Team FinanceLast Update - 6 novembre 2024 at 18:06
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 - 5 001 - 83,35%
Level 2: 5000 - $80 - 3 495 - 69,90%
Level 3: 3000 - $50 - 2 765 - 92,17%
Level 4: 4000 - $35 - 2 732 - 68,30%
Luxury : 2000 - $185 - 1 786 - 89,30%
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 Left40
Average Attendance - %15 779 - 78,90%
Average Income per Game$1,711,231
Year to Date Revenue$1,711,231
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$1,459,816
Farm Year To Date Expenses$0
Pro Salary Cap To Date$1,459,816
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$68,449,240
Farm Estimated Season Revenue$0
Pro Remaining Season Days107
Pro Expenses Per Days$729,908
Pro Estimated Expenses$78,100,156
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$78,100,156
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$145,917,975
Projected Bank Account$136,267,059

Pro Players Salaries

Matthew Tkachuk $11,250,000 (5)
-Salary Remaining : $11,043,578
Steven Stamkos $9,500,000 (1)
-Salary Remaining : $9,325,688
Erik Cernak $6,760,000 (5)
-Salary Remaining : $6,635,963
Gustav Nyquist $6,000,000 (1)
-Salary Remaining : $5,889,908
Jordan Staal $6,000,000 (1)
-Salary Remaining : $5,889,908
Mikko Rantanen $6,000,000 (4)
-Salary Remaining : $5,889,908
Jean-Gabriel Pageau $4,500,000 (5)
-Salary Remaining : $4,417,431
Brady Tkachuk $4,000,000 (2)
-Salary Remaining : $3,926,606
Jake DeBrusk $4,000,000 (4)
-Salary Remaining : $3,926,606
Tristan Jarry $3,500,000 (3)
-Salary Remaining : $3,435,780
Ryan Pulock $3,340,000 (2)
-Salary Remaining : $3,278,716
Nick Jensen $3,000,000 (1)
-Salary Remaining : $2,944,954
Ian Cole $3,000,000 (1)
-Salary Remaining : $2,944,954
Trevor Moore $1,500,000 (3)
-Salary Remaining : $1,472,477
Michael Rasmussen $1,000,000 (2)
-Salary Remaining : $981,651
Isaak Phillips $842,500 (1)
-Salary Remaining : $827,041
Akira Schmid $842,500 (1)
-Salary Remaining : $827,041
Noah Juulsen $775,000 (5)
-Salary Remaining : $760,780
Daniil Tarasov $750,000 (2)
-Salary Remaining : $736,239
Michael Amadio $750,000 (4)
-Salary Remaining : $736,239
Gustav Lindstrom $750,000 (1)
-Salary Remaining : $736,239
Haydn Fleury $750,000 (4)
-Salary Remaining : $736,239
Jonny Brodzinski $750,000 (3)
-Salary Remaining : $736,239
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 - 4 636 - 72,44%
Level 2: 5400 - $75 - 4 055 - 75,09%
Level 3: 3400 - $50 - 2 886 - 84,88%
Level 4: 4400 - $30 - 4 150 - 94,32%
Luxury : 2400 - $175 - 1 561 - 65,04%
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 Left40
Average Attendance - %17 288 - 78,58%
Average Income per Game$1,637,125
Year to Date Revenue$1,637,125
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$1,200,780
Farm Year To Date Expenses$0
Pro Salary Cap To Date$1,200,780
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$65,485,000
Farm Estimated Season Revenue$0
Pro Remaining Season Days107
Pro Expenses Per Days$600,390
Pro Estimated Expenses$64,241,730
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$64,241,730
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$27,687,717
Projected Bank Account$28,930,987

Pro Players Salaries

Jacob Trouba $8,000,000 (3)
-Salary Remaining : $7,853,211
Cam Atkinson $7,375,000 (1)
-Salary Remaining : $7,239,679
Ryan O'Reilly $6,000,000 (4)
-Salary Remaining : $5,889,908
William Nylander $6,000,000 (4)
-Salary Remaining : $5,889,908
Spencer Knight $4,500,000 (4)
-Salary Remaining : $4,417,431
Petr Mrazek $4,400,000 (3)
-Salary Remaining : $4,319,266
Josh Manson $4,250,000 (1)
-Salary Remaining : $4,172,018
David Savard $4,000,000 (2)
-Salary Remaining : $3,926,606
Christian Dvorak $3,450,000 (4)
-Salary Remaining : $3,386,697
Joel Edmundson $3,100,000 (1)
-Salary Remaining : $3,043,119
Alexander Romanov $2,500,000 (1)
-Salary Remaining : $2,454,128
Radek Faksa $2,500,000 (2)
-Salary Remaining : $2,454,128
Rem Pitlick $1,100,000 (2)
-Salary Remaining : $1,079,817
Dylan Gambrell $950,000 (4)
-Salary Remaining : $932,569
Pavel Mintyukov $950,000 (3)
-Salary Remaining : $932,569
Cole Sillinger $925,000 (1)
-Salary Remaining : $908,028
Dawson Mercer $925,000 (1)
-Salary Remaining : $908,028
Jake Neighbours $842,500 (2)
-Salary Remaining : $827,041
Aliaksei Protas $775,000 (4)
-Salary Remaining : $760,780
Morgan Geekie $750,000 (1)
-Salary Remaining : $736,239
Fabian Zetterlund $750,000 (1)
-Salary Remaining : $736,239
Anthony Stolarz $700,000 (2)
-Salary Remaining : $687,156
Michael McCarron $700,000 (2)
-Salary Remaining : $687,156
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 - 0 - 0,00%
Level 2: 5400 - $75 - 0 - 0,00%
Level 3: 3400 - $55 - 0 - 0,00%
Level 4: 4400 - $30 - 0 - 0,00%
Luxury : 2400 - $175 - 0 - 0,00%
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 Left41
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0
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$1,039,224
Farm Year To Date Expenses$0
Pro Salary Cap To Date$1,039,224
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days107
Pro Expenses Per Days$519,612
Pro Estimated Expenses$55,598,484
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$55,598,484
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$206,578,900
Projected Bank Account$150,980,416

Pro Players Salaries

Artemi Panarin $12,500,000 (4)
-Salary Remaining : $12,270,642
Jake Guentzel $5,000,000 (4)
-Salary Remaining : $4,908,257
Tim Stutzle $5,000,000 (5)
-Salary Remaining : $4,908,257
Connor Murphy $4,400,000 (1)
-Salary Remaining : $4,319,266
Marcus Pettersson $4,025,175 (4)
-Salary Remaining : $3,951,319
Mikael Granlund $3,750,000 (2)
-Salary Remaining : $3,681,193
James Reimer $3,100,000 (1)
-Salary Remaining : $3,043,119
Joonas Korpisalo $2,200,000 (2)
-Salary Remaining : $2,159,633
Sean Walker $2,000,000 (2)
-Salary Remaining : $1,963,303
Jeremy Lauzon $2,000,000 (5)
-Salary Remaining : $1,963,303
Jamie Oleksiak $1,962,500 (1)
-Salary Remaining : $1,926,491
Blake Lizotte $1,675,000 (5)
-Salary Remaining : $1,644,266
Colin Blackwell $1,200,000 (4)
-Salary Remaining : $1,177,982
Ryan Donato $1,200,000 (4)
-Salary Remaining : $1,177,982
Derick Brassard $1,000,000 (2)
-Salary Remaining : $981,651
Dmitri Voronkov $925,000 (2)
-Salary Remaining : $908,028
Philip Tomasino $925,000 (1)
-Salary Remaining : $908,028
Erik Gustafsson $825,000 (5)
-Salary Remaining : $809,862
Logan O'Connor $750,000 (3)
-Salary Remaining : $736,239
Steven Santini $750,000 (3)
-Salary Remaining : $736,239
Hudson Fasching $750,000 (3)
-Salary Remaining : $736,239
Mark Jankowski $700,000 (2)
-Salary Remaining : $687,156
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 - 0 - 0,00%
Level 2: 5400 - $75 - 0 - 0,00%
Level 3: 3400 - $55 - 0 - 0,00%
Level 4: 4400 - $30 - 0 - 0,00%
Luxury : 2400 - $175 - 0 - 0,00%
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 Left41
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0
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$937,598
Farm Year To Date Expenses$0
Pro Salary Cap To Date$937,598
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days107
Pro Expenses Per Days$468,799
Pro Estimated Expenses$50,161,493
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$50,161,493
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$74,353,074
Projected Bank Account$24,191,581

Pro Players Salaries

Jordan Eberle $7,000,000 (3)
-Salary Remaining : $6,871,560
Jonas Brodin $4,750,000 (1)
-Salary Remaining : $4,662,844
Jack Roslovic $4,000,000 (5)
-Salary Remaining : $3,926,606
Vitek Vanecek $3,550,000 (4)
-Salary Remaining : $3,484,862
Brandon Tanev $3,500,000 (3)
-Salary Remaining : $3,435,780
Brendan Smith $3,350,000 (2)
-Salary Remaining : $3,288,532
Pierre Engvall $3,000,000 (4)
-Salary Remaining : $2,944,954
Joel Farabee $3,000,000 (3)
-Salary Remaining : $2,944,954
Jordan Martinook $2,700,000 (5)
-Salary Remaining : $2,650,459
Dan Vladar $2,200,000 (5)
-Salary Remaining : $2,159,633
Filip Chytil $2,000,000 (2)
-Salary Remaining : $1,963,303
Adam Pelech $1,925,000 (1)
-Salary Remaining : $1,889,679
Jack McBain $1,599,999 (3)
-Salary Remaining : $1,570,641
Noel Acciari $1,250,000 (4)
-Salary Remaining : $1,227,064
Braden Schneider $925,000 (1)
-Salary Remaining : $908,028
Casey Mittelstadt $874,125 (1)
-Salary Remaining : $858,086
Jayden Struble $867,500 (2)
-Salary Remaining : $851,583
Simon Holmstrom $832,500 (1)
-Salary Remaining : $817,225
Dakota Joshua $800,000 (4)
-Salary Remaining : $785,321
Johnathan Kovacevic $775,000 (5)
-Salary Remaining : $760,780
Kaapo Kahkonen $750,000 (3)
-Salary Remaining : $736,239
Jaycob Megna $750,000 (3)
-Salary Remaining : $736,239
Dakota Mermis $700,000 (2)
-Salary Remaining : $687,156
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 - 0 - 0,00%
Level 2: 5400 - $75 - 0 - 0,00%
Level 3: 3400 - $55 - 0 - 0,00%
Level 4: 4400 - $30 - 0 - 0,00%
Luxury : 2400 - $175 - 0 - 0,00%
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 Left41
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0
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$893,954
Farm Year To Date Expenses$0
Pro Salary Cap To Date$893,954
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days107
Pro Expenses Per Days$446,977
Pro Estimated Expenses$47,826,539
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$47,826,539
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$289,005,027
Projected Bank Account$241,178,488

Pro Players Salaries

Thomas Chabot $8,000,000 (5)
-Salary Remaining : $7,853,211
Max Domi $6,000,000 (3)
-Salary Remaining : $5,889,908
Josh Norris $5,000,000 (1)
-Salary Remaining : $4,908,257
Miro Heiskanen $5,000,000 (2)
-Salary Remaining : $4,908,257
Brady Skjei $4,200,000 (2)
-Salary Remaining : $4,122,936
Noah Dobson $4,000,000 (2)
-Salary Remaining : $3,926,606
Henri Jokiharju $2,400,000 (2)
-Salary Remaining : $2,355,963
Kaapo Kakko $1,800,000 (2)
-Salary Remaining : $1,766,972
Alexandre Texier $1,300,000 (2)
-Salary Remaining : $1,276,147
Adam Fox $1,100,000 (1)
-Salary Remaining : $1,079,817
Zach Benson $950,000 (3)
-Salary Remaining : $932,569
Tyson Foerster $925,000 (2)
-Salary Remaining : $908,028
Matty Beniers $842,500 (1)
-Salary Remaining : $827,041
Filip Zadina $832,500 (2)
-Salary Remaining : $817,225
Connor McMichael $832,500 (1)
-Salary Remaining : $817,225
Owen Tippett $832,500 (2)
-Salary Remaining : $817,225
Cole Perfetti $832,500 (1)
-Salary Remaining : $817,225
Calen Addison $825,000 (3)
-Salary Remaining : $809,862
Joey Daccord $800,000 (2)
-Salary Remaining : $785,321
Ryan McLeod $798,000 (1)
-Salary Remaining : $783,358
Filip Gustavsson $750,000 (1)
-Salary Remaining : $736,239
Joey Anderson $700,000 (1)
-Salary Remaining : $687,156
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 - 0 - 0,00%
Level 2: 5200 - $75 - 0 - 0,00%
Level 3: 3200 - $50 - 0 - 0,00%
Level 4: 4200 - $30 - 0 - 0,00%
Luxury : 2200 - $175 - 0 - 0,00%
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 Left41
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0
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$1,370,190
Farm Year To Date Expenses$0
Pro Salary Cap To Date$1,370,190
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days107
Pro Expenses Per Days$685,095
Pro Estimated Expenses$73,305,165
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$73,305,165
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$264,839,537
Projected Bank Account$191,534,372

Pro Players Salaries

Kris Letang $8,000,000 (5)
-Salary Remaining : $7,853,211
Tage Thompson $7,142,858 (5)
-Salary Remaining : $7,011,796
Ryan Nugent-Hopkins $6,250,000 (5)
-Salary Remaining : $6,135,321
Chris Kreider $6,000,000 (4)
-Salary Remaining : $5,889,908
Shea Theodore $5,200,000 (3)
-Salary Remaining : $5,104,587
Sam Reinhart $5,200,000 (2)
-Salary Remaining : $5,104,587
Brad Marchand $5,000,000 (5)
-Salary Remaining : $4,908,257
Esa Lindell $4,800,000 (2)
-Salary Remaining : $4,711,927
Rasmus Andersson $4,550,000 (4)
-Salary Remaining : $4,466,514
Mathew Barzal $4,000,000 (2)
-Salary Remaining : $3,926,606
Kevin Fiala $3,500,000 (2)
-Salary Remaining : $3,435,780
MacKenzie Weegar $3,000,000 (3)
-Salary Remaining : $2,944,954
Igor Shesterkin $3,000,000 (3)
-Salary Remaining : $2,944,954
Karel Vejmelka $2,250,000 (4)
-Salary Remaining : $2,208,716
Joel Eriksson Ek $1,450,000 (1)
-Salary Remaining : $1,423,394
Marc Staal $1,100,000 (1)
-Salary Remaining : $1,079,817
Brock Faber $925,000 (3)
-Salary Remaining : $908,028
Kirill Marchenko $925,000 (1)
-Salary Remaining : $908,028
Clayton Keller $832,500 (1)
-Salary Remaining : $817,225
Jimmy Vesey $800,000 (5)
-Salary Remaining : $785,321
Teddy Blueger $750,000 (1)
-Salary Remaining : $736,239
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 - 4 796 - 76,13%
Level 2: 5300 - $75 - 3 917 - 73,90%
Level 3: 3300 - $50 - 3 137 - 95,05%
Level 4: 4300 - $30 - 4 093 - 95,17%
Luxury : 2300 - $175 - 1 775 - 77,15%
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 Left39
Average Attendance - %17 716 - 82,40%
Average Income per Game$1,704,344
Year to Date Revenue$3,408,688
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$1,107,339
Farm Year To Date Expenses$0
Pro Salary Cap To Date$1,107,339
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$66,469,416
Farm Estimated Season Revenue$0
Pro Remaining Season Days107
Pro Expenses Per Days$557,110
Pro Estimated Expenses$59,610,770
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$59,610,770
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$102,236,487
Projected Bank Account$109,095,133

Pro Players Salaries

Auston Matthews $7,950,000 (4)
-Salary Remaining : $7,804,128
Taylor Hall $7,000,000 (4)
-Salary Remaining : $6,871,560
Kevin Hayes $6,500,000 (5)
-Salary Remaining : $6,380,734
Nicklas Backstrom $6,000,000 (4)
-Salary Remaining : $5,889,908
Tyler Johnson $5,500,000 (5)
-Salary Remaining : $5,399,083
Calvin de Haan $5,400,000 (3)
-Salary Remaining : $5,300,917
Evgenii Dadonov $2,250,000 (5)
-Salary Remaining : $2,208,716
Oskar Sundqvist $2,250,000 (1)
-Salary Remaining : $2,208,716
Connor Ingram $1,750,000 (5)
-Salary Remaining : $1,717,890
Robert Hagg $1,700,000 (3)
-Salary Remaining : $1,668,807
Jani Hakanpaa $1,500,000 (4)
-Salary Remaining : $1,472,477
Keegan Kolesar $1,400,000 (4)
-Salary Remaining : $1,374,312
Matt Grzelcyk $1,400,000 (1)
-Salary Remaining : $1,374,312
Ilya Mikheyev $1,100,000 (2)
-Salary Remaining : $1,079,817
Jujhar Khaira $1,100,000 (1)
-Salary Remaining : $1,079,817
Alex Lyon $900,000 (5)
-Salary Remaining : $883,486
Connor Dewar $850,000 (2)
-Salary Remaining : $834,404
Martin Fehervary $832,500 (2)
-Salary Remaining : $817,225
Simon Benoit $792,500 (2)
-Salary Remaining : $777,959
Stefan Noesen $775,000 (5)
-Salary Remaining : $760,780
Paul Cotter $775,000 (2)
-Salary Remaining : $760,780
Michael Eyssimont $750,000 (2)
-Salary Remaining : $736,239
Kevin Lankinen $750,000 (2)
-Salary Remaining : $736,239
Nick Seeler $750,000 (1)
-Salary Remaining : $736,239
Jalen Chatfield $750,000 (1)
-Salary Remaining : $736,239
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 - 0 - 0,00%
Level 2: 5400 - $75 - 0 - 0,00%
Level 3: 3400 - $50 - 0 - 0,00%
Level 4: 4400 - $30 - 0 - 0,00%
Luxury : 2400 - $175 - 0 - 0,00%
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 Left41
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0
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$1,452,340
Farm Year To Date Expenses$0
Pro Salary Cap To Date$1,452,340
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days107
Pro Expenses Per Days$726,170
Pro Estimated Expenses$77,700,190
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$77,700,190
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$17,143,336
Projected Bank Account($60,556,854)

Pro Players Salaries

Oliver Ekman-Larsson $8,250,000 (4)
-Salary Remaining : $8,098,624
Dylan Cozens $7,100,000 (4)
-Salary Remaining : $6,969,725
Brock Boeser $6,650,000 (5)
-Salary Remaining : $6,527,982
Dylan Strome $6,500,000 (5)
-Salary Remaining : $6,380,734
Joe Pavelski $5,500,000 (4)
-Salary Remaining : $5,399,083
Martin Jones $5,500,000 (3)
-Salary Remaining : $5,399,083
Ryan McDonagh $5,460,000 (2)
-Salary Remaining : $5,359,817
Blake Coleman $4,900,000 (4)
-Salary Remaining : $4,810,092
Oliver Bjorkstrand $4,500,000 (3)
-Salary Remaining : $4,417,431
John Klingberg $4,150,000 (5)
-Salary Remaining : $4,073,853
Derek Forbort $3,500,000 (5)
-Salary Remaining : $3,435,780
Artturi Lehkonen $2,300,000 (3)
-Salary Remaining : $2,257,798
Jamie Drysdale $2,300,000 (5)
-Salary Remaining : $2,257,798
Jack Johnson $2,250,000 (4)
-Salary Remaining : $2,208,716
Trevor Lewis $2,000,000 (1)
-Salary Remaining : $1,963,303
Evan Rodrigues $2,000,000 (1)
-Salary Remaining : $1,963,303
Jarred Tinordi $1,250,000 (5)
-Salary Remaining : $1,227,064
Mathieu Olivier $1,100,000 (5)
-Salary Remaining : $1,079,817
Mason McTavish $832,500 (1)
-Salary Remaining : $817,225
Gabriel Vilardi $825,000 (2)
-Salary Remaining : $809,862
Jacob Bernard-Docker $785,000 (3)
-Salary Remaining : $770,596
Corey Perry $750,000 (3)
-Salary Remaining : $736,239
Joseph Woll $750,000 (1)
-Salary Remaining : $736,239
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 - 5 323 - 83,17%
Level 2: 5400 - $75 - 4 359 - 80,72%
Level 3: 3400 - $50 - 2 833 - 83,32%
Level 4: 4400 - $30 - 4 056 - 92,18%
Luxury : 2400 - $175 - 1 706 - 71,08%
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 Left40
Average Attendance - %18 277 - 83,08%
Average Income per Game$1,776,381
Year to Date Revenue$1,776,381
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$1,196,682
Farm Year To Date Expenses$0
Pro Salary Cap To Date$1,196,682
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$71,055,240
Farm Estimated Season Revenue$0
Pro Remaining Season Days107
Pro Expenses Per Days$598,341
Pro Estimated Expenses$64,022,487
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$64,022,487
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$70,350,619
Projected Bank Account$77,383,372

Pro Players Salaries

Max Pacioretty $10,500,000 (1)
-Salary Remaining : $10,307,339
Tyler Seguin $8,450,000 (5)
-Salary Remaining : $8,294,954
John Gibson $6,400,000 (5)
-Salary Remaining : $6,282,569
Jonathan Huberdeau $5,300,000 (2)
-Salary Remaining : $5,202,752
Nick Leddy $5,000,000 (4)
-Salary Remaining : $4,908,257
Matt Dumba $4,800,000 (2)
-Salary Remaining : $4,711,927
Nazem Kadri $4,000,000 (3)
-Salary Remaining : $3,926,606
Jesperi Kotkaniemi $4,000,000 (3)
-Salary Remaining : $3,926,606
Pius Suter $2,750,000 (3)
-Salary Remaining : $2,699,541
Jason Dickinson $2,000,000 (3)
-Salary Remaining : $1,963,303
Michael Del Zotto $1,750,000 (3)
-Salary Remaining : $1,717,890
Artem Zub $1,750,000 (3)
-Salary Remaining : $1,717,890
Max Jones $1,100,000 (1)
-Salary Remaining : $1,079,817
Anton Lundell $925,000 (1)
-Salary Remaining : $908,028
Wyatt Johnston $925,000 (2)
-Salary Remaining : $908,028
Mason Appleton $900,000 (3)
-Salary Remaining : $883,486
Sam Steel $874,125 (1)
-Salary Remaining : $858,086
Arber Xhekaj $820,000 (1)
-Salary Remaining : $804,954
Joel Hofer $775,000 (3)
-Salary Remaining : $760,780
William Lagesson $750,000 (4)
-Salary Remaining : $736,239
Cal Foote $750,000 (1)
-Salary Remaining : $736,239
Radim Simek $700,000 (1)
-Salary Remaining : $687,156
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 - 4 696 - 78,27%
Level 2: 5000 - $75 - 3 793 - 75,86%
Level 3: 3000 - $50 - 3 000 - 100,00%
Level 4: 4000 - $30 - 3 614 - 90,35%
Luxury : 2000 - $175 - 1 864 - 93,20%
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 Left40
Average Attendance - %16 967 - 84,84%
Average Income per Game$1,673,369
Year to Date Revenue$1,673,369
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$1,501,972
Farm Year To Date Expenses$0
Pro Salary Cap To Date$1,501,972
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$66,934,760
Farm Estimated Season Revenue$0
Pro Remaining Season Days107
Pro Expenses Per Days$750,986
Pro Estimated Expenses$80,355,502
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$80,355,502
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$262,097,128
Projected Bank Account$248,676,386

Pro Players Salaries

Sergei Bobrovsky $10,000,000 (2)
-Salary Remaining : $9,816,514
Mitchell Marner $8,025,000 (5)
-Salary Remaining : $7,877,752
Adam Henrique $5,825,000 (2)
-Salary Remaining : $5,718,119
Seth Jones $5,400,000 (3)
-Salary Remaining : $5,300,917
Mikael Backlund $5,350,000 (3)
-Salary Remaining : $5,251,835
Dylan Larkin $5,250,000 (4)
-Salary Remaining : $5,153,670
Morgan Rielly $5,000,000 (3)
-Salary Remaining : $4,908,257
Rasmus Dahlin $5,000,000 (3)
-Salary Remaining : $4,908,257
Claude Giroux $5,000,000 (3)
-Salary Remaining : $4,908,257
Jared McCann $5,000,000 (4)
-Salary Remaining : $4,908,257
Miles Wood $3,500,000 (3)
-Salary Remaining : $3,435,780
Adam Larsson $3,500,000 (4)
-Salary Remaining : $3,435,780
Nicolas Hague $2,700,000 (1)
-Salary Remaining : $2,650,459
Adrian Kempe $2,500,000 (3)
-Salary Remaining : $2,454,128
Kirby Dach $2,500,000 (4)
-Salary Remaining : $2,454,128
Adin Hill $1,675,000 (3)
-Salary Remaining : $1,644,266
Carl Grundstrom $1,300,000 (5)
-Salary Remaining : $1,276,147
Seth Jarvis $925,000 (1)
-Salary Remaining : $908,028
Arvid Soderblom $925,000 (2)
-Salary Remaining : $908,028
Nathan Bastian $875,000 (4)
-Salary Remaining : $858,945
Moritz Seider $832,500 (1)
-Salary Remaining : $817,225
Ty Emberson $775,000 (1)
-Salary Remaining : $760,780
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 - 4 461 - 74,35%
Level 2: 5000 - $75 - 4 053 - 81,06%
Level 3: 3000 - $50 - 2 956 - 98,53%
Level 4: 4000 - $30 - 4 000 - 100,00%
Luxury : 2000 - $175 - 1 720 - 86,00%
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 Left40
Average Attendance - %17 190 - 85,95%
Average Income per Game$1,648,594
Year to Date Revenue$1,648,594
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$1,062,716
Farm Year To Date Expenses$0
Pro Salary Cap To Date$1,062,716
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$65,943,760
Farm Estimated Season Revenue$0
Pro Remaining Season Days107
Pro Expenses Per Days$531,358
Pro Estimated Expenses$56,855,306
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$56,855,306
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$150,134,244
Projected Bank Account$159,222,698

Pro Players Salaries

Cole Caufield $9,975,000 (1)
-Salary Remaining : $9,791,972
Brendan Gallagher $8,000,000 (5)
-Salary Remaining : $7,853,211
Blake Wheeler $6,500,000 (1)
-Salary Remaining : $6,380,734
Robin Lehner $5,000,000 (3)
-Salary Remaining : $4,908,257
Brian Dumoulin $4,100,000 (4)
-Salary Remaining : $4,024,771
Milan Lucic $4,000,000 (1)
-Salary Remaining : $3,926,606
Pavel Francouz $2,300,000 (2)
-Salary Remaining : $2,257,798
Nick Bonino $2,050,000 (3)
-Salary Remaining : $2,012,385
Adam Boqvist $2,000,000 (3)
-Salary Remaining : $1,963,303
Zemgus Girgensons $2,000,000 (2)
-Salary Remaining : $1,963,303
Rasmus Sandin $1,200,000 (3)
-Salary Remaining : $1,177,982
Brandon Duhaime $1,100,000 (5)
-Salary Remaining : $1,079,817
Justin Danforth $975,000 (3)
-Salary Remaining : $957,110
Lane Hutson $950,000 (3)
-Salary Remaining : $932,569
Connor Bedard $950,000 (3)
-Salary Remaining : $932,569
Marco Rossi $925,000 (2)
-Salary Remaining : $908,028
Wyatt Kaiser $925,000 (2)
-Salary Remaining : $908,028
Georgi Romanov $870,000 (2)
-Salary Remaining : $854,037
Louis Crevier $867,500 (1)
-Salary Remaining : $851,583
Klim Kostin $863,000 (2)
-Salary Remaining : $847,165
Will Cuylle $842,500 (2)
-Salary Remaining : $827,041
Justin Brazeau $775,000 (1)
-Salary Remaining : $760,780
Alex Galchenyuk $750,000 (1)
-Salary Remaining : $736,239
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 - 4 584 - 76,40%
Level 2: 5000 - $75 - 4 380 - 87,60%
Level 3: 3000 - $50 - 2 988 - 99,60%
Level 4: 4000 - $30 - 4 000 - 100,00%
Luxury : 2000 - $175 - 1 735 - 86,75%
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 Left40
Average Attendance - %17 687 - 88,44%
Average Income per Game$1,699,906
Year to Date Revenue$1,699,906
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$1,120,184
Farm Year To Date Expenses$0
Pro Salary Cap To Date$1,120,184
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$67,996,240
Farm Estimated Season Revenue$0
Pro Remaining Season Days107
Pro Expenses Per Days$560,092
Pro Estimated Expenses$59,929,844
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$59,929,844
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$139,386,473
Projected Bank Account$147,452,869

Pro Players Salaries

Matt Duchene $8,000,000 (4)
-Salary Remaining : $7,853,211
Erik Johnson $6,000,000 (1)
-Salary Remaining : $5,889,908
Josh Bailey $5,000,000 (2)
-Salary Remaining : $4,908,257
Anthony Mantha $4,500,000 (2)
-Salary Remaining : $4,417,431
Shayne Gostisbehere $4,500,000 (1)
-Salary Remaining : $4,417,431
Alexander Kerfoot $3,600,000 (2)
-Salary Remaining : $3,533,945
Jonathan Quick $3,000,000 (3)
-Salary Remaining : $2,944,954
Anton Forsberg $2,950,000 (5)
-Salary Remaining : $2,895,872
Victor Olofsson $2,850,000 (2)
-Salary Remaining : $2,797,706
Andreas Athanasiou $2,700,000 (3)
-Salary Remaining : $2,650,459
Vladislav Gavrikov $2,550,000 (3)
-Salary Remaining : $2,503,211
Kevin Shattenkirk $2,500,000 (2)
-Salary Remaining : $2,454,128
Lars Eller $2,500,000 (2)
-Salary Remaining : $2,454,128
Josh Anderson $2,100,000 (1)
-Salary Remaining : $2,061,468
Marcus Johansson $1,500,000 (3)
-Salary Remaining : $1,472,477
Rafael Harvey-Pinard $1,200,000 (2)
-Salary Remaining : $1,177,982
John Beecher $925,000 (2)
-Salary Remaining : $908,028
Bobby Brink $925,000 (1)
-Salary Remaining : $908,028
Luke Schenn $800,000 (3)
-Salary Remaining : $785,321
Sonny Milano $750,000 (4)
-Salary Remaining : $736,239
Vincent Desharnais $750,000 (4)
-Salary Remaining : $736,239
Charlie Lindgren $750,000 (2)
-Salary Remaining : $736,239
Frederick Gaudreau $700,000 (2)
-Salary Remaining : $687,156
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 - 4 686 - 78,10%
Level 2: 5000 - $75 - 4 199 - 83,97%
Level 3: 3000 - $50 - 2 931 - 97,68%
Level 4: 4000 - $30 - 3 907 - 97,66%
Luxury : 2000 - $175 - 1 818 - 90,88%
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 Left39
Average Attendance - %17 539 - 87,70%
Average Income per Game$1,706,588
Year to Date Revenue$3,413,175
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$1,423,624
Farm Year To Date Expenses$0
Pro Salary Cap To Date$1,423,624
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$66,556,912
Farm Estimated Season Revenue$0
Pro Remaining Season Days107
Pro Expenses Per Days$711,812
Pro Estimated Expenses$76,163,884
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$76,163,884
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$109,755,866
Projected Bank Account$100,148,894

Pro Players Salaries

Zach Werenski $12,000,000 (5)
-Salary Remaining : $11,779,817
Matt Boldy $8,000,000 (4)
-Salary Remaining : $7,853,211
James van Riemsdyk $7,000,000 (3)
-Salary Remaining : $6,871,560
Semyon Varlamov $6,000,000 (1)
-Salary Remaining : $5,889,908
Charlie Coyle $6,000,000 (3)
-Salary Remaining : $5,889,908
Pavel Zacha $5,750,000 (5)
-Salary Remaining : $5,644,495
Colton Parayko $5,525,000 (1)
-Salary Remaining : $5,423,624
Evgeny Kuznetsov $5,000,000 (2)
-Salary Remaining : $4,908,257
Damon Severson $4,675,000 (2)
-Salary Remaining : $4,589,220
Hampus Lindholm $3,750,000 (2)
-Salary Remaining : $3,681,193
Tyler Motte $1,450,000 (3)
-Salary Remaining : $1,423,394
Ross Colton $1,250,000 (4)
-Salary Remaining : $1,227,064
Michael Bunting $1,150,000 (4)
-Salary Remaining : $1,128,899
Michael Kesselring $925,000 (4)
-Salary Remaining : $908,028
Ridly Greig $925,000 (2)
-Salary Remaining : $908,028
Devon Levi $925,000 (2)
-Salary Remaining : $908,028
Kevin Bahl $900,000 (3)
-Salary Remaining : $883,486
Matthew Poitras $870,000 (3)
-Salary Remaining : $854,037
MacKenzie Entwistle $850,000 (2)
-Salary Remaining : $834,404
JJ Peterka $842,500 (1)
-Salary Remaining : $827,041
Parker Wotherspoon $775,000 (3)
-Salary Remaining : $760,780
Nikita Okhotiuk $775,000 (1)
-Salary Remaining : $760,780
Adam Gaudette $750,000 (3)
-Salary Remaining : $736,239
Philipp Kurashev $750,000 (2)
-Salary Remaining : $736,239
Boris Katchouk $750,000 (1)
-Salary Remaining : $736,239
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 - 4 833 - 75,52%
Level 2: 5400 - $75 - 4 143 - 76,72%
Level 3: 3400 - $50 - 3 110 - 91,46%
Level 4: 4400 - $30 - 3 679 - 83,60%
Luxury : 2400 - $175 - 1 751 - 72,94%
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 Left39
Average Attendance - %17 515 - 79,61%
Average Income per Game$1,707,741
Year to Date Revenue$3,415,482
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$1,483,944
Farm Year To Date Expenses$0
Pro Salary Cap To Date$1,483,944
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$66,601,899
Farm Estimated Season Revenue$0
Pro Remaining Season Days107
Pro Expenses Per Days$741,972
Pro Estimated Expenses$79,391,004
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$79,391,004
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$173,827,487
Projected Bank Account$161,038,382

Pro Players Salaries

Nick Suzuki $10,000,000 (1)
-Salary Remaining : $9,816,514
Anthony Cirelli $8,125,000 (5)
-Salary Remaining : $7,975,917
Anze Kopitar $7,000,000 (5)
-Salary Remaining : $6,871,560
Tomas Hertl $6,250,000 (1)
-Salary Remaining : $6,135,321
Ivan Provorov $4,750,000 (4)
-Salary Remaining : $4,662,844
Pavel Buchnevich $4,500,000 (3)
-Salary Remaining : $4,417,431
Nico Hischier $4,500,000 (2)
-Salary Remaining : $4,417,431
Quinn Hughes $4,000,000 (3)
-Salary Remaining : $3,926,606
Evan Bouchard $3,500,000 (2)
-Salary Remaining : $3,435,780
Christopher Tanev $3,500,000 (2)
-Salary Remaining : $3,435,780
Tyler Toffoli $3,500,000 (5)
-Salary Remaining : $3,435,780
Sam Bennett $3,425,000 (4)
-Salary Remaining : $3,362,156
Valeri Nichushkin $2,800,000 (3)
-Salary Remaining : $2,748,624
Brandon Hagel $2,050,000 (5)
-Salary Remaining : $2,012,385
Ilya Samsonov $1,800,000 (4)
-Salary Remaining : $1,766,972
Troy Terry $1,550,000 (4)
-Salary Remaining : $1,521,560
Nicholas Paul $1,500,000 (3)
-Salary Remaining : $1,472,477
Juuse Saros $1,500,000 (2)
-Salary Remaining : $1,472,477
Jordan Harris $1,400,000 (3)
-Salary Remaining : $1,374,312
Jake Walman $1,050,000 (4)
-Salary Remaining : $1,030,734
Connor Clifton $1,000,000 (3)
-Salary Remaining : $981,651
Nick Bjugstad $900,000 (3)
-Salary Remaining : $883,486
Dustin Wolf $775,000 (1)
-Salary Remaining : $760,780
Drew O'Connor $750,000 (1)
-Salary Remaining : $736,239
Darren Raddysh $750,000 (4)
-Salary Remaining : $736,239
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 - 4 725 - 78,75%
Level 2: 5000 - $75 - 3 880 - 77,60%
Level 3: 3000 - $50 - 2 893 - 96,43%
Level 4: 4000 - $30 - 4 000 - 100,00%
Luxury : 2000 - $175 - 1 584 - 79,20%
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 Left40
Average Attendance - %17 082 - 85,41%
Average Income per Game$1,631,688
Year to Date Revenue$1,631,688
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$1,511,542
Farm Year To Date Expenses$0
Pro Salary Cap To Date$1,511,542
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$65,267,520
Farm Estimated Season Revenue$0
Pro Remaining Season Days107
Pro Expenses Per Days$755,771
Pro Estimated Expenses$80,867,497
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$80,867,497
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$33,775,161
Projected Bank Account$18,175,184

Pro Players Salaries

Dougie Hamilton $12,600,000 (5)
-Salary Remaining : $12,368,807
Ryan Johansen $8,000,000 (5)
-Salary Remaining : $7,853,211
Marc-Edouard Vlasic $7,250,000 (5)
-Salary Remaining : $7,116,972
Jaden Schwartz $7,000,000 (5)
-Salary Remaining : $6,871,560
Tyler Myers $7,000,000 (3)
-Salary Remaining : $6,871,560
Andrei Kuzmenko $5,500,000 (5)
-Salary Remaining : $5,399,083
Ryan Ellis $5,300,000 (4)
-Salary Remaining : $5,202,752
T.J. Oshie $4,500,000 (4)
-Salary Remaining : $4,417,431
Carter Hart $4,479,000 (5)
-Salary Remaining : $4,396,817
Joel Armia $3,000,000 (4)
-Salary Remaining : $2,944,954
Danton Heinen $2,825,000 (1)
-Salary Remaining : $2,773,165
Brayden McNabb $2,500,000 (1)
-Salary Remaining : $2,454,128
Zach Parise $2,000,000 (2)
-Salary Remaining : $1,963,303
Anthony Duclair $1,700,000 (1)
-Salary Remaining : $1,668,807
Laurent Brossoit $1,500,000 (2)
-Salary Remaining : $1,472,477
Eric Robinson $975,000 (1)
-Salary Remaining : $957,110
Carter Verhaeghe $900,000 (2)
-Salary Remaining : $883,486
David Rittich $875,000 (5)
-Salary Remaining : $858,945
Pontus Holmberg $775,000 (2)
-Salary Remaining : $760,780
Brett Leason $750,000 (2)
-Salary Remaining : $736,239
Noah Gregor $750,000 (1)
-Salary Remaining : $736,239
Daniil Miromanov $750,000 (4)
-Salary Remaining : $736,239
Calvin Pickard $750,000 (4)
-Salary Remaining : $736,239
Nico Sturm $700,000 (2)
-Salary Remaining : $687,156
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 - 4 546 - 75,77%
Level 2: 5000 - $75 - 4 017 - 80,34%
Level 3: 3000 - $50 - 2 833 - 94,43%
Level 4: 4000 - $30 - 3 739 - 93,48%
Luxury : 2000 - $175 - 1 614 - 80,70%
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 Left40
Average Attendance - %16 749 - 83,75%
Average Income per Game$1,615,181
Year to Date Revenue$1,615,181
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$1,430,138
Farm Year To Date Expenses$0
Pro Salary Cap To Date$1,430,138
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$64,607,240
Farm Estimated Season Revenue$0
Pro Remaining Season Days107
Pro Expenses Per Days$715,069
Pro Estimated Expenses$76,512,383
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$76,512,383
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$50,807,011
Projected Bank Account$38,901,868

Pro Players Salaries

Connor McDavid $11,000,000 (5)
-Salary Remaining : $10,798,165
Gabriel Landeskog $7,500,000 (4)
-Salary Remaining : $7,362,385
Aaron Ekblad $6,000,000 (4)
-Salary Remaining : $5,889,908
Filip Hronek $5,500,000 (5)
-Salary Remaining : $5,399,083
Darcy Kuemper $5,500,000 (3)
-Salary Remaining : $5,399,083
Mats Zuccarello $5,000,000 (3)
-Salary Remaining : $4,908,257
Teuvo Teravainen $4,250,000 (2)
-Salary Remaining : $4,172,018
Yanni Gourde $4,100,000 (2)
-Salary Remaining : $4,024,771
William Karlsson $3,900,000 (1)
-Salary Remaining : $3,828,440
Ben Chiarot $3,500,000 (2)
-Salary Remaining : $3,435,780
Neal Pionk $2,850,000 (1)
-Salary Remaining : $2,797,706
Alexandar Georgiev $2,650,000 (3)
-Salary Remaining : $2,601,376
Casey Cizikas $2,500,000 (3)
-Salary Remaining : $2,454,128
Luke Kunin $2,500,000 (4)
-Salary Remaining : $2,454,128
Jordan Kyrou $2,400,000 (1)
-Salary Remaining : $2,355,963
Travis Dermott $1,750,000 (4)
-Salary Remaining : $1,717,890
Eeli Tolvanen $1,450,000 (2)
-Salary Remaining : $1,423,394
Thomas Bordeleau $925,000 (1)
-Salary Remaining : $908,028
Luke Evangelista $842,500 (2)
-Salary Remaining : $827,041
Mark Giordano $800,000 (4)
-Salary Remaining : $785,321
Jordan Spence $775,000 (1)
-Salary Remaining : $760,780
Chad Ruhwedel $750,000 (2)
-Salary Remaining : $736,239
Kiefer Sherwood $750,000 (2)
-Salary Remaining : $736,239
Stuart Skinner $750,000 (1)
-Salary Remaining : $736,239
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 - 4 592 - 76,53%
Level 2: 5000 - $75 - 3 852 - 77,04%
Level 3: 3000 - $50 - 2 813 - 93,77%
Level 4: 4000 - $30 - 4 000 - 100,00%
Luxury : 2000 - $175 - 1 735 - 86,75%
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 Left40
Average Attendance - %16 992 - 84,96%
Average Income per Game$1,640,469
Year to Date Revenue$1,640,469
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$1,478,440
Farm Year To Date Expenses$0
Pro Salary Cap To Date$1,478,440
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$65,618,760
Farm Estimated Season Revenue$0
Pro Remaining Season Days107
Pro Expenses Per Days$739,220
Pro Estimated Expenses$79,096,540
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$79,096,540
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$24,497,428
Projected Bank Account$11,019,648

Pro Players Salaries

Mark Stone $8,000,000 (4)
-Salary Remaining : $7,853,211
Cale Makar $8,000,000 (3)
-Salary Remaining : $7,853,211
Justin Faulk $7,900,000 (1)
-Salary Remaining : $7,755,046
Aleksander Barkov $7,750,000 (3)
-Salary Remaining : $7,607,798
Zach Hyman $7,650,000 (3)
-Salary Remaining : $7,509,633
Sebastian Aho $6,025,000 (5)
-Salary Remaining : $5,914,450
Patrik Laine $6,000,000 (1)
-Salary Remaining : $5,889,908
Darnell Nurse $5,600,000 (3)
-Salary Remaining : $5,497,248
Cam Fowler $4,750,000 (3)
-Salary Remaining : $4,662,844
J.T. Miller $4,500,000 (2)
-Salary Remaining : $4,417,431
Jason Robertson $4,500,000 (4)
-Salary Remaining : $4,417,431
Jan Rutta $1,300,000 (1)
-Salary Remaining : $1,276,147
Thatcher Demko $1,200,000 (2)
-Salary Remaining : $1,177,982
Garnet Hathaway $1,200,000 (4)
-Salary Remaining : $1,177,982
Trevor van Riemsdyk $900,000 (3)
-Salary Remaining : $883,486
Sam Carrick $850,000 (2)
-Salary Remaining : $834,404
Beck Malenstyn $750,000 (1)
-Salary Remaining : $736,239
Ville Husso $750,000 (3)
-Salary Remaining : $736,239
Nic Dowd $750,000 (2)
-Salary Remaining : $736,239
Michael Stone $750,000 (3)
-Salary Remaining : $736,239
Alexander Edler $750,000 (4)
-Salary Remaining : $736,239
Derek Grant $700,000 (1)
-Salary Remaining : $687,156
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 - 4 811 - 80,18%
Level 2: 5000 - $75 - 3 855 - 77,10%
Level 3: 3000 - $51 - 2 744 - 91,47%
Level 4: 4000 - $30 - 4 000 - 100,00%
Luxury : 2000 - $175 - 1 880 - 94,00%
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 Left40
Average Attendance - %17 290 - 86,45%
Average Income per Game$1,698,961
Year to Date Revenue$1,698,961
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$1,520,948
Farm Year To Date Expenses$0
Pro Salary Cap To Date$1,520,948
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$67,958,440
Farm Estimated Season Revenue$0
Pro Remaining Season Days107
Pro Expenses Per Days$760,474
Pro Estimated Expenses$81,370,718
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$81,370,718
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$112,020,925
Projected Bank Account$98,608,647

Pro Players Salaries

Jeff Skinner $10,000,000 (5)
-Salary Remaining : $9,816,514
Andrei Vasilevskiy $9,000,000 (5)
-Salary Remaining : $8,834,862
Jamie Benn $8,500,000 (2)
-Salary Remaining : $8,344,037
Evgeni Malkin $8,000,000 (4)
-Salary Remaining : $7,853,211
Brandon Saad $5,500,000 (5)
-Salary Remaining : $5,399,083
Noah Hanifin $4,950,000 (4)
-Salary Remaining : $4,859,174
Alex Tuch $4,750,000 (4)
-Salary Remaining : $4,662,844
Cody Ceci $4,500,000 (1)
-Salary Remaining : $4,417,431
J.T. Compher $4,500,000 (3)
-Salary Remaining : $4,417,431
Sean Kuraly $3,250,000 (5)
-Salary Remaining : $3,190,367
Jesper Fast $3,000,000 (4)
-Salary Remaining : $2,944,954
Connor Brown $2,800,000 (2)
-Salary Remaining : $2,748,624
Radko Gudas $2,500,000 (3)
-Salary Remaining : $2,454,128
Dmitry Kulikov $2,250,000 (3)
-Salary Remaining : $2,208,716
Calle Jarnkrok $2,100,000 (4)
-Salary Remaining : $2,061,468
Chandler Stephenson $1,050,000 (1)
-Salary Remaining : $1,030,734
Ilya Lyubushkin $874,125 (1)
-Salary Remaining : $858,086
Sam Malinski $850,000 (5)
-Salary Remaining : $834,404
Sam Lafferty $792,500 (1)
-Salary Remaining : $777,959
Jet Greaves $775,000 (3)
-Salary Remaining : $760,780
Sebastien Aho $750,000 (3)
-Salary Remaining : $736,239
Eric Staal $750,000 (1)
-Salary Remaining : $736,239
Jonas Johansson $750,000 (3)
-Salary Remaining : $736,239
Nathan Walker $700,000 (2)
-Salary Remaining : $687,156
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 - 6 196 - 95,32%
Level 2: 5500 - $72 - 5 098 - 92,69%
Level 3: 3500 - $50 - 2 976 - 85,03%
Level 4: 4500 - $30 - 3 934 - 87,42%
Luxury : 2000 - $160 - 2 000 - 100,00%
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 Left40
Average Attendance - %20 204 - 91,84%
Average Income per Game$1,928,120
Year to Date Revenue$1,928,120
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$904,128
Farm Year To Date Expenses$0
Pro Salary Cap To Date$904,128
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$77,124,800
Farm Estimated Season Revenue$0
Pro Remaining Season Days107
Pro Expenses Per Days$452,064
Pro Estimated Expenses$48,370,848
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$48,370,848
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$123,307,961
Projected Bank Account$152,061,913

Pro Players Salaries

Johnny Gaudreau $6,750,000 (1)
-Salary Remaining : $6,626,147
Danny DeKeyser $4,500,000 (2)
-Salary Remaining : $4,417,431
Nicolas Roy $3,500,000 (5)
-Salary Remaining : $3,435,780
Justin Holl $3,400,000 (3)
-Salary Remaining : $3,337,615
Andrew Cogliano $3,250,000 (1)
-Salary Remaining : $3,190,367
Kasperi Kapanen $3,200,000 (4)
-Salary Remaining : $3,141,284
Sam Gagner $3,200,000 (1)
-Salary Remaining : $3,141,284
Ryan Strome $3,200,000 (1)
-Salary Remaining : $3,141,284
Thomas Greiss $2,800,000 (2)
-Salary Remaining : $2,748,624
Tanner Pearson $2,500,000 (3)
-Salary Remaining : $2,454,128
Devan Dubnyk $2,500,000 (2)
-Salary Remaining : $2,454,128
Alexander Barabanov $1,000,000 (3)
-Salary Remaining : $981,651
Scott Wedgewood $1,000,000 (5)
-Salary Remaining : $981,651
Kevin Korchinski $950,000 (3)
-Salary Remaining : $932,569
Brandon Biro $925,000 (1)
-Salary Remaining : $908,028
Matthew Kessel $925,000 (1)
-Salary Remaining : $908,028
Matthew Knies $925,000 (2)
-Salary Remaining : $908,028
Josh Archibald $900,000 (2)
-Salary Remaining : $883,486
Brayden Pachal $800,000 (2)
-Salary Remaining : $785,321
Ryan Carpenter $775,000 (3)
-Salary Remaining : $760,780
Joel Hanley $775,000 (3)
-Salary Remaining : $760,780
Zach Whitecloud $750,000 (3)
-Salary Remaining : $736,239
Alexandre Carrier $750,000 (4)
-Salary Remaining : $736,239
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 - 4 455 - 69,61%
Level 2: 5400 - $75 - 3 826 - 70,85%
Level 3: 3400 - $50 - 3 198 - 94,06%
Level 4: 4400 - $30 - 4 049 - 92,02%
Luxury : 2400 - $175 - 1 854 - 77,25%
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 Left40
Average Attendance - %17 382 - 79,01%
Average Income per Game$1,672,838
Year to Date Revenue$1,672,838
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$1,367,890
Farm Year To Date Expenses$0
Pro Salary Cap To Date$1,367,890
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$66,913,520
Farm Estimated Season Revenue$0
Pro Remaining Season Days107
Pro Expenses Per Days$683,945
Pro Estimated Expenses$73,182,115
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$73,182,115
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$94,834,392
Projected Bank Account$88,565,797

Pro Players Salaries

Drew Doughty $11,000,000 (1)
-Salary Remaining : $10,798,165
Logan Couture $10,000,000 (1)
-Salary Remaining : $9,816,514
Jonathan Toews $9,800,000 (1)
-Salary Remaining : $9,620,183
Jakob Silfverberg $5,250,000 (3)
-Salary Remaining : $5,153,670
Vladimir Tarasenko $5,000,000 (4)
-Salary Remaining : $4,908,257
Alex Killorn $4,450,000 (2)
-Salary Remaining : $4,368,349
Frank Vatrano $3,650,000 (5)
-Salary Remaining : $3,583,028
Jeremy Swayman $3,475,000 (5)
-Salary Remaining : $3,411,239
Matias Maccelli $3,000,000 (3)
-Salary Remaining : $2,944,954
Marco Scandella $2,700,000 (2)
-Salary Remaining : $2,650,459
Gustav Forsling $2,500,000 (4)
-Salary Remaining : $2,454,128
Matt Roy $2,000,000 (3)
-Salary Remaining : $1,963,303
Nick Ritchie $1,700,000 (3)
-Salary Remaining : $1,668,807
Nicolas Aube-Kubel $1,225,000 (3)
-Salary Remaining : $1,202,523
Troy Stecher $1,200,000 (2)
-Salary Remaining : $1,177,982
Trent Frederic $1,050,000 (1)
-Salary Remaining : $1,030,734
Matt Benning $1,000,000 (2)
-Salary Remaining : $981,651
Jack Drury $925,000 (1)
-Salary Remaining : $908,028
J.J. Moser $925,000 (1)
-Salary Remaining : $908,028
Martin Pospisil $775,000 (2)
-Salary Remaining : $760,780
Valtteri Puustinen $775,000 (5)
-Salary Remaining : $760,780
Sam Montembeault $750,000 (3)
-Salary Remaining : $736,239
Kevin Rooney $700,000 (1)
-Salary Remaining : $687,156
Parker Kelly $700,000 (2)
-Salary Remaining : $687,156
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 - 5 103 - 85,05%
Level 2: 5000 - $75 - 3 741 - 74,82%
Level 3: 3000 - $50 - 2 806 - 93,53%
Level 4: 4000 - $30 - 3 810 - 95,25%
Luxury : 2000 - $175 - 1 762 - 88,10%
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 Left40
Average Attendance - %17 222 - 86,11%
Average Income per Game$1,692,281
Year to Date Revenue$1,692,281
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$1,359,174
Farm Year To Date Expenses$0
Pro Salary Cap To Date$1,359,174
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$67,691,240
Farm Estimated Season Revenue$0
Pro Remaining Season Days107
Pro Expenses Per Days$679,587
Pro Estimated Expenses$72,715,809
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$72,715,809
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$43,209,623
Projected Bank Account$38,185,054

Pro Players Salaries

Erik Karlsson $12,000,000 (3)
-Salary Remaining : $11,779,817
Jared Spurgeon $8,000,000 (5)
-Salary Remaining : $7,853,211
Sean Monahan $6,750,000 (1)
-Salary Remaining : $6,626,147
Phil Kessel $6,000,000 (3)
-Salary Remaining : $5,889,908
Kyle Okposo $6,000,000 (2)
-Salary Remaining : $5,889,908
Filip Forsberg $6,000,000 (2)
-Salary Remaining : $5,889,908
Cam Talbot $4,000,000 (3)
-Salary Remaining : $3,926,606
Bo Horvat $3,500,000 (2)
-Salary Remaining : $3,435,780
Phillip Danault $3,000,000 (1)
-Salary Remaining : $2,944,954
Justin Schultz $3,000,000 (5)
-Salary Remaining : $2,944,954
Dillon Dube $2,200,000 (1)
-Salary Remaining : $2,159,633
Daniel Sprong $2,000,000 (5)
-Salary Remaining : $1,963,303
Casey DeSmith $1,900,000 (5)
-Salary Remaining : $1,865,138
Cam York $1,600,000 (4)
-Salary Remaining : $1,570,642
Mike Reilly $1,500,000 (1)
-Salary Remaining : $1,472,477
Ben Hutton $1,500,000 (1)
-Salary Remaining : $1,472,477
Henry Thrun $925,000 (2)
-Salary Remaining : $908,028
Connor Zary $925,000 (2)
-Salary Remaining : $908,028
Pat Maroon $900,000 (1)
-Salary Remaining : $883,486
Hendrix Lapierre $832,500 (1)
-Salary Remaining : $817,225
Mason Marchment $792,500 (1)
-Salary Remaining : $777,959
Andreas Englund $750,000 (4)
-Salary Remaining : $736,239
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 - 5 267 - 82,30%
Level 2: 5400 - $75 - 3 869 - 71,65%
Level 3: 3400 - $50 - 3 268 - 96,12%
Level 4: 4400 - $30 - 4 231 - 96,16%
Luxury : 2400 - $175 - 1 680 - 70,00%
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 Left40
Average Attendance - %18 315 - 83,25%
Average Income per Game$1,751,506
Year to Date Revenue$1,751,506
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$836,652
Farm Year To Date Expenses$0
Pro Salary Cap To Date$836,652
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$70,060,240
Farm Estimated Season Revenue$0
Pro Remaining Season Days107
Pro Expenses Per Days$418,326
Pro Estimated Expenses$44,760,882
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$44,760,882
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$82,972,697
Projected Bank Account$108,272,055

Pro Players Salaries

Alex DeBrincat $8,250,000 (5)
-Salary Remaining : $8,098,624
Jordan Binnington $4,550,000 (1)
-Salary Remaining : $4,466,514
Torey Krug $4,000,000 (2)
-Salary Remaining : $3,926,606
Marc-Andre Fleury $3,500,000 (3)
-Salary Remaining : $3,435,780
Dmitry Orlov $3,300,000 (4)
-Salary Remaining : $3,239,450
Cody Glass $2,500,000 (2)
-Salary Remaining : $2,454,128
Warren Foegele $2,100,000 (3)
-Salary Remaining : $2,061,468
Ryan Lindgren $2,000,000 (1)
-Salary Remaining : $1,963,303
John Marino $1,750,000 (3)
-Salary Remaining : $1,717,890
Michael Raffl $1,600,000 (1)
-Salary Remaining : $1,570,642
Max Comtois $1,525,000 (2)
-Salary Remaining : $1,497,018
Sean Durzi $1,400,000 (1)
-Salary Remaining : $1,374,312
David Kampf $1,400,000 (3)
-Salary Remaining : $1,374,312
Tomas Nosek $1,000,000 (5)
-Salary Remaining : $981,651
Ryker Evans $925,000 (2)
-Salary Remaining : $908,028
William Eklund $925,000 (1)
-Salary Remaining : $908,028
Lukas Reichel $925,000 (1)
-Salary Remaining : $908,028
Brett Howden $850,000 (1)
-Salary Remaining : $834,404
Patrik Koch $847,500 (5)
-Salary Remaining : $831,950
Thomas Novak $750,000 (4)
-Salary Remaining : $736,239
Kevin Gravel $750,000 (4)
-Salary Remaining : $736,239
Andrew Peeke $750,000 (1)
-Salary Remaining : $736,239
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 - 4 615 - 76,92%
Level 2: 5000 - $75 - 4 447 - 88,94%
Level 3: 3000 - $50 - 2 820 - 94,00%
Level 4: 4000 - $30 - 3 882 - 97,05%
Luxury : 2000 - $175 - 1 568 - 78,40%
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 Left40
Average Attendance - %17 332 - 86,66%
Average Income per Game$1,658,606
Year to Date Revenue$1,658,606
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$1,527,798
Farm Year To Date Expenses$0
Pro Salary Cap To Date$1,527,798
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$66,344,240
Farm Estimated Season Revenue$0
Pro Remaining Season Days107
Pro Expenses Per Days$763,899
Pro Estimated Expenses$81,737,193
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$81,737,193
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$19,899,277
Projected Bank Account$4,506,324

Pro Players Salaries

Jesper Bratt $10,000,000 (1)
-Salary Remaining : $9,816,514
John Tavares $9,350,000 (3)
-Salary Remaining : $9,178,440
Andrei Svechnikov $6,000,000 (3)
-Salary Remaining : $5,889,908
Travis Konecny $6,000,000 (5)
-Salary Remaining : $5,889,908
Jonathan Drouin $5,550,000 (3)
-Salary Remaining : $5,448,165
Travis Sanheim $5,350,000 (4)
-Salary Remaining : $5,251,835
Vincent Trocheck $5,250,000 (1)
-Salary Remaining : $5,153,670
Frederik Andersen $5,000,000 (2)
-Salary Remaining : $4,908,257
Kyle Palmieri $5,000,000 (5)
-Salary Remaining : $4,908,257
Tom Wilson $4,100,000 (4)
-Salary Remaining : $4,024,771
Elvis Merzlikins $4,000,000 (2)
-Salary Remaining : $3,926,606
Ryan Graves $3,000,000 (3)
-Salary Remaining : $2,944,954
Jake McCabe $2,900,000 (1)
-Salary Remaining : $2,846,789
Jacob Middleton $2,800,000 (4)
-Salary Remaining : $2,748,624
Yegor Sharangovich $2,200,000 (1)
-Salary Remaining : $2,159,633
Ivan Barbashev $1,900,000 (3)
-Salary Remaining : $1,865,138
Simon Nemec $950,000 (3)
-Salary Remaining : $932,569
Mikhail Sergachev $832,500 (1)
-Salary Remaining : $817,225
Alexander Nylander $832,500 (1)
-Salary Remaining : $817,225
Luke Glendening $800,000 (5)
-Salary Remaining : $785,321
Ukko-Pekka Luukkonen $750,000 (2)
-Salary Remaining : $736,239
Kyle Burroughs $700,000 (2)
-Salary Remaining : $687,156
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 - 4 814 - 80,23%
Level 2: 5000 - $75 - 4 317 - 86,34%
Level 3: 3000 - $50 - 2 962 - 98,73%
Level 4: 4000 - $30 - 4 000 - 100,00%
Luxury : 2000 - $175 - 1 771 - 88,53%
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 Left39
Average Attendance - %17 864 - 89,32%
Average Income per Game$1,728,891
Year to Date Revenue$3,457,782
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$1,501,010
Farm Year To Date Expenses$0
Pro Salary Cap To Date$1,501,010
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$67,426,749
Farm Estimated Season Revenue$0
Pro Remaining Season Days107
Pro Expenses Per Days$750,505
Pro Estimated Expenses$80,304,035
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$80,304,035
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$82,488,021
Projected Bank Account$69,610,735

Pro Players Salaries

Alex Ovechkin $12,500,000 (2)
-Salary Remaining : $12,270,642
Charlie McAvoy $11,000,000 (5)
-Salary Remaining : $10,798,165
Sean Couturier $9,000,000 (5)
-Salary Remaining : $8,834,862
Evander Kane $6,250,000 (4)
-Salary Remaining : $6,135,321
Trevor Zegras $5,750,000 (4)
-Salary Remaining : $5,644,495
David Perron $5,150,000 (5)
-Salary Remaining : $5,055,505
Samuel Girard $5,000,000 (1)
-Salary Remaining : $4,908,257
Nick Foligno $4,000,000 (5)
-Salary Remaining : $3,926,606
Bowen Byram $3,080,000 (4)
-Salary Remaining : $3,023,486
Patrick Kane $2,750,000 (5)
-Salary Remaining : $2,699,541
Dante Fabbro $2,400,000 (1)
-Salary Remaining : $2,355,963
Robert Thomas $2,400,000 (2)
-Salary Remaining : $2,355,963
Jaroslav Halak $1,500,000 (4)
-Salary Remaining : $1,472,477
Linus Ullmark $1,325,000 (1)
-Salary Remaining : $1,300,688
Josh Brown $1,000,000 (2)
-Salary Remaining : $981,651
Logan Cooley $950,000 (3)
-Salary Remaining : $932,569
Justin Barron $925,000 (1)
-Salary Remaining : $908,028
Dylan Guenther $925,000 (2)
-Salary Remaining : $908,028
Kaiden Guhle $925,000 (2)
-Salary Remaining : $908,028
Mason Lohrei $925,000 (2)
-Salary Remaining : $908,028
Ty Dellandrea $900,000 (3)
-Salary Remaining : $883,486
Joe Veleno $825,000 (3)
-Salary Remaining : $809,862
Yegor Chinakhov $800,000 (4)
-Salary Remaining : $785,321
Shane Pinto $775,000 (3)
-Salary Remaining : $760,780
Ryan Poehling $750,000 (2)
-Salary Remaining : $736,239
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 - 0 - 0,00%
Level 2: 5400 - $75 - 0 - 0,00%
Level 3: 3400 - $50 - 0 - 0,00%
Level 4: 4400 - $30 - 0 - 0,00%
Luxury : 2400 - $175 - 0 - 0,00%
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 Left41
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0
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$1,342,782
Farm Year To Date Expenses$0
Pro Salary Cap To Date$1,342,782
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days107
Pro Expenses Per Days$674,946
Pro Estimated Expenses$72,219,222
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$72,219,222
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$131,738,032
Projected Bank Account$59,518,810

Pro Players Salaries

Ondrej Palat $8,250,000 (4)
-Salary Remaining : $8,098,624
Brent Burns $7,500,000 (2)
-Salary Remaining : $7,362,385
Nathan MacKinnon $6,850,000 (3)
-Salary Remaining : $6,724,312
Andre Burakovsky $5,400,000 (3)
-Salary Remaining : $5,300,917
Jonathan Marchessault $5,000,000 (3)
-Salary Remaining : $4,908,257
Viktor Arvidsson $4,250,000 (1)
-Salary Remaining : $4,172,018
Tyson Barrie $3,750,000 (2)
-Salary Remaining : $3,681,193
Tomas Tatar $3,750,000 (3)
-Salary Remaining : $3,681,193
Alex Newhook $3,500,000 (4)
-Salary Remaining : $3,435,780
Mario Ferraro $3,250,000 (4)
-Salary Remaining : $3,190,367
Brenden Dillon $3,100,000 (3)
-Salary Remaining : $3,043,119
Sidney Crosby $3,000,000 (4)
-Salary Remaining : $2,944,954
Philipp Grubauer $2,750,000 (2)
-Salary Remaining : $2,699,541
Alex Iafallo $2,425,000 (1)
-Salary Remaining : $2,380,505
Ryan Suter $2,000,000 (1)
-Salary Remaining : $1,963,303
Jake Allen $2,000,000 (3)
-Salary Remaining : $1,963,303
Michael McLeod $950,000 (1)
-Salary Remaining : $932,569
Lucas Raymond $925,000 (1)
-Salary Remaining : $908,028
Will Borgen $900,000 (3)
-Salary Remaining : $883,486
Isac Lundestrom $874,125 (2)
-Salary Remaining : $858,086
Emil Lilleberg $870,000 (2)
-Salary Remaining : $854,037
Ty Smith $775,000 (3)
-Salary Remaining : $760,780
Taylor Raddysh $750,000 (1)
-Salary Remaining : $736,239
Alexei Toropchenko $750,000 (2)
-Salary Remaining : $736,239
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 - 0 - 0,00%
Level 2: 5000 - $75 - 0 - 0,00%
Level 3: 3000 - $52 - 0 - 0,00%
Level 4: 4000 - $30 - 0 - 0,00%
Luxury : 2000 - $175 - 0 - 0,00%
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 Left41
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0
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$1,516,652
Farm Year To Date Expenses$0
Pro Salary Cap To Date$1,516,652
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days107
Pro Expenses Per Days$758,326
Pro Estimated Expenses$81,140,882
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$81,140,882
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$57,205,205
Projected Bank Account($23,935,677)

Pro Players Salaries

Jack Eichel $10,000,000 (4)
-Salary Remaining : $9,816,514
Jeff Petry $7,500,000 (2)
-Salary Remaining : $7,362,385
Connor Hellebuyck $7,000,000 (1)
-Salary Remaining : $6,871,560
Bryan Rust $6,100,000 (4)
-Salary Remaining : $5,988,073
Mark Scheifele $6,000,000 (5)
-Salary Remaining : $5,889,908
Andrew Mangiapane $5,800,000 (4)
-Salary Remaining : $5,693,578
Brayden Schenn $5,200,000 (4)
-Salary Remaining : $5,104,587
Anthony Beauvillier $4,150,000 (5)
-Salary Remaining : $4,073,853
Rickard Rakell $3,800,000 (1)
-Salary Remaining : $3,730,275
Nikita Zadorov $3,750,000 (3)
-Salary Remaining : $3,681,193
Jordan Greenway $3,500,000 (5)
-Salary Remaining : $3,435,780
Scott Mayfield $3,500,000 (4)
-Salary Remaining : $3,435,780
Travis Hamonic $2,750,000 (1)
-Salary Remaining : $2,699,541
Jakob Chychrun $2,600,000 (1)
-Salary Remaining : $2,552,294
Devon Toews $2,350,000 (2)
-Salary Remaining : $2,306,881
Andrew Copp $2,300,000 (2)
-Salary Remaining : $2,257,798
Mackenzie Blackwood $1,475,000 (2)
-Salary Remaining : $1,447,936
Ethan Bear $1,375,000 (5)
-Salary Remaining : $1,349,771
Christian Fischer $1,125,000 (5)
-Salary Remaining : $1,104,358
Urho Vaakanainen $832,500 (2)
-Salary Remaining : $817,225
Pierre-Olivier Joseph $800,000 (2)
-Salary Remaining : $785,321
Michael Carcone $750,000 (4)
-Salary Remaining : $736,239
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 - 5 739 - 89,67%
Level 2: 5400 - $72 - 5 352 - 99,11%
Level 3: 3400 - $55 - 2 535 - 74,56%
Level 4: 4400 - $35 - 3 140 - 71,36%
Luxury : 2400 - $160 - 2 244 - 93,50%
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 Left40
Average Attendance - %19 010 - 86,41%
Average Income per Game$1,923,642
Year to Date Revenue$1,923,642
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$1,482,936
Farm Year To Date Expenses$0
Pro Salary Cap To Date$1,482,936
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$76,945,680
Farm Estimated Season Revenue$0
Pro Remaining Season Days107
Pro Expenses Per Days$741,468
Pro Estimated Expenses$79,337,076
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$79,337,076
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$196,241,226
Projected Bank Account$193,849,830

Pro Players Salaries

Roman Josi $9,000,000 (5)
-Salary Remaining : $8,834,862
Victor Hedman $8,000,000 (3)
-Salary Remaining : $7,853,211
David Pastrnak $6,400,000 (4)
-Salary Remaining : $6,282,569
Alec Martinez $5,750,000 (5)
-Salary Remaining : $5,644,495
Mika Zibanejad $5,350,000 (1)
-Salary Remaining : $5,251,835
Brock Nelson $5,200,000 (4)
-Salary Remaining : $5,104,587
Jason Zucker $5,200,000 (4)
-Salary Remaining : $5,104,587
Kyle Connor $5,000,000 (4)
-Salary Remaining : $4,908,257
Brett Pesce $4,025,000 (2)
-Salary Remaining : $3,951,147
Jacob Markstrom $4,000,000 (3)
-Salary Remaining : $3,926,606
Colton Sissons $3,450,000 (1)
-Salary Remaining : $3,386,697
Roope Hintz $3,000,000 (3)
-Salary Remaining : $2,944,954
Carson Soucy $3,000,000 (3)
-Salary Remaining : $2,944,954
Mattias Ekholm $3,000,000 (2)
-Salary Remaining : $2,944,954
Alex Wennberg $2,250,000 (2)
-Salary Remaining : $2,208,716
Morgan Barron $1,300,000 (1)
-Salary Remaining : $1,276,147
Ryan Hartman $1,100,000 (3)
-Salary Remaining : $1,079,817
Nils Lundkvist $925,000 (1)
-Salary Remaining : $908,028
Jesper Boqvist $925,000 (1)
-Salary Remaining : $908,028
Juuso Parssinen $842,500 (1)
-Salary Remaining : $827,041
Erik Brannstrom $832,500 (2)
-Salary Remaining : $817,225
Cayden Primeau $770,000 (2)
-Salary Remaining : $755,872
Jason Demers $750,000 (4)
-Salary Remaining : $736,239
Ivan Prosvetov $750,000 (2)
-Salary Remaining : $736,239
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 - 4 987 - 77,92%
Level 2: 5400 - $75 - 4 380 - 81,11%
Level 3: 3400 - $50 - 3 254 - 95,71%
Level 4: 4400 - $30 - 4 377 - 99,48%
Luxury : 2400 - $175 - 1 761 - 73,38%
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 Left40
Average Attendance - %18 759 - 85,27%
Average Income per Game$1,786,731
Year to Date Revenue$1,786,731
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$1,024,174
Farm Year To Date Expenses$0
Pro Salary Cap To Date$1,024,174
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$71,469,240
Farm Estimated Season Revenue$0
Pro Remaining Season Days107
Pro Expenses Per Days$512,087
Pro Estimated Expenses$54,793,309
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$54,793,309
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$60,104,553
Projected Bank Account$76,780,484

Pro Players Salaries

Anders Lee $9,000,000 (3)
-Salary Remaining : $8,834,862
Nate Schmidt $6,000,000 (3)
-Salary Remaining : $5,889,908
Reilly Smith $5,750,000 (4)
-Salary Remaining : $5,644,495
Nino Niederreiter $4,000,000 (5)
-Salary Remaining : $3,926,606
Marcus Foligno $3,500,000 (1)
-Salary Remaining : $3,435,780
Brett Kulak $3,250,000 (4)
-Salary Remaining : $3,190,367
Mathieu Joseph $2,700,000 (5)
-Salary Remaining : $2,650,459
Cal Clutterbuck $2,500,000 (2)
-Salary Remaining : $2,454,128
Oliver Kylington $2,500,000 (5)
-Salary Remaining : $2,454,128
Alex Nedeljkovic $2,500,000 (3)
-Salary Remaining : $2,454,128
Alexis Lafreniere $2,000,000 (4)
-Salary Remaining : $1,963,303
Barclay Goodrow $1,000,000 (1)
-Salary Remaining : $981,651
Mikey Anderson $1,000,000 (2)
-Salary Remaining : $981,651
Mattias Janmark $1,000,000 (5)
-Salary Remaining : $981,651
Jake Sanderson $925,000 (1)
-Salary Remaining : $908,028
Reese Johnson $925,000 (1)
-Salary Remaining : $908,028
Thomas Harley $925,000 (1)
-Salary Remaining : $908,028
Alex Vlasic $900,000 (1)
-Salary Remaining : $883,486
Tanner Jeannot $850,000 (4)
-Salary Remaining : $834,404
Jake Evans $800,000 (3)
-Salary Remaining : $785,321
Lukas Sedlak $800,000 (3)
-Salary Remaining : $785,321
Cole Smith $792,500 (2)
-Salary Remaining : $777,959
Zach Bogosian $750,000 (3)
-Salary Remaining : $736,239
Louis Domingue $750,000 (4)
-Salary Remaining : $736,239
Spencer Martin $700,000 (3)
-Salary Remaining : $687,156
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 - 4 646 - 72,59%
Level 2: 5400 - $75 - 4 175 - 77,31%
Level 3: 3400 - $50 - 2 904 - 85,41%
Level 4: 4400 - $30 - 3 756 - 85,36%
Luxury : 2400 - $175 - 1 794 - 74,75%
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 Left40
Average Attendance - %17 275 - 78,52%
Average Income per Game$1,686,944
Year to Date Revenue$1,686,944
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$1,329,000
Farm Year To Date Expenses$0
Pro Salary Cap To Date$1,329,000
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$67,477,760
Farm Estimated Season Revenue$0
Pro Remaining Season Days107
Pro Expenses Per Days$664,500
Pro Estimated Expenses$71,101,500
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$71,101,500
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$179,159,090
Projected Bank Account$175,535,350

Pro Players Salaries

Timo Meier $10,000,000 (4)
-Salary Remaining : $9,816,514
Rasmus Ristolainen $5,400,000 (2)
-Salary Remaining : $5,300,917
Lawson Crouse $4,600,000 (5)
-Salary Remaining : $4,515,596
Nick Schmaltz $4,500,000 (4)
-Salary Remaining : $4,417,431
Tyler Bertuzzi $4,250,000 (3)
-Salary Remaining : $4,172,018
Ilya Sorokin $4,000,000 (3)
-Salary Remaining : $3,926,606
Boone Jenner $4,000,000 (1)
-Salary Remaining : $3,926,606
Jaccob Slavin $3,900,000 (2)
-Salary Remaining : $3,828,440
Brandon Montour $3,850,000 (2)
-Salary Remaining : $3,779,358
Elias Lindholm $3,850,000 (2)
-Salary Remaining : $3,779,358
Brandon Carlo $3,500,000 (4)
-Salary Remaining : $3,435,780
Pierre-Luc Dubois $3,350,000 (1)
-Salary Remaining : $3,288,532
Noah Cates $2,625,000 (2)
-Salary Remaining : $2,576,835
Martin Necas $2,500,000 (2)
-Salary Remaining : $2,454,128
Scott Laughton $2,300,000 (2)
-Salary Remaining : $2,257,798
Yakov Trenin $1,700,000 (5)
-Salary Remaining : $1,668,807
Nick Perbix $1,125,000 (1)
-Salary Remaining : $1,104,358
Juuso Valimaki $1,100,000 (1)
-Salary Remaining : $1,079,817
Conor Timmins $950,000 (1)
-Salary Remaining : $932,569
Alex Laferriere $875,000 (2)
-Salary Remaining : $858,945
Logan Stankoven $867,500 (3)
-Salary Remaining : $851,583
Timothy Liljegren $863,000 (2)
-Salary Remaining : $847,165
Logan Thompson $775,000 (5)
-Salary Remaining : $760,780
Alexander Alexeyev $775,000 (2)
-Salary Remaining : $760,780
Justus Annunen $775,000 (3)
-Salary Remaining : $760,780
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 - 4 914 - 81,89%
Level 2: 5000 - $75 - 4 143 - 82,86%
Level 3: 3000 - $50 - 2 978 - 99,25%
Level 4: 4000 - $30 - 3 873 - 96,81%
Luxury : 2000 - $175 - 1 845 - 92,23%
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 Left39
Average Attendance - %17 751 - 88,76%
Average Income per Game$1,737,391
Year to Date Revenue$3,474,781
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$1,508,716
Farm Year To Date Expenses$0
Pro Salary Cap To Date$1,508,716
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$67,758,230
Farm Estimated Season Revenue$0
Pro Remaining Season Days107
Pro Expenses Per Days$754,358
Pro Estimated Expenses$80,716,306
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$80,716,306
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$190,525,268
Projected Bank Account$177,567,192

Pro Players Salaries

Brayden Point $9,000,000 (4)
-Salary Remaining : $8,834,862
Nikita Kucherov $9,000,000 (2)
-Salary Remaining : $8,834,862
Alex Pietrangelo $8,000,000 (4)
-Salary Remaining : $7,853,211
Leon Draisaitl $8,000,000 (3)
-Salary Remaining : $7,853,211
John Carlson $8,000,000 (3)
-Salary Remaining : $7,853,211
Kirill Kaprizov $5,000,000 (2)
-Salary Remaining : $4,908,257
Nikolaj Ehlers $4,750,000 (4)
-Salary Remaining : $4,662,844
Vince Dunn $4,000,000 (4)
-Salary Remaining : $3,926,606
Conor Garland $4,000,000 (4)
-Salary Remaining : $3,926,606
Mike Matheson $3,500,000 (2)
-Salary Remaining : $3,435,780
Niko Mikkola $3,000,000 (5)
-Salary Remaining : $2,944,954
Erik Haula $2,500,000 (4)
-Salary Remaining : $2,454,128
Adam Lowry $2,500,000 (3)
-Salary Remaining : $2,454,128
Jake Oettinger $2,400,000 (1)
-Salary Remaining : $2,355,963
Pyotr Kochetkov $2,000,000 (2)
-Salary Remaining : $1,963,303
Jackson LaCombe $925,000 (1)
-Salary Remaining : $908,028
Dylan DeMelo $900,000 (1)
-Salary Remaining : $883,486
Samuel Ersson $842,500 (1)
-Salary Remaining : $827,041
Arthur Kaliyev $832,500 (1)
-Salary Remaining : $817,225
Pavel Dorofeyev $825,000 (3)
-Salary Remaining : $809,862
Kevin Stenlund $750,000 (4)
-Salary Remaining : $736,239
Scott Perunovich $750,000 (1)
-Salary Remaining : $736,239
Justin Bailey $750,000 (3)
-Salary Remaining : $736,239
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 - 5 305 - 82,89%
Level 2: 5400 - $75 - 3 907 - 72,35%
Level 3: 3400 - $50 - 3 038 - 89,35%
Level 4: 4400 - $30 - 4 299 - 97,70%
Luxury : 2400 - $175 - 1 720 - 71,67%
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 Left40
Average Attendance - %18 269 - 83,04%
Average Income per Game$1,756,744
Year to Date Revenue$1,756,744
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$840,748
Farm Year To Date Expenses$0
Pro Salary Cap To Date$840,748
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$70,269,760
Farm Estimated Season Revenue$0
Pro Remaining Season Days107
Pro Expenses Per Days$420,374
Pro Estimated Expenses$44,980,018
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$44,980,018
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$178,789,730
Projected Bank Account$204,079,472

Pro Players Salaries

Jakub Voracek $6,250,000 (2)
-Salary Remaining : $6,135,321
Alex Goligoski $5,000,000 (3)
-Salary Remaining : $4,908,257
TJ Brodie $5,000,000 (3)
-Salary Remaining : $4,908,257
Jonas Siegenthaler $4,250,000 (5)
-Salary Remaining : $4,172,018
Olli Maatta $4,083,300 (2)
-Salary Remaining : $4,008,377
Jacob Bryson $1,900,000 (5)
-Salary Remaining : $1,865,138
Jake Bean $1,900,000 (1)
-Salary Remaining : $1,865,138
Eetu Luostarinen $1,500,000 (1)
-Salary Remaining : $1,472,477
Nick Cousins $1,500,000 (1)
-Salary Remaining : $1,472,477
Barrett Hayton $1,420,000 (2)
-Salary Remaining : $1,393,945
Philippe Myers $1,400,000 (5)
-Salary Remaining : $1,374,312
Dylan Samberg $1,300,000 (2)
-Salary Remaining : $1,276,147
Juraj Slafkovsky $950,000 (2)
-Salary Remaining : $932,569
Leo Carlsson $950,000 (3)
-Salary Remaining : $932,569
Alexander Holtz $925,000 (1)
-Salary Remaining : $908,028
Jack Quinn $925,000 (2)
-Salary Remaining : $908,028
Mattias Samuelsson $925,000 (3)
-Salary Remaining : $908,028
Kent Johnson $925,000 (1)
-Salary Remaining : $908,028
Owen Power $900,000 (1)
-Salary Remaining : $883,486
Nico Daws $842,500 (1)
-Salary Remaining : $827,041
Nicholas Robertson $775,000 (4)
-Salary Remaining : $760,780
Givani Smith $750,000 (1)
-Salary Remaining : $736,239
Bobby McMann $750,000 (1)
-Salary Remaining : $736,239
Alex Stalock $700,000 (2)
-Salary Remaining : $687,156
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 - 4 634 - 72,41%
Level 2: 5400 - $75 - 4 452 - 82,44%
Level 3: 3400 - $50 - 2 884 - 84,82%
Level 4: 4400 - $30 - 4 194 - 95,32%
Luxury : 2400 - $175 - 1 758 - 73,25%
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 Left40
Average Attendance - %17 922 - 81,46%
Average Income per Game$1,718,712
Year to Date Revenue$1,718,712
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$987,082
Farm Year To Date Expenses$0
Pro Salary Cap To Date$987,082
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$68,748,480
Farm Estimated Season Revenue$0
Pro Remaining Season Days107
Pro Expenses Per Days$493,541
Pro Estimated Expenses$52,808,887
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$52,808,887
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$234,999,705
Projected Bank Account$250,939,298

Pro Players Salaries

Jack Hughes $8,500,000 (3)
-Salary Remaining : $8,344,037
Antti Raanta $5,000,000 (1)
-Salary Remaining : $4,908,257
Nikita Zaitsev $4,500,000 (4)
-Salary Remaining : $4,417,431
Tony DeAngelo $4,300,000 (2)
-Salary Remaining : $4,221,101
Elias Pettersson $4,000,000 (1)
-Salary Remaining : $3,926,606
Erik Gudbranson $4,000,000 (5)
-Salary Remaining : $3,926,606
Robby Fabbri $3,500,000 (4)
-Salary Remaining : $3,435,780
Josh Morrissey $3,150,000 (1)
-Salary Remaining : $3,092,202
K'Andre Miller $3,098,000 (3)
-Salary Remaining : $3,041,156
Drake Batherson $2,500,000 (1)
-Salary Remaining : $2,454,128
Vladislav Namestnikov $2,000,000 (5)
-Salary Remaining : $1,963,303
Nils Hoglander $1,000,000 (3)
-Salary Remaining : $981,651
Adam Fantilli $950,000 (3)
-Salary Remaining : $932,569
Luke Hughes $925,000 (2)
-Salary Remaining : $908,028
Tye Kartye $867,500 (2)
-Salary Remaining : $851,583
Morgan Frost $863,000 (2)
-Salary Remaining : $847,165
Quinton Byfield $832,500 (1)
-Salary Remaining : $817,225
Curtis Lazar $800,000 (3)
-Salary Remaining : $785,321
Lukas Dostal $775,000 (3)
-Salary Remaining : $760,780
Egor Zamula $775,000 (3)
-Salary Remaining : $760,780
Phillip Di Giuseppe $750,000 (4)
-Salary Remaining : $736,239
Gavin Bayreuther $710,000 (2)
-Salary Remaining : $696,972
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 $145,917,975 $79,560,000 $3,940,000 $37,560,000 231235
Baltimore Blades $27,687,717 $65,442,500 $18,057,500 $23,442,500 232346
Birmingham Bulls $206,578,900 $56,637,675 $26,862,325 $14,637,675 221638
Calgary Cowboys $74,353,074 $51,099,124 $32,400,876 $9,099,124 232043
Chicago Cougars $289,005,027 $48,720,500 $34,779,500 $6,720,500 222143
Cincinnati Stingers $264,839,537 $74,675,358 $8,824,642 $32,675,358 212344
Cleveland Crusaders $102,236,487 $60,725,000 $22,775,000 $18,725,000 251237
Dayton Firebirds $17,143,336 $79,152,500 $4,347,500 $37,152,500 232447
Denver Spurs $70,350,619 $65,219,125 $18,280,875 $23,219,125 221537
Detroit Gladiators $262,097,128 $81,857,500 $1,642,500 $39,857,500 221234
Halifax Icebreakers $150,134,244 $57,918,000 $25,582,000 $15,918,000 232245
Houston Aeros $139,386,473 $61,050,000 $22,450,000 $19,050,000 231942
Indiana Racers $109,755,866 $77,587,500 $5,912,500 $35,587,500 251641
Laval Chiefs $173,827,487 $80,875,000 $2,625,000 $38,875,000 252247
Los Angeles Sharks $33,775,161 $82,379,000 $1,121,000 $40,379,000 242650
Manhattan Raiders $50,807,011 $77,942,500 $5,557,500 $35,942,500 241236
Miami ScreamingEagles $24,497,428 $80,575,000 $2,925,000 $38,575,000 221335
Michigan Stags $112,020,925 $82,891,625 $608,375 $40,891,625 242549
Minnesota FightingSaints $123,307,961 $49,275,000 $34,225,000 $7,275,000 231538
New England Whalers $94,834,392 $74,550,000 $8,950,000 $32,550,000 241539
New Jersey Knights $43,209,623 $74,075,000 $9,425,000 $32,075,000 222143
New York GoldenBlades $82,972,697 $45,597,500 $37,902,500 $3,597,500 221234
Orlando SolarBears $19,899,277 $83,265,000 $235,000 $41,265,000 222547
Ottawa Nationals $82,488,021 $81,805,000 $1,695,000 $39,805,000 251540
Philly Blazers $131,738,032 $73,569,125 $9,930,875 $31,569,125 241842
Phoenix Roadrunners $57,205,205 $82,657,500 $842,500 $40,657,500 221537
Quebec Nordiques $196,241,226 $80,820,000 $2,680,000 $38,820,000 242145
San Diego Mariners $60,104,553 $55,817,500 $27,682,500 $13,817,500 252045
San Francisco Shamrocks $179,159,090 $72,430,500 $11,069,500 $30,430,500 251338
Toronto Toros $190,525,268 $82,225,000 $1,275,000 $40,225,000 232144
Vancouver Grizzlies $178,789,730 $45,820,800 $37,679,200 $3,820,800 241842
Winnipeg Jets $234,999,705 $53,796,000 $29,704,000 $11,796,000 223153