Full Scoreboard »

Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NameBall Arena
Level 1: 6000 - $305 - 4,621 - 77.02%
Level 2: 5000 - $155 - 3,732 - 74.64%
Level 3: 2000 - $105 - 1,489 - 74.47%
Level 4: 4000 - $80 - 2,899 - 72.47%
Luxury : 1000 - $500 - 645 - 64.51%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $200 - 1,513 - 75.67%
Farm Level 2: 1000 - $100 - 737 - 73.69%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %13,386 - 74.37%
Average Income per Game$4,021,074
Year to Date Revenue$120,632,207
Farm
Home Games Left11
Average Attendance - %2,250 - 75.01%
Average Income per Game$376,360
Year to Date Revenue$11,290,800

Expense

Pro Players Total Salaries$90,637,000
Farm Players Total Salaries$3,552,000
Coaches Total Salaries$5,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$66,433,482
Farm Year To Date Expenses$4,230,784
Pro Salary Cap To Date$64,601,140
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$44,231,809
Farm Estimated Season Revenue$4,139,960
Pro Remaining Season Days41
Pro Expenses Per Days$629,304
Pro Estimated Expenses$25,801,464
Farm Remaining Season Days39
Farm Expenses Per Days$41,452
Farm Estimated Expenses$1,616,628
Estimated Season Expenses$27,418,092
Estimated Season Salary Cap$89,710,032
Estimate Under Maximum Salary Cap of $90,000,000$289,968
Estimate Over Minimum Salary Cap of $64,200,000 $25,510,032
Current Bank Account$807,038,830
Projected Bank Account$827,992,507

Pro Players Salaries

Steven Stamkos (1 Way Contract) $10,000,000 (1)
Anze Kopitar (1 Way Contract) $8,500,000 (5)
Brett Leason (1 Way Contract) $8,500,000 (3)
Dougie Hamilton (1 Way Contract) $8,500,000 (5)
Igor Shesterkin (1 Way Contract) $8,250,000 (3)
Anders Lee (1 Way Contract) $5,500,000 (2)
Alex Tuch (1 Way Contract) $5,252,000 (4)
John Klingberg (1 Way Contract) $5,000,000 (1)
Chris Kreider (1 Way Contract) $4,700,000 (1)
Artyom Zagidulin (1 Way Contract) $4,500,000 (2)
Nino Niederreiter (1 Way Contract) $4,250,000 (2)
Evgenii Dadonov (1 Way Contract) $4,000,000 (2)
Shayne Gostisbehere (1 Way Contract) $3,500,000 (1)
Dmitry Orlov (1 Way Contract) $3,250,000 (1)
Nolan Patrick $1,750,000 (3)
Luke Kunin $1,500,000 (2)
Tristen Robins $1,100,000 (1)
Josh Archibald $975,000 (1)
Trevor van Riemsdyk $925,000 (3)
Joel Hanley $685,000 (1)
Total Pro Players20
Salary Commitment
Year 8 : $90,637,000
Year 9 : $62,425,000
Year 10 : $42,675,000
Year 11 : $23,250,000
Salary Average Commitment
Year 8 : $90,637,000
Year 9 : $61,427,000
Year 10 : $41,677,000
Year 11 : $22,252,000
Salary Cap with 1 Way Contract
Year 8 : $90,637,000
Year 9 : $61,427,000
Year 10 : $41,677,000
Year 11 : $22,252,000

Farm Players Salaries

Adam Henrique $300,000 (1)
Alexander Wennberg $230,000 (1)
Adam Boqvist $175,000 (3)
Mikkel Boedker $175,000 (3)
J.D. Greenway $150,000 (3)
Matthew Strome $115,000 (1)
Jamie Drysdale $110,000 (2)
Olof Lindbom $100,000 (4)
Vili Saarijarvi $100,000 (2)
Markus Phillips $97,500 (3)
Blade Jenkins $95,000 (4)
Alex Laferriere $95,000 (3)
Andy Andreoff $95,000 (3)
Mathias Laferriere $95,000 (3)
David Gustafsson $95,000 (1)
Adam Wilsby $92,500 (3)
Vladislav Lukashevich $92,500 (3)
Jan Mysak $92,500 (1)
Zach Dean $92,500 (4)
Alexis Gendron $92,500 (3)
Jesper Wallstedt $92,500 (5)
Tristan Broz $92,500 (3)
Kirill Dolzhenkov $92,500 (3)
Maxim Barbashev $92,500 (3)
Josh Bloom $92,500 (3)
David Goyette $92,500 (3)
Hunter Brzustewicz $92,500 (3)
Samu Tuomaala $92,500 (3)
Coulson Pitre $92,500 (3)
Gavin Hayes $92,500 (3)
Axel Andersson $68,500 (4)
Joey Daccord $68,500 (1)
Total Farm Players32
Salary Commitment
Year 8 : $3,552,000
Year 9 : $2,717,500
Year 10 : $2,507,500
Year 11 : $515,000
Salary Average Commitment
Year 8 : $3,552,000
Year 9 : $2,651,000
Year 10 : $2,441,000
Year 11 : $448,500

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - $300 - 4,772 - 79.54%
Level 2: 5000 - $150 - 4,028 - 80.55%
Level 3: 2000 - $100 - 1,597 - 79.84%
Level 4: 4000 - $75 - 3,180 - 79.50%
Luxury : 1000 - $400 - 952 - 95.19%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $200 - 1,495 - 74.75%
Farm Level 2: 1000 - $100 - 736 - 73.62%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %14,529 - 80.72%
Average Income per Game$4,193,999
Year to Date Revenue$125,819,959
Farm
Home Games Left10
Average Attendance - %2,231 - 74.37%
Average Income per Game$372,626
Year to Date Revenue$11,551,400

Expense

Pro Players Total Salaries$85,200,000
Farm Players Total Salaries$2,198,000
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Special Salary Cap Value$2,500,000
Pro Year To Date Expenses$62,171,644
Farm Year To Date Expenses$2,005,967
Pro Salary Cap To Date$60,320,281
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$46,133,985
Farm Estimated Season Revenue$3,726,258
Pro Remaining Season Days41
Pro Expenses Per Days$592,568
Pro Estimated Expenses$24,295,288
Farm Remaining Season Days39
Farm Expenses Per Days$18,479
Farm Estimated Expenses$720,681
Estimated Season Expenses$25,015,969
Estimated Season Salary Cap$86,422,997
Estimate Under Maximum Salary Cap of $90,000,000$3,577,003
Estimate Over Minimum Salary Cap of $64,200,000 $22,222,997
Current Bank Account$832,779,826
Projected Bank Account$857,624,100

Pro Players Salaries

Kirill Kaprizov (1 Way Contract) $9,000,000 (1)
Jonathan Huberdeau (1 Way Contract) $9,000,000 (1)
Sebastian Aho (1 Way Contract) $8,400,000 (1)
Andrei Vasilevskiy (1 Way Contract) $7,500,000 (1)
Kris Letang (1 Way Contract) $7,000,000 (4)
Evgeny Kuznetsov (1 Way Contract) $5,250,000 (1)
Tyler Bertuzzi $4,750,000 (3)
Teuvo Teravainen (1 Way Contract) $4,500,000 (1)
Rasmus Ristolainen (1 Way Contract) $4,500,000 (4)
Jake McCabe (1 Way Contract) $4,000,000 (2)
Peyton Krebs (1 Way Contract) $3,100,000 (4)
Ukko-Pekka Luukkonen $2,500,000 (4)
Jonathon Merrill $2,275,000 (3)
Travis Sanheim $2,250,000 (3)
Radek Faksa $2,250,000 (2)
Danny DeKeyser $1,750,000 (3)
Nolan Foote $1,500,000 (4)
Christian Dvorak $1,500,000 (2)
Nick Bjugstad $1,250,000 (2)
Dillon Heatherington $1,000,000 (2)
Christian Fischer (1 Way Contract) $1,000,000 (2)
Wyatt Johnston $925,000 (2)
Total Pro Players22
Salary Commitment
Year 8 : $85,200,000
Year 9 : $41,550,000
Year 10 : $29,625,000
Year 11 : $18,600,000
Salary Average Commitment
Year 8 : $85,200,000
Year 9 : $41,550,000
Year 10 : $29,625,000
Year 11 : $18,600,000
Salary Cap with 1 Way Contract
Year 8 : $85,200,000
Year 9 : $41,550,000
Year 10 : $29,625,000
Year 11 : $18,600,000

Farm Players Salaries

Connor McClennon $125,000 (2)
Dylan Samberg $100,000 (2)
Darren Raddysh $100,000 (2)
Michal Neuvirth $100,000 (3)
Andrew Nielsen $97,500 (1)
Andrew Shortridge $95,000 (1)
Artem Guryev $92,500 (2)
Vasily Ponomaryov $92,500 (3)
Dmitry Kuzmin $92,500 (3)
Filip Mesar $92,500 (3)
Gracyn Sawchyn $92,500 (3)
Sam Harris $92,500 (3)
Nate Danielson $92,500 (3)
Gleb Trikozov $92,500 (2)
Victor Stjernborg $92,500 (2)
Joey Keane $92,500 (1)
Riley Nash $87,500 (2)
Brennan Menell $87,500 (3)
Isaac Ratcliffe $69,500 (1)
Anders Bjork $68,500 (1)
Simon Kubicek $68,500 (1)
Sam Lafferty $68,500 (1)
Garret Sparks $68,500 (1)
Tanner Kero (Out of Payroll) $68,500 (1)
Jake Bischoff $68,500 (1)
Total Farm Players25
Salary Commitment
Year 8 : $2,198,000
Year 9 : $1,432,500
Year 10 : $742,500
Year 11 : $0
Salary Average Commitment
Year 8 : $2,198,000
Year 9 : $1,432,500
Year 10 : $742,500
Year 11 : $0

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameEnterprise Center
Level 1: 6000 - $300 - 4,707 - 78.46%
Level 2: 5000 - $150 - 3,937 - 78.73%
Level 3: 2000 - $100 - 1,553 - 77.63%
Level 4: 4000 - $75 - 3,126 - 78.15%
Luxury : 1000 - $400 - 937 - 93.71%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $200 - 1,498 - 74.88%
Farm Level 2: 1000 - $100 - 750 - 75.04%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %14,260 - 79.22%
Average Income per Game$4,123,251
Year to Date Revenue$123,697,528
Farm
Home Games Left11
Average Attendance - %2,248 - 74.93%
Average Income per Game$374,567
Year to Date Revenue$11,237,000

Expense

Pro Players Total Salaries$87,933,334
Farm Players Total Salaries$2,427,000
Coaches Total Salaries$3,185,000
Luxury Taxe Total$0
Special Salary Cap Value($3,000,000)
Pro Year To Date Expenses$65,380,852
Farm Year To Date Expenses$2,266,474
Pro Salary Cap To Date$63,573,408
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$45,355,760
Farm Estimated Season Revenue$4,120,233
Pro Remaining Season Days41
Pro Expenses Per Days$611,036
Pro Estimated Expenses$25,052,476
Farm Remaining Season Days39
Farm Expenses Per Days$21,315
Farm Estimated Expenses$831,285
Estimated Season Expenses$25,883,761
Estimated Season Salary Cap$84,933,312
Estimate Under Maximum Salary Cap of $90,000,000$5,066,688
Estimate Over Minimum Salary Cap of $64,200,000 $20,733,312
Current Bank Account$900,484,542
Projected Bank Account$924,076,774

Pro Players Salaries

Jack Eichel (1 Way Contract) $11,000,000 (5)
Connor Hellebuyck (1 Way Contract) $10,000,000 (1)
Devon Toews (1 Way Contract) $8,000,000 (4)
Vladimir Tarasenko (1 Way Contract) $7,850,000 (1)
Tomas Tatar (1 Way Contract) $7,000,000 (3)
Evander Kane (1 Way Contract) $5,500,000 (5)
Alex Galchenyuk $5,500,000 (1)
Carter Verhaeghe $4,166,667 (1)
Mikael Backlund (1 Way Contract) $4,000,000 (1)
Derek Stepan (1 Way Contract) $3,800,000 (3)
Ryan McDonagh (1 Way Contract) $3,500,000 (1)
Mike Hoffman (1 Way Contract) $3,250,000 (2)
Gustav Forsling $2,666,667 (1)
Jordan Oesterle (1 Way Contract) $2,500,000 (1)
Nick Jensen $2,200,000 (1)
Ryan Dzingel (1 Way Contract) $2,000,000 (1)
Cayden Primeau $2,000,000 (4)
Nikita Zaitsev $750,000 (1)
Vinnie Hinostroza $750,000 (2)
Nick DeSimone $750,000 (1)
Cody Eakin $750,000 (2)
Total Pro Players21
Salary Commitment
Year 8 : $87,933,334
Year 9 : $39,550,000
Year 10 : $34,800,000
Year 11 : $24,000,000
Salary Average Commitment
Year 8 : $87,933,334
Year 9 : $42,050,000
Year 10 : $37,300,000
Year 11 : $26,500,000
Salary Cap with 1 Way Contract
Year 8 : $87,933,334
Year 9 : $42,050,000
Year 10 : $37,300,000
Year 11 : $26,500,000

Farm Players Salaries

Ethan Bear $175,000 (2)
Jared McIsaac $150,000 (4)
German Rubtsov $120,000 (4)
Lauri Pajuniemi $110,000 (4)
Joel Hofer $110,000 (4)
Emil Bemstrom $100,000 (4)
Sasha Chmelevski $100,000 (4)
Elias Pettersson $92,500 (3)
Michael Benning $92,500 (5)
Dmitri Kostenko $92,500 (1)
Ilya Safonov $92,500 (1)
Alexander Suzdalev $92,500 (3)
Caeden Bankier $92,500 (3)
Jake Chiasson $92,500 (3)
Philip Svedeback $92,500 (3)
Dylan Garand $85,000 (3)
Juuso Riikola $75,000 (2)
Paul Byron $75,000 (1)
Cooper Marody $75,000 (3)
Martin Pospisil $75,000 (4)
Jackson van de Leest $75,000 (4)
Ben Meyers $75,000 (3)
Jared McCann $75,000 (3)
Lucas Carlsson $75,000 (2)
Arnaud Durandeau $68,500 (2)
Andre Lee $68,500 (2)
Total Farm Players26
Salary Commitment
Year 8 : $2,427,000
Year 9 : $2,159,500
Year 10 : $1,697,500
Year 11 : $925,000
Salary Average Commitment
Year 8 : $2,427,000
Year 9 : $2,167,000
Year 10 : $1,705,000
Year 11 : $932,500

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 6000 - $300 - 4,613 - 76.88%
Level 2: 5000 - $150 - 3,800 - 75.99%
Level 3: 2000 - $100 - 1,536 - 76.82%
Level 4: 4000 - $75 - 3,065 - 76.63%
Luxury : 1000 - $400 - 932 - 93.15%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $200 - 1,468 - 73.41%
Farm Level 2: 1000 - $100 - 728 - 72.76%
Farm Total Capacity :3000

Income

Home Games Left10
Average Attendance - %13,946 - 77.48%
Average Income per Game$4,037,771
Year to Date Revenue$125,170,915
Farm
Home Games Left11
Average Attendance - %2,196 - 73.19%
Average Income per Game$366,403
Year to Date Revenue$10,992,100

Expense

Pro Players Total Salaries$77,650,000
Farm Players Total Salaries$2,703,500
Coaches Total Salaries$3,700,000
Luxury Taxe Total$0
Special Salary Cap Value$4,250,000
Pro Year To Date Expenses$63,924,638
Farm Year To Date Expenses$2,840,014
Pro Salary Cap To Date$62,111,113
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$40,377,715
Farm Estimated Season Revenue$4,030,437
Pro Remaining Season Days41
Pro Expenses Per Days$541,554
Pro Estimated Expenses$22,203,714
Farm Remaining Season Days39
Farm Expenses Per Days$26,736
Farm Estimated Expenses$1,042,704
Estimated Season Expenses$23,246,418
Estimated Season Salary Cap$87,872,255
Estimate Under Maximum Salary Cap of $90,000,000$2,127,745
Estimate Over Minimum Salary Cap of $64,200,000 $23,672,255
Current Bank Account$870,321,121
Projected Bank Account$891,482,855

Pro Players Salaries

Ryan Nugent-Hopkins (1 Way Contract) $10,000,000 (3)
David Pastrnak (1 Way Contract) $9,000,000 (5)
Charlie McAvoy (1 Way Contract) $8,500,000 (4)
John Carlson (1 Way Contract) $7,500,000 (5)
Alex DeBrincat (1 Way Contract) $6,750,000 (5)
Hampus Lindholm (1 Way Contract) $6,500,000 (4)
Ryan Hartman (1 Way Contract) $4,750,000 (4)
Claude Giroux (1 Way Contract) $3,500,000 (2)
Vincent Trocheck (1 Way Contract) $3,500,000 (4)
Chris Driedger (1 Way Contract) $3,250,000 (1)
Brandon Saad (1 Way Contract) $3,000,000 (2)
Matt Grzelcyk $1,750,000 (2)
David Krejci $1,750,000 (3)
Matt Roy $1,250,000 (4)
Jordan Staal (1 Way Contract) $1,250,000 (2)
Sam Gagner $950,000 (1)
Zach Bogosian $900,000 (1)
Charlie Coyle $750,000 (5)
Jonathan Quick (1 Way Contract) $700,000 (1)
Danton Heinen $700,000 (2)
Jakub Zboril $700,000 (1)
Jesper Boqvist $700,000 (4)
Total Pro Players22
Salary Commitment
Year 8 : $77,650,000
Year 9 : $78,550,000
Year 10 : $68,350,000
Year 11 : $56,600,000
Salary Average Commitment
Year 8 : $77,650,000
Year 9 : $71,150,000
Year 10 : $60,950,000
Year 11 : $49,200,000
Salary Cap with 1 Way Contract
Year 8 : $77,650,000
Year 9 : $71,150,000
Year 10 : $60,950,000
Year 11 : $49,200,000

Farm Players Salaries

Trent Frederic $175,000 (3)
Nick Paul $155,000 (4)
Brendan Gaunce $155,000 (1)
Zach Whitecloud $145,000 (2)
Jeremy Swayman $125,000 (4)
Brendan Guhle $95,000 (2)
Frank Vatrano $95,000 (4)
Marcus Johansson $95,000 (4)
Jack Ahcan $95,000 (3)
Trevor Kuntar $95,000 (4)
John Beecher $95,000 (4)
Justin Barron $92,500 (2)
Mason Lohrei $92,500 (2)
Brock Faber $92,500 (1)
Jack Thompson $92,500 (2)
Joonas Korpisalo $85,000 (2)
Jack Drury $80,000 (3)
Brandon Bussi $80,000 (2)
Ross Colton $80,000 (2)
Marc McLaughlin $80,000 (2)
Georgii Merkulov $80,000 (2)
Ryan Lindgren $78,500 (3)
Laurent Dauphin $75,000 (1)
Dryden Hunt $75,000 (1)
Stefan Noesen $75,000 (1)
Paul Carey $75,000 (1)
Ryan Carpenter $75,000 (1)
Oskar Steen $70,000 (2)
Total Farm Players28
Salary Commitment
Year 8 : $2,703,500
Year 9 : $2,081,000
Year 10 : $1,088,500
Year 11 : $660,000
Salary Average Commitment
Year 8 : $2,703,500
Year 9 : $2,081,000
Year 10 : $1,088,500
Year 11 : $660,000

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 6000 - $300 - 4,642 - 77.36%
Level 2: 5000 - $150 - 3,839 - 76.78%
Level 3: 2000 - $100 - 1,566 - 78.29%
Level 4: 4000 - $75 - 3,103 - 77.57%
Luxury : 1000 - $400 - 929 - 92.91%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $200 - 1,454 - 72.72%
Farm Level 2: 1000 - $100 - 722 - 72.18%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %14,078 - 78.21%
Average Income per Game$4,066,461
Year to Date Revenue$121,993,825
Farm
Home Games Left11
Average Attendance - %2,176 - 72.54%
Average Income per Game$363,057
Year to Date Revenue$10,891,700

Expense

Pro Players Total Salaries$83,838,333
Farm Players Total Salaries$3,315,000
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$63,439,236
Farm Year To Date Expenses$3,094,097
Pro Salary Cap To Date$60,911,490
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$44,731,069
Farm Estimated Season Revenue$3,993,623
Pro Remaining Season Days41
Pro Expenses Per Days$583,367
Pro Estimated Expenses$23,918,047
Farm Remaining Season Days39
Farm Expenses Per Days$26,130
Farm Estimated Expenses$1,019,070
Estimated Season Expenses$24,937,117
Estimated Season Salary Cap$83,853,040
Estimate Under Maximum Salary Cap of $90,000,000$6,146,960
Estimate Over Minimum Salary Cap of $64,200,000 $19,653,040
Current Bank Account$892,360,557
Projected Bank Account$916,148,132

Pro Players Salaries

Ryan O'Reilly (1 Way Contract) $10,250,000 (1)
Sean Monahan (1 Way Contract) $10,250,000 (1)
Andreas Athanasiou (1 Way Contract) $6,825,000 (2)
Logan Couture (1 Way Contract) $6,600,000 (3)
Owen Tippett $6,500,000 (4)
Joel Eriksson Ek (1 Way Contract) $6,000,000 (4)
Jaden Schwartz (1 Way Contract) $5,250,000 (3)
J.T. Compher (1 Way Contract) $4,000,000 (4)
Cam Fowler (1 Way Contract) $4,000,000 (1)
Olli Maatta $3,400,000 (2)
Vitek Vanecek (1 Way Contract) $3,000,000 (4)
Nicholas Henry $3,000,000 (4)
Kirill Maksimov (1 Way Contract) $3,000,000 (3)
-1 Way Contract Salary Cap : $1,975,000
-1 Way Contract Salary Cap Remaining : $547,128
Ryan Suter $2,000,000 (1)
Alexander Radulov (1 Way Contract) $2,000,000 (2)
Ondrej Palat $1,400,000 (2)
Anton Stralman $1,400,000 (3)
Nick Bonino $1,200,000 (3)
James Reimer $1,000,000 (1)
Derek Forbort $1,000,000 (2)
Alec Martinez $900,000 (1)
Kaiden Guhle $863,333 (2)
Total Pro Players22
Salary Commitment
Year 8 : $83,838,333
Year 9 : $55,438,333
Year 10 : $39,950,000
Year 11 : $22,500,000
Salary Average Commitment
Year 8 : $83,838,333
Year 9 : $55,438,333
Year 10 : $39,950,000
Year 11 : $22,500,000
Salary Cap with 1 Way Contract
Year 8 : $82,813,333
Year 9 : $54,413,333
Year 10 : $38,925,000
Year 11 : $22,500,000

Farm Players Salaries

Lawson Crouse $200,000 (4)
Filip Gustavsson $180,000 (3)
Robert Thomas $175,000 (3)
Jack Kopacka $120,000 (2)
Erik Haula $120,000 (2)
Lassi Thomson $120,000 (4)
Haydn Fleury $120,000 (2)
Zac Dalpe $100,000 (1)
Chase De Leo $100,000 (1)
Aliaksei Protas $100,000 (4)
Samuel Blais $97,000 (3)
Mathieu Joseph $95,000 (1)
Chaz Lucius $92,500 (3)
Jakib Brabenec $92,500 (3)
Aidan Thompson $92,500 (3)
Denver Barkey $92,500 (3)
Miko Matikka $92,500 (3)
Pasquale Zito $92,500 (3)
Jackson Blake $92,500 (3)
Samuel Colangelo $92,500 (1)
Jeremie Poirier $92,500 (1)
Ryan O'Rourke $92,500 (1)
Gannon Laroque $92,500 (2)
Samuel Knazko $92,500 (1)
Jack Beck $92,500 (2)
Jiri Kulich (Out of Payroll) $92,500 (3)
Logan Mailloux $92,500 (3)
Jalen Luypen $92,500 (3)
Matthew Knies $92,500 (3)
Louis Domingue $88,000 (1)
Samuel Montembeault $80,000 (2)
Alexandre Carrier $70,000 (2)
Jaydon Dureau $70,000 (2)
Total Farm Players33
Salary Commitment
Year 8 : $3,407,500
Year 9 : $2,654,500
Year 10 : $1,889,500
Year 11 : $420,000
Salary Average Commitment
Year 8 : $3,407,500
Year 9 : $2,654,500
Year 10 : $1,889,500
Year 11 : $420,000

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 6000 - $300 - 4,624 - 77.06%
Level 2: 5000 - $150 - 3,866 - 77.32%
Level 3: 2000 - $100 - 1,545 - 77.26%
Level 4: 4000 - $75 - 3,144 - 78.60%
Luxury : 1000 - $400 - 935 - 93.51%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $200 - 1,501 - 75.04%
Farm Level 2: 1000 - $100 - 740 - 73.97%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %14,114 - 78.41%
Average Income per Game$4,069,771
Year to Date Revenue$122,093,134
Farm
Home Games Left11
Average Attendance - %2,241 - 74.68%
Average Income per Game$374,137
Year to Date Revenue$11,224,100

Expense

Pro Players Total Salaries$87,675,000
Farm Players Total Salaries$2,362,500
Coaches Total Salaries$3,752,000
Luxury Taxe Total$0
Special Salary Cap Value$2,500,000
Pro Year To Date Expenses$64,814,387
Farm Year To Date Expenses$2,651,202
Pro Salary Cap To Date$63,006,945
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$44,767,482
Farm Estimated Season Revenue$4,115,503
Pro Remaining Season Days41
Pro Expenses Per Days$609,291
Pro Estimated Expenses$24,980,931
Farm Remaining Season Days39
Farm Expenses Per Days$24,757
Farm Estimated Expenses$965,523
Estimated Season Expenses$25,946,454
Estimated Season Salary Cap$89,795,304
Estimate Under Maximum Salary Cap of $90,000,000$204,696
Estimate Over Minimum Salary Cap of $64,200,000 $25,595,304
Current Bank Account$870,659,013
Projected Bank Account$893,595,544

Pro Players Salaries

Connor McDavid (1 Way Contract) $9,500,000 (5)
Drew Doughty (1 Way Contract) $9,500,000 (1)
Kyle Connor $9,250,000 (2)
MacKenzie Weegar (1 Way Contract) $8,500,000 (3)
Elias Pettersson $7,000,000 (3)
Filip Forsberg (1 Way Contract) $6,250,000 (4)
Thatcher Demko (1 Way Contract) $6,000,000 (3)
Jesper Bratt (1 Way Contract) $5,000,000 (3)
Jonas Brodin $4,300,000 (3)
Filip Hronek (1 Way Contract) $4,250,000 (5)
Jon Marchessault (1 Way Contract) $4,000,000 (4)
Ryan Murray (1 Way Contract) $3,500,000 (3)
Cole Perfetti $2,000,000 (2)
Cody Glass $1,800,000 (4)
Colton Point (1 Way Contract) $1,750,000 (4)
Kyle Olson $1,400,000 (4)
Brandon Tanev $1,000,000 (4)
T.J. Brodie $925,000 (3)
Lars Eller $900,000 (3)
Jakob Forsbacka-Karlsson $850,000 (1)
Total Pro Players20
Salary Commitment
Year 8 : $87,675,000
Year 9 : $79,825,000
Year 10 : $68,575,000
Year 11 : $32,450,000
Salary Average Commitment
Year 8 : $87,675,000
Year 9 : $77,325,000
Year 10 : $66,075,000
Year 11 : $29,950,000
Salary Cap with 1 Way Contract
Year 8 : $87,675,000
Year 9 : $77,325,000
Year 10 : $66,075,000
Year 11 : $29,950,000

Farm Players Salaries

Calen Addison $165,000 (4)
Micheal Ferland $130,000 (3)
Christian Folin $130,000 (2)
Scott Laughton $125,000 (1)
Evan Rodrigues $125,000 (2)
Oliwer Kaski $115,000 (3)
Daniel Carr $110,000 (5)
Jordan Greenway $110,000 (4)
Matthew Brassard $100,000 (2)
Nathan Beaulieu $100,000 (1)
Fredrik Claesson $97,500 (2)
Thomas Harley $95,000 (3)
Ty Ronning $95,000 (2)
Zachary Benson $92,500 (3)
Vasily Podkolzin $92,500 (1)
Joel Kellman $90,000 (2)
Tyler Madden $85,000 (1)
Jujhar Khaira $85,000 (1)
Marcus Hogberg $85,000 (1)
Derek Grant $85,000 (1)
Arturs Silovs $85,000 (3)
Casey DeSmith $85,000 (1)
Matthew Nieto $80,000 (3)
Total Farm Players23
Salary Commitment
Year 8 : $2,362,500
Year 9 : $1,650,000
Year 10 : $1,012,500
Year 11 : $415,000
Salary Average Commitment
Year 8 : $2,362,500
Year 9 : $1,620,000
Year 10 : $982,500
Year 11 : $385,000

Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameGila River Arena
Level 1: 7500 - $290 - 5,932 - 79.09%
Level 2: 5000 - $140 - 4,885 - 97.70%
Level 3: 2000 - $90 - 1,926 - 96.31%
Level 4: 4000 - $70 - 3,805 - 95.14%
Luxury : 1000 - $390 - 962 - 96.17%
Total Capacity :19500
Farm
Farm Level 1: 2000 - $200 - 1,461 - 73.05%
Farm Level 2: 1000 - $100 - 748 - 74.79%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %17,510 - 89.79%
Average Income per Game$4,796,146
Year to Date Revenue$143,884,367
Farm
Home Games Left10
Average Attendance - %2,209 - 73.63%
Average Income per Game$366,997
Year to Date Revenue$11,376,900

Expense

Pro Players Total Salaries$87,950,000
Farm Players Total Salaries$2,690,500
Coaches Total Salaries$4,700,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$64,782,794
Farm Year To Date Expenses$4,206,844
Pro Salary Cap To Date$63,698,319
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$52,757,601
Farm Estimated Season Revenue$3,669,968
Pro Remaining Season Days41
Pro Expenses Per Days$604,392
Pro Estimated Expenses$24,780,072
Farm Remaining Season Days39
Farm Expenses Per Days$40,346
Farm Estimated Expenses$1,573,494
Estimated Season Expenses$26,353,566
Estimated Season Salary Cap$88,062,856
Estimate Under Maximum Salary Cap of $90,000,000$1,937,144
Estimate Over Minimum Salary Cap of $64,200,000 $23,862,856
Current Bank Account$1,010,156,880
Projected Bank Account$1,040,230,883

Pro Players Salaries

Sean Couturier (1 Way Contract) $10,250,000 (4)
Mikko Rantanen (1 Way Contract) $9,750,000 (5)
Timo Meier (1 Way Contract) $7,900,000 (1)
Pavel Buchnevich (1 Way Contract) $6,500,000 (4)
Oliver Ekman-Larsson (1 Way Contract) $6,050,000 (4)
Max Domi $6,000,000 (2)
Nico Hischier (1 Way Contract) $5,300,000 (5)
Tristan Jarry (1 Way Contract) $5,000,000 (1)
Alex Iafallo (1 Way Contract) $4,500,000 (3)
Bryan Rust (1 Way Contract) $3,750,000 (4)
Alexis Gravel (1 Way Contract) $3,500,000 (3)
Erik Gustafsson $3,500,000 (4)
Yanni Gourde (1 Way Contract) $2,900,000 (5)
Bowen Byram (1 Way Contract) $2,400,000 (4)
Casey Cizikas $2,400,000 (3)
Vince Dunn $2,000,000 (2)
Matt Benning $2,000,000 (2)
Victor Olofsson $1,800,000 (4)
Ilya Mikheyyev $1,450,000 (2)
Ben Hutton (1 Way Contract) $1,000,000 (1)
Total Pro Players20
Salary Commitment
Year 8 : $87,950,000
Year 9 : $78,200,000
Year 10 : $66,750,000
Year 11 : $56,350,000
Salary Average Commitment
Year 8 : $87,950,000
Year 9 : $74,050,000
Year 10 : $62,600,000
Year 11 : $52,200,000
Salary Cap with 1 Way Contract
Year 8 : $87,950,000
Year 9 : $74,050,000
Year 10 : $62,600,000
Year 11 : $52,200,000

Farm Players Salaries

Maxime Comtois $140,000 (3)
Cole Fonstad $130,000 (4)
Philipp Kurashev $110,000 (3)
Tyler Parsons $110,000 (2)
Atte Tolvanen $100,000 (2)
Jan Rutta $100,000 (2)
Derek Ryan $100,000 (1)
Leon Gawanke $100,000 (1)
Oliver Kylington $100,000 (2)
Ben Hemmerling $92,500 (3)
Isaac Howard $92,500 (2)
James Malatesta $92,500 (3)
Jean-Luc Foudy $92,500 (3)
Owen Beck $92,500 (3)
Jorian Donovan $92,500 (3)
Luke Evangelista $90,000 (2)
Jonas Siegenthaler $80,000 (1)
Conor Sheary $80,000 (1)
Robby Fabbri $80,000 (1)
Denis Malgin $80,000 (2)
Cameron Gaunce $80,000 (1)
Noah Juulsen $80,000 (1)
Drake Caggiula $80,000 (1)
Sven Baertschi $80,000 (1)
Simon Holmstrom $70,000 (4)
Ian McCoshen $70,000 (1)
Scott Harrington $70,000 (2)
Erik Kallgren $68,500 (1)
Oscar Dansk $68,500 (1)
Nick Shore $68,500 (1)
Manix Landry $0 (0)
Total Farm Players31
Salary Commitment
Year 8 : $2,690,500
Year 9 : $1,655,000
Year 10 : $912,500
Year 11 : $200,000
Salary Average Commitment
Year 8 : $2,690,500
Year 9 : $1,655,000
Year 10 : $912,500
Year 11 : $200,000

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 6000 - $300 - 4,883 - 81.38%
Level 2: 5000 - $150 - 4,010 - 80.19%
Level 3: 2000 - $100 - 1,633 - 81.66%
Level 4: 4000 - $75 - 3,215 - 80.37%
Luxury : 1000 - $400 - 963 - 96.34%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $200 - 1,479 - 73.93%
Farm Level 2: 1000 - $100 - 737 - 73.73%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %14,704 - 81.69%
Average Income per Game$4,255,616
Year to Date Revenue$127,668,489
Farm
Home Games Left10
Average Attendance - %2,216 - 73.86%
Average Income per Game$369,445
Year to Date Revenue$11,452,800

Expense

Pro Players Total Salaries$85,750,000
Farm Players Total Salaries$2,380,000
Coaches Total Salaries$3,300,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$61,382,609
Farm Year To Date Expenses$2,181,697
Pro Salary Cap To Date$59,575,165
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$46,811,779
Farm Estimated Season Revenue$3,694,452
Pro Remaining Season Days41
Pro Expenses Per Days$596,284
Pro Estimated Expenses$24,447,644
Farm Remaining Season Days39
Farm Expenses Per Days$21,781
Farm Estimated Expenses$849,459
Estimated Season Expenses$25,297,103
Estimated Season Salary Cap$83,330,237
Estimate Under Maximum Salary Cap of $90,000,000$6,669,763
Estimate Over Minimum Salary Cap of $64,200,000 $19,130,237
Current Bank Account$949,996,273
Projected Bank Account$975,205,401

Pro Players Salaries

Auston Matthews (1 Way Contract) $12,500,000 (5)
Mitch Marner (1 Way Contract) $8,500,000 (5)
Patrik Laine (1 Way Contract) $7,800,000 (3)
John Tavares (1 Way Contract) $7,000,000 (1)
Jeff Skinner (1 Way Contract) $7,000,000 (1)
Jacob Markstrom (1 Way Contract) $5,000,000 (2)
Tyler Toffoli (1 Way Contract) $4,250,000 (1)
Thomas Chabot (1 Way Contract) $4,000,000 (1)
Quinton Byfield (1 Way Contract) $4,000,000 (5)
Miro Heiskanen (1 Way Contract) $3,750,000 (3)
Andrei Svechnikov $3,500,000 (3)
Radko Gudas (1 Way Contract) $3,000,000 (1)
Brayden Schenn (1 Way Contract) $3,000,000 (1)
Ryan Johansen $2,500,000 (4)
Gustav Nyquist (1 Way Contract) $2,500,000 (1)
Brian Dumoulin (1 Way Contract) $2,000,000 (1)
Jake Allen $1,500,000 (2)
Marc-Edouard Vlasic $1,500,000 (1)
Ian Cole $850,000 (1)
Kris Russell $850,000 (1)
Noel Acciari $750,000 (4)
Total Pro Players21
Salary Commitment
Year 8 : $85,750,000
Year 9 : $51,050,000
Year 10 : $44,550,000
Year 11 : $29,500,000
Salary Average Commitment
Year 8 : $85,750,000
Year 9 : $49,800,000
Year 10 : $43,300,000
Year 11 : $28,250,000
Salary Cap with 1 Way Contract
Year 8 : $85,750,000
Year 9 : $49,800,000
Year 10 : $43,300,000
Year 11 : $28,250,000

Farm Players Salaries

Oskar Sundqvist $130,000 (1)
Nick Seeler $130,000 (1)
David Kampf $95,000 (2)
Benjamin Zloty $92,500 (3)
Jeremy Hanzel $92,500 (3)
Mathieu Cataford $92,500 (3)
Colton Dach $92,500 (5)
Alex Lyon $85,000 (2)
Jack Dugan $85,000 (4)
Nicolas Roy $85,000 (1)
Pheonix Copley $85,000 (4)
Jan Bednar $85,000 (4)
Samuel Fagemo $85,000 (2)
Sam Stange $85,000 (2)
Mattias Janmark $85,000 (2)
Tyler Pitlick $75,000 (3)
Ashton Sautner $75,000 (1)
Philippe Myers $75,000 (2)
Kevin Gravel $75,000 (1)
Ben Gleason $75,000 (1)
Joshua Brown $75,000 (1)
Curtis McKenzie $75,000 (1)
Kyle Rau $75,000 (2)
Ivan Ivan $75,000 (4)
Jacob MacDonald $75,000 (1)
Trevor Lewis $75,000 (1)
Cam York $75,000 (4)
Collin Delia $75,000 (2)
Total Farm Players28
Salary Commitment
Year 8 : $2,380,000
Year 9 : $1,537,500
Year 10 : $877,500
Year 11 : $525,000
Salary Average Commitment
Year 8 : $2,380,000
Year 9 : $1,510,000
Year 10 : $850,000
Year 11 : $497,500

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 6000 - $300 - 4,608 - 76.80%
Level 2: 5000 - $150 - 3,887 - 77.74%
Level 3: 2000 - $100 - 1,538 - 76.90%
Level 4: 4000 - $75 - 3,057 - 76.43%
Luxury : 1000 - $400 - 931 - 93.08%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $200 - 1,498 - 74.90%
Farm Level 2: 1000 - $100 - 747 - 74.72%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %14,021 - 77.89%
Average Income per Game$4,054,010
Year to Date Revenue$121,620,286
Farm
Home Games Left11
Average Attendance - %2,245 - 74.84%
Average Income per Game$374,310
Year to Date Revenue$11,229,300

Expense

Pro Players Total Salaries$81,155,750
Farm Players Total Salaries$2,381,500
Coaches Total Salaries$4,100,000
Luxury Taxe Total$0
Special Salary Cap Value$2,500,000
Pro Year To Date Expenses$63,365,235
Farm Year To Date Expenses$2,958,575
Pro Salary Cap To Date$61,557,791
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$44,594,105
Farm Estimated Season Revenue$4,117,410
Pro Remaining Season Days41
Pro Expenses Per Days$565,242
Pro Estimated Expenses$23,174,922
Farm Remaining Season Days39
Farm Expenses Per Days$27,271
Farm Estimated Expenses$1,063,569
Estimated Season Expenses$24,238,491
Estimated Season Salary Cap$86,540,141
Estimate Under Maximum Salary Cap of $90,000,000$3,459,859
Estimate Over Minimum Salary Cap of $64,200,000 $22,340,141
Current Bank Account$838,762,942
Projected Bank Account$863,235,966

Pro Players Salaries

Leon Draisaitl (1 Way Contract) $11,000,000 (2)
Mark Scheifele (1 Way Contract) $9,225,000 (1)
John Gibson $8,500,000 (1)
Nicklas Backstrom (1 Way Contract) $8,500,000 (1)
Connor Murphy (1 Way Contract) $6,500,000 (4)
Barrett Hayton (1 Way Contract) $5,900,000 (4)
Brandon Montour (1 Way Contract) $5,000,000 (2)
Brock Boeser (1 Way Contract) $5,000,000 (4)
Erik Gudbranson (Out of Payroll) $4,500,000 (3)
Tanner Pearson (1 Way Contract) $3,525,000 (3)
Jakub Voracek (1 Way Contract) $3,125,000 (5)
Ivan Barbashev (1 Way Contract) $2,650,000 (3)
Anthony DeAngelo (Out of Payroll) $2,000,000 (2)
Alex Chiasson $1,875,000 (3)
Jake Debrusk (1 Way Contract) $1,800,000 (4)
Adam Pelech $1,755,000 (3)
Cole Caufield $1,250,000 (3)
Shane Starrett $1,100,000 (5)
Luke Glendening $1,050,750 (2)
Denton Mateychuk $925,000 (3)
Kyle Okposo $925,000 (3)
Matthew Robertson $800,000 (4)
Neal Pionk $750,000 (1)
Total Pro Players23
Salary Commitment
Year 8 : $87,655,750
Year 9 : $61,055,750
Year 10 : $42,005,000
Year 11 : $24,600,000
Salary Average Commitment
Year 8 : $87,655,750
Year 9 : $60,680,750
Year 10 : $41,630,000
Year 11 : $24,225,000
Salary Cap with 1 Way Contract
Year 8 : $87,655,750
Year 9 : $60,680,750
Year 10 : $41,630,000
Year 11 : $24,225,000

Farm Players Salaries

Tyler Motte $275,000 (1)
Josh Brook $150,000 (4)
Xavier Ouellet $125,000 (4)
Alex Turcotte $125,000 (4)
Tyson Jost $110,000 (4)
Matej Pekar $95,000 (4)
Rodion Amirov $95,000 (5)
Guillaume Richard $92,500 (2)
Matthew Poitras $92,500 (3)
Justin Gill $92,500 (3)
Dom DiVincentiis $92,500 (3)
Robbie Fromm-Delorme $92,500 (2)
Bobby Brink $85,000 (4)
Kristian Vesalainen $85,000 (4)
Chris Wagner $85,000 (3)
Logan Cockerill $85,000 (4)
Connor Clifton $82,500 (3)
Jimmy Vesey $80,000 (4)
Logan Stanley $80,000 (4)
Carter Savoie $79,000 (3)
Tyler Ennis $75,000 (1)
Josef Korenar $69,500 (1)
Jeremy Helvig $69,500 (1)
Mark Pysyk $68,500 (1)
Total Farm Players24
Salary Commitment
Year 8 : $2,381,500
Year 9 : $1,824,000
Year 10 : $1,639,000
Year 11 : $1,100,000
Salary Average Commitment
Year 8 : $2,377,750
Year 9 : $1,820,250
Year 10 : $1,635,250
Year 11 : $1,111,250

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 6000 - $300 - 4,682 - 78.03%
Level 2: 5000 - $150 - 3,901 - 78.01%
Level 3: 2000 - $100 - 1,531 - 76.54%
Level 4: 4000 - $75 - 3,113 - 77.84%
Luxury : 1000 - $400 - 946 - 94.62%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $200 - 1,527 - 76.35%
Farm Level 2: 1000 - $100 - 753 - 75.28%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %14,173 - 78.74%
Average Income per Game$4,104,486
Year to Date Revenue$123,134,567
Farm
Home Games Left12
Average Attendance - %2,280 - 75.99%
Average Income per Game$380,686
Year to Date Revenue$11,039,900

Expense

Pro Players Total Salaries$88,273,578
Farm Players Total Salaries$2,749,814
Coaches Total Salaries$3,685,000
Luxury Taxe Total$0
Special Salary Cap Value$4,000,000
Pro Year To Date Expenses$64,172,655
Farm Year To Date Expenses$3,272,708
Pro Salary Cap To Date$61,785,455
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$45,149,341
Farm Estimated Season Revenue$4,568,234
Pro Remaining Season Days41
Pro Expenses Per Days$609,957
Pro Estimated Expenses$25,008,237
Farm Remaining Season Days39
Farm Expenses Per Days$30,375
Farm Estimated Expenses$1,184,625
Estimated Season Expenses$26,192,862
Estimated Season Salary Cap$89,720,189
Estimate Under Maximum Salary Cap of $90,000,000$279,811
Estimate Over Minimum Salary Cap of $64,200,000 $25,520,189
Current Bank Account$897,781,397
Projected Bank Account$921,306,110

Pro Players Salaries

Brayden Point (1 Way Contract) $12,000,000 (4)
Erik Karlsson (1 Way Contract) $9,000,000 (1)
Jack Hughes (1 Way Contract) $8,000,000 (4)
Noah Hanifin (1 Way Contract) $7,850,000 (1)
Jason Robertson (1 Way Contract) $7,500,000 (4)
Matt Murray (1 Way Contract) $7,000,000 (1)
Erik Cernak (1 Way Contract) $5,000,000 (1)
Keith Yandle (1 Way Contract) $4,750,000 (1)
Trevor Zegras $4,500,000 (3)
Quinn Hughes (1 Way Contract) $4,250,000 (4)
Yegor Sokolov $2,850,000 (1)
Adam Ruzicka $2,203,578 (4)
Rasmus Andersson (1 Way Contract) $1,650,000 (5)
-1 Way Contract Salary Cap : $625,000
-1 Way Contract Salary Cap Remaining : $173,142
Jordan Kyrou $1,500,000 (2)
Conor Zary $1,495,000 (2)
Samuel Poulin $1,450,000 (4)
Ty Dellandrea $1,250,000 (4)
Jakub Vrana $1,250,000 (3)
Jack Roslovic $1,150,000 (1)
Jakob Pelletier $1,000,000 (4)
Owen Power $925,000 (3)
Charlie Lindgren $850,000 (1)
Riley Stillman (1 Way Contract) $850,000 (2)
-1 Way Contract Salary Cap : $0
-1 Way Contract Salary Cap Remaining : $0
Total Pro Players23
Salary Commitment
Year 8 : $88,273,578
Year 9 : $49,673,578
Year 10 : $45,828,578
Year 11 : $39,153,578
Salary Average Commitment
Year 8 : $88,273,578
Year 9 : $49,823,578
Year 10 : $45,978,578
Year 11 : $39,303,578
Salary Cap with 1 Way Contract
Year 8 : $86,398,576
Year 9 : $47,948,576
Year 10 : $44,953,576
Year 11 : $38,278,576

Farm Players Salaries

Kaapo Kakko $200,000 (4)
Dan Vladar $175,000 (2)
Philip Tomasino $135,000 (4)
Chandler Stephenson $125,100 (5)
Alec Regula $125,000 (4)
Dustin Wolf $120,000 (2)
Vladislav Kolyachonok $110,000 (4)
Michael DiPietro $100,000 (4)
Kale Clague $100,000 (4)
William Carrier $100,000 (2)
Nick Schneider $99,500 (1)
Lucas Elvenes $99,500 (3)
Alexandre Texier $95,000 (3)
Egor Afanasyev $92,714 (4)
Thomas Bordeleau $92,500 (3)
Brady Burns $92,500 (5)
Lukas Reichel $92,500 (1)
Luke Hughes $92,500 (1)
Shane Wright $92,500 (1)
Mason McTavish $92,500 (3)
Owen Pickering $92,500 (3)
Jack Lafontaine $89,500 (1)
Ethan Samson $86,500 (5)
Lawrence Pilut $85,000 (1)
Milos Roman $85,000 (4)
Yakov Trenin $79,500 (1)
Total Farm Players26
Salary Commitment
Year 8 : $2,749,814
Year 9 : $2,097,714
Year 10 : $1,702,714
Year 11 : $1,235,214
Salary Average Commitment
Year 8 : $2,749,814
Year 9 : $2,118,814
Year 10 : $1,723,814
Year 11 : $1,251,814

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 6000 - $300 - 4,722 - 78.71%
Level 2: 5000 - $150 - 3,820 - 76.40%
Level 3: 2000 - $100 - 1,565 - 78.23%
Level 4: 4000 - $75 - 3,102 - 77.56%
Luxury : 1000 - $400 - 931 - 93.15%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $200 - 1,509 - 75.46%
Farm Level 2: 1000 - $100 - 749 - 74.90%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %14,141 - 78.56%
Average Income per Game$4,099,627
Year to Date Revenue$122,988,813
Farm
Home Games Left11
Average Attendance - %2,258 - 75.27%
Average Income per Game$376,737
Year to Date Revenue$11,302,100

Expense

Pro Players Total Salaries$78,108,330
Farm Players Total Salaries$2,643,500
Coaches Total Salaries$3,200,000
Luxury Taxe Total$0
Special Salary Cap Value$5,000,000
Pro Year To Date Expenses$58,284,413
Farm Year To Date Expenses$2,445,587
Pro Salary Cap To Date$55,944,829
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$45,095,898
Farm Estimated Season Revenue$4,144,103
Pro Remaining Season Days41
Pro Expenses Per Days$544,651
Pro Estimated Expenses$22,330,691
Farm Remaining Season Days39
Farm Expenses Per Days$22,901
Farm Estimated Expenses$893,139
Estimated Season Expenses$23,223,830
Estimated Season Salary Cap$82,375,160
Estimate Under Maximum Salary Cap of $90,000,000$7,624,840
Estimate Over Minimum Salary Cap of $64,200,000 $18,175,160
Current Bank Account$855,409,232
Projected Bank Account$881,425,403

Pro Players Salaries

Nikita Kucherov (1 Way Contract) $9,000,000 (5)
Victor Hedman (1 Way Contract) $9,000,000 (5)
Brandon Carlo (1 Way Contract) $8,000,000 (4)
Morgan Rielly (1 Way Contract) $6,000,000 (4)
Travis Konecny (1 Way Contract) $5,500,000 (2)
Dylan Cozens (1 Way Contract) $5,000,000 (4)
David Perron (1 Way Contract) $4,600,000 (2)
Pierre-Luc Dubois (1 Way Contract) $4,500,000 (4)
Robert Hagg (1 Way Contract) $4,250,000 (1)
Darcy Kuemper (1 Way Contract) $4,000,000 (4)
Oskar Lindblom (1 Way Contract) $3,333,330 (2)
Kevin Fiala $1,950,000 (3)
Cam Atkinson $1,750,000 (4)
Cody Ceci (1 Way Contract) $1,500,000 (1)
Nikita Gusev $1,500,000 (3)
Seth Jarvis $1,500,000 (2)
Braden Holtby $1,250,000 (1)
Tyler Johnson $1,250,000 (4)
Kirby Dach $1,000,000 (4)
Jack Quinn $875,000 (5)
Marc Staal $800,000 (3)
Ben Chiarot $800,000 (4)
Tyson Foerster (1 Way Contract) $750,000 (2)
-1 Way Contract Salary Cap : $0
-1 Way Contract Salary Cap Remaining : $0
Total Pro Players23
Salary Commitment
Year 8 : $78,108,330
Year 9 : $73,733,330
Year 10 : $58,050,000
Year 11 : $53,800,000
Salary Average Commitment
Year 8 : $78,108,330
Year 9 : $71,108,330
Year 10 : $55,425,000
Year 11 : $51,175,000
Salary Cap with 1 Way Contract
Year 8 : $77,358,328
Year 9 : $70,358,328
Year 10 : $55,425,000
Year 11 : $51,175,000

Farm Players Salaries

Jake Oettinger $250,000 (4)
Craig Smith $150,000 (1)
Matty Beniers $125,000 (4)
Dylan Holloway $100,000 (3)
Nils Lundkvist $95,000 (4)
Pierre-Olivier Joseph $95,000 (1)
Barclay Goodrow $95,000 (1)
Marcus Foligno $95,000 (3)
Timothy Liljegren $95,000 (1)
John-Jason Peterka $92,500 (2)
Matthew Savoie $92,500 (2)
Ozzy Wiesblatt $92,500 (2)
Alexander Nikishin $92,500 (3)
Joseph Veleno $92,500 (1)
Fransesco Pinelli $92,500 (3)
Elliot Desnoyers $92,500 (5)
Jake Sanderson $92,500 (5)
Eeli Tolvanen $90,000 (3)
Brendan Brisson $85,000 (2)
Jay O'Brien $85,000 (4)
Malcolm Subban $80,000 (4)
Justin Abdelkader $80,000 (1)
Doyle Somerby $80,000 (1)
Philipp Grubauer $80,000 (3)
Brett Kulak $80,000 (4)
Joel Farabee $75,000 (5)
Mario Ferraro $68,500 (1)
Total Farm Players27
Salary Commitment
Year 8 : $2,643,500
Year 9 : $1,940,000
Year 10 : $1,577,500
Year 11 : $1,027,500
Salary Average Commitment
Year 8 : $2,643,500
Year 9 : $1,887,500
Year 10 : $1,525,000
Year 11 : $975,000

Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 6000 - $300 - 4,796 - 79.93%
Level 2: 5000 - $150 - 3,842 - 76.83%
Level 3: 2000 - $100 - 1,606 - 80.30%
Level 4: 4000 - $75 - 3,148 - 78.70%
Luxury : 1000 - $400 - 942 - 94.23%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $200 - 1,489 - 74.44%
Farm Level 2: 1000 - $100 - 737 - 73.68%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %14,334 - 79.63%
Average Income per Game$4,155,084
Year to Date Revenue$124,652,505
Farm
Home Games Left11
Average Attendance - %2,226 - 74.19%
Average Income per Game$371,433
Year to Date Revenue$11,143,000

Expense

Pro Players Total Salaries$75,725,000
Farm Players Total Salaries$2,889,668
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Special Salary Cap Value$6,000,000
Pro Year To Date Expenses$55,975,153
Farm Year To Date Expenses$2,525,124
Pro Salary Cap To Date$54,167,709
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$45,705,918
Farm Estimated Season Revenue$4,085,767
Pro Remaining Season Days41
Pro Expenses Per Days$528,547
Pro Estimated Expenses$21,670,427
Farm Remaining Season Days39
Farm Expenses Per Days$23,217
Farm Estimated Expenses$905,463
Estimated Season Expenses$22,575,890
Estimated Season Salary Cap$81,145,564
Estimate Under Maximum Salary Cap of $90,000,000$8,854,436
Estimate Over Minimum Salary Cap of $64,200,000 $16,945,564
Current Bank Account$907,035,579
Projected Bank Account$934,251,374

Pro Players Salaries

Matt Duchene (1 Way Contract) $9,000,000 (3)
Brady Tkachuk (1 Way Contract) $8,900,000 (3)
Colton Parayko (1 Way Contract) $8,500,000 (4)
Ilya Sorokin (1 Way Contract) $7,500,000 (4)
Nick Schmaltz (1 Way Contract) $5,850,000 (2)
Phillip Danault (1 Way Contract) $5,250,000 (3)
Tom Wilson (1 Way Contract) $4,850,000 (1)
Jamie Oleksiak (1 Way Contract) $3,500,000 (1)
Alexander Kerfoot (1 Way Contract) $3,250,000 (1)
Benoit-Olivier Groulx $3,000,000 (4)
Erik Johnson (1 Way Contract) $2,500,000 (1)
Colton Sissons $2,250,000 (1)
Stuart Skinner $2,000,000 (3)
Kyle Wood $1,750,000 (1)
Kasperi Kapanen $1,500,000 (4)
Dmitry Kulikov (1 Way Contract) $1,500,000 (2)
Oliver Bjorkstrand $1,350,000 (2)
Brandon Coe $950,000 (4)
Kent Johnson $925,000 (1)
Luke Schenn $700,000 (3)
Ben Harpur $700,000 (3)
Total Pro Players21
Salary Commitment
Year 8 : $75,725,000
Year 9 : $56,700,000
Year 10 : $48,000,000
Year 11 : $21,450,000
Salary Average Commitment
Year 8 : $75,725,000
Year 9 : $56,700,000
Year 10 : $48,000,000
Year 11 : $21,450,000
Salary Cap with 1 Way Contract
Year 8 : $75,725,000
Year 9 : $56,700,000
Year 10 : $48,000,000
Year 11 : $21,450,000

Farm Players Salaries

Travis Dermott $250,000 (2)
Dylan Wells $150,000 (1)
Nicolas Beaudin $125,800 (1)
Tyler Tucker $125,000 (4)
Erik Brannstrom $98,500 (3)
Declan Chisholm $98,500 (1)
Ridly Greig $98,500 (2)
Nico Daws $92,500 (1)
Matthew Maggio $92,500 (1)
Janne Kuokkanen $92,500 (4)
Olivier Nadeau $92,500 (1)
Bryce Montgomery $92,500 (1)
Daniil Chayka $92,500 (1)
Daylan Kuefler $92,500 (1)
Jake Furlong $92,500 (1)
Conor Geekie $92,500 (2)
Stephen Halliday $92,500 (1)
Rutger McGroarty $92,500 (2)
Matthew Seminoff $92,500 (3)
Tyson Hinds $92,500 (3)
Aleksandr Kisakov $92,500 (3)
Hendrix Lapierre $92,500 (3)
Sean Farrell $91,868 (3)
Adam Raska $90,000 (2)
Sam Lipkin $90,000 (1)
Tim Schaller $75,000 (2)
Zach Sanford $72,000 (3)
Garnet Hathaway $68,500 (4)
Drew Helleson $68,500 (2)
Total Farm Players29
Salary Commitment
Year 8 : $2,889,668
Year 9 : $1,685,368
Year 10 : $918,368
Year 11 : $286,000
Salary Average Commitment
Year 8 : $2,889,668
Year 9 : $1,685,368
Year 10 : $918,368
Year 11 : $286,000

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanada Life Centre
Level 1: 6000 - $280 - 5,733 - 95.54%
Level 2: 5000 - $140 - 4,672 - 93.44%
Level 3: 2000 - $93 - 1,882 - 94.09%
Level 4: 4000 - $69 - 3,825 - 95.61%
Luxury : 1000 - $440 - 739 - 73.85%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $150 - 1,928 - 96.40%
Farm Level 2: 1000 - $80 - 958 - 95.82%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %16,849 - 93.61%
Average Income per Game$4,504,306
Year to Date Revenue$135,129,172
Farm
Home Games Left11
Average Attendance - %2,886 - 96.20%
Average Income per Game$365,848
Year to Date Revenue$10,975,450

Expense

Pro Players Total Salaries$91,960,000
Farm Players Total Salaries$3,248,700
Coaches Total Salaries$4,000,000
Luxury Taxe Total$0
Special Salary Cap Value($3,000,000)
Pro Year To Date Expenses$68,292,001
Farm Year To Date Expenses$3,460,809
Pro Salary Cap To Date$65,002,500
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$49,547,363
Farm Estimated Season Revenue$4,024,332
Pro Remaining Season Days41
Pro Expenses Per Days$638,243
Pro Estimated Expenses$26,167,963
Farm Remaining Season Days39
Farm Expenses Per Days$32,525
Farm Estimated Expenses$1,268,475
Estimated Season Expenses$27,436,438
Estimated Season Salary Cap$86,910,000
Estimate Under Maximum Salary Cap of $90,000,000$3,090,000
Estimate Over Minimum Salary Cap of $64,200,000 $22,710,000
Current Bank Account$1,037,294,611
Projected Bank Account$1,063,429,868

Pro Players Salaries

Patrick Kane (1 Way Contract) $10,000,000 (1)
Dylan Larkin (1 Way Contract) $8,100,000 (5)
Robin Lehner (1 Way Contract) $6,000,000 (1)
Josh Manson (1 Way Contract) $6,000,000 (4)
Esa Lindell (1 Way Contract) $5,500,000 (5)
Rickard Rakell (1 Way Contract) $5,500,000 (4)
Mark Stone (1 Way Contract) $5,500,000 (5)
Kevin Hayes (1 Way Contract) $5,500,000 (5)
Alex Pietrangelo (1 Way Contract) $5,000,000 (1)
Taylor Hall (1 Way Contract) $5,000,000 (2)
Nick Leddy (1 Way Contract) $4,500,000 (2)
Petr Mrazek (1 Way Contract) $4,500,000 (1)
-1 Way Contract Salary Cap : $3,475,000
-1 Way Contract Salary Cap Remaining : $962,669
John Moore $3,125,000 (2)
Jakob Silfverberg (1 Way Contract) $3,000,000 (4)
Brayden McNabb $2,850,000 (2)
Reilly Smith (1 Way Contract) $2,850,000 (1)
Anton Lundell $2,250,000 (3)
Mikael Granlund $2,000,000 (2)
Jason Zucker $1,250,000 (4)
Jaycob Megna (1 Way Contract) $1,100,000 (2)
-1 Way Contract Salary Cap : $75,000
-1 Way Contract Salary Cap Remaining : $20,777
Kirill Ustimenko $985,000 (4)
Richard Panik $750,000 (2)
Ryan Getzlaf $700,000 (1)
Total Pro Players23
Salary Commitment
Year 8 : $91,960,000
Year 9 : $74,060,000
Year 10 : $54,735,000
Year 11 : $52,485,000
Salary Average Commitment
Year 8 : $91,960,000
Year 9 : $62,910,000
Year 10 : $43,585,000
Year 11 : $41,335,000
Salary Cap with 1 Way Contract
Year 8 : $89,910,000
Year 9 : $61,885,000
Year 10 : $43,585,000
Year 11 : $41,335,000

Farm Players Salaries

Michael Anderson $175,000 (4)
MacKenzie Entwistle $150,000 (3)
Andrew Mangiapane $150,000 (2)
Josh Wilkins $145,200 (3)
Arber Xhekaj $135,000 (3)
Pavel Novak $132,000 (3)
Cale Fleury $125,000 (3)
Juuso Valimaki $125,000 (3)
Andrew Copp $120,000 (3)
Julius Nattinen $110,000 (2)
Lukas Cormier $110,000 (3)
Callum Booth $100,000 (4)
Mark Jankowski $98,500 (4)
Kalem Parker $92,500 (3)
Marek Alscher $92,500 (3)
Jayden Grubbe $92,500 (3)
Hunter Haight $92,500 (3)
Emil Andrae $92,500 (3)
Frank Nazar $92,500 (2)
Danila Yurov $92,500 (1)
Ethan Del Mastro $92,500 (1)
Connor Hvidston $92,500 (3)
Johan Larsson $85,000 (2)
Ville Husso $80,000 (3)
Nikolay Goldobin $80,000 (2)
Chad Ruhwedel $76,500 (2)
Michael McLeod $75,000 (2)
Robert Bortuzzo $70,000 (1)
Brock McGinn $68,500 (2)
Jordan Martinook $68,500 (1)
Joshua Ho-Sang $68,500 (1)
Logan Day $68,500 (2)
Total Farm Players32
Salary Commitment
Year 8 : $3,248,700
Year 9 : $2,856,700
Year 10 : $2,050,700
Year 11 : $373,500
Salary Average Commitment
Year 8 : $3,248,700
Year 9 : $2,856,700
Year 10 : $2,050,700
Year 11 : $373,500

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameCrypto.com Arena
Level 1: 6000 - $300 - 4,665 - 77.74%
Level 2: 5000 - $150 - 3,912 - 78.25%
Level 3: 2000 - $100 - 1,570 - 78.48%
Level 4: 4000 - $75 - 3,158 - 78.95%
Luxury : 1000 - $400 - 944 - 94.40%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $200 - 1,507 - 75.36%
Farm Level 2: 1000 - $100 - 757 - 75.68%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %14,249 - 79.16%
Average Income per Game$4,108,881
Year to Date Revenue$123,266,434
Farm
Home Games Left11
Average Attendance - %2,264 - 75.47%
Average Income per Game$377,130
Year to Date Revenue$11,313,900

Expense

Pro Players Total Salaries$84,755,000
Farm Players Total Salaries$2,641,000
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$65,092,542
Farm Year To Date Expenses$3,741,451
Pro Salary Cap To Date$63,216,853
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$45,197,692
Farm Estimated Season Revenue$4,148,430
Pro Remaining Season Days41
Pro Expenses Per Days$589,561
Pro Estimated Expenses$24,172,001
Farm Remaining Season Days39
Farm Expenses Per Days$35,212
Farm Estimated Expenses$1,373,268
Estimated Season Expenses$25,545,269
Estimated Season Salary Cap$86,696,282
Estimate Under Maximum Salary Cap of $90,000,000$3,303,718
Estimate Over Minimum Salary Cap of $64,200,000 $22,496,282
Current Bank Account$925,326,878
Projected Bank Account$949,127,731

Pro Players Salaries

Nazem Kadri (1 Way Contract) $10,000,000 (3)
Bo Horvat (1 Way Contract) $9,500,000 (5)
Elias Lindholm (1 Way Contract) $7,500,000 (1)
Ethan Cardwell (1 Way Contract) $7,200,000 (3)
Marcus Pettersson $6,100,000 (3)
Mathew Dumba $6,100,000 (1)
Viktor Arvidsson (1 Way Contract) $6,000,000 (5)
Juuse Saros (1 Way Contract) $5,500,000 (1)
Connor Brown (1 Way Contract) $4,250,000 (2)
Tyson Barrie (1 Way Contract) $3,700,000 (2)
Kyle Palmieri (1 Way Contract) $3,250,000 (2)
Jean-Gabriel Pageau (1 Way Contract) $3,000,000 (4)
Christian Wolanin (1 Way Contract) $3,000,000 (5)
Dennis Cholowski $2,250,000 (3)
Laurent Brossoit $2,000,000 (2)
Zemgus Girgensons $995,000 (2)
Cal Clutterbuck $975,000 (1)
Igor Shyrev $950,000 (2)
Jared Davidson $925,000 (5)
Justin Schultz $875,000 (2)
Sam Carrick $685,000 (2)
Total Pro Players21
Salary Commitment
Year 8 : $84,755,000
Year 9 : $66,210,000
Year 10 : $49,505,000
Year 11 : $23,955,000
Salary Average Commitment
Year 8 : $84,755,000
Year 9 : $64,680,000
Year 10 : $47,975,000
Year 11 : $22,425,000
Salary Cap with 1 Way Contract
Year 8 : $84,755,000
Year 9 : $64,680,000
Year 10 : $47,975,000
Year 11 : $22,425,000

Farm Players Salaries

Filip Chlapik $180,000 (2)
Zach Aston-Reese $135,500 (3)
Dominik Kahun $135,000 (4)
Zach Fischer $125,000 (4)
Gavin Bayreuther $100,000 (4)
Mike Reilly $100,000 (3)
John Gilmour $100,000 (3)
Noel Hoefenmayer $100,000 (4)
Evan Cormier $99,500 (2)
Yevgeni Kashnikov $98,500 (5)
Ryan Francis $97,500 (4)
Gage Goncalves $97,500 (2)
Martin Chromiak $97,500 (2)
Ty Voit $95,000 (5)
Artur Akhtyamov $95,000 (2)
Mitchell Miller $92,500 (2)
Rodwin Dionicio $92,500 (3)
Ryker Evans $92,500 (5)
Jacob Melanson $92,500 (3)
Brett Berard $92,500 (5)
Kyle Jackson $92,500 (1)
Connor Kurth $92,500 (2)
Nick Malik $92,500 (5)
Francesco Arcuri $92,500 (3)
Colin Miller $80,000 (4)
Chris Wideman $72,500 (1)
Total Farm Players26
Salary Commitment
Year 8 : $2,641,000
Year 9 : $2,558,000
Year 10 : $1,803,500
Year 11 : $1,190,500
Salary Average Commitment
Year 8 : $2,641,000
Year 9 : $2,476,000
Year 10 : $1,721,500
Year 11 : $1,108,500

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 6000 - $300 - 4,829 - 80.48%
Level 2: 5000 - $150 - 4,079 - 81.58%
Level 3: 2000 - $100 - 1,589 - 79.46%
Level 4: 4000 - $75 - 3,274 - 81.86%
Luxury : 1000 - $400 - 964 - 96.36%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $200 - 1,510 - 75.50%
Farm Level 2: 1000 - $100 - 764 - 76.39%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %14,735 - 81.86%
Average Income per Game$4,247,116
Year to Date Revenue$127,413,477
Farm
Home Games Left11
Average Attendance - %2,274 - 75.80%
Average Income per Game$378,393
Year to Date Revenue$11,351,800

Expense

Pro Players Total Salaries$96,375,000
Farm Players Total Salaries$2,857,400
Coaches Total Salaries$7,500,000
Luxury Taxe Total$0
Special Salary Cap Value($7,500,000)
Pro Year To Date Expenses$63,163,957
Farm Year To Date Expenses$3,853,581
Pro Salary Cap To Date$59,549,150
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$46,718,275
Farm Estimated Season Revenue$4,162,327
Pro Remaining Season Days41
Pro Expenses Per Days$684,966
Pro Estimated Expenses$28,083,606
Farm Remaining Season Days39
Farm Expenses Per Days$36,695
Farm Estimated Expenses$1,431,105
Estimated Season Expenses$29,514,711
Estimated Season Salary Cap$78,747,612
Estimate Under Maximum Salary Cap of $90,000,000$11,252,388
Estimate Over Minimum Salary Cap of $64,200,000 $14,547,612
Current Bank Account$883,756,298
Projected Bank Account$905,122,189

Pro Players Salaries

Aaron Ekblad (1 Way Contract) $9,800,000 (1)
Jonathan Toews (1 Way Contract) $8,400,000 (1)
Damon Severson $6,900,000 (1)
Jake Guentzel (1 Way Contract) $6,500,000 (1)
Nathan MacKinnon (1 Way Contract) $6,500,000 (1)
Ivan Provorov (1 Way Contract) $6,150,000 (1)
Stelio Mattheos (1 Way Contract) $6,000,000 (4)
Linus Ullmark (1 Way Contract) $5,000,000 (2)
Blake Wheeler (1 Way Contract) $5,000,000 (1)
Tomas Hertl (1 Way Contract) $4,875,000 (4)
Zach Hyman (1 Way Contract) $4,750,000 (3)
Brad Marchand (1 Way Contract) $4,250,000 (1)
Jared Spurgeon (1 Way Contract) $4,150,000 (1)
Phil Kessel (1 Way Contract) $3,750,000 (1)
Mike Matheson (1 Way Contract) $3,300,000 (1)
Jamie Benn (1 Way Contract) $3,000,000 (1)
James van Riemsdyk (1 Way Contract) $3,000,000 (1)
Brock Nelson (1 Way Contract) $2,800,000 (1)
Jack Johnson $750,000 (1)
Tomas Jurco $750,000 (4)
Spencer Martin $750,000 (4)
Total Pro Players21
Salary Commitment
Year 8 : $96,375,000
Year 9 : $27,000,000
Year 10 : $22,000,000
Year 11 : $17,250,000
Salary Average Commitment
Year 8 : $96,375,000
Year 9 : $22,125,000
Year 10 : $17,125,000
Year 11 : $12,375,000
Salary Cap with 1 Way Contract
Year 8 : $96,375,000
Year 9 : $22,125,000
Year 10 : $17,125,000
Year 11 : $12,375,000

Farm Players Salaries

Lias Andersson $225,000 (3)
Gabriel Fortier $185,900 (4)
Felix Sandstrom $175,000 (3)
Aaron Dell $145,000 (3)
Austin Czarnik $125,500 (3)
Dylan Coghlan $125,000 (3)
Joseph Woll $125,000 (3)
Frederik Gauthier $120,000 (4)
Brendan Lemieux $100,000 (3)
Conor Garland $100,000 (3)
Pat Maroon $100,000 (1)
Joaquim Lemay $92,500 (1)
Cole O'Hara $92,500 (1)
Quinn Finley $92,500 (3)
Nathan Gaucher $92,500 (3)
Konnor Smith $92,500 (3)
Danil Zhilkin $92,500 (3)
William Eklund $92,500 (3)
K'Andre Miller $80,000 (2)
John Marino $80,000 (3)
Filip Chytil $80,000 (3)
Cody Goloubef $75,000 (4)
Nathan Legare $75,000 (4)
Nic Dowd $75,000 (1)
Jeremy Lauzon $75,000 (1)
Zachary Fucale $75,000 (1)
Colton White $68,500 (1)
Total Farm Players27
Salary Commitment
Year 8 : $2,857,400
Year 9 : $2,278,900
Year 10 : $2,198,900
Year 11 : $455,900
Salary Average Commitment
Year 8 : $2,857,400
Year 9 : $2,278,900
Year 10 : $2,198,900
Year 11 : $455,900

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Arena
Level 1: 6000 - $250 - 5,843 - 97.39%
Level 2: 5000 - $125 - 4,845 - 96.90%
Level 3: 2000 - $90 - 1,918 - 95.90%
Level 4: 4000 - $75 - 3,221 - 80.52%
Luxury : 1000 - $400 - 956 - 95.56%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $101 - 1,998 - 99.88%
Farm Level 2: 1000 - $50 - 999 - 99.88%
Farm Total Capacity :3000

Income

Home Games Left10
Average Attendance - %16,783 - 93.24%
Average Income per Game$4,265,704
Year to Date Revenue$132,236,838
Farm
Home Games Left11
Average Attendance - %2,996 - 99.88%
Average Income per Game$251,688
Year to Date Revenue$7,550,625

Expense

Pro Players Total Salaries$77,691,489
Farm Players Total Salaries$2,685,000
Coaches Total Salaries$3,750,000
Luxury Taxe Total$0
Special Salary Cap Value$5,800,000
Pro Year To Date Expenses$62,438,782
Farm Year To Date Expenses$2,924,427
Pro Salary Cap To Date$59,890,270
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$42,657,045
Farm Estimated Season Revenue$2,768,562
Pro Remaining Season Days41
Pro Expenses Per Days$541,834
Pro Estimated Expenses$22,215,194
Farm Remaining Season Days39
Farm Expenses Per Days$26,952
Farm Estimated Expenses$1,051,128
Estimated Season Expenses$23,266,322
Estimated Season Salary Cap$86,928,967
Estimate Under Maximum Salary Cap of $90,000,000$3,071,033
Estimate Over Minimum Salary Cap of $64,200,000 $22,728,967
Current Bank Account$926,223,257
Projected Bank Account$948,382,542

Pro Players Salaries

Adam Fox (1 Way Contract) $12,100,000 (4)
Matthew Tkachuk (1 Way Contract) $11,500,000 (4)
Jan Jenik (1 Way Contract) $9,250,000 (4)
Max Pacioretty (1 Way Contract) $5,000,000 (1)
Tage Thompson $4,500,000 (3)
Ryan Merkley (1 Way Contract) $4,000,000 (3)
Connor Ingram $3,250,000 (4)
Ty Smith (1 Way Contract) $3,100,100 (5)
-1 Way Contract Salary Cap : $2,075,100
-1 Way Contract Salary Cap Remaining : $574,859
Justin Holl $3,000,000 (5)
Nate Schmidt $2,750,000 (1)
Pavel Gogolev $2,250,000 (1)
Ondrej Kase $2,222,222 (2)
Semyon Varlamov (1 Way Contract) $2,200,000 (1)
Anthony Beauvillier $1,900,000 (3)
Yauheni Aksiantsiuk $1,750,000 (2)
Bode Wild $1,500,000 (4)
Victor Mete $1,250,000 (3)
Tyler Benson $1,250,000 (2)
Sean Durzi $1,200,000 (5)
Mark Borowiecki $975,000 (1)
Tanner Jeannot $975,000 (1)
Dawson Mercer $894,167 (5)
Aleksei Heponiemi $875,000 (4)
Josh Norris (Out of Payroll) $775,000 (5)
Total Pro Players24
Salary Commitment
Year 8 : $78,466,489
Year 9 : $62,747,222
Year 10 : $57,525,000
Year 11 : $45,875,000
Salary Average Commitment
Year 8 : $78,466,489
Year 9 : $64,316,489
Year 10 : $59,094,267
Year 11 : $47,444,267
Salary Cap with 1 Way Contract
Year 8 : $77,441,489
Year 9 : $63,291,489
Year 10 : $58,069,267
Year 11 : $46,419,267

Farm Players Salaries

Mads Sogaard $170,000 (4)
Connor McMichael $150,000 (4)
Jacob Larsson $125,000 (4)
Pierre Engvall $125,000 (1)
Alexander Alexeyev $120,000 (4)
Justus Annunen $120,000 (2)
Jacob Perreault $100,000 (2)
Chad Yetman $100,000 (2)
Nicholas Robertson $97,500 (4)
Nico Gross $97,500 (1)
Alex Newhook $97,500 (4)
Logan Stankoven $92,500 (1)
Cross Hanas $92,500 (2)
Niko Huuhtanen $92,500 (2)
Ryan Winterton $92,500 (2)
Lucas Edmonds $92,500 (5)
Brennan Othmann $92,500 (5)
Xavier Simoneau $92,500 (2)
Carson Lambos $92,500 (5)
Justin Sourdif $92,500 (2)
Sergei Murashov $92,500 (3)
Sasha Pastujov $92,500 (3)
Christian Kyrou $92,500 (3)
Devon Levi $92,500 (5)
Alexander Holtz $92,500 (2)
Rasmus Sandin $87,500 (4)
Total Farm Players26
Salary Commitment
Year 8 : $2,685,000
Year 9 : $2,349,500
Year 10 : $1,474,500
Year 11 : $1,197,000
Salary Average Commitment
Year 8 : $2,685,000
Year 9 : $2,370,000
Year 10 : $1,495,000
Year 11 : $1,217,500

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Place
Level 1: 6000 - $300 - 4,813 - 80.21%
Level 2: 5000 - $150 - 3,971 - 79.43%
Level 3: 2000 - $100 - 1,556 - 77.78%
Level 4: 4000 - $75 - 3,179 - 79.48%
Luxury : 1000 - $400 - 945 - 94.53%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $200 - 1,506 - 75.29%
Farm Level 2: 1000 - $100 - 756 - 75.64%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %14,464 - 80.36%
Average Income per Game$4,189,342
Year to Date Revenue$125,680,273
Farm
Home Games Left11
Average Attendance - %2,262 - 75.41%
Average Income per Game$376,807
Year to Date Revenue$11,304,200

Expense

Pro Players Total Salaries$90,100,833
Farm Players Total Salaries$3,235,133
Coaches Total Salaries$3,300,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$66,115,402
Farm Year To Date Expenses$3,819,491
Pro Salary Cap To Date$64,896,401
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$46,082,767
Farm Estimated Season Revenue$4,144,873
Pro Remaining Season Days41
Pro Expenses Per Days$618,925
Pro Estimated Expenses$25,375,925
Farm Remaining Season Days39
Farm Expenses Per Days$34,487
Farm Estimated Expenses$1,344,993
Estimated Season Expenses$26,720,918
Estimated Season Salary Cap$89,856,750
Estimate Under Maximum Salary Cap of $90,000,000$143,250
Estimate Over Minimum Salary Cap of $64,200,000 $25,656,750
Current Bank Account$931,716,553
Projected Bank Account$955,223,275

Pro Players Salaries

Seth Jones (1 Way Contract) $11,500,000 (4)
Mikhail Sergachev (1 Way Contract) $7,250,000 (4)
Trey Fix-Wolansky (1 Way Contract) $7,000,000 (4)
Andre Burakovsky (1 Way Contract) $7,000,000 (3)
Brett Pesce (1 Way Contract) $6,000,000 (1)
Adam Werner (1 Way Contract) $5,900,000 (4)
Akil Thomas (1 Way Contract) $5,600,000 (4)
Jaret Anderson-Dolan (1 Way Contract) $4,500,000 (4)
Josh Morrissey (1 Way Contract) $4,500,000 (1)
Calle Jarnkrok $3,500,000 (4)
Marco Rossi (1 Way Contract) $3,500,000 (1)
Gabriel Vilardi (1 Way Contract) $3,437,500 (2)
Yaroslav Askarov $3,000,000 (3)
Serron Noel $3,000,000 (4)
Alexis Lafreniere $2,500,000 (1)
Casey Mittelstadt $2,500,000 (1)
Connor Timmins $2,500,000 (4)
Blake Coleman $2,250,000 (3)
Austin Watson $1,500,000 (5)
Moritz Seider $863,333 (5)
David Rittich $850,000 (1)
Ryan Suzuki $750,000 (4)
Chris Tanev $700,000 (2)
Total Pro Players23
Salary Commitment
Year 8 : $90,100,833
Year 9 : $75,387,500
Year 10 : $71,250,000
Year 11 : $59,000,000
Salary Average Commitment
Year 8 : $90,100,833
Year 9 : $70,250,833
Year 10 : $66,113,333
Year 11 : $53,863,333
Salary Cap with 1 Way Contract
Year 8 : $90,100,833
Year 9 : $70,250,833
Year 10 : $66,113,333
Year 11 : $53,863,333

Farm Players Salaries

Jett Woo $278,500 (4)
Jake Bean $233,333 (5)
Ryan Fanti $200,000 (2)
Raphael Lavoie $175,000 (5)
Dylan Guenther $156,000 (3)
Benjamin King $150,000 (3)
Sebastian Cossa $120,000 (3)
Ville Koivunen $120,000 (3)
Trevor Moore $120,000 (3)
Alex Cotton $112,300 (2)
Michael Milne $92,500 (2)
Jagger Firkus $92,500 (2)
Pavel Mintyukov $92,500 (5)
Matvey Petrov $92,500 (4)
Olen Zellweger $92,500 (4)
Miguel Torigny $92,500 (1)
Janis Moser $92,500 (5)
Yegor Sidorov $92,500 (3)
Amadeus Lombardi $92,500 (3)
Kevin Korchinski $92,500 (3)
Parker Bell $92,500 (3)
Tomas Milic $92,500 (3)
Bryce McConnell-Barker $92,500 (3)
Brad Lambert $92,500 (3)
Connor Lockhart $92,500 (3)
Tucker Robertson $92,500 (3)
William Trudeau $90,000 (2)
Total Farm Players27
Salary Commitment
Year 8 : $3,235,133
Year 9 : $3,084,300
Year 10 : $2,497,000
Year 11 : $998,500
Salary Average Commitment
Year 8 : $3,235,133
Year 9 : $3,142,633
Year 10 : $2,555,333
Year 11 : $1,056,833

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameFLA Live Arena
Level 1: 6000 - $300 - 4,797 - 79.95%
Level 2: 5000 - $150 - 3,889 - 77.78%
Level 3: 2000 - $100 - 1,568 - 78.41%
Level 4: 4000 - $75 - 3,168 - 79.19%
Luxury : 1000 - $400 - 960 - 96.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $200 - 1,478 - 73.92%
Farm Level 2: 1000 - $100 - 742 - 74.19%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %14,382 - 79.90%
Average Income per Game$4,173,193
Year to Date Revenue$125,195,797
Farm
Home Games Left11
Average Attendance - %2,220 - 74.01%
Average Income per Game$369,880
Year to Date Revenue$11,096,400

Expense

Pro Players Total Salaries$93,074,999
Farm Players Total Salaries$3,572,500
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Special Salary Cap Value($1,250,000)
Pro Year To Date Expenses$68,977,700
Farm Year To Date Expenses$2,978,763
Pro Salary Cap To Date$65,661,172
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$45,905,126
Farm Estimated Season Revenue$4,068,680
Pro Remaining Season Days41
Pro Expenses Per Days$645,777
Pro Estimated Expenses$26,476,857
Farm Remaining Season Days39
Farm Expenses Per Days$27,894
Farm Estimated Expenses$1,087,866
Estimated Season Expenses$27,564,723
Estimated Season Salary Cap$89,627,566
Estimate Under Maximum Salary Cap of $90,000,000$372,434
Estimate Over Minimum Salary Cap of $64,200,000 $25,427,566
Current Bank Account$1,064,363,868
Projected Bank Account$1,086,772,951

Pro Players Salaries

Aleksander Barkov (1 Way Contract) $15,900,000 (4)
Mattias Ekholm (1 Way Contract) $7,000,000 (3)
Arthur Kaliyev (1 Way Contract) $7,000,000 (4)
Adam Larsson (1 Way Contract) $6,250,000 (3)
Shea Theodore (1 Way Contract) $5,000,000 (5)
Evgeni Malkin (1 Way Contract) $4,500,000 (2)
Jeff Petry (1 Way Contract) $4,500,000 (3)
Noah Dobson $4,150,000 (3)
Evan Bouchard (1 Way Contract) $4,000,000 (4)
Spencer Knight (1 Way Contract) $3,999,999 (4)
-1 Way Contract Salary Cap : $2,974,999
-1 Way Contract Salary Cap Remaining : $824,155
Alex Killorn (1 Way Contract) $3,500,000 (1)
Chris Tierney (1 Way Contract) $3,500,000 (2)
Sergei Bobrovsky (1 Way Contract) $3,500,000 (3)
T.J. Oshie (1 Way Contract) $3,500,000 (2)
Scott Mayfield (1 Way Contract) $3,000,000 (3)
-1 Way Contract Salary Cap : $1,975,000
-1 Way Contract Salary Cap Remaining : $547,128
Dylan Strome $2,600,000 (1)
Andreas Johnsson (1 Way Contract) $2,500,000 (5)
Anthony Duclair $1,900,000 (2)
Nick Foligno $1,750,000 (3)
Vladislav Namestnikov $1,500,000 (3)
Alexandar Georgiev $1,000,000 (2)
Will Cuylle $925,000 (1)
Alexandre Fortin $800,000 (1)
Cam Talbot $800,000 (3)
Total Pro Players24
Salary Commitment
Year 8 : $93,074,999
Year 9 : $84,249,999
Year 10 : $69,849,999
Year 11 : $37,399,999
Salary Average Commitment
Year 8 : $93,074,999
Year 9 : $85,249,999
Year 10 : $70,849,999
Year 11 : $38,399,999
Salary Cap with 1 Way Contract
Year 8 : $91,025,000
Year 9 : $83,200,000
Year 10 : $68,800,000
Year 11 : $37,375,000

Farm Players Salaries

Samuel Girard $250,000 (2)
Dillon Dube $230,000 (1)
Alexander True $175,000 (3)
Klim Kostin $155,000 (4)
Tobias Bjornfot $150,000 (1)
Alex Formenton $145,000 (2)
Cal Petersen $125,000 (3)
Rasmus Kupari $125,000 (5)
Kieffer Bellows $125,000 (2)
Victor Rask $125,000 (1)
Warren Foegele $120,000 (2)
Jacob de La Rose $100,000 (2)
Andrew Cogliano $97,500 (2)
Arsenii Sergeev $95,000 (3)
Shane Bowers $95,000 (3)
Dmitri Samaroukov $95,000 (3)
Braden Schneider $92,500 (1)
Tristan Lunueau $92,500 (3)
Lucas Ciona $92,500 (3)
Reid Schaefer $92,500 (3)
Stanislav Svozil $92,500 (3)
Yan Kuznetsov $92,500 (5)
Philip Broberg $92,500 (5)
Aatu Raty $92,500 (1)
Ryder Korczak $92,500 (5)
Carl Lindbom $92,500 (3)
Ville Ottavainen $90,000 (4)
Ian Mitchell $90,000 (3)
Adin Hill $90,000 (1)
Libor Hajek $85,000 (4)
Riley Stotts $85,000 (4)
Total Farm Players31
Salary Commitment
Year 8 : $3,572,500
Year 9 : $2,782,500
Year 10 : $1,945,000
Year 11 : $807,500
Salary Average Commitment
Year 8 : $3,572,500
Year 9 : $2,792,500
Year 10 : $1,955,000
Year 11 : $817,500

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - $300 - 4,788 - 79.79%
Level 2: 5000 - $150 - 3,976 - 79.51%
Level 3: 2000 - $100 - 1,599 - 79.96%
Level 4: 4000 - $75 - 3,293 - 82.32%
Luxury : 1000 - $400 - 956 - 95.65%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $200 - 1,477 - 73.87%
Farm Level 2: 1000 - $100 - 745 - 74.48%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %14,611 - 81.17%
Average Income per Game$4,204,893
Year to Date Revenue$126,146,788
Farm
Home Games Left11
Average Attendance - %2,222 - 74.07%
Average Income per Game$369,957
Year to Date Revenue$11,098,700

Expense

Pro Players Total Salaries$72,605,000
Farm Players Total Salaries$3,629,400
Coaches Total Salaries$4,300,000
Luxury Taxe Total$0
Special Salary Cap Value$7,500,000
Pro Year To Date Expenses$60,049,067
Farm Year To Date Expenses$3,032,675
Pro Salary Cap To Date$59,107,693
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$46,253,822
Farm Estimated Season Revenue$4,069,523
Pro Remaining Season Days41
Pro Expenses Per Days$499,358
Pro Estimated Expenses$20,473,678
Farm Remaining Season Days39
Farm Expenses Per Days$28,284
Farm Estimated Expenses$1,103,076
Estimated Season Expenses$21,576,754
Estimated Season Salary Cap$86,721,227
Estimate Under Maximum Salary Cap of $90,000,000$3,278,773
Estimate Over Minimum Salary Cap of $64,200,000 $22,521,227
Current Bank Account$844,381,145
Projected Bank Account$873,127,736

Pro Players Salaries

Mathew Barzal (1 Way Contract) $10,750,000 (2)
Morgan Frost (1 Way Contract) $8,300,000 (4)
Jacob Trouba (1 Way Contract) $6,500,000 (1)
Andrei Kuzmenko (1 Way Contract) $5,500,000 (2)
Tim Stutzle $5,000,000 (3)
Dylan DeMelo (1 Way Contract) $4,100,000 (4)
Kevin Shattenkirk (1 Way Contract) $4,000,000 (1)
Liam Foudy (1 Way Contract) $4,000,000 (1)
Calvin de Haan (1 Way Contract) $3,600,000 (5)
Jack Campbell $3,300,000 (3)
Joel Edmundson (1 Way Contract) $2,900,000 (5)
Kevin Labanc $2,650,000 (2)
Peter Holland $2,000,000 (1)
Nick Ritchie $1,900,000 (2)
Ivan Lodnia $1,875,000 (2)
Evan Barratt $1,400,000 (4)
Brendan Perlini $1,100,000 (1)
Joshua Roy $925,000 (5)
Tucker Poolman $750,000 (2)
Scott Wedgewood $685,000 (1)
Jason Dickinson $685,000 (2)
Nico Sturm $685,000 (2)
Total Pro Players22
Salary Commitment
Year 8 : $72,605,000
Year 9 : $53,395,000
Year 10 : $28,600,000
Year 11 : $20,300,000
Salary Average Commitment
Year 8 : $72,605,000
Year 9 : $54,320,000
Year 10 : $29,525,000
Year 11 : $21,225,000
Salary Cap with 1 Way Contract
Year 8 : $72,605,000
Year 9 : $54,320,000
Year 10 : $29,525,000
Year 11 : $21,225,000

Farm Players Salaries

Joe Hicketts $250,000 (2)
Eric Comrie $210,000 (1)
Daniel Sprong $200,000 (5)
Jake Neighbours $200,000 (3)
Kevin Bahl $195,000 (4)
Maxime Lajoie $165,000 (3)
Devin Shore $165,000 (1)
Gabriel Carlsson $150,000 (2)
Alex Nedeljkovic $135,000 (3)
Steven Santini $130,000 (1)
Filip Zadina $125,000 (4)
Brett Howden $125,000 (3)
Milan Lucic $125,000 (2)
Tyson Kozak $115,000 (3)
Miles Wood $100,000 (2)
Luke Henman $99,900 (2)
Callan Foote $98,500 (2)
Morgan Geekie $95,000 (3)
Sean Tschigerl $95,000 (4)
Xavier Bouchard $92,500 (1)
Marc-Andre Gaudet $92,500 (2)
Lane Hutson $92,500 (3)
Jackson Kunz $92,500 (3)
Maxim Mayorov $92,500 (2)
Valeri Nichushkin $90,000 (2)
Michael Amadio $85,000 (2)
Tye Kartye $75,000 (3)
Andrew Poturalski $70,000 (1)
Olivier Rodrigue $68,500 (4)
Total Farm Players29
Salary Commitment
Year 8 : $3,629,400
Year 9 : $2,948,400
Year 10 : $1,765,000
Year 11 : $670,000
Salary Average Commitment
Year 8 : $3,629,400
Year 9 : $2,961,900
Year 10 : $1,778,500
Year 11 : $683,500

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 6000 - $300 - 4,819 - 80.31%
Level 2: 5000 - $150 - 3,869 - 77.38%
Level 3: 2000 - $100 - 1,593 - 79.63%
Level 4: 4000 - $75 - 3,176 - 79.40%
Luxury : 1000 - $400 - 967 - 96.73%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $200 - 1,489 - 74.47%
Farm Level 2: 1000 - $100 - 744 - 74.39%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %14,423 - 80.13%
Average Income per Game$4,187,413
Year to Date Revenue$125,622,380
Farm
Home Games Left10
Average Attendance - %2,233 - 74.44%
Average Income per Game$372,271
Year to Date Revenue$11,540,400

Expense

Pro Players Total Salaries$70,685,000
Farm Players Total Salaries$2,622,700
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Special Salary Cap Value$5,750,000
Pro Year To Date Expenses$52,421,821
Farm Year To Date Expenses$2,389,872
Pro Salary Cap To Date$50,614,390
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$46,061,539
Farm Estimated Season Revenue$3,722,710
Pro Remaining Season Days41
Pro Expenses Per Days$494,493
Pro Estimated Expenses$20,274,213
Farm Remaining Season Days39
Farm Expenses Per Days$21,388
Farm Estimated Expenses$834,132
Estimated Season Expenses$21,108,345
Estimated Season Salary Cap$75,946,031
Estimate Under Maximum Salary Cap of $90,000,000$14,053,969
Estimate Over Minimum Salary Cap of $64,200,000 $11,746,031
Current Bank Account$917,639,375
Projected Bank Account$946,315,279

Pro Players Salaries

Tyler Seguin (1 Way Contract) $9,500,000 (5)
Jaccob Slavin (1 Way Contract) $8,000,000 (1)
Logan Thompson (1 Way Contract) $6,200,000 (3)
Nikolaj Ehlers (1 Way Contract) $6,000,000 (2)
Nikita Zadorov (1 Way Contract) $5,750,000 (2)
Drake Batherson (1 Way Contract) $4,975,000 (4)
Troy Terry (1 Way Contract) $4,250,000 (3)
Justin Faulk (1 Way Contract) $4,250,000 (1)
Mats Zuccarello (1 Way Contract) $3,850,000 (3)
Alexander Khovanov (1 Way Contract) $2,900,000 (5)
Josh Anderson $2,900,000 (2)
Patrik Nemeth $2,150,000 (3)
Allan McShane $2,000,000 (2)
Rem Pitlick $1,950,000 (1)
Giovanni Vallati $925,000 (1)
Austin Roest $925,000 (3)
Adam Fantilli $925,000 (3)
Jaxson Stauber $900,000 (2)
James Hardie $850,000 (3)
Adam Cracknell $800,000 (1)
Troy Stecher $685,000 (1)
Total Pro Players21
Salary Commitment
Year 8 : $70,685,000
Year 9 : $57,925,000
Year 10 : $40,375,000
Year 11 : $21,225,000
Salary Average Commitment
Year 8 : $70,685,000
Year 9 : $54,075,000
Year 10 : $36,525,000
Year 11 : $17,375,000
Salary Cap with 1 Way Contract
Year 8 : $70,685,000
Year 9 : $54,075,000
Year 10 : $36,525,000
Year 11 : $17,375,000

Farm Players Salaries

Keaton Middleton $130,000 (3)
Aidan Dudas $120,000 (4)
Jonathan Gruden $100,000 (3)
Mat Robson $98,500 (4)
Cam Hillis $97,500 (2)
Jacob Bernard-Docker $96,200 (5)
Semyon Der-Arguchintsev $95,500 (5)
Conner Roulette (Out of Payroll) $92,500 (5)
Jack Matier $92,500 (5)
Roman Schmidt $92,500 (5)
Tyrel Bauer $92,500 (5)
Jacob Holmes $92,500 (2)
Aleksei Kolosov $92,500 (3)
Angus Booth $92,500 (2)
Ben Roger $92,500 (3)
Cameron MacDonald $92,500 (3)
Kyle Masters $92,500 (3)
Zack Ostapchuk $92,500 (3)
Daniel Baker $92,500 (1)
Justin Robidas $92,500 (5)
Aarnie Talvitie $85,000 (2)
Jonas Johansson $85,000 (1)
Zane McIntyre $80,000 (1)
Andy Welinski $80,000 (1)
Sean Kuraly $80,000 (1)
Zack MacEwen $80,000 (1)
William Dufour $75,000 (3)
Chris Terry $70,000 (1)
Jarred Tinordi $70,000 (1)
Cal O'Reilly $70,000 (1)
Total Farm Players30
Salary Commitment
Year 8 : $2,715,200
Year 9 : $2,020,100
Year 10 : $1,652,600
Year 11 : $885,100
Salary Average Commitment
Year 8 : $2,715,200
Year 9 : $2,007,700
Year 10 : $1,640,200
Year 11 : $872,700

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameKeyBank Center
Level 1: 6000 - $300 - 4,798 - 79.97%
Level 2: 5000 - $150 - 3,870 - 77.40%
Level 3: 2000 - $100 - 1,595 - 79.75%
Level 4: 4000 - $75 - 3,187 - 79.67%
Luxury : 1000 - $400 - 969 - 96.85%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $200 - 1,442 - 72.10%
Farm Level 2: 1000 - $100 - 735 - 73.47%
Farm Total Capacity :3000

Income

Home Games Left10
Average Attendance - %14,419 - 80.10%
Average Income per Game$4,180,802
Year to Date Revenue$129,604,856
Farm
Home Games Left11
Average Attendance - %2,177 - 72.56%
Average Income per Game$361,883
Year to Date Revenue$10,856,500

Expense

Pro Players Total Salaries$88,982,366
Farm Players Total Salaries$2,206,500
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$65,844,310
Farm Year To Date Expenses$1,975,220
Pro Salary Cap To Date$64,001,398
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$41,808,018
Farm Estimated Season Revenue$3,980,717
Pro Remaining Season Days41
Pro Expenses Per Days$618,124
Pro Estimated Expenses$25,343,084
Farm Remaining Season Days39
Farm Expenses Per Days$18,538
Farm Estimated Expenses$722,982
Estimated Season Expenses$26,066,066
Estimated Season Salary Cap$88,651,910
Estimate Under Maximum Salary Cap of $90,000,000$1,348,090
Estimate Over Minimum Salary Cap of $64,200,000 $24,451,910
Current Bank Account$824,488,296
Projected Bank Account$844,210,965

Pro Players Salaries

Gabriel Landeskog (1 Way Contract) $10,250,000 (3)
J.T. Miller (1 Way Contract) $10,000,000 (1)
Jordan Binnington (1 Way Contract) $7,500,000 (3)
Anthony Mantha (1 Way Contract) $7,400,000 (2)
William Nylander (1 Way Contract) $6,962,366 (5)
Roman Josi (1 Way Contract) $6,500,000 (3)
Nick Suzuki (1 Way Contract) $5,250,000 (4)
Roope Hintz $5,250,000 (3)
Clayton Keller (1 Way Contract) $5,000,000 (5)
Ryan Pulock (1 Way Contract) $4,250,000 (2)
Will Butcher (1 Way Contract) $4,250,000 (4)
Sami Vatanen (1 Way Contract) $3,900,000 (1)
Anthony Cirelli $3,000,000 (2)
Derrick Pouliot (1 Way Contract) $2,000,000 (1)
Michael Bunting $2,000,000 (3)
Joel Armia $1,100,000 (2)
Carl Grundstrom $1,050,000 (3)
Jeff Carter $1,000,000 (1)
Sebastian Aho $950,000 (2)
Antti Raanta $685,000 (1)
Curtis Douglas $685,000 (4)
Total Pro Players21
Salary Commitment
Year 8 : $88,982,366
Year 9 : $73,935,000
Year 10 : $57,235,000
Year 11 : $24,685,000
Salary Average Commitment
Year 8 : $88,982,366
Year 9 : $71,397,366
Year 10 : $54,697,366
Year 11 : $22,147,366
Salary Cap with 1 Way Contract
Year 8 : $88,982,366
Year 9 : $71,397,366
Year 10 : $54,697,366
Year 11 : $22,147,366

Farm Players Salaries

Riley Kidney $92,500 (1)
Dylan Duke $92,500 (3)
Zachary Bolduc $92,500 (1)
William Villeneuve $92,500 (3)
Taige Harding $92,500 (3)
Vesevold Komarov $92,500 (3)
Drew Commesso $92,500 (4)
Ivan Chekhovich $90,000 (4)
Isac Lundestrom $90,000 (2)
Sonny Milano $90,000 (2)
Ryan Poehling $90,000 (4)
Jake Evans $80,000 (1)
Nick Merkley $80,000 (1)
Jakub Lauko $80,000 (1)
Andreas Englund $68,500 (2)
Alex Barre-Boulet $68,500 (2)
Sean Day $68,500 (4)
Anton Forsberg $68,500 (4)
Anthony Stolarz $68,500 (1)
Artemi Kniazev $68,500 (1)
Dylan McIlrath $68,500 (2)
Max Jones $68,500 (4)
Tomas Nosek $68,500 (4)
Boris Katchouk $68,500 (2)
Urho Vaakanainen $68,500 (4)
Austin Wagner $68,500 (2)
Blake Lizotte $68,500 (2)
Alex Vlasic $68,500 (1)
Total Farm Players28
Salary Commitment
Year 8 : $2,206,500
Year 9 : $1,576,000
Year 10 : $985,000
Year 11 : $615,000
Salary Average Commitment
Year 8 : $2,206,500
Year 9 : $1,576,000
Year 10 : $985,000
Year 11 : $615,000

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanadian Tire Centre
Level 1: 6000 - $300 - 4,732 - 78.87%
Level 2: 5000 - $150 - 3,929 - 78.58%
Level 3: 2000 - $100 - 1,552 - 77.60%
Level 4: 4000 - $75 - 3,140 - 78.51%
Luxury : 1000 - $400 - 949 - 94.89%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $200 - 1,492 - 74.60%
Farm Level 2: 1000 - $100 - 744 - 74.39%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %14,302 - 79.46%
Average Income per Game$4,141,099
Year to Date Revenue$124,232,962
Farm
Home Games Left10
Average Attendance - %2,236 - 74.53%
Average Income per Game$372,797
Year to Date Revenue$11,556,700

Expense

Pro Players Total Salaries$72,624,999
Farm Players Total Salaries$2,587,400
Coaches Total Salaries$4,500,000
Luxury Taxe Total$0
Special Salary Cap Value$3,750,000
Pro Year To Date Expenses$63,091,743
Farm Year To Date Expenses$3,282,046
Pro Salary Cap To Date$60,543,226
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$45,552,086
Farm Estimated Season Revenue$3,727,968
Pro Remaining Season Days41
Pro Expenses Per Days$507,601
Pro Estimated Expenses$20,811,641
Farm Remaining Season Days39
Farm Expenses Per Days$31,421
Farm Estimated Expenses$1,225,419
Estimated Season Expenses$22,037,060
Estimated Season Salary Cap$84,128,370
Estimate Under Maximum Salary Cap of $90,000,000$5,871,630
Estimate Over Minimum Salary Cap of $64,200,000 $19,928,370
Current Bank Account$899,294,751
Projected Bank Account$926,537,745

Pro Players Salaries

Cale Makar $9,000,000 (2)
Frederik Andersen (1 Way Contract) $8,500,000 (5)
Pavel Zacha (1 Way Contract) $7,000,000 (4)
Brady Skjei (1 Way Contract) $6,750,000 (1)
Ryan Ellis (1 Way Contract) $5,000,000 (5)
Jack Studnicka (1 Way Contract) $4,000,000 (4)
Lucas Raymond (1 Way Contract) $3,999,999 (3)
-1 Way Contract Salary Cap : $2,974,999
-1 Way Contract Salary Cap Remaining : $824,155
Brayden Tracey (1 Way Contract) $3,100,000 (2)
Brendan Gallagher (1 Way Contract) $3,000,000 (4)
Martin Necas $3,000,000 (5)
David Savard $2,500,000 (2)
Noah Gregor $2,500,000 (2)
Martin Jones $2,000,000 (1)
Nic Hague $1,850,000 (4)
Alexander Petrovic $1,750,000 (1)
Yegor Sharangovich $1,750,000 (4)
Mavrik Bourque $1,400,000 (2)
Alexander Nylander $1,300,000 (3)
Denis Gurianov $1,000,000 (4)
Connor Bedard $925,000 (3)
Artturi Lehkonen $900,000 (3)
Cedric Paquette $700,000 (1)
Jordie Benn $700,000 (1)
Total Pro Players23
Salary Commitment
Year 8 : $72,624,999
Year 9 : $66,474,999
Year 10 : $47,974,999
Year 11 : $40,850,000
Salary Average Commitment
Year 8 : $72,624,999
Year 9 : $60,724,999
Year 10 : $42,224,999
Year 11 : $35,100,000
Salary Cap with 1 Way Contract
Year 8 : $71,600,000
Year 9 : $59,700,000
Year 10 : $41,200,000
Year 11 : $35,100,000

Farm Players Salaries

Matthew Boldy $189,900 (4)
Ilya Lyubushkin $150,000 (2)
Alexander Romanov $140,000 (3)
Eetu Luostarinen $110,000 (3)
Mirco Mueller $110,000 (4)
Marcus Sorensen $95,000 (1)
Joel Blomqvist $92,500 (5)
Luca Del Bel Belluz $92,500 (2)
Zachary L'Heureux $92,500 (5)
Brandt Clarke $92,500 (1)
Simon Edvinsson $92,500 (5)
Xavier Bourgault $92,500 (5)
Vincent Iorio $92,500 (5)
Carter Mazur $92,500 (5)
Leo Loof $92,500 (3)
Shakir Mukhamadullin $92,500 (3)
Jakub Malek $92,500 (5)
Gabriel Perreault $92,500 (3)
Hayden Fowler $92,500 (5)
Dillon Hamaliuk $92,500 (5)
Cutter Gauthier $92,500 (3)
Kaapo Kahkonen $90,000 (4)
Brett Murray $85,000 (1)
Connor Dewar $80,000 (2)
Cole Reinhardt $80,000 (5)
Alexander Volkov $70,000 (1)
Total Farm Players26
Salary Commitment
Year 8 : $2,587,400
Year 9 : $2,322,400
Year 10 : $1,999,900
Year 11 : $1,379,900
Salary Average Commitment
Year 8 : $2,587,400
Year 9 : $2,244,900
Year 10 : $1,922,400
Year 11 : $1,302,400

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - $300 - 4,716 - 78.59%
Level 2: 5000 - $150 - 3,889 - 77.77%
Level 3: 2000 - $100 - 1,539 - 76.93%
Level 4: 4000 - $75 - 3,178 - 79.45%
Luxury : 1000 - $400 - 937 - 93.69%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $200 - 1,512 - 75.61%
Farm Level 2: 1000 - $100 - 772 - 77.25%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %14,258 - 79.21%
Average Income per Game$4,119,756
Year to Date Revenue$123,592,667
Farm
Home Games Left12
Average Attendance - %2,285 - 76.16%
Average Income per Game$379,690
Year to Date Revenue$11,011,000

Expense

Pro Players Total Salaries$84,015,009
Farm Players Total Salaries$2,658,500
Coaches Total Salaries$4,185,000
Luxury Taxe Total$0
Special Salary Cap Value$6,000,000
Pro Year To Date Expenses$61,971,826
Farm Year To Date Expenses$3,241,630
Pro Salary Cap To Date$59,585,950
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$45,317,311
Farm Estimated Season Revenue$4,556,276
Pro Remaining Season Days41
Pro Expenses Per Days$584,561
Pro Estimated Expenses$23,967,001
Farm Remaining Season Days39
Farm Expenses Per Days$29,750
Farm Estimated Expenses$1,160,250
Estimated Season Expenses$25,127,251
Estimated Season Salary Cap$88,638,774
Estimate Under Maximum Salary Cap of $90,000,000$1,361,226
Estimate Over Minimum Salary Cap of $64,200,000 $24,438,774
Current Bank Account$998,657,083
Projected Bank Account$1,023,403,419

Pro Players Salaries

Mika Zibanejad (1 Way Contract) $12,500,000 (4)
Ryan Strome (1 Way Contract) $11,000,000 (3)
Carter Hart $9,000,000 (3)
Johnny Gaudreau (1 Way Contract) $8,250,000 (4)
Darnell Nurse (1 Way Contract) $8,000,000 (4)
Zach Werenski (1 Way Contract) $7,000,000 (4)
Brenden Dillon $4,000,000 (1)
Kailer Yamamoto $3,500,000 (3)
Sam Steel $3,500,000 (3)
Torey Krug (1 Way Contract) $3,250,000 (2)
Dominik Kubalik $2,500,000 (2)
Mac Hollowell $2,000,000 (4)
Keith Kinkaid $1,000,000 (1)
Jake Gardiner (1 Way Contract) $1,000,000 (1)
Brandon Sutter $900,000 (3)
MacKenzie Blackwood (1 Way Contract) $800,009 (4)
-1 Way Contract Salary Cap : $0
-1 Way Contract Salary Cap Remaining : $0
Zack Kassian $800,000 (1)
Jesper Fast $800,000 (1)
Riley Sheahan $775,000 (3)
Marc-Andre Fleury (1 Way Contract) $700,000 (1)
Kevin Connauton $685,000 (1)
Brett Connolly $685,000 (1)
Reid Boucher $685,000 (1)
Antoine Roussel $685,000 (1)
Total Pro Players24
Salary Commitment
Year 8 : $84,015,009
Year 9 : $72,975,009
Year 10 : $67,225,009
Year 11 : $38,550,009
Salary Average Commitment
Year 8 : $84,015,009
Year 9 : $72,975,009
Year 10 : $67,225,009
Year 11 : $38,550,009
Salary Cap with 1 Way Contract
Year 8 : $83,215,000
Year 9 : $72,175,000
Year 10 : $66,425,000
Year 11 : $37,750,000

Farm Players Salaries

Jake Leschyshyn $300,000 (4)
Cole Sillinger $225,000 (4)
Theo Rochette $150,000 (3)
Brandon Davidson $150,000 (2)
Kevin Rooney $150,000 (2)
Anton Wedin $140,000 (2)
Taylor Raddysh $140,000 (1)
Simon Benoit $125,000 (2)
Elvis Merzlikins $125,000 (3)
Rory Kerins $125,000 (2)
Matt Luff $125,000 (2)
Ben McCartney $98,500 (3)
Bear Hughes $92,500 (1)
Jordan Dumais $92,500 (1)
Tyson Galloway $92,500 (3)
Nolan Collins $92,500 (3)
Cole Huckins $92,500 (3)
Calle Rosen $68,500 (1)
Scott Walford $68,500 (4)
Riley Sutter $68,500 (4)
Connor Carrick $68,500 (1)
Taylor Fedun $68,500 (1)
Total Farm Players22
Salary Commitment
Year 8 : $2,658,500
Year 9 : $2,128,000
Year 10 : $1,313,000
Year 11 : $662,000
Salary Average Commitment
Year 8 : $2,658,500
Year 9 : $2,128,000
Year 10 : $1,313,000
Year 11 : $662,000

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6000 - $300 - 4,826 - 80.44%
Level 2: 5000 - $150 - 3,940 - 78.80%
Level 3: 2000 - $100 - 1,560 - 78.00%
Level 4: 4000 - $75 - 3,164 - 79.10%
Luxury : 1000 - $400 - 944 - 94.41%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $75 - 2,000 - 100.00%
Farm Level 2: 1000 - $40 - 1,000 - 100.00%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %14,434 - 80.19%
Average Income per Game$4,186,703
Year to Date Revenue$125,601,078
Farm
Home Games Left11
Average Attendance - %3,000 - 100.00%
Average Income per Game$190,000
Year to Date Revenue$5,700,000

Expense

Pro Players Total Salaries$85,350,900
Farm Players Total Salaries$3,440,200
Coaches Total Salaries$3,700,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$63,816,170
Farm Year To Date Expenses$3,358,591
Pro Salary Cap To Date$62,008,733
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$46,053,729
Farm Estimated Season Revenue$2,090,000
Pro Remaining Season Days41
Pro Expenses Per Days$593,587
Pro Estimated Expenses$24,337,067
Farm Remaining Season Days39
Farm Expenses Per Days$31,782
Farm Estimated Expenses$1,239,498
Estimated Season Expenses$25,576,565
Estimated Season Salary Cap$85,653,228
Estimate Under Maximum Salary Cap of $90,000,000$4,346,772
Estimate Over Minimum Salary Cap of $64,200,000 $21,453,228
Current Bank Account$898,242,134
Projected Bank Account$920,809,298

Pro Players Salaries

Sidney Crosby (1 Way Contract) $9,700,000 (1)
William Karlsson (1 Way Contract) $7,000,000 (1)
Boone Jenner (1 Way Contract) $7,000,000 (4)
Artemi Panarin (1 Way Contract) $6,500,000 (1)
Ilya Samsonov $6,250,000 (3)
Sam Reinhart (1 Way Contract) $5,950,900 (2)
Adrian Kempe (1 Way Contract) $5,500,000 (3)
Tyler Myers $5,000,000 (3)
Jakob Chychrun (1 Way Contract) $4,300,000 (1)
Colin White (1 Way Contract) $4,250,000 (4)
Travis Hamonic (1 Way Contract) $3,900,000 (2)
Marco Scandella (1 Way Contract) $3,500,000 (1)
Josh Bailey (1 Way Contract) $3,250,000 (1)
Caleb Jones $2,500,000 (4)
Henri Jokiharju $2,300,000 (3)
Jonathan Drouin (1 Way Contract) $2,250,000 (1)
Adam Lowry $2,000,000 (3)
Sam Bennett $2,000,000 (1)
Jordan Eberle (1 Way Contract) $1,250,000 (1)
Pavel Francouz $950,000 (1)
Total Pro Players20
Salary Commitment
Year 8 : $85,350,900
Year 9 : $44,650,900
Year 10 : $34,800,000
Year 11 : $13,750,000
Salary Average Commitment
Year 8 : $85,350,900
Year 9 : $44,650,900
Year 10 : $34,800,000
Year 11 : $13,750,000
Salary Cap with 1 Way Contract
Year 8 : $85,350,900
Year 9 : $44,650,900
Year 10 : $34,800,000
Year 11 : $13,750,000

Farm Players Salaries

Michael Rasmussen $160,000 (3)
Jake Kielly $150,000 (4)
Dante Fabbro $150,000 (3)
Ryan Donato $150,000 (1)
Carson Soucy $147,850 (2)
Adam Brooks $125,500 (2)
Tyler Tullio $125,000 (2)
Logan Brown $125,000 (2)
Adam Helewka $123,500 (2)
Evgeny Svechnikov $110,000 (3)
Ryan Graves $110,000 (3)
Josh Doan $110,000 (4)
Ryan McLeod $100,000 (3)
Yegor Chinakhov $100,000 (2)
Jesse Puljujarvi $98,500 (5)
Dysin Mayo $98,500 (3)
Lukas Dostal $97,500 (4)
Andrew Peeke $97,500 (3)
Roland McKeown $95,000 (3)
Vladislav Gavrikov $95,000 (3)
Luke Prokop $95,000 (1)
Kyle Capobianco $95,000 (2)
Sean Walker $95,000 (1)
Nick Cousins $92,850 (2)
Vyacheslav Peksa $92,500 (1)
Nick Moldenhauer $92,500 (3)
Isaac Belliveau $92,500 (3)
David Spacek $92,500 (3)
Glenn Gawdin $90,000 (1)
Alexei Toropchenko $85,000 (2)
Antoine Morand $80,000 (3)
Henrik Borgstrom $68,500 (1)
Total Farm Players32
Salary Commitment
Year 8 : $3,440,200
Year 9 : $2,885,700
Year 10 : $1,866,000
Year 11 : $492,500
Salary Average Commitment
Year 8 : $3,440,200
Year 9 : $2,849,200
Year 10 : $1,829,500
Year 11 : $456,000

Salary Cap Centrale

Team

Current Fund

Estimated Season Salary Cap

Under Maximum of $90,000,000
Available Cap Space

Over Minimum of
$64,200,000

Farm Salary Cap

Under Maximum of
$4,000,000

Pro Players

Farm Players

Total Players

Avalanche $807,038,830 $89,710,032 $289,968 $25,510,032 $3,346,130 $653,870 203252
Blue Jackets $832,779,826 $86,422,997 $3,577,003 $22,222,997 $2,205,884 $1,794,116 222547
Blues $900,484,542 $84,933,312 $5,066,688 $20,733,312 $2,412,740 $1,587,260 212647
Bruins $870,321,121 $87,872,255 $2,127,745 $23,672,255 $2,680,651 $1,319,349 222850
Canadiens $892,360,557 $83,853,040 $6,146,960 $19,653,040 $3,611,861 $388,139 223355
Canucks $870,659,013 $89,795,304 $204,696 $25,595,304 $2,364,140 $1,635,860 202343
Coyotes $1,010,156,880 $88,062,856 $1,937,144 $23,862,856 $2,574,853 $1,425,147 203151
Devils $949,996,273 $83,330,237 $6,669,763 $19,130,237 $2,229,533 $1,770,467 212849
Ducks $838,762,942 $86,540,141 $3,459,859 $22,340,141 $2,418,836 $1,581,164 232447
Flames $897,781,397 $89,720,189 $279,811 $25,520,189 $2,770,385 $1,229,615 232649
Flyers $855,409,232 $82,375,160 $7,624,840 $18,175,160 $2,636,304 $1,363,696 232750
Golden Knights $907,035,579 $81,145,564 $8,854,436 $16,945,564 $2,927,521 $1,072,479 212950
Jets $1,037,294,611 $86,910,000 $3,090,000 $22,710,000 $3,227,762 $772,238 233255
Kings $925,326,878 $86,696,282 $3,303,718 $22,496,282 $2,614,759 $1,385,241 212647
Lightning $883,756,298 $78,747,612 $11,252,388 $14,547,612 $2,781,174 $1,218,826 212748
Maple Leafs $926,223,257 $86,928,967 $3,071,033 $22,728,967 $2,725,562 $1,274,438 242650
Oilers $931,716,553 $89,856,750 $143,250 $25,656,750 $3,360,766 $639,234 232750
Panthers $1,064,363,868 $89,627,566 $372,434 $25,427,566 $3,563,678 $436,322 243155
Rangers $844,381,145 $86,721,227 $3,278,773 $22,521,227 $3,632,690 $367,310 222951
Red Wings $917,639,375 $75,946,031 $14,053,969 $11,746,031 $2,722,894 $1,277,106 213051
Sabres $824,488,296 $88,651,910 $1,348,090 $24,451,910 $2,196,441 $1,803,559 212849
Senators $899,294,751 $84,128,370 $5,871,630 $19,928,370 $2,505,514 $1,494,486 232649
Stars $998,657,083 $88,638,774 $1,361,226 $24,438,774 $2,716,220 $1,283,780 242246
Wild $898,242,134 $85,653,228 $4,346,772 $21,453,228 $3,395,132 $604,868 203252