 : $18,500,000 |
| Year 2034 : $0 |
| Salary Average Commitment |
| Year 2031 : $93,300,000 |
| Year 2032 : $55,500,000 |
| Year 2033 : $18,500,000 |
| Year 2034 : $0 |
| Salary Cap with 1 Way Contract |
| Year 2031 : $93,300,000 |
| Year 2032 : $55,500,000 |
| Year 2033 : $18,500,000 |
| Year 2034 : $0 |
|
Farm Players Salaries |
| Alexey Toropchenko |
$200,000 (1) |
| Salary Remaining : |
$0 |
| Brett MacLean |
$200,000 (1) |
| Salary Remaining : |
$0 |
| Oskar Back |
$195,000 (2) |
| Salary Remaining : |
$0 |
| Daniil Chayka |
$190,000 (2) |
| Salary Remaining : |
$0 |
| Todd Burgess |
$185,000 (1) |
| Salary Remaining : |
$0 |
| Samuel Sjolund |
$175,000 (1) |
| Salary Remaining : |
$0 |
| Denis Smirnov |
$160,000 (2) |
| Salary Remaining : |
$0 |
| Danny DeKeyser |
$160,000 (1) |
| Salary Remaining : |
$0 |
| Robin Lehner |
$150,000 (1) |
| Salary Remaining : |
$0 |
| Dylan Labbe |
$150,000 (1) |
| Salary Remaining : |
$0 |
| Jesper Wallstedt |
$150,000 (3) |
| Salary Remaining : |
$0 |
| Jaromir Pytlik |
$130,000 (2) |
| Salary Remaining : |
$0 |
| Esa Lindell |
$125,000 (3) |
| Salary Remaining : |
$0 |
| Frank Nazar |
$125,000 (2) |
| Salary Remaining : |
$0 |
| Nicholas Baptiste |
$125,000 (1) |
| Salary Remaining : |
$0 |
| Ville Pokka (Out of Payroll) |
$125,000 (3) |
| Salary Remaining : |
$0 |
| Dmitry Kulikov |
$100,000 (1) |
| Salary Remaining : |
$0 |
| Patrice Cormier |
$100,000 (1) |
| Salary Remaining : |
$0 |
| Deven Sideroff |
$81,667 (3) |
| Salary Remaining : |
$0 |
| Erik Karlson |
$75,000 (1) |
| Salary Remaining : |
$0 |
| Taylor Cammarata |
$75,000 (2) |
| Salary Remaining : |
$0 |
| Nick Paul |
$75,000 (1) |
| Salary Remaining : |
$0 |
| Felix Girard |
$75,000 (1) |
| Salary Remaining : |
$0 |
| Viktor Arvidsson |
$68,333 (2) |
| Salary Remaining : |
$0 |
| Nikita Zaitsev |
$65,000 (1) |
| Salary Remaining : |
$0 |
| Kyle Wood |
$50,000 (1) |
| Salary Remaining : |
$0 |
| Kabok Goukov |
$50,000 (1) |
| Salary Remaining : |
$0 |
| Total Farm Players | 27 |
| Salary Commitment |
| Year 2031 : $3,360,000 |
| Year 2032 : $1,425,000 |
| Year 2033 : $481,667 |
| Year 2034 : $0 |
| Salary Average Commitment |
| Year 2031 : $3,360,000 |
| Year 2032 : $1,425,000 |
| Year 2033 : $481,667 |
| Year 2034 : $0 |
|
Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Arena de Malley - E |
| Level 1: | 7800 - $150 - 6,989 - 89.60% |
| Level 2: | 6600 - $110 - 5,821 - 88.20% |
| Level 3: | 2700 - $85 - 2,468 - 91.40% |
| Level 4: | 5400 - $65 - 4,915 - 91.02% |
| Luxury : | 1500 - $305 - 1,386 - 92.37% |
| Total Capacity : | 24000 |
| Farm |
| Farm Level 1: | 2000 - $55 - 1,977 - 98.84% |
| Farm Level 2: | 1000 - $35 - 996 - 99.60% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 0 |
| Average Attendance - % | 21,579 - 89.91% |
| Average Income per Game | $3,010,185 |
| Year to Date Revenue | $123,417,572 |
| Farm |
| Home Games Left | 0 |
| Average Attendance - % | 2,973 - 99.09% |
| Average Income per Game | $163,681 |
| Year to Date Revenue | $6,710,903 |
Expense |
| Pro Players Total Salaries | $91,700,000 |
| Pro Players Total Average Salaries | $91,700,000 |
| Farm Players Total Salaries | $5,255,834 |
| Farm Players Total Average Salaries | $5,255,834 |
| Coaches Total Salaries | $6,220,000 |
| Luxury Taxe Total | $0 |
| Special Salary Cap Value | $0 |
| Pro Year To Date Expenses | $92,319,279 |
| Farm Year To Date Expenses | $8,038,057 |
| Pro Salary Cap Per Days | $722,047 |
| Pro Salary Cap To Date | $88,819,286 |
| Farm Salary Cap Per Days | $40,743 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Pro Estimated Season Revenue | $0 |
| Farm Estimated Season Revenue | $0 |
| Pro Remaining Season Days | 0 |
| Pro Expenses Per Days | $749,606 |
| Pro Estimated Expenses | $0 |
| Farm Remaining Season Days | 0 |
| Farm Expenses Per Days | $61,828 |
| Farm Estimated Expenses | $0 |
| Estimated Season Expenses | $0 |
| Estimated Season Salary Cap | $88,819,286 |
| Estimate Under Maximum Salary Cap of $89,000,000 | $180,714 |
| Estimate Over Minimum Salary Cap of $66,000,000 | $22,819,286 |
| Current Bank Account | $224,620,931 |
| Projected Bank Account | $224,620,931 |
|
Pro Players Salaries |
| Sam Bennett |
$10,000,000 (2) |
| -Salary Remaining : |
$0 |
| Jake Virtanen |
$7,250,000 (2) |
| -Salary Remaining : |
$0 |
| Bryan Little |
$6,500,000 (1) |
| -Salary Remaining : |
$0 |
| Eddy Lack |
$5,500,000 (1) |
| -Salary Remaining : |
$0 |
| Jake Debrusk |
$5,250,000 (3) |
| -Salary Remaining : |
$0 |
| Julien Gauthier |
$5,000,000 (1) |
| -Salary Remaining : |
$0 |
| Nathan Beaulieu |
$4,700,000 (2) |
| -Salary Remaining : |
$0 |
| Joel Eriksson Ek |
$4,250,000 (3) |
| -Salary Remaining : |
$0 |
| Thomas Harley |
$4,000,000 (3) |
| -Salary Remaining : |
$0 |
| Matt Beleskey |
$3,750,000 (1) |
| -Salary Remaining : |
$0 |
| David Savard |
$3,750,000 (1) |
| -Salary Remaining : |
$0 |
| Liam Foudy |
$3,750,000 (3) |
| -Salary Remaining : |
$0 |
| Anton Stralman |
$3,500,000 (1) |
| -Salary Remaining : |
$0 |
| Klim Kostin |
$3,250,000 (1) |
| -Salary Remaining : |
$0 |
| Ryan Poehling |
$3,250,000 (1) |
| -Salary Remaining : |
$0 |
| Jonas Siegenthaler |
$3,000,000 (3) |
| -Salary Remaining : |
$0 |
| Dominik Bokk |
$3,000,000 (1) |
| -Salary Remaining : |
$0 |
| Nikita Zadorov |
$3,000,000 (1) |
| -Salary Remaining : |
$0 |
| William Eklund |
$2,500,000 (1) |
| -Salary Remaining : |
$0 |
| Dante Fabbro |
$2,250,000 (2) |
| -Salary Remaining : |
$0 |
| Olof Lindbom |
$2,250,000 (2) |
| -Salary Remaining : |
$0 |
| Ozzy Wiesblatt |
$2,000,000 (1) |
| -Salary Remaining : |
$0 |
| Total Pro Players | 22 |
| Salary Commitment |
| Year 2031 : $91,700,000 |
| Year 2032 : $46,700,000 |
| Year 2033 : $20,250,000 |
| Year 2034 : $0 |
| Salary Average Commitment |
| Year 2031 : $91,700,000 |
| Year 2032 : $46,700,000 |
| Year 2033 : $20,250,000 |
| Year 2034 : $0 |
| Salary Cap with 1 Way Contract |
| Year 2031 : $91,700,000 |
| Year 2032 : $46,700,000 |
| Year 2033 : $20,250,000 |
| Year 2034 : $0 |
|
Farm Players Salaries |
| Zack Ostapchuk |
$200,000 (2) |
| Salary Remaining : |
$0 |
| Matt Coronato |
$200,000 (2) |
| Salary Remaining : |
$0 |
| Fabian Lysell (Out of Payroll) |
$200,000 (1) |
| Salary Remaining : |
$0 |
| Pavel Dorofeyev |
$200,000 (1) |
| Salary Remaining : |
$0 |
| Joseph Anderson |
$185,000 (1) |
| Salary Remaining : |
$0 |
| Kasper Kotkansalo |
$185,000 (2) |
| Salary Remaining : |
$0 |
| Carl Grundstrom |
$185,000 (1) |
| Salary Remaining : |
$0 |
| Egor Afanasyev |
$185,000 (1) |
| Salary Remaining : |
$0 |
| David Gustafsson |
$185,000 (2) |
| Salary Remaining : |
$0 |
| Sam Colangelo |
$180,000 (1) |
| Salary Remaining : |
$0 |
| Evan Nause |
$180,000 (2) |
| Salary Remaining : |
$0 |
| Jordan Harris |
$170,000 (1) |
| Salary Remaining : |
$0 |
| Matej Blumel |
$165,000 (2) |
| Salary Remaining : |
$0 |
| Aleksi Heimosalmi |
$165,000 (1) |
| Salary Remaining : |
$0 |
| Jacob Cederholm |
$160,000 (2) |
| Salary Remaining : |
$0 |
| Cliff Pu |
$160,000 (2) |
| Salary Remaining : |
$0 |
| Jake Wise |
$160,000 (2) |
| Salary Remaining : |
$0 |
| Joel Edmundson |
$150,000 (2) |
| Salary Remaining : |
$0 |
| Alexander Kisakov |
$145,000 (1) |
| Salary Remaining : |
$0 |
| Tim Soderlund |
$140,000 (1) |
| Salary Remaining : |
$0 |
| Jake Boltmann |
$140,000 (2) |
| Salary Remaining : |
$0 |
| Linus Arnesson |
$140,000 (2) |
| Salary Remaining : |
$0 |
| Jonathan Marchessault |
$125,000 (1) |
| Salary Remaining : |
$0 |
| Lukas Dostal |
$125,000 (2) |
| Salary Remaining : |
$0 |
| Robin Kovacs |
$125,000 (1) |
| Salary Remaining : |
$0 |
| Jimmy Vesey |
$125,000 (1) |
| Salary Remaining : |
$0 |
| Calle Clang |
$115,000 (1) |
| Salary Remaining : |
$0 |
| Zach Sanford |
$108,333 (1) |
| Salary Remaining : |
$0 |
| Martin Erat |
$100,000 (1) |
| Salary Remaining : |
$0 |
| Josh Anderson |
$91,667 (3) |
| Salary Remaining : |
$0 |
| Madison Bowey |
$91,667 (1) |
| Salary Remaining : |
$0 |
| Chris Brown |
$87,500 (1) |
| Salary Remaining : |
$0 |
| Devin Shore |
$81,667 (2) |
| Salary Remaining : |
$0 |
| Vadim Shipachyov |
$75,000 (1) |
| Salary Remaining : |
$0 |
| Steve Ott |
$75,000 (1) |
| Salary Remaining : |
$0 |
| Jordan Leopold |
$75,000 (1) |
| Salary Remaining : |
$0 |
| Nick Coleman |
$75,000 (1) |
| Salary Remaining : |
$0 |
| David Ayres |
$75,000 (1) |
| Salary Remaining : |
$0 |
| Miles Wood |
$65,000 (1) |
| Salary Remaining : |
$0 |
| Tyson Sexsmith |
$60,000 (1) |
| Salary Remaining : |
$0 |
| Total Farm Players | 40 |
| Salary Commitment |
| Year 2031 : $5,455,834 |
| Year 2032 : $2,323,334 |
| Year 2033 : $91,667 |
| Year 2034 : $0 |
| Salary Average Commitment |
| Year 2031 : $5,455,834 |
| Year 2032 : $2,323,334 |
| Year 2033 : $91,667 |
| Year 2034 : $0 |
|
Islanders is over or under the salary cap!
Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Nassau Coliseum - A |
| Level 1: | 6500 - $175 - 4,834 - 74.37% |
| Level 2: | 5500 - $140 - 3,808 - 69.23% |
| Level 3: | 2250 - $105 - 1,727 - 76.78% |
| Level 4: | 4500 - $75 - 3,438 - 76.40% |
| Luxury : | 1250 - $440 - 836 - 66.89% |
| Total Capacity : | 20000 |
| Farm |
| Farm Level 1: | 2000 - $75 - 1,380 - 68.99% |
| Farm Level 2: | 1000 - $45 - 720 - 71.98% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 0 |
| Average Attendance - % | 14,643 - 73.22% |
| Average Income per Game | $2,604,829 |
| Year to Date Revenue | $106,797,975 |
| Farm |
| Home Games Left | 0 |
| Average Attendance - % | 2,100 - 69.98% |
| Average Income per Game | $158,256 |
| Year to Date Revenue | $6,488,490 |
Expense |
| Pro Players Total Salaries | $92,333,333 |
| Pro Players Total Average Salaries | $92,333,334 |
| Farm Players Total Salaries | $5,164,167 |
| Farm Players Total Average Salaries | $5,164,167 |
| Coaches Total Salaries | $6,200,000 |
| Luxury Taxe Total | $0 |
| Special Salary Cap Value | $0 |
| Pro Year To Date Expenses | $94,945,811 |
| Farm Year To Date Expenses | $6,520,814 |
| Pro Salary Cap Per Days | $727,034 |
| Pro Salary Cap To Date | $90,345,807 |
| Farm Salary Cap Per Days | $40,032 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Pro Estimated Season Revenue | $0 |
| Farm Estimated Season Revenue | $0 |
| Pro Remaining Season Days | 0 |
| Pro Expenses Per Days | $763,255 |
| Pro Estimated Expenses | $0 |
| Farm Remaining Season Days | 0 |
| Farm Expenses Per Days | $52,435 |
| Farm Estimated Expenses | $0 |
| Estimated Season Expenses | $0 |
| Estimated Season Salary Cap | $90,345,807 |
| Estimate Under Maximum Salary Cap of $89,000,000 | -$1,345,807 |
| Estimate Over Minimum Salary Cap of $66,000,000 | $24,345,807 |
| Current Bank Account | $19,825,266 |
| Projected Bank Account | $19,825,266 |
|
Pro Players Salaries |
| Jaden Schwartz |
$7,500,000 (2) |
| -Salary Remaining : |
$0 |
| Lawson Crouse |
$7,250,000 (3) |
| -Salary Remaining : |
$0 |
| Callan Foote |
$7,000,000 (2) |
| -Salary Remaining : |
$0 |
| Kevin Fiala |
$6,083,333 (1) |
| -Salary Remaining : |
$0 |
| Josh Bailey |
$6,000,000 (1) |
| -Salary Remaining : |
$0 |
| Henrik Borgstrom |
$5,500,000 (2) |
| -Salary Remaining : |
$0 |
| Jeremy Roy |
$5,250,000 (3) |
| -Salary Remaining : |
$0 |
| Kirby Dach |
$4,750,000 (1) |
| -Salary Remaining : |
$0 |
| Matthew Beniers |
$4,000,000 (3) |
| -Salary Remaining : |
$0 |
| Felix Sandstrom |
$3,750,000 (3) |
| -Salary Remaining : |
$0 |
| Alexander Holtz |
$3,750,000 (2) |
| -Salary Remaining : |
$0 |
| Luke Evangelista |
$3,750,000 (3) |
| -Salary Remaining : |
$0 |
| Mikhail Sergachev |
$3,750,000 (1) |
| -Salary Remaining : |
$0 |
| Teddy Purcell |
$3,500,000 (1) |
| -Salary Remaining : |
$0 |
| Kris Versteeg |
$3,500,000 (1) |
| -Salary Remaining : |
$0 |
| Luke Kunin |
$3,500,000 (1) |
| -Salary Remaining : |
$0 |
| Ryan Lindgren |
$3,250,000 (1) |
| -Salary Remaining : |
$0 |
| Victor Soderstrom |
$2,750,000 (1) |
| -Salary Remaining : |
$0 |
| Ryan Johnson |
$2,500,000 (1) |
| -Salary Remaining : |
$0 |
| Ukko-Pekka Luukkonen |
$2,500,000 (2) |
| -Salary Remaining : |
$0 |
| Marty McSorley |
$1,500,000 (1) |
| -Salary Remaining : |
$0 |
| Teddy Blueger |
$1,000,000 (1) |
| -Salary Remaining : |
$0 |
| Total Pro Players | 22 |
| Salary Commitment |
| Year 2031 : $92,333,333 |
| Year 2032 : $50,250,000 |
| Year 2033 : $24,000,000 |
| Year 2034 : $0 |
| Salary Average Commitment |
| Year 2031 : $92,333,334 |
| Year 2032 : $50,250,000 |
| Year 2033 : $24,000,000 |
| Year 2034 : $0 |
| Salary Cap with 1 Way Contract |
| Year 2031 : $92,333,334 |
| Year 2032 : $50,250,000 |
| Year 2033 : $24,000,000 |
| Year 2034 : $0 |
|
Farm Players Salaries |
| Lane Zablocki |
$200,000 (1) |
| Salary Remaining : |
$0 |
| Francesco Pinelli |
$200,000 (2) |
| Salary Remaining : |
$0 |
| Zach Dean |
$200,000 (1) |
| Salary Remaining : |
$0 |
| Daemon Hunt |
$200,000 (1) |
| Salary Remaining : |
$0 |
| Mikhail Abramov |
$200,000 (1) |
| Salary Remaining : |
$0 |
| Daniil Misyul |
$200,000 (1) |
| Salary Remaining : |
$0 |
| Zac Jones |
$200,000 (1) |
| Salary Remaining : |
$0 |
| Leevi Merilainen |
$195,000 (2) |
| Salary Remaining : |
$0 |
| Michal Teply |
$195,000 (1) |
| Salary Remaining : |
$0 |
| Ivan Morozov |
$195,000 (3) |
| Salary Remaining : |
$0 |
| Anatoli Golyshev |
$195,000 (2) |
| Salary Remaining : |
$0 |
| Connor Dewar |
$195,000 (3) |
| Salary Remaining : |
$0 |
| Nikita Okhotyuk |
$190,000 (1) |
| Salary Remaining : |
$0 |
| Christian Ehrhoff |
$185,000 (2) |
| Salary Remaining : |
$0 |
| Alex DeBrincat |
$185,000 (1) |
| Salary Remaining : |
$0 |
| Nils Hoglander |
$185,000 (1) |
| Salary Remaining : |
$0 |
| Matej Pekar |
$185,000 (1) |
| Salary Remaining : |
$0 |
| Sasha Pastujov |
$180,000 (2) |
| Salary Remaining : |
$0 |
| Demetrios Koumontzis |
$175,000 (3) |
| Salary Remaining : |
$0 |
| Kasper Simontaival |
$175,000 (2) |
| Salary Remaining : |
$0 |
| Jack Perbix |
$165,000 (3) |
| Salary Remaining : |
$0 |
| Alexandr Daryin |
$165,000 (3) |
| Salary Remaining : |
$0 |
| Luke Henman |
$160,000 (2) |
| Salary Remaining : |
$0 |
| Josh Bloom |
$155,000 (3) |
| Salary Remaining : |
$0 |
| Keaton Middleton |
$125,000 (1) |
| Salary Remaining : |
$0 |
| Michael Spacek |
$125,000 (1) |
| Salary Remaining : |
$0 |
| Joona Koppanen |
$115,000 (1) |
| Salary Remaining : |
$0 |
| Evan Cowley |
$87,500 (3) |
| Salary Remaining : |
$0 |
| Adam Tambellini |
$81,667 (1) |
| Salary Remaining : |
$0 |
| Michael Pezzetta |
$50,000 (1) |
| Salary Remaining : |
$0 |
| Rick Wamsley |
$50,000 (1) |
| Salary Remaining : |
$0 |
| Paul Byron |
$50,000 (1) |
| Salary Remaining : |
$0 |
| Total Farm Players | 32 |
| Salary Commitment |
| Year 2031 : $5,164,167 |
| Year 2032 : $2,427,500 |
| Year 2033 : $1,137,500 |
| Year 2034 : $0 |
| Salary Average Commitment |
| Year 2031 : $5,164,167 |
| Year 2032 : $2,427,500 |
| Year 2033 : $1,137,500 |
| Year 2034 : $0 |
|
Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | MTS Place - B |
| Level 1: | 6825 - $160 - 5,569 - 81.60% |
| Level 2: | 5775 - $115 - 5,638 - 97.62% |
| Level 3: | 2362 - $85 - 2,331 - 98.69% |
| Level 4: | 4725 - $65 - 4,602 - 97.41% |
| Luxury : | 1313 - $340 - 1,132 - 86.18% |
| Total Capacity : | 21000 |
| Farm |
| Farm Level 1: | 2000 - $55 - 1,971 - 98.55% |
| Farm Level 2: | 1000 - $45 - 779 - 77.89% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 0 |
| Average Attendance - % | 19,272 - 91.77% |
| Average Income per Game | $2,760,441 |
| Year to Date Revenue | $113,178,080 |
| Farm |
| Home Games Left | 0 |
| Average Attendance - % | 2,750 - 91.66% |
| Average Income per Game | $163,535 |
| Year to Date Revenue | $6,704,917 |
Expense |
| Pro Players Total Salaries | $82,583,000 |
| Pro Players Total Average Salaries | $82,583,000 |
| Farm Players Total Salaries | $3,353,333 |
| Farm Players Total Average Salaries | $3,353,333 |
| Coaches Total Salaries | $5,770,000 |
| Luxury Taxe Total | $0 |
| Special Salary Cap Value | $0 |
| Pro Year To Date Expenses | $84,762,142 |
| Farm Year To Date Expenses | $6,036,586 |
| Pro Salary Cap Per Days | $650,260 |
| Pro Salary Cap To Date | $81,762,148 |
| Farm Salary Cap Per Days | $25,995 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Pro Estimated Season Revenue | $0 |
| Farm Estimated Season Revenue | $0 |
| Pro Remaining Season Days | 0 |
| Pro Expenses Per Days | $673,882 |
| Pro Estimated Expenses | $0 |
| Farm Remaining Season Days | 0 |
| Farm Expenses Per Days | $47,468 |
| Farm Estimated Expenses | $0 |
| Estimated Season Expenses | $0 |
| Estimated Season Salary Cap | $81,762,148 |
| Estimate Under Maximum Salary Cap of $89,000,000 | $7,237,852 |
| Estimate Over Minimum Salary Cap of $66,000,000 | $15,762,148 |
| Current Bank Account | $78,971,932 |
| Projected Bank Account | $78,971,932 |
|
Pro Players Salaries |
| Tyler Seguin |
$6,625,000 (1) |
| -Salary Remaining : |
$0 |
| Jordan Greenway |
$6,250,000 (1) |
| -Salary Remaining : |
$0 |
| Nikita Tryamkin |
$4,250,000 (2) |
| -Salary Remaining : |
$0 |
| Maxim Letunov |
$4,000,000 (1) |
| -Salary Remaining : |
$0 |
| Darren Helm |
$4,000,000 (2) |
| -Salary Remaining : |
$0 |
| Mikko Rantanen |
$3,833,000 (2) |
| -Salary Remaining : |
$0 |
| Trevor Zegras |
$3,750,000 (1) |
| -Salary Remaining : |
$0 |
| Fyodor Svechkov |
$3,750,000 (3) |
| -Salary Remaining : |
$0 |
| Helge Grans |
$3,750,000 (3) |
| -Salary Remaining : |
$0 |
| Nils Lundkvist |
$3,750,000 (3) |
| -Salary Remaining : |
$0 |
| John Quenneville |
$3,375,000 (1) |
| -Salary Remaining : |
$0 |
| Vladislav Kamenev |
$3,375,000 (1) |
| -Salary Remaining : |
$0 |
| Alex Schoenborn |
$3,375,000 (1) |
| -Salary Remaining : |
$0 |
| Simon Holmstrom |
$3,000,000 (3) |
| -Salary Remaining : |
$0 |
| Adam Beckman |
$3,000,000 (3) |
| -Salary Remaining : |
$0 |
| Lukas Reichel |
$3,000,000 (2) |
| -Salary Remaining : |
$0 |
| Hendrix Lapierre |
$3,000,000 (2) |
| -Salary Remaining : |
$0 |
| Carsen Twarynski |
$2,500,000 (3) |
| -Salary Remaining : |
$0 |
| Tomas Hertl |
$2,500,000 (2) |
| -Salary Remaining : |
$0 |
| Joshua Anderson |
$2,500,000 (2) |
| -Salary Remaining : |
$0 |
| Alexandre Mallet |
$2,250,000 (3) |
| -Salary Remaining : |
$0 |
| Anders Lindback |
$1,750,000 (1) |
| -Salary Remaining : |
$0 |
| Jonas Johansson |
$1,750,000 (2) |
| -Salary Remaining : |
$0 |
| Shea Theodore |
$1,750,000 (2) |
| -Salary Remaining : |
$0 |
| Jonas Rondbjerg |
$1,500,000 (1) |
| -Salary Remaining : |
$0 |
| Total Pro Players | 25 |
| Salary Commitment |
| Year 2031 : $82,583,000 |
| Year 2032 : $48,583,000 |
| Year 2033 : $22,000,000 |
| Year 2034 : $0 |
| Salary Average Commitment |
| Year 2031 : $82,583,000 |
| Year 2032 : $48,583,000 |
| Year 2033 : $22,000,000 |
| Year 2034 : $0 |
| Salary Cap with 1 Way Contract |
| Year 2031 : $82,583,000 |
| Year 2032 : $48,583,000 |
| Year 2033 : $22,000,000 |
| Year 2034 : $0 |
|
Farm Players Salaries |
| Nathan Smith |
$200,000 (1) |
| Salary Remaining : |
$0 |
| Taylor Raddysh |
$200,000 (1) |
| Salary Remaining : |
$0 |
| Scott Perunovich |
$200,000 (1) |
| Salary Remaining : |
$0 |
| Sean Behrens |
$195,000 (3) |
| Salary Remaining : |
$0 |
| Zachary Lauzon |
$195,000 (2) |
| Salary Remaining : |
$0 |
| Brayden Tracey |
$195,000 (2) |
| Salary Remaining : |
$0 |
| Scott Morrow |
$190,000 (2) |
| Salary Remaining : |
$0 |
| Axel Andersson |
$185,000 (2) |
| Salary Remaining : |
$0 |
| Allan McShane |
$175,000 (2) |
| Salary Remaining : |
$0 |
| Jakub Skarek |
$175,000 (3) |
| Salary Remaining : |
$0 |
| Ville Ottavainen |
$175,000 (3) |
| Salary Remaining : |
$0 |
| Mitchell Miller |
$155,000 (3) |
| Salary Remaining : |
$0 |
| Keegan Kolesar |
$143,333 (2) |
| Salary Remaining : |
$0 |
| Michael Krutil |
$130,000 (1) |
| Salary Remaining : |
$0 |
| Curtis McElhinney |
$100,000 (3) |
| Salary Remaining : |
$0 |
| Gabriel Bourque |
$88,333 (3) |
| Salary Remaining : |
$0 |
| Beau Starrett |
$81,667 (2) |
| Salary Remaining : |
$0 |
| Mattias Tedenby |
$75,000 (1) |
| Salary Remaining : |
$0 |
| Kevin Sundher |
$75,000 (1) |
| Salary Remaining : |
$0 |
| Landon Ferraro |
$75,000 (2) |
| Salary Remaining : |
$0 |
| Alexander Ruuttu (Out of Payroll) |
$75,000 (1) |
| Salary Remaining : |
$0 |
| Ivan Zvereva |
$75,000 (1) |
| Salary Remaining : |
$0 |
| Ryan Kujawinski |
$75,000 (3) |
| Salary Remaining : |
$0 |
| Connor Crisp |
$75,000 (2) |
| Salary Remaining : |
$0 |
| Marcus Hogberg |
$70,000 (2) |
| Salary Remaining : |
$0 |
| Christian Thomas |
$50,000 (2) |
| Salary Remaining : |
$0 |
| Total Farm Players | 26 |
| Salary Commitment |
| Year 2031 : $3,428,333 |
| Year 2032 : $2,398,333 |
| Year 2033 : $963,333 |
| Year 2034 : $0 |
| Salary Average Commitment |
| Year 2031 : $3,428,333 |
| Year 2032 : $2,398,333 |
| Year 2033 : $963,333 |
| Year 2034 : $0 |
|
Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Staples Center - C |
| Level 1: | 7150 - $125 - 6,934 - 96.98% |
| Level 2: | 6050 - $95 - 5,783 - 95.59% |
| Level 3: | 2475 - $70 - 2,426 - 98.04% |
| Level 4: | 4950 - $50 - 4,815 - 97.27% |
| Luxury : | 1375 - $275 - 1,347 - 98.00% |
| Total Capacity : | 22000 |
| Farm |
| Farm Level 1: | 2000 - $65 - 1,602 - 80.11% |
| Farm Level 2: | 1000 - $40 - 970 - 97.02% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 0 |
| Average Attendance - % | 21,306 - 96.84% |
| Average Income per Game | $2,504,916 |
| Year to Date Revenue | $102,701,563 |
| Farm |
| Home Games Left | 0 |
| Average Attendance - % | 2,572 - 85.75% |
| Average Income per Game | $162,969 |
| Year to Date Revenue | $6,681,746 |
Expense |
| Pro Players Total Salaries | $84,525,000 |
| Pro Players Total Average Salaries | $84,525,000 |
| Farm Players Total Salaries | $3,225,000 |
| Farm Players Total Average Salaries | $3,225,000 |
| Coaches Total Salaries | $7,500,000 |
| Luxury Taxe Total | $0 |
| Special Salary Cap Value | $250,000 |
| Pro Year To Date Expenses | $89,206,124 |
| Farm Year To Date Expenses | $6,339,850 |
| Pro Salary Cap Per Days | $665,551 |
| Pro Salary Cap To Date | $84,706,133 |
| Farm Salary Cap Per Days | $25,000 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Pro Estimated Season Revenue | $0 |
| Farm Estimated Season Revenue | $0 |
| Pro Remaining Season Days | 0 |
| Pro Expenses Per Days | $700,984 |
| Pro Estimated Expenses | $0 |
| Farm Remaining Season Days | 0 |
| Farm Expenses Per Days | $48,256 |
| Farm Estimated Expenses | $0 |
| Estimated Season Expenses | $0 |
| Estimated Season Salary Cap | $84,956,133 |
| Estimate Under Maximum Salary Cap of $89,000,000 | $4,043,867 |
| Estimate Over Minimum Salary Cap of $66,000,000 | $18,956,133 |
| Current Bank Account | $184,741,951 |
| Projected Bank Account | $184,741,951 |
|
Pro Players Salaries |
| Jonathan Drouin |
$11,000,000 (1) |
| -Salary Remaining : |
$0 |
| Timothy Liljegren |
$6,000,000 (1) |
| -Salary Remaining : |
$0 |
| Travis Sandheim |
$5,250,000 (2) |
| -Salary Remaining : |
$0 |
| Jared McCann |
$4,250,000 (2) |
| -Salary Remaining : |
$0 |
| Pascal Laberge |
$4,000,000 (1) |
| -Salary Remaining : |
$0 |
| Alex Galchenyuk |
$4,000,000 (2) |
| -Salary Remaining : |
$0 |
| Logan Brown |
$4,000,000 (1) |
| -Salary Remaining : |
$0 |
| Quinn Hughes |
$4,000,000 (3) |
| -Salary Remaining : |
$0 |
| Grant Mismash |
$3,750,000 (2) |
| -Salary Remaining : |
$0 |
| Nathan Bastian |
$3,750,000 (1) |
| -Salary Remaining : |
$0 |
| Isac Lundestrom |
$3,750,000 (2) |
| -Salary Remaining : |
$0 |
| Rodion Amirov |
$3,750,000 (2) |
| -Salary Remaining : |
$0 |
| Casey Mittelstadt |
$3,500,000 (1) |
| -Salary Remaining : |
$0 |
| Jakob Chychrun |
$3,500,000 (2) |
| -Salary Remaining : |
$0 |
| Brendan Lemieux |
$3,200,000 (1) |
| -Salary Remaining : |
$0 |
| Connor Zary |
$3,000,000 (3) |
| -Salary Remaining : |
$0 |
| Evander Kane |
$3,000,000 (2) |
| -Salary Remaining : |
$0 |
| Shane Pinto (Out of Payroll) |
$2,750,000 (1) |
| -Salary Remaining : |
$0 |
| Fredrik Karlstrom |
$2,250,000 (2) |
| -Salary Remaining : |
$0 |
| Cody Ceci |
$2,200,000 (1) |
| -Salary Remaining : |
$0 |
| Jeremy Swayman |
$2,000,000 (3) |
| -Salary Remaining : |
$0 |
| Ville Husso |
$1,625,000 (1) |
| -Salary Remaining : |
$0 |
| Petr Kvaca |
$1,500,000 (2) |
| -Salary Remaining : |
$0 |
| Torey Krug |
$1,250,000 (1) |
| -Salary Remaining : |
$0 |
| Total Pro Players | 24 |
| Salary Commitment |
| Year 2031 : $87,275,000 |
| Year 2032 : $44,000,000 |
| Year 2033 : $9,000,000 |
| Year 2034 : $0 |
| Salary Average Commitment |
| Year 2031 : $87,275,000 |
| Year 2032 : $44,000,000 |
| Year 2033 : $9,000,000 |
| Year 2034 : $0 |
| Salary Cap with 1 Way Contract |
| Year 2031 : $87,275,000 |
| Year 2032 : $44,000,000 |
| Year 2033 : $9,000,000 |
| Year 2034 : $0 |
|
Farm Players Salaries |
| Joe Veleno |
$200,000 (1) |
| Salary Remaining : |
$0 |
| Jack Pearl (Out of Payroll) |
$190,000 (2) |
| Salary Remaining : |
$0 |
| Hudson Elynuik |
$185,000 (1) |
| Salary Remaining : |
$0 |
| Max Zimmer |
$185,000 (1) |
| Salary Remaining : |
$0 |
| Benjamin Mirageas |
$185,000 (1) |
| Salary Remaining : |
$0 |
| Adam Ginning |
$160,000 (1) |
| Salary Remaining : |
$0 |
| Mathias From |
$155,000 (2) |
| Salary Remaining : |
$0 |
| Kyle Masters |
$140,000 (3) |
| Salary Remaining : |
$0 |
| Ondrej Kase |
$140,000 (1) |
| Salary Remaining : |
$0 |
| Aidan Dudas |
$140,000 (2) |
| Salary Remaining : |
$0 |
| Zbynek Michalek (Out of Payroll) |
$135,000 (1) |
| Salary Remaining : |
$0 |
| Oliver Tarnstrom |
$130,000 (2) |
| Salary Remaining : |
$0 |
| Thomas Schemitsch |
$125,000 (1) |
| Salary Remaining : |
$0 |
| Marco Kasper |
$125,000 (2) |
| Salary Remaining : |
$0 |
| Patrik Pavlikovsky |
$120,000 (2) |
| Salary Remaining : |
$0 |
| Brad Boyes |
$100,000 (1) |
| Salary Remaining : |
$0 |
| Tim Thomas |
$100,000 (1) |
| Salary Remaining : |
$0 |
| Anton Rodin |
$100,000 (2) |
| Salary Remaining : |
$0 |
| Nick Leddy |
$100,000 (2) |
| Salary Remaining : |
$0 |
| Mark Alt |
$100,000 (2) |
| Salary Remaining : |
$0 |
| Alec Dillon |
$75,000 (1) |
| Salary Remaining : |
$0 |
| Martins Dzierkals |
$60,000 (3) |
| Salary Remaining : |
$0 |
| Matthew Nieto |
$50,000 (1) |
| Salary Remaining : |
$0 |
| Arttu Karki |
$50,000 (1) |
| Salary Remaining : |
$0 |
| Daniil Zharkov |
$50,000 (1) |
| Salary Remaining : |
$0 |
| Jack Dougherty |
$50,000 (1) |
| Salary Remaining : |
$0 |
| Mattia Marcantuoni |
$50,000 (1) |
| Salary Remaining : |
$0 |
| Dwyer Tschantz |
$50,000 (1) |
| Salary Remaining : |
$0 |
| Jaden Lindo |
$50,000 (1) |
| Salary Remaining : |
$0 |
| Kerby Rychel (Out of Payroll) |
$50,000 (1) |
| Salary Remaining : |
$0 |
| Brandon Sutter |
$50,000 (1) |
| Salary Remaining : |
$0 |
| Hunter Brzustewicz |
$50,000 (3) |
| Salary Remaining : |
$0 |
| Ian Cole |
$50,000 (1) |
| Salary Remaining : |
$0 |
| Stuart Percy |
$50,000 (2) |
| Salary Remaining : |
$0 |
| Dmitriy Tereskov |
$50,000 (1) |
| Salary Remaining : |
$0 |
| Total Farm Players | 35 |
| Salary Commitment |
| Year 2031 : $3,600,000 |
| Year 2032 : $1,460,000 |
| Year 2033 : $250,000 |
| Year 2034 : $0 |
| Salary Average Commitment |
| Year 2031 : $3,600,000 |
| Year 2032 : $1,460,000 |
| Year 2033 : $250,000 |
| Year 2034 : $0 |
|
Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Air Canada Center - A |
| Level 1: | 6100 - $160 - 5,442 - 89.21% |
| Level 2: | 5100 - $120 - 4,974 - 97.52% |
| Level 3: | 2100 - $110 - 1,975 - 94.06% |
| Level 4: | 4100 - $70 - 3,690 - 90.01% |
| Luxury : | 1031 - $400 - 1,001 - 97.06% |
| Total Capacity : | 18431 |
| Farm |
| Farm Level 1: | 2000 - $65 - 1,627 - 81.36% |
| Farm Level 2: | 1000 - $35 - 984 - 98.43% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 0 |
| Average Attendance - % | 17,082 - 92.68% |
| Average Income per Game | $2,524,051 |
| Year to Date Revenue | $103,486,102 |
| Farm |
| Home Games Left | 0 |
| Average Attendance - % | 2,612 - 87.05% |
| Average Income per Game | $159,853 |
| Year to Date Revenue | $6,553,974 |
Expense |
| Pro Players Total Salaries | $91,666,666 |
| Pro Players Total Average Salaries | $91,666,666 |
| Farm Players Total Salaries | $4,343,334 |
| Farm Players Total Average Salaries | $4,343,334 |
| Coaches Total Salaries | $6,000,000 |
| Luxury Taxe Total | $0 |
| Special Salary Cap Value | $0 |
| Pro Year To Date Expenses | $89,939,294 |
| Farm Year To Date Expenses | $6,267,461 |
| Pro Salary Cap Per Days | $721,785 |
| Pro Salary Cap To Date | $85,939,302 |
| Farm Salary Cap Per Days | $33,669 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Pro Estimated Season Revenue | $0 |
| Farm Estimated Season Revenue | $0 |
| Pro Remaining Season Days | 0 |
| Pro Expenses Per Days | $753,281 |
| Pro Estimated Expenses | $0 |
| Farm Remaining Season Days | 0 |
| Farm Expenses Per Days | $49,173 |
| Farm Estimated Expenses | $0 |
| Estimated Season Expenses | $0 |
| Estimated Season Salary Cap | $85,939,302 |
| Estimate Under Maximum Salary Cap of $89,000,000 | $3,060,698 |
| Estimate Over Minimum Salary Cap of $66,000,000 | $19,939,302 |
| Current Bank Account | $85,695,695 |
| Projected Bank Account | $85,695,695 |
|
Pro Players Salaries |
| Erdvilas Bilaitis |
$8,525,000 (2) |
| -Salary Remaining : |
$0 |
| Kieffer Bellows |
$7,000,000 (2) |
| -Salary Remaining : |
$0 |
| Ryan Johansen |
$6,625,000 (3) |
| -Salary Remaining : |
$0 |
| Pekka Rinne |
$6,500,000 (1) |
| -Salary Remaining : |
$0 |
| Christian Fischer |
$6,250,000 (3) |
| -Salary Remaining : |
$0 |
| John Klingberg |
$5,500,000 (1) |
| -Salary Remaining : |
$0 |
| Dennis Wideman |
$5,083,333 (3) |
| -Salary Remaining : |
$0 |
| Adin Hill |
$3,750,000 (3) |
| -Salary Remaining : |
$0 |
| Tage Thompson |
$3,750,000 (2) |
| -Salary Remaining : |
$0 |
| Jordan Kyrou |
$3,500,000 (2) |
| -Salary Remaining : |
$0 |
| Mikhail Grabovski |
$3,500,000 (1) |
| -Salary Remaining : |
$0 |
| Patric Hornqvist |
$3,500,000 (1) |
| -Salary Remaining : |
$0 |
| Ryan Gropp |
$3,000,000 (3) |
| -Salary Remaining : |
$0 |
| Shane Bowers |
$3,000,000 (2) |
| -Salary Remaining : |
$0 |
| Cam Hillis |
$3,000,000 (3) |
| -Salary Remaining : |
$0 |
| Akil Thomas |
$3,000,000 (3) |
| -Salary Remaining : |
$0 |
| John Ludvig (Out of Payroll) |
$3,000,000 (3) |
| -Salary Remaining : |
$0 |
| Luke Martin |
$3,000,000 (3) |
| -Salary Remaining : |
$0 |
| Martin Necas |
$2,750,000 (2) |
| -Salary Remaining : |
$0 |
| James Greenway |
$2,500,000 (2) |
| -Salary Remaining : |
$0 |
| Brandon Saad |
$2,100,000 (2) |
| -Salary Remaining : |
$0 |
| Wouter Peeters |
$1,750,000 (2) |
| -Salary Remaining : |
$0 |
| Dillon Dube |
$1,750,000 (2) |
| -Salary Remaining : |
$0 |
| Brandon Hickey |
$1,250,000 (2) |
| -Salary Remaining : |
$0 |
| Sven Andrighetto |
$1,083,333 (1) |
| -Salary Remaining : |
$0 |
| Mike Robinson |
$0 (0) |
| Total Pro Players | 26 |
| Salary Commitment |
| Year 2031 : $94,666,666 |
| Year 2032 : $74,583,333 |
| Year 2033 : $36,708,333 |
| Year 2034 : $0 |
| Salary Average Commitment |
| Year 2031 : $94,666,666 |
| Year 2032 : $74,583,333 |
| Year 2033 : $36,708,333 |
| Year 2034 : $0 |
| Salary Cap with 1 Way Contract |
| Year 2031 : $94,666,666 |
| Year 2032 : $74,583,333 |
| Year 2033 : $36,708,333 |
| Year 2034 : $0 |
|
Farm Players Salaries |
| Jonah Gadjovich |
$200,000 (1) |
| Salary Remaining : |
$0 |
| Nikita Popugaev |
$200,000 (1) |
| Salary Remaining : |
$0 |
| Nick Bonino (Out of Payroll) |
$200,000 (1) |
| Salary Remaining : |
$0 |
| John Merrill |
$200,000 (1) |
| Salary Remaining : |
$0 |
| Tyler Weiss |
$195,000 (3) |
| Salary Remaining : |
$0 |
| Mario Ferraro (Out of Payroll) |
$195,000 (2) |
| Salary Remaining : |
$0 |
| Zayde Wisdom |
$195,000 (2) |
| Salary Remaining : |
$0 |
| Xavier Bernard |
$195,000 (3) |
| Salary Remaining : |
$0 |
| Michael Vukojevic |
$190,000 (1) |
| Salary Remaining : |
$0 |
| Brett Leason |
$175,000 (3) |
| Salary Remaining : |
$0 |
| Cale Fleury |
$175,000 (1) |
| Salary Remaining : |
$0 |
| John St. Ivany |
$175,000 (3) |
| Salary Remaining : |
$0 |
| Samuel Helenius |
$170,000 (2) |
| Salary Remaining : |
$0 |
| Tristan Broz |
$170,000 (2) |
| Salary Remaining : |
$0 |
| Jordan Spence |
$170,000 (2) |
| Salary Remaining : |
$0 |
| Ilya Nikolaev |
$160,000 (1) |
| Salary Remaining : |
$0 |
| Roman Schmidt |
$150,000 (2) |
| Salary Remaining : |
$0 |
| Jarrod Maidens |
$150,000 (1) |
| Salary Remaining : |
$0 |
| Radek Smolenak |
$150,000 (1) |
| Salary Remaining : |
$0 |
| Kevin Lynch |
$150,000 (1) |
| Salary Remaining : |
$0 |
| Jacob Josefson |
$150,000 (2) |
| Salary Remaining : |
$0 |
| Carter Mazur |
$140,000 (3) |
| Salary Remaining : |
$0 |
| Jamie Allison |
$130,000 (2) |
| Salary Remaining : |
$0 |
| Domink Masin |
$125,000 (2) |
| Salary Remaining : |
$0 |
| Ilya Konovalov |
$115,000 (1) |
| Salary Remaining : |
$0 |
| Thomas Novak |
$81,667 (3) |
| Salary Remaining : |
$0 |
| Tyler Ennis |
$75,000 (2) |
| Salary Remaining : |
$0 |
| Eamon McAdam |
$75,000 (3) |
| Salary Remaining : |
$0 |
| Brett Lernout |
$71,667 (2) |
| Salary Remaining : |
$0 |
| Artturi Lehkonen |
$60,000 (1) |
| Salary Remaining : |
$0 |
| Mathieu Darche |
$50,000 (1) |
| Salary Remaining : |
$0 |
| Geoff Courtnall |
$50,000 (1) |
| Salary Remaining : |
$0 |
| Hampton Slukynsky |
$50,000 (3) |
| Salary Remaining : |
$0 |
| Dan Sexton |
$0 (0) |
| Salary Remaining : |
$0 |
| Blake McLaughlin |
$0 (0) |
| Salary Remaining : |
$0 |
| Andrej Sekera |
$0 (0) |
| Salary Remaining : |
$0 |
| Total Farm Players | 36 |
| Salary Commitment |
| Year 2031 : $4,738,334 |
| Year 2032 : $2,688,334 |
| Year 2033 : $1,086,667 |
| Year 2034 : $0 |
| Salary Average Commitment |
| Year 2031 : $4,738,334 |
| Year 2032 : $2,688,334 |
| Year 2033 : $1,086,667 |
| Year 2034 : $0 |
|
Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Centre Jack Hammer - I |
| Level 1: | 8000 - $154 - 6,965 - 87.06% |
| Level 2: | 7000 - $114 - 5,847 - 83.53% |
| Level 3: | 4000 - $88 - 2,485 - 62.14% |
| Level 4: | 6000 - $68 - 4,846 - 80.76% |
| Luxury : | 3000 - $325 - 1,374 - 45.80% |
| Total Capacity : | 28000 |
| Farm |
| Farm Level 1: | 2000 - $69 - 1,511 - 75.54% |
| Farm Level 2: | 1000 - $49 - 714 - 71.36% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 0 |
| Average Attendance - % | 21,517 - 76.85% |
| Average Income per Game | $3,116,679 |
| Year to Date Revenue | $127,783,850 |
| Farm |
| Home Games Left | 0 |
| Average Attendance - % | 2,224 - 74.15% |
| Average Income per Game | $158,704 |
| Year to Date Revenue | $6,506,867 |
Expense |
| Pro Players Total Salaries | $79,759,000 |
| Pro Players Total Average Salaries | $79,759,000 |
| Farm Players Total Salaries | $4,095,001 |
| Farm Players Total Average Salaries | $4,095,001 |
| Coaches Total Salaries | $7,750,000 |
| Luxury Taxe Total | $0 |
| Special Salary Cap Value | $0 |
| Pro Year To Date Expenses | $82,409,906 |
| Farm Year To Date Expenses | $5,966,458 |
| Pro Salary Cap Per Days | $628,024 |
| Pro Salary Cap To Date | $76,659,898 |
| Farm Salary Cap Per Days | $31,744 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Pro Estimated Season Revenue | $0 |
| Farm Estimated Season Revenue | $0 |
| Pro Remaining Season Days | 0 |
| Pro Expenses Per Days | $673,299 |
| Pro Estimated Expenses | $0 |
| Farm Remaining Season Days | 0 |
| Farm Expenses Per Days | $47,248 |
| Farm Estimated Expenses | $0 |
| Estimated Season Expenses | $0 |
| Estimated Season Salary Cap | $76,659,898 |
| Estimate Under Maximum Salary Cap of $89,000,000 | $12,340,102 |
| Estimate Over Minimum Salary Cap of $66,000,000 | $10,659,898 |
| Current Bank Account | $43,138,132 |
| Projected Bank Account | $43,138,132 |
|
Pro Players Salaries |
| Ryan Strome |
$6,959,000 (2) |
| -Salary Remaining : |
$0 |
| Mikhail Grigorenko |
$6,750,000 (3) |
| -Salary Remaining : |
$0 |
| Frederik Gauthier |
$6,250,000 (1) |
| -Salary Remaining : |
$0 |
| Denis Gurianov |
$5,500,000 (1) |
| -Salary Remaining : |
$0 |
| Nicolas Meloche |
$5,250,000 (3) |
| -Salary Remaining : |
$0 |
| Tyler Benson |
$5,250,000 (2) |
| -Salary Remaining : |
$0 |
| Matt Moulson |
$4,000,000 (1) |
| -Salary Remaining : |
$0 |
| Radek Faksa |
$3,800,000 (2) |
| -Salary Remaining : |
$0 |
| Zachary Bolduc |
$3,750,000 (3) |
| -Salary Remaining : |
$0 |
| Jason Demers |
$3,750,000 (1) |
| -Salary Remaining : |
$0 |
| Givani Smith |
$3,500,000 (2) |
| -Salary Remaining : |
$0 |
| Marcus Foligno |
$3,250,000 (1) |
| -Salary Remaining : |
$0 |
| Trent Frederic |
$3,000,000 (1) |
| -Salary Remaining : |
$0 |
| Miles Gendron |
$3,000,000 (2) |
| -Salary Remaining : |
$0 |
| Erik Cernak |
$2,750,000 (3) |
| -Salary Remaining : |
$0 |
| Olivier Kylington |
$2,500,000 (1) |
| -Salary Remaining : |
$0 |
| Axel Bussieres |
$2,500,000 (1) |
| -Salary Remaining : |
$0 |
| Gianni Fairbrother |
$2,500,000 (3) |
| -Salary Remaining : |
$0 |
| Brett Murray |
$2,250,000 (2) |
| -Salary Remaining : |
$0 |
| Matt Villalta |
$2,000,000 (2) |
| -Salary Remaining : |
$0 |
| Spencer Martin |
$1,250,000 (2) |
| -Salary Remaining : |
$0 |
| Total Pro Players | 21 |
| Salary Commitment |
| Year 2031 : $79,759,000 |
| Year 2032 : $49,009,000 |
| Year 2033 : $21,000,000 |
| Year 2034 : $0 |
| Salary Average Commitment |
| Year 2031 : $79,759,000 |
| Year 2032 : $49,009,000 |
| Year 2033 : $21,000,000 |
| Year 2034 : $0 |
| Salary Cap with 1 Way Contract |
| Year 2031 : $79,759,000 |
| Year 2032 : $49,009,000 |
| Year 2033 : $21,000,000 |
| Year 2034 : $0 |
|
Farm Players Salaries |
| Frederic Allard |
$200,000 (1) |
| Salary Remaining : |
$0 |
| Patrik Puistola |
$195,000 (3) |
| Salary Remaining : |
$0 |
| Casey Fitzgerald |
$195,000 (2) |
| Salary Remaining : |
$0 |
| Wyatte Wylie |
$185,000 (3) |
| Salary Remaining : |
$0 |
| Cole Fonstad |
$185,000 (3) |
| Salary Remaining : |
$0 |
| Jayden Struble |
$185,000 (2) |
| Salary Remaining : |
$0 |
| Sam Lafferty |
$183,333 (1) |
| Salary Remaining : |
$0 |
| Jean-Luc Foudy |
$180,000 (1) |
| Salary Remaining : |
$0 |
| Luke Prokop |
$175,000 (2) |
| Salary Remaining : |
$0 |
| Rhett Gardner |
$175,000 (2) |
| Salary Remaining : |
$0 |
| Janis Moser |
$165,000 (3) |
| Salary Remaining : |
$0 |
| Jack McBain |
$165,000 (2) |
| Salary Remaining : |
$0 |
| Samuel Houde |
$155,000 (1) |
| Salary Remaining : |
$0 |
| Jack Thompson |
$155,000 (2) |
| Salary Remaining : |
$0 |
| Ethan Keppen |
$155,000 (1) |
| Salary Remaining : |
$0 |
| David Ullstrom |
$150,000 (1) |
| Salary Remaining : |
$0 |
| Connor Ingram |
$150,000 (2) |
| Salary Remaining : |
$0 |
| Sean Farrell |
$130,000 (2) |
| Salary Remaining : |
$0 |
| Michael Benning |
$130,000 (2) |
| Salary Remaining : |
$0 |
| Hugo Alnefelt |
$125,000 (1) |
| Salary Remaining : |
$0 |
| Lukas Parik |
$115,000 (1) |
| Salary Remaining : |
$0 |
| Matthew Spencer |
$81,667 (3) |
| Salary Remaining : |
$0 |
| Jonne Tammela |
$81,667 (3) |
| Salary Remaining : |
$0 |
| Yakov Trenin |
$81,667 (3) |
| Salary Remaining : |
$0 |
| Austin Carroll |
$66,667 (2) |
| Salary Remaining : |
$0 |
| Frank Vatrano |
$65,000 (1) |
| Salary Remaining : |
$0 |
| Patrice Lefebvre |
$65,000 (1) |
| Salary Remaining : |
$0 |
| Viktor Neuchev |
$50,000 (2) |
| Salary Remaining : |
$0 |
| Marc Bureau (Out of Payroll) |
$50,000 (1) |
| Salary Remaining : |
$0 |
| Stefan Matteau |
$50,000 (1) |
| Salary Remaining : |
$0 |
| Chris Bigras |
$50,000 (1) |
| Salary Remaining : |
$0 |
| Arron Asham |
$50,000 (1) |
| Salary Remaining : |
$0 |
| Total Farm Players | 32 |
| Salary Commitment |
| Year 2031 : $4,145,001 |
| Year 2032 : $2,551,668 |
| Year 2033 : $975,001 |
| Year 2034 : $0 |
| Salary Average Commitment |
| Year 2031 : $4,145,001 |
| Year 2032 : $2,551,668 |
| Year 2033 : $975,001 |
| Year 2034 : $0 |
|
Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Mellon Arena - A |
| Level 1: | 6825 - $155 - 6,094 - 89.28% |
| Level 2: | 5775 - $115 - 5,586 - 96.72% |
| Level 3: | 2362 - $89 - 2,196 - 92.99% |
| Level 4: | 4725 - $69 - 4,008 - 84.82% |
| Luxury : | 1313 - $329 - 1,247 - 94.95% |
| Total Capacity : | 21000 |
| Farm |
| Farm Level 1: | 2000 - $75 - 1,439 - 71.95% |
| Farm Level 2: | 1000 - $50 - 704 - 70.42% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 0 |
| Average Attendance - % | 19,130 - 91.10% |
| Average Income per Game | $2,839,547 |
| Year to Date Revenue | $116,421,417 |
| Farm |
| Home Games Left | 0 |
| Average Attendance - % | 2,143 - 71.44% |
| Average Income per Game | $163,173 |
| Year to Date Revenue | $6,690,098 |
Expense |
| Pro Players Total Salaries | $83,833,333 |
| Pro Players Total Average Salaries | $83,833,334 |
| Farm Players Total Salaries | $4,616,334 |
| Farm Players Total Average Salaries | $4,616,334 |
| Coaches Total Salaries | $9,800,000 |
| Luxury Taxe Total | $0 |
| Special Salary Cap Value | $0 |
| Pro Year To Date Expenses | $94,580,831 |
| Farm Year To Date Expenses | $4,918,128 |
| Pro Salary Cap Per Days | $660,105 |
| Pro Salary Cap To Date | $85,280,853 |
| Farm Salary Cap Per Days | $35,786 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Pro Estimated Season Revenue | $0 |
| Farm Estimated Season Revenue | $0 |
| Pro Remaining Season Days | 0 |
| Pro Expenses Per Days | $733,333 |
| Pro Estimated Expenses | $0 |
| Farm Remaining Season Days | 0 |
| Farm Expenses Per Days | $39,662 |
| Farm Estimated Expenses | $0 |
| Estimated Season Expenses | $0 |
| Estimated Season Salary Cap | $85,280,853 |
| Estimate Under Maximum Salary Cap of $89,000,000 | $3,719,147 |
| Estimate Over Minimum Salary Cap of $66,000,000 | $19,280,853 |
| Current Bank Account | $132,745,739 |
| Projected Bank Account | $132,745,739 |
|
Pro Players Salaries |
| Taylor Hall |
$8,750,000 (1) |
| -Salary Remaining : |
$0 |
| Noah Juulsen |
$6,250,000 (3) |
| -Salary Remaining : |
$0 |
| Joshua Ho-Sang |
$6,083,333 (1) |
| -Salary Remaining : |
$0 |
| Jake Bean |
$6,000,000 (2) |
| -Salary Remaining : |
$0 |
| Elias Lindholm |
$5,000,000 (2) |
| -Salary Remaining : |
$0 |
| Olli Maatta |
$4,250,000 (3) |
| -Salary Remaining : |
$0 |
| Conner Bleackley (Out of Payroll) |
$4,250,000 (2) |
| -Salary Remaining : |
$0 |
| Blake Speers |
$4,250,000 (3) |
| -Salary Remaining : |
$0 |
| Rasmus Asplund |
$4,000,000 (1) |
| -Salary Remaining : |
$0 |
| Filip Chytil |
$3,750,000 (2) |
| -Salary Remaining : |
$0 |
| Brian Elliott |
$3,750,000 (1) |
| -Salary Remaining : |
$0 |
| Max Comtois |
$3,250,000 (2) |
| -Salary Remaining : |
$0 |
| Brendan Brisson |
$3,250,000 (2) |
| -Salary Remaining : |
$0 |
| Emil Heineman |
$3,250,000 (2) |
| -Salary Remaining : |
$0 |
| Anthony Beauvillier |
$3,000,000 (3) |
| -Salary Remaining : |
$0 |
| Ryan Merkley |
$3,000,000 (1) |
| -Salary Remaining : |
$0 |
| Ville Heinola |
$3,000,000 (2) |
| -Salary Remaining : |
$0 |
| Colin White |
$3,000,000 (3) |
| -Salary Remaining : |
$0 |
| Eemeli Rasanen |
$2,750,000 (1) |
| -Salary Remaining : |
$0 |
| Darnell Nurse |
$2,750,000 (1) |
| -Salary Remaining : |
$0 |
| Simon Lundmark |
$2,000,000 (1) |
| -Salary Remaining : |
$0 |
| Dany Raiche |
$2,000,000 (2) |
| -Salary Remaining : |
$0 |
| Christopher Gibson |
$500,000 (3) |
| -Salary Remaining : |
$0 |
| Total Pro Players | 23 |
| Salary Commitment |
| Year 2031 : $88,083,333 |
| Year 2032 : $55,000,000 |
| Year 2033 : $21,250,000 |
| Year 2034 : $0 |
| Salary Average Commitment |
| Year 2031 : $88,083,334 |
| Year 2032 : $55,000,000 |
| Year 2033 : $21,250,000 |
| Year 2034 : $0 |
| Salary Cap with 1 Way Contract |
| Year 2031 : $88,083,334 |
| Year 2032 : $55,000,000 |
| Year 2033 : $21,250,000 |
| Year 2034 : $0 |
|
Farm Players Salaries |
| Samuel Girard |
$200,000 (1) |
| Salary Remaining : |
$0 |
| Ryan O'Reilly |
$200,000 (3) |
| Salary Remaining : |
$0 |
| Chaz Lucius |
$200,000 (2) |
| Salary Remaining : |
$0 |
| Xavier Bourgault |
$200,000 (2) |
| Salary Remaining : |
$0 |
| Evgeny Kuznetsov |
$200,000 (1) |
| Salary Remaining : |
$0 |
| Artemi Kniazev |
$200,000 (3) |
| Salary Remaining : |
$0 |
| Marian Studenic |
$185,000 (1) |
| Salary Remaining : |
$0 |
| Connor Hall |
$185,000 (1) |
| Salary Remaining : |
$0 |
| Eemil Viro |
$180,000 (1) |
| Salary Remaining : |
$0 |
| Jeremie Poirier |
$180,000 (1) |
| Salary Remaining : |
$0 |
| Shai Buium |
$180,000 (2) |
| Salary Remaining : |
$0 |
| Rasmus Bengtsson |
$175,000 (3) |
| Salary Remaining : |
$0 |
| Zion Nybeck |
$155,000 (1) |
| Salary Remaining : |
$0 |
| Kody Clark |
$145,000 (1) |
| Salary Remaining : |
$0 |
| Jamieson Rees |
$145,000 (1) |
| Salary Remaining : |
$0 |
| Justin Ertel |
$145,000 (1) |
| Salary Remaining : |
$0 |
| Kyle Olson |
$135,000 (1) |
| Salary Remaining : |
$0 |
| Jeremy Lauzon |
$125,000 (3) |
| Salary Remaining : |
$0 |
| Troy Terry |
$125,000 (1) |
| Salary Remaining : |
$0 |
| Julien Pelletier |
$125,000 (2) |
| Salary Remaining : |
$0 |
| Riley Sutter |
$125,000 (1) |
| Salary Remaining : |
$0 |
| Jesper Eliasson (Out of Payroll) |
$125,000 (1) |
| Salary Remaining : |
$0 |
| Michael Bournival |
$108,000 (3) |
| Salary Remaining : |
$0 |
| Ethan Edwards |
$105,000 (1) |
| Salary Remaining : |
$0 |
| Cameron Whynot |
$105,000 (1) |
| Salary Remaining : |
$0 |
| Stanislaus Cuprik |
$100,000 (1) |
| Salary Remaining : |
$0 |
| Kerkko Kuoppala |
$91,667 (1) |
| Salary Remaining : |
$0 |
| Pierre-Edouard Bellemare |
$80,000 (1) |
| Salary Remaining : |
$0 |
| Clarke MacArthur |
$75,000 (1) |
| Salary Remaining : |
$0 |
| Jean-Gabriel Pageau |
$75,000 (1) |
| Salary Remaining : |
$0 |
| Guillaume Brisebois |
$71,667 (3) |
| Salary Remaining : |
$0 |
| Tristan Lennox |
$65,000 (1) |
| Salary Remaining : |
$0 |
| Ilya Mikheyev |
$65,000 (1) |
| Salary Remaining : |
$0 |
| Tomas Kopecky |
$65,000 (1) |
| Salary Remaining : |
$0 |
| Jordan Caron |
$50,000 (1) |
| Salary Remaining : |
$0 |
| Antoine Lafleur |
$50,000 (1) |
| Salary Remaining : |
$0 |
| Total Farm Players | 36 |
| Salary Commitment |
| Year 2031 : $4,741,334 |
| Year 2032 : $1,584,667 |
| Year 2033 : $879,667 |
| Year 2034 : $0 |
| Salary Average Commitment |
| Year 2031 : $4,741,334 |
| Year 2032 : $1,584,667 |
| Year 2033 : $879,667 |
| Year 2034 : $0 |
|
Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Bridgestone Arena - B |
| Level 1: | 6500 - $160 - 5,654 - 86.99% |
| Level 2: | 5500 - $135 - 4,160 - 75.63% |
| Level 3: | 2250 - $110 - 1,711 - 76.06% |
| Level 4: | 4500 - $90 - 3,092 - 68.72% |
| Luxury : | 1250 - $350 - 1,098 - 87.86% |
| Total Capacity : | 20000 |
| Farm |
| Farm Level 1: | 2000 - $60 - 1,974 - 98.70% |
| Farm Level 2: | 1000 - $40 - 971 - 97.10% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 0 |
| Average Attendance - % | 15,716 - 78.58% |
| Average Income per Game | $2,641,617 |
| Year to Date Revenue | $108,306,283 |
| Farm |
| Home Games Left | 0 |
| Average Attendance - % | 2,945 - 98.16% |
| Average Income per Game | $179,292 |
| Year to Date Revenue | $7,350,970 |
Expense |
| Pro Players Total Salaries | $78,716,666 |
| Pro Players Total Average Salaries | $78,716,666 |
| Farm Players Total Salaries | $3,061,667 |
| Farm Players Total Average Salaries | $3,061,667 |
| Coaches Total Salaries | $9,300,000 |
| Luxury Taxe Total | $0 |
| Special Salary Cap Value | $0 |
| Pro Year To Date Expenses | $83,699,999 |
| Farm Year To Date Expenses | $6,563,778 |
| Pro Salary Cap Per Days | $619,816 |
| Pro Salary Cap To Date | $77,899,998 |
| Farm Salary Cap Per Days | $23,734 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Pro Estimated Season Revenue | $0 |
| Farm Estimated Season Revenue | $0 |
| Pro Remaining Season Days | 0 |
| Pro Expenses Per Days | $665,486 |
| Pro Estimated Expenses | $0 |
| Farm Remaining Season Days | 0 |
| Farm Expenses Per Days | $50,866 |
| Farm Estimated Expenses | $0 |
| Estimated Season Expenses | $0 |
| Estimated Season Salary Cap | $77,899,998 |
| Estimate Under Maximum Salary Cap of $89,000,000 | $11,100,002 |
| Estimate Over Minimum Salary Cap of $66,000,000 | $11,899,998 |
| Current Bank Account | $69,638,463 |
| Projected Bank Account | $69,638,463 |
|
Pro Players Salaries |
| Tyson Jost |
$7,000,000 (2) |
| -Salary Remaining : |
$0 |
| Thomas Hickey |
$7,000,000 (1) |
| -Salary Remaining : |
$0 |
| James Wisniewski |
$6,250,000 (2) |
| -Salary Remaining : |
$0 |
| Travis Konecny |
$6,250,000 (1) |
| -Salary Remaining : |
$0 |
| Michael McLeod |
$6,250,000 (1) |
| -Salary Remaining : |
$0 |
| Carl Hagelin |
$6,000,000 (1) |
| -Salary Remaining : |
$0 |
| Ryan Pulock |
$5,083,333 (3) |
| -Salary Remaining : |
$0 |
| Joel Farabee |
$3,750,000 (3) |
| -Salary Remaining : |
$0 |
| Cody Eakin |
$3,583,333 (3) |
| -Salary Remaining : |
$0 |
| Nick Suzuki |
$3,500,000 (2) |
| -Salary Remaining : |
$0 |
| Juuso Valimaki (Out of Payroll) |
$3,500,000 (1) |
| -Salary Remaining : |
$0 |
| Jacob Trouba |
$3,000,000 (3) |
| -Salary Remaining : |
$0 |
| Brandt Clarke |
$3,000,000 (3) |
| -Salary Remaining : |
$0 |
| Adrian Kempe |
$3,000,000 (2) |
| -Salary Remaining : |
$0 |
| Valeri Nichushkin |
$2,750,000 (1) |
| -Salary Remaining : |
$0 |
| Ryan Suzuki |
$2,750,000 (1) |
| -Salary Remaining : |
$0 |
| Sebastian Aho |
$2,500,000 (1) |
| -Salary Remaining : |
$0 |
| Spencer Knight |
$2,000,000 (1) |
| -Salary Remaining : |
$0 |
| Evan Cormier |
$1,750,000 (2) |
| -Salary Remaining : |
$0 |
| Neal Pionk |
$1,250,000 (1) |
| -Salary Remaining : |
$0 |
| Rolan McKeown |
$1,250,000 (2) |
| -Salary Remaining : |
$0 |
| Daniel Altshuller |
$800,000 (1) |
| -Salary Remaining : |
$0 |
| Total Pro Players | 22 |
| Salary Commitment |
| Year 2031 : $82,216,666 |
| Year 2032 : $41,166,666 |
| Year 2033 : $18,416,666 |
| Year 2034 : $0 |
| Salary Average Commitment |
| Year 2031 : $82,216,666 |
| Year 2032 : $41,166,666 |
| Year 2033 : $18,416,666 |
| Year 2034 : $0 |
| Salary Cap with 1 Way Contract |
| Year 2031 : $82,216,666 |
| Year 2032 : $41,166,666 |
| Year 2033 : $18,416,666 |
| Year 2034 : $0 |
|
Farm Players Salaries |
| Logan Stankoven |
$200,000 (2) |
| Salary Remaining : |
$0 |
| Dmitri Semykin |
$195,000 (2) |
| Salary Remaining : |
$0 |
| Luca Munzenberger |
$195,000 (3) |
| Salary Remaining : |
$0 |
| Lukas Cormier (Out of Payroll) |
$195,000 (2) |
| Salary Remaining : |
$0 |
| Jakub Brabenec |
$175,000 (3) |
| Salary Remaining : |
$0 |
| Tuukka Tieksola |
$175,000 (1) |
| Salary Remaining : |
$0 |
| Victor Stjernborg |
$175,000 (3) |
| Salary Remaining : |
$0 |
| Niklas Nordgren |
$170,000 (1) |
| Salary Remaining : |
$0 |
| Sam Stange |
$155,000 (3) |
| Salary Remaining : |
$0 |
| Trevor Kuntar |
$155,000 (2) |
| Salary Remaining : |
$0 |
| Jake Chiasson |
$130,000 (3) |
| Salary Remaining : |
$0 |
| Colten Ellis |
$115,000 (1) |
| Salary Remaining : |
$0 |
| Steve Bosse |
$108,333 (3) |
| Salary Remaining : |
$0 |
| Philip Svedeback |
$105,000 (3) |
| Salary Remaining : |
$0 |
| Vaclav Karabacek |
$91,667 (2) |
| Salary Remaining : |
$0 |
| Dillon Heatherington |
$91,667 (1) |
| Salary Remaining : |
$0 |
| Andrew Mangiapane |
$75,000 (1) |
| Salary Remaining : |
$0 |
| Brandon Tanev |
$75,000 (1) |
| Salary Remaining : |
$0 |
| Rafael Harvey-Pinard |
$65,000 (1) |
| Salary Remaining : |
$0 |
| Xavier Simoneau |
$65,000 (1) |
| Salary Remaining : |
$0 |
| Nicolas Deslauriers |
$65,000 (1) |
| Salary Remaining : |
$0 |
| Ethan Bear |
$65,000 (1) |
| Salary Remaining : |
$0 |
| Arber Xhekaj |
$65,000 (1) |
| Salary Remaining : |
$0 |
| Ryan Carpenter |
$50,000 (1) |
| Salary Remaining : |
$0 |
| Dylan DeMelo |
$50,000 (1) |
| Salary Remaining : |
$0 |
| George Parros |
$50,000 (1) |
| Salary Remaining : |
$0 |
| Travis Moen |
$50,000 (1) |
| Salary Remaining : |
$0 |
| Andrew Cogliano |
$50,000 (1) |
| Salary Remaining : |
$0 |
| Robin Travanti |
$50,000 (1) |
| Salary Remaining : |
$0 |
| Gustav Olofsson |
$50,000 (1) |
| Salary Remaining : |
$0 |
| Total Farm Players | 30 |
| Salary Commitment |
| Year 2031 : $3,256,667 |
| Year 2032 : $1,880,000 |
| Year 2033 : $1,043,333 |
| Year 2034 : $0 |
| Salary Average Commitment |
| Year 2031 : $3,256,667 |
| Year 2032 : $1,880,000 |
| Year 2033 : $1,043,333 |
| Year 2034 : $0 |
|
Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Madison Square Garden - B |
| Level 1: | 6825 - $170 - 5,176 - 75.83% |
| Level 2: | 5775 - $125 - 4,561 - 78.97% |
| Level 3: | 2362 - $100 - 1,802 - 76.27% |
| Level 4: | 4725 - $77 - 3,504 - 74.17% |
| Luxury : | 1313 - $400 - 944 - 71.87% |
| Total Capacity : | 21000 |
| Farm |
| Farm Level 1: | 2000 - $67 - 1,580 - 79.01% |
| Farm Level 2: | 1000 - $50 - 700 - 70.03% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 0 |
| Average Attendance - % | 15,986 - 76.12% |
| Average Income per Game | $2,596,198 |
| Year to Date Revenue | $106,444,127 |
| Farm |
| Home Games Left | 0 |
| Average Attendance - % | 2,280 - 76.02% |
| Average Income per Game | $160,609 |
| Year to Date Revenue | $6,584,977 |
Expense |
| Pro Players Total Salaries | $85,000,000 |
| Pro Players Total Average Salaries | $85,000,000 |
| Farm Players Total Salaries | $5,081,667 |
| Farm Players Total Average Salaries | $5,081,667 |
| Coaches Total Salaries | $5,100,000 |
| Luxury Taxe Total | $0 |
| Special Salary Cap Value | $0 |
| Pro Year To Date Expenses | $85,716,510 |
| Farm Year To Date Expenses | $6,483,767 |
| Pro Salary Cap Per Days | $669,291 |
| Pro Salary Cap To Date | $82,216,517 |
| Farm Salary Cap Per Days | $39,393 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Pro Estimated Season Revenue | $0 |
| Farm Estimated Season Revenue | $0 |
| Pro Remaining Season Days | 0 |
| Pro Expenses Per Days | $696,850 |
| Pro Estimated Expenses | $0 |
| Farm Remaining Season Days | 0 |
| Farm Expenses Per Days | $51,796 |
| Farm Estimated Expenses | $0 |
| Estimated Season Expenses | $0 |
| Estimated Season Salary Cap | $82,216,517 |
| Estimate Under Maximum Salary Cap of $89,000,000 | $6,783,483 |
| Estimate Over Minimum Salary Cap of $66,000,000 | $16,216,517 |
| Current Bank Account | $94,359,151 |
| Projected Bank Account | $94,359,151 |
|
Pro Players Salaries |
| Braden Holtby |
$7,000,000 (1) |
| -Salary Remaining : |
$0 |
| Frans Nielsen |
$6,250,000 (1) |
| -Salary Remaining : |
$0 |
| Steven Stamkos |
$6,250,000 (1) |
| -Salary Remaining : |
$0 |
| Zachary Senyshyn |
$5,250,000 (3) |
| -Salary Remaining : |
$0 |
| Dennis Cholowski |
$5,000,000 (1) |
| -Salary Remaining : |
$0 |
| Jared McIsaac |
$5,000,000 (3) |
| -Salary Remaining : |
$0 |
| Connor Brickley |
$4,750,000 (1) |
| -Salary Remaining : |
$0 |
| David Desharnais |
$4,000,000 (1) |
| -Salary Remaining : |
$0 |
| Cam York |
$4,000,000 (1) |
| -Salary Remaining : |
$0 |
| Eeli Tolvanen |
$4,000,000 (2) |
| -Salary Remaining : |
$0 |
| Dustin Byfuglien |
$4,000,000 (1) |
| -Salary Remaining : |
$0 |
| Jacob Perreault |
$3,750,000 (2) |
| -Salary Remaining : |
$0 |
| Robin Salo |
$3,500,000 (1) |
| -Salary Remaining : |
$0 |
| Nolan Allen |
$3,000,000 (3) |
| -Salary Remaining : |
$0 |
| Haydn Fleury |
$3,000,000 (2) |
| -Salary Remaining : |
$0 |
| Arthur Kaliyev |
$3,000,000 (1) |
| -Salary Remaining : |
$0 |
| Daniel Torgersson |
$3,000,000 (2) |
| -Salary Remaining : |
$0 |
| Zach Hamill |
$2,750,000 (2) |
| -Salary Remaining : |
$0 |
| Maksim Zhukov |
$2,500,000 (2) |
| -Salary Remaining : |
$0 |
| Lukas Sutter |
$2,250,000 (2) |
| -Salary Remaining : |
$0 |
| Jonathan-Ismael Diaby |
$1,250,000 (1) |
| -Salary Remaining : |
$0 |
| Marko Dano |
$500,000 (1) |
| -Salary Remaining : |
$0 |
| J. T. Compher |
$500,000 (1) |
| -Salary Remaining : |
$0 |
| Joonas Korpisalo |
$500,000 (1) |
| -Salary Remaining : |
$0 |
| Total Pro Players | 24 |
| Salary Commitment |
| Year 2031 : $85,000,000 |
| Year 2032 : $34,500,000 |
| Year 2033 : $13,250,000 |
| Year 2034 : $0 |
| Salary Average Commitment |
| Year 2031 : $85,000,000 |
| Year 2032 : $34,500,000 |
| Year 2033 : $13,250,000 |
| Year 2034 : $0 |
| Salary Cap with 1 Way Contract |
| Year 2031 : $85,000,000 |
| Year 2032 : $34,500,000 |
| Year 2033 : $13,250,000 |
| Year 2034 : $0 |
|
Farm Players Salaries |
| Yegor Spiridonov |
$200,000 (1) |
| Salary Remaining : |
$0 |
| Josh Doan |
$200,000 (2) |
| Salary Remaining : |
$0 |
| Garrett Pilon |
$200,000 (3) |
| Salary Remaining : |
$0 |
| Corey Trivino |
$200,000 (1) |
| Salary Remaining : |
$0 |
| David Perron |
$200,000 (1) |
| Salary Remaining : |
$0 |
| Domenick Fensore |
$195,000 (1) |
| Salary Remaining : |
$0 |
| Zach Fischer |
$195,000 (3) |
| Salary Remaining : |
$0 |
| Jack Drury |
$195,000 (3) |
| Salary Remaining : |
$0 |
| Layton Ahac |
$195,000 (1) |
| Salary Remaining : |
$0 |
| Jayden Grubbe |
$190,000 (2) |
| Salary Remaining : |
$0 |
| Yan Kuznetsov |
$190,000 (1) |
| Salary Remaining : |
$0 |
| Mikhail Maltsev |
$185,000 (2) |
| Salary Remaining : |
$0 |
| Kyle Capobianco |
$185,000 (1) |
| Salary Remaining : |
$0 |
| Donovan Sebrango |
$180,000 (1) |
| Salary Remaining : |
$0 |
| Landon Slaggert |
$175,000 (2) |
| Salary Remaining : |
$0 |
| Ryker Evans |
$175,000 (3) |
| Salary Remaining : |
$0 |
| Zac Rinaldo |
$175,000 (1) |
| Salary Remaining : |
$0 |
| Louis Belpedio |
$158,333 (1) |
| Salary Remaining : |
$0 |
| Aidan Hreschuk |
$155,000 (2) |
| Salary Remaining : |
$0 |
| Wyatt Kaiser |
$155,000 (2) |
| Salary Remaining : |
$0 |
| Lukas Elvenes |
$140,000 (2) |
| Salary Remaining : |
$0 |
| Remi Elie |
$125,000 (1) |
| Salary Remaining : |
$0 |
| David Honzik |
$100,000 (1) |
| Salary Remaining : |
$0 |
| Jared Staal |
$100,000 (1) |
| Salary Remaining : |
$0 |
| Jamie McGinn |
$100,000 (1) |
| Salary Remaining : |
$0 |
| Alexander Frolov |
$100,000 (1) |
| Salary Remaining : |
$0 |
| Brandon Carlo |
$91,667 (3) |
| Salary Remaining : |
$0 |
| Jay Beagle |
$75,000 (1) |
| Salary Remaining : |
$0 |
| Alex Iafallo |
$75,000 (1) |
| Salary Remaining : |
$0 |
| Zach Hyman |
$75,000 (1) |
| Salary Remaining : |
$0 |
| Conor Garland |
$65,000 (1) |
| Salary Remaining : |
$0 |
| Paul Gaustad |
$65,000 (1) |
| Salary Remaining : |
$0 |
| Anthony Stolarz |
$60,000 (3) |
| Salary Remaining : |
$0 |
| Juho Lammikko |
$56,667 (2) |
| Salary Remaining : |
$0 |
| Marcus Johansson |
$50,000 (1) |
| Salary Remaining : |
$0 |
| Mark Visentin |
$50,000 (2) |
| Salary Remaining : |
$0 |
| Dominic Moore |
$50,000 (1) |
| Salary Remaining : |
$0 |
| Alexander Dergachyov |
$0 (0) |
| Salary Remaining : |
$0 |
| Mike Santorelli |
$0 (0) |
| Salary Remaining : |
$0 |
| Total Farm Players | 39 |
| Salary Commitment |
| Year 2031 : $5,081,667 |
| Year 2032 : $2,223,334 |
| Year 2033 : $916,667 |
| Year 2034 : $0 |
| Salary Average Commitment |
| Year 2031 : $5,081,667 |
| Year 2032 : $2,223,334 |
| Year 2033 : $916,667 |
| Year 2034 : $0 |
|
Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Little Caesars Arena - C |
| Level 1: | 7150 - $153 - 6,888 - 96.33% |
| Level 2: | 6050 - $111 - 5,371 - 88.78% |
| Level 3: | 2475 - $88 - 2,261 - 91.35% |
| Level 4: | 4950 - $61 - 4,751 - 95.98% |
| Luxury : | 1375 - $329 - 1,334 - 97.05% |
| Total Capacity : | 22000 |
| Farm |
| Farm Level 1: | 2000 - $75 - 1,406 - 70.30% |
| Farm Level 2: | 1000 - $50 - 713 - 71.31% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 0 |
| Average Attendance - % | 20,605 - 93.66% |
| Average Income per Game | $2,968,181 |
| Year to Date Revenue | $121,695,409 |
| Farm |
| Home Games Left | 0 |
| Average Attendance - % | 2,119 - 70.63% |
| Average Income per Game | $160,850 |
| Year to Date Revenue | $6,594,850 |
Expense |
| Pro Players Total Salaries | $91,000,000 |
| Pro Players Total Average Salaries | $91,000,000 |
| Farm Players Total Salaries | $4,946,667 |
| Farm Players Total Average Salaries | $4,946,667 |
| Coaches Total Salaries | $9,020,000 |
| Luxury Taxe Total | $0 |
| Special Salary Cap Value | $0 |
| Pro Year To Date Expenses | $93,604,241 |
| Farm Year To Date Expenses | $7,825,851 |
| Pro Salary Cap Per Days | $716,535 |
| Pro Salary Cap To Date | $87,584,230 |
| Farm Salary Cap Per Days | $38,346 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Pro Estimated Season Revenue | $0 |
| Farm Estimated Season Revenue | $0 |
| Pro Remaining Season Days | 0 |
| Pro Expenses Per Days | $763,937 |
| Pro Estimated Expenses | $0 |
| Farm Remaining Season Days | 0 |
| Farm Expenses Per Days | $61,602 |
| Farm Estimated Expenses | $0 |
| Estimated Season Expenses | $0 |
| Estimated Season Salary Cap | $87,584,230 |
| Estimate Under Maximum Salary Cap of $89,000,000 | $1,415,770 |
| Estimate Over Minimum Salary Cap of $66,000,000 | $21,584,230 |
| Current Bank Account | $61,027,927 |
| Projected Bank Account | $61,027,927 |
|
Pro Players Salaries |
| Nail Yakupov |
$8,000,000 (1) |
| -Salary Remaining : |
$0 |
| Joe Pavelski |
$7,250,000 (1) |
| -Salary Remaining : |
$0 |
| Adam Henrique |
$6,750,000 (1) |
| -Salary Remaining : |
$0 |
| Aaron Ekblad |
$6,250,000 (2) |
| -Salary Remaining : |
$0 |
| Kyle Connor |
$6,250,000 (3) |
| -Salary Remaining : |
$0 |
| Pavel Zacha |
$6,250,000 (3) |
| -Salary Remaining : |
$0 |
| Brendan Gallagher |
$6,000,000 (1) |
| -Salary Remaining : |
$0 |
| Barrett Hayton |
$4,500,000 (1) |
| -Salary Remaining : |
$0 |
| Jake Sanderson |
$4,000,000 (2) |
| -Salary Remaining : |
$0 |
| Troy Brouwer |
$4,000,000 (1) |
| -Salary Remaining : |
$0 |
| Matthew Boldy |
$3,750,000 (1) |
| -Salary Remaining : |
$0 |
| Dylan Cozens |
$3,750,000 (1) |
| -Salary Remaining : |
$0 |
| Thatcher Demko |
$3,750,000 (2) |
| -Salary Remaining : |
$0 |
| Kailer Yamamoto |
$3,500,000 (1) |
| -Salary Remaining : |
$0 |
| Mavrik Bourque |
$3,250,000 (1) |
| -Salary Remaining : |
$0 |
| Henri Jokiharju |
$3,000,000 (1) |
| -Salary Remaining : |
$0 |
| Derrick Pouliot |
$3,000,000 (1) |
| -Salary Remaining : |
$0 |
| Kaedan Korczak |
$2,750,000 (1) |
| -Salary Remaining : |
$0 |
| Michael Dipietro |
$2,000,000 (1) |
| -Salary Remaining : |
$0 |
| Peter Stastny |
$1,500,000 (1) |
| -Salary Remaining : |
$0 |
| Ryan White |
$1,500,000 (1) |
| -Salary Remaining : |
$0 |
| Total Pro Players | 21 |
| Salary Commitment |
| Year 2031 : $91,000,000 |
| Year 2032 : $26,500,000 |
| Year 2033 : $12,500,000 |
| Year 2034 : $0 |
| Salary Average Commitment |
| Year 2031 : $91,000,000 |
| Year 2032 : $26,500,000 |
| Year 2033 : $12,500,000 |
| Year 2034 : $0 |
| Salary Cap with 1 Way Contract |
| Year 2031 : $91,000,000 |
| Year 2032 : $26,500,000 |
| Year 2033 : $12,500,000 |
| Year 2034 : $0 |
|
Farm Players Salaries |
| Corson Ceulemans |
$200,000 (1) |
| Salary Remaining : |
$0 |
| Tomas Fleischmann |
$200,000 (1) |
| Salary Remaining : |
$0 |
| Samu Tuomaala |
$200,000 (2) |
| Salary Remaining : |
$0 |
| Ridley Greig |
$200,000 (1) |
| Salary Remaining : |
$0 |
| Jakob Pelletier |
$200,000 (1) |
| Salary Remaining : |
$0 |
| Raphael Lavoie |
$200,000 (1) |
| Salary Remaining : |
$0 |
| Oskar Olausson |
$200,000 (2) |
| Salary Remaining : |
$0 |
| Mattias Samuelsson |
$195,000 (2) |
| Salary Remaining : |
$0 |
| Alexander Campbell |
$185,000 (2) |
| Salary Remaining : |
$0 |
| K'Andre Miller |
$185,000 (1) |
| Salary Remaining : |
$0 |
| Maxwell Gildon |
$185,000 (2) |
| Salary Remaining : |
$0 |
| Johnathan Kovacevic |
$185,000 (1) |
| Salary Remaining : |
$0 |
| Thomas Bordeleau |
$180,000 (1) |
| Salary Remaining : |
$0 |
| Carter Savoie |
$175,000 (3) |
| Salary Remaining : |
$0 |
| Stanislav Galiev |
$160,000 (1) |
| Salary Remaining : |
$0 |
| Chris Calnan |
$150,000 (3) |
| Salary Remaining : |
$0 |
| Jack Glover |
$150,000 (3) |
| Salary Remaining : |
$0 |
| Matt Grzelcyk |
$150,000 (1) |
| Salary Remaining : |
$0 |
| Blake Blondi |
$140,000 (2) |
| Salary Remaining : |
$0 |
| T.J Brodie |
$130,000 (1) |
| Salary Remaining : |
$0 |
| Benjamin Gaudreau |
$130,000 (3) |
| Salary Remaining : |
$0 |
| Chandler Stephenson |
$125,000 (1) |
| Salary Remaining : |
$0 |
| MacKenzie Weegar |
$100,000 (1) |
| Salary Remaining : |
$0 |
| Brett Lindros |
$100,000 (1) |
| Salary Remaining : |
$0 |
| Colton Sissons |
$100,000 (2) |
| Salary Remaining : |
$0 |
| Niklas Hansson |
$100,000 (2) |
| Salary Remaining : |
$0 |
| Anders Nilsson |
$100,000 (1) |
| Salary Remaining : |
$0 |
| Victor Rask |
$91,667 (1) |
| Salary Remaining : |
$0 |
| Ryan O'Byrne |
$80,000 (1) |
| Salary Remaining : |
$0 |
| Jesper Bratt |
$75,000 (1) |
| Salary Remaining : |
$0 |
| Greg de Vries |
$75,000 (1) |
| Salary Remaining : |
$0 |
| Jason Garrison |
$75,000 (1) |
| Salary Remaining : |
$0 |
| Rene Bourque |
$75,000 (1) |
| Salary Remaining : |
$0 |
| Ivan Miroshnichenko |
$75,000 (2) |
| Salary Remaining : |
$0 |
| Alexandar Georgiev |
$75,000 (1) |
| Salary Remaining : |
$0 |
| Total Farm Players | 35 |
| Salary Commitment |
| Year 2031 : $4,946,667 |
| Year 2032 : $1,985,000 |
| Year 2033 : $605,000 |
| Year 2034 : $0 |
| Salary Average Commitment |
| Year 2031 : $4,946,667 |
| Year 2032 : $1,985,000 |
| Year 2033 : $605,000 |
| Year 2034 : $0 |
|
Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Preussag Arena - D |
| Level 1: | 7475 - $150 - 7,063 - 94.48% |
| Level 2: | 6325 - $110 - 5,930 - 93.75% |
| Level 3: | 2588 - $85 - 2,458 - 94.98% |
| Level 4: | 5175 - $65 - 4,847 - 93.66% |
| Luxury : | 1437 - $310 - 1,374 - 95.59% |
| Total Capacity : | 23000 |
| Farm |
| Farm Level 1: | 2000 - $55 - 1,972 - 98.61% |
| Farm Level 2: | 1000 - $45 - 799 - 79.90% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 0 |
| Average Attendance - % | 21,671 - 94.22% |
| Average Income per Game | $2,951,996 |
| Year to Date Revenue | $121,031,847 |
| Farm |
| Home Games Left | 0 |
| Average Attendance - % | 2,771 - 92.37% |
| Average Income per Game | $164,646 |
| Year to Date Revenue | $6,750,501 |
Expense |
| Pro Players Total Salaries | $89,625,000 |
| Pro Players Total Average Salaries | $89,625,000 |
| Farm Players Total Salaries | $3,991,667 |
| Farm Players Total Average Salaries | $3,991,667 |
| Coaches Total Salaries | $8,000,000 |
| Luxury Taxe Total | $0 |
| Special Salary Cap Value | $0 |
| Pro Year To Date Expenses | $95,536,445 |
| Farm Year To Date Expenses | $4,951,890 |
| Pro Salary Cap Per Days | $705,709 |
| Pro Salary Cap To Date | $88,536,459 |
| Farm Salary Cap Per Days | $30,943 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Pro Estimated Season Revenue | $0 |
| Farm Estimated Season Revenue | $0 |
| Pro Remaining Season Days | 0 |
| Pro Expenses Per Days | $760,827 |
| Pro Estimated Expenses | $0 |
| Farm Remaining Season Days | 0 |
| Farm Expenses Per Days | $38,695 |
| Farm Estimated Expenses | $0 |
| Estimated Season Expenses | $0 |
| Estimated Season Salary Cap | $88,536,459 |
| Estimate Under Maximum Salary Cap of $89,000,000 | $463,541 |
| Estimate Over Minimum Salary Cap of $66,000,000 | $22,536,459 |
| Current Bank Account | $112,119,543 |
| Projected Bank Account | $112,119,543 |
|
Pro Players Salaries |
| Patrik Laine |
$7,750,000 (2) |
| -Salary Remaining : |
$0 |
| Mitchell Marner |
$7,250,000 (3) |
| -Salary Remaining : |
$0 |
| Mark Stone |
$6,750,000 (1) |
| -Salary Remaining : |
$0 |
| Clayton Keller |
$6,750,000 (1) |
| -Salary Remaining : |
$0 |
| Ondrej Palat |
$6,250,000 (1) |
| -Salary Remaining : |
$0 |
| Kristian Veselainen |
$5,000,000 (2) |
| -Salary Remaining : |
$0 |
| Andrew Shaw |
$5,000,000 (1) |
| -Salary Remaining : |
$0 |
| Charlie McAvoy |
$5,000,000 (1) |
| -Salary Remaining : |
$0 |
| MacKenzie Blackwood |
$4,750,000 (3) |
| -Salary Remaining : |
$0 |
| Alex Turcotte |
$4,000,000 (1) |
| -Salary Remaining : |
$0 |
| Ivan Provorov |
$4,000,000 (1) |
| -Salary Remaining : |
$0 |
| Ty Dellandrea |
$3,750,000 (2) |
| -Salary Remaining : |
$0 |
| Joe Morrow |
$3,500,000 (1) |
| -Salary Remaining : |
$0 |
| Roby Jarventie |
$3,250,000 (1) |
| -Salary Remaining : |
$0 |
| Roope Hintz |
$3,125,000 (2) |
| -Salary Remaining : |
$0 |
| Brennan Othmann |
$3,000,000 (3) |
| -Salary Remaining : |
$0 |
| Alex Vlasic |
$3,000,000 (2) |
| -Salary Remaining : |
$0 |
| Jamie Drysdale |
$3,000,000 (2) |
| -Salary Remaining : |
$0 |
| Albin Eriksson |
$2,500,000 (1) |
| -Salary Remaining : |
$0 |
| Ilya Sorokin |
$1,500,000 (1) |
| -Salary Remaining : |
$0 |
| Trevor Lewis |
$500,000 (1) |
| -Salary Remaining : |
$0 |
| Rasmus Andersson |
$0 (0) |
| Total Pro Players | 22 |
| Salary Commitment |
| Year 2031 : $89,625,000 |
| Year 2032 : $40,625,000 |
| Year 2033 : $15,000,000 |
| Year 2034 : $0 |
| Salary Average Commitment |
| Year 2031 : $89,625,000 |
| Year 2032 : $40,625,000 |
| Year 2033 : $15,000,000 |
| Year 2034 : $0 |
| Salary Cap with 1 Way Contract |
| Year 2031 : $89,625,000 |
| Year 2032 : $40,625,000 |
| Year 2033 : $15,000,000 |
| Year 2034 : $0 |
|
Farm Players Salaries |
| Aaron Ness |
$200,000 (1) |
| Salary Remaining : |
$0 |
| David Pope |
$200,000 (3) |
| Salary Remaining : |
$0 |
| Jackson LaCombe |
$200,000 (1) |
| Salary Remaining : |
$0 |
| Kris Russell |
$200,000 (1) |
| Salary Remaining : |
$0 |
| Roni Hirvonen |
$200,000 (2) |
| Salary Remaining : |
$0 |
| Nazem Kadri |
$200,000 (2) |
| Salary Remaining : |
$0 |
| Dylan Gambrell |
$185,000 (1) |
| Salary Remaining : |
$0 |
| Matthew Cairns |
$160,000 (2) |
| Salary Remaining : |
$0 |
| Josh Gorges |
$150,000 (1) |
| Salary Remaining : |
$0 |
| Ryder Korczak |
$145,000 (1) |
| Salary Remaining : |
$0 |
| Jujhar Khaira |
$140,000 (3) |
| Salary Remaining : |
$0 |
| Joe Wegwerth |
$140,000 (3) |
| Salary Remaining : |
$0 |
| Spencer Stastney |
$135,000 (1) |
| Salary Remaining : |
$0 |
| Tyson Hinds |
$125,000 (1) |
| Salary Remaining : |
$0 |
| Jim Carey |
$125,000 (1) |
| Salary Remaining : |
$0 |
| Nicolas Aube-Kubel |
$120,000 (3) |
| Salary Remaining : |
$0 |
| Jonathan Racine |
$120,000 (1) |
| Salary Remaining : |
$0 |
| Brandon Duhaime |
$115,000 (1) |
| Salary Remaining : |
$0 |
| Andrew Desjardins |
$105,000 (1) |
| Salary Remaining : |
$0 |
| Trevor Connelly |
$100,000 (4) |
| Salary Remaining : |
$0 |
| Sergei Demidchik |
$100,000 (2) |
| Salary Remaining : |
$0 |
| Steven Spinner |
$100,000 (3) |
| Salary Remaining : |
$0 |
| Gannon Laroque |
$90,000 (1) |
| Salary Remaining : |
$0 |
| Anthony Duclair |
$81,667 (1) |
| Salary Remaining : |
$0 |
| Sergei Ivasiv |
$75,000 (1) |
| Salary Remaining : |
$0 |
| Patrik Hamrla |
$70,000 (1) |
| Salary Remaining : |
$0 |
| Paul Martin |
$65,000 (1) |
| Salary Remaining : |
$0 |
| Ilya Lyubushkin |
$65,000 (1) |
| Salary Remaining : |
$0 |
| Ryan Dzingel |
$65,000 (1) |
| Salary Remaining : |
$0 |
| Nicolas Roy |
$65,000 (1) |
| Salary Remaining : |
$0 |
| Quinn Finley |
$50,000 (2) |
| Salary Remaining : |
$0 |
| Christopher Tanev |
$50,000 (1) |
| Salary Remaining : |
$0 |
| Calvin Pickard |
$50,000 (3) |
| Salary Remaining : |
$0 |
| Total Farm Players | 33 |
| Salary Commitment |
| Year 2031 : $3,991,667 |
| Year 2032 : $1,560,000 |
| Year 2033 : $850,000 |
| Year 2034 : $100,000 |
| Salary Average Commitment |
| Year 2031 : $3,991,667 |
| Year 2032 : $1,560,000 |
| Year 2033 : $850,000 |
| Year 2034 : $100,000 |
|
Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Corel Center - A |
| Level 1: | 6500 - $148 - 6,472 - 99.57% |
| Level 2: | 5500 - $109 - 5,478 - 99.61% |
| Level 3: | 2250 - $90 - 2,247 - 99.85% |
| Level 4: | 4500 - $62 - 4,489 - 99.77% |
| Luxury : | 1250 - $317 - 1,249 - 99.96% |
| Total Capacity : | 20000 |
| Farm |
| Farm Level 1: | 2000 - $49 - 1,951 - 97.53% |
| Farm Level 2: | 1000 - $37 - 968 - 96.76% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 0 |
| Average Attendance - % | 19,936 - 99.68% |
| Average Income per Game | $2,772,127 |
| Year to Date Revenue | $113,657,205 |
| Farm |
| Home Games Left | 0 |
| Average Attendance - % | 2,918 - 97.27% |
| Average Income per Game | $149,777 |
| Year to Date Revenue | $6,140,841 |
Expense |
| Pro Players Total Salaries | $73,316,667 |
| Pro Players Total Average Salaries | $73,316,667 |
| Farm Players Total Salaries | $2,910,000 |
| Farm Players Total Average Salaries | $2,910,000 |
| Coaches Total Salaries | $7,600,000 |
| Luxury Taxe Total | $0 |
| Special Salary Cap Value | $0 |
| Pro Year To Date Expenses | $74,833,213 |
| Farm Year To Date Expenses | $3,915,422 |
| Pro Salary Cap Per Days | $577,297 |
| Pro Salary Cap To Date | $68,333,213 |
| Farm Salary Cap Per Days | $22,558 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Pro Estimated Season Revenue | $0 |
| Farm Estimated Season Revenue | $0 |
| Pro Remaining Season Days | 0 |
| Pro Expenses Per Days | $628,478 |
| Pro Estimated Expenses | $0 |
| Farm Remaining Season Days | 0 |
| Farm Expenses Per Days | $31,085 |
| Farm Estimated Expenses | $0 |
| Estimated Season Expenses | $0 |
| Estimated Season Salary Cap | $68,333,213 |
| Estimate Under Maximum Salary Cap of $89,000,000 | $20,666,787 |
| Estimate Over Minimum Salary Cap of $66,000,000 | $2,333,213 |
| Current Bank Account | $100,734,719 |
| Projected Bank Account | $100,734,719 |
|
Pro Players Salaries |
| Nick Ritchie |
$6,250,000 (2) |
| -Salary Remaining : |
$0 |
| Nick Schmaltz |
$6,250,000 (2) |
| -Salary Remaining : |
$0 |
| Zach Nastasiuk |
$4,250,000 (1) |
| -Salary Remaining : |
$0 |
| Tanner Pearson |
$4,250,000 (2) |
| -Salary Remaining : |
$0 |
| Ryan MacInnis |
$4,250,000 (2) |
| -Salary Remaining : |
$0 |
| Jay O'Brien |
$4,000,000 (3) |
| -Salary Remaining : |
$0 |
| Julius Bergman |
$4,000,000 (3) |
| -Salary Remaining : |
$0 |
| Peyton Krebs |
$3,750,000 (3) |
| -Salary Remaining : |
$0 |
| Keith Yandle |
$3,750,000 (1) |
| -Salary Remaining : |
$0 |
| Jacob Bernard-Docker |
$3,500,000 (3) |
| -Salary Remaining : |
$0 |
| Rem Pitlick |
$3,500,000 (2) |
| -Salary Remaining : |
$0 |
| Vladislav Kolyachonok |
$3,000,000 (3) |
| -Salary Remaining : |
$0 |
| Martin Kaut |
$3,000,000 (2) |
| -Salary Remaining : |
$0 |
| Nicholas Merkley |
$3,000,000 (3) |
| -Salary Remaining : |
$0 |
| Andrei Altybarmakyan |
$2,750,000 (2) |
| -Salary Remaining : |
$0 |
| Jordan Eberle |
$2,500,000 (1) |
| -Salary Remaining : |
$0 |
| Evan Fitzpatrick |
$2,250,000 (2) |
| -Salary Remaining : |
$0 |
| Chase Perry |
$1,750,000 (2) |
| -Salary Remaining : |
$0 |
| Steven Santini |
$1,500,000 (1) |
| -Salary Remaining : |
$0 |
| Shane Eiseman |
$1,250,000 (3) |
| -Salary Remaining : |
$0 |
| Kevin Stenlund |
$1,250,000 (3) |
| -Salary Remaining : |
$0 |
| Dillon Fournier |
$1,250,000 (3) |
| -Salary Remaining : |
$0 |
| Jaedon Descheneau |
$1,250,000 (2) |
| -Salary Remaining : |
$0 |
| Marcus Pettersson |
$816,667 (2) |
| -Salary Remaining : |
$0 |
| Total Pro Players | 24 |
| Salary Commitment |
| Year 2031 : $73,316,667 |
| Year 2032 : $61,316,667 |
| Year 2033 : $25,000,000 |
| Year 2034 : $0 |
| Salary Average Commitment |
| Year 2031 : $73,316,667 |
| Year 2032 : $61,316,667 |
| Year 2033 : $25,000,000 |
| Year 2034 : $0 |
| Salary Cap with 1 Way Contract |
| Year 2031 : $73,316,667 |
| Year 2032 : $61,316,667 |
| Year 2033 : $25,000,000 |
| Year 2034 : $0 |
|
Farm Players Salaries |
| Danny Kristo |
$200,000 (1) |
| Salary Remaining : |
$0 |
| Luke Green |
$200,000 (1) |
| Salary Remaining : |
$0 |
| Samuel Knazko |
$195,000 (2) |
| Salary Remaining : |
$0 |
| Filip Hallander |
$185,000 (2) |
| Salary Remaining : |
$0 |
| Alexander Khovanov |
$185,000 (2) |
| Salary Remaining : |
$0 |
| Alex Beaucage |
$185,000 (2) |
| Salary Remaining : |
$0 |
| Kim Nousiainen |
$185,000 (3) |
| Salary Remaining : |
$0 |
| Antonio Stranges |
$140,000 (1) |
| Salary Remaining : |
$0 |
| Matt Gilroy |
$130,000 (1) |
| Salary Remaining : |
$0 |
| Tommy Westlund |
$130,000 (2) |
| Salary Remaining : |
$0 |
| Mikael Pyyhtia |
$130,000 (2) |
| Salary Remaining : |
$0 |
| Andy McDonald |
$100,000 (1) |
| Salary Remaining : |
$0 |
| Zachary Uens |
$80,000 (1) |
| Salary Remaining : |
$0 |
| Dylan Olsen |
$80,000 (1) |
| Salary Remaining : |
$0 |
| Oscar Dansk |
$75,000 (3) |
| Salary Remaining : |
$0 |
| Scott Kosmachuk |
$75,000 (2) |
| Salary Remaining : |
$0 |
| Connor Chatham (Out of Payroll) |
$75,000 (1) |
| Salary Remaining : |
$0 |
| David Rundblad |
$75,000 (1) |
| Salary Remaining : |
$0 |
| Martin Marincin (Out of Payroll) |
$75,000 (1) |
| Salary Remaining : |
$0 |
| Carl Dahlstrom |
$60,000 (1) |
| Salary Remaining : |
$0 |
| Anton Karlsson |
$50,000 (1) |
| Salary Remaining : |
$0 |
| Caden Price |
$50,000 (3) |
| Salary Remaining : |
$0 |
| Tony Lagerstrom |
$50,000 (1) |
| Salary Remaining : |
$0 |
| Chris Pelosi |
$50,000 (1) |
| Salary Remaining : |
$0 |
| Bastien DeBerthellemy |
$50,000 (1) |
| Salary Remaining : |
$0 |
| Aidan Muir |
$50,000 (1) |
| Salary Remaining : |
$0 |
| Brett Ponich |
$50,000 (1) |
| Salary Remaining : |
$0 |
| Maxim Mayorov |
$50,000 (1) |
| Salary Remaining : |
$0 |
| Andre Racicot |
$50,000 (1) |
| Salary Remaining : |
$0 |
| Darren Puppa |
$50,000 (1) |
| Salary Remaining : |
$0 |
| Vladislav Lukashevich |
$0 (0) |
| Salary Remaining : |
$0 |
| Total Farm Players | 31 |
| Salary Commitment |
| Year 2031 : $3,060,000 |
| Year 2032 : $1,395,000 |
| Year 2033 : $310,000 |
| Year 2034 : $0 |
| Salary Average Commitment |
| Year 2031 : $3,060,000 |
| Year 2032 : $1,395,000 |
| Year 2033 : $310,000 |
| Year 2034 : $0 |
|
Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Paegas Arena - A |
| Level 1: | 6500 - $163 - 5,568 - 85.66% |
| Level 2: | 5500 - $118 - 4,806 - 87.38% |
| Level 3: | 2250 - $92 - 2,076 - 92.29% |
| Level 4: | 4500 - $73 - 3,790 - 84.22% |
| Luxury : | 1250 - $325 - 1,250 - 99.98% |
| Total Capacity : | 20000 |
| Farm |
| Farm Level 1: | 2000 - $40 - 2,000 - 99.98% |
| Farm Level 2: | 1000 - $25 - 1,000 - 100.00% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 0 |
| Average Attendance - % | 17,490 - 87.45% |
| Average Income per Game | $2,677,326 |
| Year to Date Revenue | $109,770,383 |
| Farm |
| Home Games Left | 0 |
| Average Attendance - % | 3,000 - 99.98% |
| Average Income per Game | $119,678 |
| Year to Date Revenue | $4,906,788 |
Expense |
| Pro Players Total Salaries | $87,974,999 |
| Pro Players Total Average Salaries | $87,975,001 |
| Farm Players Total Salaries | $4,465,000 |
| Farm Players Total Average Salaries | $4,465,000 |
| Coaches Total Salaries | $6,300,000 |
| Luxury Taxe Total | $0 |
| Special Salary Cap Value | $0 |
| Pro Year To Date Expenses | $87,186,398 |
| Farm Year To Date Expenses | $9,439,757 |
| Pro Salary Cap Per Days | $692,717 |
| Pro Salary Cap To Date | $85,886,405 |
| Farm Salary Cap Per Days | $34,612 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Pro Estimated Season Revenue | $0 |
| Farm Estimated Season Revenue | $0 |
| Pro Remaining Season Days | 0 |
| Pro Expenses Per Days | $702,953 |
| Pro Estimated Expenses | $0 |
| Farm Remaining Season Days | 0 |
| Farm Expenses Per Days | $73,372 |
| Farm Estimated Expenses | $0 |
| Estimated Season Expenses | $0 |
| Estimated Season Salary Cap | $85,886,405 |
| Estimate Under Maximum Salary Cap of $89,000,000 | $3,113,595 |
| Estimate Over Minimum Salary Cap of $66,000,000 | $19,886,405 |
| Current Bank Account | $18,456,178 |
| Projected Bank Account | $18,456,178 |
|
Pro Players Salaries |
| Sam Reinhart |
$8,500,000 (2) |
| -Salary Remaining : |
$0 |
| Ryan Callahan |
$7,583,333 (3) |
| -Salary Remaining : |
$0 |
| William Nylander |
$7,250,000 (2) |
| -Salary Remaining : |
$0 |
| Sergei Bobrovsky |
$6,333,333 (3) |
| -Salary Remaining : |
$0 |
| Owen Tippett |
$5,750,000 (1) |
| -Salary Remaining : |
$0 |
| Jason Pominville |
$5,083,333 (3) |
| -Salary Remaining : |
$0 |
| Noah Dobson |
$5,000,000 (3) |
| -Salary Remaining : |
$0 |
| Connor Timmins |
$3,750,000 (2) |
| -Salary Remaining : |
$0 |
| Morgan Frost |
$3,500,000 (2) |
| -Salary Remaining : |
$0 |
| John Beecher |
$3,500,000 (3) |
| -Salary Remaining : |
$0 |
| Boris Katchouk |
$3,250,000 (1) |
| -Salary Remaining : |
$0 |
| Slater Koekkoek |
$3,125,000 (1) |
| -Salary Remaining : |
$0 |
| Alexander Volkov |
$3,000,000 (1) |
| -Salary Remaining : |
$0 |
| Mitchell Stephens |
$3,000,000 (3) |
| -Salary Remaining : |
$0 |
| Cole Caufield |
$3,000,000 (1) |
| -Salary Remaining : |
$0 |
| Adam Boqvist |
$3,000,000 (2) |
| -Salary Remaining : |
$0 |
| Antti Tuomisto |
$3,000,000 (1) |
| -Salary Remaining : |
$0 |
| Graham Knott |
$3,000,000 (3) |
| -Salary Remaining : |
$0 |
| Jonatan Berggren |
$2,750,000 (1) |
| -Salary Remaining : |
$0 |
| Pyotr Kochetkov |
$2,000,000 (1) |
| -Salary Remaining : |
$0 |
| Josh Morrissey |
$1,250,000 (1) |
| -Salary Remaining : |
$0 |
| Scott Laughton |
$850,000 (2) |
| -Salary Remaining : |
$0 |
| Linus Omark |
$500,000 (1) |
| -Salary Remaining : |
$0 |
| Total Pro Players | 23 |
| Salary Commitment |
| Year 2031 : $87,974,999 |
| Year 2032 : $60,349,999 |
| Year 2033 : $33,499,999 |
| Year 2034 : $0 |
| Salary Average Commitment |
| Year 2031 : $87,975,001 |
| Year 2032 : $60,350,001 |
| Year 2033 : $33,500,001 |
| Year 2034 : $0 |
| Salary Cap with 1 Way Contract |
| Year 2031 : $87,975,001 |
| Year 2032 : $60,350,001 |
| Year 2033 : $33,500,001 |
| Year 2034 : $0 |
|
Farm Players Salaries |
| Bobby Brink |
$200,000 (1) |
| Salary Remaining : |
$0 |
| Nick Sorensen |
$200,000 (2) |
| Salary Remaining : |
$0 |
| Alexander Alexeyev |
$195,000 (2) |
| Salary Remaining : |
$0 |
| Ayrton Martino |
$195,000 (3) |
| Salary Remaining : |
$0 |
| Simon Robertsson |
$195,000 (3) |
| Salary Remaining : |
$0 |
| John Farinacci |
$195,000 (1) |
| Salary Remaining : |
$0 |
| Benoit-Olivier Groulx |
$195,000 (2) |
| Salary Remaining : |
$0 |
| Nick Robertson |
$195,000 (2) |
| Salary Remaining : |
$0 |
| Colton Dach |
$195,000 (3) |
| Salary Remaining : |
$0 |
| William Stromgren |
$190,000 (2) |
| Salary Remaining : |
$0 |
| Jens Looke |
$185,000 (1) |
| Salary Remaining : |
$0 |
| Martin Fehervary |
$185,000 (1) |
| Salary Remaining : |
$0 |
| Ryan Winterton |
$180,000 (2) |
| Salary Remaining : |
$0 |
| Brett Harrison |
$180,000 (2) |
| Salary Remaining : |
$0 |
| Joni Jumo |
$175,000 (2) |
| Salary Remaining : |
$0 |
| Stiven Sardaryan |
$155,000 (3) |
| Salary Remaining : |
$0 |
| Ryan Ufko |
$155,000 (3) |
| Salary Remaining : |
$0 |
| Hunter Jones |
$130,000 (1) |
| Salary Remaining : |
$0 |
| Duncan Siemens |
$125,000 (3) |
| Salary Remaining : |
$0 |
| Josh Wesley |
$125,000 (3) |
| Salary Remaining : |
$0 |
| Ivan Prosvetov |
$125,000 (1) |
| Salary Remaining : |
$0 |
| Tim Kerr |
$125,000 (1) |
| Salary Remaining : |
$0 |
| Alexei Kolosov |
$120,000 (3) |
| Salary Remaining : |
$0 |
| Bogdan Yakimov |
$120,000 (2) |
| Salary Remaining : |
$0 |
| Josh Manson |
$100,000 (1) |
| Salary Remaining : |
$0 |
| Danila Yurov |
$75,000 (2) |
| Salary Remaining : |
$0 |
| Dylan James |
$75,000 (2) |
| Salary Remaining : |
$0 |
| John-Michael Liles |
$75,000 (1) |
| Salary Remaining : |
$0 |
| Vladimir Konstantinov |
$50,000 (1) |
| Salary Remaining : |
$0 |
| Alexander Perevalov |
$50,000 (2) |
| Salary Remaining : |
$0 |
| Total Farm Players | 30 |
| Salary Commitment |
| Year 2031 : $4,465,000 |
| Year 2032 : $3,095,000 |
| Year 2033 : $1,265,000 |
| Year 2034 : $0 |
| Salary Average Commitment |
| Year 2031 : $4,465,000 |
| Year 2032 : $3,095,000 |
| Year 2033 : $1,265,000 |
| Year 2034 : $0 |
|
Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Elysee Arena - A |
| Level 1: | 6500 - $109 - 6,500 - 100.00% |
| Level 2: | 5500 - $80 - 5,500 - 100.00% |
| Level 3: | 2250 - $65 - 2,250 - 100.00% |
| Level 4: | 4500 - $40 - 4,500 - 100.00% |
| Luxury : | 1250 - $215 - 1,250 - 100.00% |
| Total Capacity : | 20000 |
| Farm |
| Farm Level 1: | 2000 - $52 - 1,978 - 98.90% |
| Farm Level 2: | 1000 - $39 - 987 - 98.66% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 0 |
| Average Attendance - % | 20,000 - 100.00% |
| Average Income per Game | $1,987,590 |
| Year to Date Revenue | $81,491,190 |
| Farm |
| Home Games Left | 0 |
| Average Attendance - % | 2,965 - 98.82% |
| Average Income per Game | $161,115 |
| Year to Date Revenue | $6,605,735 |
Expense |
| Pro Players Total Salaries | $71,050,000 |
| Pro Players Total Average Salaries | $71,050,000 |
| Farm Players Total Salaries | $3,261,667 |
| Farm Players Total Average Salaries | $3,171,667 |
| Coaches Total Salaries | $2,500,000 |
| Luxury Taxe Total | $0 |
| Special Salary Cap Value | $3,655,512 |
| Pro Year To Date Expenses | $71,215,763 |
| Farm Year To Date Expenses | $4,250,177 |
| Pro Salary Cap Per Days | $559,449 |
| Pro Salary Cap To Date | $69,715,766 |
| Farm Salary Cap Per Days | $24,587 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Pro Estimated Season Revenue | $0 |
| Farm Estimated Season Revenue | $0 |
| Pro Remaining Season Days | 0 |
| Pro Expenses Per Days | $571,260 |
| Pro Estimated Expenses | $0 |
| Farm Remaining Season Days | 0 |
| Farm Expenses Per Days | $33,036 |
| Farm Estimated Expenses | $0 |
| Estimated Season Expenses | $0 |
| Estimated Season Salary Cap | $73,371,278 |
| Estimate Under Maximum Salary Cap of $89,000,000 | $15,628,722 |
| Estimate Over Minimum Salary Cap of $66,000,000 | $7,371,278 |
| Current Bank Account | $19,494,013 |
| Projected Bank Account | $19,494,013 |
|
Pro Players Salaries |
| Gabriel Landeskog |
$9,000,000 (2) |
| -Salary Remaining : |
$0 |
| Brett Connolly |
$7,000,000 (1) |
| -Salary Remaining : |
$0 |
| Drew Doughty |
$4,750,000 (2) |
| -Salary Remaining : |
$0 |
| Seth Jones |
$4,250,000 (1) |
| -Salary Remaining : |
$0 |
| Boone Jenner |
$3,500,000 (2) |
| -Salary Remaining : |
$0 |
| Cam Morrison |
$3,250,000 (1) |
| -Salary Remaining : |
$0 |
| Sami Vatanen |
$3,250,000 (1) |
| -Salary Remaining : |
$0 |
| Bo Horvat |
$3,000,000 (1) |
| -Salary Remaining : |
$0 |
| Brock Boeser (Out of Payroll) |
$3,000,000 (3) |
| -Salary Remaining : |
$0 |
| Marc-Olivier Roy |
$3,000,000 (1) |
| -Salary Remaining : |
$0 |
| Adam Erne |
$3,000,000 (1) |
| -Salary Remaining : |
$0 |
| Paul Bittner |
$3,000,000 (3) |
| -Salary Remaining : |
$0 |
| Brendan Guhle |
$3,000,000 (3) |
| -Salary Remaining : |
$0 |
| MacKenzie Entwistle |
$3,000,000 (3) |
| -Salary Remaining : |
$0 |
| Erik Foley |
$2,750,000 (3) |
| -Salary Remaining : |
$0 |
| Josh Mahura |
$2,750,000 (1) |
| -Salary Remaining : |
$0 |
| Jouni Soisalo |
$2,750,000 (1) |
| -Salary Remaining : |
$0 |
| Yegor Korshkov |
$2,250,000 (2) |
| -Salary Remaining : |
$0 |
| Daniil Tarasov |
$2,000,000 (1) |
| -Salary Remaining : |
$0 |
| Linus Soderstrom |
$1,250,000 (2) |
| -Salary Remaining : |
$0 |
| Zemgus Girgensons |
$1,000,000 (1) |
| -Salary Remaining : |
$0 |
| Cam Atkinson |
$1,000,000 (2) |
| -Salary Remaining : |
$0 |
| Lino Martschini |
$800,000 (3) |
| -Salary Remaining : |
$0 |
| Erik Karlsson |
$750,000 (1) |
| -Salary Remaining : |
$0 |
| Andy Andreoff |
$750,000 (1) |
| -Salary Remaining : |
$0 |
| Total Pro Players | 25 |
| Salary Commitment |
| Year 2031 : $74,050,000 |
| Year 2032 : $37,300,000 |
| Year 2033 : $15,550,000 |
| Year 2034 : $0 |
| Salary Average Commitment |
| Year 2031 : $74,050,000 |
| Year 2032 : $37,300,000 |
| Year 2033 : $15,550,000 |
| Year 2034 : $0 |
| Salary Cap with 1 Way Contract |
| Year 2031 : $74,050,000 |
| Year 2032 : $37,300,000 |
| Year 2033 : $15,550,000 |
| Year 2034 : $0 |
|
Farm Players Salaries |
| Antti Saarela |
$195,000 (1) |
| Salary Remaining : |
$0 |
| Alexander Nikishin |
$195,000 (2) |
| Salary Remaining : |
$0 |
| Henry Thrun |
$195,000 (3) |
| Salary Remaining : |
$0 |
| Riley Stotts |
$195,000 (2) |
| Salary Remaining : |
$0 |
| Dmitry Voronkov |
$175,000 (1) |
| Salary Remaining : |
$0 |
| Aliaksei Protas |
$175,000 (1) |
| Salary Remaining : |
$0 |
| Vladislav Kara |
$175,000 (2) |
| Salary Remaining : |
$0 |
| Olivier Nadeau |
$175,000 (3) |
| Salary Remaining : |
$0 |
| Otto Koivula |
$160,000 (2) |
| Salary Remaining : |
$0 |
| Brian Zanetti |
$155,000 (3) |
| Salary Remaining : |
$0 |
| Conner Roulette |
$155,000 (3) |
| Salary Remaining : |
$0 |
| D'Artagnan Joly |
$140,000 (1) |
| Salary Remaining : |
$0 |
| Joaquim Lemay |
$130,000 (2) |
| Salary Remaining : |
$0 |
| William Villeneuve |
$130,000 (2) |
| Salary Remaining : |
$0 |
| Alex Jefferies |
$130,000 (2) |
| Salary Remaining : |
$0 |
| Hampus Lindholm |
$125,000 (3) |
| Salary Remaining : |
$0 |
| Rasmus Ristolainen |
$108,333 (1) |
| Salary Remaining : |
$0 |
| Nick Magyar |
$91,667 (3) |
| Salary Remaining : |
$0 |
| Julius Nattinen (Out of Payroll) |
$81,667 (3) |
| Salary Remaining : |
$0 |
| Matt Iacopelli |
$75,000 (2) |
| Salary Remaining : |
$0 |
| Stephon Williams |
$75,000 (2) |
| Salary Remaining : |
$0 |
| Patrik Nemeth |
$75,000 (1) |
| Salary Remaining : |
$0 |
| Igor Shesterkin |
$66,667 (2) |
| Salary Remaining : |
$0 |
| Zach Whitecloud (Out of Payroll) |
$65,000 (1) |
| Salary Remaining : |
$0 |
| Elias Salomonsson |
$65,000 (2) |
| Salary Remaining : |
$0 |
| Ludwig Persson |
$50,000 (2) |
| Salary Remaining : |
$0 |
| Brian Hayward |
$50,000 (1) |
| Salary Remaining : |
$0 |
| Total Farm Players | 27 |
| Salary Commitment |
| Year 2031 : $3,408,334 |
| Year 2032 : $2,425,001 |
| Year 2033 : $978,334 |
| Year 2034 : $0 |
| Salary Average Commitment |
| Year 2031 : $3,318,334 |
| Year 2032 : $2,335,001 |
| Year 2033 : $978,334 |
| Year 2034 : $0 |
|
Team |
Current Fund |
Estimated Season Salary Cap |
Under Maximum of $89,000,000
Available Cap Space |
Over Minimum of
$66,000,000 |
Pro Players | Farm Players | Total Players |
| Blackhawks |
$61,664,029 |
$72,914,364 |
$16,085,636 |
$6,914,364 |
25 | 38 | 63 |
| Blue Bulls |
$21,489,737 |
$79,720,464 |
$9,279,536 |
$13,720,464 |
25 | 35 | 60 |
| Blues |
$44,647,037 |
$87,061,014 |
$1,938,986 |
$21,061,014 |
21 | 30 | 51 |
| Bruins |
$54,299,761 |
$88,366,262 |
$633,738 |
$22,366,262 |
25 | 30 | 55 |
| Canadiens |
$126,071,474 |
$80,277,111 |
$8,722,889 |
$14,277,111 |
25 | 43 | 68 |
| Canucks |
$45,734,275 |
$87,989,660 |
$1,010,340 |
$21,989,660 |
26 | 30 | 56 |
| Capitals |
$44,982,714 |
$88,718,188 |
$281,812 |
$22,718,188 |
21 | 35 | 56 |
| Coyotes |
$38,305,351 |
$83,708,960 |
$5,291,040 |
$17,708,960 |
21 | 31 | 52 |
| Devils |
$86,401,300 |
$90,649,915 |
-$1,649,915 |
$24,649,915 |
20 | 35 | 55 |
| Dynamo |
$107,004,052 |
$83,294,667 |
$5,705,333 |
$17,294,667 |
22 | 34 | 56 |
| Flames |
$80,782,586 |
$89,990,210 |
-$990,210 |
$23,990,210 |
24 | 29 | 53 |
| Flyers |
$128,483,113 |
$69,137,344 |
$19,862,656 |
$3,137,344 |
25 | 40 | 65 |
| Golden Knights |
$107,420,239 |
$80,481,881 |
$8,518,119 |
$14,481,881 |
22 | 35 | 57 |
| Grizzlys |
$69,149,139 |
$86,976,771 |
$2,023,229 |
$20,976,771 |
25 | 27 | 52 |
| HC |
$224,620,931 |
$88,819,286 |
$180,714 |
$22,819,286 |
22 | 40 | 62 |
| Islanders |
$19,825,266 |
$90,345,807 |
-$1,345,807 |
$24,345,807 |
22 | 32 | 54 |
| Jets |
$78,971,932 |
$81,762,148 |
$7,237,852 |
$15,762,148 |
25 | 26 | 51 |
| Kings |
$184,741,951 |
$84,956,133 |
$4,043,867 |
$18,956,133 |
24 | 35 | 59 |
| Maple Leafs |
$85,695,695 |
$85,939,302 |
$3,060,698 |
$19,939,302 |
26 | 36 | 62 |
| Nordiques |
$43,138,132 |
$76,659,898 |
$12,340,102 |
$10,659,898 |
21 | 32 | 53 |
| Penguins |
$132,745,739 |
$85,280,853 |
$3,719,147 |
$19,280,853 |
23 | 36 | 59 |
| Predators |
$69,638,463 |
$77,899,998 |
$11,100,002 |
$11,899,998 |
22 | 30 | 52 |
| Rangers |
$94,359,151 |
$82,216,517 |
$6,783,483 |
$16,216,517 |
24 | 39 | 63 |
| Red Wings |
$61,027,927 |
$87,584,230 |
$1,415,770 |
$21,584,230 |
21 | 35 | 56 |
| Scorpions |
$112,119,543 |
$88,536,459 |
$463,541 |
$22,536,459 |
22 | 33 | 55 |
| Senateurs |
$100,734,719 |
$68,333,213 |
$20,666,787 |
$2,333,213 |
24 | 31 | 55 |
| Sparta |
$18,456,178 |
$85,886,405 |
$3,113,595 |
$19,886,405 |
23 | 30 | 53 |
| TPS |
$19,494,013 |
$73,371,278 |
$15,628,722 |
$7,371,278 |
25 | 27 | 52 |
Back to the Top
|
|
|
| Historique des formations |
|
