Team FinanceLast Update - 18 janvier 2020 at 10:13
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 $ - 6 235 - 95,92%
Level 2: 5500 - 60 $ - 5 152 - 93,67%
Level 3: 2500 - 35 $ - 2 372 - 94,88%
Level 4: 4500 - 25 $ - 4 242 - 94,27%
Luxury : 1000 - 200 $ - 954 - 95,35%
Total Capacity :20000

Income

Home Games Left16
Average Attendance - %18 955 - 94,77%
Average Income per Game1 640 468 $
Year to Date Revenue41 011 703 $

Expense

Pro Players Total Salaries112 387 324 $
Pro Players Total Average Salaries112 387 325 $
Farm Players Total Salaries3 513 647 $
Farm Players Total Average Salaries3 273 647 $
Coaches Total Salaries3 625 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses65 620 999 $
Farm Year To Date Expenses2 444 288 $
Pro Salary Cap To Date64 113 318 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue26 247 490 $
Pro Remaining Season Days83
Pro Expenses Per Days589 807 $
Pro Estimated Expenses48 953 981 $
Farm Remaining Season Days91
Farm Expenses Per Days22 235 $
Farm Estimated Expenses2 023 385 $
Estimated Season Expenses50 977 366 $
Season Salary Cap112 387 325 $
Estimate Under Maximum Salary Cap of 115 000 000 $2 612 675 $
Estimate Over Minimum Salary Cap of 0 $ 112 387 325 $
Current Bank Account30 319 539 $
Projected Bank Account5 589 663 $

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)
Cam Atkinson 5 875 000 $ (6)
Jaccob Slavin 5 565 000 $ (3)
Jeff Petry 5 500 000 $ (2)
Jonathan Marchessault 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 (Out of Payroll) 4 462 500 $ (3)
Viktor Arvidsson 4 250 000 $ (5)
Paul Byron 3 570 000 $ (3)
Zdeno Chara 3 187 500 $ (4)
Ondrej Kase 2 600 000 $ (3)
Mike Smith 1 700 000 $ (4)
Total Pro Players21
Salary Commitment
Year 2019 : 116 849 824 $
Year 2020 : 105 499 424 $
Year 2021 : 84 960 962 $
Year 2022 : 57 513 462 $
Salary Average Commitment
Year 2019 : 116 849 825 $
Year 2020 : 105 499 425 $
Year 2021 : 84 960 963 $
Year 2022 : 57 513 463 $
Salary Cap with 1 Way Contract
Year 2019 : 116 849 825 $
Year 2020 : 105 499 425 $
Year 2021 : 84 960 963 $
Year 2022 : 57 513 463 $

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)
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 : 3 513 647 $
Year 2020 : 1 845 666 $
Year 2021 : 689 417 $
Year 2022 : 600 000 $
Salary Average Commitment
Year 2019 : 3 273 647 $
Year 2020 : 1 845 666 $
Year 2021 : 689 417 $
Year 2022 : 600 000 $

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Bell
Level 1: 6500 - 100 $ - 6 005 - 92,39%
Level 2: 5500 - 60 $ - 5 204 - 94,62%
Level 3: 2500 - 35 $ - 2 395 - 95,80%
Level 4: 4500 - 25 $ - 4 324 - 96,08%
Luxury : 1000 - 200 $ - 958 - 95,77%
Total Capacity :20000

Income

Home Games Left15
Average Attendance - %18 886 - 94,43%
Average Income per Game1 620 279 $
Year to Date Revenue42 127 265 $

Expense

Pro Players Total Salaries105 766 999 $
Pro Players Total Average Salaries105 766 999 $
Farm Players Total Salaries4 515 127 $
Farm Players Total Average Salaries4 464 770 $
Coaches Total Salaries3 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value7 000 000 $
Pro Year To Date Expenses61 643 423 $
Farm Year To Date Expenses3 140 446 $
Pro Salary Cap To Date59 740 861 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue24 304 191 $
Pro Remaining Season Days83
Pro Expenses Per Days552 651 $
Pro Estimated Expenses45 870 033 $
Farm Remaining Season Days91
Farm Expenses Per Days27 168 $
Farm Estimated Expenses2 472 288 $
Estimated Season Expenses48 342 321 $
Season Salary Cap112 766 999 $
Estimate Under Maximum Salary Cap of 115 000 000 $2 233 001 $
Estimate Over Minimum Salary Cap of 0 $ 112 766 999 $
Current Bank Account(4 645 603 $)
Projected Bank Account(28 683 733 $)

Pro Players Salaries

Drew Doughty 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 7 250 000 $ (3)
David Pastrnak 6 666 666 $ (4)
Adam Henrique 6 116 250 $ (4)
Alexander Steen 5 750 000 $ (2)
Brayden Schenn 5 125 000 $ (1)
Calvin De Haan (Out of Payroll) 4 322 500 $ (4)
Oscar Klefbom 4 167 000 $ (4)
Jonas Brodin 4 166 667 $ (2)
Evgenii Dadonov 4 000 000 $ (1)
Mattias Ekholm 3 750 000 $ (3)
Pierre-Luc Dubois 3 394 166 $ (2)
Ryan Dzingel 3 206 250 $ (3)
Charlie Coyle 3 200 000 $ (1)
Josh Anderson 1 850 000 $ (1)
Brandon Tanev 900 000 $ (1)
Anders Nilsson 600 000 $ (1)
Total Pro Players21
Salary Commitment
Year 2019 : 110 089 499 $
Year 2020 : 94 414 499 $
Year 2021 : 81 103 666 $
Year 2022 : 58 622 416 $
Salary Average Commitment
Year 2019 : 110 089 499 $
Year 2020 : 94 414 499 $
Year 2021 : 81 103 666 $
Year 2022 : 58 622 416 $
Salary Cap with 1 Way Contract
Year 2019 : 110 089 499 $
Year 2020 : 94 414 499 $
Year 2021 : 81 103 666 $
Year 2022 : 58 622 416 $

Farm Players Salaries

William Nylander 696 237 $ (5)
Alexander Wennberg 490 000 $ (4)
Antti Raanta 425 000 $ (2)
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)
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 Players26
Salary Commitment
Year 2019 : 4 515 127 $
Year 2020 : 3 063 675 $
Year 2021 : 1 815 483 $
Year 2022 : 1 186 237 $
Salary Average Commitment
Year 2019 : 4 464 771 $
Year 2020 : 3 063 675 $
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 $ - 6 152 - 94,65%
Level 2: 5500 - 60 $ - 5 183 - 94,23%
Level 3: 2500 - 35 $ - 2 336 - 93,45%
Level 4: 4500 - 25 $ - 4 200 - 93,34%
Luxury : 1000 - 200 $ - 932 - 93,17%
Total Capacity :20000

Income

Home Games Left15
Average Attendance - %18 803 - 94,02%
Average Income per Game1 624 095 $
Year to Date Revenue42 226 475 $

Expense

Pro Players Total Salaries107 637 083 $
Pro Players Total Average Salaries107 637 083 $
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 Expenses62 881 418 $
Farm Year To Date Expenses2 915 975 $
Pro Salary Cap To Date62 307 080 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue24 361 428 $
Pro Remaining Season Days83
Pro Expenses Per Days557 113 $
Pro Estimated Expenses46 240 379 $
Farm Remaining Season Days91
Farm Expenses Per Days25 812 $
Farm Estimated Expenses2 348 892 $
Estimated Season Expenses48 589 271 $
Season Salary Cap107 637 083 $
Estimate Under Maximum Salary Cap of 115 000 000 $7 362 917 $
Estimate Over Minimum Salary Cap of 0 $ 107 637 083 $
Current Bank Account85 919 365 $
Projected Bank Account61 691 522 $

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 (Out of Payroll) 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 $ - 6 085 - 93,61%
Level 2: 5500 - 60 $ - 5 334 - 96,99%
Level 3: 2500 - 35 $ - 2 344 - 93,77%
Level 4: 4500 - 25 $ - 4 240 - 94,23%
Luxury : 1000 - 200 $ - 922 - 92,19%
Total Capacity :20000

Income

Home Games Left16
Average Attendance - %18 925 - 94,63%
Average Income per Game1 626 200 $
Year to Date Revenue40 654 995 $

Expense

Pro Players Total Salaries92 436 666 $
Pro Players Total Average Salaries92 436 666 $
Farm Players Total Salaries5 159 314 $
Farm Players Total Average Salaries4 769 314 $
Coaches Total Salaries2 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses55 972 608 $
Farm Year To Date Expenses3 359 541 $
Pro Salary Cap To Date55 398 248 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue26 019 197 $
Pro Remaining Season Days83
Pro Expenses Per Days479 162 $
Pro Estimated Expenses39 770 446 $
Farm Remaining Season Days91
Farm Expenses Per Days30 341 $
Farm Estimated Expenses2 761 031 $
Estimated Season Expenses42 531 477 $
Season Salary Cap92 436 666 $
Estimate Under Maximum Salary Cap of 115 000 000 $22 563 334 $
Estimate Over Minimum Salary Cap of 0 $ 92 436 666 $
Current Bank Account37 804 748 $
Projected Bank Account21 292 468 $

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)
Matt Niskanen 5 750 000 $ (2)
Yanni Gourde 5 425 000 $ (4)
Ondrej Palat 5 300 000 $ (3)
Tomas Tatar 5 300 000 $ (3)
Nikita Zaitsev 4 500 000 $ (5)
Brandon Pirri 4 000 000 $ (4)
Rasmus Dahlin 3 775 000 $ (2)
Sam Reinhart 3 650 000 $ (4)
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 Players20
Salary Commitment
Year 2019 : 92 436 666 $
Year 2020 : 86 436 666 $
Year 2021 : 63 215 000 $
Year 2022 : 38 115 000 $
Salary Average Commitment
Year 2019 : 92 436 666 $
Year 2020 : 86 436 666 $
Year 2021 : 63 215 000 $
Year 2022 : 38 115 000 $
Salary Cap with 1 Way Contract
Year 2019 : 92 436 666 $
Year 2020 : 86 436 666 $
Year 2021 : 63 215 000 $
Year 2022 : 38 115 000 $

Farm Players Salaries

Jake Gardiner 551 978 $ (1)
Lawson Crouse 530 000 $ (4)
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)
Ryan Graves 75 000 $ (3)
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 : 5 159 314 $
Year 2020 : 3 825 583 $
Year 2021 : 2 679 750 $
Year 2022 : 1 855 000 $
Salary Average Commitment
Year 2019 : 4 769 314 $
Year 2020 : 3 435 583 $
Year 2021 : 2 289 750 $
Year 2022 : 1 465 000 $

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6500 - 100 $ - 6 249 - 96,14%
Level 2: 5500 - 60 $ - 5 224 - 94,98%
Level 3: 2500 - 35 $ - 2 364 - 94,58%
Level 4: 4500 - 25 $ - 4 252 - 94,50%
Luxury : 1000 - 200 $ - 939 - 93,91%
Total Capacity :20000

Income

Home Games Left15
Average Attendance - %19 029 - 95,15%
Average Income per Game1 644 087 $
Year to Date Revenue42 746 249 $

Expense

Pro Players Total Salaries112 044 814 $
Pro Players Total Average Salaries112 044 814 $
Farm Players Total Salaries4 404 838 $
Farm Players Total Average Salaries4 284 838 $
Coaches Total Salaries6 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses63 929 570 $
Farm Year To Date Expenses5 775 232 $
Pro Salary Cap To Date63 355 228 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue24 661 298 $
Pro Remaining Season Days83
Pro Expenses Per Days579 717 $
Pro Estimated Expenses48 116 511 $
Farm Remaining Season Days91
Farm Expenses Per Days46 329 $
Farm Estimated Expenses4 215 939 $
Estimated Season Expenses52 332 450 $
Season Salary Cap112 044 814 $
Estimate Under Maximum Salary Cap of 115 000 000 $2 955 186 $
Estimate Over Minimum Salary Cap of 0 $ 112 044 814 $
Current Bank Account35 153 280 $
Projected Bank Account7 482 128 $

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)
Colton Parayko 5 500 000 $ (3)
Tom Wilson 5 425 000 $ (4)
Rasmus Ristolainen 5 400 000 $ (3)
Mika Zibanejad 5 350 000 $ (3)
Semyon Varlamov 5 250 000 $ (3)
Hampus Lindholm (Out of Payroll) 5 205 556 $ (3)
Danny DeKeyser 5 000 000 $ (3)
Morgan Rielly 5 000 000 $ (3)
Elias Lindholm 4 850 000 $ (4)
Kyle Palmieri 4 650 000 $ (2)
Kevin Hayes 4 398 750 $ (3)
Cody Ceci 4 085 000 $ (1)
Travis Konecny 3 985 715 $ (1)
Rickard Rakell 3 789 444 $ (3)
Clayton Keller 1 673 333 $ (1)
Carter Rowney 1 200 000 $ (3)
Total Pro Players22
Salary Commitment
Year 2019 : 117 250 370 $
Year 2020 : 93 647 750 $
Year 2021 : 88 997 750 $
Year 2022 : 42 904 000 $
Salary Average Commitment
Year 2019 : 117 250 370 $
Year 2020 : 93 647 750 $
Year 2021 : 88 997 750 $
Year 2022 : 42 904 000 $
Salary Cap with 1 Way Contract
Year 2019 : 117 250 370 $
Year 2020 : 93 647 750 $
Year 2021 : 88 997 750 $
Year 2022 : 42 904 000 $

Farm Players Salaries

Nick Schmaltz 702 000 $ (1)
Victor Rask 400 000 $ (3)
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)
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)
Rudolfs Balcers 92 500 $ (3)
Isac Lundestrom 92 500 $ (3)
Carl Grundstrom 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)
Pavel Francouz 60 000 $ (1)
Total Farm Players26
Salary Commitment
Year 2019 : 4 404 838 $
Year 2020 : 3 504 088 $
Year 2021 : 2 210 837 $
Year 2022 : 301 333 $
Salary Average Commitment
Year 2019 : 4 284 838 $
Year 2020 : 3 384 088 $
Year 2021 : 2 210 837 $
Year 2022 : 301 333 $

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 6500 - 100 $ - 6 159 - 94,75%
Level 2: 5500 - 60 $ - 5 219 - 94,90%
Level 3: 2500 - 35 $ - 2 312 - 92,48%
Level 4: 4500 - 25 $ - 4 323 - 96,07%
Luxury : 1000 - 200 $ - 938 - 93,77%
Total Capacity :20000

Income

Home Games Left16
Average Attendance - %18 951 - 94,75%
Average Income per Game1 631 969 $
Year to Date Revenue40 799 234 $

Expense

Pro Players Total Salaries80 135 417 $
Pro Players Total Average Salaries80 135 417 $
Farm Players Total Salaries6 081 833 $
Farm Players Total Average Salaries6 081 833 $
Coaches Total Salaries2 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value5 500 000 $
Pro Year To Date Expenses51 988 345 $
Farm Year To Date Expenses3 531 832 $
Pro Salary Cap To Date51 126 839 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue26 111 510 $
Pro Remaining Season Days83
Pro Expenses Per Days418 643 $
Pro Estimated Expenses34 747 369 $
Farm Remaining Season Days91
Farm Expenses Per Days34 886 $
Farm Estimated Expenses3 174 626 $
Estimated Season Expenses37 921 995 $
Season Salary Cap85 635 417 $
Estimate Under Maximum Salary Cap of 115 000 000 $29 364 583 $
Estimate Over Minimum Salary Cap of 0 $ 85 635 417 $
Current Bank Account(14 720 943 $)
Projected Bank Account(26 531 428 $)

Pro Players Salaries

Ilya Kovalchuk (Out of Payroll) 12 500 000 $ (1)
Phil Kessel 8 000 000 $ (3)
Evander Kane (Out of Payroll) 7 350 000 $ (3)
Kevin Shattenkirk 6 650 000 $ (2)
Keith Yandle 6 350 000 $ (4)
Patrick Marleau 6 250 000 $ (1)
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)
Cal Clutterbuck 3 500 000 $ (3)
Curtis McElhinney 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)
Johan Larsson 600 000 $ (1)
Total Pro Players22
Salary Commitment
Year 2019 : 99 985 417 $
Year 2020 : 63 000 000 $
Year 2021 : 47 475 000 $
Year 2022 : 13 525 000 $
Salary Average Commitment
Year 2019 : 99 985 417 $
Year 2020 : 63 000 000 $
Year 2021 : 47 475 000 $
Year 2022 : 13 525 000 $
Salary Cap with 1 Way Contract
Year 2019 : 99 985 417 $
Year 2020 : 63 000 000 $
Year 2021 : 47 475 000 $
Year 2022 : 13 525 000 $

Farm Players Salaries

David Backes 600 000 $ (2)
Brandon Dubinsky 585 000 $ (2)
Marco Scandella 400 000 $ (1)
Patrick Eaves 315 000 $ (1)
Michael Dal Colle 306 333 $ (2)
Michael Del Zotto 300 000 $ (1)
Nathan Beaulieu 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)
Jonas Siegenthaler 150 000 $ (3)
Boo Nieves 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)
Magnus Paajarvi 75 000 $ (2)
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)
William Carrier 60 000 $ (2)
Total Farm Players34
Salary Commitment
Year 2019 : 6 081 833 $
Year 2020 : 4 011 833 $
Year 2021 : 1 398 500 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 6 081 833 $
Year 2020 : 4 011 833 $
Year 2021 : 1 398 500 $
Year 2022 : 0 $

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadisen Square Garden
Level 1: 6500 - 100 $ - 6 170 - 94,92%
Level 2: 5500 - 60 $ - 5 222 - 94,95%
Level 3: 2500 - 35 $ - 2 353 - 94,11%
Level 4: 4500 - 25 $ - 4 238 - 94,18%
Luxury : 1000 - 200 $ - 941 - 94,14%
Total Capacity :20000

Income

Home Games Left16
Average Attendance - %18 924 - 94,62%
Average Income per Game1 633 632 $
Year to Date Revenue40 840 812 $

Expense

Pro Players Total Salaries104 631 667 $
Pro Players Total Average Salaries104 631 668 $
Farm Players Total Salaries6 889 535 $
Farm Players Total Average Salaries6 889 535 $
Coaches Total Salaries7 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses63 043 492 $
Farm Year To Date Expenses4 847 215 $
Pro Salary Cap To Date61 176 837 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue26 138 120 $
Pro Remaining Season Days83
Pro Expenses Per Days562 214 $
Pro Estimated Expenses46 663 762 $
Farm Remaining Season Days91
Farm Expenses Per Days43 791 $
Farm Estimated Expenses3 984 981 $
Estimated Season Expenses50 648 743 $
Season Salary Cap104 631 668 $
Estimate Under Maximum Salary Cap of 115 000 000 $10 368 332 $
Estimate Over Minimum Salary Cap of 0 $ 104 631 668 $
Current Bank Account(17 779 977 $)
Projected Bank Account(42 290 600 $)

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)
Dougie Hamilton 5 750 000 $ (2)
Teuvo Teravainen 5 670 000 $ (4)
Torey Krug 5 250 000 $ (1)
Alexander Edler 5 100 000 $ (5)
Reilly Smith 5 000 000 $ (3)
Josh Bailey 5 000 000 $ (4)
Ben Bishop 4 916 667 $ (4)
Vincent Trocheck 4 750 000 $ (3)
Jake Muzzin 4 000 000 $ (1)
Brendan Gallagher 3 750 000 $ (2)
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 : 104 631 667 $
Year 2020 : 89 281 667 $
Year 2021 : 68 081 667 $
Year 2022 : 42 311 667 $
Salary Average Commitment
Year 2019 : 104 631 668 $
Year 2020 : 89 281 668 $
Year 2021 : 68 081 668 $
Year 2022 : 42 311 668 $
Salary Cap with 1 Way Contract
Year 2019 : 104 631 668 $
Year 2020 : 89 281 668 $
Year 2021 : 68 081 668 $
Year 2022 : 42 311 668 $

Farm Players Salaries

Corey Perry 862 500 $ (2)
Jordan Binnington 850 000 $ (2)
Jason Zucker 577 500 $ (3)
Victor Olofsson 400 000 $ (2)
Devon Toews 400 000 $ (3)
Matt Grzelcyk 400 000 $ (2)
Travis Hamonic 385 714 $ (1)
Kevin Fiala 368 572 $ (1)
Jesperi Kotkaniemi 342 500 $ (2)
Joel Edmundson 330 000 $ (2)
Joel Armia 300 000 $ (3)
Ryan Strome 294 500 $ (2)
Cooper Marody 200 000 $ (2)
Calle Jarnkrok 200 000 $ (3)
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)
Matthew Highmore 75 000 $ (2)
Miles Wood 75 000 $ (2)
Oscar Dansk 60 750 $ (3)
Total Farm Players22
Salary Commitment
Year 2019 : 6 889 536 $
Year 2020 : 6 135 250 $
Year 2021 : 1 801 833 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 6 889 536 $
Year 2020 : 6 135 250 $
Year 2021 : 1 801 833 $
Year 2022 : 0 $

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 6500 - 100 $ - 6 038 - 92,89%
Level 2: 5500 - 60 $ - 5 208 - 94,69%
Level 3: 2500 - 35 $ - 2 340 - 93,60%
Level 4: 4500 - 25 $ - 4 236 - 94,14%
Luxury : 1000 - 200 $ - 947 - 94,68%
Total Capacity :20000

Income

Home Games Left15
Average Attendance - %18 769 - 93,85%
Average Income per Game1 616 785 $
Year to Date Revenue42 036 408 $

Expense

Pro Players Total Salaries113 406 557 $
Pro Players Total Average Salaries113 406 558 $
Farm Players Total Salaries4 932 341 $
Farm Players Total Average Salaries4 932 341 $
Coaches Total Salaries2 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses60 168 382 $
Farm Year To Date Expenses3 471 182 $
Pro Salary Cap To Date59 594 029 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue24 251 774 $
Pro Remaining Season Days83
Pro Expenses Per Days586 700 $
Pro Estimated Expenses48 696 100 $
Farm Remaining Season Days91
Farm Expenses Per Days29 223 $
Farm Estimated Expenses2 659 293 $
Estimated Season Expenses51 355 393 $
Season Salary Cap113 406 558 $
Estimate Under Maximum Salary Cap of 115 000 000 $1 593 442 $
Estimate Over Minimum Salary Cap of 0 $ 113 406 558 $
Current Bank Account72 594 383 $
Projected Bank Account45 490 764 $

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)
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)
Brady Tkachuk 3 425 000 $ (2)
Ryan Murray 2 542 500 $ (2)
Mathew Barzal 1 263 333 $ (1)
Thomas Chabot 1 223 333 $ (1)
Anthony Cirelli 935 833 $ (2)
Total Pro Players23
Salary Commitment
Year 2019 : 113 406 557 $
Year 2020 : 88 231 795 $
Year 2021 : 63 103 462 $
Year 2022 : 48 403 462 $
Salary Average Commitment
Year 2019 : 113 406 558 $
Year 2020 : 88 231 796 $
Year 2021 : 63 103 463 $
Year 2022 : 48 403 463 $
Salary Cap with 1 Way Contract
Year 2019 : 113 406 558 $
Year 2020 : 88 231 796 $
Year 2021 : 63 103 463 $
Year 2022 : 48 403 463 $

Farm Players Salaries

Jonathan Drouin 550 000 $ (4)
Ivan Provorov 529 643 $ (1)
Christian Dvorak 489 500 $ (3)
Taro Hirose 420 000 $ (5)
Will Butcher 377 500 $ (2)
Nikita Zadorov 288 000 $ (3)
Dan Girardi 259 286 $ (1)
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)
Mathieu Joseph 91 083 $ (3)
Josh Mahura 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 : 4 932 340 $
Year 2020 : 3 933 412 $
Year 2021 : 2 821 662 $
Year 2022 : 970 000 $
Salary Average Commitment
Year 2019 : 4 932 340 $
Year 2020 : 3 933 412 $
Year 2021 : 2 821 662 $
Year 2022 : 970 000 $

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameCapital One Arena
Level 1: 6500 - 100 $ - 6 103 - 93,89%
Level 2: 5500 - 60 $ - 5 219 - 94,89%
Level 3: 2500 - 35 $ - 2 408 - 96,33%
Level 4: 4500 - 25 $ - 4 240 - 94,23%
Luxury : 1000 - 200 $ - 957 - 95,73%
Total Capacity :20000

Income

Home Games Left15
Average Attendance - %18 928 - 94,64%
Average Income per Game1 631 488 $
Year to Date Revenue42 418 690 $

Expense

Pro Players Total Salaries109 163 144 $
Pro Players Total Average Salaries109 163 144 $
Farm Players Total Salaries5 410 333 $
Farm Players Total Average Salaries5 410 333 $
Coaches Total Salaries2 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value5 642 857 $
Pro Year To Date Expenses60 919 563 $
Farm Year To Date Expenses3 779 840 $
Pro Salary Cap To Date60 345 207 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue24 472 321 $
Pro Remaining Season Days83
Pro Expenses Per Days564 939 $
Pro Estimated Expenses46 889 937 $
Farm Remaining Season Days91
Farm Expenses Per Days31 578 $
Farm Estimated Expenses2 873 598 $
Estimated Season Expenses49 763 535 $
Season Salary Cap114 806 001 $
Estimate Under Maximum Salary Cap of 115 000 000 $193 999 $
Estimate Over Minimum Salary Cap of 0 $ 114 806 001 $
Current Bank Account(22 280 713 $)
Projected Bank Account(47 571 927 $)

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)
J.T. Miller 5 512 500 $ (3)
Jakob Silfverberg 5 512 500 $ (4)
Nick Leddy 5 500 000 $ (3)
Jeff Carter 5 272 727 $ (3)
Dmitry Orlov 5 100 000 $ (4)
Jimmy Howard (Out of Payroll) 5 000 000 $ (2)
Michael Matheson (Out of Payroll) 4 875 000 $ (7)
Stephen Johns 4 500 000 $ (3)
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)
Derek Forbort 2 398 750 $ (2)
Luke Glendening 2 200 000 $ (4)
Brian Boyle 900 000 $ (1)
Craig Anderson 600 000 $ (2)
Total Pro Players22
Salary Commitment
Year 2019 : 114 038 144 $
Year 2020 : 105 013 144 $
Year 2021 : 76 797 727 $
Year 2022 : 56 012 500 $
Salary Average Commitment
Year 2019 : 114 038 144 $
Year 2020 : 105 013 144 $
Year 2021 : 76 797 727 $
Year 2022 : 56 012 500 $
Salary Cap with 1 Way Contract
Year 2019 : 114 038 144 $
Year 2020 : 105 013 144 $
Year 2021 : 76 797 727 $
Year 2022 : 56 012 500 $

Farm Players Salaries

Riley Sheahan 500 000 $ (1)
Marian Gaborik 487 500 $ (2)
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)
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)
Total Farm Players22
Salary Commitment
Year 2019 : 5 410 333 $
Year 2020 : 2 848 875 $
Year 2021 : 556 000 $
Year 2022 : 296 000 $
Salary Average Commitment
Year 2019 : 5 410 333 $
Year 2020 : 2 848 875 $
Year 2021 : 556 000 $
Year 2022 : 296 000 $

Golden Seals



Arena Capacity - Ticket Price
Attendance - %

Arena NameOracle Arena
Level 1: 6500 - 100 $ - 6 220 - 95,70%
Level 2: 5500 - 60 $ - 5 230 - 95,10%
Level 3: 2500 - 35 $ - 2 398 - 95,90%
Level 4: 4500 - 25 $ - 4 308 - 95,73%
Luxury : 1000 - 200 $ - 949 - 94,90%
Total Capacity :20000

Income

Home Games Left15
Average Attendance - %19 105 - 95,53%
Average Income per Game1 646 590 $
Year to Date Revenue42 811 336 $

Expense

Pro Players Total Salaries118 309 999 $
Pro Players Total Average Salaries118 309 999 $
Farm Players Total Salaries5 998 570 $
Farm Players Total Average Salaries5 998 570 $
Coaches Total Salaries5 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value(5 742 857 $)
Pro Year To Date Expenses70 699 184 $
Farm Year To Date Expenses3 799 661 $
Pro Salary Cap To Date68 401 728 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue24 698 848 $
Pro Remaining Season Days83
Pro Expenses Per Days627 231 $
Pro Estimated Expenses52 060 173 $
Farm Remaining Season Days91
Farm Expenses Per Days34 476 $
Farm Estimated Expenses3 137 316 $
Estimated Season Expenses55 197 489 $
Season Salary Cap112 567 142 $
Estimate Under Maximum Salary Cap of 115 000 000 $2 432 858 $
Estimate Over Minimum Salary Cap of 0 $ 112 567 142 $
Current Bank Account(11 923 251 $)
Projected Bank Account(42 421 892 $)

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 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)
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)
Anthony Duclair 600 000 $ (2)
Total Pro Players20
Salary Commitment
Year 2019 : 118 309 999 $
Year 2020 : 110 726 666 $
Year 2021 : 82 988 333 $
Year 2022 : 70 530 000 $
Salary Average Commitment
Year 2019 : 118 309 999 $
Year 2020 : 110 726 666 $
Year 2021 : 82 988 333 $
Year 2022 : 70 530 000 $
Salary Cap with 1 Way Contract
Year 2019 : 118 309 999 $
Year 2020 : 110 726 666 $
Year 2021 : 82 988 333 $
Year 2022 : 70 530 000 $

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)
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)
Total Farm Players25
Salary Commitment
Year 2019 : 5 998 571 $
Year 2020 : 3 388 597 $
Year 2021 : 2 192 014 $
Year 2022 : 580 000 $
Salary Average Commitment
Year 2019 : 5 998 571 $
Year 2020 : 3 388 597 $
Year 2021 : 2 192 014 $
Year 2022 : 580 000 $

North Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6500 - 100 $ - 6 163 - 94,82%
Level 2: 5500 - 60 $ - 5 198 - 94,52%
Level 3: 2500 - 35 $ - 2 355 - 94,22%
Level 4: 4500 - 25 $ - 4 201 - 93,36%
Luxury : 1000 - 200 $ - 937 - 93,66%
Total Capacity :20000

Income

Home Games Left16
Average Attendance - %18 855 - 94,28%
Average Income per Game1 628 808 $
Year to Date Revenue40 720 200 $

Expense

Pro Players Total Salaries98 414 295 $
Pro Players Total Average Salaries98 414 295 $
Farm Players Total Salaries4 168 584 $
Farm Players Total Average Salaries4 168 584 $
Coaches Total Salaries8 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value9 742 857 $
Pro Year To Date Expenses55 456 856 $
Farm Year To Date Expenses5 761 100 $
Pro Salary Cap To Date54 882 497 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue26 060 928 $
Pro Remaining Season Days83
Pro Expenses Per Days509 817 $
Pro Estimated Expenses42 314 811 $
Farm Remaining Season Days91
Farm Expenses Per Days25 461 $
Farm Estimated Expenses2 316 951 $
Estimated Season Expenses44 631 762 $
Season Salary Cap108 157 152 $
Estimate Under Maximum Salary Cap of 115 000 000 $6 842 848 $
Estimate Over Minimum Salary Cap of 0 $ 108 157 152 $
Current Bank Account520 158 $
Projected Bank Account(18 050 676 $)

Pro Players Salaries

Evgeni Malkin (Out of Payroll) 9 500 000 $ (3)
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 (Out of Payroll) 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)
Mike Hoffman 5 187 500 $ (1)
Jared Spurgeon 5 187 500 $ (1)
Mikael Granlund 5 175 000 $ (3)
Casey DeSmith 4 000 000 $ (1)
Brock Nelson 3 825 000 $ (2)
Matt Murray 3 750 000 $ (1)
Scott Laughton 3 500 000 $ (2)
Markus Granlund 3 500 000 $ (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)
Deryk Engelland 600 000 $ (5)
Total Pro Players24
Salary Commitment
Year 2019 : 113 914 295 $
Year 2020 : 77 289 295 $
Year 2021 : 54 000 962 $
Year 2022 : 28 075 962 $
Salary Average Commitment
Year 2019 : 113 914 295 $
Year 2020 : 77 289 295 $
Year 2021 : 54 000 962 $
Year 2022 : 28 075 962 $
Salary Cap with 1 Way Contract
Year 2019 : 113 914 295 $
Year 2020 : 77 289 295 $
Year 2021 : 54 000 962 $
Year 2022 : 28 075 962 $

Farm Players Salaries

Ian Cole 425 000 $ (2)
Nic Petan 400 000 $ (1)
Devante Smith-Pelly 400 000 $ (1)
Kevin Connauton 400 000 $ (1)
Oliver Kylington 300 000 $ (2)
Matthew Peca 300 000 $ (1)
Cam Talbot 247 500 $ (3)
Tyler Motte 200 000 $ (1)
Austin Watson 200 000 $ (2)
Mikhail Sergachev 174 417 $ (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 Players19
Salary Commitment
Year 2019 : 4 168 584 $
Year 2020 : 2 079 167 $
Year 2021 : 624 916 $
Year 2022 : 0 $
Salary Average Commitment
Year 2019 : 4 168 584 $
Year 2020 : 2 079 167 $
Year 2021 : 624 916 $
Year 2022 : 0 $

Whalers



Arena Capacity - Ticket Price
Attendance - %

Arena NameHartford Civic Center
Level 1: 6500 - 100 $ - 6 129 - 94,29%
Level 2: 5500 - 60 $ - 5 213 - 94,77%
Level 3: 2500 - 35 $ - 2 340 - 93,60%
Level 4: 4500 - 25 $ - 4 262 - 94,71%
Luxury : 1000 - 200 $ - 941 - 94,10%
Total Capacity :20000

Income

Home Games Left16
Average Attendance - %18 884 - 94,42%
Average Income per Game1 627 844 $
Year to Date Revenue40 696 096 $

Expense

Pro Players Total Salaries97 035 833 $
Pro Players Total Average Salaries97 035 833 $
Farm Players Total Salaries3 602 416 $
Farm Players Total Average Salaries3 602 416 $
Coaches Total Salaries2 600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value(642 857 $)
Pro Year To Date Expenses61 982 104 $
Farm Year To Date Expenses2 711 412 $
Pro Salary Cap To Date61 063 121 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue26 045 501 $
Pro Remaining Season Days83
Pro Expenses Per Days505 825 $
Pro Estimated Expenses41 983 475 $
Farm Remaining Season Days91
Farm Expenses Per Days22 672 $
Farm Estimated Expenses2 063 152 $
Estimated Season Expenses44 046 627 $
Season Salary Cap96 392 976 $
Estimate Under Maximum Salary Cap of 115 000 000 $18 607 024 $
Estimate Over Minimum Salary Cap of 0 $ 96 392 976 $
Current Bank Account28 362 259 $
Projected Bank Account10 361 133 $

Pro Players Salaries

Connor McDavid 12 500 000 $ (7)
Artemi Panarin 11 642 860 $ (5)
Patrick Kane (Out of Payroll) 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)
Scott Mayfield 60 000 $ (3)
John Quenneville 60 000 $ (3)
Louie Belpedio 60 000 $ (1)
Brock McGinn 60 000 $ (3)
Gabriel Bourque 60 000 $ (1)
Antti Suomela 60 000 $ (1)
Mikhail Vorobyev 60 000 $ (1)
Nick Jensen 60 000 $ (1)
Gustav Olofsson 60 000 $ (2)
Robby Fabbri 60 000 $ (5)
Mason Appleton 60 000 $ (5)
Total Farm Players25
Salary Commitment
Year 2019 : 3 602 416 $
Year 2020 : 2 469 416 $
Year 2021 : 2 139 416 $
Year 2022 : 1 722 250 $
Salary Average Commitment
Year 2019 : 3 602 416 $
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 $ - 6 247 - 96,10%
Level 2: 5500 - 60 $ - 5 215 - 94,82%
Level 3: 2500 - 35 $ - 2 340 - 93,62%
Level 4: 4500 - 25 $ - 4 280 - 95,12%
Luxury : 1000 - 200 $ - 941 - 94,08%
Total Capacity :20000

Income

Home Games Left15
Average Attendance - %19 023 - 95,12%
Average Income per Game1 643 311 $
Year to Date Revenue42 726 088 $

Expense

Pro Players Total Salaries89 795 357 $
Pro Players Total Average Salaries89 795 357 $
Farm Players Total Salaries4 934 059 $
Farm Players Total Average Salaries4 914 226 $
Coaches Total Salaries7 250 000 $
Luxury Taxe Total0 $
Special Salary Cap Value(3 000 000 $)
Pro Year To Date Expenses54 967 626 $
Farm Year To Date Expenses3 123 760 $
Pro Salary Cap To Date51 377 879 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue24 649 666 $
Pro Remaining Season Days83
Pro Expenses Per Days492 540 $
Pro Estimated Expenses40 880 820 $
Farm Remaining Season Days91
Farm Expenses Per Days29 232 $
Farm Estimated Expenses2 660 112 $
Estimated Season Expenses43 540 932 $
Season Salary Cap86 795 357 $
Estimate Under Maximum Salary Cap of 115 000 000 $28 204 643 $
Estimate Over Minimum Salary Cap of 0 $ 86 795 357 $
Current Bank Account3 992 597 $
Projected Bank Account(14 898 669 $)

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)
Nick Holden 2 090 000 $ (2)
Robin Lehner 1 275 000 $ (3)
Erik Gustafsson 1 000 000 $ (2)
Adam McQuaid 600 000 $ (1)
Tom Kuhnhackl 600 000 $ (1)
Total Pro Players21
Salary Commitment
Year 2019 : 89 795 357 $
Year 2020 : 66 952 499 $
Year 2021 : 40 879 166 $
Year 2022 : 33 050 000 $
Salary Average Commitment
Year 2019 : 89 795 357 $
Year 2020 : 66 952 499 $
Year 2021 : 40 879 166 $
Year 2022 : 33 050 000 $
Salary Cap with 1 Way Contract
Year 2019 : 89 795 357 $
Year 2020 : 66 952 499 $
Year 2021 : 40 879 166 $
Year 2022 : 33 050 000 $

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)
Ryan Callahan 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 $ - 6 174 - 94,98%
Level 2: 5500 - 60 $ - 5 164 - 93,89%
Level 3: 2500 - 35 $ - 2 355 - 94,19%
Level 4: 4500 - 25 $ - 4 227 - 93,94%
Luxury : 1000 - 200 $ - 948 - 94,79%
Total Capacity :20000

Income

Home Games Left16
Average Attendance - %18 867 - 94,34%
Average Income per Game1 631 097 $
Year to Date Revenue40 777 413 $

Expense

Pro Players Total Salaries114 183 405 $
Pro Players Total Average Salaries114 183 405 $
Farm Players Total Salaries4 347 542 $
Farm Players Total Average Salaries4 342 542 $
Coaches Total Salaries1 800 000 $
Luxury Taxe Total0 $
Special Salary Cap Value(13 500 000 $)
Pro Year To Date Expenses66 719 216 $
Farm Year To Date Expenses3 018 624 $
Pro Salary Cap To Date65 822 509 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue26 097 544 $
Pro Remaining Season Days83
Pro Expenses Per Days590 684 $
Pro Estimated Expenses49 026 772 $
Farm Remaining Season Days91
Farm Expenses Per Days25 357 $
Farm Estimated Expenses2 307 487 $
Estimated Season Expenses51 334 259 $
Season Salary Cap100 683 405 $
Estimate Under Maximum Salary Cap of 115 000 000 $14 316 595 $
Estimate Over Minimum Salary Cap of 0 $ 100 683 405 $
Current Bank Account35 276 215 $
Projected Bank Account10 039 500 $

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 (Out of Payroll) 6 250 000 $ (3)
Nate Schmidt 6 247 500 $ (4)
Connor Hellebuyck 6 166 666 $ (4)
T.J. Oshie 5 750 000 $ (6)
Gabriel Landeskog 5 571 429 $ (2)
John Klingberg 4 250 000 $ (3)
Nick Bonino 4 100 000 $ (2)
Roman Josi 4 000 000 $ (1)
Michael Grabner 3 350 000 $ (2)
Darnell Nurse 3 040 000 $ (3)
Blake Coleman 2 066 667 $ (2)
Thomas Greiss 600 000 $ (3)
Total Pro Players20
Salary Commitment
Year 2019 : 120 433 405 $
Year 2020 : 116 433 405 $
Year 2021 : 93 095 309 $
Year 2022 : 71 955 309 $
Salary Average Commitment
Year 2019 : 120 433 405 $
Year 2020 : 116 433 405 $
Year 2021 : 93 095 309 $
Year 2022 : 71 955 309 $
Salary Cap with 1 Way Contract
Year 2019 : 120 433 405 $
Year 2020 : 116 433 405 $
Year 2021 : 93 095 309 $
Year 2022 : 71 955 309 $

Farm Players Salaries

Mikael Backlund 535 000 $ (5)
Jason Demers 450 000 $ (2)
Maxime Lajoie 400 000 $ (4)
Brandon Carlo 377 500 $ (1)
Jakub Vrana 318 250 $ (3)
Eric Staal 292 500 $ (4)
Adam Pelech 200 000 $ (2)
Laurent Brossoit 200 000 $ (3)
Brian Elliott 160 000 $ (5)
Juuse Saros 150 000 $ (2)
Nick Suzuki 132 583 $ (3)
Guillaume Brisebois 100 000 $ (3)
Seth Helgeson 100 000 $ (2)
Yannick Weber 100 000 $ (2)
Nick Seeler 100 000 $ (2)
Blake Speers 93 583 $ (1)
Jacob Larsson 89 417 $ (1)
Gabriel Carlsson 89 417 $ (1)
Alex Formenton 89 417 $ (2)
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 : 4 347 542 $
Year 2020 : 3 543 792 $
Year 2021 : 2 138 333 $
Year 2022 : 1 387 500 $
Salary Average Commitment
Year 2019 : 4 342 542 $
Year 2020 : 3 543 792 $
Year 2021 : 2 138 333 $
Year 2022 : 1 387 500 $

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6500 - 100 $ - 6 021 - 92,64%
Level 2: 5500 - 60 $ - 5 198 - 94,50%
Level 3: 2500 - 35 $ - 2 351 - 94,02%
Level 4: 4500 - 25 $ - 4 254 - 94,53%
Luxury : 1000 - 200 $ - 936 - 93,56%
Total Capacity :20000

Income

Home Games Left16
Average Attendance - %18 759 - 93,79%
Average Income per Game1 612 154 $
Year to Date Revenue40 303 849 $

Expense

Pro Players Total Salaries76 958 750 $
Pro Players Total Average Salaries76 958 750 $
Farm Players Total Salaries6 798 937 $
Farm Players Total Average Salaries6 798 937 $
Coaches Total Salaries2 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses55 354 264 $
Farm Year To Date Expenses4 288 865 $
Pro Salary Cap To Date50 508 092 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue25 794 463 $
Pro Remaining Season Days83
Pro Expenses Per Days399 788 $
Pro Estimated Expenses33 182 404 $
Farm Remaining Season Days91
Farm Expenses Per Days38 418 $
Farm Estimated Expenses3 496 038 $
Estimated Season Expenses36 678 442 $
Season Salary Cap76 958 750 $
Estimate Under Maximum Salary Cap of 115 000 000 $38 041 250 $
Estimate Over Minimum Salary Cap of 0 $ 76 958 750 $
Current Bank Account(19 339 280 $)
Projected Bank Account(30 223 259 $)

Pro Players Salaries

Connor Murphy (Out of Payroll) 12 500 000 $ (1)
Damon Severson 12 500 000 $ (2)
Craig Smith 12 500 000 $ (1)
Alex Chiasson (Out of Payroll) 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)
Radko Gudas 3 350 000 $ (1)
Zack Smith 3 250 000 $ (2)
Leo Komarov 3 150 000 $ (2)
Brian Dumoulin (Out of Payroll) 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)
Andrew Copp 750 000 $ (2)
Total Pro Players22
Salary Commitment
Year 2019 : 104 958 750 $
Year 2020 : 60 771 250 $
Year 2021 : 22 368 750 $
Year 2022 : 13 818 750 $
Salary Average Commitment
Year 2019 : 93 058 750 $
Year 2020 : 48 871 250 $
Year 2021 : 22 368 750 $
Year 2022 : 13 818 750 $
Salary Cap with 1 Way Contract
Year 2019 : 93 058 750 $
Year 2020 : 48 871 250 $
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)
Pierre-Edouard Bellemare 375 000 $ (1)
James Reimer 340 000 $ (2)
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)
Dmitrij Jaskin 100 000 $ (1)
Slater Koekkoek 100 000 $ (1)
Kevin Roy 87 500 $ (2)
Christian Folin 80 000 $ (1)
Mark Letestu 63 000 $ (3)
Jack Campbell 60 750 $ (4)
Austin Wagner 60 000 $ (1)
Brendan Leipsic 60 000 $ (1)
Zach Sanford 60 000 $ (1)
Cal Petersen 60 000 $ (2)
Jordan Martinook 60 000 $ (2)
Robert Bortuzzo 60 000 $ (1)
Total Farm Players31
Salary Commitment
Year 2019 : 6 798 937 $
Year 2020 : 4 727 375 $
Year 2021 : 3 330 500 $
Year 2022 : 1 898 500 $
Salary Average Commitment
Year 2019 : 6 798 937 $
Year 2020 : 4 727 375 $
Year 2021 : 3 330 500 $
Year 2022 : 1 898 500 $

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Place
Level 1: 6500 - 100 $ - 6 155 - 94,70%
Level 2: 5500 - 60 $ - 5 196 - 94,48%
Level 3: 2500 - 35 $ - 2 364 - 94,56%
Level 4: 4500 - 25 $ - 4 269 - 94,86%
Luxury : 1000 - 200 $ - 953 - 95,29%
Total Capacity :20000

Income

Home Games Left15
Average Attendance - %18 937 - 94,69%
Average Income per Game1 634 187 $
Year to Date Revenue42 488 856 $

Expense

Pro Players Total Salaries86 686 459 $
Pro Players Total Average Salaries86 686 459 $
Farm Players Total Salaries9 533 171 $
Farm Players Total Average Salaries9 368 171 $
Coaches Total Salaries2 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value(5 000 000 $)
Pro Year To Date Expenses59 371 643 $
Farm Year To Date Expenses5 711 251 $
Pro Salary Cap To Date58 797 275 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue24 512 802 $
Pro Remaining Season Days83
Pro Expenses Per Days449 674 $
Pro Estimated Expenses37 322 942 $
Farm Remaining Season Days91
Farm Expenses Per Days51 888 $
Farm Estimated Expenses4 721 808 $
Estimated Season Expenses42 044 750 $
Season Salary Cap81 686 459 $
Estimate Under Maximum Salary Cap of 115 000 000 $33 313 541 $
Estimate Over Minimum Salary Cap of 0 $ 81 686 459 $
Current Bank Account(22 594 038 $)
Projected Bank Account(40 125 986 $)

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 (Out of Payroll) 7 000 000 $ (5)
Kyle Okposo 6 000 000 $ (4)
Bryan Little 5 820 834 $ (2)
Brady Skjei 5 775 000 $ (2)
Martin Jones (Out of Payroll) 5 750 000 $ (5)
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)
Chris Tierney 2 790 625 $ (2)
Derick Brassard 2 656 250 $ (1)
Matt Nieto 1 876 250 $ (2)
Patrick Maroon 1 662 500 $ (1)
Jesper Bratt 825 000 $ (2)
Pontus Aberg 630 000 $ (3)
Total Pro Players22
Salary Commitment
Year 2019 : 107 436 459 $
Year 2020 : 87 417 709 $
Year 2021 : 61 730 000 $
Year 2022 : 46 500 000 $
Salary Average Commitment
Year 2019 : 107 436 459 $
Year 2020 : 87 417 709 $
Year 2021 : 61 730 000 $
Year 2022 : 46 500 000 $
Salary Cap with 1 Way Contract
Year 2019 : 107 436 459 $
Year 2020 : 87 417 709 $
Year 2021 : 61 730 000 $
Year 2022 : 46 500 000 $

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)
Cam Ward 285 000 $ (1)
Derrick Pouliot 270 000 $ (2)
Melker Karlsson 250 000 $ (2)
Ryan Reaves 227 500 $ (1)
Mattias Janmark 207 000 $ (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 : 9 533 171 $
Year 2020 : 8 365 671 $
Year 2021 : 4 065 000 $
Year 2022 : 1 400 000 $
Salary Average Commitment
Year 2019 : 9 368 171 $
Year 2020 : 8 365 671 $
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 30 319 539 $ 112 387 325 $ 2 612 675 $ 112 387 325 $ 211334
Canadiens (4 645 603 $) 112 766 999 $ 2 233 001 $ 112 766 999 $ 212647
Maple Leafs 85 919 365 $ 107 637 083 $ 7 362 917 $ 107 637 083 $ 212344
Nordiques 37 804 748 $ 92 436 666 $ 22 563 334 $ 92 436 666 $ 202343
Blackhawks 35 153 280 $ 112 044 814 $ 2 955 186 $ 112 044 814 $ 222648
Devils (14 720 943 $) 85 635 417 $ 29 364 583 $ 85 635 417 $ 223456
Rangers (17 779 977 $) 104 631 668 $ 10 368 332 $ 104 631 668 $ 202242
Red Wings 72 594 383 $ 113 406 558 $ 1 593 442 $ 113 406 558 $ 232548
Capitals (22 280 713 $) 114 806 001 $ 193 999 $ 114 806 001 $ 222244
Golden Seals (11 923 251 $) 112 567 142 $ 2 432 858 $ 112 567 142 $ 202545
North Stars 520 158 $ 108 157 152 $ 6 842 848 $ 108 157 152 $ 241943
Whalers 28 362 259 $ 96 392 976 $ 18 607 024 $ 96 392 976 $ 202545
Canucks 3 992 597 $ 86 795 357 $ 28 204 643 $ 86 795 357 $ 212748
Jets 35 276 215 $ 100 683 405 $ 14 316 595 $ 100 683 405 $ 202444
Kings (19 339 280 $) 76 958 750 $ 38 041 250 $ 76 958 750 $ 223153
Oilers (22 594 038 $) 81 686 459 $ 33 313 541 $ 81 686 459 $ 222749