Team FinanceLast Update - 7 décembre 2019 at 10:36
Your browser screen resolution is too small for this page. Some information are hidden to keep the page readable.

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 6500 - 100 $ - 6 224 - 95,75%
Level 2: 5500 - 60 $ - 5 187 - 94,31%
Level 3: 2500 - 35 $ - 2 376 - 95,06%
Level 4: 4500 - 25 $ - 4 321 - 96,01%
Luxury : 1000 - 200 $ - 953 - 95,26%
Total Capacity :20000

Income

Home Games Left25
Average Attendance - %19 060 - 95,30%
Average Income per Game1 644 138 $
Year to Date Revenue26 306 214 $

Expense

Pro Players Total Salaries111 934 824 $
Pro Players Total Average Salaries111 934 825 $
Farm Players Total Salaries3 226 147 $
Farm Players Total Average Salaries2 986 147 $
Coaches Total Salaries3 625 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses41 056 821 $
Farm Year To Date Expenses1 551 954 $
Pro Salary Cap To Date40 114 519 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue41 103 459 $
Pro Remaining Season Days125
Pro Expenses Per Days587 486 $
Pro Estimated Expenses73 435 750 $
Farm Remaining Season Days133
Farm Expenses Per Days20 818 $
Farm Estimated Expenses2 768 794 $
Estimated Season Expenses76 204 544 $
Season Salary Cap111 934 825 $
Estimate Under Maximum Salary Cap of 115 000 000 $3 065 175 $
Estimate Over Minimum Salary Cap of 0 $ 111 934 825 $
Current Bank Account41 070 562 $
Projected Bank Account5 969 477 $

Pro Players Salaries

Alexander Ovechkin 9 538 462 $ (2)
Jeff Skinner 9 000 000 $ (5)
Oliver Ekman-Larsson 8 662 500 $ (4)
Zach Parise 7 538 462 $ (6)
Mark Giordano 6 750 000 $ (3)
Nicklas Backstrom 6 700 000 $ (1)
Marc-Andre Fleury 6 300 000 $ (5)
Jordan Staal 6 000 000 $ (4)
Jaccob Slavin (Out of Payroll) 5 565 000 $ (3)
Jeff Petry 5 500 000 $ (2)
Jonathan Marchessault 5 500 000 $ (2)
Alex Goligoski 5 475 000 $ (2)
Tyler Johnson 5 000 000 $ (5)
T.J. Brodie 4 650 400 $ (1)
Nazem Kadri 4 500 000 $ (3)
William Karlsson 4 462 500 $ (3)
Viktor Arvidsson 4 250 000 $ (5)
Sam Reinhart 3 650 000 $ (4)
Paul Byron 3 570 000 $ (3)
Zdeno Chara 3 187 500 $ (4)
Mike Smith 1 700 000 $ (4)
Total Pro Players21
Salary Commitment
Year 2019 : 117 499 824 $
Year 2020 : 106 149 424 $
Year 2021 : 80 135 962 $
Year 2022 : 55 288 462 $
Salary Average Commitment
Year 2019 : 117 499 825 $
Year 2020 : 106 149 425 $
Year 2021 : 80 135 963 $
Year 2022 : 55 288 463 $
Salary Cap with 1 Way Contract
Year 2019 : 117 499 825 $
Year 2020 : 106 149 425 $
Year 2021 : 80 135 963 $
Year 2022 : 55 288 463 $

Farm Players Salaries

Kyle Turris 600 000 $ (4)
Anthony DeAngelo 457 981 $ (1)
Jean-Gabriel Pageau 310 000 $ (1)
Kris Russell 300 000 $ (1)
Conor Sheary 300 000 $ (1)
Anton Khudobin 300 000 $ (1)
Ondrej Kase 260 000 $ (3)
Haydn Fleury 171 333 $ (2)
Logan Brown 157 333 $ (2)
Nick Merkley 107 583 $ (2)
Carl Dahlstrom 92 500 $ (2)
Dennis Cholowski 89 417 $ (3)
Linus Ullmark 80 000 $ (2)
Total Farm Players13
Salary Commitment
Year 2019 : 3 226 147 $
Year 2020 : 1 558 166 $
Year 2021 : 949 417 $
Year 2022 : 600 000 $
Salary Average Commitment
Year 2019 : 2 986 147 $
Year 2020 : 1 558 166 $
Year 2021 : 949 417 $
Year 2022 : 600 000 $

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Bell
Level 1: 6500 - 100 $ - 6 030 - 92,76%
Level 2: 5500 - 60 $ - 5 173 - 94,05%
Level 3: 2500 - 35 $ - 2 410 - 96,41%
Level 4: 4500 - 25 $ - 4 290 - 95,33%
Luxury : 1000 - 200 $ - 954 - 95,37%
Total Capacity :20000

Income

Home Games Left25
Average Attendance - %18 857 - 94,28%
Average Income per Game1 619 604 $
Year to Date Revenue25 913 665 $

Expense

Pro Players Total Salaries91 971 651 $
Pro Players Total Average Salaries91 971 651 $
Farm Players Total Salaries4 496 912 $
Farm Players Total Average Salaries4 446 555 $
Coaches Total Salaries3 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value3 000 000 $
Pro Year To Date Expenses39 416 598 $
Farm Year To Date Expenses2 054 614 $
Pro Salary Cap To Date37 944 801 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue40 490 102 $
Pro Remaining Season Days125
Pro Expenses Per Days481 906 $
Pro Estimated Expenses60 238 250 $
Farm Remaining Season Days133
Farm Expenses Per Days27 078 $
Farm Estimated Expenses3 601 374 $
Estimated Season Expenses63 839 624 $
Season Salary Cap94 971 651 $
Estimate Under Maximum Salary Cap of 115 000 000 $20 028 349 $
Estimate Over Minimum Salary Cap of 0 $ 94 971 651 $
Current Bank Account2 453 454 $
Projected Bank Account(20 896 068 $)

Pro Players Salaries

Drew Doughty (Out of Payroll) 11 550 000 $ (4)
Carey Price 10 500 000 $ (7)
Claude Giroux 8 275 000 $ (3)
Evgeny Kuznetsov 7 800 000 $ (6)
Aaron Ekblad 7 500 000 $ (6)
Kristopher Letang (Out of Payroll) 7 250 000 $ (3)
David Pastrnak 6 666 666 $ (4)
Keith Yandle 6 350 000 $ (4)
Adam Henrique 6 116 250 $ (4)
Alexander Steen (Out of Payroll) 5 750 000 $ (2)
T.J. Oshie 5 750 000 $ (6)
Brayden Schenn 5 125 000 $ (1)
Alexander Wennberg 4 900 000 $ (4)
Calvin De Haan 4 322 500 $ (4)
Oscar Klefbom 4 167 000 $ (4)
Mattias Ekholm 3 750 000 $ (3)
Pierre-Luc Dubois 3 394 166 $ (2)
Ryan Dzingel 3 206 250 $ (3)
Nick Ritchie 1 648 819 $ (1)
Jason Dickinson 1 000 000 $ (3)
Brandon Tanev 900 000 $ (1)
Anders Nilsson 600 000 $ (1)
Total Pro Players22
Salary Commitment
Year 2019 : 116 521 651 $
Year 2020 : 108 247 832 $
Year 2021 : 99 103 666 $
Year 2022 : 75 622 416 $
Salary Average Commitment
Year 2019 : 116 521 651 $
Year 2020 : 108 247 832 $
Year 2021 : 99 103 666 $
Year 2022 : 75 622 416 $
Salary Cap with 1 Way Contract
Year 2019 : 116 521 651 $
Year 2020 : 108 247 832 $
Year 2021 : 99 103 666 $
Year 2022 : 75 622 416 $

Farm Players Salaries

William Nylander 696 237 $ (5)
Antti Raanta 425 000 $ (2)
Jonas Brodin 416 667 $ (2)
Charlie Coyle 320 000 $ (1)
Thatcher Demko 294 167 $ (2)
Andre Burakovsky 292 500 $ (3)
Adrian Kempe 281 429 $ (1)
Brendan Perlini 204 286 $ (1)
Denis Malgin 193 333 $ (1)
Denis Gurianov 164 417 $ (1)
Julius Honka 110 357 $ (1)
Evgeny Svechnikov 107 583 $ (1)
David Kampf 100 000 $ (2)
Roland McKeown 89 417 $ (2)
Jayce Hawryluk 87 413 $ (3)
Max Jones 86 333 $ (3)
Morgan Klimchuk 86 333 $ (2)
Rasmus Andersson 86 333 $ (1)
Curtis Lazar 70 000 $ (1)
Alexandre Carrier 68 833 $ (1)
Joe Hicketts 65 000 $ (2)
Lucas Wallmark 64 150 $ (2)
Valentin Zykov 64 125 $ (2)
Andreas Englund 63 000 $ (3)
Samuel Blais 60 000 $ (2)
Total Farm Players25
Salary Commitment
Year 2019 : 4 496 913 $
Year 2020 : 2 890 341 $
Year 2021 : 1 225 483 $
Year 2022 : 696 237 $
Salary Average Commitment
Year 2019 : 4 446 555 $
Year 2020 : 2 890 341 $
Year 2021 : 1 225 483 $
Year 2022 : 696 237 $

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 6500 - 100 $ - 6 195 - 95,31%
Level 2: 5500 - 60 $ - 5 299 - 96,34%
Level 3: 2500 - 35 $ - 2 327 - 93,08%
Level 4: 4500 - 25 $ - 4 152 - 92,26%
Luxury : 1000 - 200 $ - 925 - 92,46%
Total Capacity :20000

Income

Home Games Left25
Average Attendance - %18 897 - 94,48%
Average Income per Game1 634 463 $
Year to Date Revenue26 151 400 $

Expense

Pro Players Total Salaries103 255 833 $
Pro Players Total Average Salaries103 255 833 $
Farm Players Total Salaries4 239 771 $
Farm Players Total Average Salaries4 218 271 $
Coaches Total Salaries2 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses39 423 982 $
Farm Year To Date Expenses1 848 180 $
Pro Salary Cap To Date39 065 022 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue40 861 562 $
Pro Remaining Season Days125
Pro Expenses Per Days534 645 $
Pro Estimated Expenses66 830 625 $
Farm Remaining Season Days133
Farm Expenses Per Days25 812 $
Farm Estimated Expenses3 432 996 $
Estimated Season Expenses70 263 621 $
Season Salary Cap103 255 833 $
Estimate Under Maximum Salary Cap of 115 000 000 $11 744 167 $
Estimate Over Minimum Salary Cap of 0 $ 103 255 833 $
Current Bank Account94 369 521 $
Projected Bank Account64 967 462 $

Pro Players Salaries

Erik Karlsson 11 500 000 $ (5)
Jack Eichel 10 000 000 $ (4)
Brayden Point (Out of Payroll) 8 056 250 $ (1)
Zach Werenski 6 843 750 $ (1)
Mikko Rantanen 6 755 209 $ (1)
Johnny Gaudreau 6 750 000 $ (3)
Jake Guentzel 6 300 000 $ (4)
Jonathan Huberdeau 6 195 000 $ (3)
Tomas Hertl 5 906 250 $ (2)
Gustav Nyquist 5 775 000 $ (3)
Noah Hanifin 5 197 500 $ (4)
Shayne Gostisbehere 4 500 000 $ (4)
Sean Couturier 4 333 333 $ (3)
J.T. Compher 3 675 000 $ (3)
Andrei Vasilevskiy 3 500 000 $ (1)
Dylan Strome 3 338 333 $ (1)
Philipp Grubauer 3 333 333 $ (2)
Brandon Montour 3 218 125 $ (2)
Max Domi 2 835 000 $ (3)
Ryan Pulock 1 900 000 $ (2)
Tyler Bertuzzi 1 400 000 $ (2)
Total Pro Players21
Salary Commitment
Year 2019 : 111 312 083 $
Year 2020 : 82 818 541 $
Year 2021 : 67 060 833 $
Year 2022 : 37 497 500 $
Salary Average Commitment
Year 2019 : 111 312 083 $
Year 2020 : 82 818 541 $
Year 2021 : 67 060 833 $
Year 2022 : 37 497 500 $
Salary Cap with 1 Way Contract
Year 2019 : 111 312 083 $
Year 2020 : 82 818 541 $
Year 2021 : 67 060 833 $
Year 2022 : 37 497 500 $

Farm Players Salaries

Jakob Chychrun 506 000 $ (3)
Sami Vatanen 487 500 $ (1)
Colin Miller 406 875 $ (2)
Nolan Patrick 357 500 $ (2)
Andrei Svechnikov 357 500 $ (3)
Danton Heinen 280 000 $ (2)
Alexander Nylander 174 417 $ (1)
Joel Eriksson Ek 155 938 $ (1)
Warren Foegele 150 000 $ (2)
Martin Necas 143 167 $ (2)
Luke Kunin 142 500 $ (2)
Filip Chytil 124 417 $ (2)
Trent Frederic 113 750 $ (3)
Christian Fischer 107 583 $ (1)
Adin Hill 100 000 $ (2)
Dillon Heatherington 92 500 $ (2)
Eric Cernak 89 000 $ (3)
Nicolas Roy 81 500 $ (2)
Caleb Jones 81 500 $ (3)
Josh Ho-Sang 77 500 $ (1)
Malcolm Subban 76 500 $ (3)
Samuel Morin 70 000 $ (2)
Tristan Jarry 64 125 $ (2)
Total Farm Players23
Salary Commitment
Year 2019 : 4 239 772 $
Year 2020 : 3 236 834 $
Year 2021 : 1 224 250 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 4 218 272 $
Year 2020 : 3 215 334 $
Year 2021 : 1 224 250 $
Year 2022 : 0 $

Nordiques



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Vidéotron
Level 1: 6500 - 100 $ - 6 117 - 94,11%
Level 2: 5500 - 60 $ - 5 322 - 96,76%
Level 3: 2500 - 35 $ - 2 353 - 94,13%
Level 4: 4500 - 25 $ - 4 240 - 94,23%
Luxury : 1000 - 200 $ - 925 - 92,48%
Total Capacity :20000

Income

Home Games Left25
Average Attendance - %18 957 - 94,79%
Average Income per Game1 630 406 $
Year to Date Revenue26 086 494 $

Expense

Pro Players Total Salaries90 911 666 $
Pro Players Total Average Salaries90 911 666 $
Farm Players Total Salaries5 534 314 $
Farm Players Total Average Salaries5 144 314 $
Coaches Total Salaries2 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses35 872 180 $
Farm Year To Date Expenses2 082 155 $
Pro Salary Cap To Date35 513 198 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue40 760 147 $
Pro Remaining Season Days125
Pro Expenses Per Days471 342 $
Pro Estimated Expenses58 917 750 $
Farm Remaining Season Days133
Farm Expenses Per Days32 189 $
Farm Estimated Expenses4 281 137 $
Estimated Season Expenses63 198 887 $
Season Salary Cap90 911 666 $
Estimate Under Maximum Salary Cap of 115 000 000 $24 088 334 $
Estimate Over Minimum Salary Cap of 0 $ 90 911 666 $
Current Bank Account44 614 061 $
Projected Bank Account22 175 321 $

Pro Players Salaries

Jonathan Toews 10 500 000 $ (4)
P.K. Subban 9 000 000 $ (3)
Anders Lee 7 000 000 $ (5)
Tuukka Rask 7 000 000 $ (2)
Corey Crawford 6 000 000 $ (1)
Cam Atkinson 5 875 000 $ (6)
Matt Niskanen 5 750 000 $ (2)
Yanni Gourde 5 425 000 $ (4)
Ondrej Palat 5 300 000 $ (3)
Tomas Tatar 5 300 000 $ (3)
Brandon Pirri 4 000 000 $ (4)
Rasmus Dahlin 3 775 000 $ (2)
Bryan Rust 3 500 000 $ (3)
Phillip Danault 3 083 333 $ (2)
Kasperi Kapanen 3 040 000 $ (4)
Brent Seabrook 2 000 000 $ (3)
Brett Connolly 1 500 000 $ (2)
Jordan Greenway 1 225 000 $ (2)
Vince Dunn 888 333 $ (2)
Ryan Graves 750 000 $ (3)
Total Pro Players20
Salary Commitment
Year 2019 : 90 911 666 $
Year 2020 : 84 911 666 $
Year 2021 : 61 690 000 $
Year 2022 : 35 840 000 $
Salary Average Commitment
Year 2019 : 90 911 666 $
Year 2020 : 84 911 666 $
Year 2021 : 61 690 000 $
Year 2022 : 35 840 000 $
Salary Cap with 1 Way Contract
Year 2019 : 90 911 666 $
Year 2020 : 84 911 666 $
Year 2021 : 61 690 000 $
Year 2022 : 35 840 000 $

Farm Players Salaries

Jake Gardiner 551 978 $ (1)
Lawson Crouse 530 000 $ (4)
Nikita Zaitsev 450 000 $ (5)
Valeri Nichushkin 450 000 $ (4)
Ivan Barbashev 450 000 $ (4)
Chris Tanev 445 000 $ (1)
Justin Abdelkader 425 000 $ (4)
Jason Pominville 336 753 $ (1)
Patrik Nemeth 250 000 $ (2)
Colin Wilson 234 000 $ (3)
Keith Kinkaid 200 000 $ (3)
Justin Bailey 200 000 $ (2)
Dan Hamhuis 187 500 $ (2)
Juuso Valimaki 131 917 $ (3)
Noah Juulsen 106 333 $ (2)
Roope Hintz 92 500 $ (3)
MacKenzie Blackwood 91 333 $ (3)
Nick Cousins 75 000 $ (2)
Zack Kassian 75 000 $ (2)
Calvin Pickard 72 000 $ (2)
Dale Weise 60 000 $ (2)
Cedric Paquette 60 000 $ (2)
Tomas Nosek 60 000 $ (2)
Total Farm Players23
Salary Commitment
Year 2019 : 5 534 314 $
Year 2020 : 4 200 583 $
Year 2021 : 3 054 750 $
Year 2022 : 2 305 000 $
Salary Average Commitment
Year 2019 : 5 144 314 $
Year 2020 : 3 810 583 $
Year 2021 : 2 664 750 $
Year 2022 : 1 915 000 $

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6500 - 100 $ - 6 306 - 97,02%
Level 2: 5500 - 60 $ - 5 166 - 93,92%
Level 3: 2500 - 35 $ - 2 341 - 93,66%
Level 4: 4500 - 25 $ - 4 250 - 94,44%
Luxury : 1000 - 200 $ - 935 - 93,55%
Total Capacity :20000

Income

Home Games Left26
Average Attendance - %18 998 - 94,99%
Average Income per Game1 644 818 $
Year to Date Revenue24 672 263 $

Expense

Pro Players Total Salaries104 117 037 $
Pro Players Total Average Salaries104 117 037 $
Farm Players Total Salaries5 845 671 $
Farm Players Total Average Salaries5 725 671 $
Coaches Total Salaries6 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses40 489 636 $
Farm Year To Date Expenses3 719 303 $
Pro Salary Cap To Date40 130 676 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue42 765 256 $
Pro Remaining Season Days125
Pro Expenses Per Days539 062 $
Pro Estimated Expenses67 382 750 $
Farm Remaining Season Days133
Farm Expenses Per Days53 427 $
Farm Estimated Expenses7 105 791 $
Estimated Season Expenses74 488 541 $
Season Salary Cap104 117 037 $
Estimate Under Maximum Salary Cap of 115 000 000 $10 882 963 $
Estimate Over Minimum Salary Cap of 0 $ 104 117 037 $
Current Bank Account42 575 157 $
Projected Bank Account10 851 872 $

Pro Players Salaries

Anze Kopitar 10 000 000 $ (5)
Sebastian Aho 8 454 000 $ (5)
Victor Hedman (Out of Payroll) 7 875 000 $ (6)
John Gibson 7 680 000 $ (1)
Nathan MacKinnon 6 300 000 $ (4)
Kyle Connor 6 178 572 $ (1)
Martin Jones 5 750 000 $ (5)
Colton Parayko 5 500 000 $ (3)
Tom Wilson 5 425 000 $ (4)
Rasmus Ristolainen 5 400 000 $ (3)
Mika Zibanejad 5 350 000 $ (3)
Hampus Lindholm 5 205 556 $ (3)
Morgan Rielly 5 000 000 $ (3)
Danny DeKeyser 5 000 000 $ (3)
Elias Lindholm 4 850 000 $ (4)
Kyle Palmieri 4 650 000 $ (2)
Kevin Hayes 4 398 750 $ (3)
Travis Konecny 3 985 715 $ (1)
Rickard Rakell 3 789 444 $ (3)
Carter Rowney 1 200 000 $ (3)
Total Pro Players20
Salary Commitment
Year 2019 : 111 992 037 $
Year 2020 : 94 147 750 $
Year 2021 : 89 497 750 $
Year 2022 : 48 654 000 $
Salary Average Commitment
Year 2019 : 111 992 037 $
Year 2020 : 94 147 750 $
Year 2021 : 89 497 750 $
Year 2022 : 48 654 000 $
Salary Cap with 1 Way Contract
Year 2019 : 111 992 037 $
Year 2020 : 94 147 750 $
Year 2021 : 89 497 750 $
Year 2022 : 48 654 000 $

Farm Players Salaries

Nick Schmaltz 702 000 $ (1)
Semyon Varlamov 525 000 $ (3)
Cody Ceci 408 500 $ (1)
Victor Rask 400 000 $ (3)
Evgenii Dadonov 400 000 $ (1)
Pavel Buchnevich 308 750 $ (3)
Oliver Bjorkstrand 250 000 $ (2)
Max Veronneau 250 000 $ (3)
Steven Santini 200 000 $ (3)
Eric Comrie 200 000 $ (4)
Adam Erne 180 000 $ (2)
Lias Andersson 174 417 $ (2)
Clayton Keller 167 333 $ (1)
Casey Mittelstadt 149 167 $ (2)
Dylan Sikura 138 750 $ (1)
Ryan Donato 135 000 $ (2)
Robert Thomas 117 750 $ (3)
Tage Thompson 113 750 $ (2)
Oskar Lindblom 113 750 $ (2)
Anders Bjork 101 333 $ (4)
John Hayden 100 000 $ (3)
Isac Lundestrom 92 500 $ (3)
Carl Grundstrom 92 500 $ (3)
Rudolfs Balcers 92 500 $ (3)
Sami Niku 91 667 $ (2)
Filip Hronek 91 333 $ (3)
Christian Wolanin 85 500 $ (3)
Jacob De La Rose 85 500 $ (2)
Sonny Milano 78 671 $ (3)
Total Farm Players29
Salary Commitment
Year 2019 : 5 845 671 $
Year 2020 : 4 029 088 $
Year 2021 : 2 735 837 $
Year 2022 : 301 333 $
Salary Average Commitment
Year 2019 : 5 725 671 $
Year 2020 : 3 909 088 $
Year 2021 : 2 735 837 $
Year 2022 : 301 333 $

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 6500 - 100 $ - 6 092 - 93,72%
Level 2: 5500 - 60 $ - 5 222 - 94,95%
Level 3: 2500 - 35 $ - 2 308 - 92,34%
Level 4: 4500 - 25 $ - 4 322 - 96,05%
Luxury : 1000 - 200 $ - 935 - 93,50%
Total Capacity :20000

Income

Home Games Left26
Average Attendance - %18 880 - 94,40%
Average Income per Game1 622 958 $
Year to Date Revenue24 344 363 $

Expense

Pro Players Total Salaries95 860 417 $
Pro Players Total Average Salaries95 860 417 $
Farm Players Total Salaries5 274 333 $
Farm Players Total Average Salaries5 274 333 $
Coaches Total Salaries2 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value5 500 000 $
Pro Year To Date Expenses31 541 168 $
Farm Year To Date Expenses2 090 051 $
Pro Salary Cap To Date31 002 726 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue42 196 896 $
Pro Remaining Season Days125
Pro Expenses Per Days499 284 $
Pro Estimated Expenses62 410 500 $
Farm Remaining Season Days133
Farm Expenses Per Days30 908 $
Farm Estimated Expenses4 110 764 $
Estimated Season Expenses66 521 264 $
Season Salary Cap101 360 417 $
Estimate Under Maximum Salary Cap of 115 000 000 $13 639 583 $
Estimate Over Minimum Salary Cap of 0 $ 101 360 417 $
Current Bank Account(9 286 856 $)
Projected Bank Account(33 611 224 $)

Pro Players Salaries

Ilya Kovalchuk 12 500 000 $ (1)
Phil Kessel 8 000 000 $ (3)
Evander Kane 7 350 000 $ (3)
Kevin Shattenkirk 6 650 000 $ (2)
Patrick Marleau 6 250 000 $ (1)
Brandon Dubinsky (Out of Payroll) 5 850 000 $ (2)
Anton Stralman 5 500 000 $ (3)
Andy Greene 5 000 000 $ (1)
Michael Frolik 4 300 000 $ (1)
Josh Manson 4 100 000 $ (3)
Nico Hischier 3 775 000 $ (2)
Marc Staal 3 750 000 $ (2)
Lars Eller 3 675 000 $ (4)
Micheal Ferland 3 500 000 $ (4)
Curtis McElhinney 3 500 000 $ (3)
Cal Clutterbuck 3 500 000 $ (3)
Antoine Roussel 3 300 000 $ (1)
Pavel Zacha 2 812 500 $ (1)
Luca Sbisa 2 222 917 $ (1)
Marcus Sorensen 2 000 000 $ (3)
Petr Mrazek 1 350 000 $ (2)
Dominik Simon 1 300 000 $ (3)
Alex Iafallo 925 000 $ (1)
Johan Larsson 600 000 $ (1)
Total Pro Players24
Salary Commitment
Year 2019 : 101 710 417 $
Year 2020 : 63 800 000 $
Year 2021 : 42 425 000 $
Year 2022 : 7 175 000 $
Salary Average Commitment
Year 2019 : 101 710 417 $
Year 2020 : 63 800 000 $
Year 2021 : 42 425 000 $
Year 2022 : 7 175 000 $
Salary Cap with 1 Way Contract
Year 2019 : 101 710 417 $
Year 2020 : 63 800 000 $
Year 2021 : 42 425 000 $
Year 2022 : 7 175 000 $

Farm Players Salaries

David Backes 600 000 $ (2)
Marco Scandella 400 000 $ (1)
Patrick Eaves 315 000 $ (1)
Michael Dal Colle 306 333 $ (2)
Nathan Beaulieu 300 000 $ (1)
Michael Del Zotto 300 000 $ (1)
Matt Martin 250 000 $ (1)
Jamie Oleksiak 250 000 $ (2)
Aaron Dell 200 000 $ (2)
Xavier Ouellet 190 000 $ (3)
Garret Sparks 180 000 $ (2)
Calle Rosen 177 500 $ (1)
Brendan Gaunce 175 000 $ (3)
Boo Nieves 150 000 $ (3)
Jonas Siegenthaler 150 000 $ (3)
Jordan Weal 133 000 $ (3)
Stefan Noesen 125 000 $ (2)
Michael McCarron 100 000 $ (3)
Nicolas Deslauriers 95 000 $ (1)
Henrik Samuelsson 90 000 $ (3)
Nate Thompson 90 000 $ (3)
Griffin Reinhart 85 000 $ (2)
Charlie Lindgren 75 000 $ (1)
Magnus Paajarvi 75 000 $ (2)
Zemgus Girgensons 75 000 $ (2)
Tomas Jurco 72 000 $ (2)
Jon Gillies 67 500 $ (3)
Jonny Brodzinski 65 000 $ (1)
Jason Spezza 63 000 $ (3)
William Carrier 60 000 $ (2)
Kaden Fulcher 60 000 $ (3)
Total Farm Players31
Salary Commitment
Year 2019 : 5 274 333 $
Year 2020 : 3 296 833 $
Year 2021 : 1 268 500 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 5 274 333 $
Year 2020 : 3 296 833 $
Year 2021 : 1 268 500 $
Year 2022 : 0 $

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadisen Square Garden
Level 1: 6500 - 100 $ - 6 223 - 95,73%
Level 2: 5500 - 60 $ - 5 202 - 94,58%
Level 3: 2500 - 35 $ - 2 357 - 94,28%
Level 4: 4500 - 25 $ - 4 231 - 94,01%
Luxury : 1000 - 200 $ - 946 - 94,59%
Total Capacity :20000

Income

Home Games Left25
Average Attendance - %18 958 - 94,79%
Average Income per Game1 639 759 $
Year to Date Revenue26 236 137 $

Expense

Pro Players Total Salaries102 131 667 $
Pro Players Total Average Salaries102 131 668 $
Farm Players Total Salaries6 247 035 $
Farm Players Total Average Salaries6 247 035 $
Coaches Total Salaries7 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses39 796 666 $
Farm Year To Date Expenses3 087 758 $
Pro Salary Cap To Date39 006 933 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue40 993 964 $
Pro Remaining Season Days125
Pro Expenses Per Days549 393 $
Pro Estimated Expenses68 674 125 $
Farm Remaining Season Days133
Farm Expenses Per Days40 626 $
Farm Estimated Expenses5 403 258 $
Estimated Season Expenses74 077 383 $
Season Salary Cap102 131 668 $
Estimate Under Maximum Salary Cap of 115 000 000 $12 868 332 $
Estimate Over Minimum Salary Cap of 0 $ 102 131 668 $
Current Bank Account(7 378 369 $)
Projected Bank Account(40 461 788 $)

Pro Players Salaries

Steven Stamkos 8 500 000 $ (5)
Patrice Bergeron 6 875 000 $ (3)
Ryan McDonagh 6 750 000 $ (5)
Matt Dumba 6 600 000 $ (2)
Sean Monahan 6 375 000 $ (4)
Paul Stastny 6 175 000 $ (3)
Braden Holtby 6 100 000 $ (1)
Teuvo Teravainen 5 670 000 $ (4)
Torey Krug 5 250 000 $ (1)
Alexander Edler 5 100 000 $ (5)
Josh Bailey 5 000 000 $ (4)
Reilly Smith 5 000 000 $ (3)
Ben Bishop 4 916 667 $ (4)
Vincent Trocheck 4 750 000 $ (3)
Jake Muzzin 4 000 000 $ (1)
Roman Josi 4 000 000 $ (1)
Joel Armia 3 000 000 $ (3)
Anthony Mantha 2 970 000 $ (3)
Andreas Athanasiou 2 850 000 $ (2)
Zach Hyman 2 250 000 $ (2)
Total Pro Players20
Salary Commitment
Year 2019 : 102 131 667 $
Year 2020 : 82 781 667 $
Year 2021 : 71 081 667 $
Year 2022 : 42 311 667 $
Salary Average Commitment
Year 2019 : 102 131 668 $
Year 2020 : 82 781 668 $
Year 2021 : 71 081 668 $
Year 2022 : 42 311 668 $
Salary Cap with 1 Way Contract
Year 2019 : 102 131 668 $
Year 2020 : 82 781 668 $
Year 2021 : 71 081 668 $
Year 2022 : 42 311 668 $

Farm Players Salaries

Corey Perry 862 500 $ (2)
Jordan Binnington 850 000 $ (2)
Jason Zucker 577 500 $ (3)
Matt Grzelcyk 400 000 $ (2)
Victor Olofsson 400 000 $ (2)
Devon Toews 400 000 $ (3)
Travis Hamonic 385 714 $ (1)
Kevin Fiala 368 572 $ (1)
Joel Edmundson 330 000 $ (2)
Ryan Strome 294 500 $ (2)
Brett Kulak 200 000 $ (2)
Cooper Marody 200 000 $ (2)
Lawrence Pilut 200 000 $ (2)
Calle Jarnkrok 200 000 $ (3)
Michael Rasmussen 171 083 $ (3)
Brendan Lemieux 103 917 $ (2)
Marcus Pettersson 92 500 $ (3)
Miles Wood 75 000 $ (2)
Matthew Highmore 75 000 $ (2)
Oscar Dansk 60 750 $ (3)
Total Farm Players20
Salary Commitment
Year 2019 : 6 247 036 $
Year 2020 : 5 492 750 $
Year 2021 : 1 501 833 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 6 247 036 $
Year 2020 : 5 492 750 $
Year 2021 : 1 501 833 $
Year 2022 : 0 $

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 6500 - 100 $ - 6 055 - 93,16%
Level 2: 5500 - 60 $ - 5 241 - 95,30%
Level 3: 2500 - 35 $ - 2 303 - 92,10%
Level 4: 4500 - 25 $ - 4 234 - 94,10%
Luxury : 1000 - 200 $ - 940 - 93,95%
Total Capacity :20000

Income

Home Games Left26
Average Attendance - %18 773 - 93,87%
Average Income per Game1 617 973 $
Year to Date Revenue24 269 588 $

Expense

Pro Players Total Salaries103 435 486 $
Pro Players Total Average Salaries103 435 487 $
Farm Players Total Salaries4 449 447 $
Farm Players Total Average Salaries4 449 447 $
Coaches Total Salaries2 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses36 860 057 $
Farm Year To Date Expenses2 242 920 $
Pro Salary Cap To Date36 501 090 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue42 067 286 $
Pro Remaining Season Days125
Pro Expenses Per Days535 567 $
Pro Estimated Expenses66 945 875 $
Farm Remaining Season Days133
Farm Expenses Per Days26 845 $
Farm Estimated Expenses3 570 385 $
Estimated Season Expenses70 516 260 $
Season Salary Cap103 435 487 $
Estimate Under Maximum Salary Cap of 115 000 000 $11 564 513 $
Estimate Over Minimum Salary Cap of 0 $ 103 435 487 $
Current Bank Account79 364 150 $
Projected Bank Account50 915 176 $

Pro Players Salaries

Nikita Kucherov 9 975 000 $ (4)
Matt Duchene (Out of Payroll) 8 800 000 $ (3)
Ryan Suter 7 538 462 $ (6)
Mitchell Marner 7 521 429 $ (1)
Esa Lindell 6 090 000 $ (4)
Erik Johnson 6 000 000 $ (4)
Taylor Hall (Out of Payroll) 6 000 000 $ (1)
Aleksander Barkov 5 900 000 $ (3)
Travis Zajac 5 750 000 $ (2)
Timo Meier 5 700 000 $ (5)
Tyson Barrie 5 500 000 $ (1)
Jonathan Drouin 5 500 000 $ (4)
Ivan Provorov 5 296 429 $ (1)
Carl Soderberg 4 500 000 $ (2)
Alex Killorn 4 450 000 $ (4)
Jacob Trouba 4 400 000 $ (4)
Pekka Rinne 4 250 000 $ (5)
David Perron 4 200 000 $ (2)
Elias Pettersson 3 775 000 $ (2)
Jacob Markstrom 3 666 667 $ (1)
Mathew Barzal 1 263 333 $ (1)
Thomas Chabot 1 223 333 $ (1)
Anthony Cirelli 935 833 $ (2)
Total Pro Players23
Salary Commitment
Year 2019 : 118 235 486 $
Year 2020 : 87 764 295 $
Year 2021 : 68 603 462 $
Year 2022 : 53 903 462 $
Salary Average Commitment
Year 2019 : 118 235 487 $
Year 2020 : 87 764 296 $
Year 2021 : 68 603 463 $
Year 2022 : 53 903 463 $
Salary Cap with 1 Way Contract
Year 2019 : 118 235 487 $
Year 2020 : 87 764 296 $
Year 2021 : 68 603 463 $
Year 2022 : 53 903 463 $

Farm Players Salaries

Christian Dvorak 489 500 $ (3)
Taro Hirose 420 000 $ (5)
Will Butcher 377 500 $ (2)
Brady Tkachuk 342 500 $ (2)
Nikita Zadorov 288 000 $ (3)
Dan Girardi 259 286 $ (1)
Ryan Murray 254 250 $ (2)
Connor Brown 210 000 $ (1)
Neal Pionk 177 500 $ (2)
David Rittich 172 500 $ (3)
Adam Gaudette 149 167 $ (2)
Troy Terry 149 117 $ (3)
Jared McCann 118 750 $ (2)
Kyle Capobianco 110 000 $ (2)
Joey Anderson 92 500 $ (3)
Andreas Johnsson 92 500 $ (2)
Josh Mahura 91 083 $ (3)
Mathieu Joseph 91 083 $ (3)
Kevin Labanc 90 000 $ (3)
Jordan Kyrou 88 000 $ (3)
Carter Hart 86 333 $ (3)
Travis Dermott 86 333 $ (2)
Drake Batherson 77 333 $ (3)
Alex Nedeljkovic 70 063 $ (3)
A.J. Greer 66 150 $ (3)
Total Farm Players25
Salary Commitment
Year 2019 : 4 449 448 $
Year 2020 : 3 980 162 $
Year 2021 : 2 271 662 $
Year 2022 : 420 000 $
Salary Average Commitment
Year 2019 : 4 449 448 $
Year 2020 : 3 980 162 $
Year 2021 : 2 271 662 $
Year 2022 : 420 000 $

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameCapital One Arena
Level 1: 6500 - 100 $ - 6 101 - 93,86%
Level 2: 5500 - 60 $ - 5 246 - 95,38%
Level 3: 2500 - 35 $ - 2 382 - 95,27%
Level 4: 4500 - 25 $ - 4 222 - 93,82%
Luxury : 1000 - 200 $ - 955 - 95,54%
Total Capacity :20000

Income

Home Games Left25
Average Attendance - %18 906 - 94,53%
Average Income per Game1 631 060 $
Year to Date Revenue26 096 964 $

Expense

Pro Players Total Salaries105 264 394 $
Pro Players Total Average Salaries105 264 394 $
Farm Players Total Salaries5 860 208 $
Farm Players Total Average Salaries5 860 208 $
Coaches Total Salaries2 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value5 642 857 $
Pro Year To Date Expenses37 819 089 $
Farm Year To Date Expenses2 433 913 $
Pro Salary Cap To Date37 460 117 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue40 776 506 $
Pro Remaining Season Days125
Pro Expenses Per Days544 946 $
Pro Estimated Expenses68 118 250 $
Farm Remaining Season Days133
Farm Expenses Per Days33 794 $
Farm Estimated Expenses4 494 602 $
Estimated Season Expenses72 612 852 $
Season Salary Cap110 907 251 $
Estimate Under Maximum Salary Cap of 115 000 000 $4 092 749 $
Estimate Over Minimum Salary Cap of 0 $ 110 907 251 $
Current Bank Account(14 156 038 $)
Projected Bank Account(45 992 384 $)

Pro Players Salaries

Andrew Shaw 12 500 000 $ (5)
Richard Panik 12 500 000 $ (5)
Henrik Lundqvist 8 500 000 $ (2)
Marc-Edouard Vlasic 7 000 000 $ (7)
Jordan Eberle 6 325 000 $ (4)
Jakob Silfverberg 5 512 500 $ (4)
J.T. Miller 5 512 500 $ (3)
Nick Leddy 5 500 000 $ (3)
Jeff Carter 5 272 727 $ (3)
Dmitry Orlov 5 100 000 $ (4)
Jimmy Howard 5 000 000 $ (2)
Michael Matheson (Out of Payroll) 4 875 000 $ (7)
Adam Larsson 4 166 667 $ (2)
Justin Williams 4 125 000 $ (1)
Mikkel Boedker 4 000 000 $ (1)
Vladislav Namestnikov 3 800 000 $ (2)
Tanner Pearson 3 750 000 $ (2)
Thomas Hickey 3 000 000 $ (1)
Luke Glendening 2 200 000 $ (4)
Brian Boyle 900 000 $ (1)
Deryk Engelland 600 000 $ (5)
Total Pro Players21
Salary Commitment
Year 2019 : 110 139 394 $
Year 2020 : 98 114 394 $
Year 2021 : 72 897 727 $
Year 2022 : 56 612 500 $
Salary Average Commitment
Year 2019 : 110 139 394 $
Year 2020 : 98 114 394 $
Year 2021 : 72 897 727 $
Year 2022 : 56 612 500 $
Salary Cap with 1 Way Contract
Year 2019 : 110 139 394 $
Year 2020 : 98 114 394 $
Year 2021 : 72 897 727 $
Year 2022 : 56 612 500 $

Farm Players Salaries

Riley Sheahan 500 000 $ (1)
Marian Gaborik 487 500 $ (2)
Stephen Johns 450 000 $ (3)
Troy Brouwer 450 000 $ (1)
Brandon Sutter 437 500 $ (2)
Scott Darling 415 000 $ (2)
Darren Helm 350 000 $ (1)
Erik Haula 275 000 $ (1)
Mark Pysyk 273 333 $ (1)
Brian Gibbons 260 000 $ (3)
Derek Forbort 239 875 $ (2)
Devin Shore 230 000 $ (2)
Blake Comeau 228 000 $ (4)
Tim Schaller 220 000 $ (2)
Kyle Brodziak 175 000 $ (1)
Ryan Hartman 170 000 $ (2)
Marc Methot 124 375 $ (1)
Alexander Kerfoot 113 750 $ (1)
Joe Morrow 100 000 $ (2)
Martin Frk 94 500 $ (2)
Paul LaDue 78 375 $ (2)
Charles Hudon 68 000 $ (4)
Craig Anderson 60 000 $ (2)
Louis Domingue 60 000 $ (2)
Total Farm Players24
Salary Commitment
Year 2019 : 5 860 208 $
Year 2020 : 3 598 750 $
Year 2021 : 1 006 000 $
Year 2022 : 296 000 $
Salary Average Commitment
Year 2019 : 5 860 208 $
Year 2020 : 3 598 750 $
Year 2021 : 1 006 000 $
Year 2022 : 296 000 $

Golden Seals



Arena Capacity - Ticket Price
Attendance - %

Arena NameOracle Arena
Level 1: 6500 - 100 $ - 6 234 - 95,91%
Level 2: 5500 - 60 $ - 5 203 - 94,60%
Level 3: 2500 - 35 $ - 2 395 - 95,79%
Level 4: 4500 - 25 $ - 4 311 - 95,81%
Luxury : 1000 - 200 $ - 940 - 93,97%
Total Capacity :20000

Income

Home Games Left26
Average Attendance - %19 083 - 95,41%
Average Income per Game1 643 897 $
Year to Date Revenue24 658 456 $

Expense

Pro Players Total Salaries116 295 832 $
Pro Players Total Average Salaries116 295 832 $
Farm Players Total Salaries5 439 987 $
Farm Players Total Average Salaries5 439 987 $
Coaches Total Salaries5 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value(5 742 857 $)
Pro Year To Date Expenses44 313 171 $
Farm Year To Date Expenses2 359 478 $
Pro Salary Cap To Date42 877 261 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue42 741 324 $
Pro Remaining Season Days125
Pro Expenses Per Days616 902 $
Pro Estimated Expenses77 112 750 $
Farm Remaining Season Days133
Farm Expenses Per Days31 724 $
Farm Estimated Expenses4 219 292 $
Estimated Season Expenses81 332 042 $
Season Salary Cap110 552 975 $
Estimate Under Maximum Salary Cap of 115 000 000 $4 447 025 $
Estimate Over Minimum Salary Cap of 0 $ 110 552 975 $
Current Bank Account(2 249 935 $)
Projected Bank Account(40 840 653 $)

Pro Players Salaries

Tyler Seguin 9 875 000 $ (5)
Blake Wheeler 8 662 500 $ (4)
Leon Draisaitl 8 500 000 $ (6)
Logan Couture 8 400 000 $ (4)
Brent Burns 8 000 000 $ (6)
Ryan Johansen 8 000 000 $ (6)
Dustin Byfuglien (Out of Payroll) 7 600 000 $ (2)
David Krejci 7 250 000 $ (2)
Max Pacioretty 6 650 000 $ (5)
Ryan Ellis 6 562 500 $ (4)
Brandon Saad 6 000 000 $ (2)
Mark Stone 5 880 000 $ (4)
Dustin Brown 5 875 000 $ (3)
Nino Niederreiter 5 250 000 $ (3)
Frederik Andersen 5 000 000 $ (2)
Justin Faulk 4 833 333 $ (1)
Olli Maatta 4 083 333 $ (3)
Jaroslav Halak 2 750 000 $ (1)
Brayden McNabb 2 500 000 $ (3)
Jake DeBrusk 1 288 333 $ (2)
Samuel Girard 935 833 $ (2)
Total Pro Players21
Salary Commitment
Year 2019 : 123 895 832 $
Year 2020 : 116 312 499 $
Year 2021 : 88 238 333 $
Year 2022 : 70 530 000 $
Salary Average Commitment
Year 2019 : 123 895 832 $
Year 2020 : 116 312 499 $
Year 2021 : 88 238 333 $
Year 2022 : 70 530 000 $
Salary Cap with 1 Way Contract
Year 2019 : 123 895 832 $
Year 2020 : 116 312 499 $
Year 2021 : 88 238 333 $
Year 2022 : 70 530 000 $

Farm Players Salaries

Jonathan Quick 580 000 $ (4)
Zach Bogosian 514 286 $ (1)
Tyler Toffoli 460 000 $ (1)
Marcus Johansson 427 500 $ (3)
Nick Bjugstad 410 000 $ (2)
Justin Braun 380 000 $ (1)
Anthony Beauvillier 362 250 $ (1)
Colin White 345 000 $ (1)
Eeli Tolvanen 311 500 $ (2)
Jay Beagle 250 000 $ (1)
Nikolay Goldobin 208 438 $ (1)
Brandon Manning 202 500 $ (3)
Jake Virtanen 118 750 $ (2)
Madison Bowey 92 500 $ (2)
Brenden Dillon 90 000 $ (1)
Jérémy Lauzon 87 167 $ (3)
Victor Mete 87 000 $ (2)
Troy Stecher 85 000 $ (3)
Frank Vatrano 83 250 $ (2)
Dillon Dube 81 083 $ (3)
Samuel Montembeault 70 875 $ (3)
Philippe Myers 67 889 $ (3)
Teddy Blueger 65 000 $ (3)
Anthony Duclair 60 000 $ (2)
Total Farm Players24
Salary Commitment
Year 2019 : 5 439 988 $
Year 2020 : 2 830 014 $
Year 2021 : 1 667 014 $
Year 2022 : 580 000 $
Salary Average Commitment
Year 2019 : 5 439 988 $
Year 2020 : 2 830 014 $
Year 2021 : 1 667 014 $
Year 2022 : 580 000 $

North Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6500 - 100 $ - 6 115 - 94,08%
Level 2: 5500 - 60 $ - 5 209 - 94,70%
Level 3: 2500 - 35 $ - 2 336 - 93,44%
Level 4: 4500 - 25 $ - 4 198 - 93,30%
Luxury : 1000 - 200 $ - 927 - 92,72%
Total Capacity :20000

Income

Home Games Left25
Average Attendance - %18 785 - 93,93%
Average Income per Game1 620 226 $
Year to Date Revenue25 923 613 $

Expense

Pro Players Total Salaries92 870 961 $
Pro Players Total Average Salaries92 870 961 $
Farm Players Total Salaries4 894 167 $
Farm Players Total Average Salaries4 894 167 $
Coaches Total Salaries7 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value9 742 857 $
Pro Year To Date Expenses36 182 758 $
Farm Year To Date Expenses3 901 140 $
Pro Salary Cap To Date35 823 781 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue40 505 645 $
Pro Remaining Season Days125
Pro Expenses Per Days481 390 $
Pro Estimated Expenses60 173 750 $
Farm Remaining Season Days133
Farm Expenses Per Days53 666 $
Farm Estimated Expenses7 137 578 $
Estimated Season Expenses67 311 328 $
Season Salary Cap102 613 818 $
Estimate Under Maximum Salary Cap of 115 000 000 $12 386 182 $
Estimate Over Minimum Salary Cap of 0 $ 102 613 818 $
Current Bank Account6 857 629 $
Projected Bank Account(19 948 054 $)

Pro Players Salaries

Evgeni Malkin 9 500 000 $ (3)
Darcy Kuemper (Out of Payroll) 8 000 000 $ (1)
Vladimir Tarasenko 7 500 000 $ (4)
Derek Stepan 6 500 000 $ (2)
Mats Zuccarello 6 300 000 $ (4)
Filip Forsberg 6 000 000 $ (3)
Ryan Nugent-Hopkins 6 000 000 $ (2)
Duncan Keith 5 538 462 $ (4)
Mikko Koivu 5 500 000 $ (1)
Shea Theodore 5 460 000 $ (4)
Frans Nielsen 5 250 000 $ (3)
Jared Spurgeon (Out of Payroll) 5 187 500 $ (1)
Mike Hoffman 5 187 500 $ (1)
Mikael Granlund 5 175 000 $ (3)
Brock Nelson 3 825 000 $ (2)
Matt Murray 3 750 000 $ (1)
Josh Morrissey 2 677 500 $ (5)
Jesper Fast 2 200 000 $ (2)
Austin Watson 2 000 000 $ (2)
Mikhail Sergachev 1 744 166 $ (1)
Derek Ryan 1 500 000 $ (1)
Travis Sanheim 1 263 333 $ (2)
Total Pro Players22
Salary Commitment
Year 2019 : 106 058 461 $
Year 2020 : 75 189 295 $
Year 2021 : 53 400 962 $
Year 2022 : 27 475 962 $
Salary Average Commitment
Year 2019 : 106 058 461 $
Year 2020 : 75 189 295 $
Year 2021 : 53 400 962 $
Year 2022 : 27 475 962 $
Salary Cap with 1 Way Contract
Year 2019 : 106 058 461 $
Year 2020 : 75 189 295 $
Year 2021 : 53 400 962 $
Year 2022 : 27 475 962 $

Farm Players Salaries

Ian Cole 425 000 $ (2)
Nic Petan 400 000 $ (1)
Kevin Connauton 400 000 $ (1)
Devante Smith-Pelly 400 000 $ (1)
Casey DeSmith 400 000 $ (1)
Scott Laughton 350 000 $ (2)
Markus Granlund 350 000 $ (1)
Matthew Peca 300 000 $ (1)
Oliver Kylington 300 000 $ (2)
Cam Talbot 247 500 $ (3)
Tyler Motte 200 000 $ (1)
Owen Tippett 162 750 $ (2)
Mirco Mueller 150 000 $ (3)
Carl Gunnarsson 150 000 $ (1)
Henrik Borgstrom 149 167 $ (2)
Michael McLeod 136 333 $ (3)
Henri Jokiharju 127 917 $ (2)
Michael DiPietro 91 083 $ (3)
Janne Kuokkanen 89 417 $ (2)
Christian Djoos 65 000 $ (1)
Total Farm Players20
Salary Commitment
Year 2019 : 4 894 167 $
Year 2020 : 2 229 167 $
Year 2021 : 624 916 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 4 894 167 $
Year 2020 : 2 229 167 $
Year 2021 : 624 916 $
Year 2022 : 0 $

Whalers



Arena Capacity - Ticket Price
Attendance - %

Arena NameHartford Civic Center
Level 1: 6500 - 100 $ - 6 156 - 94,71%
Level 2: 5500 - 60 $ - 5 204 - 94,61%
Level 3: 2500 - 35 $ - 2 326 - 93,04%
Level 4: 4500 - 25 $ - 4 236 - 94,13%
Luxury : 1000 - 200 $ - 947 - 94,74%
Total Capacity :20000

Income

Home Games Left25
Average Attendance - %18 869 - 94,35%
Average Income per Game1 630 780 $
Year to Date Revenue26 092 476 $

Expense

Pro Players Total Salaries107 535 833 $
Pro Players Total Average Salaries107 535 833 $
Farm Players Total Salaries3 662 416 $
Farm Players Total Average Salaries3 662 416 $
Coaches Total Salaries2 600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value(642 857 $)
Pro Year To Date Expenses38 647 487 $
Farm Year To Date Expenses1 757 796 $
Pro Salary Cap To Date38 073 115 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue40 769 494 $
Pro Remaining Season Days125
Pro Expenses Per Days559 671 $
Pro Estimated Expenses69 958 875 $
Farm Remaining Season Days133
Farm Expenses Per Days22 968 $
Farm Estimated Expenses3 054 744 $
Estimated Season Expenses73 013 619 $
Season Salary Cap106 892 976 $
Estimate Under Maximum Salary Cap of 115 000 000 $8 107 024 $
Estimate Over Minimum Salary Cap of 0 $ 106 892 976 $
Current Bank Account38 046 872 $
Projected Bank Account5 802 747 $

Pro Players Salaries

Connor McDavid 12 500 000 $ (7)
Artemi Panarin 11 642 860 $ (5)
Patrick Kane 10 500 000 $ (4)
Sergei Bobrovsky 10 000 000 $ (5)
John Carlson 9 200 000 $ (1)
Matthew Tkachuk 6 639 286 $ (1)
Patrik Laine 6 392 858 $ (1)
Mark Scheifele 6 125 000 $ (5)
Brad Marchand 6 125 000 $ (6)
Bo Horvat 5 500 000 $ (4)
Seth Jones 5 400 000 $ (3)
Brett Pesce 4 025 000 $ (5)
Miro Heiskanen 3 394 166 $ (2)
Adam Lowry 3 200 000 $ (2)
Quinn Hughes 1 604 167 $ (3)
Casey Cizikas 1 500 000 $ (1)
Charlie McAvoy 1 258 333 $ (2)
Joonas Korpisalo 1 035 000 $ (3)
Alex DeBrincat 894 166 $ (2)
Brad Richardson 600 000 $ (1)
Total Pro Players20
Salary Commitment
Year 2019 : 107 535 833 $
Year 2020 : 83 203 689 $
Year 2021 : 74 457 024 $
Year 2022 : 66 417 857 $
Salary Average Commitment
Year 2019 : 107 535 833 $
Year 2020 : 83 203 689 $
Year 2021 : 74 457 024 $
Year 2022 : 66 417 857 $
Salary Cap with 1 Way Contract
Year 2019 : 107 535 833 $
Year 2020 : 83 203 689 $
Year 2021 : 74 457 024 $
Year 2022 : 66 417 857 $

Farm Players Salaries

Nikolaj Ehlers 600 000 $ (6)
Alex Galchenyuk 490 000 $ (1)
Boone Jenner 356 250 $ (4)
Markus Nutivaara 250 000 $ (4)
Artturi Lehkonen 216 000 $ (4)
Robert Hagg 180 000 $ (4)
Andreas Borgman 177 500 $ (2)
Tyson Jost 167 333 $ (1)
Jack Roslovic 110 667 $ (1)
Alexandar Georgiev 92 500 $ (2)
Sam Steel 86 333 $ (3)
Nicolas Hague 83 333 $ (3)
Vladislav Kamenev 67 500 $ (3)
Chandler Stephenson 65 000 $ (1)
Robby Fabbri 60 000 $ (5)
Brock McGinn 60 000 $ (3)
John Quenneville 60 000 $ (3)
Scott Mayfield 60 000 $ (3)
Pavel Francouz 60 000 $ (1)
Gabriel Bourque 60 000 $ (1)
Mikhail Vorobyev 60 000 $ (1)
Antti Suomela 60 000 $ (1)
Louie Belpedio 60 000 $ (1)
Gustav Olofsson 60 000 $ (2)
Nick Jensen 60 000 $ (1)
Mason Appleton 60 000 $ (5)
Total Farm Players26
Salary Commitment
Year 2019 : 3 662 416 $
Year 2020 : 2 469 416 $
Year 2021 : 2 139 416 $
Year 2022 : 1 722 250 $
Salary Average Commitment
Year 2019 : 3 662 416 $
Year 2020 : 2 469 416 $
Year 2021 : 2 139 416 $
Year 2022 : 1 722 250 $

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 6500 - 100 $ - 6 216 - 95,63%
Level 2: 5500 - 60 $ - 5 204 - 94,61%
Level 3: 2500 - 35 $ - 2 337 - 93,47%
Level 4: 4500 - 25 $ - 4 296 - 95,46%
Luxury : 1000 - 200 $ - 942 - 94,16%
Total Capacity :20000

Income

Home Games Left25
Average Attendance - %18 993 - 94,97%
Average Income per Game1 639 122 $
Year to Date Revenue26 225 957 $

Expense

Pro Players Total Salaries89 091 191 $
Pro Players Total Average Salaries89 091 191 $
Farm Players Total Salaries4 719 059 $
Farm Players Total Average Salaries4 699 226 $
Coaches Total Salaries7 250 000 $
Luxury Taxe Total0 $
Special Salary Cap Value(3 000 000 $)
Pro Year To Date Expenses34 449 979 $
Farm Year To Date Expenses1 906 417 $
Pro Salary Cap To Date32 206 374 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue40 978 058 $
Pro Remaining Season Days125
Pro Expenses Per Days488 929 $
Pro Estimated Expenses61 116 125 $
Farm Remaining Season Days133
Farm Expenses Per Days28 173 $
Farm Estimated Expenses3 747 009 $
Estimated Season Expenses64 863 134 $
Season Salary Cap86 091 191 $
Estimate Under Maximum Salary Cap of 115 000 000 $28 908 809 $
Estimate Over Minimum Salary Cap of 0 $ 86 091 191 $
Current Bank Account9 227 456 $
Projected Bank Account(14 657 620 $)

Pro Players Salaries

Sidney Crosby 8 700 000 $ (6)
Jakub Voracek 8 250 000 $ (5)
Alex Pietrangelo 6 500 000 $ (1)
Dylan Larkin 6 100 000 $ (5)
Brock Boeser 5 928 572 $ (1)
Joe Thornton 5 714 286 $ (1)
Jaden Schwartz 5 350 000 $ (2)
Patric Hornqvist 5 300 000 $ (4)
Wayne Simmonds 4 750 000 $ (2)
Radek Faksa 4 700 000 $ (4)
Artem Anisimov 4 550 000 $ (2)
Devan Dubnyk 4 333 333 $ (2)
Alec Martinez 4 000 000 $ (2)
Zach Aston-Reese 3 700 000 $ (3)
Ron Hainsey 3 500 000 $ (1)
Cale Makar 2 854 166 $ (3)
Oskar Sundqvist 2 750 000 $ (2)
Nick Holden 2 090 000 $ (2)
Robin Lehner 1 275 000 $ (3)
Erik Gustafsson 1 000 000 $ (2)
Adam McQuaid 600 000 $ (1)
Total Pro Players21
Salary Commitment
Year 2019 : 91 945 357 $
Year 2020 : 69 702 499 $
Year 2021 : 40 879 166 $
Year 2022 : 33 050 000 $
Salary Average Commitment
Year 2019 : 91 945 357 $
Year 2020 : 69 702 499 $
Year 2021 : 40 879 166 $
Year 2022 : 33 050 000 $
Salary Cap with 1 Way Contract
Year 2019 : 91 945 357 $
Year 2020 : 69 702 499 $
Year 2021 : 40 879 166 $
Year 2022 : 33 050 000 $

Farm Players Salaries

Daniel Sprong 650 000 $ (1)
Greg Pateryn 354 750 $ (1)
Drake Caggiula 350 000 $ (1)
Dominik Kahun 350 000 $ (3)
Conor Garland 350 000 $ (2)
Ben Lovejoy 273 810 $ (1)
MacKenzie Weegar 200 000 $ (1)
Jordan Oesterle 200 000 $ (1)
Joonas Donskoi 200 000 $ (1)
Tyler Ennis 200 000 $ (1)
Jon Merrill 200 000 $ (1)
Jimmy Schuldt 150 000 $ (2)
Andrew Mangiapane 150 000 $ (2)
Kailer Yamamoto 112 417 $ (2)
Matt Luff 100 000 $ (1)
Sebastian Aho 92 500 $ (2)
Maxime Comtois 92 500 $ (3)
Filip Chlapik 89 417 $ (2)
Brett Howden 86 333 $ (2)
Ethan Bear 79 833 $ (2)
Anton Forsberg 77 500 $ (1)
Timothy Gettinger 60 000 $ (1)
Ryan Callahan 60 000 $ (1)
Tom Kuhnhackl 60 000 $ (1)
Collin Delia 60 000 $ (1)
Blake Lizotte 60 000 $ (1)
Rem Pitlick 60 000 $ (1)
Total Farm Players27
Salary Commitment
Year 2019 : 4 719 060 $
Year 2020 : 1 553 000 $
Year 2021 : 442 500 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 4 699 227 $
Year 2020 : 1 533 167 $
Year 2021 : 442 500 $
Year 2022 : 0 $

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell MTS Place
Level 1: 6500 - 100 $ - 6 253 - 96,20%
Level 2: 5500 - 60 $ - 5 212 - 94,76%
Level 3: 2500 - 35 $ - 2 366 - 94,64%
Level 4: 4500 - 25 $ - 4 235 - 94,11%
Luxury : 1000 - 200 $ - 949 - 94,87%
Total Capacity :20000

Income

Home Games Left26
Average Attendance - %19 014 - 95,07%
Average Income per Game1 645 523 $
Year to Date Revenue24 682 851 $

Expense

Pro Players Total Salaries124 033 405 $
Pro Players Total Average Salaries124 033 405 $
Farm Players Total Salaries4 490 042 $
Farm Players Total Average Salaries4 485 042 $
Coaches Total Salaries1 800 000 $
Luxury Taxe Total0 $
Special Salary Cap Value(9 500 000 $)
Pro Year To Date Expenses40 467 542 $
Farm Year To Date Expenses1 924 242 $
Pro Salary Cap To Date39 786 211 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue42 783 608 $
Pro Remaining Season Days125
Pro Expenses Per Days641 197 $
Pro Estimated Expenses80 149 625 $
Farm Remaining Season Days133
Farm Expenses Per Days26 059 $
Farm Estimated Expenses3 465 847 $
Estimated Season Expenses83 615 472 $
Season Salary Cap114 533 405 $
Estimate Under Maximum Salary Cap of 115 000 000 $466 595 $
Estimate Over Minimum Salary Cap of 0 $ 114 533 405 $
Current Bank Account46 527 709 $
Projected Bank Account5 695 845 $

Pro Players Salaries

Auston Matthews 11 634 000 $ (5)
John Tavares 11 000 000 $ (4)
Jamie Benn 9 500 000 $ (6)
Ryan Getzlaf 8 250 000 $ (2)
Shea Weber 7 857 143 $ (7)
Ryan O'Reilly 7 500 000 $ (4)
Joe Pavelski 7 000 000 $ (3)
Tyler Myers 6 300 000 $ (4)
Alexander Radulov 6 250 000 $ (3)
Nate Schmidt 6 247 500 $ (4)
Connor Hellebuyck 6 166 666 $ (4)
Dougie Hamilton 5 750 000 $ (2)
Gabriel Landeskog 5 571 429 $ (2)
John Klingberg 4 250 000 $ (3)
Nick Bonino 4 100 000 $ (2)
Brendan Gallagher 3 750 000 $ (2)
Michael Grabner 3 350 000 $ (2)
Darnell Nurse 3 040 000 $ (3)
Blake Coleman 2 066 667 $ (2)
Adam Pelech 2 000 000 $ (2)
Josh Anderson 1 850 000 $ (1)
Thomas Greiss 600 000 $ (3)
Total Pro Players22
Salary Commitment
Year 2019 : 124 033 405 $
Year 2020 : 122 183 405 $
Year 2021 : 87 345 309 $
Year 2022 : 66 205 309 $
Salary Average Commitment
Year 2019 : 124 033 405 $
Year 2020 : 122 183 405 $
Year 2021 : 87 345 309 $
Year 2022 : 66 205 309 $
Salary Cap with 1 Way Contract
Year 2019 : 124 033 405 $
Year 2020 : 122 183 405 $
Year 2021 : 87 345 309 $
Year 2022 : 66 205 309 $

Farm Players Salaries

Mikael Backlund 535 000 $ (5)
Jason Demers 450 000 $ (2)
Maxime Lajoie 400 000 $ (4)
Brandon Carlo 377 500 $ (1)
Jesperi Kotkaniemi 342 500 $ (2)
Jakub Vrana 318 250 $ (3)
Eric Staal 292 500 $ (4)
Laurent Brossoit 200 000 $ (3)
Brian Elliott 160 000 $ (5)
Juuse Saros 150 000 $ (2)
Nick Suzuki 132 583 $ (3)
Seth Helgeson 100 000 $ (2)
Nick Seeler 100 000 $ (2)
Guillaume Brisebois 100 000 $ (3)
Yannick Weber 100 000 $ (2)
Blake Speers 93 583 $ (1)
Jacob Larsson 89 417 $ (1)
Alex Formenton 89 417 $ (2)
Gabriel Carlsson 89 417 $ (1)
Brendan Guhle 88 833 $ (1)
Gustav Forsling 83 042 $ (2)
Daniel Carr 66 500 $ (2)
Ian McCoshen 66 500 $ (2)
Beau Bennett 65 000 $ (1)
Total Farm Players24
Salary Commitment
Year 2019 : 4 490 042 $
Year 2020 : 3 686 292 $
Year 2021 : 2 138 333 $
Year 2022 : 1 387 500 $
Salary Average Commitment
Year 2019 : 4 485 042 $
Year 2020 : 3 686 292 $
Year 2021 : 2 138 333 $
Year 2022 : 1 387 500 $

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6500 - 100 $ - 5 985 - 92,08%
Level 2: 5500 - 60 $ - 5 227 - 95,03%
Level 3: 2500 - 35 $ - 2 347 - 93,87%
Level 4: 4500 - 25 $ - 4 285 - 95,23%
Luxury : 1000 - 200 $ - 934 - 93,35%
Total Capacity :20000

Income

Home Games Left26
Average Attendance - %18 778 - 93,89%
Average Income per Game1 610 161 $
Year to Date Revenue24 152 419 $

Expense

Pro Players Total Salaries89 108 750 $
Pro Players Total Average Salaries77 208 750 $
Farm Players Total Salaries6 483 937 $
Farm Players Total Average Salaries6 483 937 $
Coaches Total Salaries2 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses35 541 508 $
Farm Year To Date Expenses2 707 933 $
Pro Salary Cap To Date30 910 732 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue41 864 193 $
Pro Remaining Season Days125
Pro Expenses Per Days462 096 $
Pro Estimated Expenses57 762 000 $
Farm Remaining Season Days133
Farm Expenses Per Days36 867 $
Farm Estimated Expenses4 903 311 $
Estimated Season Expenses62 665 311 $
Season Salary Cap77 208 750 $
Estimate Under Maximum Salary Cap of 115 000 000 $37 791 250 $
Estimate Over Minimum Salary Cap of 0 $ 77 208 750 $
Current Bank Account(14 097 022 $)
Projected Bank Account(34 898 140 $)

Pro Players Salaries

Craig Smith 12 500 000 $ (1)
Damon Severson 12 500 000 $ (2)
Connor Murphy (Out of Payroll) 12 500 000 $ (1)
Alex Chiasson 12 500 000 $ (2)
Cam Fowler (Out of Payroll) 6 500 000 $ (7)
Johnny Boychuk 6 000 000 $ (3)
Tyler Bozak 5 250 000 $ (1)
Mike Green 4 568 750 $ (4)
Sven Baertschi 3 900 000 $ (4)
Radko Gudas 3 350 000 $ (1)
Zack Smith 3 250 000 $ (2)
Leo Komarov 3 150 000 $ (2)
Brian Dumoulin 3 000 000 $ (1)
Mikko Koskinen 3 000 000 $ (1)
Carter Hutton 2 887 500 $ (1)
Carl Hagelin 2 750 000 $ (4)
Thomas Vanek 2 550 000 $ (3)
Jimmy Vesey 2 161 250 $ (2)
Cody Eakin 1 700 000 $ (1)
Mark Jankowski 1 591 250 $ (2)
Vinnie Hinostroza 1 500 000 $ (2)
Colton Sissons 1 000 000 $ (2)
Total Pro Players22
Salary Commitment
Year 2019 : 108 108 750 $
Year 2020 : 63 921 250 $
Year 2021 : 26 268 750 $
Year 2022 : 17 718 750 $
Salary Average Commitment
Year 2019 : 96 208 750 $
Year 2020 : 52 021 250 $
Year 2021 : 26 268 750 $
Year 2022 : 17 718 750 $
Salary Cap with 1 Way Contract
Year 2019 : 96 208 750 $
Year 2020 : 52 021 250 $
Year 2021 : 26 268 750 $
Year 2022 : 17 718 750 $

Farm Players Salaries

Loui Eriksson 600 000 $ (3)
James Neal 575 000 $ (4)
Andrew Ladd 550 000 $ (4)
Niklas Hjalmarsson 525 000 $ (1)
Niklas Kronwall 471 563 $ (1)
Mathieu Perreault 412 500 $ (2)
Pierre-Edouard Bellemare 375 000 $ (1)
James Reimer 340 000 $ (2)
Jake McCabe 300 000 $ (3)
Sam Bennett 218 750 $ (5)
Oscar Lindberg 180 000 $ (2)
Connor Carrick 180 000 $ (1)
Colton Sceviour 165 000 $ (3)
Braydon Coburn 161 500 $ (3)
David Warsofsky 150 000 $ (2)
Mike Reilly 142 500 $ (3)
Ryan Miller 106 875 $ (2)
Roman Polak 104 000 $ (4)
Slater Koekkoek 100 000 $ (1)
Dmitrij Jaskin 100 000 $ (1)
Kevin Roy 87 500 $ (2)
Christian Folin 80 000 $ (1)
Andrew Copp 75 000 $ (2)
Mark Letestu 63 000 $ (3)
Jack Campbell 60 750 $ (4)
Zach Sanford 60 000 $ (1)
Cal Petersen 60 000 $ (2)
Austin Wagner 60 000 $ (1)
Jordan Martinook 60 000 $ (2)
Brendan Leipsic 60 000 $ (1)
Robert Bortuzzo 60 000 $ (1)
Total Farm Players31
Salary Commitment
Year 2019 : 6 483 937 $
Year 2020 : 4 412 375 $
Year 2021 : 2 940 500 $
Year 2022 : 1 508 500 $
Salary Average Commitment
Year 2019 : 6 483 937 $
Year 2020 : 4 412 375 $
Year 2021 : 2 940 500 $
Year 2022 : 1 508 500 $

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Place
Level 1: 6500 - 100 $ - 6 110 - 93,99%
Level 2: 5500 - 60 $ - 5 225 - 95,01%
Level 3: 2500 - 35 $ - 2 372 - 94,88%
Level 4: 4500 - 25 $ - 4 242 - 94,28%
Luxury : 1000 - 200 $ - 965 - 96,53%
Total Capacity :20000

Income

Home Games Left25
Average Attendance - %18 914 - 94,57%
Average Income per Game1 633 252 $
Year to Date Revenue26 132 025 $

Expense

Pro Players Total Salaries94 183 125 $
Pro Players Total Average Salaries94 183 125 $
Farm Players Total Salaries9 435 796 $
Farm Players Total Average Salaries9 270 796 $
Coaches Total Salaries2 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value(5 000 000 $)
Pro Year To Date Expenses36 444 167 $
Farm Year To Date Expenses3 533 545 $
Pro Salary Cap To Date36 085 184 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue40 831 289 $
Pro Remaining Season Days125
Pro Expenses Per Days488 119 $
Pro Estimated Expenses61 014 875 $
Farm Remaining Season Days133
Farm Expenses Per Days51 408 $
Farm Estimated Expenses6 837 264 $
Estimated Season Expenses67 852 139 $
Season Salary Cap89 183 125 $
Estimate Under Maximum Salary Cap of 115 000 000 $25 816 875 $
Estimate Over Minimum Salary Cap of 0 $ 89 183 125 $
Current Bank Account(13 845 687 $)
Projected Bank Account(40 866 537 $)

Pro Players Salaries

Michal Kempny 8 000 000 $ (5)
Valtteri Filppula 8 000 000 $ (5)
James Van Riemsdyk 7 350 000 $ (3)
Bobby Ryan 7 250 000 $ (3)
Jordie Benn 7 000 000 $ (5)
Ben Chiarot 7 000 000 $ (5)
Kyle Okposo 6 000 000 $ (4)
Bryan Little (Out of Payroll) 5 820 834 $ (2)
Brady Skjei 5 775 000 $ (2)
Nick Foligno 5 575 000 $ (1)
Justin Schultz 5 500 000 $ (1)
Alex Tuch 4 750 000 $ (5)
Chris Kreider 4 625 000 $ (1)
Jake Allen 4 350 000 $ (2)
David Savard 4 250 000 $ (2)
Cam Ward 2 850 000 $ (1)
Chris Tierney 2 790 625 $ (2)
Derick Brassard (Out of Payroll) 2 656 250 $ (1)
Patrick Maroon 1 662 500 $ (1)
Jesper Bratt 825 000 $ (2)
Pontus Aberg 630 000 $ (3)
Total Pro Players21
Salary Commitment
Year 2019 : 102 660 209 $
Year 2020 : 79 791 459 $
Year 2021 : 55 980 000 $
Year 2022 : 40 750 000 $
Salary Average Commitment
Year 2019 : 102 660 209 $
Year 2020 : 79 791 459 $
Year 2021 : 55 980 000 $
Year 2022 : 40 750 000 $
Salary Cap with 1 Way Contract
Year 2019 : 102 660 209 $
Year 2020 : 79 791 459 $
Year 2021 : 55 980 000 $
Year 2022 : 40 750 000 $

Farm Players Salaries

Ben Hutton 800 000 $ (5)
Dion Phaneuf 700 000 $ (2)
Ryan Kesler 675 000 $ (3)
Milan Lucic 600 000 $ (4)
Cory Schneider 600 000 $ (3)
Andrej Sekera 550 000 $ (2)
Martin Hanzal 475 000 $ (1)
Karl Alzner 462 500 $ (3)
Riley Nash 450 000 $ (3)
Erik Gudbranson 400 000 $ (2)
Dmitry Kulikov 380 000 $ (2)
Jack Johnson 357 500 $ (2)
Andrew Cogliano 325 000 $ (2)
John Moore 302 500 $ (2)
Jay Bouwmeester 292 500 $ (3)
Derrick Pouliot 270 000 $ (2)
Melker Karlsson 250 000 $ (2)
Ryan Reaves 227 500 $ (1)
Mattias Janmark 207 000 $ (2)
Matt Nieto 187 625 $ (2)
Evan Rodrigues 185 000 $ (3)
Matt Calvert 180 000 $ (1)
Chris Wagner 150 000 $ (2)
Anthony Stolarz 120 000 $ (2)
Tobias Rieder 120 000 $ (2)
Dylan DeMelo 90 000 $ (2)
Daniel O'Regan 78 671 $ (2)
Total Farm Players27
Salary Commitment
Year 2019 : 9 435 796 $
Year 2020 : 8 553 296 $
Year 2021 : 4 065 000 $
Year 2022 : 1 400 000 $
Salary Average Commitment
Year 2019 : 9 270 796 $
Year 2020 : 8 553 296 $
Year 2021 : 4 065 000 $
Year 2022 : 1 400 000 $

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of 115 000 000 $
Available Cap Space

Over Minimum of
0 $

Pro Players

Farm Players

Total Players

Bruins 41 070 562 $ 111 934 825 $ 3 065 175 $ 111 934 825 $ 211334
Canadiens 2 453 454 $ 94 971 651 $ 20 028 349 $ 94 971 651 $ 222547
Maple Leafs 94 369 521 $ 103 255 833 $ 11 744 167 $ 103 255 833 $ 212344
Nordiques 44 614 061 $ 90 911 666 $ 24 088 334 $ 90 911 666 $ 202343
Blackhawks 42 575 157 $ 104 117 037 $ 10 882 963 $ 104 117 037 $ 202949
Devils (9 286 856 $) 101 360 417 $ 13 639 583 $ 101 360 417 $ 243155
Rangers (7 378 369 $) 102 131 668 $ 12 868 332 $ 102 131 668 $ 202040
Red Wings 79 364 150 $ 103 435 487 $ 11 564 513 $ 103 435 487 $ 232548
Capitals (14 156 038 $) 110 907 251 $ 4 092 749 $ 110 907 251 $ 212445
Golden Seals (2 249 935 $) 110 552 975 $ 4 447 025 $ 110 552 975 $ 212445
North Stars 6 857 629 $ 102 613 818 $ 12 386 182 $ 102 613 818 $ 222042
Whalers 38 046 872 $ 106 892 976 $ 8 107 024 $ 106 892 976 $ 202646
Canucks 9 227 456 $ 86 091 191 $ 28 908 809 $ 86 091 191 $ 212748
Jets 46 527 709 $ 114 533 405 $ 466 595 $ 114 533 405 $ 222446
Kings (14 097 022 $) 77 208 750 $ 37 791 250 $ 77 208 750 $ 223153
Oilers (13 845 687 $) 89 183 125 $ 25 816 875 $ 89 183 125 $ 212748