Team FinanceLast Update - 16 octobre 2021 at 10:11
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 $ - 5 050 - 77,69%
Level 2: 5500 - 60 $ - 4 190 - 76,18%
Level 3: 2500 - 35 $ - 1 944 - 77,75%
Level 4: 4500 - 25 $ - 3 508 - 77,96%
Luxury : 1000 - 200 $ - 826 - 82,60%
Total Capacity :20000

Income

Home Games Left38
Average Attendance - %15 517 - 77,59%
Average Income per Game1 346 604 $
Year to Date Revenue4 039 812 $

Expense

Pro Players Total Salaries96 810 962 $
Pro Players Total Average Salaries96 810 963 $
Farm Players Total Salaries4 435 562 $
Farm Players Total Average Salaries4 435 562 $
Coaches Total Salaries4 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value1 200 000 $
Pro Year To Date Expenses8 662 359 $
Farm Year To Date Expenses483 222 $
Pro Salary Cap To Date8 410 856 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue51 170 952 $
Pro Remaining Season Days153
Pro Expenses Per Days597 670 $
Pro Estimated Expenses91 443 510 $
Farm Remaining Season Days150
Farm Expenses Per Days33 144 $
Farm Estimated Expenses4 971 600 $
Estimated Season Expenses96 415 110 $
Season Salary Cap98 010 963 $
Estimate Under Maximum Salary Cap of 115 000 000 $16 989 037 $
Estimate Over Minimum Salary Cap of 0 $ 98 010 963 $
Current Bank Account(47 629 318 $)
Projected Bank Account(92 873 476 $)

Pro Players Salaries

Alexander Ovechkin 9 975 000 $ (4)
Nicklas Backstrom 9 200 000 $ (4)
Oliver Ekman-Larsson 8 662 500 $ (2)
Zach Parise 7 538 462 $ (4)
Carter Verhaeghe 6 100 000 $ (5)
Jordan Staal 6 000 000 $ (2)
Jeff Petry 5 937 500 $ (5)
Cam Atkinson 5 875 000 $ (4)
Jaccob Slavin (Out of Payroll) 5 565 000 $ (1)
Jean-Gabriel Pageau 5 500 000 $ (2)
Jonathan Marchessault 5 250 000 $ (4)
T.J. Brodie 5 250 000 $ (2)
Alex Goligoski (Out of Payroll) 4 500 000 $ (3)
William Karlsson 4 462 500 $ (1)
Anthony DeAngelo 4 320 000 $ (3)
Anton Khudobin 3 333 333 $ (2)
Zdeno Chara 3 187 500 $ (2)
Kevin Fiala 2 700 000 $ (3)
Mike Smith 1 700 000 $ (2)
Josh Norris 925 000 $ (3)
Jason Robertson 894 167 $ (2)
Total Pro Players21
Salary Commitment
Year 2021 : 106 875 962 $
Year 2022 : 96 848 462 $
Year 2023 : 62 320 962 $
Year 2024 : 49 875 962 $
Salary Average Commitment
Year 2021 : 106 875 963 $
Year 2022 : 96 848 463 $
Year 2023 : 62 320 963 $
Year 2024 : 49 875 963 $
Salary Cap with 1 Way Contract
Year 2021 : 106 875 963 $
Year 2022 : 96 848 463 $
Year 2023 : 62 320 963 $
Year 2024 : 49 875 963 $

Farm Players Salaries

Linus Ullmark 525 000 $ (3)
Tyler Johnson 500 000 $ (3)
Travis Sanheim 444 125 $ (3)
Viktor Arvidsson 425 000 $ (3)
Paul Byron 357 000 $ (1)
Ondrej Kase 260 000 $ (1)
Anthony Stolarz 250 000 $ (4)
Jay Beagle 176 000 $ (1)
Brendan Perlini 142 500 $ (3)
Brett Connolly 135 000 $ (3)
Travis Dermott 125 000 $ (4)
Haydn Fleury 117 000 $ (4)
Henri Jokiharju 116 404 $ (1)
Andrew Peeke 91 667 $ (2)
Eetu Luostarinen 89 750 $ (3)
Dennis Cholowski 89 417 $ (1)
Zach Senyshyn 86 333 $ (3)
Logan Stanley 86 333 $ (3)
Owen Tippett 77 700 $ (5)
Gustav Lindstrom 77 583 $ (2)
Mitchell Stephens 73 750 $ (2)
Nick Merkley 67 500 $ (3)
Mike Hardman 62 500 $ (4)
Logan Brown 60 000 $ (1)
Total Farm Players24
Salary Commitment
Year 2021 : 4 435 562 $
Year 2022 : 3 376 741 $
Year 2023 : 3 133 741 $
Year 2024 : 632 200 $
Salary Average Commitment
Year 2021 : 4 435 562 $
Year 2022 : 3 376 741 $
Year 2023 : 3 133 741 $
Year 2024 : 632 200 $

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Bell
Level 1: 6500 - 100 $ - 5 152 - 79,25%
Level 2: 5500 - 60 $ - 4 279 - 77,80%
Level 3: 2500 - 35 $ - 1 994 - 79,77%
Level 4: 4500 - 25 $ - 3 493 - 77,61%
Luxury : 1000 - 200 $ - 792 - 79,18%
Total Capacity :20000

Income

Home Games Left37
Average Attendance - %15 709 - 78,54%
Average Income per Game1 359 171 $
Year to Date Revenue5 436 682 $

Expense

Pro Players Total Salaries100 633 532 $
Pro Players Total Average Salaries100 633 532 $
Farm Players Total Salaries4 539 308 $
Farm Players Total Average Salaries4 539 308 $
Coaches Total Salaries4 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value2 787 500 $
Pro Year To Date Expenses9 056 708 $
Farm Year To Date Expenses600 922 $
Pro Salary Cap To Date8 889 044 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue50 289 308 $
Pro Remaining Season Days153
Pro Expenses Per Days614 572 $
Pro Estimated Expenses94 029 516 $
Farm Remaining Season Days150
Farm Expenses Per Days42 923 $
Farm Estimated Expenses6 438 450 $
Estimated Season Expenses100 467 966 $
Season Salary Cap103 421 032 $
Estimate Under Maximum Salary Cap of 115 000 000 $11 578 968 $
Estimate Over Minimum Salary Cap of 0 $ 103 421 032 $
Current Bank Account(76 759 393 $)
Projected Bank Account(126 938 051 $)

Pro Players Salaries

Carey Price 10 500 000 $ (5)
Evgeny Kuznetsov 7 800 000 $ (4)
Clayton Keller 7 507 500 $ (3)
Aaron Ekblad 7 500 000 $ (4)
William Nylander 6 962 366 $ (3)
David Pastrnak 6 666 666 $ (2)
Jonas Brodin (Out of Payroll) 6 300 000 $ (4)
Mathew Barzal 6 300 000 $ (5)
Paul Stastny 6 175 000 $ (1)
Nikolaj Ehlers 6 000 000 $ (4)
Timo Meier 5 700 000 $ (3)
Thatcher Demko 5 250 000 $ (4)
Alexander Wennberg 4 900 000 $ (2)
Oscar Klefbom 4 167 000 $ (2)
Brandon Tanev 3 850 000 $ (2)
Mattias Ekholm 3 750 000 $ (1)
Andre Burakovsky 2 925 000 $ (1)
Denis Gurianov 2 295 000 $ (3)
Nick Holden 1 785 000 $ (1)
Scott Mayfield 600 000 $ (1)
Total Pro Players20
Salary Commitment
Year 2021 : 106 933 532 $
Year 2022 : 91 698 532 $
Year 2023 : 72 114 866 $
Year 2024 : 49 650 000 $
Salary Average Commitment
Year 2021 : 106 933 532 $
Year 2022 : 91 698 532 $
Year 2023 : 72 114 866 $
Year 2024 : 49 650 000 $
Salary Cap with 1 Way Contract
Year 2021 : 106 933 532 $
Year 2022 : 91 698 532 $
Year 2023 : 72 114 866 $
Year 2024 : 49 650 000 $

Farm Players Salaries

Charlie Coyle 577 500 $ (2)
Rasmus Andersson 500 500 $ (2)
Calvin De Haan 432 250 $ (2)
Ryan Dzingel 320 625 $ (1)
Oskar Sundqvist 316 250 $ (1)
Antti Raanta 210 000 $ (1)
Adrian Kempe 200 000 $ (2)
Samuel Blais 157 500 $ (1)
David Kampf 157 500 $ (1)
Nick Ritchie 149 893 $ (2)
Rasmus Asplund 100 000 $ (1)
Jason Dickinson 100 000 $ (1)
Dante Fabbro 92 500 $ (2)
Bowen Byram 89 417 $ (3)
Liam Foudy 89 417 $ (3)
Juuso Valimaki 89 417 $ (1)
Max Jones 86 333 $ (1)
Jakub Zboril 86 333 $ (3)
Pierre-Olivier Joseph 86 333 $ (2)
Jake Bean 86 333 $ (2)
Maxime Comtois 82 000 $ (1)
David Gustafsson 81 750 $ (2)
Nicolas Aube-Kubel 79 750 $ (2)
Ryan MacInnis 79 750 $ (2)
Joe Hicketts 78 750 $ (1)
Jansen Harkins 76 125 $ (1)
Yakov Trenin 73 083 $ (2)
Ivan Prosvetov 60 000 $ (1)
Total Farm Players28
Salary Commitment
Year 2021 : 4 539 309 $
Year 2022 : 2 704 808 $
Year 2023 : 265 167 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 4 539 309 $
Year 2022 : 2 704 808 $
Year 2023 : 265 167 $
Year 2024 : 0 $

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 6500 - 100 $ - 4 782 - 73,57%
Level 2: 5500 - 60 $ - 4 180 - 75,99%
Level 3: 2500 - 35 $ - 1 992 - 79,68%
Level 4: 4500 - 25 $ - 3 661 - 81,36%
Luxury : 1000 - 200 $ - 817 - 81,70%
Total Capacity :20000

Income

Home Games Left37
Average Attendance - %15 432 - 77,16%
Average Income per Game1 317 058 $
Year to Date Revenue5 268 231 $

Expense

Pro Players Total Salaries109 430 374 $
Pro Players Total Average Salaries109 430 374 $
Farm Players Total Salaries5 600 958 $
Farm Players Total Average Salaries5 600 958 $
Coaches Total Salaries2 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses9 257 640 $
Farm Year To Date Expenses563 500 $
Pro Salary Cap To Date9 173 808 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue48 731 137 $
Pro Remaining Season Days153
Pro Expenses Per Days661 260 $
Pro Estimated Expenses101 172 780 $
Farm Remaining Season Days150
Farm Expenses Per Days40 250 $
Farm Estimated Expenses6 037 500 $
Estimated Season Expenses107 210 280 $
Season Salary Cap109 430 374 $
Estimate Under Maximum Salary Cap of 115 000 000 $5 569 626 $
Estimate Over Minimum Salary Cap of 0 $ 109 430 374 $
Current Bank Account30 746 848 $
Projected Bank Account(27 732 295 $)

Pro Players Salaries

Erik Karlsson 11 500 000 $ (3)
Jack Eichel 10 000 000 $ (2)
Mikko Rantanen 9 712 500 $ (3)
Andrei Vasilevskiy 9 500 000 $ (4)
Johnny Gaudreau 6 750 000 $ (1)
Philipp Grubauer 6 490 000 $ (3)
Brayden Point 6 412 500 $ (3)
Jake Guentzel 6 300 000 $ (2)
Jonathan Huberdeau 6 195 000 $ (1)
Tomas Hertl 5 343 750 $ (5)
Jakob Chychrun 5 060 000 $ (1)
Zach Werenski 5 000 000 $ (2)
Ryan Pulock 4 750 000 $ (3)
Shayne Gostisbehere 4 500 000 $ (2)
Sean Couturier 4 333 333 $ (1)
Brandon Montour 3 500 000 $ (3)
Joel Eriksson Ek 1 413 125 $ (2)
Kirill Kaprizov 925 000 $ (2)
Andrei Svechnikov 925 000 $ (1)
Martin Necas 820 166 $ (4)
Total Pro Players20
Salary Commitment
Year 2021 : 109 430 374 $
Year 2022 : 86 167 041 $
Year 2023 : 58 028 916 $
Year 2024 : 15 663 916 $
Salary Average Commitment
Year 2021 : 109 430 374 $
Year 2022 : 86 167 041 $
Year 2023 : 58 028 916 $
Year 2024 : 15 663 916 $
Salary Cap with 1 Way Contract
Year 2021 : 109 430 374 $
Year 2022 : 86 167 041 $
Year 2023 : 58 028 916 $
Year 2024 : 15 663 916 $

Farm Players Salaries

Gustav Nyquist 577 500 $ (1)
Noah Hanifin 519 750 $ (2)
Tyler Bertuzzi 451 250 $ (3)
Colin Miller 426 250 $ (2)
J.T. Compher 367 500 $ (1)
Tristan Jarry 332 500 $ (4)
Dylan Strome 285 000 $ (3)
Max Domi 283 500 $ (1)
Warren Foegele 275 000 $ (3)
Filip Chytil 218 500 $ (3)
Luke Kunin 218 500 $ (3)
Adin Hill 206 625 $ (3)
Danton Heinen 104 500 $ (2)
Christian Fischer 95 000 $ (2)
Jack Hughes 92 500 $ (2)
Joel Farabee 92 500 $ (2)
Trevor Zegras 92 500 $ (3)
Trent Frederic 92 500 $ (1)
Tobias Bjornfot 89 417 $ (3)
Dylan Cozens 89 417 $ (3)
Alexander Nylander 86 333 $ (2)
Timothy Liljegren 86 333 $ (2)
Morgan Frost 86 333 $ (2)
Malcolm Subban 76 500 $ (1)
Jaret Anderson-Dolan 74 750 $ (3)
Caleb Jones 72 000 $ (1)
Nicolas Roy 71 250 $ (3)
Erik Cernak 69 750 $ (1)
Samuel Morin 67 500 $ (3)
Total Farm Players29
Salary Commitment
Year 2021 : 5 600 958 $
Year 2022 : 4 061 708 $
Year 2023 : 2 472 209 $
Year 2024 : 332 500 $
Salary Average Commitment
Year 2021 : 5 600 958 $
Year 2022 : 4 061 708 $
Year 2023 : 2 472 209 $
Year 2024 : 332 500 $

Nordiques



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Vidéotron
Level 1: 6500 - 100 $ - 5 104 - 78,52%
Level 2: 5500 - 60 $ - 4 141 - 75,29%
Level 3: 2500 - 35 $ - 1 873 - 74,92%
Level 4: 4500 - 25 $ - 3 626 - 80,57%
Luxury : 1000 - 200 $ - 810 - 80,95%
Total Capacity :20000

Income

Home Games Left37
Average Attendance - %15 553 - 77,76%
Average Income per Game1 346 136 $
Year to Date Revenue5 384 543 $

Expense

Pro Players Total Salaries91 944 167 $
Pro Players Total Average Salaries91 944 167 $
Farm Players Total Salaries3 561 991 $
Farm Players Total Average Salaries3 561 991 $
Coaches Total Salaries3 250 000 $
Luxury Taxe Total0 $
Special Salary Cap Value9 000 000 $
Pro Year To Date Expenses7 878 314 $
Farm Year To Date Expenses389 438 $
Pro Salary Cap To Date7 689 692 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue49 807 023 $
Pro Remaining Season Days153
Pro Expenses Per Days564 037 $
Pro Estimated Expenses86 297 661 $
Farm Remaining Season Days150
Farm Expenses Per Days27 817 $
Farm Estimated Expenses4 172 550 $
Estimated Season Expenses90 470 211 $
Season Salary Cap100 944 167 $
Estimate Under Maximum Salary Cap of 115 000 000 $14 055 833 $
Estimate Over Minimum Salary Cap of 0 $ 100 944 167 $
Current Bank Account(11 184 091 $)
Projected Bank Account(51 847 279 $)

Pro Players Salaries

Bobby Ryan 7 250 000 $ (1)
Torey Krug 6 500 000 $ (4)
Dustin Brown 5 875 000 $ (1)
Josh Anderson 5 775 000 $ (3)
Rasmus Ristolainen 5 400 000 $ (1)
Ondrej Palat 5 300 000 $ (1)
Tomas Tatar 5 300 000 $ (1)
Lawson Crouse 5 300 000 $ (2)
Michael Matheson 4 875 000 $ (5)
Vincent Trocheck 4 750 000 $ (1)
Mike Hoffman 4 500 000 $ (3)
Valeri Nichushkin 4 500 000 $ (2)
Darcy Kuemper 4 050 000 $ (3)
Vince Dunn 3 800 000 $ (3)
Sam Reinhart 3 650 000 $ (2)
Zack Kassian 3 520 000 $ (2)
Tyson Barrie 3 375 000 $ (2)
Kasperi Kapanen 3 040 000 $ (2)
Patrik Nemeth 2 750 000 $ (1)
Kirby Dach 925 000 $ (2)
Roope Hintz 811 667 $ (1)
MacKenzie Blackwood 697 500 $ (1)
Total Pro Players22
Salary Commitment
Year 2021 : 91 944 167 $
Year 2022 : 53 810 000 $
Year 2023 : 29 500 000 $
Year 2024 : 11 375 000 $
Salary Average Commitment
Year 2021 : 91 944 167 $
Year 2022 : 53 810 000 $
Year 2023 : 29 500 000 $
Year 2024 : 11 375 000 $
Salary Cap with 1 Way Contract
Year 2021 : 91 944 167 $
Year 2022 : 53 810 000 $
Year 2023 : 29 500 000 $
Year 2024 : 11 375 000 $

Farm Players Salaries

Wyatt Kalynuk 480 000 $ (5)
Nikita Zaitsev 450 000 $ (3)
Jesperi Kotkaniemi 387 025 $ (1)
Ross Colton 300 000 $ (4)
Jordan Greenway 178 500 $ (5)
Tomas Nosek 175 000 $ (2)
Josef Korenar 150 000 $ (3)
Mike Reilly 142 500 $ (1)
Joonas Korpisalo 103 500 $ (1)
Mario Ferraro 92 500 $ (2)
Jamie Drysdale 92 500 $ (3)
Jake Oettinger 92 500 $ (3)
Kristian Vesalainen 89 417 $ (3)
Cedric Paquette 89 300 $ (2)
Cole Caufield 88 083 $ (3)
Cody Glass 86 333 $ (2)
Jack Studnicka 86 333 $ (2)
Tyler Ennis 85 000 $ (3)
Philipp Kurashev 84 250 $ (2)
Ryan McLeod 83 417 $ (3)
Cale Fleury 83 333 $ (1)
Justin Bailey 71 250 $ (2)
Noah Juulsen 71 250 $ (2)
Total Farm Players23
Salary Commitment
Year 2021 : 3 561 991 $
Year 2022 : 2 845 633 $
Year 2023 : 2 089 417 $
Year 2024 : 958 500 $
Salary Average Commitment
Year 2021 : 3 561 991 $
Year 2022 : 2 845 633 $
Year 2023 : 2 089 417 $
Year 2024 : 958 500 $

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6500 - 100 $ - 5 015 - 77,15%
Level 2: 5500 - 60 $ - 4 248 - 77,23%
Level 3: 2500 - 35 $ - 1 880 - 75,21%
Level 4: 4500 - 25 $ - 3 668 - 81,50%
Luxury : 1000 - 200 $ - 784 - 78,38%
Total Capacity :20000

Income

Home Games Left37
Average Attendance - %15 594 - 77,97%
Average Income per Game1 338 233 $
Year to Date Revenue5 352 931 $

Expense

Pro Players Total Salaries108 626 003 $
Pro Players Total Average Salaries108 626 003 $
Farm Players Total Salaries4 052 071 $
Farm Players Total Average Salaries4 052 071 $
Coaches Total Salaries8 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses9 525 530 $
Farm Year To Date Expenses602 000 $
Pro Salary Cap To Date9 106 370 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue49 514 612 $
Pro Remaining Season Days153
Pro Expenses Per Days680 395 $
Pro Estimated Expenses104 100 435 $
Farm Remaining Season Days150
Farm Expenses Per Days43 000 $
Farm Estimated Expenses6 450 000 $
Estimated Season Expenses110 550 435 $
Season Salary Cap108 626 003 $
Estimate Under Maximum Salary Cap of 115 000 000 $6 373 997 $
Estimate Over Minimum Salary Cap of 0 $ 108 626 003 $
Current Bank Account(38 587 844 $)
Projected Bank Account(99 623 667 $)

Pro Players Salaries

Drew Doughty 11 550 000 $ (2)
Anze Kopitar 10 000 000 $ (3)
Sebastian Aho 8 454 000 $ (3)
Victor Hedman 7 875 000 $ (4)
Kyle Connor 7 857 143 $ (2)
Nathan MacKinnon 6 300 000 $ (2)
Travis Konecny 5 775 000 $ (3)
Colton Parayko 5 500 000 $ (1)
Tom Wilson 5 425 000 $ (2)
Oliver Bjorkstrand 5 400 000 $ (5)
Mika Zibanejad 5 350 000 $ (1)
Semyon Varlamov 5 250 000 $ (1)
Morgan Rielly 5 000 000 $ (1)
Elias Lindholm 4 850 000 $ (2)
Kevin Hayes 4 398 750 $ (1)
Rickard Rakell 3 789 444 $ (1)
Pavel Buchnevich 3 087 500 $ (1)
Cody Ceci 1 125 000 $ (2)
Igor Shesterkin 925 000 $ (2)
Filip Hronek 714 166 $ (1)
Total Pro Players20
Salary Commitment
Year 2021 : 108 626 003 $
Year 2022 : 75 536 143 $
Year 2023 : 37 504 000 $
Year 2024 : 13 275 000 $
Salary Average Commitment
Year 2021 : 108 626 003 $
Year 2022 : 75 536 143 $
Year 2023 : 37 504 000 $
Year 2024 : 13 275 000 $
Salary Cap with 1 Way Contract
Year 2021 : 108 626 003 $
Year 2022 : 75 536 143 $
Year 2023 : 37 504 000 $
Year 2024 : 13 275 000 $

Farm Players Salaries

Nick Schmaltz 585 000 $ (4)
Danny DeKeyser 500 000 $ (1)
Oskar Lindblom 285 000 $ (4)
Eric Comrie 200 000 $ (2)
Steven Santini 200 000 $ (1)
Ryan Donato 199 500 $ (1)
Pavel Francouz 190 000 $ (2)
Tage Thompson 140 000 $ (3)
Casey Mittelstadt 130 245 $ (1)
Carter Rowney 120 000 $ (1)
Anders Bjork 101 333 $ (2)
Carl Grundstrom 92 500 $ (1)
Isac Lundestrom 92 500 $ (1)
Alexandre Texier 89 750 $ (2)
Noah Dobson 89 417 $ (2)
Kieffer Bellows 89 417 $ (3)
Robert Thomas 89 417 $ (1)
Martin Kaut 86 333 $ (3)
Christian Wolanin 85 500 $ (1)
Brett Howden 79 650 $ (3)
Dylan Sikura 78 750 $ (2)
Lias Andersson 78 671 $ (3)
Sonny Milano 78 671 $ (1)
Kaapo Kahkonen 76 750 $ (2)
Morgan Geekie 76 333 $ (3)
Kale Clague 76 167 $ (3)
Rudolfs Balcers 75 917 $ (1)
Sami Niku 65 250 $ (4)
Total Farm Players28
Salary Commitment
Year 2021 : 4 052 071 $
Year 2022 : 2 387 821 $
Year 2023 : 1 561 821 $
Year 2024 : 935 250 $
Salary Average Commitment
Year 2021 : 4 052 071 $
Year 2022 : 2 387 821 $
Year 2023 : 1 561 821 $
Year 2024 : 935 250 $

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 6500 - 100 $ - 5 115 - 78,69%
Level 2: 5500 - 60 $ - 4 371 - 79,47%
Level 3: 2500 - 35 $ - 1 997 - 79,86%
Level 4: 4500 - 25 $ - 3 676 - 81,69%
Luxury : 1000 - 200 $ - 767 - 76,73%
Total Capacity :20000

Income

Home Games Left37
Average Attendance - %15 925 - 79,63%
Average Income per Game1 361 185 $
Year to Date Revenue5 444 738 $

Expense

Pro Players Total Salaries87 762 056 $
Pro Players Total Average Salaries87 762 056 $
Farm Players Total Salaries5 209 692 $
Farm Players Total Average Salaries5 209 692 $
Coaches Total Salaries2 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value4 750 000 $
Pro Year To Date Expenses7 344 930 $
Farm Year To Date Expenses528 474 $
Pro Salary Cap To Date7 219 182 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue50 363 826 $
Pro Remaining Season Days153
Pro Expenses Per Days534 503 $
Pro Estimated Expenses81 778 959 $
Farm Remaining Season Days150
Farm Expenses Per Days37 864 $
Farm Estimated Expenses5 679 600 $
Estimated Season Expenses87 458 559 $
Season Salary Cap92 512 056 $
Estimate Under Maximum Salary Cap of 115 000 000 $22 487 944 $
Estimate Over Minimum Salary Cap of 0 $ 92 512 056 $
Current Bank Account(45 416 826 $)
Projected Bank Account(82 511 559 $)

Pro Players Salaries

Dominik Kubalik 8 800 000 $ (3)
Phil Kessel 8 000 000 $ (1)
Nico Hischier 7 250 000 $ (5)
John Gibson 7 040 000 $ (2)
Keith Yandle 6 350 000 $ (2)
Mark Scheifele 6 125 000 $ (3)
Anton Stralman 5 500 000 $ (1)
Seth Jones 5 400 000 $ (1)
Hampus Lindholm 5 205 556 $ (1)
Kevin Shattenkirk 4 095 000 $ (2)
Petr Mrazek 3 990 000 $ (2)
Lars Eller 3 675 000 $ (2)
Cal Clutterbuck 3 500 000 $ (1)
Zemgus Girgensons 2 310 000 $ (2)
Alex Iafallo 2 303 750 $ (2)
Pavel Zacha 2 250 000 $ (2)
Justin Holl 2 000 000 $ (3)
Jack Roslovic 1 805 000 $ (3)
Ilya Mikheyev 1 562 750 $ (3)
Patrick Marleau 600 000 $ (1)
Total Pro Players20
Salary Commitment
Year 2021 : 87 762 056 $
Year 2022 : 59 556 500 $
Year 2023 : 27 542 750 $
Year 2024 : 7 250 000 $
Salary Average Commitment
Year 2021 : 87 762 056 $
Year 2022 : 59 556 500 $
Year 2023 : 27 542 750 $
Year 2024 : 7 250 000 $
Salary Cap with 1 Way Contract
Year 2021 : 87 762 056 $
Year 2022 : 59 556 500 $
Year 2023 : 27 542 750 $
Year 2024 : 7 250 000 $

Farm Players Salaries

Jamie Oleksiak 552 000 $ (1)
Mark Borowiecki 550 000 $ (2)
Josh Manson 410 000 $ (1)
Braden Holtby 408 500 $ (2)
Micheal Ferland 350 000 $ (2)
Curtis McElhinney 350 000 $ (1)
Marco Scandella 343 875 $ (2)
Xavier Ouellet 190 000 $ (1)
Brendan Gaunce 175 000 $ (2)
William Carrier 154 000 $ (2)
Jonas Siegenthaler 150 000 $ (1)
Boo Nieves 150 000 $ (1)
Jordan Weal 133 000 $ (1)
Johan Larsson 133 000 $ (2)
Dominik Simon 130 000 $ (1)
Nathan Beaulieu 118 750 $ (2)
Michael McCarron 100 000 $ (1)
Nicolas Deslauriers 95 000 $ (2)
Cal Foote 92 500 $ (3)
Nate Thompson 90 000 $ (1)
Ryan Murphy 75 000 $ (1)
Luca Sbisa 72 000 $ (2)
Vitek Vanecek 71 667 $ (3)
Michael Dal Colle 67 900 $ (1)
Jon Gillies 67 500 $ (1)
John Quenneville 60 000 $ (1)
Evgeny Svechnikov 60 000 $ (1)
Kaden Fulcher 60 000 $ (1)
Total Farm Players28
Salary Commitment
Year 2021 : 5 209 692 $
Year 2022 : 2 564 292 $
Year 2023 : 164 167 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 5 209 692 $
Year 2022 : 2 564 292 $
Year 2023 : 164 167 $
Year 2024 : 0 $

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadisen Square Garden
Level 1: 6500 - 100 $ - 5 235 - 80,54%
Level 2: 5500 - 60 $ - 4 291 - 78,01%
Level 3: 2500 - 35 $ - 1 962 - 78,47%
Level 4: 4500 - 25 $ - 3 372 - 74,93%
Luxury : 1000 - 200 $ - 769 - 76,90%
Total Capacity :20000

Income

Home Games Left38
Average Attendance - %15 628 - 78,14%
Average Income per Game1 359 623 $
Year to Date Revenue4 078 869 $

Expense

Pro Players Total Salaries105 400 167 $
Pro Players Total Average Salaries105 400 168 $
Farm Players Total Salaries5 444 001 $
Farm Players Total Average Salaries5 444 001 $
Coaches Total Salaries5 400 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses9 204 804 $
Farm Year To Date Expenses550 102 $
Pro Salary Cap To Date8 835 946 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue51 665 674 $
Pro Remaining Season Days153
Pro Expenses Per Days657 486 $
Pro Estimated Expenses100 595 358 $
Farm Remaining Season Days150
Farm Expenses Per Days39 293 $
Farm Estimated Expenses5 893 950 $
Estimated Season Expenses106 489 308 $
Season Salary Cap105 400 168 $
Estimate Under Maximum Salary Cap of 115 000 000 $9 599 832 $
Estimate Over Minimum Salary Cap of 0 $ 105 400 168 $
Current Bank Account(75 920 214 $)
Projected Bank Account(130 743 848 $)

Pro Players Salaries

Dougie Hamilton 9 000 000 $ (5)
Steven Stamkos 8 500 000 $ (3)
Matt Dumba 6 900 000 $ (2)
Patrice Bergeron 6 875 000 $ (1)
Brendan Gallagher 6 825 000 $ (4)
Jordan Binnington 6 600 000 $ (3)
Zach Hyman 5 775 000 $ (4)
Teuvo Teravainen 5 670 000 $ (2)
Jake Muzzin 5 625 000 $ (3)
Patric Hornqvist 5 300 000 $ (2)
Alexander Edler 5 100 000 $ (3)
Reilly Smith 5 000 000 $ (1)
Ben Bishop 4 916 667 $ (2)
Ryan Strome 4 275 000 $ (3)
Justin Faulk 4 000 000 $ (3)
Devon Toews 4 000 000 $ (1)
Elias Pettersson 3 171 000 $ (1)
Anthony Mantha 2 970 000 $ (1)
Victor Olofsson 2 897 500 $ (3)
Calle Jarnkrok 2 000 000 $ (1)
Total Pro Players20
Salary Commitment
Year 2021 : 105 400 167 $
Year 2022 : 81 384 167 $
Year 2023 : 58 597 500 $
Year 2024 : 21 600 000 $
Salary Average Commitment
Year 2021 : 105 400 168 $
Year 2022 : 81 384 168 $
Year 2023 : 58 597 500 $
Year 2024 : 21 600 000 $
Salary Cap with 1 Way Contract
Year 2021 : 105 400 168 $
Year 2022 : 81 384 168 $
Year 2023 : 58 597 500 $
Year 2024 : 21 600 000 $

Farm Players Salaries

Jason Zucker 577 500 $ (1)
Yegor Sharangovich 550 000 $ (2)
Josh Bailey 500 000 $ (2)
Matt Grzelcyk 405 625 $ (2)
Joel Edmundson 402 500 $ (1)
Chris Driedger 400 000 $ (1)
David Farrance 300 000 $ (1)
Joel Armia 300 000 $ (1)
Miles Wood 288 750 $ (3)
Andreas Athanasiou 256 500 $ (2)
Travis Hamonic 255 000 $ (5)
Brett Kulak 194 250 $ (2)
Cooper Marody 100 000 $ (1)
Zachary Jones 92 500 $ (3)
Adam Boqvist 89 417 $ (2)
Urho Vaakanainen 89 417 $ (3)
Michael Rasmussen 89 417 $ (1)
Klim Kostin 86 333 $ (3)
Marcus Pettersson 79 417 $ (1)
Nico Sturm 68 875 $ (3)
Adam Brooks 68 875 $ (3)
Matthew Highmore 68 875 $ (3)
Oscar Dansk 60 750 $ (1)
Mason Appleton 60 000 $ (3)
Brock McGinn 60 000 $ (1)
Total Farm Players25
Salary Commitment
Year 2021 : 5 444 001 $
Year 2022 : 3 074 417 $
Year 2023 : 1 078 625 $
Year 2024 : 255 000 $
Salary Average Commitment
Year 2021 : 5 444 001 $
Year 2022 : 3 074 417 $
Year 2023 : 1 078 625 $
Year 2024 : 255 000 $

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 6500 - 100 $ - 5 076 - 78,09%
Level 2: 5500 - 60 $ - 4 222 - 76,76%
Level 3: 2500 - 35 $ - 2 008 - 80,33%
Level 4: 4500 - 25 $ - 3 475 - 77,23%
Luxury : 1000 - 200 $ - 838 - 83,75%
Total Capacity :20000

Income

Home Games Left37
Average Attendance - %15 619 - 78,10%
Average Income per Game1 356 987 $
Year to Date Revenue5 427 949 $

Expense

Pro Players Total Salaries117 623 545 $
Pro Players Total Average Salaries117 623 546 $
Farm Players Total Salaries4 629 878 $
Farm Players Total Average Salaries4 629 878 $
Coaches Total Salaries1 950 000 $
Luxury Taxe Total0 $
Special Salary Cap Value(7 000 000 $)
Pro Year To Date Expenses9 794 792 $
Farm Year To Date Expenses476 336 $
Pro Salary Cap To Date9 710 960 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue50 208 528 $
Pro Remaining Season Days153
Pro Expenses Per Days710 321 $
Pro Estimated Expenses108 679 113 $
Farm Remaining Season Days150
Farm Expenses Per Days34 024 $
Farm Estimated Expenses5 103 600 $
Estimated Season Expenses113 782 713 $
Season Salary Cap110 623 546 $
Estimate Under Maximum Salary Cap of 115 000 000 $4 376 454 $
Estimate Over Minimum Salary Cap of 0 $ 110 623 546 $
Current Bank Account(1 792 831 $)
Projected Bank Account(65 367 016 $)

Pro Players Salaries

Connor McDavid 12 500 000 $ (5)
Mitchell Marner 10 893 000 $ (4)
Nikita Kucherov 9 975 000 $ (2)
Thomas Chabot 8 400 000 $ (3)
Claude Giroux 8 275 000 $ (1)
Ryan Suter 7 538 462 $ (4)
Kristopher Letang 7 250 000 $ (1)
Taylor Hall 7 200 000 $ (2)
Ivan Provorov 7 087 500 $ (3)
Jacob Markstrom 6 600 000 $ (2)
Esa Lindell 6 090 000 $ (2)
Aleksander Barkov 5 900 000 $ (1)
Alex Killorn 4 450 000 $ (2)
Anthony Cirelli 4 320 000 $ (5)
David Perron 3 800 000 $ (5)
Connor Brown 3 600 000 $ (2)
Tyler Motte 1 163 750 $ (2)
Adam Fox 925 000 $ (2)
Jake Evans 925 000 $ (2)
Carter Hart 730 833 $ (1)
Total Pro Players20
Salary Commitment
Year 2021 : 117 623 545 $
Year 2022 : 95 467 712 $
Year 2023 : 54 538 962 $
Year 2024 : 39 051 462 $
Salary Average Commitment
Year 2021 : 117 623 546 $
Year 2022 : 95 467 713 $
Year 2023 : 54 538 963 $
Year 2024 : 39 051 463 $
Salary Cap with 1 Way Contract
Year 2021 : 117 623 546 $
Year 2022 : 95 467 713 $
Year 2023 : 54 538 963 $
Year 2024 : 39 051 463 $

Farm Players Salaries

Neal Pionk 587 500 $ (4)
Jonathan Drouin 550 000 $ (2)
Christian Dvorak 489 500 $ (1)
Taro Hirose 420 000 $ (3)
Will Butcher 410 667 $ (1)
Nikita Zadorov 288 000 $ (1)
Emil Bemstrom 200 000 $ (1)
Ryan Murray 200 000 $ (1)
David Rittich 172 500 $ (1)
Jesse Puljujarvi 105 750 $ (3)
Troy Terry 92 500 $ (1)
Joey Anderson 92 500 $ (1)
Kevin Labanc 90 000 $ (1)
Adam Gaudette 89 750 $ (3)
Nils Hoglander 89 167 $ (3)
Evan Bouchard 86 333 $ (3)
Nicolas Beaudin 86 333 $ (3)
Michael McLeod 86 333 $ (1)
Jordan Kyrou 75 833 $ (1)
Josh Mahura 74 500 $ (1)
Drake Batherson 73 667 $ (1)
Mathieu Joseph 72 833 $ (1)
Alex Nedeljkovic 70 063 $ (1)
A.J. Greer 66 150 $ (1)
Yegor Zamula 60 000 $ (1)
Total Farm Players25
Salary Commitment
Year 2021 : 4 629 878 $
Year 2022 : 2 014 833 $
Year 2023 : 1 464 833 $
Year 2024 : 587 500 $
Salary Average Commitment
Year 2021 : 4 629 878 $
Year 2022 : 2 014 833 $
Year 2023 : 1 464 833 $
Year 2024 : 587 500 $

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameCapital One Arena
Level 1: 6500 - 100 $ - 5 129 - 78,90%
Level 2: 5500 - 60 $ - 4 416 - 80,29%
Level 3: 2500 - 35 $ - 1 876 - 75,03%
Level 4: 4500 - 25 $ - 3 512 - 78,03%
Luxury : 1000 - 200 $ - 779 - 77,88%
Total Capacity :20000

Income

Home Games Left37
Average Attendance - %15 711 - 78,55%
Average Income per Game1 358 749 $
Year to Date Revenue5 434 994 $

Expense

Pro Players Total Salaries96 000 227 $
Pro Players Total Average Salaries96 000 227 $
Farm Players Total Salaries3 422 625 $
Farm Players Total Average Salaries3 422 625 $
Coaches Total Salaries7 250 000 $
Luxury Taxe Total0 $
Special Salary Cap Value2 342 857 $
Pro Year To Date Expenses8 131 760 $
Farm Year To Date Expenses825 706 $
Pro Salary Cap To Date8 047 928 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue50 273 694 $
Pro Remaining Season Days153
Pro Expenses Per Days580 840 $
Pro Estimated Expenses88 868 520 $
Farm Remaining Season Days150
Farm Expenses Per Days58 979 $
Farm Estimated Expenses8 846 850 $
Estimated Season Expenses97 715 370 $
Season Salary Cap98 343 084 $
Estimate Under Maximum Salary Cap of 115 000 000 $16 656 916 $
Estimate Over Minimum Salary Cap of 0 $ 98 343 084 $
Current Bank Account(97 201 616 $)
Projected Bank Account(144 643 292 $)

Pro Players Salaries

Ryan Johansen 8 000 000 $ (4)
Vladimir Tarasenko 7 500 000 $ (2)
Jordan Eberle 6 325 000 $ (2)
Tyler Myers 6 300 000 $ (2)
Filip Forsberg 6 000 000 $ (1)
Tuukka Rask 5 880 000 $ (1)
Jakob Silfverberg 5 512 500 $ (2)
Nick Leddy 5 500 000 $ (1)
Jeff Carter 5 272 727 $ (1)
Dmitry Orlov 5 100 000 $ (2)
John Marino 4 620 000 $ (4)
Nazem Kadri 4 500 000 $ (1)
Pierre-Luc Dubois 4 250 000 $ (5)
Brett Pesce 4 025 000 $ (3)
Noel Acciari 4 000 000 $ (2)
Boone Jenner 3 562 500 $ (2)
Matt Murray 2 800 000 $ (5)
Josh Morrissey 2 677 500 $ (3)
Erik Haula 2 375 000 $ (2)
Vladislav Namestnikov 1 800 000 $ (4)
Total Pro Players20
Salary Commitment
Year 2021 : 96 000 227 $
Year 2022 : 68 847 500 $
Year 2023 : 28 172 500 $
Year 2024 : 21 470 000 $
Salary Average Commitment
Year 2021 : 96 000 227 $
Year 2022 : 68 847 500 $
Year 2023 : 28 172 500 $
Year 2024 : 21 470 000 $
Salary Cap with 1 Way Contract
Year 2021 : 96 000 227 $
Year 2022 : 68 847 500 $
Year 2023 : 28 172 500 $
Year 2024 : 21 470 000 $

Farm Players Salaries

Jake Allen 450 000 $ (5)
Ivan Barbashev 450 000 $ (2)
Nic Dowd 350 000 $ (5)
Alexander Kerfoot 332 500 $ (4)
Blake Comeau 228 000 $ (2)
Luke Glendening 220 000 $ (2)
Jonathan Bernier 150 000 $ (1)
Conor Timmins 92 500 $ (3)
Ian Mitchell 92 500 $ (3)
Rasmus Sandin 89 417 $ (2)
Julien Gauthier 86 333 $ (2)
Devin Shore 80 750 $ (3)
Martin Frk 68 875 $ (3)
Charles Hudon 68 000 $ (3)
Mark Pysyk 63 750 $ (3)
Mikey Anderson 60 000 $ (5)
Maksim Sushko 60 000 $ (5)
Marc Staal 60 000 $ (1)
Erik Gustafsson 60 000 $ (3)
Adam Ruzicka 60 000 $ (5)
Craig Anderson 60 000 $ (5)
Curtis Lazar 60 000 $ (5)
Nathan Bastian 60 000 $ (5)
Brian Boyle 60 000 $ (1)
Michael Hutchinson 60 000 $ (5)
Total Farm Players25
Salary Commitment
Year 2021 : 3 422 625 $
Year 2022 : 3 152 625 $
Year 2023 : 2 078 875 $
Year 2024 : 1 552 500 $
Salary Average Commitment
Year 2021 : 3 422 625 $
Year 2022 : 3 152 625 $
Year 2023 : 2 078 875 $
Year 2024 : 1 552 500 $

Golden Seals



Arena Capacity - Ticket Price
Attendance - %

Arena NameOracle Arena
Level 1: 6500 - 100 $ - 5 246 - 80,71%
Level 2: 5500 - 60 $ - 4 352 - 79,12%
Level 3: 2500 - 35 $ - 1 960 - 78,40%
Level 4: 4500 - 25 $ - 3 477 - 77,26%
Luxury : 1000 - 200 $ - 795 - 79,47%
Total Capacity :20000

Income

Home Games Left38
Average Attendance - %15 829 - 79,15%
Average Income per Game1 375 188 $
Year to Date Revenue4 125 563 $

Expense

Pro Players Total Salaries94 805 362 $
Pro Players Total Average Salaries94 805 362 $
Farm Players Total Salaries5 052 714 $
Farm Players Total Average Salaries5 052 714 $
Coaches Total Salaries5 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses8 517 692 $
Farm Year To Date Expenses518 220 $
Pro Salary Cap To Date8 182 364 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue52 257 131 $
Pro Remaining Season Days153
Pro Expenses Per Days591 649 $
Pro Estimated Expenses90 522 297 $
Farm Remaining Season Days150
Farm Expenses Per Days36 907 $
Farm Estimated Expenses5 536 050 $
Estimated Season Expenses96 058 347 $
Season Salary Cap94 805 362 $
Estimate Under Maximum Salary Cap of 115 000 000 $20 194 638 $
Estimate Over Minimum Salary Cap of 0 $ 94 805 362 $
Current Bank Account(94 153 059 $)
Projected Bank Account(137 954 275 $)

Pro Players Salaries

Tyler Seguin 9 875 000 $ (3)
Blake Wheeler 8 662 500 $ (2)
Leon Draisaitl 8 500 000 $ (4)
Brent Burns (Out of Payroll) 8 000 000 $ (4)
Max Pacioretty 6 650 000 $ (3)
Ryan Ellis 6 562 500 $ (2)
Mark Stone 5 880 000 $ (2)
Duncan Keith 5 538 462 $ (2)
Samuel Girard 5 000 000 $ (5)
Eeli Tolvanen 4 859 400 $ (1)
Jacob Trouba 4 400 000 $ (2)
Brenden Dillon 4 290 000 $ (1)
Tyler Toffoli 4 250 000 $ (3)
Frederik Andersen 4 050 000 $ (4)
Jake DeBrusk 3 307 500 $ (4)
Anthony Duclair 2 850 000 $ (4)
Frank Vatrano 2 670 000 $ (2)
Brayden McNabb 2 500 000 $ (1)
Jaroslav Halak 2 250 000 $ (1)
Anthony Beauvillier 1 785 000 $ (4)
Tim Stutzle 925 000 $ (2)
Total Pro Players21
Salary Commitment
Year 2021 : 102 805 362 $
Year 2022 : 88 905 962 $
Year 2023 : 54 267 500 $
Year 2024 : 33 492 500 $
Salary Average Commitment
Year 2021 : 102 805 362 $
Year 2022 : 88 905 962 $
Year 2023 : 54 267 500 $
Year 2024 : 33 492 500 $
Salary Cap with 1 Way Contract
Year 2021 : 102 805 362 $
Year 2022 : 88 905 962 $
Year 2023 : 54 267 500 $
Year 2024 : 33 492 500 $

Farm Players Salaries

Jonathan Quick 580 000 $ (2)
Yanni Gourde 542 500 $ (2)
Colin White 498 750 $ (3)
Nikita Gusev 450 000 $ (1)
Marcus Johansson 427 500 $ (1)
Olli Maatta 408 333 $ (1)
Brandon Manning 202 500 $ (1)
Justin Braun 180 000 $ (1)
Victor Mete 108 000 $ (3)
Zach Bogosian 95 000 $ (1)
Cayden Primeau 92 500 $ (2)
Shane Pinto 92 500 $ (3)
Ryan Poehling 92 500 $ (2)
K'Andre Miller 92 500 $ (3)
Oliver Wahlstrom 89 417 $ (3)
Gabriel Vilardi 89 417 $ (2)
Filip Zadina 89 417 $ (1)
Ty Dellandrea 86 333 $ (3)
Olli Juolevi 86 333 $ (3)
Nick Bjugstad 85 500 $ (2)
Troy Stecher 85 000 $ (1)
Mark Jankowski 78 400 $ (1)
Dillon Dube 77 883 $ (1)
Jérémy Lauzon 74 750 $ (1)
Madison Bowey 72 500 $ (2)
Givani Smith 71 417 $ (2)
Samuel Montembeault 70 875 $ (1)
Philippe Myers 67 889 $ (1)
Teddy Blueger 65 000 $ (1)
Total Farm Players29
Salary Commitment
Year 2021 : 5 052 714 $
Year 2022 : 2 680 167 $
Year 2023 : 1 053 833 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 5 052 714 $
Year 2022 : 2 680 167 $
Year 2023 : 1 053 833 $
Year 2024 : 0 $

North Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6500 - 85 $ - 6 457 - 99,34%
Level 2: 5500 - 45 $ - 5 370 - 97,64%
Level 3: 2500 - 25 $ - 2 475 - 98,98%
Level 4: 4500 - 24 $ - 4 284 - 95,21%
Luxury : 1000 - 185 $ - 929 - 92,88%
Total Capacity :20000

Income

Home Games Left36
Average Attendance - %19 515 - 97,58%
Average Income per Game1 408 811 $
Year to Date Revenue7 044 054 $

Expense

Pro Players Total Salaries109 675 000 $
Pro Players Total Average Salaries109 675 000 $
Farm Players Total Salaries6 398 795 $
Farm Players Total Average Salaries6 398 795 $
Coaches Total Salaries4 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value(2 750 000 $)
Pro Year To Date Expenses9 601 502 $
Farm Year To Date Expenses631 610 $
Pro Salary Cap To Date9 350 006 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue50 717 189 $
Pro Remaining Season Days153
Pro Expenses Per Days674 701 $
Pro Estimated Expenses103 229 253 $
Farm Remaining Season Days150
Farm Expenses Per Days45 115 $
Farm Estimated Expenses6 767 250 $
Estimated Season Expenses109 996 503 $
Season Salary Cap106 925 000 $
Estimate Under Maximum Salary Cap of 115 000 000 $8 075 000 $
Estimate Over Minimum Salary Cap of 0 $ 106 925 000 $
Current Bank Account(59 661 295 $)
Projected Bank Account(118 940 609 $)

Pro Players Salaries

Patrick Kane 10 500 000 $ (2)
Evgeni Malkin 9 500 000 $ (1)
Alex Pietrangelo 8 800 000 $ (4)
Sidney Crosby 8 700 000 $ (4)
Logan Couture 8 400 000 $ (2)
Jared Spurgeon 7 575 000 $ (4)
Ryan McDonagh 6 750 000 $ (3)
Mark Giordano 6 750 000 $ (1)
Marc-Andre Fleury 6 300 000 $ (3)
J.T. Miller 5 512 500 $ (1)
Bo Horvat 5 500 000 $ (2)
Mikael Granlund 5 175 000 $ (1)
Ryan Nugent-Hopkins 5 125 000 $ (5)
Alec Martinez 4 987 500 $ (4)
Bryan Rust 3 500 000 $ (1)
Cam Talbot 2 475 000 $ (1)
Brad Richardson (Out of Payroll) 2 000 000 $ (2)
Derek Grant 1 500 000 $ (3)
Josh Archibald 1 425 000 $ (3)
Andy Greene 1 200 000 $ (3)
Total Pro Players20
Salary Commitment
Year 2021 : 111 675 000 $
Year 2022 : 78 762 500 $
Year 2023 : 52 362 500 $
Year 2024 : 35 187 500 $
Salary Average Commitment
Year 2021 : 111 675 000 $
Year 2022 : 78 762 500 $
Year 2023 : 52 362 500 $
Year 2024 : 35 187 500 $
Salary Cap with 1 Way Contract
Year 2021 : 111 675 000 $
Year 2022 : 78 762 500 $
Year 2023 : 52 362 500 $
Year 2024 : 35 187 500 $

Farm Players Salaries

Jeremy Swayman 590 000 $ (2)
Frans Nielsen 525 000 $ (1)
Brandon Saad 472 500 $ (4)
Adam Larsson 450 000 $ (2)
Alex Stalock 400 000 $ (1)
Chris Tierney 400 000 $ (2)
Colton Sissons 314 286 $ (3)
Tyler Pitlick 300 000 $ (2)
Jared McCann 279 300 $ (3)
Nick Jensen 262 500 $ (2)
Ian Cole 261 000 $ (3)
Dylan DeMelo 250 000 $ (2)
Brad Hunt 200 000 $ (1)
Jesper Fast 200 000 $ (3)
Josh Leivo 200 000 $ (1)
Michal Kempny 200 000 $ (1)
Rocco Grimaldi 200 000 $ (1)
Jordan Martinook 180 000 $ (3)
Austin Watson 150 000 $ (3)
Casey DeSmith 125 000 $ (2)
Brandon Sutter 106 875 $ (2)
Artem Anisimov 100 000 $ (1)
Michael DiPietro 81 167 $ (1)
Filip Gustavsson 76 167 $ (3)
Ville Husso 75 000 $ (3)
Total Farm Players25
Salary Commitment
Year 2021 : 6 398 795 $
Year 2022 : 4 492 628 $
Year 2023 : 2 008 253 $
Year 2024 : 472 500 $
Salary Average Commitment
Year 2021 : 6 398 795 $
Year 2022 : 4 492 628 $
Year 2023 : 2 008 253 $
Year 2024 : 472 500 $

Whalers



Arena Capacity - Ticket Price
Attendance - %

Arena NameHartford Civic Center
Level 1: 6500 - 100 $ - 4 897 - 75,34%
Level 2: 5500 - 60 $ - 4 436 - 80,66%
Level 3: 2500 - 35 $ - 1 918 - 76,72%
Level 4: 4500 - 25 $ - 3 651 - 81,14%
Luxury : 1000 - 200 $ - 805 - 80,50%
Total Capacity :20000

Income

Home Games Left38
Average Attendance - %15 708 - 78,54%
Average Income per Game1 344 117 $
Year to Date Revenue4 032 350 $

Expense

Pro Players Total Salaries52 091 212 $
Pro Players Total Average Salaries52 091 212 $
Farm Players Total Salaries2 823 772 $
Farm Players Total Average Salaries2 823 772 $
Coaches Total Salaries4 250 000 $
Luxury Taxe Total0 $
Special Salary Cap Value10 050 000 $
Pro Year To Date Expenses4 585 206 $
Farm Year To Date Expenses366 992 $
Pro Salary Cap To Date4 354 668 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue51 076 433 $
Pro Remaining Season Days153
Pro Expenses Per Days328 390 $
Pro Estimated Expenses50 243 670 $
Farm Remaining Season Days150
Farm Expenses Per Days26 364 $
Farm Estimated Expenses3 954 600 $
Estimated Season Expenses54 198 270 $
Season Salary Cap62 141 212 $
Estimate Under Maximum Salary Cap of 115 000 000 $52 858 788 $
Estimate Over Minimum Salary Cap of 0 $ 62 141 212 $
Current Bank Account26 377 883 $
Projected Bank Account23 256 046 $

Pro Players Salaries

Miro Heiskanen 8 450 000 $ (5)
Matthew Tkachuk 6 300 000 $ (4)
Alex DeBrincat 6 080 000 $ (4)
Patrik Laine 6 075 000 $ (3)
Brady Tkachuk 3 493 500 $ (1)
Adam Lowry 3 412 500 $ (4)
Chandler Stephenson 2 887 500 $ (2)
Rasmus Dahlin 2 604 750 $ (1)
Alexandar Georgiev 2 303 750 $ (3)
Artturi Lehkonen 2 160 000 $ (2)
Corey Perry 950 000 $ (3)
Ilya Samsonov 925 000 $ (1)
Kaapo Kakko 925 000 $ (2)
Quinn Hughes 916 666 $ (1)
Alexander Romanov 894 167 $ (2)
Sam Steel 863 333 $ (1)
Ty Smith 863 333 $ (2)
Tyson Jost 786 713 $ (2)
Jeff Skinner 600 000 $ (4)
Marc-Edouard Vlasic 600 000 $ (5)
Total Pro Players20
Salary Commitment
Year 2021 : 52 091 212 $
Year 2022 : 43 287 963 $
Year 2023 : 34 771 250 $
Year 2024 : 25 442 500 $
Salary Average Commitment
Year 2021 : 52 091 212 $
Year 2022 : 43 287 963 $
Year 2023 : 34 771 250 $
Year 2024 : 25 442 500 $
Salary Cap with 1 Way Contract
Year 2021 : 52 091 212 $
Year 2022 : 43 287 963 $
Year 2023 : 34 771 250 $
Year 2024 : 25 442 500 $

Farm Players Salaries

Casey Cizikas 351 750 $ (3)
Markus Nutivaara 250 000 $ (2)
Robert Hagg 180 000 $ (2)
Brendan Lemieux 155 000 $ (2)
Nick Paul 135 000 $ (2)
Nolan Patrick 103 147 $ (1)
Joel Kiviranta 99 750 $ (3)
Trevor Van Riemsdyk 99 750 $ (1)
Stuart Skinner 92 500 $ (3)
Spencer Knight 92 500 $ (3)
Vitali Kravtsov 92 500 $ (3)
Jesper Boqvist 92 500 $ (2)
Erik Brannstrom 86 333 $ (2)
Joey Daccord 82 500 $ (1)
Nicolas Hague 79 167 $ (1)
Lucas Carlsson 75 000 $ (1)
Anthony Richard 75 000 $ (1)
Zach Whitecloud 68 875 $ (3)
Brogan Rafferty 67 500 $ (3)
Pierre Engvall 65 000 $ (1)
Vladislav Gavrikov 60 000 $ (4)
Aleksi Saarela 60 000 $ (2)
Alexander Barabanov 60 000 $ (1)
Brandon Hagel 60 000 $ (1)
Dylan Gambrell 60 000 $ (1)
Jack Rathbone 60 000 $ (5)
Antti Suomela 60 000 $ (1)
Michael Bunting 60 000 $ (1)
Total Farm Players28
Salary Commitment
Year 2021 : 2 823 772 $
Year 2022 : 1 944 208 $
Year 2023 : 985 375 $
Year 2024 : 120 000 $
Salary Average Commitment
Year 2021 : 2 823 772 $
Year 2022 : 1 944 208 $
Year 2023 : 985 375 $
Year 2024 : 120 000 $

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 6500 - 100 $ - 4 972 - 76,50%
Level 2: 5500 - 60 $ - 4 320 - 78,54%
Level 3: 2500 - 35 $ - 2 025 - 81,01%
Level 4: 4500 - 25 $ - 3 312 - 73,61%
Luxury : 1000 - 200 $ - 832 - 83,17%
Total Capacity :20000

Income

Home Games Left38
Average Attendance - %15 461 - 77,31%
Average Income per Game1 345 552 $
Year to Date Revenue4 036 655 $

Expense

Pro Players Total Salaries83 415 083 $
Pro Players Total Average Salaries83 415 083 $
Farm Players Total Salaries4 201 875 $
Farm Players Total Average Salaries4 201 875 $
Coaches Total Salaries2 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value3 087 500 $
Pro Year To Date Expenses7 024 982 $
Farm Year To Date Expenses444 066 $
Pro Salary Cap To Date6 941 150 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue51 130 963 $
Pro Remaining Season Days153
Pro Expenses Per Days505 480 $
Pro Estimated Expenses77 338 440 $
Farm Remaining Season Days150
Farm Expenses Per Days31 719 $
Farm Estimated Expenses4 757 850 $
Estimated Season Expenses82 096 290 $
Season Salary Cap86 502 583 $
Estimate Under Maximum Salary Cap of 115 000 000 $28 497 417 $
Estimate Over Minimum Salary Cap of 0 $ 86 502 583 $
Current Bank Account(34 327 480 $)
Projected Bank Account(65 292 807 $)

Pro Players Salaries

Matt Duchene 8 800 000 $ (1)
Evander Kane 7 350 000 $ (1)
Brayden Schenn 6 500 000 $ (4)
Dylan Larkin 6 100 000 $ (3)
Jaden Schwartz 6 050 000 $ (3)
Shea Theodore 5 460 000 $ (2)
Brock Boeser 5 287 500 $ (4)
Conor Garland 5 197 500 $ (4)
Artem Zub 4 800 000 $ (3)
Mikhail Sergachev 4 320 000 $ (5)
Joonas Donskoi 4 095 000 $ (2)
Zach Aston-Reese 3 700 000 $ (1)
Kyle Palmieri 3 348 000 $ (1)
MacKenzie Weegar 3 250 000 $ (2)
Derek Ryan 2 968 750 $ (3)
Andrew Mangiapane 2 182 500 $ (4)
Robin Lehner 1 275 000 $ (1)
Ryan Lindgren 925 000 $ (2)
Ilya Sorokin 925 000 $ (3)
Cale Makar 880 833 $ (1)
Total Pro Players20
Salary Commitment
Year 2021 : 83 415 083 $
Year 2022 : 58 061 250 $
Year 2023 : 44 331 250 $
Year 2024 : 23 487 500 $
Salary Average Commitment
Year 2021 : 83 415 083 $
Year 2022 : 58 061 250 $
Year 2023 : 44 331 250 $
Year 2024 : 23 487 500 $
Salary Cap with 1 Way Contract
Year 2021 : 83 415 083 $
Year 2022 : 58 061 250 $
Year 2023 : 44 331 250 $
Year 2024 : 23 487 500 $

Farm Players Salaries

Arttu Ruotsalainen 590 000 $ (2)
Alex Barré-Boulet 590 000 $ (2)
Radek Faksa 470 000 $ (2)
Colin Blackwell 250 000 $ (1)
Sean Walker 250 000 $ (1)
Ethan Bear 190 000 $ (3)
Janne Kuokkanen 173 375 $ (3)
Riley Stillman 148 500 $ (1)
Jacob Bryson 120 000 $ (1)
Dylan Coghlan 120 000 $ (3)
Collin Delia 110 000 $ (1)
Kevin Stenlund 105 000 $ (1)
Noah Gregor 102 000 $ (1)
Blake Lizotte 92 500 $ (2)
Wade Allison 92 500 $ (3)
Barrett Hayton 89 417 $ (2)
Zack MacEwen 86 625 $ (1)
Libor Hajek 83 333 $ (2)
Sebastian Aho 76 125 $ (1)
Timothy Gettinger 75 000 $ (1)
Matt Luff 75 000 $ (1)
Daniel Sprong 72 500 $ (2)
Daniel Vladar 60 000 $ (1)
Jeremy Davies 60 000 $ (1)
Ivan Chekhovich 60 000 $ (1)
Kailer Yamamoto 60 000 $ (1)
Total Farm Players26
Salary Commitment
Year 2021 : 4 201 875 $
Year 2022 : 2 563 625 $
Year 2023 : 575 875 $
Year 2024 : 0 $
Salary Average Commitment
Year 2021 : 4 201 875 $
Year 2022 : 2 563 625 $
Year 2023 : 575 875 $
Year 2024 : 0 $

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell MTS Place
Level 1: 6500 - 100 $ - 5 082 - 78,18%
Level 2: 5500 - 60 $ - 4 408 - 80,15%
Level 3: 2500 - 35 $ - 2 075 - 82,99%
Level 4: 4500 - 25 $ - 3 596 - 79,91%
Luxury : 1000 - 200 $ - 794 - 79,38%
Total Capacity :20000

Income

Home Games Left37
Average Attendance - %15 955 - 79,77%
Average Income per Game1 367 452 $
Year to Date Revenue5 469 806 $

Expense

Pro Players Total Salaries107 883 166 $
Pro Players Total Average Salaries107 883 166 $
Farm Players Total Salaries5 189 558 $
Farm Players Total Average Salaries5 189 558 $
Coaches Total Salaries7 750 000 $
Luxury Taxe Total0 $
Special Salary Cap Value(8 517 857 $)
Pro Year To Date Expenses9 484 216 $
Farm Year To Date Expenses656 432 $
Pro Salary Cap To Date9 044 098 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue50 595 706 $
Pro Remaining Season Days153
Pro Expenses Per Days677 444 $
Pro Estimated Expenses103 648 932 $
Farm Remaining Season Days150
Farm Expenses Per Days46 888 $
Farm Estimated Expenses7 033 200 $
Estimated Season Expenses110 682 132 $
Season Salary Cap99 365 309 $
Estimate Under Maximum Salary Cap of 115 000 000 $15 634 691 $
Estimate Over Minimum Salary Cap of 0 $ 99 365 309 $
Current Bank Account(24 496 336 $)
Projected Bank Account(84 582 762 $)

Pro Players Salaries

Artemi Panarin 11 642 860 $ (3)
Auston Matthews 11 634 000 $ (3)
Shea Weber 7 857 143 $ (5)
Ryan O'Reilly 7 500 000 $ (2)
Gabriel Landeskog 7 350 000 $ (4)
Alexander Radulov 6 250 000 $ (1)
Nate Schmidt 6 247 500 $ (2)
Connor Hellebuyck 6 166 666 $ (2)
T.J. Oshie 5 750 000 $ (4)
Blake Coleman 5 390 000 $ (3)
Juuse Saros 5 000 000 $ (4)
Ryan Getzlaf 4 500 000 $ (1)
John Klingberg 4 250 000 $ (1)
Justin Schultz 3 600 000 $ (3)
Tanner Pearson 3 250 000 $ (3)
Jakub Vrana 3 182 500 $ (1)
Darnell Nurse 3 040 000 $ (1)
Gustav Forsling 2 666 667 $ (3)
Nick Bonino 1 742 500 $ (5)
Nick Suzuki 863 333 $ (1)
Total Pro Players20
Salary Commitment
Year 2021 : 107 883 166 $
Year 2022 : 85 797 333 $
Year 2023 : 65 883 167 $
Year 2024 : 27 699 643 $
Salary Average Commitment
Year 2021 : 107 883 166 $
Year 2022 : 85 797 333 $
Year 2023 : 65 883 167 $
Year 2024 : 27 699 643 $
Salary Cap with 1 Way Contract
Year 2021 : 107 883 166 $
Year 2022 : 85 797 333 $
Year 2023 : 65 883 167 $
Year 2024 : 27 699 643 $

Farm Players Salaries

Adam Pelech 575 000 $ (5)
Mikael Backlund 535 000 $ (3)
Barclay Goodrow 437 000 $ (1)
Maxime Lajoie 400 000 $ (2)
Jason Demers 396 000 $ (1)
Marcus Foligno 300 000 $ (2)
Eric Staal 292 500 $ (2)
Brandon Carlo 256 500 $ (3)
Michael Grabner 254 600 $ (1)
Adam Erne 250 000 $ (5)
Laurent Brossoit 200 000 $ (1)
Brian Elliott 160 000 $ (3)
Jacob Larsson 114 000 $ (2)
Guillaume Brisebois 100 000 $ (1)
Mattias Samuelsson 92 500 $ (3)
Brendan Guhle 80 000 $ (1)
Ukko-Pekka Luukkonen 77 833 $ (3)
Trevor Moore 75 000 $ (1)
Jason Spezza 75 000 $ (1)
Nick Seeler 75 000 $ (1)
Alex Formenton 74 750 $ (3)
Gabriel Carlsson 68 875 $ (3)
Thomas Greiss 60 000 $ (1)
Matt Roy 60 000 $ (2)
Milan Lucic 60 000 $ (1)
Sean Kuraly 60 000 $ (1)
Joe Thornton 60 000 $ (1)
Total Farm Players27
Salary Commitment
Year 2021 : 5 189 558 $
Year 2022 : 3 256 958 $
Year 2023 : 2 090 458 $
Year 2024 : 825 000 $
Salary Average Commitment
Year 2021 : 5 189 558 $
Year 2022 : 3 256 958 $
Year 2023 : 2 090 458 $
Year 2024 : 825 000 $

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6500 - 100 $ - 4 959 - 76,29%
Level 2: 5500 - 60 $ - 4 387 - 79,76%
Level 3: 2500 - 35 $ - 1 869 - 74,76%
Level 4: 4500 - 25 $ - 3 664 - 81,43%
Luxury : 1000 - 200 $ - 770 - 76,97%
Total Capacity :20000

Income

Home Games Left38
Average Attendance - %15 649 - 78,25%
Average Income per Game1 337 596 $
Year to Date Revenue4 012 787 $

Expense

Pro Players Total Salaries117 909 999 $
Pro Players Total Average Salaries117 909 999 $
Farm Players Total Salaries6 991 491 $
Farm Players Total Average Salaries6 991 491 $
Coaches Total Salaries2 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value(5 530 000 $)
Pro Year To Date Expenses9 968 504 $
Farm Year To Date Expenses682 206 $
Pro Salary Cap To Date9 884 672 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue50 828 635 $
Pro Remaining Season Days153
Pro Expenses Per Days712 036 $
Pro Estimated Expenses108 941 508 $
Farm Remaining Season Days150
Farm Expenses Per Days48 729 $
Farm Estimated Expenses7 309 350 $
Estimated Season Expenses116 250 858 $
Season Salary Cap112 379 999 $
Estimate Under Maximum Salary Cap of 115 000 000 $2 620 001 $
Estimate Over Minimum Salary Cap of 0 $ 112 379 999 $
Current Bank Account(94 435 829 $)
Projected Bank Account(159 858 052 $)

Pro Players Salaries

Jonathan Toews 10 500 000 $ (2)
P.K. Subban 9 000 000 $ (1)
Jakub Voracek 8 250 000 $ (3)
John Carlson 8 000 000 $ (4)
Joe Pavelski 7 000 000 $ (1)
Anders Lee 7 000 000 $ (3)
Brock Nelson 6 600 000 $ (3)
Elvis Merzlikins 6 500 000 $ (1)
Cam Fowler 6 500 000 $ (5)
Sean Monahan 6 375 000 $ (2)
Mats Zuccarello 6 300 000 $ (2)
Brad Marchand 6 125 000 $ (4)
Phillip Danault 5 775 000 $ (4)
Nino Niederreiter 5 250 000 $ (1)
Mikko Koskinen 4 500 000 $ (2)
Damon Severson 4 374 999 $ (4)
Connor Murphy 4 042 500 $ (3)
Carl Hagelin 2 750 000 $ (2)
Pierre-Edouard Bellemare 1 710 000 $ (2)
Ryan Graves 750 000 $ (1)
Jack Campbell 607 500 $ (2)
Total Pro Players21
Salary Commitment
Year 2021 : 117 909 999 $
Year 2022 : 89 409 999 $
Year 2023 : 56 667 499 $
Year 2024 : 30 774 999 $
Salary Average Commitment
Year 2021 : 117 909 999 $
Year 2022 : 89 409 999 $
Year 2023 : 56 667 499 $
Year 2024 : 30 774 999 $
Salary Cap with 1 Way Contract
Year 2021 : 117 909 999 $
Year 2022 : 89 409 999 $
Year 2023 : 56 667 499 $
Year 2024 : 30 774 999 $

Farm Players Salaries

James Neal 575 000 $ (2)
Tyler Bozak 500 000 $ (2)
Brian Dumoulin 471 500 $ (2)
Jake Gardiner 465 750 $ (1)
Tanner Jeannot 350 000 $ (2)
Leo Komarov 345 000 $ (1)
Scott Laughton 330 000 $ (3)
Dmitrij Jaskin 320 000 $ (1)
Craig Smith 310 000 $ (2)
Logan Thompson 300 000 $ (2)
Jake McCabe 300 000 $ (1)
Andrew Copp 291 200 $ (5)
Radko Gudas 250 000 $ (2)
Travis Zajac 250 000 $ (1)
James Reimer 225 000 $ (2)
Sam Bennett 218 750 $ (3)
Carson Soucy 200 000 $ (1)
Colton Sceviour 165 000 $ (1)
Robert Bortuzzo 137 500 $ (2)
Zach Sanford 135 000 $ (3)
Derek Stepan 128 250 $ (2)
Austin Wagner 119 000 $ (1)
Alex Galchenyuk 99 750 $ (1)
Vinnie Hinostroza 94 500 $ (3)
Mathieu Perreault 90 250 $ (2)
Slater Koekkoek 87 875 $ (3)
Ville Heinola 86 333 $ (3)
Cal Petersen 85 833 $ (1)
Robby Fabbri 60 000 $ (3)
Total Farm Players29
Salary Commitment
Year 2021 : 6 991 491 $
Year 2022 : 4 641 158 $
Year 2023 : 1 303 658 $
Year 2024 : 291 200 $
Salary Average Commitment
Year 2021 : 6 991 491 $
Year 2022 : 4 641 158 $
Year 2023 : 1 303 658 $
Year 2024 : 291 200 $

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Place
Level 1: 6500 - 100 $ - 5 055 - 77,77%
Level 2: 5500 - 60 $ - 4 229 - 76,90%
Level 3: 2500 - 35 $ - 1 920 - 76,80%
Level 4: 4500 - 25 $ - 3 557 - 79,03%
Luxury : 1000 - 200 $ - 818 - 81,80%
Total Capacity :20000

Income

Home Games Left37
Average Attendance - %15 579 - 77,89%
Average Income per Game1 348 710 $
Year to Date Revenue5 394 838 $

Expense

Pro Players Total Salaries106 888 750 $
Pro Players Total Average Salaries106 888 750 $
Farm Players Total Salaries2 577 042 $
Farm Players Total Average Salaries2 577 042 $
Coaches Total Salaries2 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value(5 750 000 $)
Pro Year To Date Expenses9 643 216 $
Farm Year To Date Expenses342 807 $
Pro Salary Cap To Date9 559 384 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue49 902 252 $
Pro Remaining Season Days153
Pro Expenses Per Days646 040 $
Pro Estimated Expenses98 844 120 $
Farm Remaining Season Days150
Farm Expenses Per Days21 811 $
Farm Estimated Expenses3 271 650 $
Estimated Season Expenses102 115 770 $
Season Salary Cap101 138 750 $
Estimate Under Maximum Salary Cap of 115 000 000 $13 861 250 $
Estimate Over Minimum Salary Cap of 0 $ 101 138 750 $
Current Bank Account(99 314 761 $)
Projected Bank Account(151 528 279 $)

Pro Players Salaries

John Tavares 11 000 000 $ (2)
Sergei Bobrovsky 10 000 000 $ (3)
Jamie Benn 9 500 000 $ (4)
Roman Josi (Out of Payroll) 9 059 000 $ (4)
James Van Riemsdyk 7 350 000 $ (1)
Ben Chiarot 7 000 000 $ (3)
Chris Kreider 6 500 000 $ (4)
Nick Foligno 6 325 000 $ (1)
Adam Henrique 6 116 250 $ (2)
Erik Johnson 6 000 000 $ (2)
Martin Jones 5 750 000 $ (3)
Brady Skjei 5 512 500 $ (4)
Evgenii Dadonov 5 000 000 $ (2)
Alex Tuch (Out of Payroll) 4 750 000 $ (3)
Christopher Tanev 4 725 000 $ (2)
Charlie McAvoy 4 410 000 $ (5)
David Savard 3 500 000 $ (4)
Pius Suter 3 000 000 $ (4)
Jesper Bratt 2 475 000 $ (4)
Mattias Janmark 1 800 000 $ (3)
Alexis Lafrenière 925 000 $ (3)
Total Pro Players21
Salary Commitment
Year 2021 : 120 697 750 $
Year 2022 : 107 022 750 $
Year 2023 : 74 181 500 $
Year 2024 : 43 956 500 $
Salary Average Commitment
Year 2021 : 120 697 750 $
Year 2022 : 107 022 750 $
Year 2023 : 74 181 500 $
Year 2024 : 43 956 500 $
Salary Cap with 1 Way Contract
Year 2021 : 120 697 750 $
Year 2022 : 107 022 750 $
Year 2023 : 74 181 500 $
Year 2024 : 43 956 500 $

Farm Players Salaries

Karl Alzner 462 500 $ (1)
Riley Nash 450 000 $ (1)
Andreas Johnsson 250 000 $ (3)
Keith Kinkaid 200 000 $ (1)
Evan Rodrigues 185 000 $ (1)
Andrej Sekera 150 000 $ (2)
Alexander Volkov 86 417 $ (3)
Derick Brassard 70 125 $ (4)
Pontus Aberg 63 000 $ (2)
Jonas Johansson 60 000 $ (1)
Alexander Chmelevski 60 000 $ (1)
William Borgen 60 000 $ (1)
Conor Sheary 60 000 $ (1)
Alexander True 60 000 $ (1)
Kyle Turris 60 000 $ (1)
Connor Clifton 60 000 $ (1)
Victor Rask 60 000 $ (1)
Keegan Kolesar 60 000 $ (1)
Kevin Lankinen 60 000 $ (5)
Alexandre Carrier 60 000 $ (1)
Total Farm Players20
Salary Commitment
Year 2021 : 2 577 042 $
Year 2022 : 679 542 $
Year 2023 : 466 542 $
Year 2024 : 130 125 $
Salary Average Commitment
Year 2021 : 2 577 042 $
Year 2022 : 679 542 $
Year 2023 : 466 542 $
Year 2024 : 130 125 $

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 (47 629 318 $) 98 010 963 $ 16 989 037 $ 98 010 963 $ 212445
Canadiens (76 759 393 $) 103 421 032 $ 11 578 968 $ 103 421 032 $ 202848
Maple Leafs 30 746 848 $ 109 430 374 $ 5 569 626 $ 109 430 374 $ 202949
Nordiques (11 184 091 $) 100 944 167 $ 14 055 833 $ 100 944 167 $ 222345
Blackhawks (38 587 844 $) 108 626 003 $ 6 373 997 $ 108 626 003 $ 202848
Devils (45 416 826 $) 92 512 056 $ 22 487 944 $ 92 512 056 $ 202848
Rangers (75 920 214 $) 105 400 168 $ 9 599 832 $ 105 400 168 $ 202545
Red Wings (1 792 831 $) 110 623 546 $ 4 376 454 $ 110 623 546 $ 202545
Capitals (97 201 616 $) 98 343 084 $ 16 656 916 $ 98 343 084 $ 202545
Golden Seals (94 153 059 $) 94 805 362 $ 20 194 638 $ 94 805 362 $ 212950
North Stars (59 661 295 $) 106 925 000 $ 8 075 000 $ 106 925 000 $ 202545
Whalers 26 377 883 $ 62 141 212 $ 52 858 788 $ 62 141 212 $ 202848
Canucks (34 327 480 $) 86 502 583 $ 28 497 417 $ 86 502 583 $ 202646
Jets (24 496 336 $) 99 365 309 $ 15 634 691 $ 99 365 309 $ 202747
Kings (94 435 829 $) 112 379 999 $ 2 620 001 $ 112 379 999 $ 212950
Oilers (99 314 761 $) 101 138 750 $ 13 861 250 $ 101 138 750 $ 212041