Team FinanceLast Update - 20 novembre 2024 at 19:42
Your browser screen resolution is too small for this page. Some information are hidden to keep the page readable.

Alberta Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameNorthlands Coliseum
Level 1: 6000 - $105 - 4 701 - 78,36%
Level 2: 5000 - $80 - 3 747 - 74,93%
Level 3: 3000 - $50 - 2 911 - 97,03%
Level 4: 4000 - $35 - 2 917 - 72,92%
Luxury : 2000 - $185 - 1 696 - 84,80%
Total Capacity :20000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 0 - 0,00%
Farm Level 2: 1000 - $0 - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %15 972 - 79,86%
Average Income per Game$1,693,458
Year to Date Revenue$8,467,288
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$79,560,000
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$8,758,896
Farm Year To Date Expenses$0
Pro Salary Cap To Date$8,758,896
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$60,964,474
Farm Estimated Season Revenue$0
Pro Remaining Season Days97
Pro Expenses Per Days$729,908
Pro Estimated Expenses$70,801,076
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$70,801,076
Season Salary Cap$79,560,000
Estimate Under Maximum Salary Cap of $83,500,000$3,940,000
Estimate Over Minimum Salary Cap of $42,000,000 $37,560,000
Current Bank Account$145,374,952
Projected Bank Account$135,538,350

Pro Players Salaries

Matthew Tkachuk $11,250,000 (5)
-Salary Remaining : $10,011,468
Steven Stamkos $9,500,000 (1)
-Salary Remaining : $8,454,128
Erik Cernak $6,760,000 (5)
-Salary Remaining : $6,015,780
Gustav Nyquist $6,000,000 (1)
-Salary Remaining : $5,339,450
Jordan Staal $6,000,000 (1)
-Salary Remaining : $5,339,450
Mikko Rantanen $6,000,000 (4)
-Salary Remaining : $5,339,450
Jean-Gabriel Pageau $4,500,000 (5)
-Salary Remaining : $4,004,587
Brady Tkachuk $4,000,000 (2)
-Salary Remaining : $3,559,633
Jake DeBrusk $4,000,000 (4)
-Salary Remaining : $3,559,633
Tristan Jarry $3,500,000 (3)
-Salary Remaining : $3,114,679
Ryan Pulock $3,340,000 (2)
-Salary Remaining : $2,972,294
Nick Jensen $3,000,000 (1)
-Salary Remaining : $2,669,725
Ian Cole $3,000,000 (1)
-Salary Remaining : $2,669,725
Trevor Moore $1,500,000 (3)
-Salary Remaining : $1,334,862
Michael Rasmussen $1,000,000 (2)
-Salary Remaining : $889,908
Isaak Phillips $842,500 (1)
-Salary Remaining : $749,748
Akira Schmid $842,500 (1)
-Salary Remaining : $749,748
Noah Juulsen $775,000 (5)
-Salary Remaining : $689,679
Daniil Tarasov $750,000 (2)
-Salary Remaining : $667,431
Michael Amadio $750,000 (4)
-Salary Remaining : $667,431
Gustav Lindstrom $750,000 (1)
-Salary Remaining : $667,431
Haydn Fleury $750,000 (4)
-Salary Remaining : $667,431
Jonny Brodzinski $750,000 (3)
-Salary Remaining : $667,431
Total Pro Players23
Salary Commitment
Year 2024 : $79,560,000
Year 2025 : $49,625,000
Year 2026 : $40,535,000
Year 2027 : $34,785,000
Salary Average Commitment
Year 2024 : $79,560,000
Year 2025 : $49,625,000
Year 2026 : $40,535,000
Year 2027 : $34,785,000
Salary Cap with 1 Way Contract
Year 2024 : $79,560,000
Year 2025 : $49,625,000
Year 2026 : $40,535,000
Year 2027 : $34,785,000

Farm Players Salaries

Markus Nutivaara $250,000 (2)
Salary Remaining : $250,000
Zack Bolduc $92,500 (3)
Salary Remaining : $92,500
Owen Beck $87,000 (2)
Salary Remaining : $87,000
Nolan Foote $83,250 (1)
Salary Remaining : $83,250
Carson Meyer $77,500 (5)
Salary Remaining : $77,500
Josh Jacobs $75,000 (4)
Salary Remaining : $75,000
Miikka Salomaki $75,000 (1)
Salary Remaining : $75,000
Cam Dineen $75,000 (1)
Salary Remaining : $75,000
Andreas Borgman $75,000 (3)
Salary Remaining : $75,000
Stefan Matteau $75,000 (2)
Salary Remaining : $75,000
Oscar Dansk $70,000 (2)
Salary Remaining : $70,000
Devin Shore $70,000 (2)
Salary Remaining : $70,000
Total Farm Players12
Salary Commitment
Year 2024 : $1,105,250
Year 2025 : $872,000
Year 2026 : $320,000
Year 2027 : $152,500
Salary Average Commitment
Year 2024 : $1,105,250
Year 2025 : $872,000
Year 2026 : $320,000
Year 2027 : $152,500

Baltimore Blades



Arena Capacity - Ticket Price
Attendance - %

Arena NameBaltimore Arena
Level 1: 6400 - $100 - 4 921 - 76,88%
Level 2: 5400 - $75 - 4 051 - 75,02%
Level 3: 3400 - $50 - 2 977 - 87,56%
Level 4: 4400 - $30 - 4 104 - 93,26%
Luxury : 2400 - $175 - 1 687 - 70,28%
Total Capacity :22000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 0 - 0,00%
Farm Level 2: 1000 - $0 - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %17 739 - 80,63%
Average Income per Game$1,703,788
Year to Date Revenue$6,815,150
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$65,442,500
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$7,204,680
Farm Year To Date Expenses$0
Pro Salary Cap To Date$7,204,680
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$63,040,138
Farm Estimated Season Revenue$0
Pro Remaining Season Days97
Pro Expenses Per Days$600,390
Pro Estimated Expenses$58,237,830
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$58,237,830
Season Salary Cap$65,442,500
Estimate Under Maximum Salary Cap of $83,500,000$18,057,500
Estimate Over Minimum Salary Cap of $42,000,000 $23,442,500
Current Bank Account$26,861,842
Projected Bank Account$31,664,150

Pro Players Salaries

Jacob Trouba $8,000,000 (3)
-Salary Remaining : $7,119,266
Cam Atkinson $7,375,000 (1)
-Salary Remaining : $6,563,073
Ryan O'Reilly $6,000,000 (4)
-Salary Remaining : $5,339,450
William Nylander $6,000,000 (4)
-Salary Remaining : $5,339,450
Spencer Knight $4,500,000 (4)
-Salary Remaining : $4,004,587
Petr Mrazek $4,400,000 (3)
-Salary Remaining : $3,915,596
Josh Manson $4,250,000 (1)
-Salary Remaining : $3,782,110
David Savard $4,000,000 (2)
-Salary Remaining : $3,559,633
Christian Dvorak $3,450,000 (4)
-Salary Remaining : $3,070,183
Joel Edmundson $3,100,000 (1)
-Salary Remaining : $2,758,716
Alexander Romanov $2,500,000 (1)
-Salary Remaining : $2,224,771
Radek Faksa $2,500,000 (2)
-Salary Remaining : $2,224,771
Rem Pitlick $1,100,000 (2)
-Salary Remaining : $978,899
Dylan Gambrell $950,000 (4)
-Salary Remaining : $845,413
Pavel Mintyukov $950,000 (3)
-Salary Remaining : $845,413
Cole Sillinger $925,000 (1)
-Salary Remaining : $823,165
Dawson Mercer $925,000 (1)
-Salary Remaining : $823,165
Jake Neighbours $842,500 (2)
-Salary Remaining : $749,748
Aliaksei Protas $775,000 (4)
-Salary Remaining : $689,679
Morgan Geekie $750,000 (1)
-Salary Remaining : $667,431
Fabian Zetterlund $750,000 (1)
-Salary Remaining : $667,431
Anthony Stolarz $700,000 (2)
-Salary Remaining : $622,936
Michael McCarron $700,000 (2)
-Salary Remaining : $622,936
Total Pro Players23
Salary Commitment
Year 2024 : $65,442,500
Year 2025 : $44,867,500
Year 2026 : $35,025,000
Year 2027 : $21,675,000
Salary Average Commitment
Year 2024 : $65,442,500
Year 2025 : $44,867,500
Year 2026 : $35,025,000
Year 2027 : $21,675,000
Salary Cap with 1 Way Contract
Year 2024 : $65,442,500
Year 2025 : $44,867,500
Year 2026 : $35,025,000
Year 2027 : $21,675,000

Farm Players Salaries

Craig Smith $475,000 (1)
Salary Remaining : $475,000
Jonathan Bernier $325,000 (1)
Salary Remaining : $325,000
Brock McGinn $230,000 (2)
Salary Remaining : $230,000
Riley Stillman $135,000 (1)
Salary Remaining : $135,000
Shane Wright $95,000 (3)
Salary Remaining : $95,000
Shakir Mukhamadullin $92,500 (2)
Salary Remaining : $92,500
Nikolay Goldobin $90,000 (3)
Salary Remaining : $90,000
Vincent Iorio $86,750 (2)
Salary Remaining : $86,750
Maksymilian Szuber $85,750 (3)
Salary Remaining : $85,750
Sam Poulin $83,250 (1)
Salary Remaining : $83,250
Leevi Merilainen $83,000 (2)
Salary Remaining : $83,000
Alex Belzile $77,500 (4)
Salary Remaining : $77,500
Nikita Alexandrov $77,500 (1)
Salary Remaining : $77,500
Samuel Laberge $77,500 (5)
Salary Remaining : $77,500
Mason Morelli $77,500 (5)
Salary Remaining : $77,500
Nick Caamano $77,500 (1)
Salary Remaining : $77,500
William Lockwood $77,500 (1)
Salary Remaining : $77,500
Dylan Coghlan $77,500 (1)
Salary Remaining : $77,500
Vinni Lettieri $75,000 (2)
Salary Remaining : $75,000
Mitchell Stephens $75,000 (4)
Salary Remaining : $75,000
Arturs Silovs $75,000 (1)
Salary Remaining : $75,000
Matthew Highmore $75,000 (4)
Salary Remaining : $75,000
Tyler Graovac $70,000 (1)
Salary Remaining : $70,000
Total Farm Players23
Salary Commitment
Year 2024 : $2,693,750
Year 2025 : $1,220,500
Year 2026 : $653,250
Year 2027 : $382,500
Salary Average Commitment
Year 2024 : $2,693,750
Year 2025 : $1,220,500
Year 2026 : $653,250
Year 2027 : $382,500

Birmingham Bulls



Arena Capacity - Ticket Price
Attendance - %

Arena NameJefferson County Civic Center
Level 1: 6400 - $100 - 4 878 - 76,22%
Level 2: 5400 - $75 - 4 034 - 74,70%
Level 3: 3400 - $55 - 2 339 - 68,81%
Level 4: 4400 - $30 - 3 905 - 88,75%
Luxury : 2400 - $175 - 1 719 - 71,62%
Total Capacity :22000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 0 - 0,00%
Farm Level 2: 1000 - $0 - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %16 875 - 76,70%
Average Income per Game$1,671,164
Year to Date Revenue$8,355,820
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$56,637,675
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$6,235,344
Farm Year To Date Expenses$0
Pro Salary Cap To Date$6,235,344
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$60,161,904
Farm Estimated Season Revenue$0
Pro Remaining Season Days97
Pro Expenses Per Days$519,612
Pro Estimated Expenses$50,402,364
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$50,402,364
Season Salary Cap$56,637,675
Estimate Under Maximum Salary Cap of $83,500,000$26,862,325
Estimate Over Minimum Salary Cap of $42,000,000 $14,637,675
Current Bank Account$209,738,600
Projected Bank Account$219,498,140

Pro Players Salaries

Artemi Panarin $12,500,000 (4)
-Salary Remaining : $11,123,853
Jake Guentzel $5,000,000 (4)
-Salary Remaining : $4,449,541
Tim Stutzle $5,000,000 (5)
-Salary Remaining : $4,449,541
Connor Murphy $4,400,000 (1)
-Salary Remaining : $3,915,596
Marcus Pettersson $4,025,175 (4)
-Salary Remaining : $3,582,036
Mikael Granlund $3,750,000 (2)
-Salary Remaining : $3,337,156
James Reimer $3,100,000 (1)
-Salary Remaining : $2,758,716
Joonas Korpisalo $2,200,000 (2)
-Salary Remaining : $1,957,798
Sean Walker $2,000,000 (2)
-Salary Remaining : $1,779,817
Jeremy Lauzon $2,000,000 (5)
-Salary Remaining : $1,779,817
Jamie Oleksiak $1,962,500 (1)
-Salary Remaining : $1,746,445
Blake Lizotte $1,675,000 (5)
-Salary Remaining : $1,490,596
Colin Blackwell $1,200,000 (4)
-Salary Remaining : $1,067,890
Ryan Donato $1,200,000 (4)
-Salary Remaining : $1,067,890
Derick Brassard $1,000,000 (2)
-Salary Remaining : $889,908
Dmitri Voronkov $925,000 (2)
-Salary Remaining : $823,165
Philip Tomasino $925,000 (1)
-Salary Remaining : $823,165
Erik Gustafsson $825,000 (5)
-Salary Remaining : $734,174
Logan O'Connor $750,000 (3)
-Salary Remaining : $667,431
Steven Santini $750,000 (3)
-Salary Remaining : $667,431
Hudson Fasching $750,000 (3)
-Salary Remaining : $667,431
Mark Jankowski $700,000 (2)
-Salary Remaining : $622,936
Total Pro Players22
Salary Commitment
Year 2024 : $56,637,675
Year 2025 : $46,250,175
Year 2026 : $35,675,175
Year 2027 : $33,425,175
Salary Average Commitment
Year 2024 : $56,637,675
Year 2025 : $46,250,175
Year 2026 : $35,675,175
Year 2027 : $33,425,175
Salary Cap with 1 Way Contract
Year 2024 : $56,637,675
Year 2025 : $46,250,175
Year 2026 : $35,675,175
Year 2027 : $33,425,175

Farm Players Salaries

Marco Kasper $95,000 (2)
Salary Remaining : $95,000
Sean Farrell $90,000 (2)
Salary Remaining : $90,000
Tyler Kleven $90,000 (2)
Salary Remaining : $90,000
Tristan Luneau $87,000 (3)
Salary Remaining : $87,000
Justin Sourdif $86,750 (2)
Salary Remaining : $86,750
James Malatesta $86,250 (3)
Salary Remaining : $86,250
Alex Turcotte $83,250 (1)
Salary Remaining : $83,250
Felix Sandstrom $80,000 (5)
Salary Remaining : $80,000
Michael Pezzetta $80,000 (1)
Salary Remaining : $80,000
Michael McNiven $77,500 (5)
Salary Remaining : $77,500
Brady Keeper $77,500 (4)
Salary Remaining : $77,500
Jacob Larsson $75,000 (4)
Salary Remaining : $75,000
Mitch Reinke $75,000 (4)
Salary Remaining : $75,000
Laurent Dauphin $75,000 (3)
Salary Remaining : $75,000
Brett Seney $70,000 (2)
Salary Remaining : $70,000
Hunter Shinkaruk $70,000 (2)
Salary Remaining : $70,000
Total Farm Players16
Salary Commitment
Year 2024 : $1,298,250
Year 2025 : $1,135,000
Year 2026 : $633,250
Year 2027 : $385,000
Salary Average Commitment
Year 2024 : $1,298,250
Year 2025 : $1,135,000
Year 2026 : $633,250
Year 2027 : $385,000

Calgary Cowboys



Arena Capacity - Ticket Price
Attendance - %

Arena NameStampede Corral
Level 1: 6400 - $100 - 4 803 - 75,04%
Level 2: 5400 - $75 - 4 386 - 81,23%
Level 3: 3400 - $55 - 2 331 - 68,56%
Level 4: 4400 - $30 - 3 906 - 88,77%
Luxury : 2400 - $175 - 1 832 - 76,34%
Total Capacity :22000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 0 - 0,00%
Farm Level 2: 1000 - $0 - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %17 258 - 78,45%
Average Income per Game$1,719,059
Year to Date Revenue$6,876,237
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$51,099,124
Farm Players Total Salaries$0
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$5,625,588
Farm Year To Date Expenses$0
Pro Salary Cap To Date$5,625,588
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$63,605,192
Farm Estimated Season Revenue$0
Pro Remaining Season Days97
Pro Expenses Per Days$468,799
Pro Estimated Expenses$45,473,503
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$45,473,503
Season Salary Cap$51,099,124
Estimate Under Maximum Salary Cap of $83,500,000$32,400,876
Estimate Over Minimum Salary Cap of $42,000,000 $9,099,124
Current Bank Account$76,541,321
Projected Bank Account$94,673,010

Pro Players Salaries

Jordan Eberle $7,000,000 (3)
-Salary Remaining : $6,229,358
Jonas Brodin $4,750,000 (1)
-Salary Remaining : $4,227,064
Jack Roslovic $4,000,000 (5)
-Salary Remaining : $3,559,633
Vitek Vanecek $3,550,000 (4)
-Salary Remaining : $3,159,174
Brandon Tanev $3,500,000 (3)
-Salary Remaining : $3,114,679
Brendan Smith $3,350,000 (2)
-Salary Remaining : $2,981,193
Pierre Engvall $3,000,000 (4)
-Salary Remaining : $2,669,725
Joel Farabee $3,000,000 (3)
-Salary Remaining : $2,669,725
Jordan Martinook $2,700,000 (5)
-Salary Remaining : $2,402,752
Dan Vladar $2,200,000 (5)
-Salary Remaining : $1,957,798
Filip Chytil $2,000,000 (2)
-Salary Remaining : $1,779,817
Adam Pelech $1,925,000 (1)
-Salary Remaining : $1,713,073
Jack McBain $1,599,999 (3)
-Salary Remaining : $1,423,852
Noel Acciari $1,250,000 (4)
-Salary Remaining : $1,112,385
Braden Schneider $925,000 (1)
-Salary Remaining : $823,165
Casey Mittelstadt $874,125 (1)
-Salary Remaining : $777,891
Jayden Struble $867,500 (2)
-Salary Remaining : $771,995
Simon Holmstrom $832,500 (1)
-Salary Remaining : $740,849
Dakota Joshua $800,000 (4)
-Salary Remaining : $711,927
Johnathan Kovacevic $775,000 (5)
-Salary Remaining : $689,679
Kaapo Kahkonen $750,000 (3)
-Salary Remaining : $667,431
Jaycob Megna $750,000 (3)
-Salary Remaining : $667,431
Dakota Mermis $700,000 (2)
-Salary Remaining : $622,936
Total Pro Players23
Salary Commitment
Year 2024 : $51,099,124
Year 2025 : $41,792,499
Year 2026 : $34,874,999
Year 2027 : $18,275,000
Salary Average Commitment
Year 2024 : $51,099,124
Year 2025 : $41,792,499
Year 2026 : $34,874,999
Year 2027 : $18,275,000
Salary Cap with 1 Way Contract
Year 2024 : $51,099,124
Year 2025 : $41,792,499
Year 2026 : $34,874,999
Year 2027 : $18,275,000

Farm Players Salaries

Mirco Mueller $140,000 (3)
Salary Remaining : $140,000
Vinnie Hinostroza $100,000 (2)
Salary Remaining : $100,000
Liam Ohgren $95,000 (3)
Salary Remaining : $95,000
Brad Lambert $95,000 (3)
Salary Remaining : $95,000
Brandt Clarke $92,500 (2)
Salary Remaining : $92,500
Roby Jarventie $92,500 (2)
Salary Remaining : $92,500
Samuel Bolduc $89,250 (2)
Salary Remaining : $89,250
Marc Del Gaizo $86,750 (2)
Salary Remaining : $86,750
Declan Carlile $86,750 (5)
Salary Remaining : $86,750
Jean-Luc Foudy $84,250 (2)
Salary Remaining : $84,250
Milos Kelemen $80,500 (1)
Salary Remaining : $80,500
Zach Sawchenko $77,500 (5)
Salary Remaining : $77,500
Tobias Bjornfot $77,500 (4)
Salary Remaining : $77,500
Hunter Shepard $77,500 (5)
Salary Remaining : $77,500
Tim Gettinger $75,000 (1)
Salary Remaining : $75,000
Keaton Middleton $75,000 (1)
Salary Remaining : $75,000
Joe Snively $75,000 (3)
Salary Remaining : $75,000
Jacob MacDonald $75,000 (1)
Salary Remaining : $75,000
Luke Johnson $70,000 (2)
Salary Remaining : $70,000
Drake Caggiula $70,000 (2)
Salary Remaining : $70,000
Total Farm Players20
Salary Commitment
Year 2024 : $1,715,000
Year 2025 : $1,409,500
Year 2026 : $724,250
Year 2027 : $319,250
Salary Average Commitment
Year 2024 : $1,684,500
Year 2025 : $1,409,500
Year 2026 : $724,250
Year 2027 : $319,250

Chicago Cougars



Arena Capacity - Ticket Price
Attendance - %

Arena NameInternational Amphitheater
Level 1: 6400 - $100 - 4 880 - 76,25%
Level 2: 5400 - $75 - 4 175 - 77,31%
Level 3: 3400 - $55 - 2 271 - 66,78%
Level 4: 4400 - $30 - 4 266 - 96,96%
Luxury : 2400 - $175 - 1 711 - 71,29%
Total Capacity :22000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 0 - 0,00%
Farm Level 2: 1000 - $0 - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %17 303 - 78,65%
Average Income per Game$1,691,776
Year to Date Revenue$6,767,105
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$48,720,500
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$5,363,724
Farm Year To Date Expenses$0
Pro Salary Cap To Date$5,363,724
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$62,595,721
Farm Estimated Season Revenue$0
Pro Remaining Season Days97
Pro Expenses Per Days$446,977
Pro Estimated Expenses$43,356,769
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$43,356,769
Season Salary Cap$48,720,500
Estimate Under Maximum Salary Cap of $83,500,000$34,779,500
Estimate Over Minimum Salary Cap of $42,000,000 $6,720,500
Current Bank Account$291,302,362
Projected Bank Account$310,541,314

Pro Players Salaries

Thomas Chabot $8,000,000 (5)
-Salary Remaining : $7,119,266
Max Domi $6,000,000 (3)
-Salary Remaining : $5,339,450
Josh Norris $5,000,000 (1)
-Salary Remaining : $4,449,541
Miro Heiskanen $5,000,000 (2)
-Salary Remaining : $4,449,541
Brady Skjei $4,200,000 (2)
-Salary Remaining : $3,737,615
Noah Dobson $4,000,000 (2)
-Salary Remaining : $3,559,633
Henri Jokiharju $2,400,000 (2)
-Salary Remaining : $2,135,780
Kaapo Kakko $1,800,000 (2)
-Salary Remaining : $1,601,835
Alexandre Texier $1,300,000 (2)
-Salary Remaining : $1,156,881
Adam Fox $1,100,000 (1)
-Salary Remaining : $978,899
Zach Benson $950,000 (3)
-Salary Remaining : $845,413
Tyson Foerster $925,000 (2)
-Salary Remaining : $823,165
Matty Beniers $842,500 (1)
-Salary Remaining : $749,748
Filip Zadina $832,500 (2)
-Salary Remaining : $740,849
Connor McMichael $832,500 (1)
-Salary Remaining : $740,849
Owen Tippett $832,500 (2)
-Salary Remaining : $740,849
Cole Perfetti $832,500 (1)
-Salary Remaining : $740,849
Calen Addison $825,000 (3)
-Salary Remaining : $734,174
Joey Daccord $800,000 (2)
-Salary Remaining : $711,927
Ryan McLeod $798,000 (1)
-Salary Remaining : $710,147
Filip Gustavsson $750,000 (1)
-Salary Remaining : $667,431
Joey Anderson $700,000 (1)
-Salary Remaining : $622,936
Total Pro Players22
Salary Commitment
Year 2024 : $48,720,500
Year 2025 : $37,865,000
Year 2026 : $15,775,000
Year 2027 : $8,000,000
Salary Average Commitment
Year 2024 : $48,720,500
Year 2025 : $37,865,000
Year 2026 : $15,775,000
Year 2027 : $8,000,000
Salary Cap with 1 Way Contract
Year 2024 : $48,720,500
Year 2025 : $37,865,000
Year 2026 : $15,775,000
Year 2027 : $8,000,000

Farm Players Salaries

Will Butcher $350,000 (1)
Salary Remaining : $350,000
Jakub Zboril $97,500 (4)
Salary Remaining : $97,500
Matt Savoie $95,000 (3)
Salary Remaining : $95,000
Gavin Brindley $95,000 (3)
Salary Remaining : $95,000
Mavrik Bourque $92,500 (2)
Salary Remaining : $92,500
Drew Helleson $92,500 (2)
Salary Remaining : $92,500
Rasmus Kupari $90,000 (3)
Salary Remaining : $90,000
Kole Lind $87,413 (1)
Salary Remaining : $87,413
Ethan Del Mastro $86,750 (3)
Salary Remaining : $86,750
Dysin Mayo $85,000 (4)
Salary Remaining : $85,000
Nikita Soshnikov $80,000 (3)
Salary Remaining : $80,000
Grigori Denisenko $77,500 (3)
Salary Remaining : $77,500
Alec Regula $77,500 (3)
Salary Remaining : $77,500
Cameron Crotty $77,500 (2)
Salary Remaining : $77,500
Lucas Johansen $77,500 (5)
Salary Remaining : $77,500
David Gustafsson $77,500 (1)
Salary Remaining : $77,500
Connor Bunnaman $75,000 (1)
Salary Remaining : $75,000
Carl Dahlstrom $75,000 (3)
Salary Remaining : $75,000
Shane Bowers $75,000 (2)
Salary Remaining : $75,000
Rinat Valiev $70,000 (3)
Salary Remaining : $70,000
Marcus Hogberg $70,000 (1)
Salary Remaining : $70,000
Total Farm Players21
Salary Commitment
Year 2024 : $2,004,162
Year 2025 : $1,344,250
Year 2026 : $1,006,750
Year 2027 : $260,000
Salary Average Commitment
Year 2024 : $1,969,162
Year 2025 : $1,309,250
Year 2026 : $971,750
Year 2027 : $225,000

Cincinnati Stingers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRiverfront Coliseum
Level 1: 6200 - $100 - 4 782 - 77,13%
Level 2: 5200 - $75 - 4 023 - 77,36%
Level 3: 3200 - $50 - 3 021 - 94,41%
Level 4: 4200 - $30 - 4 085 - 97,26%
Luxury : 2200 - $175 - 1 710 - 77,75%
Total Capacity :21000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 0 - 0,00%
Farm Level 2: 1000 - $0 - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %17 621 - 83,91%
Average Income per Game$1,691,011
Year to Date Revenue$8,455,057
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$74,675,358
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$8,221,140
Farm Year To Date Expenses$0
Pro Salary Cap To Date$8,221,140
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$60,876,410
Farm Estimated Season Revenue$0
Pro Remaining Season Days97
Pro Expenses Per Days$685,095
Pro Estimated Expenses$66,454,215
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$66,454,215
Season Salary Cap$74,675,358
Estimate Under Maximum Salary Cap of $83,500,000$8,824,642
Estimate Over Minimum Salary Cap of $42,000,000 $32,675,358
Current Bank Account$266,443,644
Projected Bank Account$260,865,839

Pro Players Salaries

Kris Letang $8,000,000 (5)
-Salary Remaining : $7,119,266
Tage Thompson $7,142,858 (5)
-Salary Remaining : $6,356,488
Ryan Nugent-Hopkins $6,250,000 (5)
-Salary Remaining : $5,561,927
Chris Kreider $6,000,000 (4)
-Salary Remaining : $5,339,450
Shea Theodore $5,200,000 (3)
-Salary Remaining : $4,627,523
Sam Reinhart $5,200,000 (2)
-Salary Remaining : $4,627,523
Brad Marchand $5,000,000 (5)
-Salary Remaining : $4,449,541
Esa Lindell $4,800,000 (2)
-Salary Remaining : $4,271,560
Rasmus Andersson $4,550,000 (4)
-Salary Remaining : $4,049,083
Mathew Barzal $4,000,000 (2)
-Salary Remaining : $3,559,633
Kevin Fiala $3,500,000 (2)
-Salary Remaining : $3,114,679
MacKenzie Weegar $3,000,000 (3)
-Salary Remaining : $2,669,725
Igor Shesterkin $3,000,000 (3)
-Salary Remaining : $2,669,725
Karel Vejmelka $2,250,000 (4)
-Salary Remaining : $2,002,294
Joel Eriksson Ek $1,450,000 (1)
-Salary Remaining : $1,290,367
Marc Staal $1,100,000 (1)
-Salary Remaining : $978,899
Brock Faber $925,000 (3)
-Salary Remaining : $823,165
Kirill Marchenko $925,000 (1)
-Salary Remaining : $823,165
Clayton Keller $832,500 (1)
-Salary Remaining : $740,849
Jimmy Vesey $800,000 (5)
-Salary Remaining : $711,927
Teddy Blueger $750,000 (1)
-Salary Remaining : $667,431
Total Pro Players21
Salary Commitment
Year 2024 : $74,675,358
Year 2025 : $69,617,858
Year 2026 : $52,117,858
Year 2027 : $39,992,858
Salary Average Commitment
Year 2024 : $74,675,358
Year 2025 : $69,617,858
Year 2026 : $52,117,858
Year 2027 : $39,992,858
Salary Cap with 1 Way Contract
Year 2024 : $74,675,358
Year 2025 : $69,617,858
Year 2026 : $52,117,858
Year 2027 : $39,992,858

Farm Players Salaries

Cole McWard $95,000 (4)
Salary Remaining : $95,000
Alexei Melnichuk $92,500 (1)
Salary Remaining : $92,500
Samuel Walker $86,750 (1)
Salary Remaining : $86,750
Tyler Angle $86,750 (1)
Salary Remaining : $86,750
Olen Zellweger $86,750 (3)
Salary Remaining : $86,750
Olle Lycksell $84,000 (4)
Salary Remaining : $84,000
Alex Steeves $82,500 (1)
Salary Remaining : $82,500
Ben McCartney $80,500 (1)
Salary Remaining : $80,500
Tyler Pitlick $78,750 (5)
Salary Remaining : $78,750
Zack MacEwen $77,500 (5)
Salary Remaining : $77,500
Brendan Gaunce $75,000 (3)
Salary Remaining : $75,000
Vladislav Kamenev $75,000 (1)
Salary Remaining : $75,000
Ryan MacInnis $75,000 (3)
Salary Remaining : $75,000
Wyatt Kalynuk $75,000 (4)
Salary Remaining : $75,000
Jack Rathbone $75,000 (2)
Salary Remaining : $75,000
Jeremy Davies $75,000 (3)
Salary Remaining : $75,000
Matthew Berlin $75,000 (4)
Salary Remaining : $75,000
Dylan Wells $75,000 (4)
Salary Remaining : $75,000
Philippe Maillet $70,000 (4)
Salary Remaining : $70,000
Gabriel Bourque $70,000 (2)
Salary Remaining : $70,000
Max McCormick $70,000 (2)
Salary Remaining : $70,000
C.J. Suess $70,000 (2)
Salary Remaining : $70,000
Hunter Miska $70,000 (1)
Salary Remaining : $70,000
Total Farm Players23
Salary Commitment
Year 2024 : $1,801,000
Year 2025 : $1,227,000
Year 2026 : $942,000
Year 2027 : $630,250
Salary Average Commitment
Year 2024 : $1,798,500
Year 2025 : $1,227,000
Year 2026 : $942,000
Year 2027 : $630,250

Cleveland Crusaders



Arena Capacity - Ticket Price
Attendance - %

Arena NameRichfield Coliseum
Level 1: 6300 - $100 - 4 957 - 78,69%
Level 2: 5300 - $75 - 4 131 - 77,94%
Level 3: 3300 - $50 - 3 044 - 92,24%
Level 4: 4300 - $30 - 4 089 - 95,09%
Luxury : 2300 - $175 - 1 750 - 76,09%
Total Capacity :21500
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 0 - 0,00%
Farm Level 2: 1000 - $0 - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %17 971 - 83,59%
Average Income per Game$1,733,319
Year to Date Revenue$8,666,595
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$60,725,000
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$6,678,439
Farm Year To Date Expenses$0
Pro Salary Cap To Date$6,678,439
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$62,399,484
Farm Estimated Season Revenue$0
Pro Remaining Season Days97
Pro Expenses Per Days$557,110
Pro Estimated Expenses$54,039,670
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$54,039,670
Season Salary Cap$60,725,000
Estimate Under Maximum Salary Cap of $83,500,000$22,775,000
Estimate Over Minimum Salary Cap of $42,000,000 $18,725,000
Current Bank Account$101,923,294
Projected Bank Account$110,283,108

Pro Players Salaries

Auston Matthews $7,950,000 (4)
-Salary Remaining : $7,074,771
Taylor Hall $7,000,000 (4)
-Salary Remaining : $6,229,358
Kevin Hayes $6,500,000 (5)
-Salary Remaining : $5,784,404
Nicklas Backstrom $6,000,000 (4)
-Salary Remaining : $5,339,450
Tyler Johnson $5,500,000 (5)
-Salary Remaining : $4,894,495
Calvin de Haan $5,400,000 (3)
-Salary Remaining : $4,805,505
Evgenii Dadonov $2,250,000 (5)
-Salary Remaining : $2,002,294
Oskar Sundqvist $2,250,000 (1)
-Salary Remaining : $2,002,294
Connor Ingram $1,750,000 (5)
-Salary Remaining : $1,557,339
Robert Hagg $1,700,000 (3)
-Salary Remaining : $1,512,844
Jani Hakanpaa $1,500,000 (4)
-Salary Remaining : $1,334,862
Keegan Kolesar $1,400,000 (4)
-Salary Remaining : $1,245,872
Matt Grzelcyk $1,400,000 (1)
-Salary Remaining : $1,245,872
Ilya Mikheyev $1,100,000 (2)
-Salary Remaining : $978,899
Jujhar Khaira $1,100,000 (1)
-Salary Remaining : $978,899
Alex Lyon $900,000 (5)
-Salary Remaining : $800,917
Connor Dewar $850,000 (2)
-Salary Remaining : $756,422
Martin Fehervary $832,500 (2)
-Salary Remaining : $740,849
Simon Benoit $792,500 (2)
-Salary Remaining : $705,252
Stefan Noesen $775,000 (5)
-Salary Remaining : $689,679
Paul Cotter $775,000 (2)
-Salary Remaining : $689,679
Michael Eyssimont $750,000 (2)
-Salary Remaining : $667,431
Kevin Lankinen $750,000 (2)
-Salary Remaining : $667,431
Nick Seeler $750,000 (1)
-Salary Remaining : $667,431
Jalen Chatfield $750,000 (1)
-Salary Remaining : $667,431
Total Pro Players25
Salary Commitment
Year 2024 : $60,725,000
Year 2025 : $54,475,000
Year 2026 : $48,625,000
Year 2027 : $41,525,000
Salary Average Commitment
Year 2024 : $60,725,000
Year 2025 : $54,475,000
Year 2026 : $48,625,000
Year 2027 : $41,525,000
Salary Cap with 1 Way Contract
Year 2024 : $60,725,000
Year 2025 : $54,475,000
Year 2026 : $48,625,000
Year 2027 : $41,525,000

Farm Players Salaries

Oskar Lindblom $250,000 (4)
Salary Remaining : $250,000
John Moore $225,000 (2)
Salary Remaining : $225,000
Janne Kuokkanen $160,000 (1)
Salary Remaining : $160,000
Zach Sanford $150,000 (1)
Salary Remaining : $150,000
Steven Lorentz $95,000 (4)
Salary Remaining : $95,000
Collin Graf $92,500 (3)
Salary Remaining : $92,500
Yan Kuznetsov $82,500 (1)
Salary Remaining : $82,500
MacKenzie Skapski $80,000 (1)
Salary Remaining : $80,000
Matt Tomkins $77,500 (5)
Salary Remaining : $77,500
Reilly Walsh $77,500 (2)
Salary Remaining : $77,500
Michael Frolik $75,000 (2)
Salary Remaining : $75,000
Jacob de la Rose $70,000 (3)
Salary Remaining : $70,000
Total Farm Players12
Salary Commitment
Year 2024 : $1,435,000
Year 2025 : $962,500
Year 2026 : $585,000
Year 2027 : $422,500
Salary Average Commitment
Year 2024 : $1,435,000
Year 2025 : $962,500
Year 2026 : $585,000
Year 2027 : $422,500

Dayton Firebirds



Arena Capacity - Ticket Price
Attendance - %

Arena NameHara Arena
Level 1: 6400 - $100 - 4 653 - 72,71%
Level 2: 5400 - $75 - 4 116 - 76,21%
Level 3: 3400 - $50 - 2 928 - 86,12%
Level 4: 4400 - $30 - 3 875 - 88,06%
Luxury : 2400 - $175 - 1 727 - 71,96%
Total Capacity :22000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 0 - 0,00%
Farm Level 2: 1000 - $0 - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %17 299 - 78,63%
Average Income per Game$1,673,569
Year to Date Revenue$6,694,275
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$79,152,500
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$8,714,040
Farm Year To Date Expenses$0
Pro Salary Cap To Date$8,714,040
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$61,922,044
Farm Estimated Season Revenue$0
Pro Remaining Season Days97
Pro Expenses Per Days$726,170
Pro Estimated Expenses$70,438,490
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$70,438,490
Season Salary Cap$79,152,500
Estimate Under Maximum Salary Cap of $83,500,000$4,347,500
Estimate Over Minimum Salary Cap of $42,000,000 $37,152,500
Current Bank Account$16,575,911
Projected Bank Account$8,059,465

Pro Players Salaries

Oliver Ekman-Larsson $8,250,000 (4)
-Salary Remaining : $7,341,743
Dylan Cozens $7,100,000 (4)
-Salary Remaining : $6,318,349
Brock Boeser $6,650,000 (5)
-Salary Remaining : $5,917,890
Dylan Strome $6,500,000 (5)
-Salary Remaining : $5,784,404
Joe Pavelski $5,500,000 (4)
-Salary Remaining : $4,894,495
Martin Jones $5,500,000 (3)
-Salary Remaining : $4,894,495
Ryan McDonagh $5,460,000 (2)
-Salary Remaining : $4,858,899
Blake Coleman $4,900,000 (4)
-Salary Remaining : $4,360,550
Oliver Bjorkstrand $4,500,000 (3)
-Salary Remaining : $4,004,587
John Klingberg $4,150,000 (5)
-Salary Remaining : $3,693,119
Derek Forbort $3,500,000 (5)
-Salary Remaining : $3,114,679
Artturi Lehkonen $2,300,000 (3)
-Salary Remaining : $2,046,789
Jamie Drysdale $2,300,000 (5)
-Salary Remaining : $2,046,789
Jack Johnson $2,250,000 (4)
-Salary Remaining : $2,002,294
Trevor Lewis $2,000,000 (1)
-Salary Remaining : $1,779,817
Evan Rodrigues $2,000,000 (1)
-Salary Remaining : $1,779,817
Jarred Tinordi $1,250,000 (5)
-Salary Remaining : $1,112,385
Mathieu Olivier $1,100,000 (5)
-Salary Remaining : $978,899
Mason McTavish $832,500 (1)
-Salary Remaining : $740,849
Gabriel Vilardi $825,000 (2)
-Salary Remaining : $734,174
Jacob Bernard-Docker $785,000 (3)
-Salary Remaining : $698,578
Corey Perry $750,000 (3)
-Salary Remaining : $667,431
Joseph Woll $750,000 (1)
-Salary Remaining : $667,431
Total Pro Players23
Salary Commitment
Year 2024 : $79,152,500
Year 2025 : $73,570,000
Year 2026 : $67,285,000
Year 2027 : $53,450,000
Salary Average Commitment
Year 2024 : $79,152,500
Year 2025 : $73,570,000
Year 2026 : $67,285,000
Year 2027 : $53,450,000
Salary Cap with 1 Way Contract
Year 2024 : $79,152,500
Year 2025 : $73,570,000
Year 2026 : $67,285,000
Year 2027 : $53,450,000

Farm Players Salaries

Jack Campbell $600,000 (5)
Salary Remaining : $600,000
Andrej Sekera $450,000 (1)
Salary Remaining : $450,000
Jack Thompson $86,750 (2)
Salary Remaining : $86,750
Joshua Roy $86,750 (3)
Salary Remaining : $86,750
Maxwell Crozier $86,750 (2)
Salary Remaining : $86,750
Slater Koekkoek $85,000 (2)
Salary Remaining : $85,000
Ryan Murphy $82,500 (1)
Salary Remaining : $82,500
Nick Blankenburg $82,500 (1)
Salary Remaining : $82,500
Colton White $77,500 (5)
Salary Remaining : $77,500
Lane Pederson $77,500 (5)
Salary Remaining : $77,500
Ronnie Attard $77,500 (2)
Salary Remaining : $77,500
Ryan Shea $77,500 (5)
Salary Remaining : $77,500
Jasper Weatherby $77,500 (1)
Salary Remaining : $77,500
Gage Goncalves $77,500 (1)
Salary Remaining : $77,500
Arnaud Durandeau $75,000 (4)
Salary Remaining : $75,000
Brendan Perlini $75,000 (4)
Salary Remaining : $75,000
Markus Hannikainen $75,000 (1)
Salary Remaining : $75,000
Mac Hollowell $75,000 (1)
Salary Remaining : $75,000
Nelson Nogier $75,000 (4)
Salary Remaining : $75,000
Sean Malone $75,000 (3)
Salary Remaining : $75,000
Garrett Pilon $75,000 (1)
Salary Remaining : $75,000
Mark Friedman $75,000 (3)
Salary Remaining : $75,000
Jayce Hawryluk $75,000 (4)
Salary Remaining : $75,000
Eric Comrie $75,000 (3)
Salary Remaining : $75,000
Total Farm Players24
Salary Commitment
Year 2024 : $2,775,250
Year 2025 : $1,780,250
Year 2026 : $1,444,250
Year 2027 : $1,132,500
Salary Average Commitment
Year 2024 : $2,775,250
Year 2025 : $1,780,250
Year 2026 : $1,444,250
Year 2027 : $1,132,500

Denver Spurs



Arena Capacity - Ticket Price
Attendance - %

Arena NameMcNichols Sport Arena
Level 1: 6400 - $100 - 5 016 - 78,38%
Level 2: 5400 - $75 - 4 134 - 76,55%
Level 3: 3400 - $50 - 2 981 - 87,68%
Level 4: 4400 - $30 - 4 053 - 92,12%
Luxury : 2400 - $175 - 1 770 - 73,74%
Total Capacity :22000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 0 - 0,00%
Farm Level 2: 1000 - $0 - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %17 954 - 81,61%
Average Income per Game$1,739,990
Year to Date Revenue$10,439,938
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$65,219,125
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$7,180,092
Farm Year To Date Expenses$0
Pro Salary Cap To Date$7,180,092
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$60,899,638
Farm Estimated Season Revenue$0
Pro Remaining Season Days97
Pro Expenses Per Days$598,341
Pro Estimated Expenses$58,039,077
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$58,039,077
Season Salary Cap$65,219,125
Estimate Under Maximum Salary Cap of $83,500,000$18,280,875
Estimate Over Minimum Salary Cap of $42,000,000 $23,219,125
Current Bank Account$73,030,766
Projected Bank Account$75,891,327

Pro Players Salaries

Max Pacioretty $10,500,000 (1)
-Salary Remaining : $9,344,037
Tyler Seguin $8,450,000 (5)
-Salary Remaining : $7,519,725
John Gibson $6,400,000 (5)
-Salary Remaining : $5,695,413
Jonathan Huberdeau $5,300,000 (2)
-Salary Remaining : $4,716,514
Nick Leddy $5,000,000 (4)
-Salary Remaining : $4,449,541
Matt Dumba $4,800,000 (2)
-Salary Remaining : $4,271,560
Nazem Kadri $4,000,000 (3)
-Salary Remaining : $3,559,633
Jesperi Kotkaniemi $4,000,000 (3)
-Salary Remaining : $3,559,633
Pius Suter $2,750,000 (3)
-Salary Remaining : $2,447,248
Jason Dickinson $2,000,000 (3)
-Salary Remaining : $1,779,817
Michael Del Zotto $1,750,000 (3)
-Salary Remaining : $1,557,339
Artem Zub $1,750,000 (3)
-Salary Remaining : $1,557,339
Max Jones $1,100,000 (1)
-Salary Remaining : $978,899
Anton Lundell $925,000 (1)
-Salary Remaining : $823,165
Wyatt Johnston $925,000 (2)
-Salary Remaining : $823,165
Mason Appleton $900,000 (3)
-Salary Remaining : $800,917
Sam Steel $874,125 (1)
-Salary Remaining : $777,891
Arber Xhekaj $820,000 (1)
-Salary Remaining : $729,725
Joel Hofer $775,000 (3)
-Salary Remaining : $689,679
William Lagesson $750,000 (4)
-Salary Remaining : $667,431
Cal Foote $750,000 (1)
-Salary Remaining : $667,431
Radim Simek $700,000 (1)
-Salary Remaining : $622,936
Total Pro Players22
Salary Commitment
Year 2024 : $65,219,125
Year 2025 : $49,550,000
Year 2026 : $38,525,000
Year 2027 : $20,600,000
Salary Average Commitment
Year 2024 : $65,219,125
Year 2025 : $49,550,000
Year 2026 : $38,525,000
Year 2027 : $20,600,000
Salary Cap with 1 Way Contract
Year 2024 : $65,219,125
Year 2025 : $49,550,000
Year 2026 : $38,525,000
Year 2027 : $20,600,000

Farm Players Salaries

Mikko Koskinen $520,000 (1)
Salary Remaining : $520,000
Zach Aston-Reese $100,000 (2)
Salary Remaining : $100,000
Frank Nazar $95,000 (3)
Salary Remaining : $95,000
Isak Rosen $92,500 (3)
Salary Remaining : $92,500
Nikita Nesterenko $92,500 (1)
Salary Remaining : $92,500
Santeri Hatakka $86,750 (1)
Salary Remaining : $86,750
Logan Mailloux $86,750 (3)
Salary Remaining : $86,750
Filip Kral $85,000 (2)
Salary Remaining : $85,000
Mattias Norlinder $84,250 (1)
Salary Remaining : $84,250
Mikhail Maltsev $77,500 (1)
Salary Remaining : $77,500
Cooper Marody $75,000 (4)
Salary Remaining : $75,000
Tyler Benson $75,000 (1)
Salary Remaining : $75,000
Kieffer Bellows $75,000 (1)
Salary Remaining : $75,000
Saku Maenalanen $75,000 (4)
Salary Remaining : $75,000
Robbie Russo $70,000 (1)
Salary Remaining : $70,000
Total Farm Players15
Salary Commitment
Year 2024 : $1,690,250
Year 2025 : $609,250
Year 2026 : $424,250
Year 2027 : $150,000
Salary Average Commitment
Year 2024 : $1,690,250
Year 2025 : $609,250
Year 2026 : $424,250
Year 2027 : $150,000

Detroit Gladiators



Arena Capacity - Ticket Price
Attendance - %

Arena NameOlympia Stadium
Level 1: 6000 - $100 - 5 024 - 83,73%
Level 2: 5000 - $75 - 3 926 - 78,52%
Level 3: 3000 - $50 - 2 966 - 98,87%
Level 4: 4000 - $30 - 3 865 - 96,64%
Luxury : 2000 - $175 - 1 719 - 85,97%
Total Capacity :20000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 0 - 0,00%
Farm Level 2: 1000 - $15 - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %17 501 - 87,50%
Average Income per Game$1,702,503
Year to Date Revenue$8,512,513
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$81,857,500
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$9,011,832
Farm Year To Date Expenses$0
Pro Salary Cap To Date$9,011,832
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$61,290,094
Farm Estimated Season Revenue$0
Pro Remaining Season Days97
Pro Expenses Per Days$750,986
Pro Estimated Expenses$72,845,642
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$72,845,642
Season Salary Cap$81,857,500
Estimate Under Maximum Salary Cap of $83,500,000$1,642,500
Estimate Over Minimum Salary Cap of $42,000,000 $39,857,500
Current Bank Account$261,426,412
Projected Bank Account$249,870,864

Pro Players Salaries

Sergei Bobrovsky $10,000,000 (2)
-Salary Remaining : $8,899,083
Mitchell Marner $8,025,000 (5)
-Salary Remaining : $7,141,514
Adam Henrique $5,825,000 (2)
-Salary Remaining : $5,183,716
Seth Jones $5,400,000 (3)
-Salary Remaining : $4,805,505
Mikael Backlund $5,350,000 (3)
-Salary Remaining : $4,761,009
Dylan Larkin $5,250,000 (4)
-Salary Remaining : $4,672,018
Morgan Rielly $5,000,000 (3)
-Salary Remaining : $4,449,541
Rasmus Dahlin $5,000,000 (3)
-Salary Remaining : $4,449,541
Claude Giroux $5,000,000 (3)
-Salary Remaining : $4,449,541
Jared McCann $5,000,000 (4)
-Salary Remaining : $4,449,541
Miles Wood $3,500,000 (3)
-Salary Remaining : $3,114,679
Adam Larsson $3,500,000 (4)
-Salary Remaining : $3,114,679
Nicolas Hague $2,700,000 (1)
-Salary Remaining : $2,402,752
Adrian Kempe $2,500,000 (3)
-Salary Remaining : $2,224,771
Kirby Dach $2,500,000 (4)
-Salary Remaining : $2,224,771
Adin Hill $1,675,000 (3)
-Salary Remaining : $1,490,596
Carl Grundstrom $1,300,000 (5)
-Salary Remaining : $1,156,881
Seth Jarvis $925,000 (1)
-Salary Remaining : $823,165
Arvid Soderblom $925,000 (2)
-Salary Remaining : $823,165
Nathan Bastian $875,000 (4)
-Salary Remaining : $778,670
Moritz Seider $832,500 (1)
-Salary Remaining : $740,849
Ty Emberson $775,000 (1)
-Salary Remaining : $689,679
Total Pro Players22
Salary Commitment
Year 2024 : $81,857,500
Year 2025 : $76,625,000
Year 2026 : $59,875,000
Year 2027 : $26,450,000
Salary Average Commitment
Year 2024 : $81,857,500
Year 2025 : $76,625,000
Year 2026 : $59,875,000
Year 2027 : $26,450,000
Salary Cap with 1 Way Contract
Year 2024 : $81,857,500
Year 2025 : $76,625,000
Year 2026 : $59,875,000
Year 2027 : $26,450,000

Farm Players Salaries

Patrick Brown $80,000 (5)
Salary Remaining : $80,000
Marc McLaughlin $77,500 (2)
Salary Remaining : $77,500
Maxime Lajoie $77,500 (5)
Salary Remaining : $77,500
Jan Jenik $77,500 (3)
Salary Remaining : $77,500
Olle Eriksson Ek $75,000 (2)
Salary Remaining : $75,000
Semyon Der-Arguchintsev $75,000 (3)
Salary Remaining : $75,000
Joe Hicketts $75,000 (1)
Salary Remaining : $75,000
William Bitten $75,000 (1)
Salary Remaining : $75,000
Joona Koppanen $75,000 (1)
Salary Remaining : $75,000
Remi Elie $75,000 (1)
Salary Remaining : $75,000
Cale Fleury $75,000 (1)
Salary Remaining : $75,000
Brennan Menell $75,000 (2)
Salary Remaining : $75,000
Total Farm Players12
Salary Commitment
Year 2024 : $912,500
Year 2025 : $537,500
Year 2026 : $310,000
Year 2027 : $157,500
Salary Average Commitment
Year 2024 : $912,500
Year 2025 : $537,500
Year 2026 : $310,000
Year 2027 : $157,500

Halifax Icebreakers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMetro Center
Level 1: 6000 - $100 - 4 578 - 76,30%
Level 2: 5000 - $75 - 4 210 - 84,20%
Level 3: 3000 - $50 - 2 959 - 98,65%
Level 4: 4000 - $30 - 3 979 - 99,48%
Luxury : 2000 - $175 - 1 733 - 86,64%
Total Capacity :20000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 0 - 0,00%
Farm Level 2: 1000 - $15 - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %17 459 - 87,29%
Average Income per Game$1,680,119
Year to Date Revenue$8,400,594
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$57,918,000
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$6,376,296
Farm Year To Date Expenses$0
Pro Salary Cap To Date$6,376,296
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$60,484,277
Farm Estimated Season Revenue$0
Pro Remaining Season Days97
Pro Expenses Per Days$531,358
Pro Estimated Expenses$51,541,726
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$51,541,726
Season Salary Cap$57,918,000
Estimate Under Maximum Salary Cap of $83,500,000$25,582,000
Estimate Over Minimum Salary Cap of $42,000,000 $15,918,000
Current Bank Account$151,572,664
Projected Bank Account$160,515,215

Pro Players Salaries

Cole Caufield $9,975,000 (1)
-Salary Remaining : $8,876,835
Brendan Gallagher $8,000,000 (5)
-Salary Remaining : $7,119,266
Blake Wheeler $6,500,000 (1)
-Salary Remaining : $5,784,404
Robin Lehner $5,000,000 (3)
-Salary Remaining : $4,449,541
Brian Dumoulin $4,100,000 (4)
-Salary Remaining : $3,648,624
Milan Lucic $4,000,000 (1)
-Salary Remaining : $3,559,633
Pavel Francouz $2,300,000 (2)
-Salary Remaining : $2,046,789
Nick Bonino $2,050,000 (3)
-Salary Remaining : $1,824,312
Adam Boqvist $2,000,000 (3)
-Salary Remaining : $1,779,817
Zemgus Girgensons $2,000,000 (2)
-Salary Remaining : $1,779,817
Rasmus Sandin $1,200,000 (3)
-Salary Remaining : $1,067,890
Brandon Duhaime $1,100,000 (5)
-Salary Remaining : $978,899
Justin Danforth $975,000 (3)
-Salary Remaining : $867,661
Lane Hutson $950,000 (3)
-Salary Remaining : $845,413
Connor Bedard $950,000 (3)
-Salary Remaining : $845,413
Marco Rossi $925,000 (2)
-Salary Remaining : $823,165
Wyatt Kaiser $925,000 (2)
-Salary Remaining : $823,165
Georgi Romanov $870,000 (2)
-Salary Remaining : $774,220
Louis Crevier $867,500 (1)
-Salary Remaining : $771,995
Klim Kostin $863,000 (2)
-Salary Remaining : $767,991
Will Cuylle $842,500 (2)
-Salary Remaining : $749,748
Justin Brazeau $775,000 (1)
-Salary Remaining : $689,679
Alex Galchenyuk $750,000 (1)
-Salary Remaining : $667,431
Total Pro Players23
Salary Commitment
Year 2024 : $57,918,000
Year 2025 : $35,050,500
Year 2026 : $26,325,000
Year 2027 : $13,200,000
Salary Average Commitment
Year 2024 : $57,918,000
Year 2025 : $35,050,500
Year 2026 : $26,325,000
Year 2027 : $13,200,000
Salary Cap with 1 Way Contract
Year 2024 : $57,918,000
Year 2025 : $35,050,500
Year 2026 : $26,325,000
Year 2027 : $13,200,000

Farm Players Salaries

Nicolas Deslauriers $200,000 (4)
Salary Remaining : $200,000
Ryan Reaves $175,000 (4)
Salary Remaining : $175,000
Cutter Gauthier $95,000 (3)
Salary Remaining : $95,000
Mads Sogaard $92,500 (1)
Salary Remaining : $92,500
Mackie Samoskevich $92,500 (2)
Salary Remaining : $92,500
Landon Slaggert $90,000 (2)
Salary Remaining : $90,000
Raphael Lavoie $87,413 (1)
Salary Remaining : $87,413
Libor Hajek $87,413 (1)
Salary Remaining : $87,413
Mikael Pyyhtia $84,250 (2)
Salary Remaining : $84,250
Danil Gushchin $84,250 (2)
Salary Remaining : $84,250
Nils Aman $84,250 (1)
Salary Remaining : $84,250
Ty Rattie $80,000 (1)
Salary Remaining : $80,000
Riley Tufte $77,500 (1)
Salary Remaining : $77,500
Alex Barre-Boulet $77,500 (5)
Salary Remaining : $77,500
Rasmus Asplund $77,500 (5)
Salary Remaining : $77,500
Tyce Thompson $75,000 (2)
Salary Remaining : $75,000
Garret Sparks $75,000 (1)
Salary Remaining : $75,000
Joel Kellman $70,000 (1)
Salary Remaining : $70,000
Morgan Klimchuk $70,000 (1)
Salary Remaining : $70,000
Josh Teves $70,000 (1)
Salary Remaining : $70,000
Peter Cehlarik $70,000 (3)
Salary Remaining : $70,000
Sam Colangelo $50,000 (1)
Salary Remaining : $50,000
Total Farm Players22
Salary Commitment
Year 2024 : $1,965,074
Year 2025 : $1,121,000
Year 2026 : $695,000
Year 2027 : $530,000
Salary Average Commitment
Year 2024 : $1,965,074
Year 2025 : $1,121,000
Year 2026 : $695,000
Year 2027 : $530,000

Houston Aeros



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Summit
Level 1: 6000 - $100 - 4 872 - 81,21%
Level 2: 5000 - $75 - 4 135 - 82,70%
Level 3: 3000 - $50 - 2 947 - 98,22%
Level 4: 4000 - $30 - 3 957 - 98,92%
Luxury : 2000 - $175 - 1 748 - 87,38%
Total Capacity :20000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 0 - 0,00%
Farm Level 2: 1000 - $0 - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %17 658 - 88,29%
Average Income per Game$1,711,547
Year to Date Revenue$8,557,736
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$61,050,000
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$6,721,104
Farm Year To Date Expenses$0
Pro Salary Cap To Date$6,721,104
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$61,615,699
Farm Estimated Season Revenue$0
Pro Remaining Season Days97
Pro Expenses Per Days$560,092
Pro Estimated Expenses$54,328,924
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$54,328,924
Season Salary Cap$61,050,000
Estimate Under Maximum Salary Cap of $83,500,000$22,450,000
Estimate Over Minimum Salary Cap of $42,000,000 $19,050,000
Current Bank Account$140,643,383
Projected Bank Account$147,930,158

Pro Players Salaries

Matt Duchene $8,000,000 (4)
-Salary Remaining : $7,119,266
Erik Johnson $6,000,000 (1)
-Salary Remaining : $5,339,450
Josh Bailey $5,000,000 (2)
-Salary Remaining : $4,449,541
Anthony Mantha $4,500,000 (2)
-Salary Remaining : $4,004,587
Shayne Gostisbehere $4,500,000 (1)
-Salary Remaining : $4,004,587
Alexander Kerfoot $3,600,000 (2)
-Salary Remaining : $3,203,670
Jonathan Quick $3,000,000 (3)
-Salary Remaining : $2,669,725
Anton Forsberg $2,950,000 (5)
-Salary Remaining : $2,625,229
Victor Olofsson $2,850,000 (2)
-Salary Remaining : $2,536,239
Andreas Athanasiou $2,700,000 (3)
-Salary Remaining : $2,402,752
Vladislav Gavrikov $2,550,000 (3)
-Salary Remaining : $2,269,266
Kevin Shattenkirk $2,500,000 (2)
-Salary Remaining : $2,224,771
Lars Eller $2,500,000 (2)
-Salary Remaining : $2,224,771
Josh Anderson $2,100,000 (1)
-Salary Remaining : $1,868,807
Marcus Johansson $1,500,000 (3)
-Salary Remaining : $1,334,862
Rafael Harvey-Pinard $1,200,000 (2)
-Salary Remaining : $1,067,890
John Beecher $925,000 (2)
-Salary Remaining : $823,165
Bobby Brink $925,000 (1)
-Salary Remaining : $823,165
Luke Schenn $800,000 (3)
-Salary Remaining : $711,927
Sonny Milano $750,000 (4)
-Salary Remaining : $667,431
Vincent Desharnais $750,000 (4)
-Salary Remaining : $667,431
Charlie Lindgren $750,000 (2)
-Salary Remaining : $667,431
Frederick Gaudreau $700,000 (2)
-Salary Remaining : $622,936
Total Pro Players23
Salary Commitment
Year 2024 : $61,050,000
Year 2025 : $47,525,000
Year 2026 : $23,000,000
Year 2027 : $12,450,000
Salary Average Commitment
Year 2024 : $61,050,000
Year 2025 : $47,525,000
Year 2026 : $23,000,000
Year 2027 : $12,450,000
Salary Cap with 1 Way Contract
Year 2024 : $61,050,000
Year 2025 : $47,525,000
Year 2026 : $23,000,000
Year 2027 : $12,450,000

Farm Players Salaries

Jakub Vrana $525,000 (4)
Salary Remaining : $525,000
Cedric Paquette $165,000 (1)
Salary Remaining : $165,000
Austin Wagner $90,000 (2)
Salary Remaining : $90,000
Jackson Blake $86,750 (3)
Salary Remaining : $86,750
Zack Ostapchuk $86,750 (3)
Salary Remaining : $86,750
Ruslan Iskhakov $86,750 (1)
Salary Remaining : $86,750
William Dufour $84,250 (2)
Salary Remaining : $84,250
Mark Kastelic $80,000 (5)
Salary Remaining : $80,000
Michael Dipietro $80,000 (1)
Salary Remaining : $80,000
Gabriel Fortier $77,500 (1)
Salary Remaining : $77,500
Jeffrey Viel $77,500 (5)
Salary Remaining : $77,500
Caleb Jones $77,500 (5)
Salary Remaining : $77,500
Jonah Gadjovich $75,000 (4)
Salary Remaining : $75,000
Kaden Fulcher $75,000 (1)
Salary Remaining : $75,000
Josh Mahura $75,000 (1)
Salary Remaining : $75,000
Zach Fucale $75,000 (3)
Salary Remaining : $75,000
Dillon Heatherington $75,000 (3)
Salary Remaining : $75,000
Guillaume Brisebois $70,000 (2)
Salary Remaining : $70,000
Max Reinhart $65,000 (1)
Salary Remaining : $65,000
Total Farm Players19
Salary Commitment
Year 2024 : $2,027,000
Year 2025 : $1,402,750
Year 2026 : $1,158,500
Year 2027 : $835,000
Salary Average Commitment
Year 2024 : $1,947,000
Year 2025 : $1,322,750
Year 2026 : $1,078,500
Year 2027 : $755,000

Indiana Racers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMarket Square Arena
Level 1: 6000 - $100 - 4 593 - 76,55%
Level 2: 5000 - $75 - 4 308 - 86,17%
Level 3: 3000 - $50 - 2 965 - 98,84%
Level 4: 4000 - $30 - 3 887 - 97,16%
Luxury : 2000 - $175 - 1 812 - 90,60%
Total Capacity :20000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 0 - 0,00%
Farm Level 2: 1000 - $0 - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %17 565 - 87,83%
Average Income per Game$1,705,502
Year to Date Revenue$6,822,006
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$77,587,500
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$8,541,744
Farm Year To Date Expenses$0
Pro Salary Cap To Date$8,541,744
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$63,103,556
Farm Estimated Season Revenue$0
Pro Remaining Season Days97
Pro Expenses Per Days$711,812
Pro Estimated Expenses$69,045,764
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$69,045,764
Season Salary Cap$77,587,500
Estimate Under Maximum Salary Cap of $83,500,000$5,912,500
Estimate Over Minimum Salary Cap of $42,000,000 $35,587,500
Current Bank Account$106,046,577
Projected Bank Account$100,104,369

Pro Players Salaries

Zach Werenski $12,000,000 (5)
-Salary Remaining : $10,678,899
Matt Boldy $8,000,000 (4)
-Salary Remaining : $7,119,266
James van Riemsdyk $7,000,000 (3)
-Salary Remaining : $6,229,358
Semyon Varlamov $6,000,000 (1)
-Salary Remaining : $5,339,450
Charlie Coyle $6,000,000 (3)
-Salary Remaining : $5,339,450
Pavel Zacha $5,750,000 (5)
-Salary Remaining : $5,116,972
Colton Parayko $5,525,000 (1)
-Salary Remaining : $4,916,743
Evgeny Kuznetsov $5,000,000 (2)
-Salary Remaining : $4,449,541
Damon Severson $4,675,000 (2)
-Salary Remaining : $4,160,321
Hampus Lindholm $3,750,000 (2)
-Salary Remaining : $3,337,156
Tyler Motte $1,450,000 (3)
-Salary Remaining : $1,290,367
Ross Colton $1,250,000 (4)
-Salary Remaining : $1,112,385
Michael Bunting $1,150,000 (4)
-Salary Remaining : $1,023,394
Michael Kesselring $925,000 (4)
-Salary Remaining : $823,165
Ridly Greig $925,000 (2)
-Salary Remaining : $823,165
Devon Levi $925,000 (2)
-Salary Remaining : $823,165
Kevin Bahl $900,000 (3)
-Salary Remaining : $800,917
Matthew Poitras $870,000 (3)
-Salary Remaining : $774,220
MacKenzie Entwistle $850,000 (2)
-Salary Remaining : $756,422
JJ Peterka $842,500 (1)
-Salary Remaining : $749,748
Parker Wotherspoon $775,000 (3)
-Salary Remaining : $689,679
Nikita Okhotiuk $775,000 (1)
-Salary Remaining : $689,679
Adam Gaudette $750,000 (3)
-Salary Remaining : $667,431
Philipp Kurashev $750,000 (2)
-Salary Remaining : $667,431
Boris Katchouk $750,000 (1)
-Salary Remaining : $667,431
Total Pro Players25
Salary Commitment
Year 2024 : $77,587,500
Year 2025 : $63,695,000
Year 2026 : $46,820,000
Year 2027 : $29,075,000
Salary Average Commitment
Year 2024 : $77,587,500
Year 2025 : $63,695,000
Year 2026 : $46,820,000
Year 2027 : $29,075,000
Salary Cap with 1 Way Contract
Year 2024 : $77,587,500
Year 2025 : $63,695,000
Year 2026 : $46,820,000
Year 2027 : $29,075,000

Farm Players Salaries

Ryan Murray $450,000 (1)
Salary Remaining : $450,000
Chris Tierney $280,000 (2)
Salary Remaining : $280,000
Kailer Yamamoto $117,500 (1)
Salary Remaining : $117,500
Tim Heed $96,000 (1)
Salary Remaining : $96,000
Lassi Thomson $92,500 (1)
Salary Remaining : $92,500
David Farrance $92,500 (1)
Salary Remaining : $92,500
Matt Coronato $92,500 (2)
Salary Remaining : $92,500
Riley Sheahan $90,000 (1)
Salary Remaining : $90,000
Ryan Winterton $85,500 (3)
Salary Remaining : $85,500
Dmitri Samorukov $83,250 (1)
Salary Remaining : $83,250
Kaedan Korczak $77,500 (1)
Salary Remaining : $77,500
Matthew Murray $75,000 (4)
Salary Remaining : $75,000
Vitaly Abramov $75,000 (1)
Salary Remaining : $75,000
Danick Martel $73,000 (2)
Salary Remaining : $73,000
Maxime Lagace $70,000 (1)
Salary Remaining : $70,000
Gemel Smith $70,000 (2)
Salary Remaining : $70,000
Total Farm Players16
Salary Commitment
Year 2024 : $1,920,250
Year 2025 : $676,000
Year 2026 : $160,500
Year 2027 : $75,000
Salary Average Commitment
Year 2024 : $1,920,250
Year 2025 : $676,000
Year 2026 : $160,500
Year 2027 : $75,000

Laval Chiefs



Arena Capacity - Ticket Price
Attendance - %

Arena NameColise
Level 1: 6400 - $100 - 4 863 - 75,98%
Level 2: 5400 - $75 - 4 203 - 77,84%
Level 3: 3400 - $50 - 3 156 - 92,82%
Level 4: 4400 - $30 - 3 940 - 89,55%
Luxury : 2400 - $175 - 1 700 - 70,82%
Total Capacity :22000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 0 - 0,00%
Farm Level 2: 1000 - $0 - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %17 861 - 81,19%
Average Income per Game$1,718,650
Year to Date Revenue$8,593,251
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$80,875,000
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$8,903,664
Farm Year To Date Expenses$0
Pro Salary Cap To Date$8,903,664
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$61,871,407
Farm Estimated Season Revenue$0
Pro Remaining Season Days97
Pro Expenses Per Days$741,972
Pro Estimated Expenses$71,971,284
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$71,971,284
Season Salary Cap$80,875,000
Estimate Under Maximum Salary Cap of $83,500,000$2,625,000
Estimate Over Minimum Salary Cap of $42,000,000 $38,875,000
Current Bank Account$171,585,536
Projected Bank Account$161,485,659

Pro Players Salaries

Nick Suzuki $10,000,000 (1)
-Salary Remaining : $8,899,083
Anthony Cirelli $8,125,000 (5)
-Salary Remaining : $7,230,505
Anze Kopitar $7,000,000 (5)
-Salary Remaining : $6,229,358
Tomas Hertl $6,250,000 (1)
-Salary Remaining : $5,561,927
Ivan Provorov $4,750,000 (4)
-Salary Remaining : $4,227,064
Pavel Buchnevich $4,500,000 (3)
-Salary Remaining : $4,004,587
Nico Hischier $4,500,000 (2)
-Salary Remaining : $4,004,587
Quinn Hughes $4,000,000 (3)
-Salary Remaining : $3,559,633
Evan Bouchard $3,500,000 (2)
-Salary Remaining : $3,114,679
Christopher Tanev $3,500,000 (2)
-Salary Remaining : $3,114,679
Tyler Toffoli $3,500,000 (5)
-Salary Remaining : $3,114,679
Sam Bennett $3,425,000 (4)
-Salary Remaining : $3,047,936
Valeri Nichushkin $2,800,000 (3)
-Salary Remaining : $2,491,743
Brandon Hagel $2,050,000 (5)
-Salary Remaining : $1,824,312
Ilya Samsonov $1,800,000 (4)
-Salary Remaining : $1,601,835
Troy Terry $1,550,000 (4)
-Salary Remaining : $1,379,358
Nicholas Paul $1,500,000 (3)
-Salary Remaining : $1,334,862
Juuse Saros $1,500,000 (2)
-Salary Remaining : $1,334,862
Jordan Harris $1,400,000 (3)
-Salary Remaining : $1,245,872
Jake Walman $1,050,000 (4)
-Salary Remaining : $934,404
Connor Clifton $1,000,000 (3)
-Salary Remaining : $889,908
Nick Bjugstad $900,000 (3)
-Salary Remaining : $800,917
Dustin Wolf $775,000 (1)
-Salary Remaining : $689,679
Drew O'Connor $750,000 (1)
-Salary Remaining : $667,431
Darren Raddysh $750,000 (4)
-Salary Remaining : $667,431
Total Pro Players25
Salary Commitment
Year 2024 : $80,875,000
Year 2025 : $63,100,000
Year 2026 : $50,100,000
Year 2027 : $34,000,000
Salary Average Commitment
Year 2024 : $80,875,000
Year 2025 : $63,100,000
Year 2026 : $50,100,000
Year 2027 : $34,000,000
Salary Cap with 1 Way Contract
Year 2024 : $80,875,000
Year 2025 : $63,100,000
Year 2026 : $50,100,000
Year 2027 : $34,000,000

Farm Players Salaries

Adam Beckman $92,500 (1)
Salary Remaining : $92,500
Spencer Stastney $92,500 (4)
Salary Remaining : $92,500
Vasily Podkolzin $92,500 (1)
Salary Remaining : $92,500
Jackson Cates $92,500 (2)
Salary Remaining : $92,500
Aatu Raty $86,750 (2)
Salary Remaining : $86,750
Pavol Regenda $86,750 (1)
Salary Remaining : $86,750
Magnus Chrona $86,750 (2)
Salary Remaining : $86,750
Daemon Hunt $86,750 (2)
Salary Remaining : $86,750
Otto Koivula $85,000 (1)
Salary Remaining : $85,000
Ilya Solovyov $84,500 (1)
Salary Remaining : $84,500
Jakub Galvas $84,250 (2)
Salary Remaining : $84,250
Arshdeep Bains $82,500 (2)
Salary Remaining : $82,500
Cole Reinhardt $80,500 (3)
Salary Remaining : $80,500
Tyler Tucker $80,000 (3)
Salary Remaining : $80,000
Scott Reedy $77,500 (2)
Salary Remaining : $77,500
Egor Afanasyev $77,500 (1)
Salary Remaining : $77,500
John Leonard $77,500 (1)
Salary Remaining : $77,500
Tanner Laczynski $77,500 (5)
Salary Remaining : $77,500
Jake Christiansen $77,500 (2)
Salary Remaining : $77,500
Samuel Fagemo $77,500 (3)
Salary Remaining : $77,500
Joachim Blichfeld $75,000 (1)
Salary Remaining : $75,000
Antoine Bibeau $70,000 (2)
Salary Remaining : $70,000
Total Farm Players22
Salary Commitment
Year 2024 : $1,823,750
Year 2025 : $1,152,500
Year 2026 : $408,000
Year 2027 : $170,000
Salary Average Commitment
Year 2024 : $1,781,250
Year 2025 : $1,110,000
Year 2026 : $365,500
Year 2027 : $127,500

Los Angeles Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSports Arena
Level 1: 6000 - $100 - 4 970 - 82,84%
Level 2: 5000 - $75 - 4 234 - 84,68%
Level 3: 3000 - $50 - 2 968 - 98,95%
Level 4: 4000 - $30 - 4 000 - 100,00%
Luxury : 2000 - $175 - 1 635 - 81,75%
Total Capacity :20000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 0 - 0,00%
Farm Level 2: 1000 - $0 - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %17 808 - 89,04%
Average Income per Game$1,711,438
Year to Date Revenue$8,557,188
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$82,379,000
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$9,069,252
Farm Year To Date Expenses$0
Pro Salary Cap To Date$9,069,252
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$61,611,754
Farm Estimated Season Revenue$0
Pro Remaining Season Days97
Pro Expenses Per Days$755,771
Pro Estimated Expenses$73,309,787
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$73,309,787
Season Salary Cap$82,379,000
Estimate Under Maximum Salary Cap of $83,500,000$1,121,000
Estimate Over Minimum Salary Cap of $42,000,000 $40,379,000
Current Bank Account$33,142,951
Projected Bank Account$21,444,918

Pro Players Salaries

Dougie Hamilton $12,600,000 (5)
-Salary Remaining : $11,212,844
Ryan Johansen $8,000,000 (5)
-Salary Remaining : $7,119,266
Marc-Edouard Vlasic $7,250,000 (5)
-Salary Remaining : $6,451,835
Jaden Schwartz $7,000,000 (5)
-Salary Remaining : $6,229,358
Tyler Myers $7,000,000 (3)
-Salary Remaining : $6,229,358
Andrei Kuzmenko $5,500,000 (5)
-Salary Remaining : $4,894,495
Ryan Ellis $5,300,000 (4)
-Salary Remaining : $4,716,514
T.J. Oshie $4,500,000 (4)
-Salary Remaining : $4,004,587
Carter Hart $4,479,000 (5)
-Salary Remaining : $3,985,899
Joel Armia $3,000,000 (4)
-Salary Remaining : $2,669,725
Danton Heinen $2,825,000 (1)
-Salary Remaining : $2,513,991
Brayden McNabb $2,500,000 (1)
-Salary Remaining : $2,224,771
Zach Parise $2,000,000 (2)
-Salary Remaining : $1,779,817
Anthony Duclair $1,700,000 (1)
-Salary Remaining : $1,512,844
Laurent Brossoit $1,500,000 (2)
-Salary Remaining : $1,334,862
Eric Robinson $975,000 (1)
-Salary Remaining : $867,661
Carter Verhaeghe $900,000 (2)
-Salary Remaining : $800,917
David Rittich $875,000 (5)
-Salary Remaining : $778,670
Pontus Holmberg $775,000 (2)
-Salary Remaining : $689,679
Brett Leason $750,000 (2)
-Salary Remaining : $667,431
Noah Gregor $750,000 (1)
-Salary Remaining : $667,431
Daniil Miromanov $750,000 (4)
-Salary Remaining : $667,431
Calvin Pickard $750,000 (4)
-Salary Remaining : $667,431
Nico Sturm $700,000 (2)
-Salary Remaining : $622,936
Total Pro Players24
Salary Commitment
Year 2024 : $82,379,000
Year 2025 : $73,629,000
Year 2026 : $67,004,000
Year 2027 : $60,004,000
Salary Average Commitment
Year 2024 : $82,379,000
Year 2025 : $73,629,000
Year 2026 : $67,004,000
Year 2027 : $60,004,000
Salary Cap with 1 Way Contract
Year 2024 : $82,379,000
Year 2025 : $73,629,000
Year 2026 : $67,004,000
Year 2027 : $60,004,000

Farm Players Salaries

Matt Murray $600,000 (3)
Salary Remaining : $600,000
Matt Martin $150,000 (3)
Salary Remaining : $150,000
Pierre-Edouard Bellemare $125,000 (4)
Salary Remaining : $125,000
Tyler Ennis $100,000 (2)
Salary Remaining : $100,000
Jesper Wallstedt $92,500 (2)
Salary Remaining : $92,500
Ryan Kuffner $92,500 (4)
Salary Remaining : $92,500
Philip Broberg $92,500 (1)
Salary Remaining : $92,500
Brennan Othmann $92,500 (3)
Salary Remaining : $92,500
Brian Halonen $92,500 (1)
Salary Remaining : $92,500
Simon Edvinsson $92,500 (2)
Salary Remaining : $92,500
Connor Mackey $90,000 (3)
Salary Remaining : $90,000
Jaxson Stauber $84,250 (1)
Salary Remaining : $84,250
Victor Soderstrom $83,250 (1)
Salary Remaining : $83,250
Kyle MacLean $80,000 (1)
Salary Remaining : $80,000
Lucas Condotta $77,500 (5)
Salary Remaining : $77,500
Lucas Carlsson $77,500 (5)
Salary Remaining : $77,500
Brandon Scanlin $77,500 (2)
Salary Remaining : $77,500
Alexander True $77,500 (5)
Salary Remaining : $77,500
Lias Andersson $75,000 (2)
Salary Remaining : $75,000
Madison Bowey $75,000 (2)
Salary Remaining : $75,000
Erik Kallgren $75,000 (4)
Salary Remaining : $75,000
Rhett Gardner $75,000 (3)
Salary Remaining : $75,000
David Gust $75,000 (4)
Salary Remaining : $75,000
Jack Ahcan $75,000 (4)
Salary Remaining : $75,000
Matt Kiersted $75,000 (1)
Salary Remaining : $75,000
Victor Mete $73,500 (1)
Salary Remaining : $73,500
Total Farm Players26
Salary Commitment
Year 2024 : $2,776,000
Year 2025 : $2,195,000
Year 2026 : $1,682,500
Year 2027 : $675,000
Salary Average Commitment
Year 2024 : $2,776,000
Year 2025 : $2,195,000
Year 2026 : $1,682,500
Year 2027 : $675,000

Manhattan Raiders



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - $100 - 4 658 - 77,64%
Level 2: 5000 - $75 - 4 236 - 84,72%
Level 3: 3000 - $50 - 2 905 - 96,83%
Level 4: 4000 - $30 - 3 902 - 97,55%
Luxury : 2000 - $175 - 1 711 - 85,54%
Total Capacity :20000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 0 - 0,00%
Farm Level 2: 1000 - $0 - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %17 412 - 87,06%
Average Income per Game$1,681,524
Year to Date Revenue$8,407,618
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$77,942,500
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$8,580,828
Farm Year To Date Expenses$0
Pro Salary Cap To Date$8,580,828
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$60,534,850
Farm Estimated Season Revenue$0
Pro Remaining Season Days97
Pro Expenses Per Days$715,069
Pro Estimated Expenses$69,361,693
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$69,361,693
Season Salary Cap$77,942,500
Estimate Under Maximum Salary Cap of $83,500,000$5,557,500
Estimate Over Minimum Salary Cap of $42,000,000 $35,942,500
Current Bank Account$50,448,758
Projected Bank Account$41,621,915

Pro Players Salaries

Connor McDavid $11,000,000 (5)
-Salary Remaining : $9,788,991
Gabriel Landeskog $7,500,000 (4)
-Salary Remaining : $6,674,312
Aaron Ekblad $6,000,000 (4)
-Salary Remaining : $5,339,450
Filip Hronek $5,500,000 (5)
-Salary Remaining : $4,894,495
Darcy Kuemper $5,500,000 (3)
-Salary Remaining : $4,894,495
Mats Zuccarello $5,000,000 (3)
-Salary Remaining : $4,449,541
Teuvo Teravainen $4,250,000 (2)
-Salary Remaining : $3,782,110
Yanni Gourde $4,100,000 (2)
-Salary Remaining : $3,648,624
William Karlsson $3,900,000 (1)
-Salary Remaining : $3,470,642
Ben Chiarot $3,500,000 (2)
-Salary Remaining : $3,114,679
Neal Pionk $2,850,000 (1)
-Salary Remaining : $2,536,239
Alexandar Georgiev $2,650,000 (3)
-Salary Remaining : $2,358,257
Casey Cizikas $2,500,000 (3)
-Salary Remaining : $2,224,771
Luke Kunin $2,500,000 (4)
-Salary Remaining : $2,224,771
Jordan Kyrou $2,400,000 (1)
-Salary Remaining : $2,135,780
Travis Dermott $1,750,000 (4)
-Salary Remaining : $1,557,339
Eeli Tolvanen $1,450,000 (2)
-Salary Remaining : $1,290,367
Thomas Bordeleau $925,000 (1)
-Salary Remaining : $823,165
Luke Evangelista $842,500 (2)
-Salary Remaining : $749,748
Mark Giordano $800,000 (4)
-Salary Remaining : $711,927
Jordan Spence $775,000 (1)
-Salary Remaining : $689,679
Chad Ruhwedel $750,000 (2)
-Salary Remaining : $667,431
Kiefer Sherwood $750,000 (2)
-Salary Remaining : $667,431
Stuart Skinner $750,000 (1)
-Salary Remaining : $667,431
Total Pro Players24
Salary Commitment
Year 2024 : $77,942,500
Year 2025 : $66,342,500
Year 2026 : $50,700,000
Year 2027 : $35,050,000
Salary Average Commitment
Year 2024 : $77,942,500
Year 2025 : $66,342,500
Year 2026 : $50,700,000
Year 2027 : $35,050,000
Salary Cap with 1 Way Contract
Year 2024 : $77,942,500
Year 2025 : $66,342,500
Year 2026 : $50,700,000
Year 2027 : $35,050,000

Farm Players Salaries

Connor Carrick $150,000 (1)
Salary Remaining : $150,000
Christian Djoos $125,000 (1)
Salary Remaining : $125,000
Ondrej Kase $125,000 (3)
Salary Remaining : $125,000
Jacob Perreault $92,500 (1)
Salary Remaining : $92,500
Luca Del Bel Belluz $87,000 (3)
Salary Remaining : $87,000
Dominic Toninato $77,500 (1)
Salary Remaining : $77,500
Jaret Anderson-Dolan $75,000 (2)
Salary Remaining : $75,000
Adam Ruzicka $75,000 (2)
Salary Remaining : $75,000
Jonas Rondbjerg $75,000 (2)
Salary Remaining : $75,000
Justin Kirkland $75,000 (4)
Salary Remaining : $75,000
Dryden Hunt $75,000 (3)
Salary Remaining : $75,000
Jon Gillies $70,000 (2)
Salary Remaining : $70,000
Total Farm Players12
Salary Commitment
Year 2024 : $1,102,000
Year 2025 : $657,000
Year 2026 : $362,000
Year 2027 : $75,000
Salary Average Commitment
Year 2024 : $1,102,000
Year 2025 : $657,000
Year 2026 : $362,000
Year 2027 : $75,000

Miami ScreamingEagles



Arena Capacity - Ticket Price
Attendance - %

Arena NameHollywood Sportatorium
Level 1: 6000 - $100 - 4 999 - 83,31%
Level 2: 5000 - $75 - 4 099 - 81,98%
Level 3: 3000 - $50 - 2 916 - 97,19%
Level 4: 4000 - $30 - 3 910 - 97,76%
Luxury : 2000 - $175 - 1 705 - 85,24%
Total Capacity :20000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 0 - 0,00%
Farm Level 2: 1000 - $0 - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %17 629 - 88,14%
Average Income per Game$1,710,920
Year to Date Revenue$8,554,600
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$80,575,000
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$8,870,640
Farm Year To Date Expenses$0
Pro Salary Cap To Date$8,870,640
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$61,593,120
Farm Estimated Season Revenue$0
Pro Remaining Season Days97
Pro Expenses Per Days$739,220
Pro Estimated Expenses$71,704,340
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$71,704,340
Season Salary Cap$80,575,000
Estimate Under Maximum Salary Cap of $83,500,000$2,925,000
Estimate Over Minimum Salary Cap of $42,000,000 $38,575,000
Current Bank Account$24,019,359
Projected Bank Account$13,908,139

Pro Players Salaries

Mark Stone $8,000,000 (4)
-Salary Remaining : $7,119,266
Cale Makar $8,000,000 (3)
-Salary Remaining : $7,119,266
Justin Faulk $7,900,000 (1)
-Salary Remaining : $7,030,275
Aleksander Barkov $7,750,000 (3)
-Salary Remaining : $6,896,789
Zach Hyman $7,650,000 (3)
-Salary Remaining : $6,807,798
Sebastian Aho $6,025,000 (5)
-Salary Remaining : $5,361,697
Patrik Laine $6,000,000 (1)
-Salary Remaining : $5,339,450
Darnell Nurse $5,600,000 (3)
-Salary Remaining : $4,983,486
Cam Fowler $4,750,000 (3)
-Salary Remaining : $4,227,064
J.T. Miller $4,500,000 (2)
-Salary Remaining : $4,004,587
Jason Robertson $4,500,000 (4)
-Salary Remaining : $4,004,587
Jan Rutta $1,300,000 (1)
-Salary Remaining : $1,156,881
Thatcher Demko $1,200,000 (2)
-Salary Remaining : $1,067,890
Garnet Hathaway $1,200,000 (4)
-Salary Remaining : $1,067,890
Trevor van Riemsdyk $900,000 (3)
-Salary Remaining : $800,917
Sam Carrick $850,000 (2)
-Salary Remaining : $756,422
Beck Malenstyn $750,000 (1)
-Salary Remaining : $667,431
Ville Husso $750,000 (3)
-Salary Remaining : $667,431
Nic Dowd $750,000 (2)
-Salary Remaining : $667,431
Michael Stone $750,000 (3)
-Salary Remaining : $667,431
Alexander Edler $750,000 (4)
-Salary Remaining : $667,431
Derek Grant $700,000 (1)
-Salary Remaining : $622,936
Total Pro Players22
Salary Commitment
Year 2024 : $80,575,000
Year 2025 : $63,925,000
Year 2026 : $56,625,000
Year 2027 : $20,475,000
Salary Average Commitment
Year 2024 : $80,575,000
Year 2025 : $63,925,000
Year 2026 : $56,625,000
Year 2027 : $20,475,000
Salary Cap with 1 Way Contract
Year 2024 : $80,575,000
Year 2025 : $63,925,000
Year 2026 : $56,625,000
Year 2027 : $20,475,000

Farm Players Salaries

Austin Watson $150,000 (3)
Salary Remaining : $150,000
Shawn Matthias $95,000 (1)
Salary Remaining : $95,000
Emerson Etem $85,000 (2)
Salary Remaining : $85,000
Nick Shore $77,500 (5)
Salary Remaining : $77,500
Nicolas Kerdiles $77,500 (5)
Salary Remaining : $77,500
Jacob Josefson $77,500 (5)
Salary Remaining : $77,500
Lucas Wallmark $77,500 (5)
Salary Remaining : $77,500
Cameron Hughes $77,500 (5)
Salary Remaining : $77,500
John Hayden $75,000 (3)
Salary Remaining : $75,000
Tom Sestito $75,000 (4)
Salary Remaining : $75,000
Kevin Poulin $70,000 (1)
Salary Remaining : $70,000
Ben Thomas $70,000 (2)
Salary Remaining : $70,000
Keegan Lowe $70,000 (2)
Salary Remaining : $70,000
Total Farm Players13
Salary Commitment
Year 2024 : $1,077,500
Year 2025 : $912,500
Year 2026 : $687,500
Year 2027 : $462,500
Salary Average Commitment
Year 2024 : $1,077,500
Year 2025 : $912,500
Year 2026 : $687,500
Year 2027 : $462,500

Michigan Stags



Arena Capacity - Ticket Price
Attendance - %

Arena NameCobo Arena
Level 1: 6000 - $100 - 4 935 - 82,25%
Level 2: 5000 - $75 - 3 986 - 79,71%
Level 3: 3000 - $51 - 2 637 - 87,91%
Level 4: 4000 - $30 - 3 907 - 97,69%
Luxury : 2000 - $175 - 1 769 - 88,46%
Total Capacity :20000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 0 - 0,00%
Farm Level 2: 1000 - $0 - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %17 235 - 86,17%
Average Income per Game$1,692,224
Year to Date Revenue$8,461,122
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$82,891,625
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$9,125,688
Farm Year To Date Expenses$0
Pro Salary Cap To Date$9,125,688
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$60,920,078
Farm Estimated Season Revenue$0
Pro Remaining Season Days97
Pro Expenses Per Days$760,474
Pro Estimated Expenses$73,765,978
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$73,765,978
Season Salary Cap$82,891,625
Estimate Under Maximum Salary Cap of $83,500,000$608,375
Estimate Over Minimum Salary Cap of $42,000,000 $40,891,625
Current Bank Account$111,178,346
Projected Bank Account$98,332,446

Pro Players Salaries

Jeff Skinner $10,000,000 (5)
-Salary Remaining : $8,899,083
Andrei Vasilevskiy $9,000,000 (5)
-Salary Remaining : $8,009,174
Jamie Benn $8,500,000 (2)
-Salary Remaining : $7,564,220
Evgeni Malkin $8,000,000 (4)
-Salary Remaining : $7,119,266
Brandon Saad $5,500,000 (5)
-Salary Remaining : $4,894,495
Noah Hanifin $4,950,000 (4)
-Salary Remaining : $4,405,046
Alex Tuch $4,750,000 (4)
-Salary Remaining : $4,227,064
Cody Ceci $4,500,000 (1)
-Salary Remaining : $4,004,587
J.T. Compher $4,500,000 (3)
-Salary Remaining : $4,004,587
Sean Kuraly $3,250,000 (5)
-Salary Remaining : $2,892,202
Jesper Fast $3,000,000 (4)
-Salary Remaining : $2,669,725
Connor Brown $2,800,000 (2)
-Salary Remaining : $2,491,743
Radko Gudas $2,500,000 (3)
-Salary Remaining : $2,224,771
Dmitry Kulikov $2,250,000 (3)
-Salary Remaining : $2,002,294
Calle Jarnkrok $2,100,000 (4)
-Salary Remaining : $1,868,807
Chandler Stephenson $1,050,000 (1)
-Salary Remaining : $934,404
Ilya Lyubushkin $874,125 (1)
-Salary Remaining : $777,891
Sam Malinski $850,000 (5)
-Salary Remaining : $756,422
Sam Lafferty $792,500 (1)
-Salary Remaining : $705,252
Jet Greaves $775,000 (3)
-Salary Remaining : $689,679
Sebastien Aho $750,000 (3)
-Salary Remaining : $667,431
Eric Staal $750,000 (1)
-Salary Remaining : $667,431
Jonas Johansson $750,000 (3)
-Salary Remaining : $667,431
Nathan Walker $700,000 (2)
-Salary Remaining : $622,936
Total Pro Players24
Salary Commitment
Year 2024 : $82,891,625
Year 2025 : $74,925,000
Year 2026 : $62,925,000
Year 2027 : $51,400,000
Salary Average Commitment
Year 2024 : $82,641,625
Year 2025 : $74,675,000
Year 2026 : $62,675,000
Year 2027 : $51,400,000
Salary Cap with 1 Way Contract
Year 2024 : $82,891,625
Year 2025 : $74,925,000
Year 2026 : $62,925,000
Year 2027 : $51,400,000

Farm Players Salaries

Hunter McKown $95,000 (2)
Salary Remaining : $95,000
Bryce Kindopp $92,500 (2)
Salary Remaining : $92,500
Gaetan Haas $92,500 (1)
Salary Remaining : $92,500
Georgii Merkulov $92,500 (2)
Salary Remaining : $92,500
Emil Andrae $89,250 (3)
Salary Remaining : $89,250
Jason Polin $87,000 (1)
Salary Remaining : $87,000
Jiri Smejkal $87,000 (1)
Salary Remaining : $87,000
Juuso Riikola $85,000 (1)
Salary Remaining : $85,000
Yaniv Perets $80,500 (2)
Salary Remaining : $80,500
Clark Bishop $80,000 (3)
Salary Remaining : $80,000
Dylan Sikura $80,000 (2)
Salary Remaining : $80,000
Kristian Reichel $79,000 (1)
Salary Remaining : $79,000
Justin Richards $77,500 (1)
Salary Remaining : $77,500
Devin Cooley $77,500 (5)
Salary Remaining : $77,500
Marshall Rifai $77,500 (5)
Salary Remaining : $77,500
Hardy Haman Aktell $77,500 (1)
Salary Remaining : $77,500
Mitchell Chaffee $77,500 (5)
Salary Remaining : $77,500
Jake Livingstone $77,500 (2)
Salary Remaining : $77,500
Brett Murray $77,500 (1)
Salary Remaining : $77,500
Sheldon Dries $77,175 (2)
Salary Remaining : $77,175
Joel L'Esperance $75,000 (3)
Salary Remaining : $75,000
Chase Priskie $75,000 (3)
Salary Remaining : $75,000
Brian Pinho $70,000 (2)
Salary Remaining : $70,000
Antti Suomela $70,000 (1)
Salary Remaining : $70,000
Taylor Leier $70,000 (1)
Salary Remaining : $70,000
Total Farm Players25
Salary Commitment
Year 2024 : $2,019,925
Year 2025 : $1,216,925
Year 2026 : $551,750
Year 2027 : $232,500
Salary Average Commitment
Year 2024 : $2,019,925
Year 2025 : $1,216,925
Year 2026 : $551,750
Year 2027 : $232,500

Minnesota FightingSaints



Arena Capacity - Ticket Price
Attendance - %

Arena NameSt Paul Civic Center
Level 1: 6500 - $95 - 6 299 - 96,90%
Level 2: 5500 - $72 - 5 162 - 93,85%
Level 3: 3500 - $50 - 3 023 - 86,37%
Level 4: 4500 - $30 - 3 987 - 88,60%
Luxury : 2000 - $160 - 1 999 - 99,93%
Total Capacity :22000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 0 - 0,00%
Farm Level 2: 1000 - $0 - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %20 469 - 93,04%
Average Income per Game$1,950,697
Year to Date Revenue$9,753,483
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$49,275,000
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$5,424,768
Farm Year To Date Expenses$0
Pro Salary Cap To Date$5,424,768
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$70,225,078
Farm Estimated Season Revenue$0
Pro Remaining Season Days97
Pro Expenses Per Days$452,064
Pro Estimated Expenses$43,850,208
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$43,850,208
Season Salary Cap$49,275,000
Estimate Under Maximum Salary Cap of $83,500,000$34,225,000
Estimate Over Minimum Salary Cap of $42,000,000 $7,275,000
Current Bank Account$126,612,684
Projected Bank Account$152,987,554

Pro Players Salaries

Johnny Gaudreau $6,750,000 (1)
-Salary Remaining : $6,006,881
Danny DeKeyser $4,500,000 (2)
-Salary Remaining : $4,004,587
Nicolas Roy $3,500,000 (5)
-Salary Remaining : $3,114,679
Justin Holl $3,400,000 (3)
-Salary Remaining : $3,025,688
Andrew Cogliano $3,250,000 (1)
-Salary Remaining : $2,892,202
Kasperi Kapanen $3,200,000 (4)
-Salary Remaining : $2,847,706
Sam Gagner $3,200,000 (1)
-Salary Remaining : $2,847,706
Ryan Strome $3,200,000 (1)
-Salary Remaining : $2,847,706
Thomas Greiss $2,800,000 (2)
-Salary Remaining : $2,491,743
Tanner Pearson $2,500,000 (3)
-Salary Remaining : $2,224,771
Devan Dubnyk $2,500,000 (2)
-Salary Remaining : $2,224,771
Alexander Barabanov $1,000,000 (3)
-Salary Remaining : $889,908
Scott Wedgewood $1,000,000 (5)
-Salary Remaining : $889,908
Kevin Korchinski $950,000 (3)
-Salary Remaining : $845,413
Brandon Biro $925,000 (1)
-Salary Remaining : $823,165
Matthew Kessel $925,000 (1)
-Salary Remaining : $823,165
Matthew Knies $925,000 (2)
-Salary Remaining : $823,165
Josh Archibald $900,000 (2)
-Salary Remaining : $800,917
Brayden Pachal $800,000 (2)
-Salary Remaining : $711,927
Ryan Carpenter $775,000 (3)
-Salary Remaining : $689,679
Joel Hanley $775,000 (3)
-Salary Remaining : $689,679
Zach Whitecloud $750,000 (3)
-Salary Remaining : $667,431
Alexandre Carrier $750,000 (4)
-Salary Remaining : $667,431
Total Pro Players23
Salary Commitment
Year 2024 : $49,275,000
Year 2025 : $31,025,000
Year 2026 : $18,600,000
Year 2027 : $8,450,000
Salary Average Commitment
Year 2024 : $49,275,000
Year 2025 : $31,025,000
Year 2026 : $18,600,000
Year 2027 : $8,450,000
Salary Cap with 1 Way Contract
Year 2024 : $49,275,000
Year 2025 : $31,025,000
Year 2026 : $18,600,000
Year 2027 : $8,450,000

Farm Players Salaries

Maxim Mamin $97,500 (3)
Salary Remaining : $97,500
Ivan Miroshnichenko $95,000 (3)
Salary Remaining : $95,000
Yaroslav Askarov $92,500 (2)
Salary Remaining : $92,500
Mackenzie MacEachern $90,000 (2)
Salary Remaining : $90,000
Cal Petersen $87,500 (2)
Salary Remaining : $87,500
Linus Hogberg $83,750 (1)
Salary Remaining : $83,750
Hunter Drew $81,000 (3)
Salary Remaining : $81,000
Walker Duehr $77,500 (5)
Salary Remaining : $77,500
Magnus Hellberg $75,000 (4)
Salary Remaining : $75,000
Trey Fix-Wolansky $75,000 (2)
Salary Remaining : $75,000
Artyom Zagidulin $70,000 (3)
Salary Remaining : $70,000
Maxim Letunov $70,000 (2)
Salary Remaining : $70,000
Ryan Lomberg $70,000 (2)
Salary Remaining : $70,000
Tyrell Goulbourne $70,000 (2)
Salary Remaining : $70,000
Andrew Poturalski $70,000 (2)
Salary Remaining : $70,000
Total Farm Players15
Salary Commitment
Year 2024 : $1,204,750
Year 2025 : $1,121,000
Year 2026 : $496,000
Year 2027 : $152,500
Salary Average Commitment
Year 2024 : $1,204,750
Year 2025 : $1,121,000
Year 2026 : $496,000
Year 2027 : $152,500

New England Whalers



Arena Capacity - Ticket Price
Attendance - %

Arena NameCivic Center
Level 1: 6400 - $100 - 4 791 - 74,86%
Level 2: 5400 - $75 - 4 006 - 74,19%
Level 3: 3400 - $50 - 3 049 - 89,66%
Level 4: 4400 - $30 - 4 087 - 92,90%
Luxury : 2400 - $175 - 1 807 - 75,28%
Total Capacity :22000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 0 - 0,00%
Farm Level 2: 1000 - $0 - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %17 740 - 80,64%
Average Income per Game$1,713,553
Year to Date Revenue$8,567,763
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$74,550,000
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$8,207,340
Farm Year To Date Expenses$0
Pro Salary Cap To Date$8,207,340
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$61,687,894
Farm Estimated Season Revenue$0
Pro Remaining Season Days97
Pro Expenses Per Days$683,945
Pro Estimated Expenses$66,342,665
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$66,342,665
Season Salary Cap$74,550,000
Estimate Under Maximum Salary Cap of $83,500,000$8,950,000
Estimate Over Minimum Salary Cap of $42,000,000 $32,550,000
Current Bank Account$94,889,867
Projected Bank Account$90,235,096

Pro Players Salaries

Drew Doughty $11,000,000 (1)
-Salary Remaining : $9,788,991
Logan Couture $10,000,000 (1)
-Salary Remaining : $8,899,083
Jonathan Toews $9,800,000 (1)
-Salary Remaining : $8,721,101
Jakob Silfverberg $5,250,000 (3)
-Salary Remaining : $4,672,018
Vladimir Tarasenko $5,000,000 (4)
-Salary Remaining : $4,449,541
Alex Killorn $4,450,000 (2)
-Salary Remaining : $3,960,092
Frank Vatrano $3,650,000 (5)
-Salary Remaining : $3,248,165
Jeremy Swayman $3,475,000 (5)
-Salary Remaining : $3,092,431
Matias Maccelli $3,000,000 (3)
-Salary Remaining : $2,669,725
Marco Scandella $2,700,000 (2)
-Salary Remaining : $2,402,752
Gustav Forsling $2,500,000 (4)
-Salary Remaining : $2,224,771
Matt Roy $2,000,000 (3)
-Salary Remaining : $1,779,817
Nick Ritchie $1,700,000 (3)
-Salary Remaining : $1,512,844
Nicolas Aube-Kubel $1,225,000 (3)
-Salary Remaining : $1,090,138
Troy Stecher $1,200,000 (2)
-Salary Remaining : $1,067,890
Trent Frederic $1,050,000 (1)
-Salary Remaining : $934,404
Matt Benning $1,000,000 (2)
-Salary Remaining : $889,908
Jack Drury $925,000 (1)
-Salary Remaining : $823,165
J.J. Moser $925,000 (1)
-Salary Remaining : $823,165
Martin Pospisil $775,000 (2)
-Salary Remaining : $689,679
Valtteri Puustinen $775,000 (5)
-Salary Remaining : $689,679
Sam Montembeault $750,000 (3)
-Salary Remaining : $667,431
Kevin Rooney $700,000 (1)
-Salary Remaining : $622,936
Parker Kelly $700,000 (2)
-Salary Remaining : $622,936
Total Pro Players24
Salary Commitment
Year 2024 : $74,550,000
Year 2025 : $40,150,000
Year 2026 : $29,325,000
Year 2027 : $15,400,000
Salary Average Commitment
Year 2024 : $74,550,000
Year 2025 : $40,150,000
Year 2026 : $29,325,000
Year 2027 : $15,400,000
Salary Cap with 1 Way Contract
Year 2024 : $74,550,000
Year 2025 : $40,150,000
Year 2026 : $29,325,000
Year 2027 : $15,400,000

Farm Players Salaries

Anders Bjork $180,000 (3)
Salary Remaining : $180,000
William Carrier $100,000 (2)
Salary Remaining : $100,000
Josh Doan $92,500 (3)
Salary Remaining : $92,500
Lawrence Pilut $92,500 (2)
Salary Remaining : $92,500
Henrik Haapala $92,500 (1)
Salary Remaining : $92,500
Ondrej Pavel $87,000 (5)
Salary Remaining : $87,000
Nicolas Beaudin $83,250 (2)
Salary Remaining : $83,250
Nikolai Knyzhov $83,000 (3)
Salary Remaining : $83,000
Nathan Smith $77,500 (1)
Salary Remaining : $77,500
Joel Kiviranta $77,500 (1)
Salary Remaining : $77,500
Callahan Burke $77,500 (5)
Salary Remaining : $77,500
Jett Alexander $75,000 (2)
Salary Remaining : $75,000
Roland McKeown $75,000 (2)
Salary Remaining : $75,000
Anton Blidh $75,000 (3)
Salary Remaining : $75,000
Karson Kuhlman $70,000 (2)
Salary Remaining : $70,000
Total Farm Players15
Salary Commitment
Year 2024 : $1,338,250
Year 2025 : $1,090,750
Year 2026 : $595,000
Year 2027 : $164,500
Salary Average Commitment
Year 2024 : $1,338,250
Year 2025 : $1,090,750
Year 2026 : $595,000
Year 2027 : $164,500

New Jersey Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameCherry Hill Arena
Level 1: 6000 - $100 - 4 757 - 79,29%
Level 2: 5000 - $75 - 4 063 - 81,26%
Level 3: 3000 - $50 - 2 910 - 97,00%
Level 4: 4000 - $30 - 3 958 - 98,96%
Luxury : 2000 - $175 - 1 670 - 83,48%
Total Capacity :20000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 0 - 0,00%
Farm Level 2: 1000 - $0 - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %17 358 - 86,79%
Average Income per Game$1,671,107
Year to Date Revenue$8,355,537
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$74,075,000
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$8,155,044
Farm Year To Date Expenses$0
Pro Salary Cap To Date$8,155,044
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$60,159,866
Farm Estimated Season Revenue$0
Pro Remaining Season Days97
Pro Expenses Per Days$679,587
Pro Estimated Expenses$65,919,939
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$65,919,939
Season Salary Cap$74,075,000
Estimate Under Maximum Salary Cap of $83,500,000$9,425,000
Estimate Over Minimum Salary Cap of $42,000,000 $32,075,000
Current Bank Account$43,077,009
Projected Bank Account$37,316,936

Pro Players Salaries

Erik Karlsson $12,000,000 (3)
-Salary Remaining : $10,678,899
Jared Spurgeon $8,000,000 (5)
-Salary Remaining : $7,119,266
Sean Monahan $6,750,000 (1)
-Salary Remaining : $6,006,881
Phil Kessel $6,000,000 (3)
-Salary Remaining : $5,339,450
Kyle Okposo $6,000,000 (2)
-Salary Remaining : $5,339,450
Filip Forsberg $6,000,000 (2)
-Salary Remaining : $5,339,450
Cam Talbot $4,000,000 (3)
-Salary Remaining : $3,559,633
Bo Horvat $3,500,000 (2)
-Salary Remaining : $3,114,679
Phillip Danault $3,000,000 (1)
-Salary Remaining : $2,669,725
Justin Schultz $3,000,000 (5)
-Salary Remaining : $2,669,725
Dillon Dube $2,200,000 (1)
-Salary Remaining : $1,957,798
Daniel Sprong $2,000,000 (5)
-Salary Remaining : $1,779,817
Casey DeSmith $1,900,000 (5)
-Salary Remaining : $1,690,826
Cam York $1,600,000 (4)
-Salary Remaining : $1,423,853
Mike Reilly $1,500,000 (1)
-Salary Remaining : $1,334,862
Ben Hutton $1,500,000 (1)
-Salary Remaining : $1,334,862
Henry Thrun $925,000 (2)
-Salary Remaining : $823,165
Connor Zary $925,000 (2)
-Salary Remaining : $823,165
Pat Maroon $900,000 (1)
-Salary Remaining : $800,917
Hendrix Lapierre $832,500 (1)
-Salary Remaining : $740,849
Mason Marchment $792,500 (1)
-Salary Remaining : $705,252
Andreas Englund $750,000 (4)
-Salary Remaining : $667,431
Total Pro Players22
Salary Commitment
Year 2024 : $74,075,000
Year 2025 : $56,600,000
Year 2026 : $39,250,000
Year 2027 : $17,250,000
Salary Average Commitment
Year 2024 : $74,075,000
Year 2025 : $56,600,000
Year 2026 : $39,250,000
Year 2027 : $17,250,000
Salary Cap with 1 Way Contract
Year 2024 : $74,075,000
Year 2025 : $56,600,000
Year 2026 : $39,250,000
Year 2027 : $17,250,000

Farm Players Salaries

Cody Eakin $200,000 (2)
Salary Remaining : $200,000
Josh Leivo $150,000 (1)
Salary Remaining : $150,000
Robert Bortuzzo $137,500 (1)
Salary Remaining : $137,500
Kurtis MacDermid $97,500 (4)
Salary Remaining : $97,500
Marat Khusnutdinov $92,500 (2)
Salary Remaining : $92,500
Eetu Makiniemi $89,250 (1)
Salary Remaining : $89,250
Jakob Pelletier $83,250 (1)
Salary Remaining : $83,250
Logan Stanley $80,000 (1)
Salary Remaining : $80,000
James Hamblin $79,500 (4)
Salary Remaining : $79,500
Joona Luoto $77,500 (1)
Salary Remaining : $77,500
Benoit-Olivier Groulx $77,500 (3)
Salary Remaining : $77,500
Chris Wideman $75,000 (3)
Salary Remaining : $75,000
Matt Irwin $75,000 (3)
Salary Remaining : $75,000
Nick Swaney $75,000 (4)
Salary Remaining : $75,000
Jake Leschyshyn $75,000 (4)
Salary Remaining : $75,000
Billy Sweezey $75,000 (4)
Salary Remaining : $75,000
Dennis Gilbert $75,000 (4)
Salary Remaining : $75,000
Adam Huska $75,000 (3)
Salary Remaining : $75,000
Gage Quinney $74,000 (1)
Salary Remaining : $74,000
Brendan Leipsic $70,000 (1)
Salary Remaining : $70,000
Justin Dowling $65,000 (1)
Salary Remaining : $65,000
Total Farm Players21
Salary Commitment
Year 2024 : $1,898,500
Year 2025 : $1,072,000
Year 2026 : $779,500
Year 2027 : $477,000
Salary Average Commitment
Year 2024 : $1,898,500
Year 2025 : $1,072,000
Year 2026 : $779,500
Year 2027 : $477,000

New York GoldenBlades



Arena Capacity - Ticket Price
Attendance - %

Arena NameNassau Veterans Memorial Coliseum
Level 1: 6400 - $100 - 5 094 - 79,59%
Level 2: 5400 - $75 - 4 055 - 75,09%
Level 3: 3400 - $50 - 3 184 - 93,63%
Level 4: 4400 - $30 - 4 168 - 94,72%
Luxury : 2400 - $175 - 1 710 - 71,25%
Total Capacity :22000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 0 - 0,00%
Farm Level 2: 1000 - $0 - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %18 210 - 82,77%
Average Income per Game$1,746,197
Year to Date Revenue$6,984,788
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$45,597,500
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$5,019,912
Farm Year To Date Expenses$0
Pro Salary Cap To Date$5,019,912
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$64,609,289
Farm Estimated Season Revenue$0
Pro Remaining Season Days97
Pro Expenses Per Days$418,326
Pro Estimated Expenses$40,577,622
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$40,577,622
Season Salary Cap$45,597,500
Estimate Under Maximum Salary Cap of $83,500,000$37,902,500
Estimate Over Minimum Salary Cap of $42,000,000 $3,597,500
Current Bank Account$84,022,719
Projected Bank Account$108,054,386

Pro Players Salaries

Alex DeBrincat $8,250,000 (5)
-Salary Remaining : $7,341,743
Jordan Binnington $4,550,000 (1)
-Salary Remaining : $4,049,083
Torey Krug $4,000,000 (2)
-Salary Remaining : $3,559,633
Marc-Andre Fleury $3,500,000 (3)
-Salary Remaining : $3,114,679
Dmitry Orlov $3,300,000 (4)
-Salary Remaining : $2,936,697
Cody Glass $2,500,000 (2)
-Salary Remaining : $2,224,771
Warren Foegele $2,100,000 (3)
-Salary Remaining : $1,868,807
Ryan Lindgren $2,000,000 (1)
-Salary Remaining : $1,779,817
John Marino $1,750,000 (3)
-Salary Remaining : $1,557,339
Michael Raffl $1,600,000 (1)
-Salary Remaining : $1,423,853
Max Comtois $1,525,000 (2)
-Salary Remaining : $1,357,110
Sean Durzi $1,400,000 (1)
-Salary Remaining : $1,245,872
David Kampf $1,400,000 (3)
-Salary Remaining : $1,245,872
Tomas Nosek $1,000,000 (5)
-Salary Remaining : $889,908
Ryker Evans $925,000 (2)
-Salary Remaining : $823,165
William Eklund $925,000 (1)
-Salary Remaining : $823,165
Lukas Reichel $925,000 (1)
-Salary Remaining : $823,165
Brett Howden $850,000 (1)
-Salary Remaining : $756,422
Patrik Koch $847,500 (5)
-Salary Remaining : $754,197
Thomas Novak $750,000 (4)
-Salary Remaining : $667,431
Kevin Gravel $750,000 (4)
-Salary Remaining : $667,431
Andrew Peeke $750,000 (1)
-Salary Remaining : $667,431
Total Pro Players22
Salary Commitment
Year 2024 : $45,597,500
Year 2025 : $32,597,500
Year 2026 : $23,647,500
Year 2027 : $14,897,500
Salary Average Commitment
Year 2024 : $45,597,500
Year 2025 : $32,597,500
Year 2026 : $23,647,500
Year 2027 : $14,897,500
Salary Cap with 1 Way Contract
Year 2024 : $45,597,500
Year 2025 : $32,597,500
Year 2026 : $23,647,500
Year 2027 : $14,897,500

Farm Players Salaries

Adam Edstrom $85,500 (2)
Salary Remaining : $85,500
Andrei Chibisov $79,250 (1)
Salary Remaining : $79,250
Marc Johnstone $77,500 (5)
Salary Remaining : $77,500
Artemi Kniazev $77,500 (4)
Salary Remaining : $77,500
Andrew Hammond $75,000 (3)
Salary Remaining : $75,000
Mason Geertsen $75,000 (3)
Salary Remaining : $75,000
Jayson Megna $75,000 (4)
Salary Remaining : $75,000
Frank Corrado $70,000 (1)
Salary Remaining : $70,000
Steven Fogarty $70,000 (1)
Salary Remaining : $70,000
Kurtis Gabriel $70,000 (1)
Salary Remaining : $70,000
Kalle Kossila $70,000 (1)
Salary Remaining : $70,000
Dominik Simon $70,000 (2)
Salary Remaining : $70,000
Total Farm Players12
Salary Commitment
Year 2024 : $894,750
Year 2025 : $535,500
Year 2026 : $380,000
Year 2027 : $230,000
Salary Average Commitment
Year 2024 : $894,750
Year 2025 : $535,500
Year 2026 : $380,000
Year 2027 : $230,000

Orlando SolarBears



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmway Center
Level 1: 6000 - $100 - 4 868 - 81,13%
Level 2: 5000 - $75 - 4 304 - 86,07%
Level 3: 3000 - $50 - 2 829 - 94,30%
Level 4: 4000 - $30 - 3 893 - 97,33%
Luxury : 2000 - $175 - 1 763 - 88,14%
Total Capacity :20000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 0 - 0,00%
Farm Level 2: 1000 - $0 - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %17 656 - 88,28%
Average Income per Game$1,720,302
Year to Date Revenue$6,881,206
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$83,265,000
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$9,166,788
Farm Year To Date Expenses$0
Pro Salary Cap To Date$9,166,788
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$63,651,156
Farm Estimated Season Revenue$0
Pro Remaining Season Days97
Pro Expenses Per Days$763,899
Pro Estimated Expenses$74,098,203
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$74,098,203
Season Salary Cap$83,265,000
Estimate Under Maximum Salary Cap of $83,500,000$235,000
Estimate Over Minimum Salary Cap of $42,000,000 $41,265,000
Current Bank Account$17,482,887
Projected Bank Account$7,035,840

Pro Players Salaries

Jesper Bratt $10,000,000 (1)
-Salary Remaining : $8,899,083
John Tavares $9,350,000 (3)
-Salary Remaining : $8,320,642
Andrei Svechnikov $6,000,000 (3)
-Salary Remaining : $5,339,450
Travis Konecny $6,000,000 (5)
-Salary Remaining : $5,339,450
Jonathan Drouin $5,550,000 (3)
-Salary Remaining : $4,938,991
Travis Sanheim $5,350,000 (4)
-Salary Remaining : $4,761,009
Vincent Trocheck $5,250,000 (1)
-Salary Remaining : $4,672,018
Frederik Andersen $5,000,000 (2)
-Salary Remaining : $4,449,541
Kyle Palmieri $5,000,000 (5)
-Salary Remaining : $4,449,541
Tom Wilson $4,100,000 (4)
-Salary Remaining : $3,648,624
Elvis Merzlikins $4,000,000 (2)
-Salary Remaining : $3,559,633
Ryan Graves $3,000,000 (3)
-Salary Remaining : $2,669,725
Jake McCabe $2,900,000 (1)
-Salary Remaining : $2,580,734
Jacob Middleton $2,800,000 (4)
-Salary Remaining : $2,491,743
Yegor Sharangovich $2,200,000 (1)
-Salary Remaining : $1,957,798
Ivan Barbashev $1,900,000 (3)
-Salary Remaining : $1,690,826
Simon Nemec $950,000 (3)
-Salary Remaining : $845,413
Mikhail Sergachev $832,500 (1)
-Salary Remaining : $740,849
Alexander Nylander $832,500 (1)
-Salary Remaining : $740,849
Luke Glendening $800,000 (5)
-Salary Remaining : $711,927
Ukko-Pekka Luukkonen $750,000 (2)
-Salary Remaining : $667,431
Kyle Burroughs $700,000 (2)
-Salary Remaining : $622,936
Total Pro Players22
Salary Commitment
Year 2024 : $83,265,000
Year 2025 : $61,250,000
Year 2026 : $50,800,000
Year 2027 : $24,050,000
Salary Average Commitment
Year 2024 : $83,265,000
Year 2025 : $61,250,000
Year 2026 : $50,800,000
Year 2027 : $24,050,000
Salary Cap with 1 Way Contract
Year 2024 : $83,265,000
Year 2025 : $61,250,000
Year 2026 : $50,800,000
Year 2027 : $24,050,000

Farm Players Salaries

Oscar Klefbom $450,000 (1)
Salary Remaining : $450,000
Cole Guttman $95,000 (1)
Salary Remaining : $95,000
Jonathan Davidsson $92,500 (4)
Salary Remaining : $92,500
Nikita Tryamkin $92,500 (2)
Salary Remaining : $92,500
Brendan Brisson $92,500 (2)
Salary Remaining : $92,500
Linus Karlsson $92,500 (1)
Salary Remaining : $92,500
Ivan Fedotov $92,500 (1)
Salary Remaining : $92,500
Libor Sulak $92,500 (1)
Salary Remaining : $92,500
Nikolas Matinpalo $88,500 (5)
Salary Remaining : $88,500
Evgeny Svechnikov $87,413 (2)
Salary Remaining : $87,413
Jack St. Ivany $87,000 (5)
Salary Remaining : $87,000
Pierrick Dube $87,000 (5)
Salary Remaining : $87,000
Uvis Balinskis $87,000 (5)
Salary Remaining : $87,000
Jakob Lilja $84,250 (1)
Salary Remaining : $84,250
Jesper Froden $84,250 (3)
Salary Remaining : $84,250
Adam Raska $84,000 (1)
Salary Remaining : $84,000
Nick Cicek $82,250 (1)
Salary Remaining : $82,250
Maxence Guenette $80,500 (1)
Salary Remaining : $80,500
Lean Bergmann $78,750 (4)
Salary Remaining : $78,750
Egor Sokolov $77,500 (3)
Salary Remaining : $77,500
Jesse Ylonen $77,500 (5)
Salary Remaining : $77,500
Max Veronneau $75,000 (3)
Salary Remaining : $75,000
Austin Czarnik $75,000 (4)
Salary Remaining : $75,000
Axel Jonsson-Fjallby $75,000 (1)
Salary Remaining : $75,000
Dylan Ferguson $70,000 (1)
Salary Remaining : $70,000
Total Farm Players25
Salary Commitment
Year 2024 : $2,480,912
Year 2025 : $1,182,412
Year 2026 : $910,000
Year 2027 : $673,250
Salary Average Commitment
Year 2024 : $2,480,912
Year 2025 : $1,182,412
Year 2026 : $910,000
Year 2027 : $673,250

Ottawa Nationals



Arena Capacity - Ticket Price
Attendance - %

Arena NameCivic Center
Level 1: 6000 - $100 - 4 882 - 81,36%
Level 2: 5000 - $75 - 4 323 - 86,46%
Level 3: 3000 - $50 - 2 972 - 99,05%
Level 4: 4000 - $30 - 3 959 - 98,97%
Luxury : 2000 - $175 - 1 707 - 85,35%
Total Capacity :20000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 0 - 0,00%
Farm Level 2: 1000 - $0 - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %17 842 - 89,21%
Average Income per Game$1,723,074
Year to Date Revenue$8,615,370
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$81,805,000
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$9,006,060
Farm Year To Date Expenses$0
Pro Salary Cap To Date$9,006,060
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$62,030,664
Farm Estimated Season Revenue$0
Pro Remaining Season Days97
Pro Expenses Per Days$750,505
Pro Estimated Expenses$72,798,985
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$72,798,985
Season Salary Cap$81,805,000
Estimate Under Maximum Salary Cap of $83,500,000$1,695,000
Estimate Over Minimum Salary Cap of $42,000,000 $39,805,000
Current Bank Account$80,140,559
Projected Bank Account$69,372,238

Pro Players Salaries

Alex Ovechkin $12,500,000 (2)
-Salary Remaining : $11,123,853
Charlie McAvoy $11,000,000 (5)
-Salary Remaining : $9,788,991
Sean Couturier $9,000,000 (5)
-Salary Remaining : $8,009,174
Evander Kane $6,250,000 (4)
-Salary Remaining : $5,561,927
Trevor Zegras $5,750,000 (4)
-Salary Remaining : $5,116,972
David Perron $5,150,000 (5)
-Salary Remaining : $4,583,028
Samuel Girard $5,000,000 (1)
-Salary Remaining : $4,449,541
Nick Foligno $4,000,000 (5)
-Salary Remaining : $3,559,633
Bowen Byram $3,080,000 (4)
-Salary Remaining : $2,740,917
Patrick Kane $2,750,000 (5)
-Salary Remaining : $2,447,248
Dante Fabbro $2,400,000 (1)
-Salary Remaining : $2,135,780
Robert Thomas $2,400,000 (2)
-Salary Remaining : $2,135,780
Jaroslav Halak $1,500,000 (4)
-Salary Remaining : $1,334,862
Linus Ullmark $1,325,000 (1)
-Salary Remaining : $1,179,128
Josh Brown $1,000,000 (2)
-Salary Remaining : $889,908
Logan Cooley $950,000 (3)
-Salary Remaining : $845,413
Justin Barron $925,000 (1)
-Salary Remaining : $823,165
Dylan Guenther $925,000 (2)
-Salary Remaining : $823,165
Kaiden Guhle $925,000 (2)
-Salary Remaining : $823,165
Mason Lohrei $925,000 (2)
-Salary Remaining : $823,165
Ty Dellandrea $900,000 (3)
-Salary Remaining : $800,917
Joe Veleno $825,000 (3)
-Salary Remaining : $734,174
Yegor Chinakhov $800,000 (4)
-Salary Remaining : $711,927
Shane Pinto $775,000 (3)
-Salary Remaining : $689,679
Ryan Poehling $750,000 (2)
-Salary Remaining : $667,431
Total Pro Players25
Salary Commitment
Year 2024 : $81,805,000
Year 2025 : $72,155,000
Year 2026 : $52,730,000
Year 2027 : $49,280,000
Salary Average Commitment
Year 2024 : $81,805,000
Year 2025 : $72,155,000
Year 2026 : $52,730,000
Year 2027 : $49,280,000
Salary Cap with 1 Way Contract
Year 2024 : $81,805,000
Year 2025 : $72,155,000
Year 2026 : $52,730,000
Year 2027 : $49,280,000

Farm Players Salaries

Kevin Labanc $320,000 (2)
Salary Remaining : $320,000
Chris Driedger $95,000 (2)
Salary Remaining : $95,000
Oskar Olausson $92,500 (2)
Salary Remaining : $92,500
Keith Kinkaid $90,000 (3)
Salary Remaining : $90,000
Adam Ginning $84,250 (1)
Salary Remaining : $84,250
Brandon Halverson $83,250 (4)
Salary Remaining : $83,250
Brad Hunt $80,000 (3)
Salary Remaining : $80,000
Christoffer Ehn $79,250 (2)
Salary Remaining : $79,250
Brandon Gignac $77,500 (5)
Salary Remaining : $77,500
Julien Gauthier $77,500 (5)
Salary Remaining : $77,500
Kale Clague $76,125 (1)
Salary Remaining : $76,125
Juho Lammikko $75,000 (4)
Salary Remaining : $75,000
Corey Schueneman $75,000 (3)
Salary Remaining : $75,000
German Rubtsov $75,000 (1)
Salary Remaining : $75,000
Fredrik Olofsson $75,000 (4)
Salary Remaining : $75,000
Total Farm Players15
Salary Commitment
Year 2024 : $1,455,375
Year 2025 : $1,220,000
Year 2026 : $633,250
Year 2027 : $388,250
Salary Average Commitment
Year 2024 : $1,455,375
Year 2025 : $1,220,000
Year 2026 : $633,250
Year 2027 : $388,250

Philly Blazers



Arena Capacity - Ticket Price
Attendance - %

Arena NameCivic Center
Level 1: 6400 - $100 - 4 891 - 76,43%
Level 2: 5400 - $75 - 3 941 - 72,98%
Level 3: 3400 - $50 - 3 030 - 89,12%
Level 4: 4400 - $30 - 4 213 - 95,74%
Luxury : 2400 - $175 - 1 698 - 70,76%
Total Capacity :22000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 0 - 0,00%
Farm Level 2: 1000 - $0 - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %17 773 - 80,79%
Average Income per Game$1,699,711
Year to Date Revenue$6,798,844
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$73,569,125
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$8,092,242
Farm Year To Date Expenses$0
Pro Salary Cap To Date$8,092,242
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$62,889,307
Farm Estimated Season Revenue$0
Pro Remaining Season Days97
Pro Expenses Per Days$674,946
Pro Estimated Expenses$65,469,762
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$65,469,762
Season Salary Cap$73,569,125
Estimate Under Maximum Salary Cap of $83,500,000$9,930,875
Estimate Over Minimum Salary Cap of $42,000,000 $31,569,125
Current Bank Account$131,787,416
Projected Bank Account$129,206,961

Pro Players Salaries

Ondrej Palat $8,250,000 (4)
-Salary Remaining : $7,341,743
Brent Burns $7,500,000 (2)
-Salary Remaining : $6,674,312
Nathan MacKinnon $6,850,000 (3)
-Salary Remaining : $6,095,872
Andre Burakovsky $5,400,000 (3)
-Salary Remaining : $4,805,505
Jonathan Marchessault $5,000,000 (3)
-Salary Remaining : $4,449,541
Viktor Arvidsson $4,250,000 (1)
-Salary Remaining : $3,782,110
Tyson Barrie $3,750,000 (2)
-Salary Remaining : $3,337,156
Tomas Tatar $3,750,000 (3)
-Salary Remaining : $3,337,156
Alex Newhook $3,500,000 (4)
-Salary Remaining : $3,114,679
Mario Ferraro $3,250,000 (4)
-Salary Remaining : $2,892,202
Brenden Dillon $3,100,000 (3)
-Salary Remaining : $2,758,716
Sidney Crosby $3,000,000 (4)
-Salary Remaining : $2,669,725
Philipp Grubauer $2,750,000 (2)
-Salary Remaining : $2,447,248
Alex Iafallo $2,425,000 (1)
-Salary Remaining : $2,158,028
Ryan Suter $2,000,000 (1)
-Salary Remaining : $1,779,817
Jake Allen $2,000,000 (3)
-Salary Remaining : $1,779,817
Michael McLeod $950,000 (1)
-Salary Remaining : $845,413
Lucas Raymond $925,000 (1)
-Salary Remaining : $823,165
Will Borgen $900,000 (3)
-Salary Remaining : $800,917
Isac Lundestrom $874,125 (2)
-Salary Remaining : $777,891
Emil Lilleberg $870,000 (2)
-Salary Remaining : $774,220
Ty Smith $775,000 (3)
-Salary Remaining : $689,679
Taylor Raddysh $750,000 (1)
-Salary Remaining : $667,431
Alexei Toropchenko $750,000 (2)
-Salary Remaining : $667,431
Total Pro Players24
Salary Commitment
Year 2024 : $73,569,125
Year 2025 : $62,269,125
Year 2026 : $45,775,000
Year 2027 : $18,000,000
Salary Average Commitment
Year 2024 : $73,569,125
Year 2025 : $62,269,125
Year 2026 : $45,775,000
Year 2027 : $18,000,000
Salary Cap with 1 Way Contract
Year 2024 : $73,569,125
Year 2025 : $62,269,125
Year 2026 : $45,775,000
Year 2027 : $18,000,000

Farm Players Salaries

Jake Virtanen $340,000 (4)
Salary Remaining : $340,000
Dominik Kahun $97,500 (2)
Salary Remaining : $97,500
Bradly Nadeau $95,000 (3)
Salary Remaining : $95,000
Otto Leskinen $92,500 (3)
Salary Remaining : $92,500
Cameron Butler $85,750 (5)
Salary Remaining : $85,750
Taro Hirose $85,000 (4)
Salary Remaining : $85,000
Nicholas Baptiste $78,750 (3)
Salary Remaining : $78,750
Vasily Ponomarev $77,500 (2)
Salary Remaining : $77,500
Ken Appleby $75,000 (4)
Salary Remaining : $75,000
Sean Day $75,000 (4)
Salary Remaining : $75,000
Anthony Richard $75,000 (4)
Salary Remaining : $75,000
Chase De Leo $75,000 (3)
Salary Remaining : $75,000
Dominic Turgeon $75,000 (3)
Salary Remaining : $75,000
Christian Wolanin $75,000 (3)
Salary Remaining : $75,000
Samuel Morin $75,000 (3)
Salary Remaining : $75,000
Ian McCoshen $70,000 (3)
Salary Remaining : $70,000
Jake Dotchin $70,000 (2)
Salary Remaining : $70,000
Brett Lernout $70,000 (3)
Salary Remaining : $70,000
Total Farm Players18
Salary Commitment
Year 2024 : $1,687,000
Year 2025 : $1,687,000
Year 2026 : $1,442,000
Year 2027 : $735,750
Salary Average Commitment
Year 2024 : $1,687,000
Year 2025 : $1,687,000
Year 2026 : $1,442,000
Year 2027 : $735,750

Phoenix Roadrunners



Arena Capacity - Ticket Price
Attendance - %

Arena NameVeterans Memorial Coliseum
Level 1: 6000 - $100 - 4 965 - 82,74%
Level 2: 5000 - $75 - 4 066 - 81,31%
Level 3: 3000 - $52 - 2 510 - 83,67%
Level 4: 4000 - $30 - 3 819 - 95,49%
Luxury : 2000 - $175 - 1 692 - 84,60%
Total Capacity :20000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 0 - 0,00%
Farm Level 2: 1000 - $0 - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %17 052 - 85,26%
Average Income per Game$1,678,240
Year to Date Revenue$8,391,202
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$82,657,500
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$9,099,912
Farm Year To Date Expenses$0
Pro Salary Cap To Date$9,099,912
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$60,416,654
Farm Estimated Season Revenue$0
Pro Remaining Season Days97
Pro Expenses Per Days$758,326
Pro Estimated Expenses$73,557,622
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$73,557,622
Season Salary Cap$82,657,500
Estimate Under Maximum Salary Cap of $83,500,000$842,500
Estimate Over Minimum Salary Cap of $42,000,000 $40,657,500
Current Bank Account$58,013,147
Projected Bank Account$44,872,179

Pro Players Salaries

Jack Eichel $10,000,000 (4)
-Salary Remaining : $8,899,083
Jeff Petry $7,500,000 (2)
-Salary Remaining : $6,674,312
Connor Hellebuyck $7,000,000 (1)
-Salary Remaining : $6,229,358
Bryan Rust $6,100,000 (4)
-Salary Remaining : $5,428,440
Mark Scheifele $6,000,000 (5)
-Salary Remaining : $5,339,450
Andrew Mangiapane $5,800,000 (4)
-Salary Remaining : $5,161,468
Brayden Schenn $5,200,000 (4)
-Salary Remaining : $4,627,523
Anthony Beauvillier $4,150,000 (5)
-Salary Remaining : $3,693,119
Rickard Rakell $3,800,000 (1)
-Salary Remaining : $3,381,651
Nikita Zadorov $3,750,000 (3)
-Salary Remaining : $3,337,156
Jordan Greenway $3,500,000 (5)
-Salary Remaining : $3,114,679
Scott Mayfield $3,500,000 (4)
-Salary Remaining : $3,114,679
Travis Hamonic $2,750,000 (1)
-Salary Remaining : $2,447,248
Jakob Chychrun $2,600,000 (1)
-Salary Remaining : $2,313,761
Devon Toews $2,350,000 (2)
-Salary Remaining : $2,091,284
Andrew Copp $2,300,000 (2)
-Salary Remaining : $2,046,789
Mackenzie Blackwood $1,475,000 (2)
-Salary Remaining : $1,312,615
Ethan Bear $1,375,000 (5)
-Salary Remaining : $1,223,624
Christian Fischer $1,125,000 (5)
-Salary Remaining : $1,001,147
Urho Vaakanainen $832,500 (2)
-Salary Remaining : $740,849
Pierre-Olivier Joseph $800,000 (2)
-Salary Remaining : $711,927
Michael Carcone $750,000 (4)
-Salary Remaining : $667,431
Total Pro Players22
Salary Commitment
Year 2024 : $82,657,500
Year 2025 : $66,507,500
Year 2026 : $51,250,000
Year 2027 : $47,500,000
Salary Average Commitment
Year 2024 : $82,657,500
Year 2025 : $66,507,500
Year 2026 : $51,250,000
Year 2027 : $47,500,000
Salary Cap with 1 Way Contract
Year 2024 : $82,657,500
Year 2025 : $66,507,500
Year 2026 : $51,250,000
Year 2027 : $47,500,000

Farm Players Salaries

Tobias Rieder $200,000 (1)
Salary Remaining : $200,000
Sammy Blais $152,500 (4)
Salary Remaining : $152,500
Jesse Puljujarvi $92,500 (1)
Salary Remaining : $92,500
Kevin Mandolese $88,500 (2)
Salary Remaining : $88,500
Nolan Patrick $87,413 (1)
Salary Remaining : $87,413
Graeme Clarke $86,750 (1)
Salary Remaining : $86,750
Angus Crookshank $85,500 (5)
Salary Remaining : $85,500
Joey Keane $84,250 (2)
Salary Remaining : $84,250
Tyson Jost $83,250 (1)
Salary Remaining : $83,250
Akil Thomas $77,500 (3)
Salary Remaining : $77,500
Mason Shaw $75,000 (1)
Salary Remaining : $75,000
Markus Niemelainen $75,000 (1)
Salary Remaining : $75,000
Adam Brooks $75,000 (4)
Salary Remaining : $75,000
Troy Grosenick $70,000 (1)
Salary Remaining : $70,000
Sergey Tolchinsky $65,000 (2)
Salary Remaining : $65,000
Total Farm Players15
Salary Commitment
Year 2024 : $1,398,162
Year 2025 : $628,250
Year 2026 : $390,500
Year 2027 : $313,000
Salary Average Commitment
Year 2024 : $1,398,162
Year 2025 : $628,250
Year 2026 : $390,500
Year 2027 : $313,000

Quebec Nordiques



Arena Capacity - Ticket Price
Attendance - %

Arena NameColisee Quebec
Level 1: 6400 - $95 - 6 037 - 94,33%
Level 2: 5400 - $72 - 5 230 - 96,86%
Level 3: 3400 - $55 - 2 368 - 69,64%
Level 4: 4400 - $35 - 2 994 - 68,04%
Luxury : 2400 - $160 - 2 155 - 89,80%
Total Capacity :22000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 0 - 0,00%
Farm Level 2: 1000 - $0 - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %18 784 - 85,38%
Average Income per Game$1,912,384
Year to Date Revenue$9,561,920
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$80,820,000
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$8,897,616
Farm Year To Date Expenses$0
Pro Salary Cap To Date$8,897,616
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$68,845,824
Farm Estimated Season Revenue$0
Pro Remaining Season Days97
Pro Expenses Per Days$741,468
Pro Estimated Expenses$71,922,396
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$71,922,396
Season Salary Cap$80,820,000
Estimate Under Maximum Salary Cap of $83,500,000$2,680,000
Estimate Over Minimum Salary Cap of $42,000,000 $38,820,000
Current Bank Account$196,464,824
Projected Bank Account$193,388,252

Pro Players Salaries

Roman Josi $9,000,000 (5)
-Salary Remaining : $8,009,174
Victor Hedman $8,000,000 (3)
-Salary Remaining : $7,119,266
David Pastrnak $6,400,000 (4)
-Salary Remaining : $5,695,413
Alec Martinez $5,750,000 (5)
-Salary Remaining : $5,116,972
Mika Zibanejad $5,350,000 (1)
-Salary Remaining : $4,761,009
Brock Nelson $5,200,000 (4)
-Salary Remaining : $4,627,523
Jason Zucker $5,200,000 (4)
-Salary Remaining : $4,627,523
Kyle Connor $5,000,000 (4)
-Salary Remaining : $4,449,541
Brett Pesce $4,025,000 (2)
-Salary Remaining : $3,581,881
Jacob Markstrom $4,000,000 (3)
-Salary Remaining : $3,559,633
Colton Sissons $3,450,000 (1)
-Salary Remaining : $3,070,183
Roope Hintz $3,000,000 (3)
-Salary Remaining : $2,669,725
Carson Soucy $3,000,000 (3)
-Salary Remaining : $2,669,725
Mattias Ekholm $3,000,000 (2)
-Salary Remaining : $2,669,725
Alex Wennberg $2,250,000 (2)
-Salary Remaining : $2,002,294
Morgan Barron $1,300,000 (1)
-Salary Remaining : $1,156,881
Ryan Hartman $1,100,000 (3)
-Salary Remaining : $978,899
Nils Lundkvist $925,000 (1)
-Salary Remaining : $823,165
Jesper Boqvist $925,000 (1)
-Salary Remaining : $823,165
Juuso Parssinen $842,500 (1)
-Salary Remaining : $749,748
Erik Brannstrom $832,500 (2)
-Salary Remaining : $740,849
Cayden Primeau $770,000 (2)
-Salary Remaining : $685,229
Jason Demers $750,000 (4)
-Salary Remaining : $667,431
Ivan Prosvetov $750,000 (2)
-Salary Remaining : $667,431
Total Pro Players24
Salary Commitment
Year 2024 : $80,820,000
Year 2025 : $68,027,500
Year 2026 : $56,400,000
Year 2027 : $37,300,000
Salary Average Commitment
Year 2024 : $80,820,000
Year 2025 : $68,027,500
Year 2026 : $56,400,000
Year 2027 : $37,300,000
Salary Cap with 1 Way Contract
Year 2024 : $80,820,000
Year 2025 : $68,027,500
Year 2026 : $56,400,000
Year 2027 : $37,300,000

Farm Players Salaries

Victor Ejdsell $92,500 (3)
Salary Remaining : $92,500
Jonatan Berggren $92,500 (1)
Salary Remaining : $92,500
Emil Heineman $92,500 (2)
Salary Remaining : $92,500
Ryan Johnson $92,500 (2)
Salary Remaining : $92,500
Egor Korshkov $92,500 (4)
Salary Remaining : $92,500
Stanislav Svozil $86,750 (2)
Salary Remaining : $86,750
Vladislav Kolyachonok $84,250 (1)
Salary Remaining : $84,250
Tarmo Reunanen $84,250 (1)
Salary Remaining : $84,250
Tristen Robins $84,250 (2)
Salary Remaining : $84,250
Peyton Krebs $83,250 (1)
Salary Remaining : $83,250
Thomas Hodges $77,500 (5)
Salary Remaining : $77,500
Jakub Lauko $77,500 (3)
Salary Remaining : $77,500
Jonathan Gruden $77,500 (3)
Salary Remaining : $77,500
Aaron Dell $77,500 (5)
Salary Remaining : $77,500
Casey Fitzgerald $77,500 (5)
Salary Remaining : $77,500
Logan Brown $75,000 (1)
Salary Remaining : $75,000
Ben Jones $75,000 (1)
Salary Remaining : $75,000
A.J. Greer $75,000 (4)
Salary Remaining : $75,000
Chris Bigras $70,000 (3)
Salary Remaining : $70,000
J. C. Lipon $70,000 (1)
Salary Remaining : $70,000
Marko Dano $70,000 (2)
Salary Remaining : $70,000
Total Farm Players21
Salary Commitment
Year 2024 : $1,707,750
Year 2025 : $1,143,500
Year 2026 : $717,500
Year 2027 : $400,000
Salary Average Commitment
Year 2024 : $1,707,750
Year 2025 : $1,143,500
Year 2026 : $717,500
Year 2027 : $400,000

San Diego Mariners



Arena Capacity - Ticket Price
Attendance - %

Arena NameSports Arena
Level 1: 6400 - $100 - 4 862 - 75,97%
Level 2: 5400 - $75 - 4 288 - 79,40%
Level 3: 3400 - $50 - 3 035 - 89,26%
Level 4: 4400 - $30 - 3 956 - 89,90%
Luxury : 2400 - $175 - 1 689 - 70,37%
Total Capacity :22000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 0 - 0,00%
Farm Level 2: 1000 - $0 - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %17 829 - 81,04%
Average Income per Game$1,717,141
Year to Date Revenue$8,585,706
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$55,817,500
Farm Players Total Salaries$0
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$6,145,044
Farm Year To Date Expenses$0
Pro Salary Cap To Date$6,145,044
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$61,817,083
Farm Estimated Season Revenue$0
Pro Remaining Season Days97
Pro Expenses Per Days$512,087
Pro Estimated Expenses$49,672,439
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$49,672,439
Season Salary Cap$55,817,500
Estimate Under Maximum Salary Cap of $83,500,000$27,682,500
Estimate Over Minimum Salary Cap of $42,000,000 $13,817,500
Current Bank Account$61,782,658
Projected Bank Account$73,927,302

Pro Players Salaries

Anders Lee $9,000,000 (3)
-Salary Remaining : $8,009,174
Nate Schmidt $6,000,000 (3)
-Salary Remaining : $5,339,450
Reilly Smith $5,750,000 (4)
-Salary Remaining : $5,116,972
Nino Niederreiter $4,000,000 (5)
-Salary Remaining : $3,559,633
Marcus Foligno $3,500,000 (1)
-Salary Remaining : $3,114,679
Brett Kulak $3,250,000 (4)
-Salary Remaining : $2,892,202
Mathieu Joseph $2,700,000 (5)
-Salary Remaining : $2,402,752
Cal Clutterbuck $2,500,000 (2)
-Salary Remaining : $2,224,771
Oliver Kylington $2,500,000 (5)
-Salary Remaining : $2,224,771
Alex Nedeljkovic $2,500,000 (3)
-Salary Remaining : $2,224,771
Alexis Lafreniere $2,000,000 (4)
-Salary Remaining : $1,779,817
Barclay Goodrow $1,000,000 (1)
-Salary Remaining : $889,908
Mikey Anderson $1,000,000 (2)
-Salary Remaining : $889,908
Mattias Janmark $1,000,000 (5)
-Salary Remaining : $889,908
Jake Sanderson $925,000 (1)
-Salary Remaining : $823,165
Reese Johnson $925,000 (1)
-Salary Remaining : $823,165
Thomas Harley $925,000 (1)
-Salary Remaining : $823,165
Alex Vlasic $900,000 (1)
-Salary Remaining : $800,917
Tanner Jeannot $850,000 (4)
-Salary Remaining : $756,422
Jake Evans $800,000 (3)
-Salary Remaining : $711,927
Lukas Sedlak $800,000 (3)
-Salary Remaining : $711,927
Cole Smith $792,500 (2)
-Salary Remaining : $705,252
Zach Bogosian $750,000 (3)
-Salary Remaining : $667,431
Louis Domingue $750,000 (4)
-Salary Remaining : $667,431
Spencer Martin $700,000 (3)
-Salary Remaining : $622,936
Total Pro Players25
Salary Commitment
Year 2024 : $55,817,500
Year 2025 : $47,642,500
Year 2026 : $43,350,000
Year 2027 : $22,800,000
Salary Average Commitment
Year 2024 : $55,817,500
Year 2025 : $47,642,500
Year 2026 : $43,350,000
Year 2027 : $22,800,000
Salary Cap with 1 Way Contract
Year 2024 : $55,817,500
Year 2025 : $47,642,500
Year 2026 : $43,350,000
Year 2027 : $22,800,000

Farm Players Salaries

Mathieu Perreault $400,000 (1)
Salary Remaining : $400,000
Scott Harrington $160,000 (1)
Salary Remaining : $160,000
Pheonix Copley $150,000 (5)
Salary Remaining : $150,000
Colton Sceviour $120,000 (2)
Salary Remaining : $120,000
Brandon Sutter $112,500 (3)
Salary Remaining : $112,500
Olle Alsing $92,500 (2)
Salary Remaining : $92,500
Matt Rempe $85,500 (2)
Salary Remaining : $85,500
Denis Gurianov $85,000 (1)
Salary Remaining : $85,000
Adam Klapka $84,500 (1)
Salary Remaining : $84,500
Hayden Hodgson $80,000 (4)
Salary Remaining : $80,000
Liam O'Brien $80,000 (5)
Salary Remaining : $80,000
Matt Villalta $77,500 (5)
Salary Remaining : $77,500
Dylan McIlrath $77,500 (5)
Salary Remaining : $77,500
John Ludvig $77,500 (3)
Salary Remaining : $77,500
Drake Rymsha $75,000 (2)
Salary Remaining : $75,000
Sheldon Rempal $75,000 (3)
Salary Remaining : $75,000
Dean Kukan $75,000 (1)
Salary Remaining : $75,000
Collin Delia $75,000 (2)
Salary Remaining : $75,000
Matthew Nieto $70,000 (2)
Salary Remaining : $70,000
Kerby Rychel $50,000 (2)
Salary Remaining : $50,000
Total Farm Players20
Salary Commitment
Year 2024 : $2,102,500
Year 2025 : $1,298,000
Year 2026 : $730,000
Year 2027 : $465,000
Salary Average Commitment
Year 2024 : $2,102,500
Year 2025 : $1,298,000
Year 2026 : $730,000
Year 2027 : $465,000

San Francisco Shamrocks



Arena Capacity - Ticket Price
Attendance - %

Arena NameCow Palace
Level 1: 6400 - $100 - 4 832 - 75,50%
Level 2: 5400 - $75 - 4 199 - 77,76%
Level 3: 3400 - $50 - 3 024 - 88,95%
Level 4: 4400 - $30 - 3 867 - 87,88%
Luxury : 2400 - $175 - 1 753 - 73,06%
Total Capacity :22000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 0 - 0,00%
Farm Level 2: 1000 - $0 - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %17 675 - 80,34%
Average Income per Game$1,715,230
Year to Date Revenue$8,576,151
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$72,430,500
Farm Players Total Salaries$0
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$7,974,000
Farm Year To Date Expenses$0
Pro Salary Cap To Date$7,974,000
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$61,748,287
Farm Estimated Season Revenue$0
Pro Remaining Season Days97
Pro Expenses Per Days$664,500
Pro Estimated Expenses$64,456,500
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$64,456,500
Season Salary Cap$72,430,500
Estimate Under Maximum Salary Cap of $83,500,000$11,069,500
Estimate Over Minimum Salary Cap of $42,000,000 $30,430,500
Current Bank Account$179,403,297
Projected Bank Account$176,695,084

Pro Players Salaries

Timo Meier $10,000,000 (4)
-Salary Remaining : $8,899,083
Rasmus Ristolainen $5,400,000 (2)
-Salary Remaining : $4,805,505
Lawson Crouse $4,600,000 (5)
-Salary Remaining : $4,093,578
Nick Schmaltz $4,500,000 (4)
-Salary Remaining : $4,004,587
Tyler Bertuzzi $4,250,000 (3)
-Salary Remaining : $3,782,110
Ilya Sorokin $4,000,000 (3)
-Salary Remaining : $3,559,633
Boone Jenner $4,000,000 (1)
-Salary Remaining : $3,559,633
Jaccob Slavin $3,900,000 (2)
-Salary Remaining : $3,470,642
Brandon Montour $3,850,000 (2)
-Salary Remaining : $3,426,147
Elias Lindholm $3,850,000 (2)
-Salary Remaining : $3,426,147
Brandon Carlo $3,500,000 (4)
-Salary Remaining : $3,114,679
Pierre-Luc Dubois $3,350,000 (1)
-Salary Remaining : $2,981,193
Noah Cates $2,625,000 (2)
-Salary Remaining : $2,336,009
Martin Necas $2,500,000 (2)
-Salary Remaining : $2,224,771
Scott Laughton $2,300,000 (2)
-Salary Remaining : $2,046,789
Yakov Trenin $1,700,000 (5)
-Salary Remaining : $1,512,844
Nick Perbix $1,125,000 (1)
-Salary Remaining : $1,001,147
Juuso Valimaki $1,100,000 (1)
-Salary Remaining : $978,899
Conor Timmins $950,000 (1)
-Salary Remaining : $845,413
Alex Laferriere $875,000 (2)
-Salary Remaining : $778,670
Logan Stankoven $867,500 (3)
-Salary Remaining : $771,995
Timothy Liljegren $863,000 (2)
-Salary Remaining : $767,991
Logan Thompson $775,000 (5)
-Salary Remaining : $689,679
Alexander Alexeyev $775,000 (2)
-Salary Remaining : $689,679
Justus Annunen $775,000 (3)
-Salary Remaining : $689,679
Total Pro Players25
Salary Commitment
Year 2024 : $72,430,500
Year 2025 : $61,905,500
Year 2026 : $34,967,500
Year 2027 : $25,075,000
Salary Average Commitment
Year 2024 : $72,430,500
Year 2025 : $61,905,500
Year 2026 : $34,967,500
Year 2027 : $25,075,000
Salary Cap with 1 Way Contract
Year 2024 : $72,430,500
Year 2025 : $61,905,500
Year 2026 : $34,967,500
Year 2027 : $25,075,000

Farm Players Salaries

Josh Dunne $92,500 (1)
Salary Remaining : $92,500
Vitali Kravtsov $87,500 (2)
Salary Remaining : $87,500
Oliver Wahlstrom $87,413 (3)
Salary Remaining : $87,413
Ville Heinola $83,250 (1)
Salary Remaining : $83,250
Marian Studenic $79,250 (1)
Salary Remaining : $79,250
Jeff Malott $77,500 (5)
Salary Remaining : $77,500
Matt Luff $77,500 (5)
Salary Remaining : $77,500
Lukas Cormier $77,500 (2)
Salary Remaining : $77,500
Waltteri Merela $77,500 (5)
Salary Remaining : $77,500
Josef Korenar $75,000 (1)
Salary Remaining : $75,000
Bokondji Imama $75,000 (3)
Salary Remaining : $75,000
Radim Zohorna $75,000 (4)
Salary Remaining : $75,000
Trevor Carrick $70,000 (1)
Salary Remaining : $70,000
Total Farm Players13
Salary Commitment
Year 2024 : $1,034,912
Year 2025 : $634,912
Year 2026 : $469,912
Year 2027 : $307,500
Salary Average Commitment
Year 2024 : $1,034,912
Year 2025 : $634,912
Year 2026 : $469,912
Year 2027 : $307,500

Toronto Toros



Arena Capacity - Ticket Price
Attendance - %

Arena NameMaple Leaf Garden
Level 1: 6000 - $100 - 4 957 - 82,62%
Level 2: 5000 - $75 - 4 062 - 81,24%
Level 3: 3000 - $50 - 2 944 - 98,13%
Level 4: 4000 - $30 - 3 879 - 96,97%
Luxury : 2000 - $175 - 1 821 - 91,04%
Total Capacity :20000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 0 - 0,00%
Farm Level 2: 1000 - $0 - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %17 663 - 88,31%
Average Income per Game$1,728,211
Year to Date Revenue$8,641,056
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$82,225,000
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$9,052,296
Farm Year To Date Expenses$0
Pro Salary Cap To Date$9,052,296
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$62,215,603
Farm Estimated Season Revenue$0
Pro Remaining Season Days97
Pro Expenses Per Days$754,358
Pro Estimated Expenses$73,172,726
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$73,172,726
Season Salary Cap$82,225,000
Estimate Under Maximum Salary Cap of $83,500,000$1,275,000
Estimate Over Minimum Salary Cap of $42,000,000 $40,225,000
Current Bank Account$188,147,963
Projected Bank Account$177,190,840

Pro Players Salaries

Brayden Point $9,000,000 (4)
-Salary Remaining : $8,009,174
Nikita Kucherov $9,000,000 (2)
-Salary Remaining : $8,009,174
Alex Pietrangelo $8,000,000 (4)
-Salary Remaining : $7,119,266
Leon Draisaitl $8,000,000 (3)
-Salary Remaining : $7,119,266
John Carlson $8,000,000 (3)
-Salary Remaining : $7,119,266
Kirill Kaprizov $5,000,000 (2)
-Salary Remaining : $4,449,541
Nikolaj Ehlers $4,750,000 (4)
-Salary Remaining : $4,227,064
Vince Dunn $4,000,000 (4)
-Salary Remaining : $3,559,633
Conor Garland $4,000,000 (4)
-Salary Remaining : $3,559,633
Mike Matheson $3,500,000 (2)
-Salary Remaining : $3,114,679
Niko Mikkola $3,000,000 (5)
-Salary Remaining : $2,669,725
Erik Haula $2,500,000 (4)
-Salary Remaining : $2,224,771
Adam Lowry $2,500,000 (3)
-Salary Remaining : $2,224,771
Jake Oettinger $2,400,000 (1)
-Salary Remaining : $2,135,780
Pyotr Kochetkov $2,000,000 (2)
-Salary Remaining : $1,779,817
Jackson LaCombe $925,000 (1)
-Salary Remaining : $823,165
Dylan DeMelo $900,000 (1)
-Salary Remaining : $800,917
Samuel Ersson $842,500 (1)
-Salary Remaining : $749,748
Arthur Kaliyev $832,500 (1)
-Salary Remaining : $740,849
Pavel Dorofeyev $825,000 (3)
-Salary Remaining : $734,174
Kevin Stenlund $750,000 (4)
-Salary Remaining : $667,431
Scott Perunovich $750,000 (1)
-Salary Remaining : $667,431
Justin Bailey $750,000 (3)
-Salary Remaining : $667,431
Total Pro Players23
Salary Commitment
Year 2024 : $82,225,000
Year 2025 : $75,575,000
Year 2026 : $56,075,000
Year 2027 : $36,000,000
Salary Average Commitment
Year 2024 : $82,225,000
Year 2025 : $75,575,000
Year 2026 : $56,075,000
Year 2027 : $36,000,000
Salary Cap with 1 Way Contract
Year 2024 : $82,225,000
Year 2025 : $75,575,000
Year 2026 : $56,075,000
Year 2027 : $36,000,000

Farm Players Salaries

Marcus Sorensen $150,000 (1)
Salary Remaining : $150,000
Akito Hirose $95,000 (3)
Salary Remaining : $95,000
Zach Dean $89,250 (3)
Salary Remaining : $89,250
Hugo Alnefelt $84,250 (1)
Salary Remaining : $84,250
Isaac Ratcliffe $82,500 (2)
Salary Remaining : $82,500
Jiri Patera $81,750 (3)
Salary Remaining : $81,750
Riley Barber $80,000 (2)
Salary Remaining : $80,000
Oskar Steen $80,000 (1)
Salary Remaining : $80,000
Zac Jones $80,000 (3)
Salary Remaining : $80,000
Jansen Harkins $80,000 (5)
Salary Remaining : $80,000
Nicholas Abruzzese $77,500 (2)
Salary Remaining : $77,500
Ben Gleason $77,500 (1)
Salary Remaining : $77,500
Riley Damiani $77,500 (3)
Salary Remaining : $77,500
Jimmy Schuldt $75,000 (3)
Salary Remaining : $75,000
Jacob Moverare $75,000 (1)
Salary Remaining : $75,000
Calle Rosen $75,000 (2)
Salary Remaining : $75,000
Ivan Chekhovich $75,000 (2)
Salary Remaining : $75,000
Matthew Phillips $75,000 (1)
Salary Remaining : $75,000
Ashton Sautner $70,000 (2)
Salary Remaining : $70,000
Joshua Ho-Sang $70,000 (4)
Salary Remaining : $70,000
Gustav Olofsson $70,000 (1)
Salary Remaining : $70,000
Total Farm Players21
Salary Commitment
Year 2024 : $1,720,250
Year 2025 : $1,108,500
Year 2026 : $648,500
Year 2027 : $150,000
Salary Average Commitment
Year 2024 : $1,720,250
Year 2025 : $1,108,500
Year 2026 : $648,500
Year 2027 : $150,000

Vancouver Grizzlies



Arena Capacity - Ticket Price
Attendance - %

Arena NamePacific Coliseum
Level 1: 6400 - $100 - 5 048 - 78,88%
Level 2: 5400 - $75 - 4 102 - 75,96%
Level 3: 3400 - $50 - 3 176 - 93,41%
Level 4: 4400 - $30 - 4 187 - 95,16%
Luxury : 2400 - $175 - 1 718 - 71,60%
Total Capacity :22000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 0 - 0,00%
Farm Level 2: 1000 - $0 - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %18 232 - 82,87%
Average Income per Game$1,746,995
Year to Date Revenue$8,734,975
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$45,820,800
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$5,044,488
Farm Year To Date Expenses$0
Pro Salary Cap To Date$5,044,488
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$62,891,820
Farm Estimated Season Revenue$0
Pro Remaining Season Days97
Pro Expenses Per Days$420,374
Pro Estimated Expenses$40,776,278
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$40,776,278
Season Salary Cap$45,820,800
Estimate Under Maximum Salary Cap of $83,500,000$37,679,200
Estimate Over Minimum Salary Cap of $42,000,000 $3,820,800
Current Bank Account$181,564,221
Projected Bank Account$203,679,763

Pro Players Salaries

Jakub Voracek $6,250,000 (2)
-Salary Remaining : $5,561,927
Alex Goligoski $5,000,000 (3)
-Salary Remaining : $4,449,541
TJ Brodie $5,000,000 (3)
-Salary Remaining : $4,449,541
Jonas Siegenthaler $4,250,000 (5)
-Salary Remaining : $3,782,110
Olli Maatta $4,083,300 (2)
-Salary Remaining : $3,633,762
Jacob Bryson $1,900,000 (5)
-Salary Remaining : $1,690,826
Jake Bean $1,900,000 (1)
-Salary Remaining : $1,690,826
Eetu Luostarinen $1,500,000 (1)
-Salary Remaining : $1,334,862
Nick Cousins $1,500,000 (1)
-Salary Remaining : $1,334,862
Barrett Hayton $1,420,000 (2)
-Salary Remaining : $1,263,670
Philippe Myers $1,400,000 (5)
-Salary Remaining : $1,245,872
Dylan Samberg $1,300,000 (2)
-Salary Remaining : $1,156,881
Juraj Slafkovsky $950,000 (2)
-Salary Remaining : $845,413
Leo Carlsson $950,000 (3)
-Salary Remaining : $845,413
Alexander Holtz $925,000 (1)
-Salary Remaining : $823,165
Jack Quinn $925,000 (2)
-Salary Remaining : $823,165
Mattias Samuelsson $925,000 (3)
-Salary Remaining : $823,165
Kent Johnson $925,000 (1)
-Salary Remaining : $823,165
Owen Power $900,000 (1)
-Salary Remaining : $800,917
Nico Daws $842,500 (1)
-Salary Remaining : $749,748
Nicholas Robertson $775,000 (4)
-Salary Remaining : $689,679
Givani Smith $750,000 (1)
-Salary Remaining : $667,431
Bobby McMann $750,000 (1)
-Salary Remaining : $667,431
Alex Stalock $700,000 (2)
-Salary Remaining : $622,936
Total Pro Players24
Salary Commitment
Year 2024 : $45,820,800
Year 2025 : $35,828,300
Year 2026 : $20,200,000
Year 2027 : $8,325,000
Salary Average Commitment
Year 2024 : $44,900,800
Year 2025 : $34,908,300
Year 2026 : $20,200,000
Year 2027 : $8,325,000
Salary Cap with 1 Way Contract
Year 2024 : $45,820,800
Year 2025 : $35,828,300
Year 2026 : $20,200,000
Year 2027 : $8,325,000

Farm Players Salaries

Riley Nash $275,000 (2)
Salary Remaining : $275,000
Brendan Lemieux $135,000 (4)
Salary Remaining : $135,000
Ross Johnston $100,000 (1)
Salary Remaining : $100,000
Matej Blumel $92,500 (3)
Salary Remaining : $92,500
Kevin Roy $92,500 (1)
Salary Remaining : $92,500
Scott Morrow $90,000 (3)
Salary Remaining : $90,000
Fraser Minten $87,500 (3)
Salary Remaining : $87,500
Logan Morrison $87,000 (3)
Salary Remaining : $87,000
Samuel Knazko $86,750 (2)
Salary Remaining : $86,750
Elliot Desnoyers $86,250 (5)
Salary Remaining : $86,250
Elmer Soderblom $84,250 (2)
Salary Remaining : $84,250
Cole Schwindt $83,250 (4)
Salary Remaining : $83,250
Ben Meyers $77,500 (1)
Salary Remaining : $77,500
Zane McIntyre $77,500 (5)
Salary Remaining : $77,500
Hugh McGing $75,000 (4)
Salary Remaining : $75,000
Nic Petan $75,000 (1)
Salary Remaining : $75,000
Tyler Lewington $70,000 (2)
Salary Remaining : $70,000
Daniel Brickley $70,000 (3)
Salary Remaining : $70,000
Total Farm Players18
Salary Commitment
Year 2024 : $1,745,000
Year 2025 : $1,400,000
Year 2026 : $884,000
Year 2027 : $457,000
Salary Average Commitment
Year 2024 : $1,720,000
Year 2025 : $1,375,000
Year 2026 : $859,000
Year 2027 : $432,000

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameWinnipeg Arena
Level 1: 6400 - $100 - 4 740 - 74,06%
Level 2: 5400 - $75 - 4 128 - 76,44%
Level 3: 3400 - $50 - 2 942 - 86,54%
Level 4: 4400 - $30 - 4 085 - 92,83%
Luxury : 2400 - $175 - 1 773 - 73,88%
Total Capacity :22000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 0 - 0,00%
Farm Level 2: 1000 - $0 - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %17 667 - 80,31%
Average Income per Game$1,704,349
Year to Date Revenue$6,817,394
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$53,796,000
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$5,922,492
Farm Year To Date Expenses$0
Pro Salary Cap To Date$5,922,492
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$63,060,894
Farm Estimated Season Revenue$0
Pro Remaining Season Days97
Pro Expenses Per Days$493,541
Pro Estimated Expenses$47,873,477
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$47,873,477
Season Salary Cap$53,796,000
Estimate Under Maximum Salary Cap of $83,500,000$29,704,000
Estimate Over Minimum Salary Cap of $42,000,000 $11,796,000
Current Bank Account$235,162,977
Projected Bank Account$250,350,394

Pro Players Salaries

Jack Hughes $8,500,000 (3)
-Salary Remaining : $7,564,220
Antti Raanta $5,000,000 (1)
-Salary Remaining : $4,449,541
Nikita Zaitsev $4,500,000 (4)
-Salary Remaining : $4,004,587
Tony DeAngelo $4,300,000 (2)
-Salary Remaining : $3,826,606
Elias Pettersson $4,000,000 (1)
-Salary Remaining : $3,559,633
Erik Gudbranson $4,000,000 (5)
-Salary Remaining : $3,559,633
Robby Fabbri $3,500,000 (4)
-Salary Remaining : $3,114,679
Josh Morrissey $3,150,000 (1)
-Salary Remaining : $2,803,211
K'Andre Miller $3,098,000 (3)
-Salary Remaining : $2,756,936
Drake Batherson $2,500,000 (1)
-Salary Remaining : $2,224,771
Vladislav Namestnikov $2,000,000 (5)
-Salary Remaining : $1,779,817
Nils Hoglander $1,000,000 (3)
-Salary Remaining : $889,908
Adam Fantilli $950,000 (3)
-Salary Remaining : $845,413
Luke Hughes $925,000 (2)
-Salary Remaining : $823,165
Tye Kartye $867,500 (2)
-Salary Remaining : $771,995
Morgan Frost $863,000 (2)
-Salary Remaining : $767,991
Quinton Byfield $832,500 (1)
-Salary Remaining : $740,849
Curtis Lazar $800,000 (3)
-Salary Remaining : $711,927
Lukas Dostal $775,000 (3)
-Salary Remaining : $689,679
Egor Zamula $775,000 (3)
-Salary Remaining : $689,679
Phillip Di Giuseppe $750,000 (4)
-Salary Remaining : $667,431
Gavin Bayreuther $710,000 (2)
-Salary Remaining : $631,835
Total Pro Players22
Salary Commitment
Year 2024 : $53,796,000
Year 2025 : $38,313,500
Year 2026 : $30,648,000
Year 2027 : $14,750,000
Salary Average Commitment
Year 2024 : $53,796,000
Year 2025 : $38,313,500
Year 2026 : $30,648,000
Year 2027 : $14,750,000
Salary Cap with 1 Way Contract
Year 2024 : $53,796,000
Year 2025 : $38,313,500
Year 2026 : $30,648,000
Year 2027 : $14,750,000

Farm Players Salaries

Colin Miller $170,000 (5)
Salary Remaining : $170,000
David Jiricek $95,000 (3)
Salary Remaining : $95,000
Jiri Kulich $95,000 (3)
Salary Remaining : $95,000
Brayden Tracey $92,500 (1)
Salary Remaining : $92,500
Dylan Holloway $92,500 (1)
Salary Remaining : $92,500
Vladimir Tkachev $92,500 (4)
Salary Remaining : $92,500
Filip Roos $92,500 (1)
Salary Remaining : $92,500
Aidan McDonough $92,500 (1)
Salary Remaining : $92,500
Emil Bemstrom $90,000 (1)
Salary Remaining : $90,000
Dennis Cholowski $90,000 (1)
Salary Remaining : $90,000
Nikita Chibrikov $86,750 (3)
Salary Remaining : $86,750
Cole Koepke $84,250 (1)
Salary Remaining : $84,250
Jack LaFontaine $83,850 (4)
Salary Remaining : $83,850
Wade Allison $82,000 (5)
Salary Remaining : $82,000
Kyle Capobianco $77,500 (5)
Salary Remaining : $77,500
Declan Chisholm $77,500 (3)
Salary Remaining : $77,500
Lukas Rousek $77,500 (1)
Salary Remaining : $77,500
Jacob Peterson $77,500 (2)
Salary Remaining : $77,500
Ian Mitchell $77,500 (1)
Salary Remaining : $77,500
Jordan Gross $75,000 (3)
Salary Remaining : $75,000
Fredrik Karlstrom $75,000 (1)
Salary Remaining : $75,000
Robin Salo $75,000 (1)
Salary Remaining : $75,000
Liam Foudy $75,000 (3)
Salary Remaining : $75,000
Jack Studnicka $75,000 (2)
Salary Remaining : $75,000
Brogan Rafferty $75,000 (3)
Salary Remaining : $75,000
Mike Hardman $75,000 (2)
Salary Remaining : $75,000
Marc Michaelis $70,000 (3)
Salary Remaining : $70,000
Jake Bischoff $70,000 (2)
Salary Remaining : $70,000
Julius Honka $70,000 (3)
Salary Remaining : $70,000
Joseph Blandisi $70,000 (2)
Salary Remaining : $70,000
Stuart Percy $57,500 (1)
Salary Remaining : $57,500
Total Farm Players31
Salary Commitment
Year 2024 : $2,589,350
Year 2025 : $1,592,600
Year 2026 : $1,215,600
Year 2027 : $505,850
Salary Average Commitment
Year 2024 : $2,544,475
Year 2025 : $1,547,725
Year 2026 : $1,180,225
Year 2027 : $463,350

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of $83,500,000
Available Cap Space

Over Minimum of
$42,000,000

Pro Players

Farm Players

Total Players

Alberta Oilers $145,374,952 $79,560,000 $3,940,000 $37,560,000 231235
Baltimore Blades $26,861,842 $65,442,500 $18,057,500 $23,442,500 232346
Birmingham Bulls $209,738,600 $56,637,675 $26,862,325 $14,637,675 221638
Calgary Cowboys $76,541,321 $51,099,124 $32,400,876 $9,099,124 232043
Chicago Cougars $291,302,362 $48,720,500 $34,779,500 $6,720,500 222143
Cincinnati Stingers $266,443,644 $74,675,358 $8,824,642 $32,675,358 212344
Cleveland Crusaders $101,923,294 $60,725,000 $22,775,000 $18,725,000 251237
Dayton Firebirds $16,575,911 $79,152,500 $4,347,500 $37,152,500 232447
Denver Spurs $73,030,766 $65,219,125 $18,280,875 $23,219,125 221537
Detroit Gladiators $261,426,412 $81,857,500 $1,642,500 $39,857,500 221234
Halifax Icebreakers $151,572,664 $57,918,000 $25,582,000 $15,918,000 232245
Houston Aeros $140,643,383 $61,050,000 $22,450,000 $19,050,000 231942
Indiana Racers $106,046,577 $77,587,500 $5,912,500 $35,587,500 251641
Laval Chiefs $171,585,536 $80,875,000 $2,625,000 $38,875,000 252247
Los Angeles Sharks $33,142,951 $82,379,000 $1,121,000 $40,379,000 242650
Manhattan Raiders $50,448,758 $77,942,500 $5,557,500 $35,942,500 241236
Miami ScreamingEagles $24,019,359 $80,575,000 $2,925,000 $38,575,000 221335
Michigan Stags $111,178,346 $82,891,625 $608,375 $40,891,625 242549
Minnesota FightingSaints $126,612,684 $49,275,000 $34,225,000 $7,275,000 231538
New England Whalers $94,889,867 $74,550,000 $8,950,000 $32,550,000 241539
New Jersey Knights $43,077,009 $74,075,000 $9,425,000 $32,075,000 222143
New York GoldenBlades $84,022,719 $45,597,500 $37,902,500 $3,597,500 221234
Orlando SolarBears $17,482,887 $83,265,000 $235,000 $41,265,000 222547
Ottawa Nationals $80,140,559 $81,805,000 $1,695,000 $39,805,000 251540
Philly Blazers $131,787,416 $73,569,125 $9,930,875 $31,569,125 241842
Phoenix Roadrunners $58,013,147 $82,657,500 $842,500 $40,657,500 221537
Quebec Nordiques $196,464,824 $80,820,000 $2,680,000 $38,820,000 242145
San Diego Mariners $61,782,658 $55,817,500 $27,682,500 $13,817,500 252045
San Francisco Shamrocks $179,403,297 $72,430,500 $11,069,500 $30,430,500 251338
Toronto Toros $188,147,963 $82,225,000 $1,275,000 $40,225,000 232144
Vancouver Grizzlies $181,564,221 $45,820,800 $37,679,200 $3,820,800 241842
Winnipeg Jets $235,162,977 $53,796,000 $29,704,000 $11,796,000 223153