Team FinanceLast Update - 12 octobre 2019 at 10:15
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 $ - 6 269 - 96,44%
Level 2: 5500 - 60 $ - 4 978 - 90,50%
Level 3: 2500 - 35 $ - 2 324 - 92,94%
Level 4: 4500 - 25 $ - 4 492 - 99,82%
Luxury : 1000 - 200 $ - 1 000 - 100,00%
Total Capacity :20000

Income

Home Games Left39
Average Attendance - %19 062 - 95,31%
Average Income per Game1 648 903 $
Year to Date Revenue3 297 806 $

Expense

Pro Players Total Salaries112 024 824 $
Pro Players Total Average Salaries112 024 825 $
Farm Players Total Salaries3 773 647 $
Farm Players Total Average Salaries3 533 647 $
Coaches Total Salaries3 625 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses8 231 272 $
Farm Year To Date Expenses329 224 $
Pro Salary Cap To Date8 042 804 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue64 307 217 $
Pro Remaining Season Days181
Pro Expenses Per Days587 948 $
Pro Estimated Expenses106 418 588 $
Farm Remaining Season Days189
Farm Expenses Per Days23 516 $
Farm Estimated Expenses4 444 524 $
Estimated Season Expenses110 863 112 $
Season Salary Cap112 024 825 $
Estimate Under Maximum Salary Cap of 115 000 000 $2 975 175 $
Estimate Over Minimum Salary Cap of 0 $ 112 024 825 $
Current Bank Account52 110 433 $
Projected Bank Account5 554 538 $

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 5 565 000 $ (3)
Jonathan Marchessault 5 500 000 $ (2)
Jeff Petry 5 500 000 $ (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 Players20
Salary Commitment
Year 2019 : 112 024 824 $
Year 2020 : 100 674 424 $
Year 2021 : 80 135 962 $
Year 2022 : 55 288 462 $
Salary Average Commitment
Year 2019 : 112 024 825 $
Year 2020 : 100 674 425 $
Year 2021 : 80 135 963 $
Year 2022 : 55 288 463 $
Salary Cap with 1 Way Contract
Year 2019 : 112 024 825 $
Year 2020 : 100 674 425 $
Year 2021 : 80 135 963 $
Year 2022 : 55 288 463 $

Farm Players Salaries

Kyle Turris 600 000 $ (4)
Alex Goligoski 547 500 $ (2)
Anthony DeAngelo 457 981 $ (1)
Jean-Gabriel Pageau 310 000 $ (1)
Anton Khudobin 300 000 $ (1)
Conor Sheary 300 000 $ (1)
Kris Russell 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 Players14
Salary Commitment
Year 2019 : 3 773 647 $
Year 2020 : 2 105 666 $
Year 2021 : 949 417 $
Year 2022 : 600 000 $
Salary Average Commitment
Year 2019 : 3 533 647 $
Year 2020 : 2 105 666 $
Year 2021 : 949 417 $
Year 2022 : 600 000 $

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Bell
Level 1: 6500 - 100 $ - 5 863 - 90,21%
Level 2: 5500 - 60 $ - 5 253 - 95,50%
Level 3: 2500 - 35 $ - 2 468 - 98,72%
Level 4: 4500 - 25 $ - 4 365 - 97,01%
Luxury : 1000 - 200 $ - 948 - 94,83%
Total Capacity :20000

Income

Home Games Left38
Average Attendance - %18 898 - 94,49%
Average Income per Game1 608 342 $
Year to Date Revenue4 825 025 $

Expense

Pro Players Total Salaries104 162 415 $
Pro Players Total Average Salaries104 162 415 $
Farm Players Total Salaries5 191 794 $
Farm Players Total Average Salaries5 141 437 $
Coaches Total Salaries6 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses7 837 298 $
Farm Year To Date Expenses427 014 $
Pro Salary Cap To Date7 478 324 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue61 116 983 $
Pro Remaining Season Days181
Pro Expenses Per Days559 807 $
Pro Estimated Expenses101 325 067 $
Farm Remaining Season Days189
Farm Expenses Per Days30 501 $
Farm Estimated Expenses5 764 689 $
Estimated Season Expenses107 089 756 $
Season Salary Cap104 162 415 $
Estimate Under Maximum Salary Cap of 115 000 000 $10 837 585 $
Estimate Over Minimum Salary Cap of 0 $ 104 162 415 $
Current Bank Account14 571 714 $
Projected Bank Account(31 401 059 $)

Pro Players Salaries

Drew Doughty 11 550 000 $ (4)
Carey Price 10 500 000 $ (7)
Evgeny Kuznetsov 7 800 000 $ (6)
Aaron Ekblad 7 500 000 $ (6)
Kristopher Letang 7 250 000 $ (3)
David Pastrnak 6 666 666 $ (4)
T.J. Oshie 5 750 000 $ (6)
Alexander Steen 5 750 000 $ (2)
Brayden Schenn 5 125 000 $ (1)
Alex Galchenyuk 4 900 000 $ (1)
Justin Faulk 4 833 333 $ (1)
Artem Anisimov 4 550 000 $ (2)
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)
Joel Armia 3 000 000 $ (3)
Anthony Mantha 2 970 000 $ (3)
Brandon Tanev 900 000 $ (1)
Anders Nilsson 600 000 $ (1)
Total Pro Players20
Salary Commitment
Year 2019 : 104 162 415 $
Year 2020 : 87 804 082 $
Year 2021 : 74 109 916 $
Year 2022 : 53 933 666 $
Salary Average Commitment
Year 2019 : 104 162 415 $
Year 2020 : 87 804 082 $
Year 2021 : 74 109 916 $
Year 2022 : 53 933 666 $
Salary Cap with 1 Way Contract
Year 2019 : 104 162 415 $
Year 2020 : 87 804 082 $
Year 2021 : 74 109 916 $
Year 2022 : 53 933 666 $

Farm Players Salaries

William Nylander 696 237 $ (5)
Alexander Wennberg 490 000 $ (4)
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)
Nick Ritchie 164 882 $ (1)
Denis Gurianov 164 417 $ (1)
Julius Honka 110 357 $ (1)
Evgeny Svechnikov 107 583 $ (1)
Jason Dickinson 100 000 $ (3)
David Kampf 100 000 $ (2)
Roland McKeown 89 417 $ (2)
Jayce Hawryluk 87 413 $ (3)
Morgan Klimchuk 86 333 $ (2)
Rasmus Andersson 86 333 $ (1)
Max Jones 86 333 $ (3)
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)
Total Farm Players27
Salary Commitment
Year 2019 : 5 191 795 $
Year 2020 : 3 420 341 $
Year 2021 : 1 815 483 $
Year 2022 : 1 186 237 $
Salary Average Commitment
Year 2019 : 5 141 437 $
Year 2020 : 3 420 341 $
Year 2021 : 1 815 483 $
Year 2022 : 1 186 237 $

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 6500 - 100 $ - 6 181 - 95,09%
Level 2: 5500 - 60 $ - 5 249 - 95,44%
Level 3: 2500 - 35 $ - 2 357 - 94,28%
Level 4: 4500 - 25 $ - 4 213 - 93,62%
Luxury : 1000 - 200 $ - 885 - 88,47%
Total Capacity :20000

Income

Home Games Left38
Average Attendance - %18 884 - 94,42%
Average Income per Game1 622 200 $
Year to Date Revenue4 866 600 $

Expense

Pro Players Total Salaries109 912 083 $
Pro Players Total Average Salaries109 912 083 $
Farm Players Total Salaries4 379 771 $
Farm Players Total Average Salaries4 358 271 $
Coaches Total Salaries2 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses7 962 920 $
Farm Year To Date Expenses371 014 $
Pro Salary Cap To Date7 891 128 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue61 643 600 $
Pro Remaining Season Days181
Pro Expenses Per Days568 780 $
Pro Estimated Expenses102 949 180 $
Farm Remaining Season Days189
Farm Expenses Per Days26 501 $
Farm Estimated Expenses5 008 689 $
Estimated Season Expenses107 957 869 $
Season Salary Cap109 912 083 $
Estimate Under Maximum Salary Cap of 115 000 000 $5 087 917 $
Estimate Over Minimum Salary Cap of 0 $ 109 912 083 $
Current Bank Account106 022 949 $
Projected Bank Account59 708 680 $

Pro Players Salaries

Erik Karlsson 11 500 000 $ (5)
Jack Eichel 10 000 000 $ (4)
Brayden Point 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)
Total Pro Players20
Salary Commitment
Year 2019 : 109 912 083 $
Year 2020 : 81 418 541 $
Year 2021 : 67 060 833 $
Year 2022 : 37 497 500 $
Salary Average Commitment
Year 2019 : 109 912 083 $
Year 2020 : 81 418 541 $
Year 2021 : 67 060 833 $
Year 2022 : 37 497 500 $
Salary Cap with 1 Way Contract
Year 2019 : 109 912 083 $
Year 2020 : 81 418 541 $
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)
Tyler Bertuzzi 140 000 $ (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 Players24
Salary Commitment
Year 2019 : 4 379 772 $
Year 2020 : 3 376 834 $
Year 2021 : 1 224 250 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 4 358 272 $
Year 2020 : 3 355 334 $
Year 2021 : 1 224 250 $
Year 2022 : 0 $

Nordiques



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Vidéotron
Level 1: 6500 - 100 $ - 6 172 - 94,95%
Level 2: 5500 - 60 $ - 5 500 - 100,00%
Level 3: 2500 - 35 $ - 2 383 - 95,31%
Level 4: 4500 - 25 $ - 4 172 - 92,70%
Luxury : 1000 - 200 $ - 954 - 95,37%
Total Capacity :20000

Income

Home Games Left38
Average Attendance - %19 180 - 95,90%
Average Income per Game1 656 981 $
Year to Date Revenue4 970 943 $

Expense

Pro Players Total Salaries102 931 447 $
Pro Players Total Average Salaries102 931 447 $
Farm Players Total Salaries5 057 336 $
Farm Players Total Average Salaries4 667 336 $
Coaches Total Salaries2 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses7 587 775 $
Farm Year To Date Expenses405 645 $
Pro Salary Cap To Date7 515 974 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue62 965 278 $
Pro Remaining Season Days181
Pro Expenses Per Days532 982 $
Pro Estimated Expenses96 469 742 $
Farm Remaining Season Days189
Farm Expenses Per Days29 839 $
Farm Estimated Expenses5 639 571 $
Estimated Season Expenses102 109 313 $
Season Salary Cap102 931 447 $
Estimate Under Maximum Salary Cap of 115 000 000 $12 068 553 $
Estimate Over Minimum Salary Cap of 0 $ 102 931 447 $
Current Bank Account53 459 425 $
Projected Bank Account14 315 390 $

Pro Players Salaries

Jonathan Toews 10 500 000 $ (4)
P.K. Subban 9 000 000 $ (3)
Bobby Ryan 7 250 000 $ (3)
Tuukka Rask 7 000 000 $ (2)
Anders Lee 7 000 000 $ (5)
Corey Crawford 6 000 000 $ (1)
Cam Atkinson 5 875 000 $ (6)
Matt Niskanen 5 750 000 $ (2)
Jake Gardiner 5 519 781 $ (1)
Yanni Gourde 5 425 000 $ (4)
Tomas Tatar 5 300 000 $ (3)
Ondrej Palat 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)
Total Pro Players21
Salary Commitment
Year 2019 : 102 931 447 $
Year 2020 : 91 411 666 $
Year 2021 : 68 190 000 $
Year 2022 : 35 840 000 $
Salary Average Commitment
Year 2019 : 102 931 447 $
Year 2020 : 91 411 666 $
Year 2021 : 68 190 000 $
Year 2022 : 35 840 000 $
Salary Cap with 1 Way Contract
Year 2019 : 102 931 447 $
Year 2020 : 91 411 666 $
Year 2021 : 68 190 000 $
Year 2022 : 35 840 000 $

Farm Players Salaries

Lawson Crouse 530 000 $ (4)
Ivan Barbashev 450 000 $ (4)
Valeri Nichushkin 450 000 $ (4)
Nikita Zaitsev 450 000 $ (5)
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)
Justin Bailey 200 000 $ (2)
Keith Kinkaid 200 000 $ (3)
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)
Ryan Graves 75 000 $ (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 : 5 057 336 $
Year 2020 : 4 275 583 $
Year 2021 : 3 129 750 $
Year 2022 : 2 305 000 $
Salary Average Commitment
Year 2019 : 4 667 336 $
Year 2020 : 3 885 583 $
Year 2021 : 2 739 750 $
Year 2022 : 1 915 000 $

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6500 - 100 $ - 6 301 - 96,94%
Level 2: 5500 - 60 $ - 5 370 - 97,64%
Level 3: 2500 - 35 $ - 2 319 - 92,75%
Level 4: 4500 - 25 $ - 4 203 - 93,41%
Luxury : 1000 - 200 $ - 959 - 95,90%
Total Capacity :20000

Income

Home Games Left38
Average Attendance - %19 152 - 95,76%
Average Income per Game1 662 963 $
Year to Date Revenue4 988 888 $

Expense

Pro Players Total Salaries111 992 037 $
Pro Players Total Average Salaries111 992 037 $
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 Expenses8 179 913 $
Farm Year To Date Expenses741 475 $
Pro Salary Cap To Date8 108 121 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue63 192 581 $
Pro Remaining Season Days181
Pro Expenses Per Days579 446 $
Pro Estimated Expenses104 879 726 $
Farm Remaining Season Days189
Farm Expenses Per Days53 427 $
Farm Estimated Expenses10 097 703 $
Estimated Season Expenses114 977 429 $
Season Salary Cap111 992 037 $
Estimate Under Maximum Salary Cap of 115 000 000 $3 007 963 $
Estimate Over Minimum Salary Cap of 0 $ 111 992 037 $
Current Bank Account58 179 333 $
Projected Bank Account6 394 485 $

Pro Players Salaries

Anze Kopitar 10 000 000 $ (5)
Sebastian Aho 8 454 000 $ (5)
Victor Hedman 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 $ - 6 181 - 95,09%
Level 2: 5500 - 60 $ - 5 210 - 94,73%
Level 3: 2500 - 35 $ - 2 373 - 94,93%
Level 4: 4500 - 25 $ - 4 127 - 91,71%
Luxury : 1000 - 200 $ - 946 - 94,57%
Total Capacity :20000

Income

Home Games Left38
Average Attendance - %18 837 - 94,19%
Average Income per Game1 632 594 $
Year to Date Revenue4 897 781 $

Expense

Pro Players Total Salaries87 855 417 $
Pro Players Total Average Salaries87 855 417 $
Farm Players Total Salaries4 961 833 $
Farm Players Total Average Salaries4 961 833 $
Coaches Total Salaries2 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses6 421 541 $
Farm Year To Date Expenses410 557 $
Pro Salary Cap To Date6 313 853 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue62 038 559 $
Pro Remaining Season Days181
Pro Expenses Per Days458 233 $
Pro Estimated Expenses82 940 173 $
Farm Remaining Season Days189
Farm Expenses Per Days29 369 $
Farm Estimated Expenses5 550 741 $
Estimated Season Expenses88 490 914 $
Season Salary Cap87 855 417 $
Estimate Under Maximum Salary Cap of 115 000 000 $27 144 583 $
Estimate Over Minimum Salary Cap of 0 $ 87 855 417 $
Current Bank Account(1 934 317 $)
Projected Bank Account(28 386 672 $)

Pro Players Salaries

Ilya Kovalchuk 12 500 000 $ (1)
Phil Kessel 8 000 000 $ (3)
Kevin Shattenkirk 6 650 000 $ (2)
Patrick Marleau 6 250 000 $ (1)
Brandon Dubinsky 5 850 000 $ (2)
Anton Stralman 5 500 000 $ (3)
Andy Greene 5 000 000 $ (1)
Michael Frolik 4 300 000 $ (1)
Marco Scandella 4 000 000 $ (1)
Marc Staal 3 750 000 $ (2)
Lars Eller 3 675 000 $ (4)
Cal Clutterbuck 3 500 000 $ (3)
Curtis McElhinney 3 500 000 $ (3)
Antoine Roussel 3 300 000 $ (1)
Ryan Strome 2 945 000 $ (2)
Pavel Zacha 2 812 500 $ (1)
Luca Sbisa 2 222 917 $ (1)
Marcus Sorensen 2 000 000 $ (3)
Petr Mrazek 1 350 000 $ (2)
Magnus Paajarvi 750 000 $ (2)
Total Pro Players20
Salary Commitment
Year 2019 : 87 855 417 $
Year 2020 : 47 470 000 $
Year 2021 : 26 175 000 $
Year 2022 : 3 675 000 $
Salary Average Commitment
Year 2019 : 87 855 417 $
Year 2020 : 47 470 000 $
Year 2021 : 26 175 000 $
Year 2022 : 3 675 000 $
Salary Cap with 1 Way Contract
Year 2019 : 87 855 417 $
Year 2020 : 47 470 000 $
Year 2021 : 26 175 000 $
Year 2022 : 3 675 000 $

Farm Players Salaries

David Backes 600 000 $ (2)
Patrick Eaves 315 000 $ (1)
Michael Dal Colle 306 333 $ (2)
Nathan Beaulieu 300 000 $ (1)
Michael Del Zotto 300 000 $ (1)
Jamie Oleksiak 250 000 $ (2)
Matt Martin 250 000 $ (1)
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)
Dominik Simon 130 000 $ (3)
Stefan Noesen 125 000 $ (2)
Michael McCarron 100 000 $ (3)
Nicolas Deslauriers 95 000 $ (1)
Alex Iafallo 92 500 $ (1)
Nate Thompson 90 000 $ (3)
Henrik Samuelsson 90 000 $ (3)
Griffin Reinhart 85 000 $ (2)
Zemgus Girgensons 75 000 $ (2)
Charlie Lindgren 75 000 $ (1)
Tomas Jurco 72 000 $ (2)
Jon Gillies 67 500 $ (3)
Jonny Brodzinski 65 000 $ (1)
Jason Spezza 63 000 $ (3)
Kaden Fulcher 60 000 $ (3)
Total Farm Players30
Salary Commitment
Year 2019 : 4 961 833 $
Year 2020 : 3 291 833 $
Year 2021 : 1 398 500 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 4 961 833 $
Year 2020 : 3 291 833 $
Year 2021 : 1 398 500 $
Year 2022 : 0 $

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadisen Square Garden
Level 1: 6500 - 100 $ - 5 908 - 90,89%
Level 2: 5500 - 60 $ - 4 882 - 88,75%
Level 3: 2500 - 35 $ - 2 325 - 93,00%
Level 4: 4500 - 25 $ - 4 385 - 97,44%
Luxury : 1000 - 200 $ - 955 - 95,45%
Total Capacity :20000

Income

Home Games Left39
Average Attendance - %18 454 - 92,27%
Average Income per Game1 581 987 $
Year to Date Revenue3 163 974 $

Expense

Pro Players Total Salaries111 861 667 $
Pro Players Total Average Salaries111 861 668 $
Farm Players Total Salaries7 590 035 $
Farm Players Total Average Salaries7 590 035 $
Coaches Total Salaries3 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses8 102 892 $
Farm Year To Date Expenses661 388 $
Pro Salary Cap To Date8 031 100 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue61 697 493 $
Pro Remaining Season Days181
Pro Expenses Per Days578 778 $
Pro Estimated Expenses104 758 818 $
Farm Remaining Season Days189
Farm Expenses Per Days47 242 $
Farm Estimated Expenses8 928 738 $
Estimated Season Expenses113 687 556 $
Season Salary Cap111 861 668 $
Estimate Under Maximum Salary Cap of 115 000 000 $3 138 332 $
Estimate Over Minimum Salary Cap of 0 $ 111 861 668 $
Current Bank Account3 669 612 $
Projected Bank Account(48 320 451 $)

Pro Players Salaries

Jamie Benn 9 500 000 $ (6)
Steven Stamkos 8 500 000 $ (5)
Claude Giroux 8 275 000 $ (3)
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)
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)
Eric Staal 2 925 000 $ (4)
Andreas Athanasiou 2 850 000 $ (2)
Zach Hyman 2 250 000 $ (2)
Total Pro Players20
Salary Commitment
Year 2019 : 111 861 667 $
Year 2020 : 92 511 667 $
Year 2021 : 80 811 667 $
Year 2022 : 49 736 667 $
Salary Average Commitment
Year 2019 : 111 861 668 $
Year 2020 : 92 511 668 $
Year 2021 : 80 811 668 $
Year 2022 : 49 736 668 $
Salary Cap with 1 Way Contract
Year 2019 : 111 861 668 $
Year 2020 : 92 511 668 $
Year 2021 : 80 811 668 $
Year 2022 : 49 736 668 $

Farm Players Salaries

Corey Perry 862 500 $ (2)
Jordan Binnington 850 000 $ (2)
Jason Zucker 577 500 $ (3)
Josh Bailey 500 000 $ (4)
Josh Manson 410 000 $ (3)
Matt Grzelcyk 400 000 $ (2)
Victor Olofsson 400 000 $ (2)
Devon Toews 400 000 $ (3)
Travis Hamonic 385 714 $ (1)
Nico Hischier 377 500 $ (2)
Kevin Fiala 368 572 $ (1)
Micheal Ferland 350 000 $ (4)
Joel Edmundson 330 000 $ (2)
Calle Jarnkrok 200 000 $ (3)
Cooper Marody 200 000 $ (2)
Brett Kulak 200 000 $ (2)
Lawrence Pilut 200 000 $ (2)
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 Players23
Salary Commitment
Year 2019 : 7 590 036 $
Year 2020 : 6 835 750 $
Year 2021 : 2 761 833 $
Year 2022 : 850 000 $
Salary Average Commitment
Year 2019 : 7 590 036 $
Year 2020 : 6 835 750 $
Year 2021 : 2 761 833 $
Year 2022 : 850 000 $

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 6500 - 100 $ - 6 112 - 94,02%
Level 2: 5500 - 60 $ - 5 024 - 91,35%
Level 3: 2500 - 35 $ - 2 181 - 87,24%
Level 4: 4500 - 25 $ - 4 390 - 97,54%
Luxury : 1000 - 200 $ - 976 - 97,55%
Total Capacity :20000

Income

Home Games Left39
Average Attendance - %18 682 - 93,41%
Average Income per Game1 617 204 $
Year to Date Revenue3 234 407 $

Expense

Pro Players Total Salaries102 989 057 $
Pro Players Total Average Salaries102 989 058 $
Farm Players Total Salaries5 974 091 $
Farm Players Total Average Salaries5 974 091 $
Coaches Total Salaries2 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses7 465 878 $
Farm Year To Date Expenses480 970 $
Pro Salary Cap To Date7 394 086 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue63 070 936 $
Pro Remaining Season Days181
Pro Expenses Per Days533 277 $
Pro Estimated Expenses96 523 137 $
Farm Remaining Season Days189
Farm Expenses Per Days34 355 $
Farm Estimated Expenses6 493 095 $
Estimated Season Expenses103 016 232 $
Season Salary Cap102 989 058 $
Estimate Under Maximum Salary Cap of 115 000 000 $12 010 942 $
Estimate Over Minimum Salary Cap of 0 $ 102 989 058 $
Current Bank Account89 485 098 $
Projected Bank Account49 539 802 $

Pro Players Salaries

Nikita Kucherov 9 975 000 $ (4)
Matt Duchene 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 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)
Carl Soderberg 4 500 000 $ (2)
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 Players20
Salary Commitment
Year 2019 : 102 989 057 $
Year 2020 : 77 814 295 $
Year 2021 : 58 653 462 $
Year 2022 : 43 953 462 $
Salary Average Commitment
Year 2019 : 102 989 058 $
Year 2020 : 77 814 296 $
Year 2021 : 58 653 463 $
Year 2022 : 43 953 463 $
Salary Cap with 1 Way Contract
Year 2019 : 102 989 058 $
Year 2020 : 77 814 296 $
Year 2021 : 58 653 463 $
Year 2022 : 43 953 463 $

Farm Players Salaries

Jonathan Drouin 550 000 $ (4)
Ivan Provorov 529 643 $ (1)
Christian Dvorak 489 500 $ (3)
Alex Killorn 445 000 $ (4)
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 Players28
Salary Commitment
Year 2019 : 5 974 090 $
Year 2020 : 4 975 162 $
Year 2021 : 3 266 662 $
Year 2022 : 1 415 000 $
Salary Average Commitment
Year 2019 : 5 974 090 $
Year 2020 : 4 975 162 $
Year 2021 : 3 266 662 $
Year 2022 : 1 415 000 $

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameCapital One Arena
Level 1: 6500 - 100 $ - 6 146 - 94,55%
Level 2: 5500 - 60 $ - 5 271 - 95,83%
Level 3: 2500 - 35 $ - 2 362 - 94,49%
Level 4: 4500 - 25 $ - 4 372 - 97,16%
Luxury : 1000 - 200 $ - 987 - 98,70%
Total Capacity :20000

Income

Home Games Left38
Average Attendance - %19 138 - 95,69%
Average Income per Game1 650 277 $
Year to Date Revenue4 950 831 $

Expense

Pro Players Total Salaries107 139 394 $
Pro Players Total Average Salaries107 139 394 $
Farm Players Total Salaries6 160 208 $
Farm Players Total Average Salaries6 160 208 $
Coaches Total Salaries2 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value5 642 857 $
Pro Year To Date Expenses7 763 854 $
Farm Year To Date Expenses493 808 $
Pro Salary Cap To Date7 692 062 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue62 710 526 $
Pro Remaining Season Days181
Pro Expenses Per Days554 561 $
Pro Estimated Expenses100 375 541 $
Farm Remaining Season Days189
Farm Expenses Per Days35 272 $
Farm Estimated Expenses6 666 408 $
Estimated Season Expenses107 041 949 $
Season Salary Cap112 782 251 $
Estimate Under Maximum Salary Cap of 115 000 000 $2 217 749 $
Estimate Over Minimum Salary Cap of 0 $ 112 782 251 $
Current Bank Account(3 306 831 $)
Projected Bank Account(47 638 254 $)

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 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)
Luke Glendening 2 200 000 $ (4)
Brian Boyle 900 000 $ (1)
Deryk Engelland 600 000 $ (5)
Total Pro Players20
Salary Commitment
Year 2019 : 107 139 394 $
Year 2020 : 98 114 394 $
Year 2021 : 72 897 727 $
Year 2022 : 56 612 500 $
Salary Average Commitment
Year 2019 : 107 139 394 $
Year 2020 : 98 114 394 $
Year 2021 : 72 897 727 $
Year 2022 : 56 612 500 $
Salary Cap with 1 Way Contract
Year 2019 : 107 139 394 $
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)
Thomas Hickey 300 000 $ (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)
Louis Domingue 60 000 $ (2)
Craig Anderson 60 000 $ (2)
Total Farm Players25
Salary Commitment
Year 2019 : 6 160 208 $
Year 2020 : 3 598 750 $
Year 2021 : 1 006 000 $
Year 2022 : 296 000 $
Salary Average Commitment
Year 2019 : 6 160 208 $
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 $ - 6 184 - 95,14%
Level 2: 5500 - 60 $ - 4 996 - 90,83%
Level 3: 2500 - 35 $ - 2 437 - 97,48%
Level 4: 4500 - 25 $ - 4 244 - 94,31%
Luxury : 1000 - 200 $ - 907 - 90,65%
Total Capacity :20000

Income

Home Games Left39
Average Attendance - %18 767 - 93,84%
Average Income per Game1 613 531 $
Year to Date Revenue3 227 062 $

Expense

Pro Players Total Salaries120 676 666 $
Pro Players Total Average Salaries120 676 666 $
Farm Players Total Salaries5 913 570 $
Farm Players Total Average Salaries5 913 570 $
Coaches Total Salaries5 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value(5 742 857 $)
Pro Year To Date Expenses8 920 639 $
Farm Year To Date Expenses479 731 $
Pro Salary Cap To Date8 633 457 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue62 927 709 $
Pro Remaining Season Days181
Pro Expenses Per Days639 368 $
Pro Estimated Expenses115 725 608 $
Farm Remaining Season Days189
Farm Expenses Per Days34 057 $
Farm Estimated Expenses6 436 773 $
Estimated Season Expenses122 162 381 $
Season Salary Cap114 933 809 $
Estimate Under Maximum Salary Cap of 115 000 000 $66 191 $
Estimate Over Minimum Salary Cap of 0 $ 114 933 809 $
Current Bank Account13 590 950 $
Projected Bank Account(45 643 722 $)

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)
Ryan Johansen 8 000 000 $ (6)
Brent Burns 8 000 000 $ (6)
Dustin Byfuglien 7 600 000 $ (2)
David Krejci 7 250 000 $ (2)
Max Pacioretty 6 650 000 $ (5)
Ryan Ellis 6 562 500 $ (4)
Keith Yandle 6 350 000 $ (4)
Brandon Saad 6 000 000 $ (2)
Mark Stone 5 880 000 $ (4)
Dustin Brown 5 875 000 $ (3)
Frederik Andersen 5 000 000 $ (2)
Olli Maatta 4 083 333 $ (3)
Jaroslav Halak 2 750 000 $ (1)
Brayden McNabb 2 500 000 $ (3)
Jake DeBrusk 1 288 333 $ (2)
Troy Stecher 850 000 $ (3)
Anthony Duclair 600 000 $ (2)
Total Pro Players21
Salary Commitment
Year 2019 : 120 676 666 $
Year 2020 : 117 926 666 $
Year 2021 : 90 188 333 $
Year 2022 : 76 880 000 $
Salary Average Commitment
Year 2019 : 120 676 666 $
Year 2020 : 117 926 666 $
Year 2021 : 90 188 333 $
Year 2022 : 76 880 000 $
Salary Cap with 1 Way Contract
Year 2019 : 120 676 666 $
Year 2020 : 117 926 666 $
Year 2021 : 90 188 333 $
Year 2022 : 76 880 000 $

Farm Players Salaries

Jonathan Quick 580 000 $ (4)
Nino Niederreiter 525 000 $ (3)
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)
Samuel Girard 93 583 $ (2)
Madison Bowey 92 500 $ (2)
Brenden Dillon 90 000 $ (1)
Jérémy Lauzon 87 167 $ (3)
Victor Mete 87 000 $ (2)
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)
Total Farm Players24
Salary Commitment
Year 2019 : 5 913 571 $
Year 2020 : 3 303 597 $
Year 2021 : 2 107 014 $
Year 2022 : 580 000 $
Salary Average Commitment
Year 2019 : 5 913 571 $
Year 2020 : 3 303 597 $
Year 2021 : 2 107 014 $
Year 2022 : 580 000 $

North Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6500 - 100 $ - 5 966 - 91,78%
Level 2: 5500 - 60 $ - 5 239 - 95,25%
Level 3: 2500 - 35 $ - 2 319 - 92,75%
Level 4: 4500 - 25 $ - 4 122 - 91,59%
Luxury : 1000 - 200 $ - 910 - 90,97%
Total Capacity :20000

Income

Home Games Left38
Average Attendance - %18 555 - 92,78%
Average Income per Game1 596 335 $
Year to Date Revenue4 789 006 $

Expense

Pro Players Total Salaries105 489 295 $
Pro Players Total Average Salaries105 489 295 $
Farm Players Total Salaries5 402 751 $
Farm Players Total Average Salaries5 402 751 $
Coaches Total Salaries7 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value5 742 857 $
Pro Year To Date Expenses7 672 218 $
Farm Year To Date Expenses783 817 $
Pro Salary Cap To Date7 600 426 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue60 660 743 $
Pro Remaining Season Days181
Pro Expenses Per Days546 099 $
Pro Estimated Expenses98 843 919 $
Farm Remaining Season Days189
Farm Expenses Per Days56 171 $
Farm Estimated Expenses10 616 319 $
Estimated Season Expenses109 460 238 $
Season Salary Cap111 232 152 $
Estimate Under Maximum Salary Cap of 115 000 000 $3 767 848 $
Estimate Over Minimum Salary Cap of 0 $ 111 232 152 $
Current Bank Account17 350 885 $
Projected Bank Account(31 448 610 $)

Pro Players Salaries

Evgeni Malkin 9 500 000 $ (3)
Ryan Getzlaf 8 250 000 $ (2)
Darcy Kuemper 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)
Jared Spurgeon 5 187 500 $ (1)
Mike Hoffman 5 187 500 $ (1)
Mikael Granlund 5 175 000 $ (3)
Kevin Connauton 4 000 000 $ (1)
Matt Murray 3 750 000 $ (1)
Josh Morrissey 2 677 500 $ (5)
Jesper Fast 2 200 000 $ (2)
Derek Ryan 1 500 000 $ (1)
Travis Sanheim 1 263 333 $ (2)
Total Pro Players20
Salary Commitment
Year 2019 : 105 489 295 $
Year 2020 : 72 364 295 $
Year 2021 : 48 150 962 $
Year 2022 : 27 475 962 $
Salary Average Commitment
Year 2019 : 105 489 295 $
Year 2020 : 72 364 295 $
Year 2021 : 48 150 962 $
Year 2022 : 27 475 962 $
Salary Cap with 1 Way Contract
Year 2019 : 105 489 295 $
Year 2020 : 72 364 295 $
Year 2021 : 48 150 962 $
Year 2022 : 27 475 962 $

Farm Players Salaries

Frans Nielsen 525 000 $ (3)
Ian Cole 425 000 $ (2)
Nic Petan 400 000 $ (1)
Devante Smith-Pelly 400 000 $ (1)
Casey DeSmith 400 000 $ (1)
Scott Laughton 350 000 $ (2)
Markus Granlund 350 000 $ (1)
Oliver Kylington 300 000 $ (2)
Matthew Peca 300 000 $ (1)
Cam Talbot 247 500 $ (3)
Austin Watson 200 000 $ (2)
Tyler Motte 200 000 $ (1)
Mikhail Sergachev 174 417 $ (1)
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)
Alex Formenton 89 417 $ (2)
Janne Kuokkanen 89 417 $ (2)
Jesper Bratt 82 500 $ (2)
Christian Djoos 65 000 $ (1)
Total Farm Players23
Salary Commitment
Year 2019 : 5 402 751 $
Year 2020 : 2 963 334 $
Year 2021 : 1 149 916 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 5 402 751 $
Year 2020 : 2 963 334 $
Year 2021 : 1 149 916 $
Year 2022 : 0 $

Whalers



Arena Capacity - Ticket Price
Attendance - %

Arena NameHartford Civic Center
Level 1: 6500 - 100 $ - 5 965 - 91,76%
Level 2: 5500 - 60 $ - 5 181 - 94,19%
Level 3: 2500 - 35 $ - 2 277 - 91,08%
Level 4: 4500 - 25 $ - 4 287 - 95,26%
Luxury : 1000 - 200 $ - 970 - 96,95%
Total Capacity :20000

Income

Home Games Left39
Average Attendance - %18 678 - 93,39%
Average Income per Game1 610 047 $
Year to Date Revenue3 220 094 $

Expense

Pro Players Total Salaries106 459 166 $
Pro Players Total Average Salaries106 459 166 $
Farm Players Total Salaries3 568 583 $
Farm Players Total Average Salaries3 568 583 $
Coaches Total Salaries3 600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value(642 857 $)
Pro Year To Date Expenses7 828 492 $
Farm Year To Date Expenses377 272 $
Pro Salary Cap To Date7 713 610 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue62 791 833 $
Pro Remaining Season Days181
Pro Expenses Per Days554 150 $
Pro Estimated Expenses100 301 150 $
Farm Remaining Season Days189
Farm Expenses Per Days27 431 $
Farm Estimated Expenses5 184 459 $
Estimated Season Expenses105 485 609 $
Season Salary Cap105 816 309 $
Estimate Under Maximum Salary Cap of 115 000 000 $9 183 691 $
Estimate Over Minimum Salary Cap of 0 $ 105 816 309 $
Current Bank Account47 374 009 $
Projected Bank Account4 680 233 $

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)
Boone Jenner 3 562 500 $ (4)
Miro Heiskanen 3 394 166 $ (2)
Casey Cizikas 1 500 000 $ (1)
Charlie McAvoy 1 258 333 $ (2)
Alex DeBrincat 894 166 $ (2)
Thomas Greiss 600 000 $ (3)
Brad Richardson 600 000 $ (1)
Scott Mayfield 600 000 $ (3)
Total Pro Players20
Salary Commitment
Year 2019 : 106 459 166 $
Year 2020 : 82 127 022 $
Year 2021 : 76 580 357 $
Year 2022 : 69 980 357 $
Salary Average Commitment
Year 2019 : 106 459 166 $
Year 2020 : 82 127 022 $
Year 2021 : 76 580 357 $
Year 2022 : 69 980 357 $
Salary Cap with 1 Way Contract
Year 2019 : 106 459 166 $
Year 2020 : 82 127 022 $
Year 2021 : 76 580 357 $
Year 2022 : 69 980 357 $

Farm Players Salaries

Nikolaj Ehlers 600 000 $ (6)
Calvin De Haan 432 250 $ (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)
Joonas Korpisalo 103 500 $ (3)
Alexandar Georgiev 92 500 $ (2)
Sam Steel 86 333 $ (3)
Vladislav Kamenev 67 500 $ (3)
Chandler Stephenson 65 000 $ (1)
Gustav Olofsson 60 000 $ (2)
Louie Belpedio 60 000 $ (1)
Mason Appleton 60 000 $ (5)
Gabriel Bourque 60 000 $ (1)
Brock McGinn 60 000 $ (3)
Pavel Francouz 60 000 $ (1)
Mikhail Vorobyev 60 000 $ (1)
Johan Larsson 60 000 $ (1)
William Carrier 60 000 $ (2)
Nick Jensen 60 000 $ (1)
Robert Bortuzzo 60 000 $ (1)
Robby Fabbri 60 000 $ (5)
Brendan Leipsic 60 000 $ (1)
Jordan Martinook 60 000 $ (2)
John Quenneville 60 000 $ (3)
Samuel Blais 60 000 $ (2)
Antti Suomela 60 000 $ (1)
Total Farm Players30
Salary Commitment
Year 2019 : 3 568 583 $
Year 2020 : 2 685 583 $
Year 2021 : 2 175 583 $
Year 2022 : 1 798 250 $
Salary Average Commitment
Year 2019 : 3 568 583 $
Year 2020 : 2 685 583 $
Year 2021 : 2 175 583 $
Year 2022 : 1 798 250 $

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 6500 - 100 $ - 6 226 - 95,78%
Level 2: 5500 - 60 $ - 5 294 - 96,26%
Level 3: 2500 - 35 $ - 2 244 - 89,75%
Level 4: 4500 - 25 $ - 4 244 - 94,30%
Luxury : 1000 - 200 $ - 986 - 98,63%
Total Capacity :20000

Income

Home Games Left38
Average Attendance - %18 994 - 94,97%
Average Income per Game1 652 683 $
Year to Date Revenue4 958 050 $

Expense

Pro Players Total Salaries88 507 441 $
Pro Players Total Average Salaries88 507 441 $
Farm Players Total Salaries4 934 059 $
Farm Players Total Average Salaries4 914 226 $
Coaches Total Salaries7 250 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses6 803 104 $
Farm Year To Date Expenses409 248 $
Pro Salary Cap To Date6 354 376 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue62 801 967 $
Pro Remaining Season Days181
Pro Expenses Per Days485 936 $
Pro Estimated Expenses87 954 416 $
Farm Remaining Season Days189
Farm Expenses Per Days29 232 $
Farm Estimated Expenses5 524 848 $
Estimated Season Expenses93 479 264 $
Season Salary Cap88 507 441 $
Estimate Under Maximum Salary Cap of 115 000 000 $26 492 559 $
Estimate Over Minimum Salary Cap of 0 $ 88 507 441 $
Current Bank Account17 103 593 $
Projected Bank Account(13 573 704 $)

Pro Players Salaries

Sidney Crosby 8 700 000 $ (6)
Jakub Voracek 8 250 000 $ (5)
Alex Pietrangelo 6 500 000 $ (1)
Adam Henrique 6 116 250 $ (4)
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)
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)
Nick Holden 2 090 000 $ (2)
Robin Lehner 1 275 000 $ (3)
Erik Gustafsson 1 000 000 $ (2)
Adam McQuaid 600 000 $ (1)
Ryan Callahan 600 000 $ (1)
Total Pro Players20
Salary Commitment
Year 2019 : 88 507 441 $
Year 2020 : 65 664 583 $
Year 2021 : 44 141 250 $
Year 2022 : 39 166 250 $
Salary Average Commitment
Year 2019 : 88 507 441 $
Year 2020 : 65 664 583 $
Year 2021 : 44 141 250 $
Year 2022 : 39 166 250 $
Salary Cap with 1 Way Contract
Year 2019 : 88 507 441 $
Year 2020 : 65 664 583 $
Year 2021 : 44 141 250 $
Year 2022 : 39 166 250 $

Farm Players Salaries

Daniel Sprong 650 000 $ (1)
Greg Pateryn 354 750 $ (1)
Dominik Kahun 350 000 $ (3)
Conor Garland 350 000 $ (2)
Drake Caggiula 350 000 $ (1)
Oskar Sundqvist 275 000 $ (2)
Ben Lovejoy 273 810 $ (1)
MacKenzie Weegar 200 000 $ (1)
Joonas Donskoi 200 000 $ (1)
Jon Merrill 200 000 $ (1)
Tyler Ennis 200 000 $ (1)
Jordan Oesterle 200 000 $ (1)
Andrew Mangiapane 150 000 $ (2)
Jimmy Schuldt 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)
Collin Delia 60 000 $ (1)
Tom Kuhnhackl 60 000 $ (1)
Blake Lizotte 60 000 $ (1)
Rem Pitlick 60 000 $ (1)
Total Farm Players27
Salary Commitment
Year 2019 : 4 934 060 $
Year 2020 : 1 828 000 $
Year 2021 : 442 500 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 4 914 227 $
Year 2020 : 1 808 167 $
Year 2021 : 442 500 $
Year 2022 : 0 $

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell MTS Place
Level 1: 6500 - 100 $ - 6 117 - 94,10%
Level 2: 5500 - 60 $ - 5 240 - 95,26%
Level 3: 2500 - 35 $ - 2 373 - 94,90%
Level 4: 4500 - 25 $ - 4 143 - 92,06%
Luxury : 1000 - 200 $ - 950 - 95,00%
Total Capacity :20000

Income

Home Games Left39
Average Attendance - %18 821 - 94,11%
Average Income per Game1 628 275 $
Year to Date Revenue3 256 550 $

Expense

Pro Players Total Salaries110 183 405 $
Pro Players Total Average Salaries110 183 405 $
Farm Players Total Salaries4 743 292 $
Farm Players Total Average Salaries4 738 292 $
Coaches Total Salaries1 800 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses7 982 394 $
Farm Year To Date Expenses382 298 $
Pro Salary Cap To Date7 910 602 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue63 502 725 $
Pro Remaining Season Days181
Pro Expenses Per Days570 171 $
Pro Estimated Expenses103 200 951 $
Farm Remaining Season Days189
Farm Expenses Per Days27 307 $
Farm Estimated Expenses5 161 023 $
Estimated Season Expenses108 361 974 $
Season Salary Cap110 183 405 $
Estimate Under Maximum Salary Cap of 115 000 000 $4 816 595 $
Estimate Over Minimum Salary Cap of 0 $ 110 183 405 $
Current Bank Account59 128 500 $
Projected Bank Account14 269 251 $

Pro Players Salaries

Auston Matthews 11 634 000 $ (5)
John Tavares 11 000 000 $ (4)
Shea Weber 7 857 143 $ (7)
Ryan O'Reilly 7 500 000 $ (4)
Evander Kane 7 350 000 $ (3)
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)
Darnell Nurse 3 040 000 $ (3)
Blake Coleman 2 066 667 $ (2)
Josh Anderson 1 850 000 $ (1)
Juuse Saros 1 500 000 $ (2)
Seth Helgeson 1 000 000 $ (2)
Total Pro Players20
Salary Commitment
Year 2019 : 110 183 405 $
Year 2020 : 108 333 405 $
Year 2021 : 84 595 309 $
Year 2022 : 56 705 309 $
Salary Average Commitment
Year 2019 : 110 183 405 $
Year 2020 : 108 333 405 $
Year 2021 : 84 595 309 $
Year 2022 : 56 705 309 $
Salary Cap with 1 Way Contract
Year 2019 : 110 183 405 $
Year 2020 : 108 333 405 $
Year 2021 : 84 595 309 $
Year 2022 : 56 705 309 $

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)
Michael Grabner 335 000 $ (2)
Adam Lowry 320 000 $ (2)
Jakub Vrana 318 250 $ (3)
Adam Pelech 200 000 $ (2)
Laurent Brossoit 200 000 $ (3)
Owen Tippett 162 750 $ (2)
Brian Elliott 160 000 $ (5)
Nick Seeler 100 000 $ (2)
Yannick Weber 100 000 $ (2)
Guillaume Brisebois 100 000 $ (3)
Blake Speers 93 583 $ (1)
Jacob Larsson 89 417 $ (1)
Gabriel Carlsson 89 417 $ (1)
Brendan Guhle 88 833 $ (1)
Gustav Forsling 83 042 $ (2)
Ian McCoshen 66 500 $ (2)
Daniel Carr 66 500 $ (2)
Beau Bennett 65 000 $ (1)
Total Farm Players23
Salary Commitment
Year 2019 : 4 743 292 $
Year 2020 : 3 939 542 $
Year 2021 : 1 713 250 $
Year 2022 : 1 095 000 $
Salary Average Commitment
Year 2019 : 4 738 292 $
Year 2020 : 3 939 542 $
Year 2021 : 1 713 250 $
Year 2022 : 1 095 000 $

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6500 - 100 $ - 5 889 - 90,61%
Level 2: 5500 - 60 $ - 5 263 - 95,69%
Level 3: 2500 - 35 $ - 2 164 - 86,57%
Level 4: 4500 - 25 $ - 4 415 - 98,10%
Luxury : 1000 - 200 $ - 948 - 94,83%
Total Capacity :20000

Income

Home Games Left38
Average Attendance - %18 680 - 93,40%
Average Income per Game1 600 623 $
Year to Date Revenue4 801 869 $

Expense

Pro Players Total Salaries104 608 750 $
Pro Players Total Average Salaries92 708 750 $
Farm Players Total Salaries6 653 937 $
Farm Players Total Average Salaries6 653 937 $
Coaches Total Salaries2 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses7 688 577 $
Farm Year To Date Expenses517 635 $
Pro Salary Cap To Date6 762 421 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue60 823 674 $
Pro Remaining Season Days181
Pro Expenses Per Days541 583 $
Pro Estimated Expenses98 026 523 $
Farm Remaining Season Days189
Farm Expenses Per Days37 704 $
Farm Estimated Expenses7 126 056 $
Estimated Season Expenses105 152 579 $
Season Salary Cap92 708 750 $
Estimate Under Maximum Salary Cap of 115 000 000 $22 291 250 $
Estimate Over Minimum Salary Cap of 0 $ 92 708 750 $
Current Bank Account(3 404 343 $)
Projected Bank Account(47 733 248 $)

Pro Players Salaries

Craig Smith 12 500 000 $ (1)
Damon Severson 12 500 000 $ (2)
Connor Murphy 12 500 000 $ (1)
Alex Chiasson 12 500 000 $ (2)
Cam Fowler 6 500 000 $ (7)
Johnny Boychuk 6 000 000 $ (3)
Tyler Bozak 5 250 000 $ (1)
Mike Green 4 568 750 $ (4)
Pierre-Edouard Bellemare 3 750 000 $ (1)
Zack Smith 3 250 000 $ (2)
Leo Komarov 3 150 000 $ (2)
Mikko Koskinen 3 000 000 $ (1)
Brian Dumoulin 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 Players21
Salary Commitment
Year 2019 : 104 608 750 $
Year 2020 : 60 021 250 $
Year 2021 : 22 368 750 $
Year 2022 : 13 818 750 $
Salary Average Commitment
Year 2019 : 92 708 750 $
Year 2020 : 48 121 250 $
Year 2021 : 22 368 750 $
Year 2022 : 13 818 750 $
Salary Cap with 1 Way Contract
Year 2019 : 92 708 750 $
Year 2020 : 48 121 250 $
Year 2021 : 22 368 750 $
Year 2022 : 13 818 750 $

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)
Sven Baertschi 390 000 $ (4)
James Reimer 340 000 $ (2)
Radko Gudas 335 000 $ (1)
Jake McCabe 300 000 $ (3)
Sam Bennett 218 750 $ (5)
Connor Carrick 180 000 $ (1)
Oscar Lindberg 180 000 $ (2)
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)
Total Farm Players29
Salary Commitment
Year 2019 : 6 653 937 $
Year 2020 : 4 742 375 $
Year 2021 : 3 330 500 $
Year 2022 : 1 898 500 $
Salary Average Commitment
Year 2019 : 6 653 937 $
Year 2020 : 4 742 375 $
Year 2021 : 3 330 500 $
Year 2022 : 1 898 500 $

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Place
Level 1: 6500 - 100 $ - 6 461 - 99,39%
Level 2: 5500 - 60 $ - 5 417 - 98,48%
Level 3: 2500 - 35 $ - 2 345 - 93,81%
Level 4: 4500 - 25 $ - 4 286 - 95,25%
Luxury : 1000 - 200 $ - 983 - 98,30%
Total Capacity :20000

Income

Home Games Left38
Average Attendance - %19 492 - 97,46%
Average Income per Game1 696 140 $
Year to Date Revenue5 088 419 $

Expense

Pro Players Total Salaries103 235 209 $
Pro Players Total Average Salaries103 235 209 $
Farm Players Total Salaries8 953 296 $
Farm Players Total Average Salaries8 788 296 $
Coaches Total Salaries2 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value(5 000 000 $)
Pro Year To Date Expenses7 349 050 $
Farm Year To Date Expenses699 356 $
Pro Salary Cap To Date7 277 251 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue64 453 307 $
Pro Remaining Season Days181
Pro Expenses Per Days534 540 $
Pro Estimated Expenses96 751 740 $
Farm Remaining Season Days189
Farm Expenses Per Days49 031 $
Farm Estimated Expenses9 266 859 $
Estimated Season Expenses106 018 599 $
Season Salary Cap98 235 209 $
Estimate Under Maximum Salary Cap of 115 000 000 $16 764 791 $
Estimate Over Minimum Salary Cap of 0 $ 98 235 209 $
Current Bank Account(2 959 987 $)
Projected Bank Account(44 525 279 $)

Pro Players Salaries

Valtteri Filppula 8 000 000 $ (5)
Michal Kempny 8 000 000 $ (5)
James Van Riemsdyk 7 350 000 $ (3)
Jordie Benn 7 000 000 $ (5)
Ben Chiarot 7 000 000 $ (5)
Kyle Okposo 6 000 000 $ (4)
Bryan Little 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)
Brock Nelson 3 825 000 $ (2)
John Moore 3 025 000 $ (2)
Cam Ward 2 850 000 $ (1)
Chris Tierney 2 790 625 $ (2)
Derick Brassard 2 656 250 $ (1)
Matt Calvert 1 800 000 $ (1)
Patrick Maroon 1 662 500 $ (1)
Pontus Aberg 630 000 $ (3)
Total Pro Players22
Salary Commitment
Year 2019 : 103 235 209 $
Year 2020 : 78 566 459 $
Year 2021 : 48 730 000 $
Year 2022 : 40 750 000 $
Salary Average Commitment
Year 2019 : 103 235 209 $
Year 2020 : 78 566 459 $
Year 2021 : 48 730 000 $
Year 2022 : 40 750 000 $
Salary Cap with 1 Way Contract
Year 2019 : 103 235 209 $
Year 2020 : 78 566 459 $
Year 2021 : 48 730 000 $
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)
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)
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 Players25
Salary Commitment
Year 2019 : 8 953 296 $
Year 2020 : 8 250 796 $
Year 2021 : 4 065 000 $
Year 2022 : 1 400 000 $
Salary Average Commitment
Year 2019 : 8 788 296 $
Year 2020 : 8 250 796 $
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 52 110 433 $ 112 024 825 $ 2 975 175 $ 112 024 825 $ 201434
Canadiens 14 571 714 $ 104 162 415 $ 10 837 585 $ 104 162 415 $ 202747
Maple Leafs 106 022 949 $ 109 912 083 $ 5 087 917 $ 109 912 083 $ 202444
Nordiques 53 459 425 $ 102 931 447 $ 12 068 553 $ 102 931 447 $ 212344
Blackhawks 58 179 333 $ 111 992 037 $ 3 007 963 $ 111 992 037 $ 202949
Devils (1 934 317 $) 87 855 417 $ 27 144 583 $ 87 855 417 $ 203050
Rangers 3 669 612 $ 111 861 668 $ 3 138 332 $ 111 861 668 $ 202343
Red Wings 89 485 098 $ 102 989 058 $ 12 010 942 $ 102 989 058 $ 202848
Capitals (3 306 831 $) 112 782 251 $ 2 217 749 $ 112 782 251 $ 202545
Golden Seals 13 590 950 $ 114 933 809 $ 66 191 $ 114 933 809 $ 212445
North Stars 17 350 885 $ 111 232 152 $ 3 767 848 $ 111 232 152 $ 202343
Whalers 47 374 009 $ 105 816 309 $ 9 183 691 $ 105 816 309 $ 203050
Canucks 17 103 593 $ 88 507 441 $ 26 492 559 $ 88 507 441 $ 202747
Jets 59 128 500 $ 110 183 405 $ 4 816 595 $ 110 183 405 $ 202343
Kings (3 404 343 $) 92 708 750 $ 22 291 250 $ 92 708 750 $ 212950
Oilers (2 959 987 $) 98 235 209 $ 16 764 791 $ 98 235 209 $ 222547