Team FinanceLast Update - 1 décembre 2024 at 18:43
Your browser screen resolution is too small for this page. Some information are hidden to keep the page readable.

Alberta Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameNorthlands Coliseum
Level 1: 6000 - $105 - 4 691 - 78,19%
Level 2: 5000 - $80 - 3 728 - 74,56%
Level 3: 3000 - $50 - 2 936 - 97,88%
Level 4: 4000 - $35 - 2 854 - 71,35%
Luxury : 2000 - $185 - 1 666 - 83,29%
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 Left34
Average Attendance - %15 875 - 79,38%
Average Income per Game$1,682,148
Year to Date Revenue$11,775,038
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$13,138,344
Farm Year To Date Expenses$0
Pro Salary Cap To Date$13,138,344
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$57,193,042
Farm Estimated Season Revenue$0
Pro Remaining Season Days91
Pro Expenses Per Days$729,908
Pro Estimated Expenses$66,421,628
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$66,421,628
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$144,303,254
Projected Bank Account$135,074,668

Pro Players Salaries

Matthew Tkachuk $11,250,000 (5)
-Salary Remaining : $9,392,202
Steven Stamkos $9,500,000 (1)
-Salary Remaining : $7,931,193
Erik Cernak $6,760,000 (5)
-Salary Remaining : $5,643,670
Gustav Nyquist $6,000,000 (1)
-Salary Remaining : $5,009,174
Jordan Staal $6,000,000 (1)
-Salary Remaining : $5,009,174
Mikko Rantanen $6,000,000 (4)
-Salary Remaining : $5,009,174
Jean-Gabriel Pageau $4,500,000 (5)
-Salary Remaining : $3,756,881
Brady Tkachuk $4,000,000 (2)
-Salary Remaining : $3,339,450
Jake DeBrusk $4,000,000 (4)
-Salary Remaining : $3,339,450
Tristan Jarry $3,500,000 (3)
-Salary Remaining : $2,922,018
Ryan Pulock $3,340,000 (2)
-Salary Remaining : $2,788,440
Nick Jensen $3,000,000 (1)
-Salary Remaining : $2,504,587
Ian Cole $3,000,000 (1)
-Salary Remaining : $2,504,587
Trevor Moore $1,500,000 (3)
-Salary Remaining : $1,252,294
Michael Rasmussen $1,000,000 (2)
-Salary Remaining : $834,862
Isaak Phillips $842,500 (1)
-Salary Remaining : $703,372
Akira Schmid $842,500 (1)
-Salary Remaining : $703,372
Noah Juulsen $775,000 (5)
-Salary Remaining : $647,018
Daniil Tarasov $750,000 (2)
-Salary Remaining : $626,147
Michael Amadio $750,000 (4)
-Salary Remaining : $626,147
Gustav Lindstrom $750,000 (1)
-Salary Remaining : $626,147
Haydn Fleury $750,000 (4)
-Salary Remaining : $626,147
Jonny Brodzinski $750,000 (3)
-Salary Remaining : $626,147
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 - 4 961 - 77,52%
Level 2: 5400 - $75 - 4 138 - 76,63%
Level 3: 3400 - $50 - 3 022 - 88,87%
Level 4: 4400 - $30 - 4 067 - 92,44%
Luxury : 2400 - $175 - 1 736 - 72,33%
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 Left34
Average Attendance - %17 924 - 81,47%
Average Income per Game$1,729,175
Year to Date Revenue$12,104,225
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$66,367,500
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$10,815,506
Farm Year To Date Expenses$0
Pro Salary Cap To Date$10,815,506
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$58,791,950
Farm Estimated Season Revenue$0
Pro Remaining Season Days91
Pro Expenses Per Days$608,876
Pro Estimated Expenses$55,407,716
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$55,407,716
Season Salary Cap$66,367,500
Estimate Under Maximum Salary Cap of $83,500,000$17,132,500
Estimate Over Minimum Salary Cap of $42,000,000 $24,367,500
Current Bank Account$28,540,091
Projected Bank Account$31,924,325

Pro Players Salaries

Jacob Trouba $8,000,000 (3)
-Salary Remaining : $6,678,899
Cam Atkinson $7,375,000 (1)
-Salary Remaining : $6,157,110
William Nylander $6,000,000 (4)
-Salary Remaining : $5,009,174
Ryan O'Reilly $6,000,000 (4)
-Salary Remaining : $5,009,174
Spencer Knight $4,500,000 (4)
-Salary Remaining : $3,756,881
Petr Mrazek $4,400,000 (3)
-Salary Remaining : $3,673,394
Josh Manson $4,250,000 (1)
-Salary Remaining : $3,548,165
David Savard $4,000,000 (2)
-Salary Remaining : $3,339,450
Christian Dvorak $3,450,000 (4)
-Salary Remaining : $2,880,275
Joel Edmundson $3,100,000 (1)
-Salary Remaining : $2,588,073
Alexander Romanov $2,500,000 (1)
-Salary Remaining : $2,087,156
Radek Faksa $2,500,000 (2)
-Salary Remaining : $2,087,156
Rem Pitlick $1,100,000 (2)
-Salary Remaining : $918,349
Dylan Gambrell $950,000 (4)
-Salary Remaining : $793,119
Pavel Mintyukov $950,000 (3)
-Salary Remaining : $793,119
Shakir Mukhamadullin $925,000 (2)
-Salary Remaining : $772,248
Cole Sillinger $925,000 (1)
-Salary Remaining : $772,248
Dawson Mercer $925,000 (1)
-Salary Remaining : $772,248
Jake Neighbours $842,500 (2)
-Salary Remaining : $703,372
Aliaksei Protas $775,000 (4)
-Salary Remaining : $647,018
Morgan Geekie $750,000 (1)
-Salary Remaining : $626,147
Fabian Zetterlund $750,000 (1)
-Salary Remaining : $626,147
Anthony Stolarz $700,000 (2)
-Salary Remaining : $584,404
Michael McCarron $700,000 (2)
-Salary Remaining : $584,404
Total Pro Players24
Salary Commitment
Year 2024 : $66,367,500
Year 2025 : $45,792,500
Year 2026 : $35,025,000
Year 2027 : $21,675,000
Salary Average Commitment
Year 2024 : $66,367,500
Year 2025 : $45,792,500
Year 2026 : $35,025,000
Year 2027 : $21,675,000
Salary Cap with 1 Way Contract
Year 2024 : $66,367,500
Year 2025 : $45,792,500
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
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
Dylan Coghlan $77,500 (1)
Salary Remaining : $77,500
William Lockwood $77,500 (1)
Salary Remaining : $77,500
Nick Caamano $77,500 (1)
Salary Remaining : $77,500
Alex Belzile $77,500 (4)
Salary Remaining : $77,500
Samuel Laberge $77,500 (5)
Salary Remaining : $77,500
Nikita Alexandrov $77,500 (1)
Salary Remaining : $77,500
Mason Morelli $77,500 (5)
Salary Remaining : $77,500
Mitchell Stephens $75,000 (4)
Salary Remaining : $75,000
Matthew Highmore $75,000 (4)
Salary Remaining : $75,000
Vinni Lettieri $75,000 (2)
Salary Remaining : $75,000
Arturs Silovs $75,000 (1)
Salary Remaining : $75,000
Tyler Graovac $70,000 (1)
Salary Remaining : $70,000
Total Farm Players22
Salary Commitment
Year 2024 : $2,601,250
Year 2025 : $1,128,000
Year 2026 : $653,250
Year 2027 : $382,500
Salary Average Commitment
Year 2024 : $2,601,250
Year 2025 : $1,128,000
Year 2026 : $653,250
Year 2027 : $382,500

Birmingham Bulls



Arena Capacity - Ticket Price
Attendance - %

Arena NameJefferson County Civic Center
Level 1: 6400 - $100 - 4 917 - 76,83%
Level 2: 5400 - $75 - 4 041 - 74,83%
Level 3: 3400 - $55 - 2 348 - 69,06%
Level 4: 4400 - $30 - 3 945 - 89,67%
Luxury : 2400 - $175 - 1 699 - 70,79%
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 Left34
Average Attendance - %16 950 - 77,04%
Average Income per Game$1,674,445
Year to Date Revenue$11,721,114
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$9,353,016
Farm Year To Date Expenses$0
Pro Salary Cap To Date$9,353,016
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$56,931,125
Farm Estimated Season Revenue$0
Pro Remaining Season Days91
Pro Expenses Per Days$519,612
Pro Estimated Expenses$47,284,692
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$47,284,692
Season Salary Cap$56,637,675
Estimate Under Maximum Salary Cap of $83,500,000$26,862,325
Estimate Over Minimum Salary Cap of $42,000,000 $14,637,675
Current Bank Account$209,986,222
Projected Bank Account$219,632,655

Pro Players Salaries

Artemi Panarin $12,500,000 (4)
-Salary Remaining : $10,435,780
Jake Guentzel $5,000,000 (4)
-Salary Remaining : $4,174,312
Tim Stutzle $5,000,000 (5)
-Salary Remaining : $4,174,312
Connor Murphy $4,400,000 (1)
-Salary Remaining : $3,673,394
Marcus Pettersson $4,025,175 (4)
-Salary Remaining : $3,360,467
Mikael Granlund $3,750,000 (2)
-Salary Remaining : $3,130,734
James Reimer $3,100,000 (1)
-Salary Remaining : $2,588,073
Joonas Korpisalo $2,200,000 (2)
-Salary Remaining : $1,836,697
Sean Walker $2,000,000 (2)
-Salary Remaining : $1,669,725
Jeremy Lauzon $2,000,000 (5)
-Salary Remaining : $1,669,725
Jamie Oleksiak $1,962,500 (1)
-Salary Remaining : $1,638,417
Blake Lizotte $1,675,000 (5)
-Salary Remaining : $1,398,394
Colin Blackwell $1,200,000 (4)
-Salary Remaining : $1,001,835
Ryan Donato $1,200,000 (4)
-Salary Remaining : $1,001,835
Derick Brassard $1,000,000 (2)
-Salary Remaining : $834,862
Dmitri Voronkov $925,000 (2)
-Salary Remaining : $772,248
Philip Tomasino $925,000 (1)
-Salary Remaining : $772,248
Erik Gustafsson $825,000 (5)
-Salary Remaining : $688,761
Logan O'Connor $750,000 (3)
-Salary Remaining : $626,147
Steven Santini $750,000 (3)
-Salary Remaining : $626,147
Hudson Fasching $750,000 (3)
-Salary Remaining : $626,147
Mark Jankowski $700,000 (2)
-Salary Remaining : $584,404
Total Pro Players22
Salary Commitment
Year 2024 : $56,637,675
Year 2025 : $46,250,175
Year 2026 : $35,675,175
Year 2027 : $33,425,175
Salary Average Commitment
Year 2024 : $56,637,675
Year 2025 : $46,250,175
Year 2026 : $35,675,175
Year 2027 : $33,425,175
Salary Cap with 1 Way Contract
Year 2024 : $56,637,675
Year 2025 : $46,250,175
Year 2026 : $35,675,175
Year 2027 : $33,425,175

Farm Players Salaries

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

Calgary Cowboys



Arena Capacity - Ticket Price
Attendance - %

Arena NameStampede Corral
Level 1: 6400 - $100 - 4 899 - 76,54%
Level 2: 5400 - $75 - 4 207 - 77,91%
Level 3: 3400 - $55 - 2 379 - 69,97%
Level 4: 4400 - $30 - 3 877 - 88,11%
Luxury : 2400 - $175 - 1 812 - 75,48%
Total Capacity :22000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 0 - 0,00%
Farm Level 2: 1000 - $0 - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %17 173 - 78,06%
Average Income per Game$1,711,968
Year to Date Revenue$10,271,806
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$8,438,382
Farm Year To Date Expenses$0
Pro Salary Cap To Date$8,438,382
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$59,918,868
Farm Estimated Season Revenue$0
Pro Remaining Season Days91
Pro Expenses Per Days$468,799
Pro Estimated Expenses$42,660,709
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$42,660,709
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$77,124,096
Projected Bank Account$94,382,255

Pro Players Salaries

Jordan Eberle $7,000,000 (3)
-Salary Remaining : $5,844,037
Jonas Brodin $4,750,000 (1)
-Salary Remaining : $3,965,596
Jack Roslovic $4,000,000 (5)
-Salary Remaining : $3,339,450
Vitek Vanecek $3,550,000 (4)
-Salary Remaining : $2,963,761
Brandon Tanev $3,500,000 (3)
-Salary Remaining : $2,922,018
Brendan Smith $3,350,000 (2)
-Salary Remaining : $2,796,789
Pierre Engvall $3,000,000 (4)
-Salary Remaining : $2,504,587
Joel Farabee $3,000,000 (3)
-Salary Remaining : $2,504,587
Jordan Martinook $2,700,000 (5)
-Salary Remaining : $2,254,128
Dan Vladar $2,200,000 (5)
-Salary Remaining : $1,836,697
Filip Chytil $2,000,000 (2)
-Salary Remaining : $1,669,725
Adam Pelech $1,925,000 (1)
-Salary Remaining : $1,607,110
Jack McBain $1,599,999 (3)
-Salary Remaining : $1,335,779
Noel Acciari $1,250,000 (4)
-Salary Remaining : $1,043,578
Braden Schneider $925,000 (1)
-Salary Remaining : $772,248
Casey Mittelstadt $874,125 (1)
-Salary Remaining : $729,774
Jayden Struble $867,500 (2)
-Salary Remaining : $724,243
Simon Holmstrom $832,500 (1)
-Salary Remaining : $695,023
Dakota Joshua $800,000 (4)
-Salary Remaining : $667,890
Johnathan Kovacevic $775,000 (5)
-Salary Remaining : $647,018
Kaapo Kahkonen $750,000 (3)
-Salary Remaining : $626,147
Jaycob Megna $750,000 (3)
-Salary Remaining : $626,147
Dakota Mermis $700,000 (2)
-Salary Remaining : $584,404
Total Pro Players23
Salary Commitment
Year 2024 : $51,099,124
Year 2025 : $41,792,499
Year 2026 : $34,874,999
Year 2027 : $18,275,000
Salary Average Commitment
Year 2024 : $51,099,124
Year 2025 : $41,792,499
Year 2026 : $34,874,999
Year 2027 : $18,275,000
Salary Cap with 1 Way Contract
Year 2024 : $51,099,124
Year 2025 : $41,792,499
Year 2026 : $34,874,999
Year 2027 : $18,275,000

Farm Players Salaries

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

Chicago Cougars



Arena Capacity - Ticket Price
Attendance - %

Arena NameInternational Amphitheater
Level 1: 6400 - $100 - 4 852 - 75,81%
Level 2: 5400 - $75 - 4 192 - 77,64%
Level 3: 3400 - $55 - 2 270 - 66,77%
Level 4: 4400 - $30 - 4 172 - 94,81%
Luxury : 2400 - $175 - 1 678 - 69,92%
Total Capacity :22000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 0 - 0,00%
Farm Level 2: 1000 - $0 - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %17 164 - 78,02%
Average Income per Game$1,679,081
Year to Date Revenue$10,074,486
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$8,045,586
Farm Year To Date Expenses$0
Pro Salary Cap To Date$8,045,586
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$58,767,835
Farm Estimated Season Revenue$0
Pro Remaining Season Days91
Pro Expenses Per Days$446,977
Pro Estimated Expenses$40,674,907
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$40,674,907
Season Salary Cap$48,720,500
Estimate Under Maximum Salary Cap of $83,500,000$34,779,500
Estimate Over Minimum Salary Cap of $42,000,000 $6,720,500
Current Bank Account$291,927,881
Projected Bank Account$310,020,809

Pro Players Salaries

Thomas Chabot $8,000,000 (5)
-Salary Remaining : $6,678,899
Max Domi $6,000,000 (3)
-Salary Remaining : $5,009,174
Josh Norris $5,000,000 (1)
-Salary Remaining : $4,174,312
Miro Heiskanen $5,000,000 (2)
-Salary Remaining : $4,174,312
Brady Skjei $4,200,000 (2)
-Salary Remaining : $3,506,422
Noah Dobson $4,000,000 (2)
-Salary Remaining : $3,339,450
Henri Jokiharju $2,400,000 (2)
-Salary Remaining : $2,003,670
Kaapo Kakko $1,800,000 (2)
-Salary Remaining : $1,502,752
Alexandre Texier $1,300,000 (2)
-Salary Remaining : $1,085,321
Adam Fox $1,100,000 (1)
-Salary Remaining : $918,349
Zach Benson $950,000 (3)
-Salary Remaining : $793,119
Tyson Foerster $925,000 (2)
-Salary Remaining : $772,248
Matty Beniers $842,500 (1)
-Salary Remaining : $703,372
Filip Zadina $832,500 (2)
-Salary Remaining : $695,023
Connor McMichael $832,500 (1)
-Salary Remaining : $695,023
Owen Tippett $832,500 (2)
-Salary Remaining : $695,023
Cole Perfetti $832,500 (1)
-Salary Remaining : $695,023
Calen Addison $825,000 (3)
-Salary Remaining : $688,761
Joey Daccord $800,000 (2)
-Salary Remaining : $667,890
Ryan McLeod $798,000 (1)
-Salary Remaining : $666,220
Filip Gustavsson $750,000 (1)
-Salary Remaining : $626,147
Joey Anderson $700,000 (1)
-Salary Remaining : $584,404
Total Pro Players22
Salary Commitment
Year 2024 : $48,720,500
Year 2025 : $37,865,000
Year 2026 : $15,775,000
Year 2027 : $8,000,000
Salary Average Commitment
Year 2024 : $48,720,500
Year 2025 : $37,865,000
Year 2026 : $15,775,000
Year 2027 : $8,000,000
Salary Cap with 1 Way Contract
Year 2024 : $48,720,500
Year 2025 : $37,865,000
Year 2026 : $15,775,000
Year 2027 : $8,000,000

Farm Players Salaries

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

Cincinnati Stingers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRiverfront Coliseum
Level 1: 6200 - $100 - 4 822 - 77,77%
Level 2: 5200 - $75 - 4 019 - 77,29%
Level 3: 3200 - $50 - 3 013 - 94,15%
Level 4: 4200 - $30 - 4 088 - 97,33%
Luxury : 2200 - $175 - 1 714 - 77,92%
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 Left34
Average Attendance - %17 655 - 84,07%
Average Income per Game$1,696,057
Year to Date Revenue$11,872,401
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$12,331,710
Farm Year To Date Expenses$0
Pro Salary Cap To Date$12,331,710
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$57,665,948
Farm Estimated Season Revenue$0
Pro Remaining Season Days91
Pro Expenses Per Days$685,095
Pro Estimated Expenses$62,343,645
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$62,343,645
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$265,750,418
Projected Bank Account$261,072,721

Pro Players Salaries

Kris Letang $8,000,000 (5)
-Salary Remaining : $6,678,899
Tage Thompson $7,142,858 (5)
-Salary Remaining : $5,963,303
Ryan Nugent-Hopkins $6,250,000 (5)
-Salary Remaining : $5,217,890
Chris Kreider $6,000,000 (4)
-Salary Remaining : $5,009,174
Shea Theodore $5,200,000 (3)
-Salary Remaining : $4,341,284
Sam Reinhart $5,200,000 (2)
-Salary Remaining : $4,341,284
Brad Marchand $5,000,000 (5)
-Salary Remaining : $4,174,312
Esa Lindell $4,800,000 (2)
-Salary Remaining : $4,007,339
Rasmus Andersson $4,550,000 (4)
-Salary Remaining : $3,798,624
Mathew Barzal $4,000,000 (2)
-Salary Remaining : $3,339,450
Kevin Fiala $3,500,000 (2)
-Salary Remaining : $2,922,018
MacKenzie Weegar $3,000,000 (3)
-Salary Remaining : $2,504,587
Igor Shesterkin $3,000,000 (3)
-Salary Remaining : $2,504,587
Karel Vejmelka $2,250,000 (4)
-Salary Remaining : $1,878,440
Joel Eriksson Ek $1,450,000 (1)
-Salary Remaining : $1,210,550
Marc Staal $1,100,000 (1)
-Salary Remaining : $918,349
Brock Faber $925,000 (3)
-Salary Remaining : $772,248
Kirill Marchenko $925,000 (1)
-Salary Remaining : $772,248
Clayton Keller $832,500 (1)
-Salary Remaining : $695,023
Jimmy Vesey $800,000 (5)
-Salary Remaining : $667,890
Teddy Blueger $750,000 (1)
-Salary Remaining : $626,147
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 - 4 852 - 77,01%
Level 2: 5300 - $75 - 4 147 - 78,25%
Level 3: 3300 - $50 - 3 025 - 91,67%
Level 4: 4300 - $30 - 4 008 - 93,21%
Luxury : 2300 - $175 - 1 786 - 77,64%
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 Left34
Average Attendance - %17 818 - 82,87%
Average Income per Game$1,725,265
Year to Date Revenue$12,076,857
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$10,021,099
Farm Year To Date Expenses$0
Pro Salary Cap To Date$10,021,099
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$58,659,020
Farm Estimated Season Revenue$0
Pro Remaining Season Days91
Pro Expenses Per Days$557,110
Pro Estimated Expenses$50,697,010
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$50,697,010
Season Salary Cap$60,725,000
Estimate Under Maximum Salary Cap of $83,500,000$22,775,000
Estimate Over Minimum Salary Cap of $42,000,000 $18,725,000
Current Bank Account$101,990,896
Projected Bank Account$109,952,906

Pro Players Salaries

Auston Matthews $7,950,000 (4)
-Salary Remaining : $6,637,156
Taylor Hall $7,000,000 (4)
-Salary Remaining : $5,844,037
Kevin Hayes $6,500,000 (5)
-Salary Remaining : $5,426,606
Nicklas Backstrom $6,000,000 (4)
-Salary Remaining : $5,009,174
Tyler Johnson $5,500,000 (5)
-Salary Remaining : $4,591,743
Calvin de Haan $5,400,000 (3)
-Salary Remaining : $4,508,257
Evgenii Dadonov $2,250,000 (5)
-Salary Remaining : $1,878,440
Oskar Sundqvist $2,250,000 (1)
-Salary Remaining : $1,878,440
Connor Ingram $1,750,000 (5)
-Salary Remaining : $1,461,009
Robert Hagg $1,700,000 (3)
-Salary Remaining : $1,419,266
Jani Hakanpaa $1,500,000 (4)
-Salary Remaining : $1,252,294
Keegan Kolesar $1,400,000 (4)
-Salary Remaining : $1,168,807
Matt Grzelcyk $1,400,000 (1)
-Salary Remaining : $1,168,807
Ilya Mikheyev $1,100,000 (2)
-Salary Remaining : $918,349
Jujhar Khaira $1,100,000 (1)
-Salary Remaining : $918,349
Alex Lyon $900,000 (5)
-Salary Remaining : $751,376
Connor Dewar $850,000 (2)
-Salary Remaining : $709,633
Martin Fehervary $832,500 (2)
-Salary Remaining : $695,023
Simon Benoit $792,500 (2)
-Salary Remaining : $661,628
Stefan Noesen $775,000 (5)
-Salary Remaining : $647,018
Paul Cotter $775,000 (2)
-Salary Remaining : $647,018
Michael Eyssimont $750,000 (2)
-Salary Remaining : $626,147
Kevin Lankinen $750,000 (2)
-Salary Remaining : $626,147
Nick Seeler $750,000 (1)
-Salary Remaining : $626,147
Jalen Chatfield $750,000 (1)
-Salary Remaining : $626,147
Total Pro Players25
Salary Commitment
Year 2024 : $60,725,000
Year 2025 : $54,475,000
Year 2026 : $48,625,000
Year 2027 : $41,525,000
Salary Average Commitment
Year 2024 : $60,725,000
Year 2025 : $54,475,000
Year 2026 : $48,625,000
Year 2027 : $41,525,000
Salary Cap with 1 Way Contract
Year 2024 : $60,725,000
Year 2025 : $54,475,000
Year 2026 : $48,625,000
Year 2027 : $41,525,000

Farm Players Salaries

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

Dayton Firebirds



Arena Capacity - Ticket Price
Attendance - %

Arena NameHara Arena
Level 1: 6400 - $100 - 4 732 - 73,94%
Level 2: 5400 - $75 - 4 084 - 75,63%
Level 3: 3400 - $50 - 3 064 - 90,13%
Level 4: 4400 - $30 - 3 950 - 89,78%
Luxury : 2400 - $175 - 1 749 - 72,87%
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 Left34
Average Attendance - %17 580 - 79,91%
Average Income per Game$1,696,659
Year to Date Revenue$11,876,613
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$13,071,060
Farm Year To Date Expenses$0
Pro Salary Cap To Date$13,071,060
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$57,686,406
Farm Estimated Season Revenue$0
Pro Remaining Season Days91
Pro Expenses Per Days$726,170
Pro Estimated Expenses$66,081,470
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$66,081,470
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$17,401,229
Projected Bank Account$9,006,165

Pro Players Salaries

Oliver Ekman-Larsson $8,250,000 (4)
-Salary Remaining : $6,887,615
Dylan Cozens $7,100,000 (4)
-Salary Remaining : $5,927,523
Brock Boeser $6,650,000 (5)
-Salary Remaining : $5,551,835
Dylan Strome $6,500,000 (5)
-Salary Remaining : $5,426,606
Joe Pavelski $5,500,000 (4)
-Salary Remaining : $4,591,743
Martin Jones $5,500,000 (3)
-Salary Remaining : $4,591,743
Ryan McDonagh $5,460,000 (2)
-Salary Remaining : $4,558,349
Blake Coleman $4,900,000 (4)
-Salary Remaining : $4,090,826
Oliver Bjorkstrand $4,500,000 (3)
-Salary Remaining : $3,756,881
John Klingberg $4,150,000 (5)
-Salary Remaining : $3,464,679
Derek Forbort $3,500,000 (5)
-Salary Remaining : $2,922,018
Artturi Lehkonen $2,300,000 (3)
-Salary Remaining : $1,920,183
Jamie Drysdale $2,300,000 (5)
-Salary Remaining : $1,920,183
Jack Johnson $2,250,000 (4)
-Salary Remaining : $1,878,440
Trevor Lewis $2,000,000 (1)
-Salary Remaining : $1,669,725
Evan Rodrigues $2,000,000 (1)
-Salary Remaining : $1,669,725
Jarred Tinordi $1,250,000 (5)
-Salary Remaining : $1,043,578
Mathieu Olivier $1,100,000 (5)
-Salary Remaining : $918,349
Mason McTavish $832,500 (1)
-Salary Remaining : $695,023
Gabriel Vilardi $825,000 (2)
-Salary Remaining : $688,761
Jacob Bernard-Docker $785,000 (3)
-Salary Remaining : $655,367
Corey Perry $750,000 (3)
-Salary Remaining : $626,147
Joseph Woll $750,000 (1)
-Salary Remaining : $626,147
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 - 4 976 - 77,75%
Level 2: 5400 - $75 - 4 188 - 77,55%
Level 3: 3400 - $50 - 3 000 - 88,23%
Level 4: 4400 - $30 - 4 057 - 92,19%
Luxury : 2400 - $175 - 1 782 - 74,26%
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 Left34
Average Attendance - %18 002 - 81,83%
Average Income per Game$1,744,086
Year to Date Revenue$12,208,600
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$65,219,125
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$10,770,138
Farm Year To Date Expenses$0
Pro Salary Cap To Date$10,770,138
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$59,298,914
Farm Estimated Season Revenue$0
Pro Remaining Season Days91
Pro Expenses Per Days$598,341
Pro Estimated Expenses$54,449,031
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$54,449,031
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$71,209,382
Projected Bank Account$76,059,265

Pro Players Salaries

Max Pacioretty $10,500,000 (1)
-Salary Remaining : $8,766,055
Tyler Seguin $8,450,000 (5)
-Salary Remaining : $7,054,587
John Gibson $6,400,000 (5)
-Salary Remaining : $5,343,119
Jonathan Huberdeau $5,300,000 (2)
-Salary Remaining : $4,424,771
Nick Leddy $5,000,000 (4)
-Salary Remaining : $4,174,312
Matt Dumba $4,800,000 (2)
-Salary Remaining : $4,007,339
Nazem Kadri $4,000,000 (3)
-Salary Remaining : $3,339,450
Jesperi Kotkaniemi $4,000,000 (3)
-Salary Remaining : $3,339,450
Pius Suter $2,750,000 (3)
-Salary Remaining : $2,295,872
Jason Dickinson $2,000,000 (3)
-Salary Remaining : $1,669,725
Michael Del Zotto $1,750,000 (3)
-Salary Remaining : $1,461,009
Artem Zub $1,750,000 (3)
-Salary Remaining : $1,461,009
Max Jones $1,100,000 (1)
-Salary Remaining : $918,349
Anton Lundell $925,000 (1)
-Salary Remaining : $772,248
Wyatt Johnston $925,000 (2)
-Salary Remaining : $772,248
Mason Appleton $900,000 (3)
-Salary Remaining : $751,376
Sam Steel $874,125 (1)
-Salary Remaining : $729,774
Arber Xhekaj $820,000 (1)
-Salary Remaining : $684,587
Joel Hofer $775,000 (3)
-Salary Remaining : $647,018
William Lagesson $750,000 (4)
-Salary Remaining : $626,147
Cal Foote $750,000 (1)
-Salary Remaining : $626,147
Radim Simek $700,000 (1)
-Salary Remaining : $584,404
Total Pro Players22
Salary Commitment
Year 2024 : $65,219,125
Year 2025 : $49,550,000
Year 2026 : $38,525,000
Year 2027 : $20,600,000
Salary Average Commitment
Year 2024 : $65,219,125
Year 2025 : $49,550,000
Year 2026 : $38,525,000
Year 2027 : $20,600,000
Salary Cap with 1 Way Contract
Year 2024 : $65,219,125
Year 2025 : $49,550,000
Year 2026 : $38,525,000
Year 2027 : $20,600,000

Farm Players Salaries

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

Detroit Gladiators



Arena Capacity - Ticket Price
Attendance - %

Arena NameOlympia Stadium
Level 1: 6000 - $100 - 5 049 - 84,16%
Level 2: 5000 - $75 - 3 926 - 78,51%
Level 3: 3000 - $50 - 2 976 - 99,19%
Level 4: 4000 - $30 - 3 886 - 97,16%
Luxury : 2000 - $175 - 1 751 - 87,55%
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 Left34
Average Attendance - %17 588 - 87,94%
Average Income per Game$1,713,969
Year to Date Revenue$11,997,781
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$81,857,500
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$13,517,748
Farm Year To Date Expenses$0
Pro Salary Cap To Date$13,517,748
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$58,274,936
Farm Estimated Season Revenue$0
Pro Remaining Season Days91
Pro Expenses Per Days$750,986
Pro Estimated Expenses$68,339,726
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$68,339,726
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$260,405,764
Projected Bank Account$250,340,974

Pro Players Salaries

Sergei Bobrovsky $10,000,000 (2)
-Salary Remaining : $8,348,624
Mitchell Marner $8,025,000 (5)
-Salary Remaining : $6,699,771
Adam Henrique $5,825,000 (2)
-Salary Remaining : $4,863,073
Seth Jones $5,400,000 (3)
-Salary Remaining : $4,508,257
Mikael Backlund $5,350,000 (3)
-Salary Remaining : $4,466,514
Dylan Larkin $5,250,000 (4)
-Salary Remaining : $4,383,028
Morgan Rielly $5,000,000 (3)
-Salary Remaining : $4,174,312
Rasmus Dahlin $5,000,000 (3)
-Salary Remaining : $4,174,312
Claude Giroux $5,000,000 (3)
-Salary Remaining : $4,174,312
Jared McCann $5,000,000 (4)
-Salary Remaining : $4,174,312
Miles Wood $3,500,000 (3)
-Salary Remaining : $2,922,018
Adam Larsson $3,500,000 (4)
-Salary Remaining : $2,922,018
Nicolas Hague $2,700,000 (1)
-Salary Remaining : $2,254,128
Adrian Kempe $2,500,000 (3)
-Salary Remaining : $2,087,156
Kirby Dach $2,500,000 (4)
-Salary Remaining : $2,087,156
Adin Hill $1,675,000 (3)
-Salary Remaining : $1,398,394
Carl Grundstrom $1,300,000 (5)
-Salary Remaining : $1,085,321
Seth Jarvis $925,000 (1)
-Salary Remaining : $772,248
Arvid Soderblom $925,000 (2)
-Salary Remaining : $772,248
Nathan Bastian $875,000 (4)
-Salary Remaining : $730,505
Moritz Seider $832,500 (1)
-Salary Remaining : $695,023
Ty Emberson $775,000 (1)
-Salary Remaining : $647,018
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 - 4 606 - 76,77%
Level 2: 5000 - $75 - 4 146 - 82,91%
Level 3: 3000 - $50 - 2 966 - 98,87%
Level 4: 4000 - $30 - 3 935 - 98,37%
Luxury : 2000 - $175 - 1 729 - 86,46%
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 Left35
Average Attendance - %17 382 - 86,91%
Average Income per Game$1,675,629
Year to Date Revenue$10,053,775
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$9,564,444
Farm Year To Date Expenses$0
Pro Salary Cap To Date$9,564,444
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$58,647,021
Farm Estimated Season Revenue$0
Pro Remaining Season Days91
Pro Expenses Per Days$531,358
Pro Estimated Expenses$48,353,578
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$48,353,578
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$150,037,697
Projected Bank Account$160,331,140

Pro Players Salaries

Cole Caufield $9,975,000 (1)
-Salary Remaining : $8,327,752
Brendan Gallagher $8,000,000 (5)
-Salary Remaining : $6,678,899
Blake Wheeler $6,500,000 (1)
-Salary Remaining : $5,426,606
Robin Lehner $5,000,000 (3)
-Salary Remaining : $4,174,312
Brian Dumoulin $4,100,000 (4)
-Salary Remaining : $3,422,936
Milan Lucic $4,000,000 (1)
-Salary Remaining : $3,339,450
Pavel Francouz $2,300,000 (2)
-Salary Remaining : $1,920,183
Nick Bonino $2,050,000 (3)
-Salary Remaining : $1,711,468
Adam Boqvist $2,000,000 (3)
-Salary Remaining : $1,669,725
Zemgus Girgensons $2,000,000 (2)
-Salary Remaining : $1,669,725
Rasmus Sandin $1,200,000 (3)
-Salary Remaining : $1,001,835
Brandon Duhaime $1,100,000 (5)
-Salary Remaining : $918,349
Justin Danforth $975,000 (3)
-Salary Remaining : $813,991
Lane Hutson $950,000 (3)
-Salary Remaining : $793,119
Connor Bedard $950,000 (3)
-Salary Remaining : $793,119
Marco Rossi $925,000 (2)
-Salary Remaining : $772,248
Wyatt Kaiser $925,000 (2)
-Salary Remaining : $772,248
Georgi Romanov $870,000 (2)
-Salary Remaining : $726,330
Louis Crevier $867,500 (1)
-Salary Remaining : $724,243
Klim Kostin $863,000 (2)
-Salary Remaining : $720,486
Will Cuylle $842,500 (2)
-Salary Remaining : $703,372
Justin Brazeau $775,000 (1)
-Salary Remaining : $647,018
Alex Galchenyuk $750,000 (1)
-Salary Remaining : $626,147
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 - 4 822 - 80,37%
Level 2: 5000 - $75 - 4 170 - 83,39%
Level 3: 3000 - $50 - 2 962 - 98,73%
Level 4: 4000 - $30 - 3 967 - 99,18%
Luxury : 2000 - $175 - 1 730 - 86,49%
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 Left34
Average Attendance - %17 651 - 88,25%
Average Income per Game$1,705,955
Year to Date Revenue$11,941,686
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$10,081,656
Farm Year To Date Expenses$0
Pro Salary Cap To Date$10,081,656
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$58,002,475
Farm Estimated Season Revenue$0
Pro Remaining Season Days91
Pro Expenses Per Days$560,092
Pro Estimated Expenses$50,968,372
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$50,968,372
Season Salary Cap$61,050,000
Estimate Under Maximum Salary Cap of $83,500,000$22,450,000
Estimate Over Minimum Salary Cap of $42,000,000 $19,050,000
Current Bank Account$140,666,781
Projected Bank Account$147,700,884

Pro Players Salaries

Matt Duchene $8,000,000 (4)
-Salary Remaining : $6,678,899
Erik Johnson $6,000,000 (1)
-Salary Remaining : $5,009,174
Josh Bailey $5,000,000 (2)
-Salary Remaining : $4,174,312
Anthony Mantha $4,500,000 (2)
-Salary Remaining : $3,756,881
Shayne Gostisbehere $4,500,000 (1)
-Salary Remaining : $3,756,881
Alexander Kerfoot $3,600,000 (2)
-Salary Remaining : $3,005,505
Jonathan Quick $3,000,000 (3)
-Salary Remaining : $2,504,587
Anton Forsberg $2,950,000 (5)
-Salary Remaining : $2,462,844
Victor Olofsson $2,850,000 (2)
-Salary Remaining : $2,379,358
Andreas Athanasiou $2,700,000 (3)
-Salary Remaining : $2,254,128
Vladislav Gavrikov $2,550,000 (3)
-Salary Remaining : $2,128,899
Kevin Shattenkirk $2,500,000 (2)
-Salary Remaining : $2,087,156
Lars Eller $2,500,000 (2)
-Salary Remaining : $2,087,156
Josh Anderson $2,100,000 (1)
-Salary Remaining : $1,753,211
Marcus Johansson $1,500,000 (3)
-Salary Remaining : $1,252,294
Rafael Harvey-Pinard $1,200,000 (2)
-Salary Remaining : $1,001,835
John Beecher $925,000 (2)
-Salary Remaining : $772,248
Bobby Brink $925,000 (1)
-Salary Remaining : $772,248
Luke Schenn $800,000 (3)
-Salary Remaining : $667,890
Sonny Milano $750,000 (4)
-Salary Remaining : $626,147
Vincent Desharnais $750,000 (4)
-Salary Remaining : $626,147
Charlie Lindgren $750,000 (2)
-Salary Remaining : $626,147
Frederick Gaudreau $700,000 (2)
-Salary Remaining : $584,404
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 - 4 737 - 78,95%
Level 2: 5000 - $75 - 4 201 - 84,03%
Level 3: 3000 - $50 - 2 971 - 99,02%
Level 4: 4000 - $30 - 3 934 - 98,35%
Luxury : 2000 - $175 - 1 760 - 88,01%
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 Left34
Average Attendance - %17 603 - 88,02%
Average Income per Game$1,704,249
Year to Date Revenue$11,929,744
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$77,587,500
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$12,812,616
Farm Year To Date Expenses$0
Pro Salary Cap To Date$12,812,616
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$57,944,471
Farm Estimated Season Revenue$0
Pro Remaining Season Days91
Pro Expenses Per Days$711,812
Pro Estimated Expenses$64,774,892
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$64,774,892
Season Salary Cap$77,587,500
Estimate Under Maximum Salary Cap of $83,500,000$5,912,500
Estimate Over Minimum Salary Cap of $42,000,000 $35,587,500
Current Bank Account$106,883,443
Projected Bank Account$100,053,022

Pro Players Salaries

Zach Werenski $12,000,000 (5)
-Salary Remaining : $10,018,349
Matt Boldy $8,000,000 (4)
-Salary Remaining : $6,678,899
James van Riemsdyk $7,000,000 (3)
-Salary Remaining : $5,844,037
Semyon Varlamov $6,000,000 (1)
-Salary Remaining : $5,009,174
Charlie Coyle $6,000,000 (3)
-Salary Remaining : $5,009,174
Pavel Zacha $5,750,000 (5)
-Salary Remaining : $4,800,459
Colton Parayko $5,525,000 (1)
-Salary Remaining : $4,612,615
Evgeny Kuznetsov $5,000,000 (2)
-Salary Remaining : $4,174,312
Damon Severson $4,675,000 (2)
-Salary Remaining : $3,902,982
Hampus Lindholm $3,750,000 (2)
-Salary Remaining : $3,130,734
Tyler Motte $1,450,000 (3)
-Salary Remaining : $1,210,550
Ross Colton $1,250,000 (4)
-Salary Remaining : $1,043,578
Michael Bunting $1,150,000 (4)
-Salary Remaining : $960,092
Michael Kesselring $925,000 (4)
-Salary Remaining : $772,248
Ridly Greig $925,000 (2)
-Salary Remaining : $772,248
Devon Levi $925,000 (2)
-Salary Remaining : $772,248
Kevin Bahl $900,000 (3)
-Salary Remaining : $751,376
Matthew Poitras $870,000 (3)
-Salary Remaining : $726,330
MacKenzie Entwistle $850,000 (2)
-Salary Remaining : $709,633
JJ Peterka $842,500 (1)
-Salary Remaining : $703,372
Parker Wotherspoon $775,000 (3)
-Salary Remaining : $647,018
Nikita Okhotiuk $775,000 (1)
-Salary Remaining : $647,018
Adam Gaudette $750,000 (3)
-Salary Remaining : $626,147
Philipp Kurashev $750,000 (2)
-Salary Remaining : $626,147
Boris Katchouk $750,000 (1)
-Salary Remaining : $626,147
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 - 4 793 - 74,90%
Level 2: 5400 - $75 - 4 191 - 77,60%
Level 3: 3400 - $50 - 3 168 - 93,18%
Level 4: 4400 - $30 - 3 983 - 90,53%
Luxury : 2400 - $175 - 1 706 - 71,10%
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 Left34
Average Attendance - %17 842 - 81,10%
Average Income per Game$1,712,694
Year to Date Revenue$11,988,857
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$13,355,496
Farm Year To Date Expenses$0
Pro Salary Cap To Date$13,355,496
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$58,231,591
Farm Estimated Season Revenue$0
Pro Remaining Season Days91
Pro Expenses Per Days$741,972
Pro Estimated Expenses$67,519,452
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$67,519,452
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$170,529,310
Projected Bank Account$161,241,449

Pro Players Salaries

Nick Suzuki $10,000,000 (1)
-Salary Remaining : $8,348,624
Anthony Cirelli $8,125,000 (5)
-Salary Remaining : $6,783,257
Anze Kopitar $7,000,000 (5)
-Salary Remaining : $5,844,037
Tomas Hertl $6,250,000 (1)
-Salary Remaining : $5,217,890
Ivan Provorov $4,750,000 (4)
-Salary Remaining : $3,965,596
Pavel Buchnevich $4,500,000 (3)
-Salary Remaining : $3,756,881
Nico Hischier $4,500,000 (2)
-Salary Remaining : $3,756,881
Quinn Hughes $4,000,000 (3)
-Salary Remaining : $3,339,450
Evan Bouchard $3,500,000 (2)
-Salary Remaining : $2,922,018
Christopher Tanev $3,500,000 (2)
-Salary Remaining : $2,922,018
Tyler Toffoli $3,500,000 (5)
-Salary Remaining : $2,922,018
Sam Bennett $3,425,000 (4)
-Salary Remaining : $2,859,404
Valeri Nichushkin $2,800,000 (3)
-Salary Remaining : $2,337,615
Brandon Hagel $2,050,000 (5)
-Salary Remaining : $1,711,468
Ilya Samsonov $1,800,000 (4)
-Salary Remaining : $1,502,752
Troy Terry $1,550,000 (4)
-Salary Remaining : $1,294,037
Nicholas Paul $1,500,000 (3)
-Salary Remaining : $1,252,294
Juuse Saros $1,500,000 (2)
-Salary Remaining : $1,252,294
Jordan Harris $1,400,000 (3)
-Salary Remaining : $1,168,807
Jake Walman $1,050,000 (4)
-Salary Remaining : $876,606
Connor Clifton $1,000,000 (3)
-Salary Remaining : $834,862
Nick Bjugstad $900,000 (3)
-Salary Remaining : $751,376
Dustin Wolf $775,000 (1)
-Salary Remaining : $647,018
Drew O'Connor $750,000 (1)
-Salary Remaining : $626,147
Darren Raddysh $750,000 (4)
-Salary Remaining : $626,147
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 - 4 989 - 83,15%
Level 2: 5000 - $75 - 4 158 - 83,16%
Level 3: 3000 - $50 - 2 977 - 99,25%
Level 4: 4000 - $30 - 3 994 - 99,84%
Luxury : 2000 - $175 - 1 658 - 82,90%
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 Left34
Average Attendance - %17 776 - 88,88%
Average Income per Game$1,711,973
Year to Date Revenue$11,983,812
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$13,603,878
Farm Year To Date Expenses$0
Pro Salary Cap To Date$13,603,878
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$58,207,087
Farm Estimated Season Revenue$0
Pro Remaining Season Days91
Pro Expenses Per Days$755,771
Pro Estimated Expenses$68,775,161
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$68,775,161
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$32,034,949
Projected Bank Account$21,466,875

Pro Players Salaries

Dougie Hamilton $12,600,000 (5)
-Salary Remaining : $10,519,266
Ryan Johansen $8,000,000 (5)
-Salary Remaining : $6,678,899
Marc-Edouard Vlasic $7,250,000 (5)
-Salary Remaining : $6,052,752
Jaden Schwartz $7,000,000 (5)
-Salary Remaining : $5,844,037
Tyler Myers $7,000,000 (3)
-Salary Remaining : $5,844,037
Andrei Kuzmenko $5,500,000 (5)
-Salary Remaining : $4,591,743
Ryan Ellis $5,300,000 (4)
-Salary Remaining : $4,424,771
T.J. Oshie $4,500,000 (4)
-Salary Remaining : $3,756,881
Carter Hart $4,479,000 (5)
-Salary Remaining : $3,739,349
Joel Armia $3,000,000 (4)
-Salary Remaining : $2,504,587
Danton Heinen $2,825,000 (1)
-Salary Remaining : $2,358,486
Brayden McNabb $2,500,000 (1)
-Salary Remaining : $2,087,156
Zach Parise $2,000,000 (2)
-Salary Remaining : $1,669,725
Anthony Duclair $1,700,000 (1)
-Salary Remaining : $1,419,266
Laurent Brossoit $1,500,000 (2)
-Salary Remaining : $1,252,294
Eric Robinson $975,000 (1)
-Salary Remaining : $813,991
Carter Verhaeghe $900,000 (2)
-Salary Remaining : $751,376
David Rittich $875,000 (5)
-Salary Remaining : $730,505
Pontus Holmberg $775,000 (2)
-Salary Remaining : $647,018
Brett Leason $750,000 (2)
-Salary Remaining : $626,147
Noah Gregor $750,000 (1)
-Salary Remaining : $626,147
Daniil Miromanov $750,000 (4)
-Salary Remaining : $626,147
Calvin Pickard $750,000 (4)
-Salary Remaining : $626,147
Nico Sturm $700,000 (2)
-Salary Remaining : $584,404
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 - 4 717 - 78,62%
Level 2: 5000 - $75 - 4 215 - 84,31%
Level 3: 3000 - $50 - 2 932 - 97,73%
Level 4: 4000 - $30 - 3 852 - 96,30%
Luxury : 2000 - $175 - 1 685 - 84,24%
Total Capacity :20000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 0 - 0,00%
Farm Level 2: 1000 - $0 - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %17 402 - 87,01%
Average Income per Game$1,681,094
Year to Date Revenue$11,767,656
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$12,871,242
Farm Year To Date Expenses$0
Pro Salary Cap To Date$12,871,242
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$57,157,186
Farm Estimated Season Revenue$0
Pro Remaining Season Days91
Pro Expenses Per Days$715,069
Pro Estimated Expenses$65,071,279
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$65,071,279
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$49,518,382
Projected Bank Account$41,604,289

Pro Players Salaries

Connor McDavid $11,000,000 (5)
-Salary Remaining : $9,183,486
Gabriel Landeskog $7,500,000 (4)
-Salary Remaining : $6,261,468
Aaron Ekblad $6,000,000 (4)
-Salary Remaining : $5,009,174
Filip Hronek $5,500,000 (5)
-Salary Remaining : $4,591,743
Darcy Kuemper $5,500,000 (3)
-Salary Remaining : $4,591,743
Mats Zuccarello $5,000,000 (3)
-Salary Remaining : $4,174,312
Teuvo Teravainen $4,250,000 (2)
-Salary Remaining : $3,548,165
Yanni Gourde $4,100,000 (2)
-Salary Remaining : $3,422,936
William Karlsson $3,900,000 (1)
-Salary Remaining : $3,255,963
Ben Chiarot $3,500,000 (2)
-Salary Remaining : $2,922,018
Neal Pionk $2,850,000 (1)
-Salary Remaining : $2,379,358
Alexandar Georgiev $2,650,000 (3)
-Salary Remaining : $2,212,385
Casey Cizikas $2,500,000 (3)
-Salary Remaining : $2,087,156
Luke Kunin $2,500,000 (4)
-Salary Remaining : $2,087,156
Jordan Kyrou $2,400,000 (1)
-Salary Remaining : $2,003,670
Travis Dermott $1,750,000 (4)
-Salary Remaining : $1,461,009
Eeli Tolvanen $1,450,000 (2)
-Salary Remaining : $1,210,550
Thomas Bordeleau $925,000 (1)
-Salary Remaining : $772,248
Luke Evangelista $842,500 (2)
-Salary Remaining : $703,372
Mark Giordano $800,000 (4)
-Salary Remaining : $667,890
Jordan Spence $775,000 (1)
-Salary Remaining : $647,018
Chad Ruhwedel $750,000 (2)
-Salary Remaining : $626,147
Kiefer Sherwood $750,000 (2)
-Salary Remaining : $626,147
Stuart Skinner $750,000 (1)
-Salary Remaining : $626,147
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 - 4 922 - 82,04%
Level 2: 5000 - $75 - 4 110 - 82,19%
Level 3: 3000 - $50 - 2 907 - 96,91%
Level 4: 4000 - $30 - 3 911 - 97,76%
Luxury : 2000 - $175 - 1 712 - 85,61%
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 Left34
Average Attendance - %17 562 - 87,81%
Average Income per Game$1,703,468
Year to Date Revenue$11,924,275
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$80,575,000
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$13,305,960
Farm Year To Date Expenses$0
Pro Salary Cap To Date$13,305,960
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$57,917,907
Farm Estimated Season Revenue$0
Pro Remaining Season Days91
Pro Expenses Per Days$739,220
Pro Estimated Expenses$67,269,020
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$67,269,020
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$22,953,714
Projected Bank Account$13,602,601

Pro Players Salaries

Mark Stone $8,000,000 (4)
-Salary Remaining : $6,678,899
Cale Makar $8,000,000 (3)
-Salary Remaining : $6,678,899
Justin Faulk $7,900,000 (1)
-Salary Remaining : $6,595,413
Aleksander Barkov $7,750,000 (3)
-Salary Remaining : $6,470,183
Zach Hyman $7,650,000 (3)
-Salary Remaining : $6,386,697
Sebastian Aho $6,025,000 (5)
-Salary Remaining : $5,030,046
Patrik Laine $6,000,000 (1)
-Salary Remaining : $5,009,174
Darnell Nurse $5,600,000 (3)
-Salary Remaining : $4,675,229
Cam Fowler $4,750,000 (3)
-Salary Remaining : $3,965,596
J.T. Miller $4,500,000 (2)
-Salary Remaining : $3,756,881
Jason Robertson $4,500,000 (4)
-Salary Remaining : $3,756,881
Jan Rutta $1,300,000 (1)
-Salary Remaining : $1,085,321
Thatcher Demko $1,200,000 (2)
-Salary Remaining : $1,001,835
Garnet Hathaway $1,200,000 (4)
-Salary Remaining : $1,001,835
Trevor van Riemsdyk $900,000 (3)
-Salary Remaining : $751,376
Sam Carrick $850,000 (2)
-Salary Remaining : $709,633
Beck Malenstyn $750,000 (1)
-Salary Remaining : $626,147
Ville Husso $750,000 (3)
-Salary Remaining : $626,147
Nic Dowd $750,000 (2)
-Salary Remaining : $626,147
Michael Stone $750,000 (3)
-Salary Remaining : $626,147
Alexander Edler $750,000 (4)
-Salary Remaining : $626,147
Derek Grant $700,000 (1)
-Salary Remaining : $584,404
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 - 5 022 - 83,70%
Level 2: 5000 - $75 - 3 964 - 79,27%
Level 3: 3000 - $51 - 2 560 - 85,34%
Level 4: 4000 - $30 - 3 849 - 96,23%
Luxury : 2000 - $175 - 1 760 - 88,02%
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 Left34
Average Attendance - %17 155 - 85,78%
Average Income per Game$1,691,972
Year to Date Revenue$11,843,803
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$13,688,532
Farm Year To Date Expenses$0
Pro Salary Cap To Date$13,688,532
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$57,527,043
Farm Estimated Season Revenue$0
Pro Remaining Season Days91
Pro Expenses Per Days$760,474
Pro Estimated Expenses$69,203,134
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$69,203,134
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$109,998,183
Projected Bank Account$98,322,092

Pro Players Salaries

Jeff Skinner $10,000,000 (5)
-Salary Remaining : $8,348,624
Andrei Vasilevskiy $9,000,000 (5)
-Salary Remaining : $7,513,761
Jamie Benn $8,500,000 (2)
-Salary Remaining : $7,096,330
Evgeni Malkin $8,000,000 (4)
-Salary Remaining : $6,678,899
Brandon Saad $5,500,000 (5)
-Salary Remaining : $4,591,743
Noah Hanifin $4,950,000 (4)
-Salary Remaining : $4,132,569
Alex Tuch $4,750,000 (4)
-Salary Remaining : $3,965,596
Cody Ceci $4,500,000 (1)
-Salary Remaining : $3,756,881
J.T. Compher $4,500,000 (3)
-Salary Remaining : $3,756,881
Sean Kuraly $3,250,000 (5)
-Salary Remaining : $2,713,303
Jesper Fast $3,000,000 (4)
-Salary Remaining : $2,504,587
Connor Brown $2,800,000 (2)
-Salary Remaining : $2,337,615
Radko Gudas $2,500,000 (3)
-Salary Remaining : $2,087,156
Dmitry Kulikov $2,250,000 (3)
-Salary Remaining : $1,878,440
Calle Jarnkrok $2,100,000 (4)
-Salary Remaining : $1,753,211
Chandler Stephenson $1,050,000 (1)
-Salary Remaining : $876,606
Ilya Lyubushkin $874,125 (1)
-Salary Remaining : $729,774
Sam Malinski $850,000 (5)
-Salary Remaining : $709,633
Sam Lafferty $792,500 (1)
-Salary Remaining : $661,628
Jet Greaves $775,000 (3)
-Salary Remaining : $647,018
Sebastien Aho $750,000 (3)
-Salary Remaining : $626,147
Eric Staal $750,000 (1)
-Salary Remaining : $626,147
Jonas Johansson $750,000 (3)
-Salary Remaining : $626,147
Nathan Walker $700,000 (2)
-Salary Remaining : $584,404
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 - 6 263 - 96,35%
Level 2: 5500 - $72 - 5 129 - 93,25%
Level 3: 3500 - $50 - 3 051 - 87,16%
Level 4: 4500 - $30 - 4 041 - 89,80%
Luxury : 2000 - $160 - 1 989 - 99,46%
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 Left34
Average Attendance - %20 472 - 93,06%
Average Income per Game$1,945,300
Year to Date Revenue$13,617,103
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$8,137,152
Farm Year To Date Expenses$0
Pro Salary Cap To Date$8,137,152
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$66,140,215
Farm Estimated Season Revenue$0
Pro Remaining Season Days91
Pro Expenses Per Days$452,064
Pro Estimated Expenses$41,137,824
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$41,137,824
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$127,763,920
Projected Bank Account$152,766,311

Pro Players Salaries

Johnny Gaudreau $6,750,000 (1)
-Salary Remaining : $5,635,321
Danny DeKeyser $4,500,000 (2)
-Salary Remaining : $3,756,881
Nicolas Roy $3,500,000 (5)
-Salary Remaining : $2,922,018
Justin Holl $3,400,000 (3)
-Salary Remaining : $2,838,532
Andrew Cogliano $3,250,000 (1)
-Salary Remaining : $2,713,303
Kasperi Kapanen $3,200,000 (4)
-Salary Remaining : $2,671,560
Sam Gagner $3,200,000 (1)
-Salary Remaining : $2,671,560
Ryan Strome $3,200,000 (1)
-Salary Remaining : $2,671,560
Thomas Greiss $2,800,000 (2)
-Salary Remaining : $2,337,615
Tanner Pearson $2,500,000 (3)
-Salary Remaining : $2,087,156
Devan Dubnyk $2,500,000 (2)
-Salary Remaining : $2,087,156
Alexander Barabanov $1,000,000 (3)
-Salary Remaining : $834,862
Scott Wedgewood $1,000,000 (5)
-Salary Remaining : $834,862
Kevin Korchinski $950,000 (3)
-Salary Remaining : $793,119
Brandon Biro $925,000 (1)
-Salary Remaining : $772,248
Matthew Kessel $925,000 (1)
-Salary Remaining : $772,248
Matthew Knies $925,000 (2)
-Salary Remaining : $772,248
Josh Archibald $900,000 (2)
-Salary Remaining : $751,376
Brayden Pachal $800,000 (2)
-Salary Remaining : $667,890
Ryan Carpenter $775,000 (3)
-Salary Remaining : $647,018
Joel Hanley $775,000 (3)
-Salary Remaining : $647,018
Zach Whitecloud $750,000 (3)
-Salary Remaining : $626,147
Alexandre Carrier $750,000 (4)
-Salary Remaining : $626,147
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 - 4 859 - 75,92%
Level 2: 5400 - $75 - 4 039 - 74,79%
Level 3: 3400 - $50 - 3 036 - 89,29%
Level 4: 4400 - $30 - 4 080 - 92,72%
Luxury : 2400 - $175 - 1 804 - 75,17%
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 Left34
Average Attendance - %17 817 - 80,99%
Average Income per Game$1,723,306
Year to Date Revenue$12,063,144
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$12,311,010
Farm Year To Date Expenses$0
Pro Salary Cap To Date$12,311,010
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$58,592,414
Farm Estimated Season Revenue$0
Pro Remaining Season Days91
Pro Expenses Per Days$683,945
Pro Estimated Expenses$62,238,995
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$62,238,995
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$94,281,578
Projected Bank Account$90,634,997

Pro Players Salaries

Drew Doughty $11,000,000 (1)
-Salary Remaining : $9,183,486
Logan Couture $10,000,000 (1)
-Salary Remaining : $8,348,624
Jonathan Toews $9,800,000 (1)
-Salary Remaining : $8,181,651
Jakob Silfverberg $5,250,000 (3)
-Salary Remaining : $4,383,028
Vladimir Tarasenko $5,000,000 (4)
-Salary Remaining : $4,174,312
Alex Killorn $4,450,000 (2)
-Salary Remaining : $3,715,138
Frank Vatrano $3,650,000 (5)
-Salary Remaining : $3,047,248
Jeremy Swayman $3,475,000 (5)
-Salary Remaining : $2,901,147
Matias Maccelli $3,000,000 (3)
-Salary Remaining : $2,504,587
Marco Scandella $2,700,000 (2)
-Salary Remaining : $2,254,128
Gustav Forsling $2,500,000 (4)
-Salary Remaining : $2,087,156
Matt Roy $2,000,000 (3)
-Salary Remaining : $1,669,725
Nick Ritchie $1,700,000 (3)
-Salary Remaining : $1,419,266
Nicolas Aube-Kubel $1,225,000 (3)
-Salary Remaining : $1,022,706
Troy Stecher $1,200,000 (2)
-Salary Remaining : $1,001,835
Trent Frederic $1,050,000 (1)
-Salary Remaining : $876,606
Matt Benning $1,000,000 (2)
-Salary Remaining : $834,862
Jack Drury $925,000 (1)
-Salary Remaining : $772,248
J.J. Moser $925,000 (1)
-Salary Remaining : $772,248
Martin Pospisil $775,000 (2)
-Salary Remaining : $647,018
Valtteri Puustinen $775,000 (5)
-Salary Remaining : $647,018
Sam Montembeault $750,000 (3)
-Salary Remaining : $626,147
Kevin Rooney $700,000 (1)
-Salary Remaining : $584,404
Parker Kelly $700,000 (2)
-Salary Remaining : $584,404
Total Pro Players24
Salary Commitment
Year 2024 : $74,550,000
Year 2025 : $40,150,000
Year 2026 : $29,325,000
Year 2027 : $15,400,000
Salary Average Commitment
Year 2024 : $74,550,000
Year 2025 : $40,150,000
Year 2026 : $29,325,000
Year 2027 : $15,400,000
Salary Cap with 1 Way Contract
Year 2024 : $74,550,000
Year 2025 : $40,150,000
Year 2026 : $29,325,000
Year 2027 : $15,400,000

Farm Players Salaries

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

New Jersey Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameCherry Hill Arena
Level 1: 6000 - $100 - 4 771 - 79,52%
Level 2: 5000 - $75 - 4 030 - 80,60%
Level 3: 3000 - $50 - 2 921 - 97,38%
Level 4: 4000 - $30 - 3 955 - 98,89%
Luxury : 2000 - $175 - 1 698 - 84,89%
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 Left34
Average Attendance - %17 376 - 86,88%
Average Income per Game$1,676,538
Year to Date Revenue$11,735,769
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$12,232,566
Farm Year To Date Expenses$0
Pro Salary Cap To Date$12,232,566
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$57,002,307
Farm Estimated Season Revenue$0
Pro Remaining Season Days91
Pro Expenses Per Days$679,587
Pro Estimated Expenses$61,842,417
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$61,842,417
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$42,379,719
Projected Bank Account$37,539,609

Pro Players Salaries

Erik Karlsson $12,000,000 (3)
-Salary Remaining : $10,018,349
Jared Spurgeon $8,000,000 (5)
-Salary Remaining : $6,678,899
Sean Monahan $6,750,000 (1)
-Salary Remaining : $5,635,321
Phil Kessel $6,000,000 (3)
-Salary Remaining : $5,009,174
Kyle Okposo $6,000,000 (2)
-Salary Remaining : $5,009,174
Filip Forsberg $6,000,000 (2)
-Salary Remaining : $5,009,174
Cam Talbot $4,000,000 (3)
-Salary Remaining : $3,339,450
Bo Horvat $3,500,000 (2)
-Salary Remaining : $2,922,018
Phillip Danault $3,000,000 (1)
-Salary Remaining : $2,504,587
Justin Schultz $3,000,000 (5)
-Salary Remaining : $2,504,587
Dillon Dube $2,200,000 (1)
-Salary Remaining : $1,836,697
Daniel Sprong $2,000,000 (5)
-Salary Remaining : $1,669,725
Casey DeSmith $1,900,000 (5)
-Salary Remaining : $1,586,239
Cam York $1,600,000 (4)
-Salary Remaining : $1,335,780
Mike Reilly $1,500,000 (1)
-Salary Remaining : $1,252,294
Ben Hutton $1,500,000 (1)
-Salary Remaining : $1,252,294
Henry Thrun $925,000 (2)
-Salary Remaining : $772,248
Connor Zary $925,000 (2)
-Salary Remaining : $772,248
Pat Maroon $900,000 (1)
-Salary Remaining : $751,376
Hendrix Lapierre $832,500 (1)
-Salary Remaining : $695,023
Mason Marchment $792,500 (1)
-Salary Remaining : $661,628
Andreas Englund $750,000 (4)
-Salary Remaining : $626,147
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 - 5 170 - 80,77%
Level 2: 5400 - $75 - 4 079 - 75,54%
Level 3: 3400 - $50 - 3 174 - 93,34%
Level 4: 4400 - $30 - 4 118 - 93,59%
Luxury : 2400 - $175 - 1 751 - 72,97%
Total Capacity :22000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 0 - 0,00%
Farm Level 2: 1000 - $0 - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %18 292 - 83,14%
Average Income per Game$1,764,473
Year to Date Revenue$10,586,838
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$45,597,500
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$7,529,868
Farm Year To Date Expenses$0
Pro Salary Cap To Date$7,529,868
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$61,756,555
Farm Estimated Season Revenue$0
Pro Remaining Season Days91
Pro Expenses Per Days$418,326
Pro Estimated Expenses$38,067,666
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$38,067,666
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$85,114,813
Projected Bank Account$108,803,702

Pro Players Salaries

Alex DeBrincat $8,250,000 (5)
-Salary Remaining : $6,887,615
Jordan Binnington $4,550,000 (1)
-Salary Remaining : $3,798,624
Torey Krug $4,000,000 (2)
-Salary Remaining : $3,339,450
Marc-Andre Fleury $3,500,000 (3)
-Salary Remaining : $2,922,018
Dmitry Orlov $3,300,000 (4)
-Salary Remaining : $2,755,046
Cody Glass $2,500,000 (2)
-Salary Remaining : $2,087,156
Warren Foegele $2,100,000 (3)
-Salary Remaining : $1,753,211
Ryan Lindgren $2,000,000 (1)
-Salary Remaining : $1,669,725
John Marino $1,750,000 (3)
-Salary Remaining : $1,461,009
Michael Raffl $1,600,000 (1)
-Salary Remaining : $1,335,780
Max Comtois $1,525,000 (2)
-Salary Remaining : $1,273,165
Sean Durzi $1,400,000 (1)
-Salary Remaining : $1,168,807
David Kampf $1,400,000 (3)
-Salary Remaining : $1,168,807
Tomas Nosek $1,000,000 (5)
-Salary Remaining : $834,862
Ryker Evans $925,000 (2)
-Salary Remaining : $772,248
William Eklund $925,000 (1)
-Salary Remaining : $772,248
Lukas Reichel $925,000 (1)
-Salary Remaining : $772,248
Brett Howden $850,000 (1)
-Salary Remaining : $709,633
Patrik Koch $847,500 (5)
-Salary Remaining : $707,546
Thomas Novak $750,000 (4)
-Salary Remaining : $626,147
Kevin Gravel $750,000 (4)
-Salary Remaining : $626,147
Andrew Peeke $750,000 (1)
-Salary Remaining : $626,147
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 - 4 988 - 83,13%
Level 2: 5000 - $75 - 4 246 - 84,93%
Level 3: 3000 - $50 - 2 835 - 94,51%
Level 4: 4000 - $30 - 3 867 - 96,68%
Luxury : 2000 - $175 - 1 715 - 85,73%
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 Left35
Average Attendance - %17 651 - 88,26%
Average Income per Game$1,718,873
Year to Date Revenue$10,313,237
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$83,265,000
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$13,750,182
Farm Year To Date Expenses$0
Pro Salary Cap To Date$13,750,182
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$60,160,549
Farm Estimated Season Revenue$0
Pro Remaining Season Days91
Pro Expenses Per Days$763,899
Pro Estimated Expenses$69,514,809
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$69,514,809
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$16,331,524
Projected Bank Account$6,977,264

Pro Players Salaries

Jesper Bratt $10,000,000 (1)
-Salary Remaining : $8,348,624
John Tavares $9,350,000 (3)
-Salary Remaining : $7,805,963
Andrei Svechnikov $6,000,000 (3)
-Salary Remaining : $5,009,174
Travis Konecny $6,000,000 (5)
-Salary Remaining : $5,009,174
Jonathan Drouin $5,550,000 (3)
-Salary Remaining : $4,633,486
Travis Sanheim $5,350,000 (4)
-Salary Remaining : $4,466,514
Vincent Trocheck $5,250,000 (1)
-Salary Remaining : $4,383,028
Frederik Andersen $5,000,000 (2)
-Salary Remaining : $4,174,312
Kyle Palmieri $5,000,000 (5)
-Salary Remaining : $4,174,312
Tom Wilson $4,100,000 (4)
-Salary Remaining : $3,422,936
Elvis Merzlikins $4,000,000 (2)
-Salary Remaining : $3,339,450
Ryan Graves $3,000,000 (3)
-Salary Remaining : $2,504,587
Jake McCabe $2,900,000 (1)
-Salary Remaining : $2,421,101
Jacob Middleton $2,800,000 (4)
-Salary Remaining : $2,337,615
Yegor Sharangovich $2,200,000 (1)
-Salary Remaining : $1,836,697
Ivan Barbashev $1,900,000 (3)
-Salary Remaining : $1,586,239
Simon Nemec $950,000 (3)
-Salary Remaining : $793,119
Mikhail Sergachev $832,500 (1)
-Salary Remaining : $695,023
Alexander Nylander $832,500 (1)
-Salary Remaining : $695,023
Luke Glendening $800,000 (5)
-Salary Remaining : $667,890
Ukko-Pekka Luukkonen $750,000 (2)
-Salary Remaining : $626,147
Kyle Burroughs $700,000 (2)
-Salary Remaining : $584,404
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 - 4 810 - 80,16%
Level 2: 5000 - $75 - 4 282 - 85,65%
Level 3: 3000 - $50 - 2 980 - 99,32%
Level 4: 4000 - $30 - 3 949 - 98,73%
Luxury : 2000 - $175 - 1 710 - 85,50%
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 Left34
Average Attendance - %17 731 - 88,65%
Average Income per Game$1,711,043
Year to Date Revenue$11,977,301
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$13,509,090
Farm Year To Date Expenses$0
Pro Salary Cap To Date$13,509,090
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$58,175,462
Farm Estimated Season Revenue$0
Pro Remaining Season Days91
Pro Expenses Per Days$750,505
Pro Estimated Expenses$68,295,955
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$68,295,955
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$78,999,460
Projected Bank Account$68,878,967

Pro Players Salaries

Alex Ovechkin $12,500,000 (2)
-Salary Remaining : $10,435,780
Charlie McAvoy $11,000,000 (5)
-Salary Remaining : $9,183,486
Sean Couturier $9,000,000 (5)
-Salary Remaining : $7,513,761
Evander Kane $6,250,000 (4)
-Salary Remaining : $5,217,890
Trevor Zegras $5,750,000 (4)
-Salary Remaining : $4,800,459
David Perron $5,150,000 (5)
-Salary Remaining : $4,299,541
Samuel Girard $5,000,000 (1)
-Salary Remaining : $4,174,312
Nick Foligno $4,000,000 (5)
-Salary Remaining : $3,339,450
Bowen Byram $3,080,000 (4)
-Salary Remaining : $2,571,376
Patrick Kane $2,750,000 (5)
-Salary Remaining : $2,295,872
Dante Fabbro $2,400,000 (1)
-Salary Remaining : $2,003,670
Robert Thomas $2,400,000 (2)
-Salary Remaining : $2,003,670
Jaroslav Halak $1,500,000 (4)
-Salary Remaining : $1,252,294
Linus Ullmark $1,325,000 (1)
-Salary Remaining : $1,106,193
Josh Brown $1,000,000 (2)
-Salary Remaining : $834,862
Logan Cooley $950,000 (3)
-Salary Remaining : $793,119
Justin Barron $925,000 (1)
-Salary Remaining : $772,248
Dylan Guenther $925,000 (2)
-Salary Remaining : $772,248
Kaiden Guhle $925,000 (2)
-Salary Remaining : $772,248
Mason Lohrei $925,000 (2)
-Salary Remaining : $772,248
Ty Dellandrea $900,000 (3)
-Salary Remaining : $751,376
Joe Veleno $825,000 (3)
-Salary Remaining : $688,761
Yegor Chinakhov $800,000 (4)
-Salary Remaining : $667,890
Shane Pinto $775,000 (3)
-Salary Remaining : $647,018
Ryan Poehling $750,000 (2)
-Salary Remaining : $626,147
Total Pro Players25
Salary Commitment
Year 2024 : $81,805,000
Year 2025 : $72,155,000
Year 2026 : $52,730,000
Year 2027 : $49,280,000
Salary Average Commitment
Year 2024 : $81,805,000
Year 2025 : $72,155,000
Year 2026 : $52,730,000
Year 2027 : $49,280,000
Salary Cap with 1 Way Contract
Year 2024 : $81,805,000
Year 2025 : $72,155,000
Year 2026 : $52,730,000
Year 2027 : $49,280,000

Farm Players Salaries

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

Philly Blazers



Arena Capacity - Ticket Price
Attendance - %

Arena NameCivic Center
Level 1: 6400 - $100 - 4 976 - 77,74%
Level 2: 5400 - $75 - 3 907 - 72,36%
Level 3: 3400 - $50 - 2 979 - 87,62%
Level 4: 4400 - $30 - 4 119 - 93,60%
Luxury : 2400 - $175 - 1 725 - 71,89%
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 Left34
Average Attendance - %17 706 - 80,48%
Average Income per Game$1,706,348
Year to Date Revenue$11,944,437
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$12,141,918
Farm Year To Date Expenses$0
Pro Salary Cap To Date$12,141,918
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$58,015,837
Farm Estimated Season Revenue$0
Pro Remaining Season Days91
Pro Expenses Per Days$674,946
Pro Estimated Expenses$61,420,086
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$61,420,086
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$132,883,333
Projected Bank Account$129,479,084

Pro Players Salaries

Ondrej Palat $8,250,000 (4)
-Salary Remaining : $6,887,615
Brent Burns $7,500,000 (2)
-Salary Remaining : $6,261,468
Nathan MacKinnon $6,850,000 (3)
-Salary Remaining : $5,718,807
Andre Burakovsky $5,400,000 (3)
-Salary Remaining : $4,508,257
Jonathan Marchessault $5,000,000 (3)
-Salary Remaining : $4,174,312
Viktor Arvidsson $4,250,000 (1)
-Salary Remaining : $3,548,165
Tyson Barrie $3,750,000 (2)
-Salary Remaining : $3,130,734
Tomas Tatar $3,750,000 (3)
-Salary Remaining : $3,130,734
Alex Newhook $3,500,000 (4)
-Salary Remaining : $2,922,018
Mario Ferraro $3,250,000 (4)
-Salary Remaining : $2,713,303
Brenden Dillon $3,100,000 (3)
-Salary Remaining : $2,588,073
Sidney Crosby $3,000,000 (4)
-Salary Remaining : $2,504,587
Philipp Grubauer $2,750,000 (2)
-Salary Remaining : $2,295,872
Alex Iafallo $2,425,000 (1)
-Salary Remaining : $2,024,541
Ryan Suter $2,000,000 (1)
-Salary Remaining : $1,669,725
Jake Allen $2,000,000 (3)
-Salary Remaining : $1,669,725
Michael McLeod $950,000 (1)
-Salary Remaining : $793,119
Lucas Raymond $925,000 (1)
-Salary Remaining : $772,248
Will Borgen $900,000 (3)
-Salary Remaining : $751,376
Isac Lundestrom $874,125 (2)
-Salary Remaining : $729,774
Emil Lilleberg $870,000 (2)
-Salary Remaining : $726,330
Ty Smith $775,000 (3)
-Salary Remaining : $647,018
Taylor Raddysh $750,000 (1)
-Salary Remaining : $626,147
Alexei Toropchenko $750,000 (2)
-Salary Remaining : $626,147
Total Pro Players24
Salary Commitment
Year 2024 : $73,569,125
Year 2025 : $62,269,125
Year 2026 : $45,775,000
Year 2027 : $18,000,000
Salary Average Commitment
Year 2024 : $73,569,125
Year 2025 : $62,269,125
Year 2026 : $45,775,000
Year 2027 : $18,000,000
Salary Cap with 1 Way Contract
Year 2024 : $73,569,125
Year 2025 : $62,269,125
Year 2026 : $45,775,000
Year 2027 : $18,000,000

Farm Players Salaries

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

Phoenix Roadrunners



Arena Capacity - Ticket Price
Attendance - %

Arena NameVeterans Memorial Coliseum
Level 1: 6000 - $100 - 4 950 - 82,50%
Level 2: 5000 - $75 - 4 095 - 81,90%
Level 3: 3000 - $52 - 2 556 - 85,20%
Level 4: 4000 - $30 - 3 800 - 95,00%
Luxury : 2000 - $175 - 1 698 - 84,89%
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 Left34
Average Attendance - %17 099 - 85,50%
Average Income per Game$1,682,747
Year to Date Revenue$11,779,232
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$13,649,868
Farm Year To Date Expenses$0
Pro Salary Cap To Date$13,649,868
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$57,213,413
Farm Estimated Season Revenue$0
Pro Remaining Season Days91
Pro Expenses Per Days$758,326
Pro Estimated Expenses$69,007,666
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$69,007,666
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$56,851,221
Projected Bank Account$45,056,968

Pro Players Salaries

Jack Eichel $10,000,000 (4)
-Salary Remaining : $8,348,624
Jeff Petry $7,500,000 (2)
-Salary Remaining : $6,261,468
Connor Hellebuyck $7,000,000 (1)
-Salary Remaining : $5,844,037
Bryan Rust $6,100,000 (4)
-Salary Remaining : $5,092,661
Mark Scheifele $6,000,000 (5)
-Salary Remaining : $5,009,174
Andrew Mangiapane $5,800,000 (4)
-Salary Remaining : $4,842,202
Brayden Schenn $5,200,000 (4)
-Salary Remaining : $4,341,284
Anthony Beauvillier $4,150,000 (5)
-Salary Remaining : $3,464,679
Rickard Rakell $3,800,000 (1)
-Salary Remaining : $3,172,477
Nikita Zadorov $3,750,000 (3)
-Salary Remaining : $3,130,734
Jordan Greenway $3,500,000 (5)
-Salary Remaining : $2,922,018
Scott Mayfield $3,500,000 (4)
-Salary Remaining : $2,922,018
Travis Hamonic $2,750,000 (1)
-Salary Remaining : $2,295,872
Jakob Chychrun $2,600,000 (1)
-Salary Remaining : $2,170,642
Devon Toews $2,350,000 (2)
-Salary Remaining : $1,961,927
Andrew Copp $2,300,000 (2)
-Salary Remaining : $1,920,183
Mackenzie Blackwood $1,475,000 (2)
-Salary Remaining : $1,231,422
Ethan Bear $1,375,000 (5)
-Salary Remaining : $1,147,936
Christian Fischer $1,125,000 (5)
-Salary Remaining : $939,220
Urho Vaakanainen $832,500 (2)
-Salary Remaining : $695,023
Pierre-Olivier Joseph $800,000 (2)
-Salary Remaining : $667,890
Michael Carcone $750,000 (4)
-Salary Remaining : $626,147
Total Pro Players22
Salary Commitment
Year 2024 : $82,657,500
Year 2025 : $66,507,500
Year 2026 : $51,250,000
Year 2027 : $47,500,000
Salary Average Commitment
Year 2024 : $82,657,500
Year 2025 : $66,507,500
Year 2026 : $51,250,000
Year 2027 : $47,500,000
Salary Cap with 1 Way Contract
Year 2024 : $82,657,500
Year 2025 : $66,507,500
Year 2026 : $51,250,000
Year 2027 : $47,500,000

Farm Players Salaries

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

Quebec Nordiques



Arena Capacity - Ticket Price
Attendance - %

Arena NameColisee Quebec
Level 1: 6400 - $95 - 6 039 - 94,36%
Level 2: 5400 - $72 - 5 191 - 96,12%
Level 3: 3400 - $55 - 2 381 - 70,03%
Level 4: 4400 - $35 - 2 956 - 67,19%
Luxury : 2400 - $160 - 2 137 - 89,03%
Total Capacity :22000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 0 - 0,00%
Farm Level 2: 1000 - $0 - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %18 704 - 85,02%
Average Income per Game$1,904,671
Year to Date Revenue$11,428,028
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$13,346,424
Farm Year To Date Expenses$0
Pro Salary Cap To Date$13,346,424
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$66,663,497
Farm Estimated Season Revenue$0
Pro Remaining Season Days91
Pro Expenses Per Days$741,468
Pro Estimated Expenses$67,473,588
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$67,473,588
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$193,882,124
Projected Bank Account$193,072,033

Pro Players Salaries

Roman Josi $9,000,000 (5)
-Salary Remaining : $7,513,761
Victor Hedman $8,000,000 (3)
-Salary Remaining : $6,678,899
David Pastrnak $6,400,000 (4)
-Salary Remaining : $5,343,119
Alec Martinez $5,750,000 (5)
-Salary Remaining : $4,800,459
Mika Zibanejad $5,350,000 (1)
-Salary Remaining : $4,466,514
Brock Nelson $5,200,000 (4)
-Salary Remaining : $4,341,284
Jason Zucker $5,200,000 (4)
-Salary Remaining : $4,341,284
Kyle Connor $5,000,000 (4)
-Salary Remaining : $4,174,312
Brett Pesce $4,025,000 (2)
-Salary Remaining : $3,360,321
Jacob Markstrom $4,000,000 (3)
-Salary Remaining : $3,339,450
Colton Sissons $3,450,000 (1)
-Salary Remaining : $2,880,275
Roope Hintz $3,000,000 (3)
-Salary Remaining : $2,504,587
Carson Soucy $3,000,000 (3)
-Salary Remaining : $2,504,587
Mattias Ekholm $3,000,000 (2)
-Salary Remaining : $2,504,587
Alex Wennberg $2,250,000 (2)
-Salary Remaining : $1,878,440
Morgan Barron $1,300,000 (1)
-Salary Remaining : $1,085,321
Ryan Hartman $1,100,000 (3)
-Salary Remaining : $918,349
Nils Lundkvist $925,000 (1)
-Salary Remaining : $772,248
Jesper Boqvist $925,000 (1)
-Salary Remaining : $772,248
Juuso Parssinen $842,500 (1)
-Salary Remaining : $703,372
Erik Brannstrom $832,500 (2)
-Salary Remaining : $695,023
Cayden Primeau $770,000 (2)
-Salary Remaining : $642,844
Jason Demers $750,000 (4)
-Salary Remaining : $626,147
Ivan Prosvetov $750,000 (2)
-Salary Remaining : $626,147
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 - 4 868 - 76,06%
Level 2: 5400 - $75 - 4 276 - 79,18%
Level 3: 3400 - $50 - 3 027 - 89,03%
Level 4: 4400 - $30 - 3 941 - 89,56%
Luxury : 2400 - $175 - 1 716 - 71,49%
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 Left34
Average Attendance - %17 827 - 81,03%
Average Income per Game$1,721,580
Year to Date Revenue$12,051,062
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$9,217,566
Farm Year To Date Expenses$0
Pro Salary Cap To Date$9,217,566
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$58,533,730
Farm Estimated Season Revenue$0
Pro Remaining Season Days91
Pro Expenses Per Days$512,087
Pro Estimated Expenses$46,599,917
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$46,599,917
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$62,175,492
Projected Bank Account$74,109,305

Pro Players Salaries

Anders Lee $9,000,000 (3)
-Salary Remaining : $7,513,761
Nate Schmidt $6,000,000 (3)
-Salary Remaining : $5,009,174
Reilly Smith $5,750,000 (4)
-Salary Remaining : $4,800,459
Nino Niederreiter $4,000,000 (5)
-Salary Remaining : $3,339,450
Marcus Foligno $3,500,000 (1)
-Salary Remaining : $2,922,018
Brett Kulak $3,250,000 (4)
-Salary Remaining : $2,713,303
Mathieu Joseph $2,700,000 (5)
-Salary Remaining : $2,254,128
Cal Clutterbuck $2,500,000 (2)
-Salary Remaining : $2,087,156
Oliver Kylington $2,500,000 (5)
-Salary Remaining : $2,087,156
Alex Nedeljkovic $2,500,000 (3)
-Salary Remaining : $2,087,156
Alexis Lafreniere $2,000,000 (4)
-Salary Remaining : $1,669,725
Barclay Goodrow $1,000,000 (1)
-Salary Remaining : $834,862
Mikey Anderson $1,000,000 (2)
-Salary Remaining : $834,862
Mattias Janmark $1,000,000 (5)
-Salary Remaining : $834,862
Jake Sanderson $925,000 (1)
-Salary Remaining : $772,248
Reese Johnson $925,000 (1)
-Salary Remaining : $772,248
Thomas Harley $925,000 (1)
-Salary Remaining : $772,248
Alex Vlasic $900,000 (1)
-Salary Remaining : $751,376
Tanner Jeannot $850,000 (4)
-Salary Remaining : $709,633
Jake Evans $800,000 (3)
-Salary Remaining : $667,890
Lukas Sedlak $800,000 (3)
-Salary Remaining : $667,890
Cole Smith $792,500 (2)
-Salary Remaining : $661,628
Zach Bogosian $750,000 (3)
-Salary Remaining : $626,147
Louis Domingue $750,000 (4)
-Salary Remaining : $626,147
Spencer Martin $700,000 (3)
-Salary Remaining : $584,404
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 - 4 783 - 74,73%
Level 2: 5400 - $75 - 4 206 - 77,88%
Level 3: 3400 - $50 - 3 072 - 90,34%
Level 4: 4400 - $30 - 3 920 - 89,08%
Luxury : 2400 - $175 - 1 767 - 73,63%
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 Left34
Average Attendance - %17 747 - 80,67%
Average Income per Game$1,717,632
Year to Date Revenue$12,023,425
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$11,961,000
Farm Year To Date Expenses$0
Pro Salary Cap To Date$11,961,000
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$58,399,493
Farm Estimated Season Revenue$0
Pro Remaining Season Days91
Pro Expenses Per Days$664,500
Pro Estimated Expenses$60,469,500
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$60,469,500
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$178,863,571
Projected Bank Account$176,793,564

Pro Players Salaries

Timo Meier $10,000,000 (4)
-Salary Remaining : $8,348,624
Rasmus Ristolainen $5,400,000 (2)
-Salary Remaining : $4,508,257
Lawson Crouse $4,600,000 (5)
-Salary Remaining : $3,840,367
Nick Schmaltz $4,500,000 (4)
-Salary Remaining : $3,756,881
Tyler Bertuzzi $4,250,000 (3)
-Salary Remaining : $3,548,165
Ilya Sorokin $4,000,000 (3)
-Salary Remaining : $3,339,450
Boone Jenner $4,000,000 (1)
-Salary Remaining : $3,339,450
Jaccob Slavin $3,900,000 (2)
-Salary Remaining : $3,255,963
Brandon Montour $3,850,000 (2)
-Salary Remaining : $3,214,220
Elias Lindholm $3,850,000 (2)
-Salary Remaining : $3,214,220
Brandon Carlo $3,500,000 (4)
-Salary Remaining : $2,922,018
Pierre-Luc Dubois $3,350,000 (1)
-Salary Remaining : $2,796,789
Noah Cates $2,625,000 (2)
-Salary Remaining : $2,191,514
Martin Necas $2,500,000 (2)
-Salary Remaining : $2,087,156
Scott Laughton $2,300,000 (2)
-Salary Remaining : $1,920,183
Yakov Trenin $1,700,000 (5)
-Salary Remaining : $1,419,266
Nick Perbix $1,125,000 (1)
-Salary Remaining : $939,220
Juuso Valimaki $1,100,000 (1)
-Salary Remaining : $918,349
Conor Timmins $950,000 (1)
-Salary Remaining : $793,119
Alex Laferriere $875,000 (2)
-Salary Remaining : $730,505
Logan Stankoven $867,500 (3)
-Salary Remaining : $724,243
Timothy Liljegren $863,000 (2)
-Salary Remaining : $720,486
Logan Thompson $775,000 (5)
-Salary Remaining : $647,018
Alexander Alexeyev $775,000 (2)
-Salary Remaining : $647,018
Justus Annunen $775,000 (3)
-Salary Remaining : $647,018
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 - 4 946 - 82,43%
Level 2: 5000 - $75 - 4 191 - 83,83%
Level 3: 3000 - $50 - 2 939 - 97,96%
Level 4: 4000 - $30 - 3 913 - 97,84%
Luxury : 2000 - $175 - 1 749 - 87,43%
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 Left34
Average Attendance - %17 738 - 88,69%
Average Income per Game$1,724,075
Year to Date Revenue$12,068,525
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$13,578,444
Farm Year To Date Expenses$0
Pro Salary Cap To Date$13,578,444
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$58,618,550
Farm Estimated Season Revenue$0
Pro Remaining Season Days91
Pro Expenses Per Days$754,358
Pro Estimated Expenses$68,646,578
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$68,646,578
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$187,049,284
Projected Bank Account$177,021,256

Pro Players Salaries

Brayden Point $9,000,000 (4)
-Salary Remaining : $7,513,761
Nikita Kucherov $9,000,000 (2)
-Salary Remaining : $7,513,761
Alex Pietrangelo $8,000,000 (4)
-Salary Remaining : $6,678,899
Leon Draisaitl $8,000,000 (3)
-Salary Remaining : $6,678,899
John Carlson $8,000,000 (3)
-Salary Remaining : $6,678,899
Kirill Kaprizov $5,000,000 (2)
-Salary Remaining : $4,174,312
Nikolaj Ehlers $4,750,000 (4)
-Salary Remaining : $3,965,596
Vince Dunn $4,000,000 (4)
-Salary Remaining : $3,339,450
Conor Garland $4,000,000 (4)
-Salary Remaining : $3,339,450
Mike Matheson $3,500,000 (2)
-Salary Remaining : $2,922,018
Niko Mikkola $3,000,000 (5)
-Salary Remaining : $2,504,587
Erik Haula $2,500,000 (4)
-Salary Remaining : $2,087,156
Adam Lowry $2,500,000 (3)
-Salary Remaining : $2,087,156
Jake Oettinger $2,400,000 (1)
-Salary Remaining : $2,003,670
Pyotr Kochetkov $2,000,000 (2)
-Salary Remaining : $1,669,725
Jackson LaCombe $925,000 (1)
-Salary Remaining : $772,248
Dylan DeMelo $900,000 (1)
-Salary Remaining : $751,376
Samuel Ersson $842,500 (1)
-Salary Remaining : $703,372
Arthur Kaliyev $832,500 (1)
-Salary Remaining : $695,023
Pavel Dorofeyev $825,000 (3)
-Salary Remaining : $688,761
Kevin Stenlund $750,000 (4)
-Salary Remaining : $626,147
Scott Perunovich $750,000 (1)
-Salary Remaining : $626,147
Justin Bailey $750,000 (3)
-Salary Remaining : $626,147
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 - 4 942 - 77,21%
Level 2: 5400 - $75 - 4 032 - 74,66%
Level 3: 3400 - $50 - 3 156 - 92,82%
Level 4: 4400 - $30 - 4 212 - 95,72%
Luxury : 2400 - $175 - 1 710 - 71,24%
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 Left34
Average Attendance - %18 051 - 82,05%
Average Income per Game$1,724,927
Year to Date Revenue$12,074,487
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$7,566,732
Farm Year To Date Expenses$0
Pro Salary Cap To Date$7,566,732
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$58,647,508
Farm Estimated Season Revenue$0
Pro Remaining Season Days91
Pro Expenses Per Days$420,374
Pro Estimated Expenses$38,254,034
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$38,254,034
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$182,381,489
Projected Bank Account$202,774,963

Pro Players Salaries

Jakub Voracek $6,250,000 (2)
-Salary Remaining : $5,217,890
Alex Goligoski $5,000,000 (3)
-Salary Remaining : $4,174,312
TJ Brodie $5,000,000 (3)
-Salary Remaining : $4,174,312
Jonas Siegenthaler $4,250,000 (5)
-Salary Remaining : $3,548,165
Olli Maatta $4,083,300 (2)
-Salary Remaining : $3,408,994
Jacob Bryson $1,900,000 (5)
-Salary Remaining : $1,586,239
Jake Bean $1,900,000 (1)
-Salary Remaining : $1,586,239
Eetu Luostarinen $1,500,000 (1)
-Salary Remaining : $1,252,294
Nick Cousins $1,500,000 (1)
-Salary Remaining : $1,252,294
Barrett Hayton $1,420,000 (2)
-Salary Remaining : $1,185,505
Philippe Myers $1,400,000 (5)
-Salary Remaining : $1,168,807
Dylan Samberg $1,300,000 (2)
-Salary Remaining : $1,085,321
Juraj Slafkovsky $950,000 (2)
-Salary Remaining : $793,119
Leo Carlsson $950,000 (3)
-Salary Remaining : $793,119
Alexander Holtz $925,000 (1)
-Salary Remaining : $772,248
Jack Quinn $925,000 (2)
-Salary Remaining : $772,248
Mattias Samuelsson $925,000 (3)
-Salary Remaining : $772,248
Kent Johnson $925,000 (1)
-Salary Remaining : $772,248
Owen Power $900,000 (1)
-Salary Remaining : $751,376
Nico Daws $842,500 (1)
-Salary Remaining : $703,372
Nicholas Robertson $775,000 (4)
-Salary Remaining : $647,018
Givani Smith $750,000 (1)
-Salary Remaining : $626,147
Bobby McMann $750,000 (1)
-Salary Remaining : $626,147
Alex Stalock $700,000 (2)
-Salary Remaining : $584,404
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 - 4 727 - 73,86%
Level 2: 5400 - $75 - 4 094 - 75,81%
Level 3: 3400 - $50 - 2 972 - 87,41%
Level 4: 4400 - $30 - 4 118 - 93,59%
Luxury : 2400 - $175 - 1 765 - 73,55%
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 Left34
Average Attendance - %17 676 - 80,34%
Average Income per Game$1,700,938
Year to Date Revenue$11,906,569
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$8,883,738
Farm Year To Date Expenses$0
Pro Salary Cap To Date$8,883,738
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$57,831,907
Farm Estimated Season Revenue$0
Pro Remaining Season Days91
Pro Expenses Per Days$493,541
Pro Estimated Expenses$44,912,231
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$44,912,231
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$237,290,906
Projected Bank Account$250,210,582

Pro Players Salaries

Jack Hughes $8,500,000 (3)
-Salary Remaining : $7,096,330
Antti Raanta $5,000,000 (1)
-Salary Remaining : $4,174,312
Nikita Zaitsev $4,500,000 (4)
-Salary Remaining : $3,756,881
Tony DeAngelo $4,300,000 (2)
-Salary Remaining : $3,589,908
Elias Pettersson $4,000,000 (1)
-Salary Remaining : $3,339,450
Erik Gudbranson $4,000,000 (5)
-Salary Remaining : $3,339,450
Robby Fabbri $3,500,000 (4)
-Salary Remaining : $2,922,018
Josh Morrissey $3,150,000 (1)
-Salary Remaining : $2,629,817
K'Andre Miller $3,098,000 (3)
-Salary Remaining : $2,586,404
Drake Batherson $2,500,000 (1)
-Salary Remaining : $2,087,156
Vladislav Namestnikov $2,000,000 (5)
-Salary Remaining : $1,669,725
Nils Hoglander $1,000,000 (3)
-Salary Remaining : $834,862
Adam Fantilli $950,000 (3)
-Salary Remaining : $793,119
Luke Hughes $925,000 (2)
-Salary Remaining : $772,248
Tye Kartye $867,500 (2)
-Salary Remaining : $724,243
Morgan Frost $863,000 (2)
-Salary Remaining : $720,486
Quinton Byfield $832,500 (1)
-Salary Remaining : $695,023
Curtis Lazar $800,000 (3)
-Salary Remaining : $667,890
Lukas Dostal $775,000 (3)
-Salary Remaining : $647,018
Egor Zamula $775,000 (3)
-Salary Remaining : $647,018
Phillip Di Giuseppe $750,000 (4)
-Salary Remaining : $626,147
Gavin Bayreuther $710,000 (2)
-Salary Remaining : $592,752
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 $144,303,254 $79,560,000 $3,940,000 $37,560,000 231235
Baltimore Blades $28,540,091 $66,367,500 $17,132,500 $24,367,500 242246
Birmingham Bulls $209,986,222 $56,637,675 $26,862,325 $14,637,675 221638
Calgary Cowboys $77,124,096 $51,099,124 $32,400,876 $9,099,124 232043
Chicago Cougars $291,927,881 $48,720,500 $34,779,500 $6,720,500 222143
Cincinnati Stingers $265,750,418 $74,675,358 $8,824,642 $32,675,358 212344
Cleveland Crusaders $101,990,896 $60,725,000 $22,775,000 $18,725,000 251237
Dayton Firebirds $17,401,229 $79,152,500 $4,347,500 $37,152,500 232447
Denver Spurs $71,209,382 $65,219,125 $18,280,875 $23,219,125 221537
Detroit Gladiators $260,405,764 $81,857,500 $1,642,500 $39,857,500 221234
Halifax Icebreakers $150,037,697 $57,918,000 $25,582,000 $15,918,000 232245
Houston Aeros $140,666,781 $61,050,000 $22,450,000 $19,050,000 231942
Indiana Racers $106,883,443 $77,587,500 $5,912,500 $35,587,500 251641
Laval Chiefs $170,529,310 $80,875,000 $2,625,000 $38,875,000 252247
Los Angeles Sharks $32,034,949 $82,379,000 $1,121,000 $40,379,000 242650
Manhattan Raiders $49,518,382 $77,942,500 $5,557,500 $35,942,500 241236
Miami ScreamingEagles $22,953,714 $80,575,000 $2,925,000 $38,575,000 221335
Michigan Stags $109,998,183 $82,891,625 $608,375 $40,891,625 242549
Minnesota FightingSaints $127,763,920 $49,275,000 $34,225,000 $7,275,000 231538
New England Whalers $94,281,578 $74,550,000 $8,950,000 $32,550,000 241539
New Jersey Knights $42,379,719 $74,075,000 $9,425,000 $32,075,000 222143
New York GoldenBlades $85,114,813 $45,597,500 $37,902,500 $3,597,500 221234
Orlando SolarBears $16,331,524 $83,265,000 $235,000 $41,265,000 222547
Ottawa Nationals $78,999,460 $81,805,000 $1,695,000 $39,805,000 251540
Philly Blazers $132,883,333 $73,569,125 $9,930,875 $31,569,125 241842
Phoenix Roadrunners $56,851,221 $82,657,500 $842,500 $40,657,500 221537
Quebec Nordiques $193,882,124 $80,820,000 $2,680,000 $38,820,000 242145
San Diego Mariners $62,175,492 $55,817,500 $27,682,500 $13,817,500 252045
San Francisco Shamrocks $178,863,571 $72,430,500 $11,069,500 $30,430,500 251338
Toronto Toros $187,049,284 $82,225,000 $1,275,000 $40,225,000 232144
Vancouver Grizzlies $182,381,489 $45,820,800 $37,679,200 $3,820,800 241842
Winnipeg Jets $237,290,906 $53,796,000 $29,704,000 $11,796,000 223153