Connexion

Alberta Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameNorthlands Coliseum
Level 1: 6000 - $105 - 4 666 - 77,76%
Level 2: 5000 - $80 - 3 788 - 75,77%
Level 3: 3000 - $50 - 2 946 - 98,21%
Level 4: 4000 - $35 - 2 891 - 72,26%
Luxury : 2000 - $185 - 1 620 - 81,02%
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 Left1
Average Attendance - %15 911 - 79,56%
Average Income per Game$1,676,526
Year to Date Revenue$67,061,059
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$80,560,000
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$76,176,507
Farm Year To Date Expenses$0
Pro Salary Cap To Date$76,176,507
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$1,676,526
Farm Estimated Season Revenue$0
Pro Remaining Season Days5
Pro Expenses Per Days$739,083
Pro Estimated Expenses$3,695,415
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$3,695,415
Season Salary Cap$80,560,000
Estimate Under Maximum Salary Cap of $83,500,000$2,940,000
Estimate Over Minimum Salary Cap of $42,000,000 $38,560,000
Current Bank Account$136,551,112
Projected Bank Account$134,532,223

Pro Players Salaries

Matthew Tkachuk $11,250,000 (5)
-Salary Remaining : $516,055
Steven Stamkos $9,500,000 (1)
-Salary Remaining : $435,780
Erik Cernak $6,760,000 (5)
-Salary Remaining : $310,092
Jordan Staal $6,000,000 (1)
-Salary Remaining : $275,229
Mikko Rantanen $6,000,000 (4)
-Salary Remaining : $275,229
Gustav Nyquist $6,000,000 (1)
-Salary Remaining : $275,229
Jean-Gabriel Pageau $4,500,000 (5)
-Salary Remaining : $206,422
Erik Gudbranson $4,000,000 (5)
-Salary Remaining : $183,486
Jake DeBrusk $4,000,000 (4)
-Salary Remaining : $183,486
Brady Tkachuk $4,000,000 (2)
-Salary Remaining : $183,486
Tristan Jarry $3,500,000 (3)
-Salary Remaining : $160,550
Ryan Pulock $3,340,000 (2)
-Salary Remaining : $153,211
Ian Cole $3,000,000 (1)
-Salary Remaining : $137,615
Trevor Moore $1,500,000 (3)
-Salary Remaining : $68,807
Michael Rasmussen $1,000,000 (2)
-Salary Remaining : $45,872
Isaak Phillips $842,500 (1)
-Salary Remaining : $38,647
Akira Schmid $842,500 (1)
-Salary Remaining : $38,647
Noah Juulsen $775,000 (5)
-Salary Remaining : $35,550
Daniil Tarasov $750,000 (2)
-Salary Remaining : $34,404
Gustav Lindstrom $750,000 (1)
-Salary Remaining : $34,404
Haydn Fleury $750,000 (4)
-Salary Remaining : $34,404
Michael Amadio $750,000 (4)
-Salary Remaining : $34,404
Jonny Brodzinski $750,000 (3)
-Salary Remaining : $34,404
Total Pro Players23
Salary Commitment
Year 2024 : $80,560,000
Year 2025 : $53,625,000
Year 2026 : $44,535,000
Year 2027 : $38,785,000
Salary Average Commitment
Year 2024 : $80,560,000
Year 2025 : $53,625,000
Year 2026 : $44,535,000
Year 2027 : $38,785,000
Salary Cap with 1 Way Contract
Year 2024 : $80,560,000
Year 2025 : $53,625,000
Year 2026 : $44,535,000
Year 2027 : $38,785,000

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 - 4 934 - 77,09%
Level 2: 5400 - $75 - 4 143 - 76,71%
Level 3: 3400 - $50 - 3 069 - 90,27%
Level 4: 4400 - $30 - 4 021 - 91,39%
Luxury : 2400 - $175 - 1 772 - 73,83%
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 Left1
Average Attendance - %17 938 - 81,54%
Average Income per Game$1,735,258
Year to Date Revenue$69,410,327
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$59,117,500
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$61,471,281
Farm Year To Date Expenses$0
Pro Salary Cap To Date$61,471,281
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$1,735,258
Farm Estimated Season Revenue$0
Pro Remaining Season Days5
Pro Expenses Per Days$542,362
Pro Estimated Expenses$2,711,810
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$2,711,810
Season Salary Cap$59,117,500
Estimate Under Maximum Salary Cap of $83,500,000$24,382,500
Estimate Over Minimum Salary Cap of $42,000,000 $17,117,500
Current Bank Account$35,190,418
Projected Bank Account$34,213,866

Pro Players Salaries

Jacob Trouba $8,000,000 (3)
-Salary Remaining : $366,972
Cam Atkinson $7,375,000 (1)
-Salary Remaining : $338,303
Craig Smith $4,750,000 (1)
-Salary Remaining : $217,890
Spencer Knight $4,500,000 (4)
-Salary Remaining : $206,422
Petr Mrazek $4,400,000 (3)
-Salary Remaining : $201,835
Josh Manson $4,250,000 (1)
-Salary Remaining : $194,954
David Savard $4,000,000 (2)
-Salary Remaining : $183,486
Christian Dvorak $3,450,000 (4)
-Salary Remaining : $158,257
Joel Edmundson $3,100,000 (1)
-Salary Remaining : $142,202
Alexander Romanov $2,500,000 (1)
-Salary Remaining : $114,679
Radek Faksa $2,500,000 (2)
-Salary Remaining : $114,679
Rem Pitlick $1,100,000 (2)
-Salary Remaining : $50,459
Dylan Gambrell $950,000 (4)
-Salary Remaining : $43,578
Pavel Mintyukov $950,000 (3)
-Salary Remaining : $43,578
Cole Sillinger $925,000 (1)
-Salary Remaining : $42,431
Dawson Mercer $925,000 (1)
-Salary Remaining : $42,431
Lucas Raymond $925,000 (1)
-Salary Remaining : $42,431
Jake Neighbours $842,500 (2)
-Salary Remaining : $38,647
Aliaksei Protas $775,000 (4)
-Salary Remaining : $35,550
Morgan Geekie $750,000 (1)
-Salary Remaining : $34,404
Michael Eyssimont $750,000 (2)
-Salary Remaining : $34,404
Michael McCarron $700,000 (2)
-Salary Remaining : $32,110
Anthony Stolarz $700,000 (2)
-Salary Remaining : $32,110
Total Pro Players23
Salary Commitment
Year 2024 : $59,117,500
Year 2025 : $33,617,500
Year 2026 : $23,025,000
Year 2027 : $9,675,000
Salary Average Commitment
Year 2024 : $59,117,500
Year 2025 : $33,617,500
Year 2026 : $23,025,000
Year 2027 : $9,675,000
Salary Cap with 1 Way Contract
Year 2024 : $59,117,500
Year 2025 : $33,617,500
Year 2026 : $23,025,000
Year 2027 : $9,675,000

Farm Players Salaries

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
Bradly Nadeau $95,000 (3)
Salary Remaining : $95,000
Shane Wright $95,000 (3)
Salary Remaining : $95,000
Shakir Mukhamadullin $92,500 (2)
Salary Remaining : $92,500
Nikolay Goldobin $90,000 (3)
Salary Remaining : $90,000
Vincent Iorio $86,750 (2)
Salary Remaining : $86,750
Maksymilian Szuber $85,750 (3)
Salary Remaining : $85,750
Sam Poulin $83,250 (1)
Salary Remaining : $83,250
Leevi Merilainen $83,000 (2)
Salary Remaining : $83,000
Mason Morelli $77,500 (5)
Salary Remaining : $77,500
Nick Caamano $77,500 (1)
Salary Remaining : $77,500
Samuel Laberge $77,500 (5)
Salary Remaining : $77,500
Alex Belzile $77,500 (4)
Salary Remaining : $77,500
Nikita Alexandrov $77,500 (1)
Salary Remaining : $77,500
Dylan Coghlan $77,500 (1)
Salary Remaining : $77,500
William Lockwood $77,500 (1)
Salary Remaining : $77,500
Arturs Silovs $75,000 (1)
Salary Remaining : $75,000
Vinni Lettieri $75,000 (2)
Salary Remaining : $75,000
Matthew Highmore $75,000 (4)
Salary Remaining : $75,000
Mitchell Stephens $75,000 (4)
Salary Remaining : $75,000
Tyler Graovac $70,000 (1)
Salary Remaining : $70,000
Total Farm Players23
Salary Commitment
Year 2024 : $2,313,750
Year 2025 : $1,315,500
Year 2026 : $748,250
Year 2027 : $382,500
Salary Average Commitment
Year 2024 : $2,313,750
Year 2025 : $1,315,500
Year 2026 : $748,250
Year 2027 : $382,500

Birmingham Bulls



Arena Capacity - Ticket Price
Attendance - %

Arena NameJefferson County Civic Center
Level 1: 6400 - $100 - 4 890 - 76,40%
Level 2: 5400 - $75 - 4 142 - 76,69%
Level 3: 3400 - $55 - 2 358 - 69,34%
Level 4: 4400 - $30 - 4 069 - 92,48%
Luxury : 2400 - $175 - 1 715 - 71,44%
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 Left1
Average Attendance - %17 172 - 78,06%
Average Income per Game$1,689,215
Year to Date Revenue$67,568,609
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$52,775,000
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$49,294,533
Farm Year To Date Expenses$0
Pro Salary Cap To Date$49,294,533
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$1,689,215
Farm Estimated Season Revenue$0
Pro Remaining Season Days5
Pro Expenses Per Days$484,174
Pro Estimated Expenses$2,420,870
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$2,420,870
Season Salary Cap$52,775,000
Estimate Under Maximum Salary Cap of $83,500,000$30,725,000
Estimate Over Minimum Salary Cap of $42,000,000 $10,775,000
Current Bank Account$225,892,200
Projected Bank Account$225,160,545

Pro Players Salaries

Gabriel Landeskog $7,500,000 (4)
-Salary Remaining : $344,037
Phil Kessel $6,000,000 (3)
-Salary Remaining : $275,229
Tim Stutzle $5,000,000 (5)
-Salary Remaining : $229,358
Alex Newhook $3,500,000 (4)
-Salary Remaining : $160,550
Miles Wood $3,500,000 (3)
-Salary Remaining : $160,550
James Reimer $3,100,000 (1)
-Salary Remaining : $142,202
Ryan Graves $3,000,000 (3)
-Salary Remaining : $137,615
Jesper Fast $3,000,000 (4)
-Salary Remaining : $137,615
Carson Soucy $3,000,000 (3)
-Salary Remaining : $137,615
Adam Pelech $1,925,000 (1)
-Salary Remaining : $88,303
Blake Lizotte $1,675,000 (5)
-Salary Remaining : $76,835
Colin Blackwell $1,200,000 (4)
-Salary Remaining : $55,046
Derick Brassard $1,000,000 (2)
-Salary Remaining : $45,872
Arvid Soderblom $925,000 (2)
-Salary Remaining : $42,431
Nico Daws $842,500 (1)
-Salary Remaining : $38,647
Quinton Byfield $832,500 (1)
-Salary Remaining : $38,188
Erik Gustafsson $825,000 (5)
-Salary Remaining : $37,844
Michael Carcone $750,000 (4)
-Salary Remaining : $34,404
Steven Santini $750,000 (3)
-Salary Remaining : $34,404
Jason Demers $750,000 (4)
-Salary Remaining : $34,404
Darren Raddysh $750,000 (4)
-Salary Remaining : $34,404
Hudson Fasching $750,000 (3)
-Salary Remaining : $34,404
Sebastien Aho $750,000 (3)
-Salary Remaining : $34,404
Jacob Larsson $750,000 (4)
-Salary Remaining : $34,404
Mark Jankowski $700,000 (2)
-Salary Remaining : $32,110
Total Pro Players25
Salary Commitment
Year 2024 : $52,775,000
Year 2025 : $46,075,000
Year 2026 : $43,450,000
Year 2027 : $25,700,000
Salary Average Commitment
Year 2024 : $52,525,000
Year 2025 : $45,825,000
Year 2026 : $43,200,000
Year 2027 : $25,700,000
Salary Cap with 1 Way Contract
Year 2024 : $52,775,000
Year 2025 : $46,075,000
Year 2026 : $43,450,000
Year 2027 : $25,700,000

Farm Players Salaries

Marco Kasper $95,000 (2)
Salary Remaining : $95,000
Jiri Kulich $95,000 (3)
Salary Remaining : $95,000
Tyler Kleven $90,000 (2)
Salary Remaining : $90,000
Sean Farrell $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
Nikita Chibrikov $86,750 (3)
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
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 Players17
Salary Commitment
Year 2024 : $1,405,000
Year 2025 : $1,241,750
Year 2026 : $740,000
Year 2027 : $310,000
Salary Average Commitment
Year 2024 : $1,405,000
Year 2025 : $1,241,750
Year 2026 : $740,000
Year 2027 : $310,000

Calgary Cowboys



Arena Capacity - Ticket Price
Attendance - %

Arena NameStampede Corral
Level 1: 6400 - $100 - 4 847 - 75,73%
Level 2: 5400 - $75 - 4 161 - 77,06%
Level 3: 3400 - $55 - 2 351 - 69,15%
Level 4: 4400 - $30 - 3 963 - 90,06%
Luxury : 2400 - $175 - 1 745 - 72,70%
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 Left1
Average Attendance - %17 066 - 77,57%
Average Income per Game$1,687,827
Year to Date Revenue$67,513,094
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$49,099,999
Farm Players Total Salaries$0
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$47,756,104
Farm Year To Date Expenses$0
Pro Salary Cap To Date$47,756,104
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$1,687,827
Farm Estimated Season Revenue$0
Pro Remaining Season Days5
Pro Expenses Per Days$450,459
Pro Estimated Expenses$2,252,295
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$2,252,295
Season Salary Cap$49,099,999
Estimate Under Maximum Salary Cap of $83,500,000$34,400,001
Estimate Over Minimum Salary Cap of $42,000,000 $7,099,999
Current Bank Account$95,047,662
Projected Bank Account$94,483,194

Pro Players Salaries

Jordan Eberle $7,000,000 (3)
-Salary Remaining : $321,101
Jack Roslovic $4,000,000 (5)
-Salary Remaining : $183,486
Vitek Vanecek $3,550,000 (4)
-Salary Remaining : $162,844
Brandon Tanev $3,500,000 (3)
-Salary Remaining : $160,550
Brendan Smith $3,350,000 (2)
-Salary Remaining : $153,670
Pierre Engvall $3,000,000 (4)
-Salary Remaining : $137,615
Jordan Martinook $2,700,000 (5)
-Salary Remaining : $123,853
Oskar Sundqvist $2,250,000 (1)
-Salary Remaining : $103,211
Dan Vladar $2,200,000 (5)
-Salary Remaining : $100,917
Filip Chytil $2,000,000 (2)
-Salary Remaining : $91,743
Robert Hagg $1,700,000 (3)
-Salary Remaining : $77,982
Jack McBain $1,599,999 (3)
-Salary Remaining : $73,394
Jordan Harris $1,400,000 (3)
-Salary Remaining : $64,220
Matt Grzelcyk $1,400,000 (1)
-Salary Remaining : $64,220
Noel Acciari $1,250,000 (4)
-Salary Remaining : $57,339
Jujhar Khaira $1,100,000 (1)
-Salary Remaining : $50,459
Owen Power $900,000 (1)
-Salary Remaining : $41,284
Jayden Struble $867,500 (2)
-Salary Remaining : $39,794
Simon Holmstrom $832,500 (1)
-Salary Remaining : $38,188
Alexander Alexeyev $775,000 (2)
-Salary Remaining : $35,550
Johnathan Kovacevic $775,000 (5)
-Salary Remaining : $35,550
Eric Staal $750,000 (1)
-Salary Remaining : $34,404
Kaapo Kahkonen $750,000 (3)
-Salary Remaining : $34,404
Jaycob Megna $750,000 (3)
-Salary Remaining : $34,404
Dakota Mermis $700,000 (2)
-Salary Remaining : $32,110
Total Pro Players25
Salary Commitment
Year 2024 : $49,099,999
Year 2025 : $41,867,499
Year 2026 : $34,174,999
Year 2027 : $17,475,000
Salary Average Commitment
Year 2024 : $49,099,999
Year 2025 : $41,867,499
Year 2026 : $34,174,999
Year 2027 : $17,475,000
Salary Cap with 1 Way Contract
Year 2024 : $49,099,999
Year 2025 : $41,867,499
Year 2026 : $34,174,999
Year 2027 : $17,475,000

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
Roby Jarventie $92,500 (2)
Salary Remaining : $92,500
Samuel Bolduc $89,250 (2)
Salary Remaining : $89,250
Declan Carlile $86,750 (5)
Salary Remaining : $86,750
Marc Del Gaizo $86,750 (2)
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
Hunter Shepard $77,500 (5)
Salary Remaining : $77,500
Tobias Bjornfot $77,500 (4)
Salary Remaining : $77,500
Jacob MacDonald $75,000 (1)
Salary Remaining : $75,000
Joe Snively $75,000 (3)
Salary Remaining : $75,000
Keaton Middleton $75,000 (1)
Salary Remaining : $75,000
Tim Gettinger $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 Players18
Salary Commitment
Year 2024 : $1,527,500
Year 2025 : $1,222,000
Year 2026 : $629,250
Year 2027 : $319,250
Salary Average Commitment
Year 2024 : $1,497,000
Year 2025 : $1,222,000
Year 2026 : $629,250
Year 2027 : $319,250

Chicago Cougars



Arena Capacity - Ticket Price
Attendance - %

Arena NameInternational Amphitheater
Level 1: 6400 - $100 - 4 926 - 76,96%
Level 2: 5400 - $75 - 4 165 - 77,12%
Level 3: 3400 - $55 - 2 352 - 69,19%
Level 4: 4400 - $30 - 4 010 - 91,13%
Luxury : 2400 - $175 - 1 718 - 71,57%
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 Left1
Average Attendance - %17 170 - 78,05%
Average Income per Game$1,693,973
Year to Date Revenue$67,758,920
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$49,420,500
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$46,601,204
Farm Year To Date Expenses$0
Pro Salary Cap To Date$46,601,204
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$1,693,973
Farm Estimated Season Revenue$0
Pro Remaining Season Days5
Pro Expenses Per Days$453,399
Pro Estimated Expenses$2,266,995
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$2,266,995
Season Salary Cap$49,420,500
Estimate Under Maximum Salary Cap of $83,500,000$34,079,500
Estimate Over Minimum Salary Cap of $42,000,000 $7,420,500
Current Bank Account$311,056,697
Projected Bank Account$310,483,675

Pro Players Salaries

Thomas Chabot $8,000,000 (5)
-Salary Remaining : $366,972
Max Domi $6,000,000 (3)
-Salary Remaining : $275,229
Josh Norris $5,000,000 (1)
-Salary Remaining : $229,358
Miro Heiskanen $5,000,000 (2)
-Salary Remaining : $229,358
Brady Skjei $4,200,000 (2)
-Salary Remaining : $192,661
Noah Dobson $4,000,000 (2)
-Salary Remaining : $183,486
Henri Jokiharju $2,400,000 (2)
-Salary Remaining : $110,092
Kaapo Kakko $1,800,000 (2)
-Salary Remaining : $82,569
Alexandre Texier $1,300,000 (2)
-Salary Remaining : $59,633
Adam Fox $1,100,000 (1)
-Salary Remaining : $50,459
Zach Benson $950,000 (3)
-Salary Remaining : $43,578
Tyson Foerster $925,000 (2)
-Salary Remaining : $42,431
Matty Beniers $842,500 (1)
-Salary Remaining : $38,647
Filip Zadina $832,500 (2)
-Salary Remaining : $38,188
Connor McMichael $832,500 (1)
-Salary Remaining : $38,188
Owen Tippett $832,500 (2)
-Salary Remaining : $38,188
Cole Perfetti $832,500 (1)
-Salary Remaining : $38,188
Calen Addison $825,000 (3)
-Salary Remaining : $37,844
Joey Daccord $800,000 (2)
-Salary Remaining : $36,697
Ryan McLeod $798,000 (1)
-Salary Remaining : $36,606
Filip Gustavsson $750,000 (1)
-Salary Remaining : $34,404
Joey Anderson $700,000 (1)
-Salary Remaining : $32,110
Marcus Hogberg $700,000 (1)
-Salary Remaining : $32,110
Total Pro Players23
Salary Commitment
Year 2024 : $49,420,500
Year 2025 : $37,865,000
Year 2026 : $15,775,000
Year 2027 : $8,000,000
Salary Average Commitment
Year 2024 : $49,420,500
Year 2025 : $37,865,000
Year 2026 : $15,775,000
Year 2027 : $8,000,000
Salary Cap with 1 Way Contract
Year 2024 : $49,420,500
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
Gavin Brindley $95,000 (3)
Salary Remaining : $95,000
Matt Savoie $95,000 (3)
Salary Remaining : $95,000
Drew Helleson $92,500 (2)
Salary Remaining : $92,500
Mavrik Bourque $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
David Gustafsson $77,500 (1)
Salary Remaining : $77,500
Lucas Johansen $77,500 (5)
Salary Remaining : $77,500
Cameron Crotty $77,500 (2)
Salary Remaining : $77,500
Alec Regula $77,500 (3)
Salary Remaining : $77,500
Grigori Denisenko $77,500 (3)
Salary Remaining : $77,500
Carl Dahlstrom $75,000 (3)
Salary Remaining : $75,000
Shane Bowers $75,000 (2)
Salary Remaining : $75,000
Connor Bunnaman $75,000 (1)
Salary Remaining : $75,000
Rinat Valiev $70,000 (3)
Salary Remaining : $70,000
Total Farm Players20
Salary Commitment
Year 2024 : $1,934,162
Year 2025 : $1,344,250
Year 2026 : $1,006,750
Year 2027 : $260,000
Salary Average Commitment
Year 2024 : $1,899,162
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 - 4 901 - 79,04%
Level 2: 5200 - $75 - 4 086 - 78,57%
Level 3: 3200 - $50 - 3 044 - 95,14%
Level 4: 4200 - $30 - 3 987 - 94,92%
Luxury : 2200 - $175 - 1 740 - 79,11%
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 Left1
Average Attendance - %17 758 - 84,56%
Average Income per Game$1,716,077
Year to Date Revenue$68,643,085
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$80,025,358
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$74,978,917
Farm Year To Date Expenses$0
Pro Salary Cap To Date$74,978,917
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$1,716,077
Farm Estimated Season Revenue$0
Pro Remaining Season Days5
Pro Expenses Per Days$734,178
Pro Estimated Expenses$3,670,890
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$3,670,890
Season Salary Cap$80,025,358
Estimate Under Maximum Salary Cap of $83,500,000$3,474,642
Estimate Over Minimum Salary Cap of $42,000,000 $38,025,358
Current Bank Account$259,873,895
Projected Bank Account$257,919,082

Pro Players Salaries

Kris Letang $8,000,000 (5)
-Salary Remaining : $366,972
Matt Duchene $8,000,000 (4)
-Salary Remaining : $366,972
Tage Thompson $7,142,858 (5)
-Salary Remaining : $327,654
Ryan Nugent-Hopkins $6,250,000 (5)
-Salary Remaining : $286,697
Chris Kreider $6,000,000 (4)
-Salary Remaining : $275,229
Shea Theodore $5,200,000 (3)
-Salary Remaining : $238,532
Sam Reinhart $5,200,000 (2)
-Salary Remaining : $238,532
Brad Marchand $5,000,000 (5)
-Salary Remaining : $229,358
Esa Lindell $4,800,000 (2)
-Salary Remaining : $220,183
Rasmus Andersson $4,550,000 (4)
-Salary Remaining : $208,716
Kevin Fiala $3,500,000 (2)
-Salary Remaining : $160,550
Jeremy Swayman $3,475,000 (5)
-Salary Remaining : $159,404
MacKenzie Weegar $3,000,000 (3)
-Salary Remaining : $137,615
Joonas Korpisalo $2,200,000 (2)
-Salary Remaining : $100,917
Joel Eriksson Ek $1,450,000 (1)
-Salary Remaining : $66,514
Marc Staal $1,100,000 (1)
-Salary Remaining : $50,459
Brock Faber $925,000 (2)
-Salary Remaining : $42,431
Devon Levi $925,000 (2)
-Salary Remaining : $42,431
Kirill Marchenko $925,000 (1)
-Salary Remaining : $42,431
Clayton Keller $832,500 (1)
-Salary Remaining : $38,188
Jimmy Vesey $800,000 (5)
-Salary Remaining : $36,697
Teddy Blueger $750,000 (1)
-Salary Remaining : $34,404
Total Pro Players22
Salary Commitment
Year 2024 : $80,025,358
Year 2025 : $74,967,858
Year 2026 : $57,417,858
Year 2027 : $49,217,858
Salary Average Commitment
Year 2024 : $80,025,358
Year 2025 : $74,967,858
Year 2026 : $57,417,858
Year 2027 : $49,217,858
Salary Cap with 1 Way Contract
Year 2024 : $80,025,358
Year 2025 : $74,967,858
Year 2026 : $57,417,858
Year 2027 : $49,217,858

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 - 4 891 - 77,64%
Level 2: 5300 - $75 - 4 144 - 78,19%
Level 3: 3300 - $50 - 3 071 - 93,06%
Level 4: 4300 - $30 - 4 035 - 93,84%
Luxury : 2300 - $175 - 1 727 - 75,10%
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 Left1
Average Attendance - %17 869 - 83,11%
Average Income per Game$1,721,022
Year to Date Revenue$68,840,875
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$68,075,000
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$61,564,200
Farm Year To Date Expenses$0
Pro Salary Cap To Date$61,564,200
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$1,721,022
Farm Estimated Season Revenue$0
Pro Remaining Season Days5
Pro Expenses Per Days$624,541
Pro Estimated Expenses$3,122,705
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$3,122,705
Season Salary Cap$68,075,000
Estimate Under Maximum Salary Cap of $83,500,000$15,425,000
Estimate Over Minimum Salary Cap of $42,000,000 $26,075,000
Current Bank Account$107,211,813
Projected Bank Account$105,810,130

Pro Players Salaries

Auston Matthews $7,950,000 (4)
-Salary Remaining : $364,679
Taylor Hall $7,000,000 (4)
-Salary Remaining : $321,101
Kevin Hayes $6,500,000 (5)
-Salary Remaining : $298,165
Nicklas Backstrom $6,000,000 (4)
-Salary Remaining : $275,229
Ryan O'Reilly $6,000,000 (4)
-Salary Remaining : $275,229
Tyler Johnson $5,500,000 (5)
-Salary Remaining : $252,294
Calvin de Haan $5,400,000 (3)
-Salary Remaining : $247,706
Jonas Brodin $4,750,000 (1)
-Salary Remaining : $217,890
Joel Farabee $3,000,000 (3)
-Salary Remaining : $137,615
Evgenii Dadonov $2,250,000 (5)
-Salary Remaining : $103,211
Connor Ingram $1,750,000 (5)
-Salary Remaining : $80,275
Jani Hakanpaa $1,500,000 (4)
-Salary Remaining : $68,807
Keegan Kolesar $1,400,000 (4)
-Salary Remaining : $64,220
Ilya Mikheyev $1,100,000 (2)
-Salary Remaining : $50,459
Alex Lyon $900,000 (5)
-Salary Remaining : $41,284
Connor Dewar $850,000 (2)
-Salary Remaining : $38,991
Martin Fehervary $832,500 (2)
-Salary Remaining : $38,188
Dakota Joshua $800,000 (4)
-Salary Remaining : $36,697
Simon Benoit $792,500 (2)
-Salary Remaining : $36,353
Paul Cotter $775,000 (2)
-Salary Remaining : $35,550
Stefan Noesen $775,000 (5)
-Salary Remaining : $35,550
Jalen Chatfield $750,000 (1)
-Salary Remaining : $34,404
Kevin Lankinen $750,000 (2)
-Salary Remaining : $34,404
Nick Seeler $750,000 (1)
-Salary Remaining : $34,404
Total Pro Players24
Salary Commitment
Year 2024 : $68,075,000
Year 2025 : $61,825,000
Year 2026 : $56,725,000
Year 2027 : $48,325,000
Salary Average Commitment
Year 2024 : $68,075,000
Year 2025 : $61,825,000
Year 2026 : $56,725,000
Year 2027 : $48,325,000
Salary Cap with 1 Way Contract
Year 2024 : $68,075,000
Year 2025 : $61,825,000
Year 2026 : $56,725,000
Year 2027 : $48,325,000

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 - 4 909 - 76,70%
Level 2: 5400 - $75 - 4 140 - 76,67%
Level 3: 3400 - $50 - 3 081 - 90,61%
Level 4: 4400 - $30 - 4 083 - 92,80%
Luxury : 2400 - $175 - 1 726 - 71,92%
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 Left1
Average Attendance - %17 939 - 81,54%
Average Income per Game$1,725,035
Year to Date Revenue$69,001,412
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$79,902,500
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$75,624,880
Farm Year To Date Expenses$0
Pro Salary Cap To Date$75,624,880
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$1,725,035
Farm Estimated Season Revenue$0
Pro Remaining Season Days5
Pro Expenses Per Days$733,050
Pro Estimated Expenses$3,665,250
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$3,665,250
Season Salary Cap$79,902,500
Estimate Under Maximum Salary Cap of $83,500,000$3,597,500
Estimate Over Minimum Salary Cap of $42,000,000 $37,902,500
Current Bank Account$11,972,208
Projected Bank Account$10,031,993

Pro Players Salaries

Oliver Ekman-Larsson $8,250,000 (4)
-Salary Remaining : $378,440
Dylan Cozens $7,100,000 (4)
-Salary Remaining : $325,688
Brock Boeser $6,650,000 (5)
-Salary Remaining : $305,046
Dylan Strome $6,500,000 (5)
-Salary Remaining : $298,165
Martin Jones $5,500,000 (3)
-Salary Remaining : $252,294
Joe Pavelski $5,500,000 (4)
-Salary Remaining : $252,294
Ryan McDonagh $5,460,000 (2)
-Salary Remaining : $250,459
Blake Coleman $4,900,000 (4)
-Salary Remaining : $224,771
Oliver Bjorkstrand $4,500,000 (3)
-Salary Remaining : $206,422
John Klingberg $4,150,000 (5)
-Salary Remaining : $190,367
Derek Forbort $3,500,000 (5)
-Salary Remaining : $160,550
Artturi Lehkonen $2,300,000 (3)
-Salary Remaining : $105,505
Jamie Drysdale $2,300,000 (5)
-Salary Remaining : $105,505
Jack Johnson $2,250,000 (4)
-Salary Remaining : $103,211
Trevor Lewis $2,000,000 (1)
-Salary Remaining : $91,743
Evan Rodrigues $2,000,000 (1)
-Salary Remaining : $91,743
Jarred Tinordi $1,250,000 (5)
-Salary Remaining : $57,339
Mathieu Olivier $1,100,000 (5)
-Salary Remaining : $50,459
Mason McTavish $832,500 (1)
-Salary Remaining : $38,188
Gabriel Vilardi $825,000 (2)
-Salary Remaining : $37,844
Jacob Bernard-Docker $785,000 (3)
-Salary Remaining : $36,009
Eric Comrie $750,000 (3)
-Salary Remaining : $34,404
Corey Perry $750,000 (3)
-Salary Remaining : $34,404
Joseph Woll $750,000 (1)
-Salary Remaining : $34,404
Total Pro Players24
Salary Commitment
Year 2024 : $79,902,500
Year 2025 : $74,320,000
Year 2026 : $68,035,000
Year 2027 : $53,450,000
Salary Average Commitment
Year 2024 : $79,902,500
Year 2025 : $74,320,000
Year 2026 : $68,035,000
Year 2027 : $53,450,000
Salary Cap with 1 Way Contract
Year 2024 : $79,902,500
Year 2025 : $74,320,000
Year 2026 : $68,035,000
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
Joshua Roy $86,750 (3)
Salary Remaining : $86,750
Jack Thompson $86,750 (2)
Salary Remaining : $86,750
Maxwell Crozier $86,750 (2)
Salary Remaining : $86,750
Slater Koekkoek $85,000 (2)
Salary Remaining : $85,000
Nick Blankenburg $82,500 (1)
Salary Remaining : $82,500
Ryan Murphy $82,500 (1)
Salary Remaining : $82,500
Lane Pederson $77,500 (5)
Salary Remaining : $77,500
Colton White $77,500 (5)
Salary Remaining : $77,500
Ronnie Attard $77,500 (2)
Salary Remaining : $77,500
Gage Goncalves $77,500 (1)
Salary Remaining : $77,500
Jasper Weatherby $77,500 (1)
Salary Remaining : $77,500
Ryan Shea $77,500 (5)
Salary Remaining : $77,500
Jayce Hawryluk $75,000 (4)
Salary Remaining : $75,000
Garrett Pilon $75,000 (1)
Salary Remaining : $75,000
Mark Friedman $75,000 (3)
Salary Remaining : $75,000
Nelson Nogier $75,000 (4)
Salary Remaining : $75,000
Sean Malone $75,000 (3)
Salary Remaining : $75,000
Arnaud Durandeau $75,000 (4)
Salary Remaining : $75,000
Mac Hollowell $75,000 (1)
Salary Remaining : $75,000
Markus Hannikainen $75,000 (1)
Salary Remaining : $75,000
Brendan Perlini $75,000 (4)
Salary Remaining : $75,000
Total Farm Players23
Salary Commitment
Year 2024 : $2,700,250
Year 2025 : $1,705,250
Year 2026 : $1,369,250
Year 2027 : $1,132,500
Salary Average Commitment
Year 2024 : $2,700,250
Year 2025 : $1,705,250
Year 2026 : $1,369,250
Year 2027 : $1,132,500

Denver Spurs



Arena Capacity - Ticket Price
Attendance - %

Arena NameMcNichols Sport Arena
Level 1: 6400 - $100 - 4 850 - 75,78%
Level 2: 5400 - $75 - 4 172 - 77,25%
Level 3: 3400 - $50 - 3 029 - 89,09%
Level 4: 4400 - $30 - 4 009 - 91,12%
Luxury : 2400 - $175 - 1 743 - 72,62%
Total Capacity :22000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 0 - 0,00%
Farm Level 2: 1000 - $0 - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left1
Average Attendance - %17 803 - 80,92%
Average Income per Game$1,718,237
Year to Date Revenue$68,729,484
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$70,419,125
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$62,752,230
Farm Year To Date Expenses$0
Pro Salary Cap To Date$62,752,230
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$1,718,237
Farm Estimated Season Revenue$0
Pro Remaining Season Days5
Pro Expenses Per Days$646,047
Pro Estimated Expenses$3,230,235
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$3,230,235
Season Salary Cap$70,419,125
Estimate Under Maximum Salary Cap of $83,500,000$13,080,875
Estimate Over Minimum Salary Cap of $42,000,000 $28,419,125
Current Bank Account$75,748,174
Projected Bank Account$74,236,176

Pro Players Salaries

Max Pacioretty $10,500,000 (1)
-Salary Remaining : $481,651
Tyler Seguin $8,450,000 (5)
-Salary Remaining : $387,615
John Gibson $6,400,000 (5)
-Salary Remaining : $293,578
Jonathan Huberdeau $5,300,000 (2)
-Salary Remaining : $243,119
Mikko Koskinen $5,200,000 (1)
-Salary Remaining : $238,532
Nick Leddy $5,000,000 (4)
-Salary Remaining : $229,358
Matt Dumba $4,800,000 (2)
-Salary Remaining : $220,183
Jesperi Kotkaniemi $4,000,000 (3)
-Salary Remaining : $183,486
Nazem Kadri $4,000,000 (3)
-Salary Remaining : $183,486
Pius Suter $2,750,000 (3)
-Salary Remaining : $126,147
Jason Dickinson $2,000,000 (3)
-Salary Remaining : $91,743
Michael Del Zotto $1,750,000 (3)
-Salary Remaining : $80,275
Artem Zub $1,750,000 (3)
-Salary Remaining : $80,275
Max Jones $1,100,000 (1)
-Salary Remaining : $50,459
Anton Lundell $925,000 (1)
-Salary Remaining : $42,431
Wyatt Johnston $925,000 (2)
-Salary Remaining : $42,431
Mason Appleton $900,000 (3)
-Salary Remaining : $41,284
Sam Steel $874,125 (1)
-Salary Remaining : $40,097
Arber Xhekaj $820,000 (1)
-Salary Remaining : $37,615
Joel Hofer $775,000 (3)
-Salary Remaining : $35,550
William Lagesson $750,000 (4)
-Salary Remaining : $34,404
Cal Foote $750,000 (1)
-Salary Remaining : $34,404
Radim Simek $700,000 (1)
-Salary Remaining : $32,110
Total Pro Players23
Salary Commitment
Year 2024 : $70,419,125
Year 2025 : $49,550,000
Year 2026 : $38,525,000
Year 2027 : $20,600,000
Salary Average Commitment
Year 2024 : $70,419,125
Year 2025 : $49,550,000
Year 2026 : $38,525,000
Year 2027 : $20,600,000
Salary Cap with 1 Way Contract
Year 2024 : $70,419,125
Year 2025 : $49,550,000
Year 2026 : $38,525,000
Year 2027 : $20,600,000

Farm Players Salaries

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 Players14
Salary Commitment
Year 2024 : $1,170,250
Year 2025 : $609,250
Year 2026 : $424,250
Year 2027 : $150,000
Salary Average Commitment
Year 2024 : $1,170,250
Year 2025 : $609,250
Year 2026 : $424,250
Year 2027 : $150,000

Detroit Gladiators



Arena Capacity - Ticket Price
Attendance - %

Arena NameOlympia Stadium
Level 1: 6000 - $100 - 4 932 - 82,20%
Level 2: 5000 - $75 - 4 061 - 81,23%
Level 3: 3000 - $50 - 2 950 - 98,33%
Level 4: 4000 - $30 - 3 900 - 97,49%
Luxury : 2000 - $175 - 1 739 - 86,96%
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 Left1
Average Attendance - %17 582 - 87,91%
Average Income per Game$1,708,319
Year to Date Revenue$68,332,767
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$78,132,500
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$75,942,700
Farm Year To Date Expenses$0
Pro Salary Cap To Date$75,942,700
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$1,708,319
Farm Estimated Season Revenue$0
Pro Remaining Season Days5
Pro Expenses Per Days$716,812
Pro Estimated Expenses$3,584,060
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$3,584,060
Season Salary Cap$78,132,500
Estimate Under Maximum Salary Cap of $83,500,000$5,367,500
Estimate Over Minimum Salary Cap of $42,000,000 $36,132,500
Current Bank Account$254,315,798
Projected Bank Account$252,440,057

Pro Players Salaries

Sergei Bobrovsky $10,000,000 (2)
-Salary Remaining : $458,716
Mitchell Marner $8,025,000 (5)
-Salary Remaining : $368,119
Seth Jones $5,400,000 (3)
-Salary Remaining : $247,706
Dylan Larkin $5,250,000 (4)
-Salary Remaining : $240,826
Morgan Rielly $5,000,000 (3)
-Salary Remaining : $229,358
Claude Giroux $5,000,000 (3)
-Salary Remaining : $229,358
Rasmus Dahlin $5,000,000 (3)
-Salary Remaining : $229,358
Jared McCann $5,000,000 (4)
-Salary Remaining : $229,358
Boone Jenner $4,000,000 (1)
-Salary Remaining : $183,486
Frank Vatrano $3,650,000 (5)
-Salary Remaining : $167,431
Adam Larsson $3,500,000 (4)
-Salary Remaining : $160,550
Nicolas Hague $2,700,000 (1)
-Salary Remaining : $123,853
Gustav Forsling $2,500,000 (4)
-Salary Remaining : $114,679
Adrian Kempe $2,500,000 (3)
-Salary Remaining : $114,679
Scott Laughton $2,300,000 (2)
-Salary Remaining : $105,505
Adin Hill $1,675,000 (3)
-Salary Remaining : $76,835
Carl Grundstrom $1,300,000 (5)
-Salary Remaining : $59,633
Ryan Donato $1,200,000 (4)
-Salary Remaining : $55,046
Seth Jarvis $925,000 (1)
-Salary Remaining : $42,431
Nathan Bastian $875,000 (4)
-Salary Remaining : $40,138
Moritz Seider $832,500 (1)
-Salary Remaining : $38,188
Logan O'Connor $750,000 (3)
-Salary Remaining : $34,404
Olle Eriksson Ek $750,000 (2)
-Salary Remaining : $34,404
Total Pro Players23
Salary Commitment
Year 2024 : $78,132,500
Year 2025 : $69,675,000
Year 2026 : $56,625,000
Year 2027 : $31,300,000
Salary Average Commitment
Year 2024 : $78,132,500
Year 2025 : $69,675,000
Year 2026 : $56,625,000
Year 2027 : $31,300,000
Salary Cap with 1 Way Contract
Year 2024 : $78,132,500
Year 2025 : $69,675,000
Year 2026 : $56,625,000
Year 2027 : $31,300,000

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
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 Players11
Salary Commitment
Year 2024 : $837,500
Year 2025 : $462,500
Year 2026 : $310,000
Year 2027 : $157,500
Salary Average Commitment
Year 2024 : $837,500
Year 2025 : $462,500
Year 2026 : $310,000
Year 2027 : $157,500

Halifax Icebreakers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMetro Center
Level 1: 6000 - $100 - 4 905 - 81,75%
Level 2: 5000 - $75 - 4 075 - 81,49%
Level 3: 3000 - $50 - 2 952 - 98,41%
Level 4: 4000 - $30 - 3 901 - 97,53%
Luxury : 2000 - $175 - 1 756 - 87,82%
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 Left1
Average Attendance - %17 590 - 87,95%
Average Income per Game$1,710,130
Year to Date Revenue$68,405,217
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$60,417,125
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$56,685,551
Farm Year To Date Expenses$0
Pro Salary Cap To Date$56,685,551
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$1,710,130
Farm Estimated Season Revenue$0
Pro Remaining Season Days5
Pro Expenses Per Days$554,286
Pro Estimated Expenses$2,771,430
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$2,771,430
Season Salary Cap$60,417,125
Estimate Under Maximum Salary Cap of $83,500,000$23,082,875
Estimate Over Minimum Salary Cap of $42,000,000 $18,417,125
Current Bank Account$161,268,032
Projected Bank Account$160,206,732

Pro Players Salaries

Cole Caufield $9,975,000 (1)
-Salary Remaining : $457,569
Brendan Gallagher $8,000,000 (5)
-Salary Remaining : $366,972
Blake Wheeler $6,500,000 (1)
-Salary Remaining : $298,165
Robin Lehner $5,000,000 (3)
-Salary Remaining : $229,358
Nikita Zaitsev $4,500,000 (4)
-Salary Remaining : $206,422
Tony DeAngelo $4,300,000 (2)
-Salary Remaining : $197,248
Pavel Francouz $2,300,000 (2)
-Salary Remaining : $105,505
Nick Bonino $2,050,000 (3)
-Salary Remaining : $94,037
Adam Boqvist $2,000,000 (3)
-Salary Remaining : $91,743
Zemgus Girgensons $2,000,000 (2)
-Salary Remaining : $91,743
Rasmus Sandin $1,200,000 (3)
-Salary Remaining : $55,046
Brandon Duhaime $1,100,000 (5)
-Salary Remaining : $50,459
Justin Danforth $975,000 (3)
-Salary Remaining : $44,725
Connor Bedard $950,000 (3)
-Salary Remaining : $43,578
Lane Hutson $950,000 (3)
-Salary Remaining : $43,578
Wyatt Kaiser $925,000 (2)
-Salary Remaining : $42,431
Mads Sogaard $925,000 (1)
-Salary Remaining : $42,431
Marco Rossi $925,000 (2)
-Salary Remaining : $42,431
Libor Hajek $874,125 (1)
-Salary Remaining : $40,097
Georgi Romanov $870,000 (2)
-Salary Remaining : $39,908
Louis Crevier $867,500 (1)
-Salary Remaining : $39,794
Klim Kostin $863,000 (2)
-Salary Remaining : $39,587
Will Cuylle $842,500 (2)
-Salary Remaining : $38,647
Justin Brazeau $775,000 (1)
-Salary Remaining : $35,550
Alex Galchenyuk $750,000 (1)
-Salary Remaining : $34,404
Total Pro Players25
Salary Commitment
Year 2024 : $60,417,125
Year 2025 : $39,750,500
Year 2026 : $26,725,000
Year 2027 : $13,600,000
Salary Average Commitment
Year 2024 : $60,417,125
Year 2025 : $39,750,500
Year 2026 : $26,725,000
Year 2027 : $13,600,000
Salary Cap with 1 Way Contract
Year 2024 : $60,417,125
Year 2025 : $39,750,500
Year 2026 : $26,725,000
Year 2027 : $13,600,000

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
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
Nils Aman $84,250 (1)
Salary Remaining : $84,250
Danil Gushchin $84,250 (2)
Salary Remaining : $84,250
Mikael Pyyhtia $84,250 (2)
Salary Remaining : $84,250
Ty Rattie $80,000 (1)
Salary Remaining : $80,000
Rasmus Asplund $77,500 (5)
Salary Remaining : $77,500
Alex Barre-Boulet $77,500 (5)
Salary Remaining : $77,500
Riley Tufte $77,500 (1)
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
Josh Teves $70,000 (1)
Salary Remaining : $70,000
Morgan Klimchuk $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 Players20
Salary Commitment
Year 2024 : $1,785,162
Year 2025 : $1,121,000
Year 2026 : $695,000
Year 2027 : $530,000
Salary Average Commitment
Year 2024 : $1,785,162
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 - 4 838 - 80,63%
Level 2: 5000 - $75 - 4 081 - 81,62%
Level 3: 3000 - $50 - 2 967 - 98,90%
Level 4: 4000 - $30 - 3 906 - 97,65%
Luxury : 2000 - $175 - 1 716 - 85,82%
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 Left1
Average Attendance - %17 509 - 87,54%
Average Income per Game$1,694,720
Year to Date Revenue$67,788,810
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$60,950,000
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$55,935,750
Farm Year To Date Expenses$0
Pro Salary Cap To Date$55,935,750
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$1,694,720
Farm Estimated Season Revenue$0
Pro Remaining Season Days5
Pro Expenses Per Days$559,174
Pro Estimated Expenses$2,795,870
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$2,795,870
Season Salary Cap$60,950,000
Estimate Under Maximum Salary Cap of $83,500,000$22,550,000
Estimate Over Minimum Salary Cap of $42,000,000 $18,950,000
Current Bank Account$150,659,811
Projected Bank Account$149,558,661

Pro Players Salaries

Erik Johnson $6,000,000 (1)
-Salary Remaining : $275,229
Brayden Schenn $5,200,000 (4)
-Salary Remaining : $238,532
Josh Bailey $5,000,000 (2)
-Salary Remaining : $229,358
Anthony Mantha $4,500,000 (2)
-Salary Remaining : $206,422
Shayne Gostisbehere $4,500,000 (1)
-Salary Remaining : $206,422
Mathew Barzal $4,000,000 (2)
-Salary Remaining : $183,486
Alexander Kerfoot $3,600,000 (2)
-Salary Remaining : $165,138
Jonathan Quick $3,000,000 (3)
-Salary Remaining : $137,615
Anton Forsberg $2,950,000 (5)
-Salary Remaining : $135,321
Victor Olofsson $2,850,000 (2)
-Salary Remaining : $130,734
Andreas Athanasiou $2,700,000 (3)
-Salary Remaining : $123,853
Vladislav Gavrikov $2,550,000 (3)
-Salary Remaining : $116,972
Kevin Shattenkirk $2,500,000 (2)
-Salary Remaining : $114,679
Josh Anderson $2,100,000 (1)
-Salary Remaining : $96,330
Marcus Johansson $1,500,000 (3)
-Salary Remaining : $68,807
Rafael Harvey-Pinard $1,200,000 (2)
-Salary Remaining : $55,046
Christian Fischer $1,125,000 (5)
-Salary Remaining : $51,606
Bobby Brink $925,000 (1)
-Salary Remaining : $42,431
John Beecher $925,000 (2)
-Salary Remaining : $42,431
Luke Schenn $800,000 (3)
-Salary Remaining : $36,697
Caleb Jones $775,000 (5)
-Salary Remaining : $35,550
Sonny Milano $750,000 (4)
-Salary Remaining : $34,404
Vincent Desharnais $750,000 (4)
-Salary Remaining : $34,404
Charlie Lindgren $750,000 (2)
-Salary Remaining : $34,404
Total Pro Players24
Salary Commitment
Year 2024 : $60,950,000
Year 2025 : $47,425,000
Year 2026 : $22,100,000
Year 2027 : $11,550,000
Salary Average Commitment
Year 2024 : $60,950,000
Year 2025 : $47,425,000
Year 2026 : $22,100,000
Year 2027 : $11,550,000
Salary Cap with 1 Way Contract
Year 2024 : $60,950,000
Year 2025 : $47,425,000
Year 2026 : $22,100,000
Year 2027 : $11,550,000

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
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 Players18
Salary Commitment
Year 2024 : $1,949,500
Year 2025 : $1,325,250
Year 2026 : $1,081,000
Year 2027 : $757,500
Salary Average Commitment
Year 2024 : $1,869,500
Year 2025 : $1,245,250
Year 2026 : $1,001,000
Year 2027 : $677,500

Indiana Racers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMarket Square Arena
Level 1: 6000 - $100 - 4 877 - 81,29%
Level 2: 5000 - $75 - 4 134 - 82,69%
Level 3: 3000 - $50 - 2 966 - 98,86%
Level 4: 4000 - $30 - 3 922 - 98,04%
Luxury : 2000 - $175 - 1 741 - 87,07%
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 Left1
Average Attendance - %17 641 - 88,20%
Average Income per Game$1,710,627
Year to Date Revenue$68,425,061
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$79,062,500
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$74,698,154
Farm Year To Date Expenses$0
Pro Salary Cap To Date$74,698,154
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$1,710,627
Farm Estimated Season Revenue$0
Pro Remaining Season Days5
Pro Expenses Per Days$725,344
Pro Estimated Expenses$3,626,720
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$3,626,720
Season Salary Cap$79,062,500
Estimate Under Maximum Salary Cap of $83,500,000$4,437,500
Estimate Over Minimum Salary Cap of $42,000,000 $37,062,500
Current Bank Account$101,493,222
Projected Bank Account$99,577,129

Pro Players Salaries

Zach Werenski $12,000,000 (5)
-Salary Remaining : $550,459
Matt Boldy $8,000,000 (4)
-Salary Remaining : $366,972
James van Riemsdyk $7,000,000 (3)
-Salary Remaining : $321,101
Semyon Varlamov $6,000,000 (1)
-Salary Remaining : $275,229
Pavel Zacha $5,750,000 (5)
-Salary Remaining : $263,761
Colton Parayko $5,525,000 (1)
-Salary Remaining : $253,440
Evgeny Kuznetsov $5,000,000 (2)
-Salary Remaining : $229,358
Damon Severson $4,675,000 (2)
-Salary Remaining : $214,450
Rickard Rakell $3,800,000 (1)
-Salary Remaining : $174,312
Hampus Lindholm $3,750,000 (2)
-Salary Remaining : $172,018
Igor Shesterkin $3,000,000 (3)
-Salary Remaining : $137,615
Travis Hamonic $2,750,000 (1)
-Salary Remaining : $126,147
Tyler Motte $1,450,000 (3)
-Salary Remaining : $66,514
Ross Colton $1,250,000 (4)
-Salary Remaining : $57,339
Michael Kesselring $925,000 (4)
-Salary Remaining : $42,431
Ridly Greig $925,000 (2)
-Salary Remaining : $42,431
Kevin Bahl $900,000 (3)
-Salary Remaining : $41,284
Matthew Poitras $870,000 (3)
-Salary Remaining : $39,908
MacKenzie Entwistle $850,000 (2)
-Salary Remaining : $38,991
JJ Peterka $842,500 (1)
-Salary Remaining : $38,647
Parker Wotherspoon $775,000 (3)
-Salary Remaining : $35,550
Nikita Okhotiuk $775,000 (1)
-Salary Remaining : $35,550
Boris Katchouk $750,000 (1)
-Salary Remaining : $34,404
Adam Gaudette $750,000 (3)
-Salary Remaining : $34,404
Matthew Murray $750,000 (4)
-Salary Remaining : $34,404
Total Pro Players25
Salary Commitment
Year 2024 : $79,062,500
Year 2025 : $58,620,000
Year 2026 : $43,420,000
Year 2027 : $28,675,000
Salary Average Commitment
Year 2024 : $79,062,500
Year 2025 : $58,620,000
Year 2026 : $43,420,000
Year 2027 : $28,675,000
Salary Cap with 1 Way Contract
Year 2024 : $79,062,500
Year 2025 : $58,620,000
Year 2026 : $43,420,000
Year 2027 : $28,675,000

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
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 Players15
Salary Commitment
Year 2024 : $1,845,250
Year 2025 : $601,000
Year 2026 : $85,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,845,250
Year 2025 : $601,000
Year 2026 : $85,500
Year 2027 : $0

Laval Chiefs



Arena Capacity - Ticket Price
Attendance - %

Arena NameColise
Level 1: 6400 - $100 - 4 910 - 76,72%
Level 2: 5400 - $75 - 4 145 - 76,77%
Level 3: 3400 - $50 - 3 063 - 90,10%
Level 4: 4400 - $30 - 4 031 - 91,61%
Luxury : 2400 - $175 - 1 737 - 72,39%
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 Left0
Average Attendance - %17 887 - 81,31%
Average Income per Game$1,725,076
Year to Date Revenue$70,728,105
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$80,725,000
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$77,243,542
Farm Year To Date Expenses$0
Pro Salary Cap To Date$77,243,542
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days5
Pro Expenses Per Days$740,596
Pro Estimated Expenses$3,702,980
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$3,702,980
Season Salary Cap$80,725,000
Estimate Under Maximum Salary Cap of $83,500,000$2,775,000
Estimate Over Minimum Salary Cap of $42,000,000 $38,725,000
Current Bank Account$165,380,512
Projected Bank Account$161,677,532

Pro Players Salaries

Nick Suzuki $10,000,000 (1)
-Salary Remaining : $458,716
Anthony Cirelli $8,125,000 (5)
-Salary Remaining : $372,706
Anze Kopitar $7,000,000 (5)
-Salary Remaining : $321,101
Tomas Hertl $6,250,000 (1)
-Salary Remaining : $286,697
Ivan Provorov $4,750,000 (4)
-Salary Remaining : $217,890
Pavel Buchnevich $4,500,000 (3)
-Salary Remaining : $206,422
Nico Hischier $4,500,000 (2)
-Salary Remaining : $206,422
Quinn Hughes $4,000,000 (3)
-Salary Remaining : $183,486
Christopher Tanev $3,500,000 (2)
-Salary Remaining : $160,550
Tyler Toffoli $3,500,000 (5)
-Salary Remaining : $160,550
Evan Bouchard $3,500,000 (2)
-Salary Remaining : $160,550
Sam Bennett $3,425,000 (4)
-Salary Remaining : $157,110
Valeri Nichushkin $2,800,000 (3)
-Salary Remaining : $128,440
Brandon Hagel $2,050,000 (5)
-Salary Remaining : $94,037
Jeremy Lauzon $2,000,000 (5)
-Salary Remaining : $91,743
Ilya Samsonov $1,800,000 (4)
-Salary Remaining : $82,569
Troy Terry $1,550,000 (4)
-Salary Remaining : $71,101
Nicholas Paul $1,500,000 (3)
-Salary Remaining : $68,807
Juuse Saros $1,500,000 (2)
-Salary Remaining : $68,807
Jake Walman $1,050,000 (4)
-Salary Remaining : $48,165
Connor Clifton $1,000,000 (3)
-Salary Remaining : $45,872
Nick Bjugstad $900,000 (3)
-Salary Remaining : $41,284
Dustin Wolf $775,000 (1)
-Salary Remaining : $35,550
Drew O'Connor $750,000 (1)
-Salary Remaining : $34,404
Total Pro Players24
Salary Commitment
Year 2024 : $80,725,000
Year 2025 : $62,950,000
Year 2026 : $49,950,000
Year 2027 : $35,250,000
Salary Average Commitment
Year 2024 : $80,725,000
Year 2025 : $62,950,000
Year 2026 : $49,950,000
Year 2027 : $35,250,000
Salary Cap with 1 Way Contract
Year 2024 : $80,725,000
Year 2025 : $62,950,000
Year 2026 : $49,950,000
Year 2027 : $35,250,000

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 - 4 923 - 82,04%
Level 2: 5000 - $75 - 4 094 - 81,88%
Level 3: 3000 - $50 - 2 949 - 98,31%
Level 4: 4000 - $30 - 3 912 - 97,81%
Luxury : 2000 - $175 - 1 733 - 86,64%
Total Capacity :20000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 0 - 0,00%
Farm Level 2: 1000 - $0 - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17 611 - 88,06%
Average Income per Game$1,709,220
Year to Date Revenue$70,078,024
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$78,600,184
Farm Year To Date Expenses$0
Pro Salary Cap To Date$78,600,184
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days5
Pro Expenses Per Days$755,771
Pro Estimated Expenses$3,778,855
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$3,778,855
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$25,132,855
Projected Bank Account$21,354,000

Pro Players Salaries

Dougie Hamilton $12,600,000 (5)
-Salary Remaining : $577,982
Ryan Johansen $8,000,000 (5)
-Salary Remaining : $366,972
Marc-Edouard Vlasic $7,250,000 (5)
-Salary Remaining : $332,569
Jaden Schwartz $7,000,000 (5)
-Salary Remaining : $321,101
Tyler Myers $7,000,000 (3)
-Salary Remaining : $321,101
Andrei Kuzmenko $5,500,000 (5)
-Salary Remaining : $252,294
Ryan Ellis $5,300,000 (4)
-Salary Remaining : $243,119
T.J. Oshie $4,500,000 (4)
-Salary Remaining : $206,422
Carter Hart $4,479,000 (5)
-Salary Remaining : $205,459
Joel Armia $3,000,000 (4)
-Salary Remaining : $137,615
Danton Heinen $2,825,000 (1)
-Salary Remaining : $129,587
Brayden McNabb $2,500,000 (1)
-Salary Remaining : $114,679
Zach Parise $2,000,000 (2)
-Salary Remaining : $91,743
Anthony Duclair $1,700,000 (1)
-Salary Remaining : $77,982
Laurent Brossoit $1,500,000 (2)
-Salary Remaining : $68,807
Eric Robinson $975,000 (1)
-Salary Remaining : $44,725
Carter Verhaeghe $900,000 (2)
-Salary Remaining : $41,284
David Rittich $875,000 (5)
-Salary Remaining : $40,138
Pontus Holmberg $775,000 (2)
-Salary Remaining : $35,550
Brett Leason $750,000 (2)
-Salary Remaining : $34,404
Noah Gregor $750,000 (1)
-Salary Remaining : $34,404
Daniil Miromanov $750,000 (4)
-Salary Remaining : $34,404
Calvin Pickard $750,000 (4)
-Salary Remaining : $34,404
Nico Sturm $700,000 (2)
-Salary Remaining : $32,110
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 - 4 895 - 81,58%
Level 2: 5000 - $75 - 4 156 - 83,13%
Level 3: 3000 - $50 - 2 960 - 98,66%
Level 4: 4000 - $30 - 3 882 - 97,04%
Luxury : 2000 - $175 - 1 716 - 85,79%
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 Left1
Average Attendance - %17 609 - 88,04%
Average Income per Game$1,707,407
Year to Date Revenue$68,296,268
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$82,942,500
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$77,761,630
Farm Year To Date Expenses$0
Pro Salary Cap To Date$77,761,630
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$1,707,407
Farm Estimated Season Revenue$0
Pro Remaining Season Days5
Pro Expenses Per Days$760,940
Pro Estimated Expenses$3,804,700
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$3,804,700
Season Salary Cap$82,942,500
Estimate Under Maximum Salary Cap of $83,500,000$557,500
Estimate Over Minimum Salary Cap of $42,000,000 $40,942,500
Current Bank Account$41,156,606
Projected Bank Account$39,059,313

Pro Players Salaries

Artemi Panarin $12,500,000 (4)
-Salary Remaining : $573,394
Connor McDavid $11,000,000 (5)
-Salary Remaining : $504,587
Aaron Ekblad $6,000,000 (4)
-Salary Remaining : $275,229
Filip Hronek $5,500,000 (5)
-Salary Remaining : $252,294
Darcy Kuemper $5,500,000 (3)
-Salary Remaining : $252,294
Mats Zuccarello $5,000,000 (3)
-Salary Remaining : $229,358
Teuvo Teravainen $4,250,000 (2)
-Salary Remaining : $194,954
Yanni Gourde $4,100,000 (2)
-Salary Remaining : $188,073
William Karlsson $3,900,000 (1)
-Salary Remaining : $178,899
Ben Chiarot $3,500,000 (2)
-Salary Remaining : $160,550
Neal Pionk $2,850,000 (1)
-Salary Remaining : $130,734
Alexandar Georgiev $2,650,000 (3)
-Salary Remaining : $121,560
Casey Cizikas $2,500,000 (3)
-Salary Remaining : $114,679
Luke Kunin $2,500,000 (4)
-Salary Remaining : $114,679
Jordan Kyrou $2,400,000 (1)
-Salary Remaining : $110,092
Travis Dermott $1,750,000 (4)
-Salary Remaining : $80,275
Eeli Tolvanen $1,450,000 (2)
-Salary Remaining : $66,514
Thomas Bordeleau $925,000 (1)
-Salary Remaining : $42,431
Luke Evangelista $842,500 (2)
-Salary Remaining : $38,647
Mark Giordano $800,000 (4)
-Salary Remaining : $36,697
Jordan Spence $775,000 (1)
-Salary Remaining : $35,550
Chad Ruhwedel $750,000 (2)
-Salary Remaining : $34,404
Kiefer Sherwood $750,000 (2)
-Salary Remaining : $34,404
Stuart Skinner $750,000 (1)
-Salary Remaining : $34,404
Total Pro Players24
Salary Commitment
Year 2024 : $82,942,500
Year 2025 : $71,342,500
Year 2026 : $55,700,000
Year 2027 : $40,050,000
Salary Average Commitment
Year 2024 : $82,942,500
Year 2025 : $71,342,500
Year 2026 : $55,700,000
Year 2027 : $40,050,000
Salary Cap with 1 Way Contract
Year 2024 : $82,942,500
Year 2025 : $71,342,500
Year 2026 : $55,700,000
Year 2027 : $40,050,000

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 - 4 975 - 82,92%
Level 2: 5000 - $75 - 4 154 - 83,08%
Level 3: 3000 - $50 - 2 926 - 97,54%
Level 4: 4000 - $30 - 3 931 - 98,28%
Luxury : 2000 - $175 - 1 732 - 86,60%
Total Capacity :20000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 0 - 0,00%
Farm Level 2: 1000 - $0 - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left1
Average Attendance - %17 719 - 88,59%
Average Income per Game$1,720,540
Year to Date Revenue$68,821,594
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$82,125,000
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$77,164,657
Farm Year To Date Expenses$0
Pro Salary Cap To Date$77,164,657
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$1,720,540
Farm Estimated Season Revenue$0
Pro Remaining Season Days5
Pro Expenses Per Days$753,440
Pro Estimated Expenses$3,767,200
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$3,767,200
Season Salary Cap$82,125,000
Estimate Under Maximum Salary Cap of $83,500,000$1,375,000
Estimate Over Minimum Salary Cap of $42,000,000 $40,125,000
Current Bank Account$15,992,336
Projected Bank Account$13,945,676

Pro Players Salaries

Cale Makar $8,000,000 (3)
-Salary Remaining : $366,972
Mark Stone $8,000,000 (4)
-Salary Remaining : $366,972
Justin Faulk $7,900,000 (1)
-Salary Remaining : $362,385
Aleksander Barkov $7,750,000 (3)
-Salary Remaining : $355,505
Zach Hyman $7,650,000 (3)
-Salary Remaining : $350,917
Sebastian Aho $6,025,000 (5)
-Salary Remaining : $276,376
Patrik Laine $6,000,000 (1)
-Salary Remaining : $275,229
Darnell Nurse $5,600,000 (3)
-Salary Remaining : $256,881
Cam Fowler $4,750,000 (3)
-Salary Remaining : $217,890
J.T. Miller $4,500,000 (2)
-Salary Remaining : $206,422
Jason Robertson $4,500,000 (4)
-Salary Remaining : $206,422
Austin Watson $1,500,000 (3)
-Salary Remaining : $68,807
Jan Rutta $1,300,000 (1)
-Salary Remaining : $59,633
Garnet Hathaway $1,200,000 (4)
-Salary Remaining : $55,046
Thatcher Demko $1,200,000 (2)
-Salary Remaining : $55,046
Trevor van Riemsdyk $900,000 (3)
-Salary Remaining : $41,284
Sam Carrick $850,000 (2)
-Salary Remaining : $38,991
Curtis Lazar $800,000 (3)
-Salary Remaining : $36,697
Beck Malenstyn $750,000 (1)
-Salary Remaining : $34,404
Ville Husso $750,000 (3)
-Salary Remaining : $34,404
Nic Dowd $750,000 (2)
-Salary Remaining : $34,404
Alexander Edler $750,000 (4)
-Salary Remaining : $34,404
Kevin Poulin $700,000 (1)
-Salary Remaining : $32,110
Total Pro Players23
Salary Commitment
Year 2024 : $82,125,000
Year 2025 : $65,475,000
Year 2026 : $58,175,000
Year 2027 : $20,475,000
Salary Average Commitment
Year 2024 : $82,125,000
Year 2025 : $65,475,000
Year 2026 : $58,175,000
Year 2027 : $20,475,000
Salary Cap with 1 Way Contract
Year 2024 : $82,125,000
Year 2025 : $65,475,000
Year 2026 : $58,175,000
Year 2027 : $20,475,000

Farm Players Salaries

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
Michael Stone $75,000 (3)
Salary Remaining : $75,000
John Hayden $75,000 (3)
Salary Remaining : $75,000
Tom Sestito $75,000 (4)
Salary Remaining : $75,000
Ben Thomas $70,000 (2)
Salary Remaining : $70,000
Keegan Lowe $70,000 (2)
Salary Remaining : $70,000
Total Farm Players12
Salary Commitment
Year 2024 : $932,500
Year 2025 : $837,500
Year 2026 : $612,500
Year 2027 : $462,500
Salary Average Commitment
Year 2024 : $932,500
Year 2025 : $837,500
Year 2026 : $612,500
Year 2027 : $462,500

Michigan Stags



Arena Capacity - Ticket Price
Attendance - %

Arena NameCobo Arena
Level 1: 6000 - $100 - 4 936 - 82,27%
Level 2: 5000 - $75 - 4 086 - 81,73%
Level 3: 3000 - $51 - 2 536 - 84,53%
Level 4: 4000 - $30 - 3 909 - 97,73%
Luxury : 2000 - $175 - 1 748 - 87,41%
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 Left0
Average Attendance - %17 216 - 86,08%
Average Income per Game$1,690,777
Year to Date Revenue$69,321,862
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$83,290,925
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$79,181,902
Farm Year To Date Expenses$0
Pro Salary Cap To Date$79,181,902
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days5
Pro Expenses Per Days$764,137
Pro Estimated Expenses$3,820,685
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$3,820,685
Season Salary Cap$83,290,925
Estimate Under Maximum Salary Cap of $83,500,000$209,075
Estimate Over Minimum Salary Cap of $42,000,000 $41,290,925
Current Bank Account$101,982,872
Projected Bank Account$98,162,187

Pro Players Salaries

Jeff Skinner $10,000,000 (5)
-Salary Remaining : $458,716
Andrei Vasilevskiy $9,000,000 (5)
-Salary Remaining : $412,844
Jamie Benn $8,500,000 (2)
-Salary Remaining : $389,908
Evgeni Malkin $8,000,000 (4)
-Salary Remaining : $366,972
Brandon Saad $5,500,000 (5)
-Salary Remaining : $252,294
Noah Hanifin $4,950,000 (4)
-Salary Remaining : $227,064
Alex Tuch $4,750,000 (4)
-Salary Remaining : $217,890
Cody Ceci $4,500,000 (1)
-Salary Remaining : $206,422
J.T. Compher $4,500,000 (3)
-Salary Remaining : $206,422
Marcus Pettersson $4,025,175 (4)
-Salary Remaining : $184,641
Sean Kuraly $3,250,000 (5)
-Salary Remaining : $149,083
Connor Brown $2,800,000 (2)
-Salary Remaining : $128,440
Radko Gudas $2,500,000 (3)
-Salary Remaining : $114,679
Dmitry Kulikov $2,250,000 (3)
-Salary Remaining : $103,211
Calle Jarnkrok $2,100,000 (4)
-Salary Remaining : $96,330
Chandler Stephenson $1,050,000 (1)
-Salary Remaining : $48,165
Casey Mittelstadt $874,125 (1)
-Salary Remaining : $40,097
Ilya Lyubushkin $874,125 (1)
-Salary Remaining : $40,097
Sam Malinski $850,000 (5)
-Salary Remaining : $38,991
Sam Lafferty $792,500 (1)
-Salary Remaining : $36,353
Jet Greaves $775,000 (3)
-Salary Remaining : $35,550
Jonas Johansson $750,000 (3)
-Salary Remaining : $34,404
Nathan Walker $700,000 (2)
-Salary Remaining : $32,110
Total Pro Players23
Salary Commitment
Year 2024 : $83,290,925
Year 2025 : $75,200,175
Year 2026 : $63,200,175
Year 2027 : $52,425,175
Salary Average Commitment
Year 2024 : $83,290,925
Year 2025 : $75,200,175
Year 2026 : $63,200,175
Year 2027 : $52,425,175
Salary Cap with 1 Way Contract
Year 2024 : $83,290,925
Year 2025 : $75,200,175
Year 2026 : $63,200,175
Year 2027 : $52,425,175

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 - 5 971 - 91,86%
Level 2: 5500 - $72 - 4 958 - 90,15%
Level 3: 3500 - $50 - 3 060 - 87,44%
Level 4: 4500 - $30 - 4 022 - 89,37%
Luxury : 2000 - $160 - 1 989 - 99,44%
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 Left1
Average Attendance - %20 000 - 90,91%
Average Income per Game$1,895,143
Year to Date Revenue$75,805,708
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$47,014,656
Farm Year To Date Expenses$0
Pro Salary Cap To Date$47,014,656
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$1,895,143
Farm Estimated Season Revenue$0
Pro Remaining Season Days5
Pro Expenses Per Days$452,064
Pro Estimated Expenses$2,260,320
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$2,260,320
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$151,075,021
Projected Bank Account$150,709,844

Pro Players Salaries

Johnny Gaudreau $6,750,000 (1)
-Salary Remaining : $309,633
Danny DeKeyser $4,500,000 (2)
-Salary Remaining : $206,422
Nicolas Roy $3,500,000 (5)
-Salary Remaining : $160,550
Justin Holl $3,400,000 (3)
-Salary Remaining : $155,963
Andrew Cogliano $3,250,000 (1)
-Salary Remaining : $149,083
Kasperi Kapanen $3,200,000 (4)
-Salary Remaining : $146,789
Sam Gagner $3,200,000 (1)
-Salary Remaining : $146,789
Ryan Strome $3,200,000 (1)
-Salary Remaining : $146,789
Thomas Greiss $2,800,000 (2)
-Salary Remaining : $128,440
Tanner Pearson $2,500,000 (3)
-Salary Remaining : $114,679
Devan Dubnyk $2,500,000 (2)
-Salary Remaining : $114,679
Alexander Barabanov $1,000,000 (3)
-Salary Remaining : $45,872
Scott Wedgewood $1,000,000 (5)
-Salary Remaining : $45,872
Kevin Korchinski $950,000 (3)
-Salary Remaining : $43,578
Brandon Biro $925,000 (1)
-Salary Remaining : $42,431
Matthew Kessel $925,000 (1)
-Salary Remaining : $42,431
Matthew Knies $925,000 (2)
-Salary Remaining : $42,431
Josh Archibald $900,000 (2)
-Salary Remaining : $41,284
Brayden Pachal $800,000 (2)
-Salary Remaining : $36,697
Ryan Carpenter $775,000 (3)
-Salary Remaining : $35,550
Joel Hanley $775,000 (3)
-Salary Remaining : $35,550
Zach Whitecloud $750,000 (3)
-Salary Remaining : $34,404
Alexandre Carrier $750,000 (4)
-Salary Remaining : $34,404
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 - 4 904 - 76,63%
Level 2: 5400 - $75 - 4 106 - 76,03%
Level 3: 3400 - $50 - 3 076 - 90,46%
Level 4: 4400 - $30 - 4 017 - 91,29%
Luxury : 2400 - $175 - 1 737 - 72,37%
Total Capacity :22000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 0 - 0,00%
Farm Level 2: 1000 - $0 - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left1
Average Attendance - %17 839 - 81,09%
Average Income per Game$1,720,706
Year to Date Revenue$68,828,238
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$74,450,000
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$71,080,771
Farm Year To Date Expenses$0
Pro Salary Cap To Date$71,080,771
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$1,720,706
Farm Estimated Season Revenue$0
Pro Remaining Season Days5
Pro Expenses Per Days$683,028
Pro Estimated Expenses$3,415,140
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$3,415,140
Season Salary Cap$74,450,000
Estimate Under Maximum Salary Cap of $83,500,000$9,050,000
Estimate Over Minimum Salary Cap of $42,000,000 $32,450,000
Current Bank Account$92,276,911
Projected Bank Account$90,582,477

Pro Players Salaries

Logan Couture $10,000,000 (1)
-Salary Remaining : $458,716
Jonathan Toews $9,800,000 (1)
-Salary Remaining : $449,541
Jeff Petry $7,500,000 (2)
-Salary Remaining : $344,037
Andrew Mangiapane $5,800,000 (4)
-Salary Remaining : $266,055
Jakob Silfverberg $5,250,000 (3)
-Salary Remaining : $240,826
Vladimir Tarasenko $5,000,000 (4)
-Salary Remaining : $229,358
Alex Killorn $4,450,000 (2)
-Salary Remaining : $204,128
Anthony Beauvillier $4,150,000 (5)
-Salary Remaining : $190,367
Matias Maccelli $3,000,000 (3)
-Salary Remaining : $137,615
Marco Scandella $2,700,000 (2)
-Salary Remaining : $123,853
Karel Vejmelka $2,250,000 (4)
-Salary Remaining : $103,211
Matt Roy $2,000,000 (3)
-Salary Remaining : $91,743
Nick Ritchie $1,700,000 (3)
-Salary Remaining : $77,982
Mackenzie Blackwood $1,475,000 (2)
-Salary Remaining : $67,661
Nicolas Aube-Kubel $1,225,000 (3)
-Salary Remaining : $56,193
Troy Stecher $1,200,000 (2)
-Salary Remaining : $55,046
Trent Frederic $1,050,000 (1)
-Salary Remaining : $48,165
Matt Benning $1,000,000 (2)
-Salary Remaining : $45,872
J.J. Moser $925,000 (1)
-Salary Remaining : $42,431
Jack Drury $925,000 (1)
-Salary Remaining : $42,431
Pierre-Olivier Joseph $800,000 (2)
-Salary Remaining : $36,697
Martin Pospisil $775,000 (2)
-Salary Remaining : $35,550
Valtteri Puustinen $775,000 (5)
-Salary Remaining : $35,550
Kevin Rooney $700,000 (1)
-Salary Remaining : $32,110
Total Pro Players24
Salary Commitment
Year 2024 : $74,450,000
Year 2025 : $51,050,000
Year 2026 : $31,150,000
Year 2027 : $17,975,000
Salary Average Commitment
Year 2024 : $74,450,000
Year 2025 : $51,050,000
Year 2026 : $31,150,000
Year 2027 : $17,975,000
Salary Cap with 1 Way Contract
Year 2024 : $74,450,000
Year 2025 : $51,050,000
Year 2026 : $31,150,000
Year 2027 : $17,975,000

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 - 4 884 - 81,40%
Level 2: 5000 - $75 - 4 075 - 81,50%
Level 3: 3000 - $50 - 2 938 - 97,92%
Level 4: 4000 - $30 - 3 902 - 97,55%
Luxury : 2000 - $175 - 1 732 - 86,58%
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 Left1
Average Attendance - %17 530 - 87,65%
Average Income per Game$1,701,240
Year to Date Revenue$68,049,604
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$76,132,500
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$70,965,125
Farm Year To Date Expenses$0
Pro Salary Cap To Date$70,965,125
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$1,701,240
Farm Estimated Season Revenue$0
Pro Remaining Season Days5
Pro Expenses Per Days$698,463
Pro Estimated Expenses$3,492,315
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$3,492,315
Season Salary Cap$76,132,500
Estimate Under Maximum Salary Cap of $83,500,000$7,367,500
Estimate Over Minimum Salary Cap of $42,000,000 $34,132,500
Current Bank Account$39,960,995
Projected Bank Account$38,169,920

Pro Players Salaries

Erik Karlsson $12,000,000 (3)
-Salary Remaining : $550,459
Jared Spurgeon $8,000,000 (5)
-Salary Remaining : $366,972
Sean Monahan $6,750,000 (1)
-Salary Remaining : $309,633
Kyle Okposo $6,000,000 (2)
-Salary Remaining : $275,229
Filip Forsberg $6,000,000 (2)
-Salary Remaining : $275,229
Connor Murphy $4,400,000 (1)
-Salary Remaining : $201,835
Viktor Arvidsson $4,250,000 (1)
-Salary Remaining : $194,954
Cam Talbot $4,000,000 (3)
-Salary Remaining : $183,486
Bo Horvat $3,500,000 (2)
-Salary Remaining : $160,550
Phillip Danault $3,000,000 (1)
-Salary Remaining : $137,615
Justin Schultz $3,000,000 (5)
-Salary Remaining : $137,615
Daniel Sprong $2,000,000 (5)
-Salary Remaining : $91,743
Casey DeSmith $1,900,000 (5)
-Salary Remaining : $87,156
Cam York $1,600,000 (4)
-Salary Remaining : $73,394
Mike Reilly $1,500,000 (1)
-Salary Remaining : $68,807
Ben Hutton $1,500,000 (1)
-Salary Remaining : $68,807
Henry Thrun $925,000 (2)
-Salary Remaining : $42,431
Connor Zary $925,000 (2)
-Salary Remaining : $42,431
Pat Maroon $900,000 (1)
-Salary Remaining : $41,284
Jakob Pelletier $832,500 (1)
-Salary Remaining : $38,188
Hendrix Lapierre $832,500 (1)
-Salary Remaining : $38,188
Mason Marchment $792,500 (1)
-Salary Remaining : $36,353
Benoit-Olivier Groulx $775,000 (3)
-Salary Remaining : $35,550
Andreas Englund $750,000 (4)
-Salary Remaining : $34,404
Total Pro Players24
Salary Commitment
Year 2024 : $76,132,500
Year 2025 : $51,375,000
Year 2026 : $34,025,000
Year 2027 : $17,250,000
Salary Average Commitment
Year 2024 : $76,132,500
Year 2025 : $51,375,000
Year 2026 : $34,025,000
Year 2027 : $17,250,000
Salary Cap with 1 Way Contract
Year 2024 : $76,132,500
Year 2025 : $51,375,000
Year 2026 : $34,025,000
Year 2027 : $17,250,000

Farm Players Salaries

Dillon Dube $220,000 (1)
Salary Remaining : $220,000
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
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
Nick Swaney $75,000 (4)
Salary Remaining : $75,000
Billy Sweezey $75,000 (4)
Salary Remaining : $75,000
Jake Leschyshyn $75,000 (4)
Salary Remaining : $75,000
Matt Irwin $75,000 (3)
Salary Remaining : $75,000
Chris Wideman $75,000 (3)
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 Players20
Salary Commitment
Year 2024 : $1,957,750
Year 2025 : $994,500
Year 2026 : $702,000
Year 2027 : $477,000
Salary Average Commitment
Year 2024 : $1,957,750
Year 2025 : $994,500
Year 2026 : $702,000
Year 2027 : $477,000

New York GoldenBlades



Arena Capacity - Ticket Price
Attendance - %

Arena NameNassau Veterans Memorial Coliseum
Level 1: 6400 - $100 - 4 937 - 77,14%
Level 2: 5400 - $75 - 4 085 - 75,65%
Level 3: 3400 - $50 - 3 058 - 89,95%
Level 4: 4400 - $30 - 4 009 - 91,11%
Luxury : 2400 - $175 - 1 750 - 72,92%
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 Left1
Average Attendance - %17 839 - 81,09%
Average Income per Game$1,724,402
Year to Date Revenue$68,976,063
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$47,097,500
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$43,671,030
Farm Year To Date Expenses$0
Pro Salary Cap To Date$43,671,030
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$1,724,402
Farm Estimated Season Revenue$0
Pro Remaining Season Days5
Pro Expenses Per Days$432,087
Pro Estimated Expenses$2,160,435
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$2,160,435
Season Salary Cap$47,097,500
Estimate Under Maximum Salary Cap of $83,500,000$36,402,500
Estimate Over Minimum Salary Cap of $42,000,000 $5,097,500
Current Bank Account$107,362,876
Projected Bank Account$106,926,843

Pro Players Salaries

Alex DeBrincat $8,250,000 (5)
-Salary Remaining : $378,440
Jordan Binnington $4,550,000 (1)
-Salary Remaining : $208,716
Torey Krug $4,000,000 (2)
-Salary Remaining : $183,486
Marc-Andre Fleury $3,500,000 (3)
-Salary Remaining : $160,550
Dmitry Orlov $3,300,000 (4)
-Salary Remaining : $151,376
Cody Glass $2,500,000 (2)
-Salary Remaining : $114,679
Warren Foegele $2,100,000 (3)
-Salary Remaining : $96,330
Ryan Lindgren $2,000,000 (1)
-Salary Remaining : $91,743
John Marino $1,750,000 (3)
-Salary Remaining : $80,275
Michael Raffl $1,600,000 (1)
-Salary Remaining : $73,394
Max Comtois $1,525,000 (2)
-Salary Remaining : $69,954
David Kampf $1,400,000 (3)
-Salary Remaining : $64,220
Sean Durzi $1,400,000 (1)
-Salary Remaining : $64,220
Tomas Nosek $1,000,000 (5)
-Salary Remaining : $45,872
Ryker Evans $925,000 (2)
-Salary Remaining : $42,431
William Eklund $925,000 (1)
-Salary Remaining : $42,431
Lukas Reichel $925,000 (1)
-Salary Remaining : $42,431
Brett Howden $850,000 (1)
-Salary Remaining : $38,991
Patrik Koch $847,500 (5)
-Salary Remaining : $38,876
Jayson Megna $750,000 (4)
-Salary Remaining : $34,404
Thomas Novak $750,000 (4)
-Salary Remaining : $34,404
Kevin Gravel $750,000 (4)
-Salary Remaining : $34,404
Andrew Hammond $750,000 (3)
-Salary Remaining : $34,404
Andrew Peeke $750,000 (1)
-Salary Remaining : $34,404
Total Pro Players24
Salary Commitment
Year 2024 : $47,097,500
Year 2025 : $34,097,500
Year 2026 : $25,147,500
Year 2027 : $15,647,500
Salary Average Commitment
Year 2024 : $47,097,500
Year 2025 : $34,097,500
Year 2026 : $25,147,500
Year 2027 : $15,647,500
Salary Cap with 1 Way Contract
Year 2024 : $47,097,500
Year 2025 : $34,097,500
Year 2026 : $25,147,500
Year 2027 : $15,647,500

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
Mason Geertsen $75,000 (3)
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 Players10
Salary Commitment
Year 2024 : $744,750
Year 2025 : $385,500
Year 2026 : $230,000
Year 2027 : $155,000
Salary Average Commitment
Year 2024 : $744,750
Year 2025 : $385,500
Year 2026 : $230,000
Year 2027 : $155,000

Orlando SolarBears



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmway Center
Level 1: 6000 - $100 - 4 973 - 82,88%
Level 2: 5000 - $75 - 4 162 - 83,24%
Level 3: 3000 - $50 - 2 922 - 97,40%
Level 4: 4000 - $30 - 3 879 - 96,98%
Luxury : 2000 - $175 - 1 722 - 86,10%
Total Capacity :20000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 0 - 0,00%
Farm Level 2: 1000 - $0 - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left1
Average Attendance - %17 658 - 88,29%
Average Income per Game$1,716,507
Year to Date Revenue$68,660,297
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$83,120,000
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$79,401,606
Farm Year To Date Expenses$0
Pro Salary Cap To Date$79,401,606
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$1,716,507
Farm Estimated Season Revenue$0
Pro Remaining Season Days5
Pro Expenses Per Days$762,569
Pro Estimated Expenses$3,812,845
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$3,812,845
Season Salary Cap$83,120,000
Estimate Under Maximum Salary Cap of $83,500,000$380,000
Estimate Over Minimum Salary Cap of $42,000,000 $41,120,000
Current Bank Account$9,027,160
Projected Bank Account$6,930,822

Pro Players Salaries

Jesper Bratt $10,000,000 (1)
-Salary Remaining : $458,716
John Tavares $9,350,000 (3)
-Salary Remaining : $428,899
Travis Konecny $6,000,000 (5)
-Salary Remaining : $275,229
Andrei Svechnikov $6,000,000 (3)
-Salary Remaining : $275,229
Jonathan Drouin $5,550,000 (3)
-Salary Remaining : $254,587
Travis Sanheim $5,350,000 (4)
-Salary Remaining : $245,413
Vincent Trocheck $5,250,000 (1)
-Salary Remaining : $240,826
Frederik Andersen $5,000,000 (2)
-Salary Remaining : $229,358
Kyle Palmieri $5,000,000 (5)
-Salary Remaining : $229,358
Tom Wilson $4,100,000 (4)
-Salary Remaining : $188,073
Elvis Merzlikins $4,000,000 (2)
-Salary Remaining : $183,486
Jake McCabe $2,900,000 (1)
-Salary Remaining : $133,028
Jacob Middleton $2,800,000 (4)
-Salary Remaining : $128,440
Yegor Sharangovich $2,200,000 (1)
-Salary Remaining : $100,917
Jamie Oleksiak $1,962,500 (1)
-Salary Remaining : $90,023
Ivan Barbashev $1,900,000 (3)
-Salary Remaining : $87,156
Eetu Luostarinen $1,500,000 (1)
-Salary Remaining : $68,807
Simon Nemec $950,000 (3)
-Salary Remaining : $43,578
Mattias Samuelsson $925,000 (3)
-Salary Remaining : $42,431
Mikhail Sergachev $832,500 (1)
-Salary Remaining : $38,188
Luke Glendening $800,000 (5)
-Salary Remaining : $36,697
Ukko-Pekka Luukkonen $750,000 (2)
-Salary Remaining : $34,404
Total Pro Players22
Salary Commitment
Year 2024 : $83,120,000
Year 2025 : $58,475,000
Year 2026 : $48,725,000
Year 2027 : $24,050,000
Salary Average Commitment
Year 2024 : $83,120,000
Year 2025 : $58,475,000
Year 2026 : $48,725,000
Year 2027 : $24,050,000
Salary Cap with 1 Way Contract
Year 2024 : $83,120,000
Year 2025 : $58,475,000
Year 2026 : $48,725,000
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 - 4 920 - 82,00%
Level 2: 5000 - $75 - 4 223 - 84,47%
Level 3: 3000 - $50 - 2 954 - 98,45%
Level 4: 4000 - $30 - 3 907 - 97,67%
Luxury : 2000 - $175 - 1 754 - 87,70%
Total Capacity :20000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 0 - 0,00%
Farm Level 2: 1000 - $0 - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left1
Average Attendance - %17 757 - 88,79%
Average Income per Game$1,725,684
Year to Date Revenue$69,027,361
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$82,755,000
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$78,179,804
Farm Year To Date Expenses$0
Pro Salary Cap To Date$78,179,804
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$1,725,684
Farm Estimated Season Revenue$0
Pro Remaining Season Days5
Pro Expenses Per Days$759,220
Pro Estimated Expenses$3,796,100
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$3,796,100
Season Salary Cap$82,755,000
Estimate Under Maximum Salary Cap of $83,500,000$745,000
Estimate Over Minimum Salary Cap of $42,000,000 $40,755,000
Current Bank Account$71,378,806
Projected Bank Account$69,308,390

Pro Players Salaries

Alex Ovechkin $12,500,000 (2)
-Salary Remaining : $573,394
Charlie McAvoy $11,000,000 (5)
-Salary Remaining : $504,587
Sean Couturier $9,000,000 (5)
-Salary Remaining : $412,844
Evander Kane $6,250,000 (4)
-Salary Remaining : $286,697
Trevor Zegras $5,750,000 (4)
-Salary Remaining : $263,761
David Perron $5,150,000 (5)
-Salary Remaining : $236,239
Samuel Girard $5,000,000 (1)
-Salary Remaining : $229,358
Nick Foligno $4,000,000 (5)
-Salary Remaining : $183,486
Bowen Byram $3,080,000 (4)
-Salary Remaining : $141,284
Patrick Kane $2,750,000 (5)
-Salary Remaining : $126,147
Dante Fabbro $2,400,000 (1)
-Salary Remaining : $110,092
Robert Thomas $2,400,000 (2)
-Salary Remaining : $110,092
Jaroslav Halak $1,500,000 (4)
-Salary Remaining : $68,807
Linus Ullmark $1,325,000 (1)
-Salary Remaining : $60,780
Josh Brown $1,000,000 (2)
-Salary Remaining : $45,872
Chris Driedger $950,000 (2)
-Salary Remaining : $43,578
Logan Cooley $950,000 (3)
-Salary Remaining : $43,578
Justin Barron $925,000 (1)
-Salary Remaining : $42,431
Dylan Guenther $925,000 (2)
-Salary Remaining : $42,431
Kaiden Guhle $925,000 (2)
-Salary Remaining : $42,431
Mason Lohrei $925,000 (2)
-Salary Remaining : $42,431
Ty Dellandrea $900,000 (3)
-Salary Remaining : $41,284
Joe Veleno $825,000 (3)
-Salary Remaining : $37,844
Yegor Chinakhov $800,000 (4)
-Salary Remaining : $36,697
Shane Pinto $775,000 (3)
-Salary Remaining : $35,550
Ryan Poehling $750,000 (2)
-Salary Remaining : $34,404
Total Pro Players26
Salary Commitment
Year 2024 : $82,755,000
Year 2025 : $73,105,000
Year 2026 : $52,730,000
Year 2027 : $49,280,000
Salary Average Commitment
Year 2024 : $82,755,000
Year 2025 : $73,105,000
Year 2026 : $52,730,000
Year 2027 : $49,280,000
Salary Cap with 1 Way Contract
Year 2024 : $82,755,000
Year 2025 : $73,105,000
Year 2026 : $52,730,000
Year 2027 : $49,280,000

Farm Players Salaries

Kevin Labanc $320,000 (2)
Salary Remaining : $320,000
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 Players14
Salary Commitment
Year 2024 : $1,360,375
Year 2025 : $1,125,000
Year 2026 : $633,250
Year 2027 : $388,250
Salary Average Commitment
Year 2024 : $1,360,375
Year 2025 : $1,125,000
Year 2026 : $633,250
Year 2027 : $388,250

Philly Blazers



Arena Capacity - Ticket Price
Attendance - %

Arena NameCivic Center
Level 1: 6400 - $100 - 4 859 - 75,92%
Level 2: 5400 - $75 - 4 060 - 75,19%
Level 3: 3400 - $50 - 3 060 - 90,01%
Level 4: 4400 - $30 - 4 019 - 91,34%
Luxury : 2400 - $175 - 1 709 - 71,19%
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 Left1
Average Attendance - %17 706 - 80,48%
Average Income per Game$1,703,660
Year to Date Revenue$68,146,399
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$68,269,125
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$69,063,417
Farm Year To Date Expenses$0
Pro Salary Cap To Date$69,063,417
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$1,703,660
Farm Estimated Season Revenue$0
Pro Remaining Season Days5
Pro Expenses Per Days$626,322
Pro Estimated Expenses$3,131,610
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$3,131,610
Season Salary Cap$68,269,125
Estimate Under Maximum Salary Cap of $83,500,000$15,230,875
Estimate Over Minimum Salary Cap of $42,000,000 $26,269,125
Current Bank Account$132,163,796
Projected Bank Account$130,735,846

Pro Players Salaries

Ondrej Palat $8,250,000 (4)
-Salary Remaining : $378,440
Nathan MacKinnon $6,850,000 (3)
-Salary Remaining : $314,220
William Nylander $6,000,000 (4)
-Salary Remaining : $275,229
Mark Scheifele $6,000,000 (5)
-Salary Remaining : $275,229
Andre Burakovsky $5,400,000 (3)
-Salary Remaining : $247,706
Nikita Zadorov $3,750,000 (3)
-Salary Remaining : $172,018
Tyson Barrie $3,750,000 (2)
-Salary Remaining : $172,018
Tomas Tatar $3,750,000 (3)
-Salary Remaining : $172,018
Mario Ferraro $3,250,000 (4)
-Salary Remaining : $149,083
Brenden Dillon $3,100,000 (3)
-Salary Remaining : $142,202
Philipp Grubauer $2,750,000 (2)
-Salary Remaining : $126,147
Alex Iafallo $2,425,000 (1)
-Salary Remaining : $111,239
Jake Allen $2,000,000 (3)
-Salary Remaining : $91,743
Ryan Suter $2,000,000 (1)
-Salary Remaining : $91,743
Michael McLeod $950,000 (1)
-Salary Remaining : $43,578
Philip Tomasino $925,000 (1)
-Salary Remaining : $42,431
Will Borgen $900,000 (3)
-Salary Remaining : $41,284
Isac Lundestrom $874,125 (2)
-Salary Remaining : $40,097
Emil Lilleberg $870,000 (2)
-Salary Remaining : $39,908
Ty Smith $775,000 (3)
-Salary Remaining : $35,550
Taylor Raddysh $750,000 (1)
-Salary Remaining : $34,404
Ken Appleby $750,000 (4)
-Salary Remaining : $34,404
Fabian Zetterlund $750,000 (1)
-Salary Remaining : $34,404
Alexei Toropchenko $750,000 (2)
-Salary Remaining : $34,404
Parker Kelly $700,000 (2)
-Salary Remaining : $32,110
Total Pro Players25
Salary Commitment
Year 2024 : $68,269,125
Year 2025 : $60,469,125
Year 2026 : $50,775,000
Year 2027 : $24,250,000
Salary Average Commitment
Year 2024 : $68,269,125
Year 2025 : $60,469,125
Year 2026 : $50,775,000
Year 2027 : $24,250,000
Salary Cap with 1 Way Contract
Year 2024 : $68,269,125
Year 2025 : $60,469,125
Year 2026 : $50,775,000
Year 2027 : $24,250,000

Farm Players Salaries

Jake Virtanen $340,000 (4)
Salary Remaining : $340,000
Dominik Kahun $97,500 (2)
Salary Remaining : $97,500
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
Elmer Soderblom $84,250 (2)
Salary Remaining : $84,250
Nicholas Baptiste $78,750 (3)
Salary Remaining : $78,750
Vasily Ponomarev $77,500 (2)
Salary Remaining : $77,500
Samuel Morin $75,000 (3)
Salary Remaining : $75,000
Christian Wolanin $75,000 (3)
Salary Remaining : $75,000
Dominic Turgeon $75,000 (3)
Salary Remaining : $75,000
Sean Day $75,000 (4)
Salary Remaining : $75,000
Chase De Leo $75,000 (3)
Salary Remaining : $75,000
Anthony Richard $75,000 (4)
Salary Remaining : $75,000
Jake Dotchin $70,000 (2)
Salary Remaining : $70,000
Ian McCoshen $70,000 (3)
Salary Remaining : $70,000
Brett Lernout $70,000 (3)
Salary Remaining : $70,000
Total Farm Players17
Salary Commitment
Year 2024 : $1,601,250
Year 2025 : $1,601,250
Year 2026 : $1,272,000
Year 2027 : $660,750
Salary Average Commitment
Year 2024 : $1,601,250
Year 2025 : $1,601,250
Year 2026 : $1,272,000
Year 2027 : $660,750

Phoenix Roadrunners



Arena Capacity - Ticket Price
Attendance - %

Arena NameVeterans Memorial Coliseum
Level 1: 6000 - $100 - 4 932 - 82,20%
Level 2: 5000 - $75 - 4 092 - 81,84%
Level 3: 3000 - $52 - 2 474 - 82,46%
Level 4: 4000 - $30 - 3 898 - 97,44%
Luxury : 2000 - $175 - 1 724 - 86,20%
Total Capacity :20000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 0 - 0,00%
Farm Level 2: 1000 - $0 - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left1
Average Attendance - %17 119 - 85,60%
Average Income per Game$1,684,187
Year to Date Revenue$67,367,464
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$83,415,000
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$77,429,872
Farm Year To Date Expenses$0
Pro Salary Cap To Date$77,429,872
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$1,684,187
Farm Estimated Season Revenue$0
Pro Remaining Season Days5
Pro Expenses Per Days$765,275
Pro Estimated Expenses$3,826,375
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$3,826,375
Season Salary Cap$83,415,000
Estimate Under Maximum Salary Cap of $83,500,000$85,000
Estimate Over Minimum Salary Cap of $42,000,000 $41,415,000
Current Bank Account$48,659,449
Projected Bank Account$46,517,261

Pro Players Salaries

Drew Doughty $11,000,000 (1)
-Salary Remaining : $504,587
Jack Eichel $10,000,000 (4)
-Salary Remaining : $458,716
Brent Burns $7,500,000 (2)
-Salary Remaining : $344,037
Connor Hellebuyck $7,000,000 (1)
-Salary Remaining : $321,101
Bryan Rust $6,100,000 (4)
-Salary Remaining : $279,817
Charlie Coyle $6,000,000 (3)
-Salary Remaining : $275,229
Adam Henrique $5,825,000 (2)
-Salary Remaining : $267,202
Jonathan Marchessault $5,000,000 (3)
-Salary Remaining : $229,358
Scott Mayfield $3,500,000 (4)
-Salary Remaining : $160,550
Jordan Greenway $3,500,000 (5)
-Salary Remaining : $160,550
Sidney Crosby $3,000,000 (4)
-Salary Remaining : $137,615
Jakob Chychrun $2,600,000 (1)
-Salary Remaining : $119,266
Lars Eller $2,500,000 (2)
-Salary Remaining : $114,679
Devon Toews $2,350,000 (2)
-Salary Remaining : $107,798
Andrew Copp $2,300,000 (2)
-Salary Remaining : $105,505
Ethan Bear $1,375,000 (5)
-Salary Remaining : $63,073
Urho Vaakanainen $832,500 (2)
-Salary Remaining : $38,188
Alexander Nylander $832,500 (1)
-Salary Remaining : $38,188
Philipp Kurashev $750,000 (2)
-Salary Remaining : $34,404
Sam Montembeault $750,000 (3)
-Salary Remaining : $34,404
Frederick Gaudreau $700,000 (2)
-Salary Remaining : $32,110
Total Pro Players21
Salary Commitment
Year 2024 : $83,415,000
Year 2025 : $61,982,500
Year 2026 : $39,225,000
Year 2027 : $27,475,000
Salary Average Commitment
Year 2024 : $83,415,000
Year 2025 : $61,982,500
Year 2026 : $39,225,000
Year 2027 : $27,475,000
Salary Cap with 1 Way Contract
Year 2024 : $83,415,000
Year 2025 : $61,982,500
Year 2026 : $39,225,000
Year 2027 : $27,475,000

Farm Players Salaries

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

Quebec Nordiques



Arena Capacity - Ticket Price
Attendance - %

Arena NameColisee Quebec
Level 1: 6400 - $95 - 5 959 - 93,11%
Level 2: 5400 - $72 - 4 939 - 91,46%
Level 3: 3400 - $55 - 2 343 - 68,92%
Level 4: 4400 - $35 - 2 941 - 66,84%
Luxury : 2400 - $160 - 2 135 - 88,96%
Total Capacity :22000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 0 - 0,00%
Farm Level 2: 1000 - $0 - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left1
Average Attendance - %18 317 - 83,26%
Average Income per Game$1,868,903
Year to Date Revenue$74,756,103
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$82,070,000
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$77,704,648
Farm Year To Date Expenses$0
Pro Salary Cap To Date$77,704,648
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$1,868,903
Farm Estimated Season Revenue$0
Pro Remaining Season Days5
Pro Expenses Per Days$752,936
Pro Estimated Expenses$3,764,680
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$3,764,680
Season Salary Cap$82,070,000
Estimate Under Maximum Salary Cap of $83,500,000$1,430,000
Estimate Over Minimum Salary Cap of $42,000,000 $40,070,000
Current Bank Account$192,851,975
Projected Bank Account$190,956,198

Pro Players Salaries

Roman Josi $9,000,000 (5)
-Salary Remaining : $412,844
Victor Hedman $8,000,000 (3)
-Salary Remaining : $366,972
David Pastrnak $6,400,000 (4)
-Salary Remaining : $293,578
Alec Martinez $5,750,000 (5)
-Salary Remaining : $263,761
Mika Zibanejad $5,350,000 (1)
-Salary Remaining : $245,413
Brock Nelson $5,200,000 (4)
-Salary Remaining : $238,532
Jason Zucker $5,200,000 (4)
-Salary Remaining : $238,532
Kyle Connor $5,000,000 (4)
-Salary Remaining : $229,358
Brett Pesce $4,025,000 (2)
-Salary Remaining : $184,633
Jacob Markstrom $4,000,000 (3)
-Salary Remaining : $183,486
Mikael Granlund $3,750,000 (2)
-Salary Remaining : $172,018
Colton Sissons $3,450,000 (1)
-Salary Remaining : $158,257
Roope Hintz $3,000,000 (3)
-Salary Remaining : $137,615
Mattias Ekholm $3,000,000 (2)
-Salary Remaining : $137,615
Alex Wennberg $2,250,000 (2)
-Salary Remaining : $103,211
Sean Walker $2,000,000 (2)
-Salary Remaining : $91,743
Morgan Barron $1,300,000 (1)
-Salary Remaining : $59,633
Ryan Hartman $1,100,000 (3)
-Salary Remaining : $50,459
Nils Lundkvist $925,000 (1)
-Salary Remaining : $42,431
Jesper Boqvist $925,000 (1)
-Salary Remaining : $42,431
Juuso Parssinen $842,500 (1)
-Salary Remaining : $38,647
Erik Brannstrom $832,500 (2)
-Salary Remaining : $38,188
Cayden Primeau $770,000 (2)
-Salary Remaining : $35,321
Total Pro Players23
Salary Commitment
Year 2024 : $82,070,000
Year 2025 : $69,277,500
Year 2026 : $52,650,000
Year 2027 : $36,550,000
Salary Average Commitment
Year 2024 : $82,070,000
Year 2025 : $69,277,500
Year 2026 : $52,650,000
Year 2027 : $36,550,000
Salary Cap with 1 Way Contract
Year 2024 : $82,070,000
Year 2025 : $69,277,500
Year 2026 : $52,650,000
Year 2027 : $36,550,000

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 - 4 891 - 76,42%
Level 2: 5400 - $75 - 4 095 - 75,84%
Level 3: 3400 - $50 - 3 023 - 88,90%
Level 4: 4400 - $30 - 3 971 - 90,24%
Luxury : 2400 - $175 - 1 764 - 73,48%
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 Left0
Average Attendance - %17 743 - 80,65%
Average Income per Game$1,718,846
Year to Date Revenue$70,472,693
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$53,257,048
Farm Year To Date Expenses$0
Pro Salary Cap To Date$53,257,048
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days5
Pro Expenses Per Days$512,087
Pro Estimated Expenses$2,560,435
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$2,560,435
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$76,557,641
Projected Bank Account$73,997,206

Pro Players Salaries

Anders Lee $9,000,000 (3)
-Salary Remaining : $412,844
Nate Schmidt $6,000,000 (3)
-Salary Remaining : $275,229
Reilly Smith $5,750,000 (4)
-Salary Remaining : $263,761
Nino Niederreiter $4,000,000 (5)
-Salary Remaining : $183,486
Marcus Foligno $3,500,000 (1)
-Salary Remaining : $160,550
Brett Kulak $3,250,000 (4)
-Salary Remaining : $149,083
Mathieu Joseph $2,700,000 (5)
-Salary Remaining : $123,853
Cal Clutterbuck $2,500,000 (2)
-Salary Remaining : $114,679
Oliver Kylington $2,500,000 (5)
-Salary Remaining : $114,679
Alex Nedeljkovic $2,500,000 (3)
-Salary Remaining : $114,679
Alexis Lafreniere $2,000,000 (4)
-Salary Remaining : $91,743
Barclay Goodrow $1,000,000 (1)
-Salary Remaining : $45,872
Mikey Anderson $1,000,000 (2)
-Salary Remaining : $45,872
Mattias Janmark $1,000,000 (5)
-Salary Remaining : $45,872
Jake Sanderson $925,000 (1)
-Salary Remaining : $42,431
Reese Johnson $925,000 (1)
-Salary Remaining : $42,431
Thomas Harley $925,000 (1)
-Salary Remaining : $42,431
Alex Vlasic $900,000 (1)
-Salary Remaining : $41,284
Tanner Jeannot $850,000 (4)
-Salary Remaining : $38,991
Jake Evans $800,000 (3)
-Salary Remaining : $36,697
Lukas Sedlak $800,000 (3)
-Salary Remaining : $36,697
Cole Smith $792,500 (2)
-Salary Remaining : $36,353
Zach Bogosian $750,000 (3)
-Salary Remaining : $34,404
Louis Domingue $750,000 (4)
-Salary Remaining : $34,404
Spencer Martin $700,000 (3)
-Salary Remaining : $32,110
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 - 4 893 - 76,46%
Level 2: 5400 - $75 - 4 129 - 76,46%
Level 3: 3400 - $50 - 3 101 - 91,22%
Level 4: 4400 - $30 - 3 936 - 89,46%
Luxury : 2400 - $175 - 1 753 - 73,02%
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 Left1
Average Attendance - %17 812 - 80,96%
Average Income per Game$1,723,506
Year to Date Revenue$68,940,225
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$71,130,500
Farm Players Total Salaries$0
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$69,002,944
Farm Year To Date Expenses$0
Pro Salary Cap To Date$69,002,944
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$1,723,506
Farm Estimated Season Revenue$0
Pro Remaining Season Days5
Pro Expenses Per Days$652,573
Pro Estimated Expenses$3,262,865
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$3,262,865
Season Salary Cap$71,130,500
Estimate Under Maximum Salary Cap of $83,500,000$12,369,500
Estimate Over Minimum Salary Cap of $42,000,000 $29,130,500
Current Bank Account$178,738,427
Projected Bank Account$177,199,068

Pro Players Salaries

Timo Meier $10,000,000 (4)
-Salary Remaining : $458,716
Rasmus Ristolainen $5,400,000 (2)
-Salary Remaining : $247,706
Mikael Backlund $5,350,000 (3)
-Salary Remaining : $245,413
Lawson Crouse $4,600,000 (5)
-Salary Remaining : $211,009
Nick Schmaltz $4,500,000 (4)
-Salary Remaining : $206,422
Tyler Bertuzzi $4,250,000 (3)
-Salary Remaining : $194,954
Ilya Sorokin $4,000,000 (3)
-Salary Remaining : $183,486
Jaccob Slavin $3,900,000 (2)
-Salary Remaining : $178,899
Brandon Montour $3,850,000 (2)
-Salary Remaining : $176,606
Brandon Carlo $3,500,000 (4)
-Salary Remaining : $160,550
Pierre-Luc Dubois $3,350,000 (1)
-Salary Remaining : $153,670
Noah Cates $2,625,000 (2)
-Salary Remaining : $120,413
Martin Necas $2,500,000 (2)
-Salary Remaining : $114,679
Kirby Dach $2,500,000 (4)
-Salary Remaining : $114,679
Yakov Trenin $1,700,000 (5)
-Salary Remaining : $77,982
Nick Perbix $1,125,000 (1)
-Salary Remaining : $51,606
Juuso Valimaki $1,100,000 (1)
-Salary Remaining : $50,459
Nils Hoglander $1,000,000 (3)
-Salary Remaining : $45,872
Conor Timmins $950,000 (1)
-Salary Remaining : $43,578
Alex Laferriere $875,000 (2)
-Salary Remaining : $40,138
Logan Stankoven $867,500 (3)
-Salary Remaining : $39,794
Timothy Liljegren $863,000 (2)
-Salary Remaining : $39,587
Logan Thompson $775,000 (5)
-Salary Remaining : $35,550
Ty Emberson $775,000 (1)
-Salary Remaining : $35,550
Justus Annunen $775,000 (3)
-Salary Remaining : $35,550
Total Pro Players25
Salary Commitment
Year 2024 : $71,130,500
Year 2025 : $63,830,500
Year 2026 : $43,817,500
Year 2027 : $27,575,000
Salary Average Commitment
Year 2024 : $71,130,500
Year 2025 : $63,830,500
Year 2026 : $43,817,500
Year 2027 : $27,575,000
Salary Cap with 1 Way Contract
Year 2024 : $71,130,500
Year 2025 : $63,830,500
Year 2026 : $43,817,500
Year 2027 : $27,575,000

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 - 4 970 - 82,83%
Level 2: 5000 - $75 - 4 163 - 83,26%
Level 3: 3000 - $50 - 2 954 - 98,47%
Level 4: 4000 - $30 - 3 936 - 98,41%
Luxury : 2000 - $175 - 1 756 - 87,81%
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 Left1
Average Attendance - %17 779 - 88,90%
Average Income per Game$1,727,906
Year to Date Revenue$69,116,251
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$82,225,000
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$78,453,232
Farm Year To Date Expenses$0
Pro Salary Cap To Date$78,453,232
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$1,727,906
Farm Estimated Season Revenue$0
Pro Remaining Season Days5
Pro Expenses Per Days$754,358
Pro Estimated Expenses$3,771,790
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$3,771,790
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$179,222,222
Projected Bank Account$177,178,338

Pro Players Salaries

Brayden Point $9,000,000 (4)
-Salary Remaining : $412,844
Nikita Kucherov $9,000,000 (2)
-Salary Remaining : $412,844
Alex Pietrangelo $8,000,000 (4)
-Salary Remaining : $366,972
Leon Draisaitl $8,000,000 (3)
-Salary Remaining : $366,972
John Carlson $8,000,000 (3)
-Salary Remaining : $366,972
Kirill Kaprizov $5,000,000 (2)
-Salary Remaining : $229,358
Nikolaj Ehlers $4,750,000 (4)
-Salary Remaining : $217,890
Vince Dunn $4,000,000 (4)
-Salary Remaining : $183,486
Conor Garland $4,000,000 (4)
-Salary Remaining : $183,486
Mike Matheson $3,500,000 (2)
-Salary Remaining : $160,550
Niko Mikkola $3,000,000 (5)
-Salary Remaining : $137,615
Erik Haula $2,500,000 (4)
-Salary Remaining : $114,679
Adam Lowry $2,500,000 (3)
-Salary Remaining : $114,679
Jake Oettinger $2,400,000 (1)
-Salary Remaining : $110,092
Pyotr Kochetkov $2,000,000 (2)
-Salary Remaining : $91,743
Jackson LaCombe $925,000 (1)
-Salary Remaining : $42,431
Dylan DeMelo $900,000 (1)
-Salary Remaining : $41,284
Samuel Ersson $842,500 (1)
-Salary Remaining : $38,647
Arthur Kaliyev $832,500 (1)
-Salary Remaining : $38,188
Pavel Dorofeyev $825,000 (3)
-Salary Remaining : $37,844
Kevin Stenlund $750,000 (4)
-Salary Remaining : $34,404
Scott Perunovich $750,000 (1)
-Salary Remaining : $34,404
Justin Bailey $750,000 (3)
-Salary Remaining : $34,404
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 - 4 883 - 76,29%
Level 2: 5400 - $75 - 4 112 - 76,14%
Level 3: 3400 - $50 - 3 099 - 91,13%
Level 4: 4400 - $30 - 4 006 - 91,04%
Luxury : 2400 - $175 - 1 715 - 71,47%
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 Left1
Average Attendance - %17 814 - 80,97%
Average Income per Game$1,714,916
Year to Date Revenue$68,596,622
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$44,890,800
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$43,479,109
Farm Year To Date Expenses$0
Pro Salary Cap To Date$43,479,109
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$1,714,916
Farm Estimated Season Revenue$0
Pro Remaining Season Days5
Pro Expenses Per Days$411,842
Pro Estimated Expenses$2,059,210
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$2,059,210
Season Salary Cap$44,890,800
Estimate Under Maximum Salary Cap of $83,500,000$38,609,200
Estimate Over Minimum Salary Cap of $42,000,000 $2,890,800
Current Bank Account$202,991,247
Projected Bank Account$202,646,953

Pro Players Salaries

Jakub Voracek $6,250,000 (2)
-Salary Remaining : $286,697
Alex Goligoski $5,000,000 (3)
-Salary Remaining : $229,358
TJ Brodie $5,000,000 (3)
-Salary Remaining : $229,358
Jonas Siegenthaler $4,250,000 (5)
-Salary Remaining : $194,954
Olli Maatta $4,083,300 (2)
-Salary Remaining : $187,307
Jacob Bryson $1,900,000 (5)
-Salary Remaining : $87,156
Jake Bean $1,900,000 (1)
-Salary Remaining : $87,156
Nick Cousins $1,500,000 (1)
-Salary Remaining : $68,807
Barrett Hayton $1,420,000 (2)
-Salary Remaining : $65,138
Philippe Myers $1,400,000 (5)
-Salary Remaining : $64,220
Dylan Samberg $1,300,000 (2)
-Salary Remaining : $59,633
Juraj Slafkovsky $950,000 (2)
-Salary Remaining : $43,578
Leo Carlsson $950,000 (3)
-Salary Remaining : $43,578
Alexander Holtz $925,000 (1)
-Salary Remaining : $42,431
Kent Johnson $925,000 (1)
-Salary Remaining : $42,431
Jack Quinn $925,000 (2)
-Salary Remaining : $42,431
Braden Schneider $925,000 (1)
-Salary Remaining : $42,431
Elliot Desnoyers $862,500 (5)
-Salary Remaining : $39,564
Nicholas Robertson $775,000 (4)
-Salary Remaining : $35,550
Bobby McMann $750,000 (1)
-Salary Remaining : $34,404
Givani Smith $750,000 (1)
-Salary Remaining : $34,404
Ivan Prosvetov $750,000 (2)
-Salary Remaining : $34,404
Kyle Burroughs $700,000 (2)
-Salary Remaining : $32,110
Alex Stalock $700,000 (2)
-Salary Remaining : $32,110
Total Pro Players24
Salary Commitment
Year 2024 : $44,890,800
Year 2025 : $37,215,800
Year 2026 : $20,137,500
Year 2027 : $9,187,500
Salary Average Commitment
Year 2024 : $43,970,800
Year 2025 : $36,295,800
Year 2026 : $20,137,500
Year 2027 : $9,187,500
Salary Cap with 1 Way Contract
Year 2024 : $44,890,800
Year 2025 : $37,215,800
Year 2026 : $20,137,500
Year 2027 : $9,187,500

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
Brad Lambert $95,000 (3)
Salary Remaining : $95,000
Brandt Clarke $92,500 (2)
Salary Remaining : $92,500
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
Cole Schwindt $83,250 (4)
Salary Remaining : $83,250
Zane McIntyre $77,500 (5)
Salary Remaining : $77,500
Ben Meyers $77,500 (1)
Salary Remaining : $77,500
Nic Petan $75,000 (1)
Salary Remaining : $75,000
Hugh McGing $75,000 (4)
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 : $1,762,000
Year 2025 : $1,417,000
Year 2026 : $892,750
Year 2027 : $370,750
Salary Average Commitment
Year 2024 : $1,737,000
Year 2025 : $1,392,000
Year 2026 : $867,750
Year 2027 : $345,750

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameWinnipeg Arena
Level 1: 6400 - $100 - 4 887 - 76,36%
Level 2: 5400 - $75 - 4 166 - 77,15%
Level 3: 3400 - $50 - 3 025 - 88,96%
Level 4: 4400 - $30 - 3 950 - 89,78%
Luxury : 2400 - $175 - 1 748 - 72,83%
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 Left1
Average Attendance - %17 776 - 80,80%
Average Income per Game$1,720,988
Year to Date Revenue$68,839,524
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$61,927,000
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$55,722,201
Farm Year To Date Expenses$0
Pro Salary Cap To Date$55,722,201
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$1,720,988
Farm Estimated Season Revenue$0
Pro Remaining Season Days5
Pro Expenses Per Days$568,138
Pro Estimated Expenses$2,840,690
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$2,840,690
Season Salary Cap$61,927,000
Estimate Under Maximum Salary Cap of $83,500,000$21,573,000
Estimate Over Minimum Salary Cap of $42,000,000 $19,927,000
Current Bank Account$247,385,398
Projected Bank Account$246,265,696

Pro Players Salaries

Jack Hughes $8,500,000 (3)
-Salary Remaining : $389,908
Antti Raanta $5,000,000 (1)
-Salary Remaining : $229,358
Jake Guentzel $5,000,000 (4)
-Salary Remaining : $229,358
Brian Dumoulin $4,100,000 (4)
-Salary Remaining : $188,073
Elias Pettersson $4,000,000 (1)
-Salary Remaining : $183,486
Milan Lucic $4,000,000 (1)
-Salary Remaining : $183,486
Elias Lindholm $3,850,000 (2)
-Salary Remaining : $176,606
Robby Fabbri $3,500,000 (4)
-Salary Remaining : $160,550
Josh Morrissey $3,150,000 (1)
-Salary Remaining : $144,495
K'Andre Miller $3,098,000 (3)
-Salary Remaining : $142,110
Nick Jensen $3,000,000 (1)
-Salary Remaining : $137,615
Drake Batherson $2,500,000 (1)
-Salary Remaining : $114,679
Vladislav Namestnikov $2,000,000 (5)
-Salary Remaining : $91,743
Michael Bunting $1,150,000 (4)
-Salary Remaining : $52,752
Adam Fantilli $950,000 (3)
-Salary Remaining : $43,578
Luke Hughes $925,000 (2)
-Salary Remaining : $42,431
Dmitri Voronkov $925,000 (2)
-Salary Remaining : $42,431
Tye Kartye $867,500 (2)
-Salary Remaining : $39,794
Morgan Frost $863,000 (2)
-Salary Remaining : $39,587
Jack LaFontaine $838,500 (4)
-Salary Remaining : $38,463
Egor Zamula $775,000 (3)
-Salary Remaining : $35,550
Lukas Dostal $775,000 (3)
-Salary Remaining : $35,550
Phillip Di Giuseppe $750,000 (4)
-Salary Remaining : $34,404
Gavin Bayreuther $710,000 (2)
-Salary Remaining : $32,569
Derek Grant $700,000 (1)
-Salary Remaining : $32,110
Total Pro Players25
Salary Commitment
Year 2024 : $61,927,000
Year 2025 : $39,577,000
Year 2026 : $31,436,500
Year 2027 : $17,338,500
Salary Average Commitment
Year 2024 : $61,927,000
Year 2025 : $39,577,000
Year 2026 : $31,436,500
Year 2027 : $17,338,500
Salary Cap with 1 Way Contract
Year 2024 : $61,927,000
Year 2025 : $39,577,000
Year 2026 : $31,436,500
Year 2027 : $17,338,500

Farm Players Salaries

Colin Miller $170,000 (5)
Salary Remaining : $170,000
David Jiricek $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
Filip Roos $92,500 (1)
Salary Remaining : $92,500
Vladimir Tkachev $92,500 (4)
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
Cole Koepke $84,250 (1)
Salary Remaining : $84,250
Wade Allison $82,000 (5)
Salary Remaining : $82,000
Lukas Rousek $77,500 (1)
Salary Remaining : $77,500
Jacob Peterson $77,500 (2)
Salary Remaining : $77,500
Kyle Capobianco $77,500 (5)
Salary Remaining : $77,500
Ian Mitchell $77,500 (1)
Salary Remaining : $77,500
Declan Chisholm $77,500 (3)
Salary Remaining : $77,500
Jack Studnicka $75,000 (2)
Salary Remaining : $75,000
Jordan Gross $75,000 (3)
Salary Remaining : $75,000
Liam Foudy $75,000 (3)
Salary Remaining : $75,000
Mike Hardman $75,000 (2)
Salary Remaining : $75,000
Robin Salo $75,000 (1)
Salary Remaining : $75,000
Fredrik Karlstrom $75,000 (1)
Salary Remaining : $75,000
Brogan Rafferty $75,000 (3)
Salary Remaining : $75,000
Jake Bischoff $70,000 (2)
Salary Remaining : $70,000
Marc Michaelis $70,000 (3)
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 Players28
Salary Commitment
Year 2024 : $2,323,750
Year 2025 : $1,327,000
Year 2026 : $950,000
Year 2027 : $422,000
Salary Average Commitment
Year 2024 : $2,278,875
Year 2025 : $1,282,125
Year 2026 : $914,625
Year 2027 : $379,500

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 $136,551,112 $80,560,000 $2,940,000 $38,560,000 231235
Baltimore Blades $35,190,418 $59,117,500 $24,382,500 $17,117,500 232346
Birmingham Bulls $225,892,200 $52,775,000 $30,725,000 $10,775,000 251742
Calgary Cowboys $95,047,662 $49,099,999 $34,400,001 $7,099,999 251843
Chicago Cougars $311,056,697 $49,420,500 $34,079,500 $7,420,500 232043
Cincinnati Stingers $259,873,895 $80,025,358 $3,474,642 $38,025,358 222345
Cleveland Crusaders $107,211,813 $68,075,000 $15,425,000 $26,075,000 241236
Dayton Firebirds $11,972,208 $79,902,500 $3,597,500 $37,902,500 242347
Denver Spurs $75,748,174 $70,419,125 $13,080,875 $28,419,125 231437
Detroit Gladiators $254,315,798 $78,132,500 $5,367,500 $36,132,500 231134
Halifax Icebreakers $161,268,032 $60,417,125 $23,082,875 $18,417,125 252045
Houston Aeros $150,659,811 $60,950,000 $22,550,000 $18,950,000 241842
Indiana Racers $101,493,222 $79,062,500 $4,437,500 $37,062,500 251540
Laval Chiefs $165,380,512 $80,725,000 $2,775,000 $38,725,000 242246
Los Angeles Sharks $25,132,855 $82,379,000 $1,121,000 $40,379,000 242650
Manhattan Raiders $41,156,606 $82,942,500 $557,500 $40,942,500 241236
Miami ScreamingEagles $15,992,336 $82,125,000 $1,375,000 $40,125,000 231235
Michigan Stags $101,982,872 $83,290,925 $209,075 $41,290,925 232548
Minnesota FightingSaints $151,075,021 $49,275,000 $34,225,000 $7,275,000 231538
New England Whalers $92,276,911 $74,450,000 $9,050,000 $32,450,000 241539
New Jersey Knights $39,960,995 $76,132,500 $7,367,500 $34,132,500 242044
New York GoldenBlades $107,362,876 $47,097,500 $36,402,500 $5,097,500 241034
Orlando SolarBears $9,027,160 $83,120,000 $380,000 $41,120,000 222547
Ottawa Nationals $71,378,806 $82,755,000 $745,000 $40,755,000 261440
Philly Blazers $132,163,796 $68,269,125 $15,230,875 $26,269,125 251742
Phoenix Roadrunners $48,659,449 $83,415,000 $85,000 $41,415,000 211536
Quebec Nordiques $192,851,975 $82,070,000 $1,430,000 $40,070,000 232144
San Diego Mariners $76,557,641 $55,817,500 $27,682,500 $13,817,500 252045
San Francisco Shamrocks $178,738,427 $71,130,500 $12,369,500 $29,130,500 251338
Toronto Toros $179,222,222 $82,225,000 $1,275,000 $40,225,000 232144
Vancouver Grizzlies $202,991,247 $44,890,800 $38,609,200 $2,890,800 241842
Winnipeg Jets $247,385,398 $61,927,000 $21,573,000 $19,927,000 252853