Connexion

Alberta Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameNorthlands Coliseum
Level 1: 6000 - $105 - 4 684 - 78,06%
Level 2: 5000 - $80 - 3 815 - 76,30%
Level 3: 3000 - $50 - 2 953 - 98,43%
Level 4: 4000 - $35 - 2 835 - 70,87%
Luxury : 2000 - $185 - 1 646 - 82,28%
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 Left28
Average Attendance - %15 931 - 79,66%
Average Income per Game$1,685,285
Year to Date Revenue$21,908,701
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$79,560,000
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$24,816,872
Farm Year To Date Expenses$0
Pro Salary Cap To Date$24,816,872
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$47,187,971
Farm Estimated Season Revenue$0
Pro Remaining Season Days75
Pro Expenses Per Days$729,908
Pro Estimated Expenses$54,743,100
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$54,743,100
Season Salary Cap$79,560,000
Estimate Under Maximum Salary Cap of $83,500,000$3,940,000
Estimate Over Minimum Salary Cap of $42,000,000 $37,560,000
Current Bank Account$142,758,389
Projected Bank Account$135,203,260

Pro Players Salaries

Matthew Tkachuk $11,250,000 (5)
-Salary Remaining : $7,740,826
Steven Stamkos $9,500,000 (1)
-Salary Remaining : $6,536,697
Erik Cernak $6,760,000 (5)
-Salary Remaining : $4,651,376
Gustav Nyquist $6,000,000 (1)
-Salary Remaining : $4,128,440
Jordan Staal $6,000,000 (1)
-Salary Remaining : $4,128,440
Mikko Rantanen $6,000,000 (4)
-Salary Remaining : $4,128,440
Jean-Gabriel Pageau $4,500,000 (5)
-Salary Remaining : $3,096,330
Brady Tkachuk $4,000,000 (2)
-Salary Remaining : $2,752,294
Jake DeBrusk $4,000,000 (4)
-Salary Remaining : $2,752,294
Tristan Jarry $3,500,000 (3)
-Salary Remaining : $2,408,257
Ryan Pulock $3,340,000 (2)
-Salary Remaining : $2,298,165
Nick Jensen $3,000,000 (1)
-Salary Remaining : $2,064,220
Ian Cole $3,000,000 (1)
-Salary Remaining : $2,064,220
Trevor Moore $1,500,000 (3)
-Salary Remaining : $1,032,110
Michael Rasmussen $1,000,000 (2)
-Salary Remaining : $688,073
Isaak Phillips $842,500 (1)
-Salary Remaining : $579,702
Akira Schmid $842,500 (1)
-Salary Remaining : $579,702
Noah Juulsen $775,000 (5)
-Salary Remaining : $533,257
Daniil Tarasov $750,000 (2)
-Salary Remaining : $516,055
Michael Amadio $750,000 (4)
-Salary Remaining : $516,055
Gustav Lindstrom $750,000 (1)
-Salary Remaining : $516,055
Haydn Fleury $750,000 (4)
-Salary Remaining : $516,055
Jonny Brodzinski $750,000 (3)
-Salary Remaining : $516,055
Total Pro Players23
Salary Commitment
Year 2024 : $79,560,000
Year 2025 : $49,625,000
Year 2026 : $40,535,000
Year 2027 : $34,785,000
Salary Average Commitment
Year 2024 : $79,560,000
Year 2025 : $49,625,000
Year 2026 : $40,535,000
Year 2027 : $34,785,000
Salary Cap with 1 Way Contract
Year 2024 : $79,560,000
Year 2025 : $49,625,000
Year 2026 : $40,535,000
Year 2027 : $34,785,000

Farm Players Salaries

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

Baltimore Blades



Arena Capacity - Ticket Price
Attendance - %

Arena NameBaltimore Arena
Level 1: 6400 - $100 - 4 921 - 76,89%
Level 2: 5400 - $75 - 4 106 - 76,04%
Level 3: 3400 - $50 - 3 093 - 90,98%
Level 4: 4400 - $30 - 4 022 - 91,41%
Luxury : 2400 - $175 - 1 790 - 74,57%
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 Left27
Average Attendance - %17 933 - 81,51%
Average Income per Game$1,735,768
Year to Date Revenue$24,300,757
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$68,667,500
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$20,852,936
Farm Year To Date Expenses$0
Pro Salary Cap To Date$20,852,936
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$46,865,746
Farm Estimated Season Revenue$0
Pro Remaining Season Days75
Pro Expenses Per Days$629,977
Pro Estimated Expenses$47,248,275
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$47,248,275
Season Salary Cap$68,667,500
Estimate Under Maximum Salary Cap of $83,500,000$14,832,500
Estimate Over Minimum Salary Cap of $42,000,000 $26,667,500
Current Bank Account$30,699,193
Projected Bank Account$30,316,664

Pro Players Salaries

Jacob Trouba $8,000,000 (3)
-Salary Remaining : $5,504,587
Cam Atkinson $7,375,000 (1)
-Salary Remaining : $5,074,541
Ryan O'Reilly $6,000,000 (4)
-Salary Remaining : $4,128,440
William Nylander $6,000,000 (4)
-Salary Remaining : $4,128,440
Spencer Knight $4,500,000 (4)
-Salary Remaining : $3,096,330
Petr Mrazek $4,400,000 (3)
-Salary Remaining : $3,027,523
Josh Manson $4,250,000 (1)
-Salary Remaining : $2,924,312
David Savard $4,000,000 (2)
-Salary Remaining : $2,752,294
Christian Dvorak $3,450,000 (4)
-Salary Remaining : $2,373,853
Joel Edmundson $3,100,000 (1)
-Salary Remaining : $2,133,028
Alexander Romanov $2,500,000 (1)
-Salary Remaining : $1,720,183
Radek Faksa $2,500,000 (2)
-Salary Remaining : $1,720,183
Brock McGinn $2,300,000 (2)
-Salary Remaining : $1,582,569
Rem Pitlick $1,100,000 (2)
-Salary Remaining : $756,881
Dylan Gambrell $950,000 (4)
-Salary Remaining : $653,670
Pavel Mintyukov $950,000 (3)
-Salary Remaining : $653,670
Cole Sillinger $925,000 (1)
-Salary Remaining : $636,468
Shakir Mukhamadullin $925,000 (2)
-Salary Remaining : $636,468
Dawson Mercer $925,000 (1)
-Salary Remaining : $636,468
Jake Neighbours $842,500 (2)
-Salary Remaining : $579,702
Aliaksei Protas $775,000 (4)
-Salary Remaining : $533,257
Morgan Geekie $750,000 (1)
-Salary Remaining : $516,055
Fabian Zetterlund $750,000 (1)
-Salary Remaining : $516,055
Anthony Stolarz $700,000 (2)
-Salary Remaining : $481,651
Michael McCarron $700,000 (2)
-Salary Remaining : $481,651
Total Pro Players25
Salary Commitment
Year 2024 : $68,667,500
Year 2025 : $48,092,500
Year 2026 : $35,025,000
Year 2027 : $21,675,000
Salary Average Commitment
Year 2024 : $68,667,500
Year 2025 : $48,092,500
Year 2026 : $35,025,000
Year 2027 : $21,675,000
Salary Cap with 1 Way Contract
Year 2024 : $68,667,500
Year 2025 : $48,092,500
Year 2026 : $35,025,000
Year 2027 : $21,675,000

Farm Players Salaries

Craig Smith $475,000 (1)
Salary Remaining : $475,000
Jonathan Bernier $325,000 (1)
Salary Remaining : $325,000
Riley Stillman $135,000 (1)
Salary Remaining : $135,000
Shane Wright $95,000 (3)
Salary Remaining : $95,000
Nikolay Goldobin $90,000 (3)
Salary Remaining : $90,000
Vincent Iorio $86,750 (2)
Salary Remaining : $86,750
Maksymilian Szuber $85,750 (3)
Salary Remaining : $85,750
Sam Poulin $83,250 (1)
Salary Remaining : $83,250
Leevi Merilainen $83,000 (2)
Salary Remaining : $83,000
Mason Morelli $77,500 (5)
Salary Remaining : $77,500
Nikita Alexandrov $77,500 (1)
Salary Remaining : $77,500
William Lockwood $77,500 (1)
Salary Remaining : $77,500
Dylan Coghlan $77,500 (1)
Salary Remaining : $77,500
Alex Belzile $77,500 (4)
Salary Remaining : $77,500
Samuel Laberge $77,500 (5)
Salary Remaining : $77,500
Nick Caamano $77,500 (1)
Salary Remaining : $77,500
Matthew Highmore $75,000 (4)
Salary Remaining : $75,000
Vinni Lettieri $75,000 (2)
Salary Remaining : $75,000
Arturs Silovs $75,000 (1)
Salary Remaining : $75,000
Mitchell Stephens $75,000 (4)
Salary Remaining : $75,000
Tyler Graovac $70,000 (1)
Salary Remaining : $70,000
Total Farm Players21
Salary Commitment
Year 2024 : $2,371,250
Year 2025 : $898,000
Year 2026 : $653,250
Year 2027 : $382,500
Salary Average Commitment
Year 2024 : $2,371,250
Year 2025 : $898,000
Year 2026 : $653,250
Year 2027 : $382,500

Birmingham Bulls



Arena Capacity - Ticket Price
Attendance - %

Arena NameJefferson County Civic Center
Level 1: 6400 - $100 - 4 806 - 75,10%
Level 2: 5400 - $75 - 4 070 - 75,37%
Level 3: 3400 - $55 - 2 315 - 68,10%
Level 4: 4400 - $30 - 4 011 - 91,15%
Luxury : 2400 - $175 - 1 706 - 71,10%
Total Capacity :22000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 0 - 0,00%
Farm Level 2: 1000 - $0 - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left28
Average Attendance - %16 909 - 76,86%
Average Income per Game$1,665,210
Year to Date Revenue$21,647,727
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$48,095,175
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$17,373,960
Farm Year To Date Expenses$0
Pro Salary Cap To Date$17,373,960
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$46,625,874
Farm Estimated Season Revenue$0
Pro Remaining Season Days75
Pro Expenses Per Days$441,240
Pro Estimated Expenses$33,093,000
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$33,093,000
Season Salary Cap$48,095,175
Estimate Under Maximum Salary Cap of $83,500,000$35,404,825
Estimate Over Minimum Salary Cap of $42,000,000 $6,095,175
Current Bank Account$211,891,891
Projected Bank Account$225,424,765

Pro Players Salaries

Gabriel Landeskog $7,500,000 (4)
-Salary Remaining : $5,160,550
Tim Stutzle $5,000,000 (5)
-Salary Remaining : $3,440,367
Connor Murphy $4,400,000 (1)
-Salary Remaining : $3,027,523
Marcus Pettersson $4,025,175 (4)
-Salary Remaining : $2,769,616
Mikael Granlund $3,750,000 (2)
-Salary Remaining : $2,580,275
James Reimer $3,100,000 (1)
-Salary Remaining : $2,133,028
Joonas Korpisalo $2,200,000 (2)
-Salary Remaining : $1,513,761
Jeremy Lauzon $2,000,000 (5)
-Salary Remaining : $1,376,147
Sean Walker $2,000,000 (2)
-Salary Remaining : $1,376,147
Jamie Oleksiak $1,962,500 (1)
-Salary Remaining : $1,350,344
Blake Lizotte $1,675,000 (5)
-Salary Remaining : $1,152,523
Ryan Donato $1,200,000 (4)
-Salary Remaining : $825,688
Colin Blackwell $1,200,000 (4)
-Salary Remaining : $825,688
Derick Brassard $1,000,000 (2)
-Salary Remaining : $688,073
Philip Tomasino $925,000 (1)
-Salary Remaining : $636,468
Quinton Byfield $832,500 (1)
-Salary Remaining : $572,821
Erik Gustafsson $825,000 (5)
-Salary Remaining : $567,661
Michael Pezzetta $800,000 (1)
-Salary Remaining : $550,459
Jacob Larsson $750,000 (4)
-Salary Remaining : $516,055
Logan O'Connor $750,000 (3)
-Salary Remaining : $516,055
Steven Santini $750,000 (3)
-Salary Remaining : $516,055
Hudson Fasching $750,000 (3)
-Salary Remaining : $516,055
Mark Jankowski $700,000 (2)
-Salary Remaining : $481,651
Total Pro Players23
Salary Commitment
Year 2024 : $48,095,175
Year 2025 : $36,075,175
Year 2026 : $26,425,175
Year 2027 : $24,175,175
Salary Average Commitment
Year 2024 : $48,095,175
Year 2025 : $36,075,175
Year 2026 : $26,425,175
Year 2027 : $24,175,175
Salary Cap with 1 Way Contract
Year 2024 : $48,095,175
Year 2025 : $36,075,175
Year 2026 : $26,425,175
Year 2027 : $24,175,175

Farm Players Salaries

Jiri Kulich $95,000 (3)
Salary Remaining : $95,000
Marco Kasper $95,000 (2)
Salary Remaining : $95,000
Sean Farrell $90,000 (2)
Salary Remaining : $90,000
Tyler Kleven $90,000 (2)
Salary Remaining : $90,000
Tristan Luneau $87,000 (3)
Salary Remaining : $87,000
Justin Sourdif $86,750 (2)
Salary Remaining : $86,750
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 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 Players16
Salary Commitment
Year 2024 : $1,325,000
Year 2025 : $1,241,750
Year 2026 : $740,000
Year 2027 : $310,000
Salary Average Commitment
Year 2024 : $1,325,000
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 - 4 898 - 76,54%
Level 2: 5400 - $75 - 4 208 - 77,92%
Level 3: 3400 - $55 - 2 364 - 69,54%
Level 4: 4400 - $30 - 3 953 - 89,84%
Luxury : 2400 - $175 - 1 747 - 72,78%
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 Left27
Average Attendance - %17 171 - 78,05%
Average Income per Game$1,699,691
Year to Date Revenue$23,795,676
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$51,099,124
Farm Players Total Salaries$0
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$15,939,166
Farm Year To Date Expenses$0
Pro Salary Cap To Date$15,939,166
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$45,891,661
Farm Estimated Season Revenue$0
Pro Remaining Season Days75
Pro Expenses Per Days$468,799
Pro Estimated Expenses$35,159,925
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$35,159,925
Season Salary Cap$51,099,124
Estimate Under Maximum Salary Cap of $83,500,000$32,400,876
Estimate Over Minimum Salary Cap of $42,000,000 $9,099,124
Current Bank Account$83,147,182
Projected Bank Account$93,878,918

Pro Players Salaries

Jordan Eberle $7,000,000 (3)
-Salary Remaining : $4,816,514
Jonas Brodin $4,750,000 (1)
-Salary Remaining : $3,268,349
Jack Roslovic $4,000,000 (5)
-Salary Remaining : $2,752,294
Vitek Vanecek $3,550,000 (4)
-Salary Remaining : $2,442,661
Brandon Tanev $3,500,000 (3)
-Salary Remaining : $2,408,257
Brendan Smith $3,350,000 (2)
-Salary Remaining : $2,305,046
Pierre Engvall $3,000,000 (4)
-Salary Remaining : $2,064,220
Joel Farabee $3,000,000 (3)
-Salary Remaining : $2,064,220
Jordan Martinook $2,700,000 (5)
-Salary Remaining : $1,857,798
Dan Vladar $2,200,000 (5)
-Salary Remaining : $1,513,761
Filip Chytil $2,000,000 (2)
-Salary Remaining : $1,376,147
Adam Pelech $1,925,000 (1)
-Salary Remaining : $1,324,541
Jack McBain $1,599,999 (3)
-Salary Remaining : $1,100,917
Noel Acciari $1,250,000 (4)
-Salary Remaining : $860,092
Braden Schneider $925,000 (1)
-Salary Remaining : $636,468
Casey Mittelstadt $874,125 (1)
-Salary Remaining : $601,462
Jayden Struble $867,500 (2)
-Salary Remaining : $596,904
Simon Holmstrom $832,500 (1)
-Salary Remaining : $572,821
Dakota Joshua $800,000 (4)
-Salary Remaining : $550,459
Johnathan Kovacevic $775,000 (5)
-Salary Remaining : $533,257
Kaapo Kahkonen $750,000 (3)
-Salary Remaining : $516,055
Jaycob Megna $750,000 (3)
-Salary Remaining : $516,055
Dakota Mermis $700,000 (2)
-Salary Remaining : $481,651
Total Pro Players23
Salary Commitment
Year 2024 : $51,099,124
Year 2025 : $41,792,499
Year 2026 : $34,874,999
Year 2027 : $18,275,000
Salary Average Commitment
Year 2024 : $51,099,124
Year 2025 : $41,792,499
Year 2026 : $34,874,999
Year 2027 : $18,275,000
Salary Cap with 1 Way Contract
Year 2024 : $51,099,124
Year 2025 : $41,792,499
Year 2026 : $34,874,999
Year 2027 : $18,275,000

Farm Players Salaries

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

Chicago Cougars



Arena Capacity - Ticket Price
Attendance - %

Arena NameInternational Amphitheater
Level 1: 6400 - $100 - 4 855 - 75,86%
Level 2: 5400 - $75 - 4 178 - 77,36%
Level 3: 3400 - $55 - 2 310 - 67,95%
Level 4: 4400 - $30 - 4 141 - 94,12%
Luxury : 2400 - $175 - 1 698 - 70,76%
Total Capacity :22000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 0 - 0,00%
Farm Level 2: 1000 - $0 - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %17 182 - 78,10%
Average Income per Game$1,684,119
Year to Date Revenue$23,577,668
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$48,720,500
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$15,197,218
Farm Year To Date Expenses$0
Pro Salary Cap To Date$15,197,218
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$45,471,217
Farm Estimated Season Revenue$0
Pro Remaining Season Days75
Pro Expenses Per Days$446,977
Pro Estimated Expenses$33,523,275
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$33,523,275
Season Salary Cap$48,720,500
Estimate Under Maximum Salary Cap of $83,500,000$34,779,500
Estimate Over Minimum Salary Cap of $42,000,000 $6,720,500
Current Bank Account$298,279,431
Projected Bank Account$310,227,373

Pro Players Salaries

Thomas Chabot $8,000,000 (5)
-Salary Remaining : $5,504,587
Max Domi $6,000,000 (3)
-Salary Remaining : $4,128,440
Josh Norris $5,000,000 (1)
-Salary Remaining : $3,440,367
Miro Heiskanen $5,000,000 (2)
-Salary Remaining : $3,440,367
Brady Skjei $4,200,000 (2)
-Salary Remaining : $2,889,908
Noah Dobson $4,000,000 (2)
-Salary Remaining : $2,752,294
Henri Jokiharju $2,400,000 (2)
-Salary Remaining : $1,651,376
Kaapo Kakko $1,800,000 (2)
-Salary Remaining : $1,238,532
Alexandre Texier $1,300,000 (2)
-Salary Remaining : $894,495
Adam Fox $1,100,000 (1)
-Salary Remaining : $756,881
Zach Benson $950,000 (3)
-Salary Remaining : $653,670
Tyson Foerster $925,000 (2)
-Salary Remaining : $636,468
Matty Beniers $842,500 (1)
-Salary Remaining : $579,702
Filip Zadina $832,500 (2)
-Salary Remaining : $572,821
Connor McMichael $832,500 (1)
-Salary Remaining : $572,821
Owen Tippett $832,500 (2)
-Salary Remaining : $572,821
Cole Perfetti $832,500 (1)
-Salary Remaining : $572,821
Calen Addison $825,000 (3)
-Salary Remaining : $567,661
Joey Daccord $800,000 (2)
-Salary Remaining : $550,459
Ryan McLeod $798,000 (1)
-Salary Remaining : $549,083
Filip Gustavsson $750,000 (1)
-Salary Remaining : $516,055
Joey Anderson $700,000 (1)
-Salary Remaining : $481,651
Total Pro Players22
Salary Commitment
Year 2024 : $48,720,500
Year 2025 : $37,865,000
Year 2026 : $15,775,000
Year 2027 : $8,000,000
Salary Average Commitment
Year 2024 : $48,720,500
Year 2025 : $37,865,000
Year 2026 : $15,775,000
Year 2027 : $8,000,000
Salary Cap with 1 Way Contract
Year 2024 : $48,720,500
Year 2025 : $37,865,000
Year 2026 : $15,775,000
Year 2027 : $8,000,000

Farm Players Salaries

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

Cincinnati Stingers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRiverfront Coliseum
Level 1: 6200 - $100 - 4 854 - 78,28%
Level 2: 5200 - $75 - 4 045 - 77,80%
Level 3: 3200 - $50 - 3 042 - 95,07%
Level 4: 4200 - $30 - 3 975 - 94,64%
Luxury : 2200 - $175 - 1 732 - 78,71%
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 Left27
Average Attendance - %17 648 - 84,04%
Average Income per Game$1,703,938
Year to Date Revenue$23,855,127
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$77,825,358
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$23,665,705
Farm Year To Date Expenses$0
Pro Salary Cap To Date$23,665,705
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$46,006,316
Farm Estimated Season Revenue$0
Pro Remaining Season Days75
Pro Expenses Per Days$713,994
Pro Estimated Expenses$53,549,550
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$53,549,550
Season Salary Cap$77,825,358
Estimate Under Maximum Salary Cap of $83,500,000$5,674,642
Estimate Over Minimum Salary Cap of $42,000,000 $35,825,358
Current Bank Account$266,399,149
Projected Bank Account$258,855,915

Pro Players Salaries

Kris Letang $8,000,000 (5)
-Salary Remaining : $5,504,587
Matt Duchene $8,000,000 (4)
-Salary Remaining : $5,504,587
Tage Thompson $7,142,858 (5)
-Salary Remaining : $4,914,811
Ryan Nugent-Hopkins $6,250,000 (5)
-Salary Remaining : $4,300,459
Chris Kreider $6,000,000 (4)
-Salary Remaining : $4,128,440
Shea Theodore $5,200,000 (3)
-Salary Remaining : $3,577,982
Sam Reinhart $5,200,000 (2)
-Salary Remaining : $3,577,982
Brad Marchand $5,000,000 (5)
-Salary Remaining : $3,440,367
Esa Lindell $4,800,000 (2)
-Salary Remaining : $3,302,752
Rasmus Andersson $4,550,000 (4)
-Salary Remaining : $3,130,734
Kevin Fiala $3,500,000 (2)
-Salary Remaining : $2,408,257
Jeremy Swayman $3,475,000 (5)
-Salary Remaining : $2,391,055
MacKenzie Weegar $3,000,000 (3)
-Salary Remaining : $2,064,220
Joel Eriksson Ek $1,450,000 (1)
-Salary Remaining : $997,706
Marc Staal $1,100,000 (1)
-Salary Remaining : $756,881
Devon Levi $925,000 (2)
-Salary Remaining : $636,468
Brock Faber $925,000 (3)
-Salary Remaining : $636,468
Kirill Marchenko $925,000 (1)
-Salary Remaining : $636,468
Clayton Keller $832,500 (1)
-Salary Remaining : $572,821
Jimmy Vesey $800,000 (5)
-Salary Remaining : $550,459
Teddy Blueger $750,000 (1)
-Salary Remaining : $516,055
Total Pro Players21
Salary Commitment
Year 2024 : $77,825,358
Year 2025 : $72,767,858
Year 2026 : $58,342,858
Year 2027 : $49,217,858
Salary Average Commitment
Year 2024 : $77,825,358
Year 2025 : $72,767,858
Year 2026 : $58,342,858
Year 2027 : $49,217,858
Salary Cap with 1 Way Contract
Year 2024 : $77,825,358
Year 2025 : $72,767,858
Year 2026 : $58,342,858
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 - 4 821 - 76,52%
Level 2: 5300 - $75 - 4 213 - 79,49%
Level 3: 3300 - $50 - 2 985 - 90,47%
Level 4: 4300 - $30 - 4 093 - 95,18%
Luxury : 2300 - $175 - 1 752 - 76,18%
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 Left28
Average Attendance - %17 864 - 83,09%
Average Income per Game$1,720,934
Year to Date Revenue$22,372,145
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$60,725,000
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$18,934,859
Farm Year To Date Expenses$0
Pro Salary Cap To Date$18,934,859
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$48,186,158
Farm Estimated Season Revenue$0
Pro Remaining Season Days75
Pro Expenses Per Days$557,110
Pro Estimated Expenses$41,783,250
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$41,783,250
Season Salary Cap$60,725,000
Estimate Under Maximum Salary Cap of $83,500,000$22,775,000
Estimate Over Minimum Salary Cap of $42,000,000 $18,725,000
Current Bank Account$103,372,424
Projected Bank Account$109,775,332

Pro Players Salaries

Auston Matthews $7,950,000 (4)
-Salary Remaining : $5,470,183
Taylor Hall $7,000,000 (4)
-Salary Remaining : $4,816,514
Kevin Hayes $6,500,000 (5)
-Salary Remaining : $4,472,477
Nicklas Backstrom $6,000,000 (4)
-Salary Remaining : $4,128,440
Tyler Johnson $5,500,000 (5)
-Salary Remaining : $3,784,404
Calvin de Haan $5,400,000 (3)
-Salary Remaining : $3,715,596
Evgenii Dadonov $2,250,000 (5)
-Salary Remaining : $1,548,165
Oskar Sundqvist $2,250,000 (1)
-Salary Remaining : $1,548,165
Connor Ingram $1,750,000 (5)
-Salary Remaining : $1,204,128
Robert Hagg $1,700,000 (3)
-Salary Remaining : $1,169,725
Jani Hakanpaa $1,500,000 (4)
-Salary Remaining : $1,032,110
Keegan Kolesar $1,400,000 (4)
-Salary Remaining : $963,303
Matt Grzelcyk $1,400,000 (1)
-Salary Remaining : $963,303
Ilya Mikheyev $1,100,000 (2)
-Salary Remaining : $756,881
Jujhar Khaira $1,100,000 (1)
-Salary Remaining : $756,881
Alex Lyon $900,000 (5)
-Salary Remaining : $619,266
Connor Dewar $850,000 (2)
-Salary Remaining : $584,862
Martin Fehervary $832,500 (2)
-Salary Remaining : $572,821
Simon Benoit $792,500 (2)
-Salary Remaining : $545,298
Stefan Noesen $775,000 (5)
-Salary Remaining : $533,257
Paul Cotter $775,000 (2)
-Salary Remaining : $533,257
Michael Eyssimont $750,000 (2)
-Salary Remaining : $516,055
Kevin Lankinen $750,000 (2)
-Salary Remaining : $516,055
Nick Seeler $750,000 (1)
-Salary Remaining : $516,055
Jalen Chatfield $750,000 (1)
-Salary Remaining : $516,055
Total Pro Players25
Salary Commitment
Year 2024 : $60,725,000
Year 2025 : $54,475,000
Year 2026 : $48,625,000
Year 2027 : $41,525,000
Salary Average Commitment
Year 2024 : $60,725,000
Year 2025 : $54,475,000
Year 2026 : $48,625,000
Year 2027 : $41,525,000
Salary Cap with 1 Way Contract
Year 2024 : $60,725,000
Year 2025 : $54,475,000
Year 2026 : $48,625,000
Year 2027 : $41,525,000

Farm Players Salaries

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

Dayton Firebirds



Arena Capacity - Ticket Price
Attendance - %

Arena NameHara Arena
Level 1: 6400 - $100 - 4 876 - 76,18%
Level 2: 5400 - $75 - 4 031 - 74,65%
Level 3: 3400 - $50 - 3 062 - 90,07%
Level 4: 4400 - $30 - 3 994 - 90,78%
Luxury : 2400 - $175 - 1 760 - 73,32%
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 Left28
Average Attendance - %17 723 - 80,56%
Average Income per Game$1,713,510
Year to Date Revenue$22,275,625
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$79,152,500
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$24,689,780
Farm Year To Date Expenses$0
Pro Salary Cap To Date$24,689,780
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$47,978,269
Farm Estimated Season Revenue$0
Pro Remaining Season Days75
Pro Expenses Per Days$726,170
Pro Estimated Expenses$54,462,750
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$54,462,750
Season Salary Cap$79,152,500
Estimate Under Maximum Salary Cap of $83,500,000$4,347,500
Estimate Over Minimum Salary Cap of $42,000,000 $37,152,500
Current Bank Account$16,181,521
Projected Bank Account$9,697,040

Pro Players Salaries

Oliver Ekman-Larsson $8,250,000 (4)
-Salary Remaining : $5,676,606
Dylan Cozens $7,100,000 (4)
-Salary Remaining : $4,885,321
Brock Boeser $6,650,000 (5)
-Salary Remaining : $4,575,688
Dylan Strome $6,500,000 (5)
-Salary Remaining : $4,472,477
Joe Pavelski $5,500,000 (4)
-Salary Remaining : $3,784,404
Martin Jones $5,500,000 (3)
-Salary Remaining : $3,784,404
Ryan McDonagh $5,460,000 (2)
-Salary Remaining : $3,756,881
Blake Coleman $4,900,000 (4)
-Salary Remaining : $3,371,560
Oliver Bjorkstrand $4,500,000 (3)
-Salary Remaining : $3,096,330
John Klingberg $4,150,000 (5)
-Salary Remaining : $2,855,505
Derek Forbort $3,500,000 (5)
-Salary Remaining : $2,408,257
Artturi Lehkonen $2,300,000 (3)
-Salary Remaining : $1,582,569
Jamie Drysdale $2,300,000 (5)
-Salary Remaining : $1,582,569
Jack Johnson $2,250,000 (4)
-Salary Remaining : $1,548,165
Trevor Lewis $2,000,000 (1)
-Salary Remaining : $1,376,147
Evan Rodrigues $2,000,000 (1)
-Salary Remaining : $1,376,147
Jarred Tinordi $1,250,000 (5)
-Salary Remaining : $860,092
Mathieu Olivier $1,100,000 (5)
-Salary Remaining : $756,881
Mason McTavish $832,500 (1)
-Salary Remaining : $572,821
Gabriel Vilardi $825,000 (2)
-Salary Remaining : $567,661
Jacob Bernard-Docker $785,000 (3)
-Salary Remaining : $540,138
Corey Perry $750,000 (3)
-Salary Remaining : $516,055
Joseph Woll $750,000 (1)
-Salary Remaining : $516,055
Total Pro Players23
Salary Commitment
Year 2024 : $79,152,500
Year 2025 : $73,570,000
Year 2026 : $67,285,000
Year 2027 : $53,450,000
Salary Average Commitment
Year 2024 : $79,152,500
Year 2025 : $73,570,000
Year 2026 : $67,285,000
Year 2027 : $53,450,000
Salary Cap with 1 Way Contract
Year 2024 : $79,152,500
Year 2025 : $73,570,000
Year 2026 : $67,285,000
Year 2027 : $53,450,000

Farm Players Salaries

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

Denver Spurs



Arena Capacity - Ticket Price
Attendance - %

Arena NameMcNichols Sport Arena
Level 1: 6400 - $100 - 4 913 - 76,77%
Level 2: 5400 - $75 - 4 201 - 77,79%
Level 3: 3400 - $50 - 2 951 - 86,80%
Level 4: 4400 - $30 - 4 019 - 91,34%
Luxury : 2400 - $175 - 1 736 - 72,35%
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 Left27
Average Attendance - %17 821 - 81,00%
Average Income per Game$1,722,950
Year to Date Revenue$24,121,294
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$65,219,125
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$20,343,594
Farm Year To Date Expenses$0
Pro Salary Cap To Date$20,343,594
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$46,519,638
Farm Estimated Season Revenue$0
Pro Remaining Season Days75
Pro Expenses Per Days$598,341
Pro Estimated Expenses$44,875,575
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$44,875,575
Season Salary Cap$65,219,125
Estimate Under Maximum Salary Cap of $83,500,000$18,280,875
Estimate Over Minimum Salary Cap of $42,000,000 $23,219,125
Current Bank Account$73,548,620
Projected Bank Account$75,192,683

Pro Players Salaries

Max Pacioretty $10,500,000 (1)
-Salary Remaining : $7,224,771
Tyler Seguin $8,450,000 (5)
-Salary Remaining : $5,814,220
John Gibson $6,400,000 (5)
-Salary Remaining : $4,403,670
Jonathan Huberdeau $5,300,000 (2)
-Salary Remaining : $3,646,789
Nick Leddy $5,000,000 (4)
-Salary Remaining : $3,440,367
Matt Dumba $4,800,000 (2)
-Salary Remaining : $3,302,752
Nazem Kadri $4,000,000 (3)
-Salary Remaining : $2,752,294
Jesperi Kotkaniemi $4,000,000 (3)
-Salary Remaining : $2,752,294
Pius Suter $2,750,000 (3)
-Salary Remaining : $1,892,202
Jason Dickinson $2,000,000 (3)
-Salary Remaining : $1,376,147
Michael Del Zotto $1,750,000 (3)
-Salary Remaining : $1,204,128
Artem Zub $1,750,000 (3)
-Salary Remaining : $1,204,128
Max Jones $1,100,000 (1)
-Salary Remaining : $756,881
Anton Lundell $925,000 (1)
-Salary Remaining : $636,468
Wyatt Johnston $925,000 (2)
-Salary Remaining : $636,468
Mason Appleton $900,000 (3)
-Salary Remaining : $619,266
Sam Steel $874,125 (1)
-Salary Remaining : $601,462
Arber Xhekaj $820,000 (1)
-Salary Remaining : $564,220
Joel Hofer $775,000 (3)
-Salary Remaining : $533,257
William Lagesson $750,000 (4)
-Salary Remaining : $516,055
Cal Foote $750,000 (1)
-Salary Remaining : $516,055
Radim Simek $700,000 (1)
-Salary Remaining : $481,651
Total Pro Players22
Salary Commitment
Year 2024 : $65,219,125
Year 2025 : $49,550,000
Year 2026 : $38,525,000
Year 2027 : $20,600,000
Salary Average Commitment
Year 2024 : $65,219,125
Year 2025 : $49,550,000
Year 2026 : $38,525,000
Year 2027 : $20,600,000
Salary Cap with 1 Way Contract
Year 2024 : $65,219,125
Year 2025 : $49,550,000
Year 2026 : $38,525,000
Year 2027 : $20,600,000

Farm Players Salaries

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

Detroit Gladiators



Arena Capacity - Ticket Price
Attendance - %

Arena NameOlympia Stadium
Level 1: 6000 - $100 - 4 969 - 82,81%
Level 2: 5000 - $75 - 4 016 - 80,33%
Level 3: 3000 - $50 - 2 968 - 98,93%
Level 4: 4000 - $30 - 3 887 - 97,17%
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 - $15 - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %17 571 - 87,86%
Average Income per Game$1,707,637
Year to Date Revenue$23,906,912
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$82,057,500
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$25,542,699
Farm Year To Date Expenses$0
Pro Salary Cap To Date$25,542,699
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$46,106,187
Farm Estimated Season Revenue$0
Pro Remaining Season Days75
Pro Expenses Per Days$752,821
Pro Estimated Expenses$56,461,575
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$56,461,575
Season Salary Cap$82,057,500
Estimate Under Maximum Salary Cap of $83,500,000$1,442,500
Estimate Over Minimum Salary Cap of $42,000,000 $40,057,500
Current Bank Account$260,289,944
Projected Bank Account$249,934,556

Pro Players Salaries

Sergei Bobrovsky $10,000,000 (2)
-Salary Remaining : $6,880,734
Mitchell Marner $8,025,000 (5)
-Salary Remaining : $5,521,789
Seth Jones $5,400,000 (3)
-Salary Remaining : $3,715,596
Mikael Backlund $5,350,000 (3)
-Salary Remaining : $3,681,193
Dylan Larkin $5,250,000 (4)
-Salary Remaining : $3,612,385
Claude Giroux $5,000,000 (3)
-Salary Remaining : $3,440,367
Morgan Rielly $5,000,000 (3)
-Salary Remaining : $3,440,367
Rasmus Dahlin $5,000,000 (3)
-Salary Remaining : $3,440,367
Jared McCann $5,000,000 (4)
-Salary Remaining : $3,440,367
Frank Vatrano $3,650,000 (5)
-Salary Remaining : $2,511,468
Miles Wood $3,500,000 (3)
-Salary Remaining : $2,408,257
Adam Larsson $3,500,000 (4)
-Salary Remaining : $2,408,257
Nicolas Hague $2,700,000 (1)
-Salary Remaining : $1,857,798
Kirby Dach $2,500,000 (4)
-Salary Remaining : $1,720,183
Gustav Forsling $2,500,000 (4)
-Salary Remaining : $1,720,183
Adrian Kempe $2,500,000 (3)
-Salary Remaining : $1,720,183
Adin Hill $1,675,000 (3)
-Salary Remaining : $1,152,523
Carl Grundstrom $1,300,000 (5)
-Salary Remaining : $894,495
Seth Jarvis $925,000 (1)
-Salary Remaining : $636,468
Arvid Soderblom $925,000 (2)
-Salary Remaining : $636,468
Moritz Seider $832,500 (1)
-Salary Remaining : $572,821
Ty Emberson $775,000 (1)
-Salary Remaining : $533,257
Remi Elie $750,000 (1)
-Salary Remaining : $516,055
Total Pro Players23
Salary Commitment
Year 2024 : $82,057,500
Year 2025 : $76,075,000
Year 2026 : $65,150,000
Year 2027 : $31,725,000
Salary Average Commitment
Year 2024 : $82,057,500
Year 2025 : $76,075,000
Year 2026 : $65,150,000
Year 2027 : $31,725,000
Salary Cap with 1 Way Contract
Year 2024 : $82,057,500
Year 2025 : $76,075,000
Year 2026 : $65,150,000
Year 2027 : $31,725,000

Farm Players Salaries

Nathan Bastian $87,500 (4)
Salary Remaining : $87,500
Patrick Brown $80,000 (5)
Salary Remaining : $80,000
Marc McLaughlin $77,500 (2)
Salary Remaining : $77,500
Maxime Lajoie $77,500 (5)
Salary Remaining : $77,500
Jan Jenik $77,500 (3)
Salary Remaining : $77,500
Olle Eriksson Ek $75,000 (2)
Salary Remaining : $75,000
Semyon Der-Arguchintsev $75,000 (3)
Salary Remaining : $75,000
Joe Hicketts $75,000 (1)
Salary Remaining : $75,000
William Bitten $75,000 (1)
Salary Remaining : $75,000
Joona Koppanen $75,000 (1)
Salary Remaining : $75,000
Cale Fleury $75,000 (1)
Salary Remaining : $75,000
Brennan Menell $75,000 (2)
Salary Remaining : $75,000
Total Farm Players12
Salary Commitment
Year 2024 : $925,000
Year 2025 : $625,000
Year 2026 : $397,500
Year 2027 : $245,000
Salary Average Commitment
Year 2024 : $925,000
Year 2025 : $625,000
Year 2026 : $397,500
Year 2027 : $245,000

Halifax Icebreakers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMetro Center
Level 1: 6000 - $100 - 4 787 - 79,78%
Level 2: 5000 - $75 - 4 130 - 82,60%
Level 3: 3000 - $50 - 2 955 - 98,50%
Level 4: 4000 - $30 - 3 943 - 98,57%
Luxury : 2000 - $175 - 1 732 - 86,61%
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 Left28
Average Attendance - %17 547 - 87,74%
Average Income per Game$1,697,035
Year to Date Revenue$22,061,455
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$58,792,125
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$18,186,457
Farm Year To Date Expenses$0
Pro Salary Cap To Date$18,186,457
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$47,516,980
Farm Estimated Season Revenue$0
Pro Remaining Season Days75
Pro Expenses Per Days$539,377
Pro Estimated Expenses$40,453,275
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$40,453,275
Season Salary Cap$58,792,125
Estimate Under Maximum Salary Cap of $83,500,000$24,707,875
Estimate Over Minimum Salary Cap of $42,000,000 $16,792,125
Current Bank Account$153,423,364
Projected Bank Account$160,487,069

Pro Players Salaries

Cole Caufield $9,975,000 (1)
-Salary Remaining : $6,863,532
Brendan Gallagher $8,000,000 (5)
-Salary Remaining : $5,504,587
Blake Wheeler $6,500,000 (1)
-Salary Remaining : $4,472,477
Robin Lehner $5,000,000 (3)
-Salary Remaining : $3,440,367
Brian Dumoulin $4,100,000 (4)
-Salary Remaining : $2,821,101
Milan Lucic $4,000,000 (1)
-Salary Remaining : $2,752,294
Pavel Francouz $2,300,000 (2)
-Salary Remaining : $1,582,569
Nick Bonino $2,050,000 (3)
-Salary Remaining : $1,410,550
Adam Boqvist $2,000,000 (3)
-Salary Remaining : $1,376,147
Zemgus Girgensons $2,000,000 (2)
-Salary Remaining : $1,376,147
Rasmus Sandin $1,200,000 (3)
-Salary Remaining : $825,688
Brandon Duhaime $1,100,000 (5)
-Salary Remaining : $756,881
Justin Danforth $975,000 (3)
-Salary Remaining : $670,872
Lane Hutson $950,000 (3)
-Salary Remaining : $653,670
Connor Bedard $950,000 (3)
-Salary Remaining : $653,670
Marco Rossi $925,000 (2)
-Salary Remaining : $636,468
Wyatt Kaiser $925,000 (2)
-Salary Remaining : $636,468
Libor Hajek $874,125 (1)
-Salary Remaining : $601,462
Georgi Romanov $870,000 (2)
-Salary Remaining : $598,624
Louis Crevier $867,500 (1)
-Salary Remaining : $596,904
Klim Kostin $863,000 (2)
-Salary Remaining : $593,807
Will Cuylle $842,500 (2)
-Salary Remaining : $579,702
Justin Brazeau $775,000 (1)
-Salary Remaining : $533,257
Alex Galchenyuk $750,000 (1)
-Salary Remaining : $516,055
Total Pro Players24
Salary Commitment
Year 2024 : $58,792,125
Year 2025 : $35,050,500
Year 2026 : $26,325,000
Year 2027 : $13,200,000
Salary Average Commitment
Year 2024 : $58,792,125
Year 2025 : $35,050,500
Year 2026 : $26,325,000
Year 2027 : $13,200,000
Salary Cap with 1 Way Contract
Year 2024 : $58,792,125
Year 2025 : $35,050,500
Year 2026 : $26,325,000
Year 2027 : $13,200,000

Farm Players Salaries

Nicolas Deslauriers $200,000 (4)
Salary Remaining : $200,000
Ryan Reaves $175,000 (4)
Salary Remaining : $175,000
Cutter Gauthier $95,000 (3)
Salary Remaining : $95,000
Mads Sogaard $92,500 (1)
Salary Remaining : $92,500
Mackie Samoskevich $92,500 (2)
Salary Remaining : $92,500
Landon Slaggert $90,000 (2)
Salary Remaining : $90,000
Raphael Lavoie $87,413 (1)
Salary Remaining : $87,413
Mikael Pyyhtia $84,250 (2)
Salary Remaining : $84,250
Danil Gushchin $84,250 (2)
Salary Remaining : $84,250
Nils Aman $84,250 (1)
Salary Remaining : $84,250
Ty Rattie $80,000 (1)
Salary Remaining : $80,000
Riley Tufte $77,500 (1)
Salary Remaining : $77,500
Alex Barre-Boulet $77,500 (5)
Salary Remaining : $77,500
Rasmus Asplund $77,500 (5)
Salary Remaining : $77,500
Tyce Thompson $75,000 (2)
Salary Remaining : $75,000
Garret Sparks $75,000 (1)
Salary Remaining : $75,000
Joel Kellman $70,000 (1)
Salary Remaining : $70,000
Morgan Klimchuk $70,000 (1)
Salary Remaining : $70,000
Josh Teves $70,000 (1)
Salary Remaining : $70,000
Peter Cehlarik $70,000 (3)
Salary Remaining : $70,000
Sam Colangelo $50,000 (1)
Salary Remaining : $50,000
Total Farm Players21
Salary Commitment
Year 2024 : $1,877,662
Year 2025 : $1,121,000
Year 2026 : $695,000
Year 2027 : $530,000
Salary Average Commitment
Year 2024 : $1,877,662
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 - 4 844 - 80,74%
Level 2: 5000 - $75 - 4 094 - 81,88%
Level 3: 3000 - $50 - 2 967 - 98,90%
Level 4: 4000 - $30 - 3 936 - 98,41%
Luxury : 2000 - $175 - 1 740 - 87,01%
Total Capacity :20000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 0 - 0,00%
Farm Level 2: 1000 - $0 - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %17 582 - 87,91%
Average Income per Game$1,703,060
Year to Date Revenue$23,842,842
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$57,050,000
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$18,639,450
Farm Year To Date Expenses$0
Pro Salary Cap To Date$18,639,450
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$45,982,624
Farm Estimated Season Revenue$0
Pro Remaining Season Days75
Pro Expenses Per Days$523,394
Pro Estimated Expenses$39,254,550
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$39,254,550
Season Salary Cap$57,050,000
Estimate Under Maximum Salary Cap of $83,500,000$26,450,000
Estimate Over Minimum Salary Cap of $42,000,000 $15,050,000
Current Bank Account$144,010,143
Projected Bank Account$150,738,217

Pro Players Salaries

Erik Johnson $6,000,000 (1)
-Salary Remaining : $4,128,440
Josh Bailey $5,000,000 (2)
-Salary Remaining : $3,440,367
Anthony Mantha $4,500,000 (2)
-Salary Remaining : $3,096,330
Shayne Gostisbehere $4,500,000 (1)
-Salary Remaining : $3,096,330
Mathew Barzal $4,000,000 (2)
-Salary Remaining : $2,752,294
Alexander Kerfoot $3,600,000 (2)
-Salary Remaining : $2,477,064
Jonathan Quick $3,000,000 (3)
-Salary Remaining : $2,064,220
Anton Forsberg $2,950,000 (5)
-Salary Remaining : $2,029,817
Victor Olofsson $2,850,000 (2)
-Salary Remaining : $1,961,009
Andreas Athanasiou $2,700,000 (3)
-Salary Remaining : $1,857,798
Vladislav Gavrikov $2,550,000 (3)
-Salary Remaining : $1,754,587
Lars Eller $2,500,000 (2)
-Salary Remaining : $1,720,183
Kevin Shattenkirk $2,500,000 (2)
-Salary Remaining : $1,720,183
Josh Anderson $2,100,000 (1)
-Salary Remaining : $1,444,954
Marcus Johansson $1,500,000 (3)
-Salary Remaining : $1,032,110
Rafael Harvey-Pinard $1,200,000 (2)
-Salary Remaining : $825,688
John Beecher $925,000 (2)
-Salary Remaining : $636,468
Bobby Brink $925,000 (1)
-Salary Remaining : $636,468
Luke Schenn $800,000 (3)
-Salary Remaining : $550,459
Sonny Milano $750,000 (4)
-Salary Remaining : $516,055
Vincent Desharnais $750,000 (4)
-Salary Remaining : $516,055
Charlie Lindgren $750,000 (2)
-Salary Remaining : $516,055
Frederick Gaudreau $700,000 (2)
-Salary Remaining : $481,651
Total Pro Players23
Salary Commitment
Year 2024 : $57,050,000
Year 2025 : $43,525,000
Year 2026 : $15,000,000
Year 2027 : $4,450,000
Salary Average Commitment
Year 2024 : $57,050,000
Year 2025 : $43,525,000
Year 2026 : $15,000,000
Year 2027 : $4,450,000
Salary Cap with 1 Way Contract
Year 2024 : $57,050,000
Year 2025 : $43,525,000
Year 2026 : $15,000,000
Year 2027 : $4,450,000

Farm Players Salaries

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

Indiana Racers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMarket Square Arena
Level 1: 6000 - $100 - 4 841 - 80,68%
Level 2: 5000 - $75 - 4 160 - 83,20%
Level 3: 3000 - $50 - 2 964 - 98,80%
Level 4: 4000 - $30 - 3 920 - 97,99%
Luxury : 2000 - $175 - 1 775 - 88,74%
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 Left27
Average Attendance - %17 660 - 88,30%
Average Income per Game$1,715,592
Year to Date Revenue$24,018,289
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$79,662,500
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$24,277,756
Farm Year To Date Expenses$0
Pro Salary Cap To Date$24,277,756
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$46,320,986
Farm Estimated Season Revenue$0
Pro Remaining Season Days75
Pro Expenses Per Days$730,849
Pro Estimated Expenses$54,813,675
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$54,813,675
Season Salary Cap$79,662,500
Estimate Under Maximum Salary Cap of $83,500,000$3,837,500
Estimate Over Minimum Salary Cap of $42,000,000 $37,662,500
Current Bank Account$107,506,848
Projected Bank Account$99,014,159

Pro Players Salaries

Zach Werenski $12,000,000 (5)
-Salary Remaining : $8,256,881
Matt Boldy $8,000,000 (4)
-Salary Remaining : $5,504,587
James van Riemsdyk $7,000,000 (3)
-Salary Remaining : $4,816,514
Charlie Coyle $6,000,000 (3)
-Salary Remaining : $4,128,440
Semyon Varlamov $6,000,000 (1)
-Salary Remaining : $4,128,440
Pavel Zacha $5,750,000 (5)
-Salary Remaining : $3,956,422
Colton Parayko $5,525,000 (1)
-Salary Remaining : $3,801,606
Evgeny Kuznetsov $5,000,000 (2)
-Salary Remaining : $3,440,367
Damon Severson $4,675,000 (2)
-Salary Remaining : $3,216,743
Hampus Lindholm $3,750,000 (2)
-Salary Remaining : $2,580,275
Igor Shesterkin $3,000,000 (3)
-Salary Remaining : $2,064,220
Tyler Motte $1,450,000 (3)
-Salary Remaining : $997,706
Ross Colton $1,250,000 (4)
-Salary Remaining : $860,092
Michael Bunting $1,150,000 (4)
-Salary Remaining : $791,284
Michael Kesselring $925,000 (4)
-Salary Remaining : $636,468
Ridly Greig $925,000 (2)
-Salary Remaining : $636,468
Kevin Bahl $900,000 (3)
-Salary Remaining : $619,266
Matthew Poitras $870,000 (3)
-Salary Remaining : $598,624
MacKenzie Entwistle $850,000 (2)
-Salary Remaining : $584,862
JJ Peterka $842,500 (1)
-Salary Remaining : $579,702
Parker Wotherspoon $775,000 (3)
-Salary Remaining : $533,257
Nikita Okhotiuk $775,000 (1)
-Salary Remaining : $533,257
Adam Gaudette $750,000 (3)
-Salary Remaining : $516,055
Philipp Kurashev $750,000 (2)
-Salary Remaining : $516,055
Boris Katchouk $750,000 (1)
-Salary Remaining : $516,055
Total Pro Players25
Salary Commitment
Year 2024 : $79,662,500
Year 2025 : $65,770,000
Year 2026 : $49,820,000
Year 2027 : $29,075,000
Salary Average Commitment
Year 2024 : $79,662,500
Year 2025 : $65,770,000
Year 2026 : $49,820,000
Year 2027 : $29,075,000
Salary Cap with 1 Way Contract
Year 2024 : $79,662,500
Year 2025 : $65,770,000
Year 2026 : $49,820,000
Year 2027 : $29,075,000

Farm Players Salaries

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

Laval Chiefs



Arena Capacity - Ticket Price
Attendance - %

Arena NameColise
Level 1: 6400 - $100 - 4 893 - 76,46%
Level 2: 5400 - $75 - 4 114 - 76,18%
Level 3: 3400 - $50 - 3 151 - 92,66%
Level 4: 4400 - $30 - 3 998 - 90,86%
Luxury : 2400 - $175 - 1 723 - 71,80%
Total Capacity :22000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 0 - 0,00%
Farm Level 2: 1000 - $0 - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %17 879 - 81,27%
Average Income per Game$1,721,101
Year to Date Revenue$24,095,418
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$80,875,000
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$25,227,048
Farm Year To Date Expenses$0
Pro Salary Cap To Date$25,227,048
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$46,469,735
Farm Estimated Season Revenue$0
Pro Remaining Season Days75
Pro Expenses Per Days$741,972
Pro Estimated Expenses$55,647,900
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$55,647,900
Season Salary Cap$80,875,000
Estimate Under Maximum Salary Cap of $83,500,000$2,625,000
Estimate Over Minimum Salary Cap of $42,000,000 $38,875,000
Current Bank Account$170,764,319
Projected Bank Account$161,586,154

Pro Players Salaries

Nick Suzuki $10,000,000 (1)
-Salary Remaining : $6,880,734
Anthony Cirelli $8,125,000 (5)
-Salary Remaining : $5,590,596
Anze Kopitar $7,000,000 (5)
-Salary Remaining : $4,816,514
Tomas Hertl $6,250,000 (1)
-Salary Remaining : $4,300,459
Ivan Provorov $4,750,000 (4)
-Salary Remaining : $3,268,349
Pavel Buchnevich $4,500,000 (3)
-Salary Remaining : $3,096,330
Nico Hischier $4,500,000 (2)
-Salary Remaining : $3,096,330
Quinn Hughes $4,000,000 (3)
-Salary Remaining : $2,752,294
Evan Bouchard $3,500,000 (2)
-Salary Remaining : $2,408,257
Christopher Tanev $3,500,000 (2)
-Salary Remaining : $2,408,257
Tyler Toffoli $3,500,000 (5)
-Salary Remaining : $2,408,257
Sam Bennett $3,425,000 (4)
-Salary Remaining : $2,356,651
Valeri Nichushkin $2,800,000 (3)
-Salary Remaining : $1,926,606
Brandon Hagel $2,050,000 (5)
-Salary Remaining : $1,410,550
Ilya Samsonov $1,800,000 (4)
-Salary Remaining : $1,238,532
Troy Terry $1,550,000 (4)
-Salary Remaining : $1,066,514
Nicholas Paul $1,500,000 (3)
-Salary Remaining : $1,032,110
Juuse Saros $1,500,000 (2)
-Salary Remaining : $1,032,110
Jordan Harris $1,400,000 (3)
-Salary Remaining : $963,303
Jake Walman $1,050,000 (4)
-Salary Remaining : $722,477
Connor Clifton $1,000,000 (3)
-Salary Remaining : $688,073
Nick Bjugstad $900,000 (3)
-Salary Remaining : $619,266
Dustin Wolf $775,000 (1)
-Salary Remaining : $533,257
Drew O'Connor $750,000 (1)
-Salary Remaining : $516,055
Darren Raddysh $750,000 (4)
-Salary Remaining : $516,055
Total Pro Players25
Salary Commitment
Year 2024 : $80,875,000
Year 2025 : $63,100,000
Year 2026 : $50,100,000
Year 2027 : $34,000,000
Salary Average Commitment
Year 2024 : $80,875,000
Year 2025 : $63,100,000
Year 2026 : $50,100,000
Year 2027 : $34,000,000
Salary Cap with 1 Way Contract
Year 2024 : $80,875,000
Year 2025 : $63,100,000
Year 2026 : $50,100,000
Year 2027 : $34,000,000

Farm Players Salaries

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

Los Angeles Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSports Arena
Level 1: 6000 - $100 - 4 913 - 81,89%
Level 2: 5000 - $75 - 4 076 - 81,51%
Level 3: 3000 - $50 - 2 976 - 99,21%
Level 4: 4000 - $30 - 3 949 - 98,73%
Luxury : 2000 - $175 - 1 706 - 85,31%
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 Left27
Average Attendance - %17 621 - 88,10%
Average Income per Game$1,703,589
Year to Date Revenue$23,850,244
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$25,696,214
Farm Year To Date Expenses$0
Pro Salary Cap To Date$25,696,214
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$45,996,899
Farm Estimated Season Revenue$0
Pro Remaining Season Days75
Pro Expenses Per Days$755,771
Pro Estimated Expenses$56,682,825
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$56,682,825
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$31,809,045
Projected Bank Account$21,123,119

Pro Players Salaries

Dougie Hamilton $12,600,000 (5)
-Salary Remaining : $8,669,725
Ryan Johansen $8,000,000 (5)
-Salary Remaining : $5,504,587
Marc-Edouard Vlasic $7,250,000 (5)
-Salary Remaining : $4,988,532
Jaden Schwartz $7,000,000 (5)
-Salary Remaining : $4,816,514
Tyler Myers $7,000,000 (3)
-Salary Remaining : $4,816,514
Andrei Kuzmenko $5,500,000 (5)
-Salary Remaining : $3,784,404
Ryan Ellis $5,300,000 (4)
-Salary Remaining : $3,646,789
T.J. Oshie $4,500,000 (4)
-Salary Remaining : $3,096,330
Carter Hart $4,479,000 (5)
-Salary Remaining : $3,081,881
Joel Armia $3,000,000 (4)
-Salary Remaining : $2,064,220
Danton Heinen $2,825,000 (1)
-Salary Remaining : $1,943,807
Brayden McNabb $2,500,000 (1)
-Salary Remaining : $1,720,183
Zach Parise $2,000,000 (2)
-Salary Remaining : $1,376,147
Anthony Duclair $1,700,000 (1)
-Salary Remaining : $1,169,725
Laurent Brossoit $1,500,000 (2)
-Salary Remaining : $1,032,110
Eric Robinson $975,000 (1)
-Salary Remaining : $670,872
Carter Verhaeghe $900,000 (2)
-Salary Remaining : $619,266
David Rittich $875,000 (5)
-Salary Remaining : $602,064
Pontus Holmberg $775,000 (2)
-Salary Remaining : $533,257
Brett Leason $750,000 (2)
-Salary Remaining : $516,055
Noah Gregor $750,000 (1)
-Salary Remaining : $516,055
Daniil Miromanov $750,000 (4)
-Salary Remaining : $516,055
Calvin Pickard $750,000 (4)
-Salary Remaining : $516,055
Nico Sturm $700,000 (2)
-Salary Remaining : $481,651
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 - 4 873 - 81,21%
Level 2: 5000 - $75 - 4 176 - 83,51%
Level 3: 3000 - $50 - 2 966 - 98,85%
Level 4: 4000 - $30 - 3 859 - 96,48%
Luxury : 2000 - $175 - 1 719 - 85,96%
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 Left27
Average Attendance - %17 592 - 87,96%
Average Income per Game$1,706,712
Year to Date Revenue$23,893,962
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$24,495,830
Farm Year To Date Expenses$0
Pro Salary Cap To Date$24,495,830
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$46,081,212
Farm Estimated Season Revenue$0
Pro Remaining Season Days75
Pro Expenses Per Days$760,940
Pro Estimated Expenses$57,070,500
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$57,070,500
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$50,020,100
Projected Bank Account$39,030,812

Pro Players Salaries

Artemi Panarin $12,500,000 (4)
-Salary Remaining : $8,600,917
Connor McDavid $11,000,000 (5)
-Salary Remaining : $7,568,807
Aaron Ekblad $6,000,000 (4)
-Salary Remaining : $4,128,440
Filip Hronek $5,500,000 (5)
-Salary Remaining : $3,784,404
Darcy Kuemper $5,500,000 (3)
-Salary Remaining : $3,784,404
Mats Zuccarello $5,000,000 (3)
-Salary Remaining : $3,440,367
Teuvo Teravainen $4,250,000 (2)
-Salary Remaining : $2,924,312
Yanni Gourde $4,100,000 (2)
-Salary Remaining : $2,821,101
William Karlsson $3,900,000 (1)
-Salary Remaining : $2,683,486
Ben Chiarot $3,500,000 (2)
-Salary Remaining : $2,408,257
Neal Pionk $2,850,000 (1)
-Salary Remaining : $1,961,009
Alexandar Georgiev $2,650,000 (3)
-Salary Remaining : $1,823,394
Casey Cizikas $2,500,000 (3)
-Salary Remaining : $1,720,183
Luke Kunin $2,500,000 (4)
-Salary Remaining : $1,720,183
Jordan Kyrou $2,400,000 (1)
-Salary Remaining : $1,651,376
Travis Dermott $1,750,000 (4)
-Salary Remaining : $1,204,128
Eeli Tolvanen $1,450,000 (2)
-Salary Remaining : $997,706
Thomas Bordeleau $925,000 (1)
-Salary Remaining : $636,468
Luke Evangelista $842,500 (2)
-Salary Remaining : $579,702
Mark Giordano $800,000 (4)
-Salary Remaining : $550,459
Jordan Spence $775,000 (1)
-Salary Remaining : $533,257
Chad Ruhwedel $750,000 (2)
-Salary Remaining : $516,055
Kiefer Sherwood $750,000 (2)
-Salary Remaining : $516,055
Stuart Skinner $750,000 (1)
-Salary Remaining : $516,055
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 - 4 904 - 81,73%
Level 2: 5000 - $75 - 4 105 - 82,11%
Level 3: 3000 - $50 - 2 914 - 97,14%
Level 4: 4000 - $30 - 3 926 - 98,16%
Luxury : 2000 - $175 - 1 702 - 85,12%
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 Left28
Average Attendance - %17 552 - 87,76%
Average Income per Game$1,699,601
Year to Date Revenue$22,094,818
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$80,575,000
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$25,133,480
Farm Year To Date Expenses$0
Pro Salary Cap To Date$25,133,480
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$47,588,839
Farm Estimated Season Revenue$0
Pro Remaining Season Days75
Pro Expenses Per Days$739,220
Pro Estimated Expenses$55,441,500
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$55,441,500
Season Salary Cap$80,575,000
Estimate Under Maximum Salary Cap of $83,500,000$2,925,000
Estimate Over Minimum Salary Cap of $42,000,000 $38,575,000
Current Bank Account$21,296,737
Projected Bank Account$13,444,076

Pro Players Salaries

Mark Stone $8,000,000 (4)
-Salary Remaining : $5,504,587
Cale Makar $8,000,000 (3)
-Salary Remaining : $5,504,587
Justin Faulk $7,900,000 (1)
-Salary Remaining : $5,435,780
Aleksander Barkov $7,750,000 (3)
-Salary Remaining : $5,332,569
Zach Hyman $7,650,000 (3)
-Salary Remaining : $5,263,761
Sebastian Aho $6,025,000 (5)
-Salary Remaining : $4,145,642
Patrik Laine $6,000,000 (1)
-Salary Remaining : $4,128,440
Darnell Nurse $5,600,000 (3)
-Salary Remaining : $3,853,211
Cam Fowler $4,750,000 (3)
-Salary Remaining : $3,268,349
J.T. Miller $4,500,000 (2)
-Salary Remaining : $3,096,330
Jason Robertson $4,500,000 (4)
-Salary Remaining : $3,096,330
Jan Rutta $1,300,000 (1)
-Salary Remaining : $894,495
Thatcher Demko $1,200,000 (2)
-Salary Remaining : $825,688
Garnet Hathaway $1,200,000 (4)
-Salary Remaining : $825,688
Trevor van Riemsdyk $900,000 (3)
-Salary Remaining : $619,266
Sam Carrick $850,000 (2)
-Salary Remaining : $584,862
Beck Malenstyn $750,000 (1)
-Salary Remaining : $516,055
Ville Husso $750,000 (3)
-Salary Remaining : $516,055
Nic Dowd $750,000 (2)
-Salary Remaining : $516,055
Michael Stone $750,000 (3)
-Salary Remaining : $516,055
Alexander Edler $750,000 (4)
-Salary Remaining : $516,055
Derek Grant $700,000 (1)
-Salary Remaining : $481,651
Total Pro Players22
Salary Commitment
Year 2024 : $80,575,000
Year 2025 : $63,925,000
Year 2026 : $56,625,000
Year 2027 : $20,475,000
Salary Average Commitment
Year 2024 : $80,575,000
Year 2025 : $63,925,000
Year 2026 : $56,625,000
Year 2027 : $20,475,000
Salary Cap with 1 Way Contract
Year 2024 : $80,575,000
Year 2025 : $63,925,000
Year 2026 : $56,625,000
Year 2027 : $20,475,000

Farm Players Salaries

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

Michigan Stags



Arena Capacity - Ticket Price
Attendance - %

Arena NameCobo Arena
Level 1: 6000 - $100 - 4 960 - 82,67%
Level 2: 5000 - $75 - 4 098 - 81,96%
Level 3: 3000 - $51 - 2 527 - 84,24%
Level 4: 4000 - $30 - 3 867 - 96,68%
Luxury : 2000 - $175 - 1 764 - 88,20%
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 Left27
Average Attendance - %17 217 - 86,08%
Average Income per Game$1,696,237
Year to Date Revenue$23,747,312
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$82,891,625
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$25,856,116
Farm Year To Date Expenses$0
Pro Salary Cap To Date$25,856,116
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$45,798,387
Farm Estimated Season Revenue$0
Pro Remaining Season Days75
Pro Expenses Per Days$760,474
Pro Estimated Expenses$57,035,550
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$57,035,550
Season Salary Cap$82,891,625
Estimate Under Maximum Salary Cap of $83,500,000$608,375
Estimate Over Minimum Salary Cap of $42,000,000 $40,891,625
Current Bank Account$109,734,108
Projected Bank Account$98,496,945

Pro Players Salaries

Jeff Skinner $10,000,000 (5)
-Salary Remaining : $6,880,734
Andrei Vasilevskiy $9,000,000 (5)
-Salary Remaining : $6,192,661
Jamie Benn $8,500,000 (2)
-Salary Remaining : $5,848,624
Evgeni Malkin $8,000,000 (4)
-Salary Remaining : $5,504,587
Brandon Saad $5,500,000 (5)
-Salary Remaining : $3,784,404
Noah Hanifin $4,950,000 (4)
-Salary Remaining : $3,405,963
Alex Tuch $4,750,000 (4)
-Salary Remaining : $3,268,349
Cody Ceci $4,500,000 (1)
-Salary Remaining : $3,096,330
J.T. Compher $4,500,000 (3)
-Salary Remaining : $3,096,330
Sean Kuraly $3,250,000 (5)
-Salary Remaining : $2,236,239
Jesper Fast $3,000,000 (4)
-Salary Remaining : $2,064,220
Connor Brown $2,800,000 (2)
-Salary Remaining : $1,926,606
Radko Gudas $2,500,000 (3)
-Salary Remaining : $1,720,183
Dmitry Kulikov $2,250,000 (3)
-Salary Remaining : $1,548,165
Calle Jarnkrok $2,100,000 (4)
-Salary Remaining : $1,444,954
Chandler Stephenson $1,050,000 (1)
-Salary Remaining : $722,477
Ilya Lyubushkin $874,125 (1)
-Salary Remaining : $601,462
Sam Malinski $850,000 (5)
-Salary Remaining : $584,862
Sam Lafferty $792,500 (1)
-Salary Remaining : $545,298
Jet Greaves $775,000 (3)
-Salary Remaining : $533,257
Sebastien Aho $750,000 (3)
-Salary Remaining : $516,055
Eric Staal $750,000 (1)
-Salary Remaining : $516,055
Jonas Johansson $750,000 (3)
-Salary Remaining : $516,055
Nathan Walker $700,000 (2)
-Salary Remaining : $481,651
Total Pro Players24
Salary Commitment
Year 2024 : $82,891,625
Year 2025 : $74,925,000
Year 2026 : $62,925,000
Year 2027 : $51,400,000
Salary Average Commitment
Year 2024 : $82,641,625
Year 2025 : $74,675,000
Year 2026 : $62,675,000
Year 2027 : $51,400,000
Salary Cap with 1 Way Contract
Year 2024 : $82,891,625
Year 2025 : $74,925,000
Year 2026 : $62,925,000
Year 2027 : $51,400,000

Farm Players Salaries

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

Minnesota FightingSaints



Arena Capacity - Ticket Price
Attendance - %

Arena NameSt Paul Civic Center
Level 1: 6500 - $95 - 6 043 - 92,97%
Level 2: 5500 - $72 - 4 991 - 90,75%
Level 3: 3500 - $50 - 3 069 - 87,69%
Level 4: 4500 - $30 - 4 036 - 89,69%
Luxury : 2000 - $160 - 1 985 - 99,26%
Total Capacity :22000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 0 - 0,00%
Farm Level 2: 1000 - $0 - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %20 125 - 91,48%
Average Income per Game$1,907,038
Year to Date Revenue$26,698,536
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$15,370,176
Farm Year To Date Expenses$0
Pro Salary Cap To Date$15,370,176
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$51,490,034
Farm Estimated Season Revenue$0
Pro Remaining Season Days75
Pro Expenses Per Days$452,064
Pro Estimated Expenses$33,904,800
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$33,904,800
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$133,612,329
Projected Bank Account$151,197,563

Pro Players Salaries

Johnny Gaudreau $6,750,000 (1)
-Salary Remaining : $4,644,495
Danny DeKeyser $4,500,000 (2)
-Salary Remaining : $3,096,330
Nicolas Roy $3,500,000 (5)
-Salary Remaining : $2,408,257
Justin Holl $3,400,000 (3)
-Salary Remaining : $2,339,450
Andrew Cogliano $3,250,000 (1)
-Salary Remaining : $2,236,239
Kasperi Kapanen $3,200,000 (4)
-Salary Remaining : $2,201,835
Sam Gagner $3,200,000 (1)
-Salary Remaining : $2,201,835
Ryan Strome $3,200,000 (1)
-Salary Remaining : $2,201,835
Thomas Greiss $2,800,000 (2)
-Salary Remaining : $1,926,606
Tanner Pearson $2,500,000 (3)
-Salary Remaining : $1,720,183
Devan Dubnyk $2,500,000 (2)
-Salary Remaining : $1,720,183
Alexander Barabanov $1,000,000 (3)
-Salary Remaining : $688,073
Scott Wedgewood $1,000,000 (5)
-Salary Remaining : $688,073
Kevin Korchinski $950,000 (3)
-Salary Remaining : $653,670
Brandon Biro $925,000 (1)
-Salary Remaining : $636,468
Matthew Kessel $925,000 (1)
-Salary Remaining : $636,468
Matthew Knies $925,000 (2)
-Salary Remaining : $636,468
Josh Archibald $900,000 (2)
-Salary Remaining : $619,266
Brayden Pachal $800,000 (2)
-Salary Remaining : $550,459
Ryan Carpenter $775,000 (3)
-Salary Remaining : $533,257
Joel Hanley $775,000 (3)
-Salary Remaining : $533,257
Zach Whitecloud $750,000 (3)
-Salary Remaining : $516,055
Alexandre Carrier $750,000 (4)
-Salary Remaining : $516,055
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 - 4 914 - 76,78%
Level 2: 5400 - $75 - 4 071 - 75,40%
Level 3: 3400 - $50 - 3 060 - 89,99%
Level 4: 4400 - $30 - 4 066 - 92,41%
Luxury : 2400 - $175 - 1 793 - 74,72%
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 Left27
Average Attendance - %17 904 - 81,38%
Average Income per Game$1,731,901
Year to Date Revenue$24,246,607
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$23,268,811
Farm Year To Date Expenses$0
Pro Salary Cap To Date$23,268,811
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$46,761,314
Farm Estimated Season Revenue$0
Pro Remaining Season Days75
Pro Expenses Per Days$683,028
Pro Estimated Expenses$51,227,100
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$51,227,100
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$95,507,240
Projected Bank Account$91,041,454

Pro Players Salaries

Logan Couture $10,000,000 (1)
-Salary Remaining : $6,880,734
Jonathan Toews $9,800,000 (1)
-Salary Remaining : $6,743,119
Jeff Petry $7,500,000 (2)
-Salary Remaining : $5,160,550
Andrew Mangiapane $5,800,000 (4)
-Salary Remaining : $3,990,826
Jakob Silfverberg $5,250,000 (3)
-Salary Remaining : $3,612,385
Vladimir Tarasenko $5,000,000 (4)
-Salary Remaining : $3,440,367
Alex Killorn $4,450,000 (2)
-Salary Remaining : $3,061,927
Anthony Beauvillier $4,150,000 (5)
-Salary Remaining : $2,855,505
Matias Maccelli $3,000,000 (3)
-Salary Remaining : $2,064,220
Marco Scandella $2,700,000 (2)
-Salary Remaining : $1,857,798
Karel Vejmelka $2,250,000 (4)
-Salary Remaining : $1,548,165
Matt Roy $2,000,000 (3)
-Salary Remaining : $1,376,147
Nick Ritchie $1,700,000 (3)
-Salary Remaining : $1,169,725
Mackenzie Blackwood $1,475,000 (2)
-Salary Remaining : $1,014,908
Nicolas Aube-Kubel $1,225,000 (3)
-Salary Remaining : $842,890
Troy Stecher $1,200,000 (2)
-Salary Remaining : $825,688
Trent Frederic $1,050,000 (1)
-Salary Remaining : $722,477
Matt Benning $1,000,000 (2)
-Salary Remaining : $688,073
J.J. Moser $925,000 (1)
-Salary Remaining : $636,468
Jack Drury $925,000 (1)
-Salary Remaining : $636,468
Pierre-Olivier Joseph $800,000 (2)
-Salary Remaining : $550,459
Martin Pospisil $775,000 (2)
-Salary Remaining : $533,257
Valtteri Puustinen $775,000 (5)
-Salary Remaining : $533,257
Kevin Rooney $700,000 (1)
-Salary Remaining : $481,651
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 - 4 833 - 80,54%
Level 2: 5000 - $75 - 4 103 - 82,05%
Level 3: 3000 - $50 - 2 935 - 97,83%
Level 4: 4000 - $30 - 3 935 - 98,38%
Luxury : 2000 - $175 - 1 720 - 86,01%
Total Capacity :20000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 0 - 0,00%
Farm Level 2: 1000 - $0 - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %17 526 - 87,63%
Average Income per Game$1,696,016
Year to Date Revenue$23,744,219
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$74,075,000
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$23,105,958
Farm Year To Date Expenses$0
Pro Salary Cap To Date$23,105,958
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$45,792,422
Farm Estimated Season Revenue$0
Pro Remaining Season Days75
Pro Expenses Per Days$679,587
Pro Estimated Expenses$50,969,025
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$50,969,025
Season Salary Cap$74,075,000
Estimate Under Maximum Salary Cap of $83,500,000$9,425,000
Estimate Over Minimum Salary Cap of $42,000,000 $32,075,000
Current Bank Account$43,514,777
Projected Bank Account$38,338,174

Pro Players Salaries

Erik Karlsson $12,000,000 (3)
-Salary Remaining : $8,256,881
Jared Spurgeon $8,000,000 (5)
-Salary Remaining : $5,504,587
Sean Monahan $6,750,000 (1)
-Salary Remaining : $4,644,495
Phil Kessel $6,000,000 (3)
-Salary Remaining : $4,128,440
Kyle Okposo $6,000,000 (2)
-Salary Remaining : $4,128,440
Filip Forsberg $6,000,000 (2)
-Salary Remaining : $4,128,440
Cam Talbot $4,000,000 (3)
-Salary Remaining : $2,752,294
Bo Horvat $3,500,000 (2)
-Salary Remaining : $2,408,257
Phillip Danault $3,000,000 (1)
-Salary Remaining : $2,064,220
Justin Schultz $3,000,000 (5)
-Salary Remaining : $2,064,220
Dillon Dube $2,200,000 (1)
-Salary Remaining : $1,513,761
Daniel Sprong $2,000,000 (5)
-Salary Remaining : $1,376,147
Casey DeSmith $1,900,000 (5)
-Salary Remaining : $1,307,339
Cam York $1,600,000 (4)
-Salary Remaining : $1,100,917
Mike Reilly $1,500,000 (1)
-Salary Remaining : $1,032,110
Ben Hutton $1,500,000 (1)
-Salary Remaining : $1,032,110
Henry Thrun $925,000 (2)
-Salary Remaining : $636,468
Connor Zary $925,000 (2)
-Salary Remaining : $636,468
Pat Maroon $900,000 (1)
-Salary Remaining : $619,266
Hendrix Lapierre $832,500 (1)
-Salary Remaining : $572,821
Mason Marchment $792,500 (1)
-Salary Remaining : $545,298
Andreas Englund $750,000 (4)
-Salary Remaining : $516,055
Total Pro Players22
Salary Commitment
Year 2024 : $74,075,000
Year 2025 : $56,600,000
Year 2026 : $39,250,000
Year 2027 : $17,250,000
Salary Average Commitment
Year 2024 : $74,075,000
Year 2025 : $56,600,000
Year 2026 : $39,250,000
Year 2027 : $17,250,000
Salary Cap with 1 Way Contract
Year 2024 : $74,075,000
Year 2025 : $56,600,000
Year 2026 : $39,250,000
Year 2027 : $17,250,000

Farm Players Salaries

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

New York GoldenBlades



Arena Capacity - Ticket Price
Attendance - %

Arena NameNassau Veterans Memorial Coliseum
Level 1: 6400 - $100 - 5 069 - 79,20%
Level 2: 5400 - $75 - 4 094 - 75,82%
Level 3: 3400 - $50 - 3 087 - 90,81%
Level 4: 4400 - $30 - 4 067 - 92,43%
Luxury : 2400 - $175 - 1 744 - 72,68%
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 Left27
Average Attendance - %18 062 - 82,10%
Average Income per Game$1,744,477
Year to Date Revenue$24,422,675
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$45,597,500
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$14,223,084
Farm Year To Date Expenses$0
Pro Salary Cap To Date$14,223,084
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$47,100,873
Farm Estimated Season Revenue$0
Pro Remaining Season Days75
Pro Expenses Per Days$418,326
Pro Estimated Expenses$31,374,450
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$31,374,450
Season Salary Cap$45,597,500
Estimate Under Maximum Salary Cap of $83,500,000$37,902,500
Estimate Over Minimum Salary Cap of $42,000,000 $3,597,500
Current Bank Account$92,257,434
Projected Bank Account$107,983,857

Pro Players Salaries

Alex DeBrincat $8,250,000 (5)
-Salary Remaining : $5,676,606
Jordan Binnington $4,550,000 (1)
-Salary Remaining : $3,130,734
Torey Krug $4,000,000 (2)
-Salary Remaining : $2,752,294
Marc-Andre Fleury $3,500,000 (3)
-Salary Remaining : $2,408,257
Dmitry Orlov $3,300,000 (4)
-Salary Remaining : $2,270,642
Cody Glass $2,500,000 (2)
-Salary Remaining : $1,720,183
Warren Foegele $2,100,000 (3)
-Salary Remaining : $1,444,954
Ryan Lindgren $2,000,000 (1)
-Salary Remaining : $1,376,147
John Marino $1,750,000 (3)
-Salary Remaining : $1,204,128
Michael Raffl $1,600,000 (1)
-Salary Remaining : $1,100,917
Max Comtois $1,525,000 (2)
-Salary Remaining : $1,049,312
Sean Durzi $1,400,000 (1)
-Salary Remaining : $963,303
David Kampf $1,400,000 (3)
-Salary Remaining : $963,303
Tomas Nosek $1,000,000 (5)
-Salary Remaining : $688,073
Ryker Evans $925,000 (2)
-Salary Remaining : $636,468
William Eklund $925,000 (1)
-Salary Remaining : $636,468
Lukas Reichel $925,000 (1)
-Salary Remaining : $636,468
Brett Howden $850,000 (1)
-Salary Remaining : $584,862
Patrik Koch $847,500 (5)
-Salary Remaining : $583,142
Thomas Novak $750,000 (4)
-Salary Remaining : $516,055
Kevin Gravel $750,000 (4)
-Salary Remaining : $516,055
Andrew Peeke $750,000 (1)
-Salary Remaining : $516,055
Total Pro Players22
Salary Commitment
Year 2024 : $45,597,500
Year 2025 : $32,597,500
Year 2026 : $23,647,500
Year 2027 : $14,897,500
Salary Average Commitment
Year 2024 : $45,597,500
Year 2025 : $32,597,500
Year 2026 : $23,647,500
Year 2027 : $14,897,500
Salary Cap with 1 Way Contract
Year 2024 : $45,597,500
Year 2025 : $32,597,500
Year 2026 : $23,647,500
Year 2027 : $14,897,500

Farm Players Salaries

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

Orlando SolarBears



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmway Center
Level 1: 6000 - $100 - 4 926 - 82,10%
Level 2: 5000 - $75 - 4 160 - 83,21%
Level 3: 3000 - $50 - 2 896 - 96,52%
Level 4: 4000 - $30 - 3 867 - 96,68%
Luxury : 2000 - $175 - 1 738 - 86,91%
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 Left27
Average Attendance - %17 588 - 87,94%
Average Income per Game$1,712,045
Year to Date Revenue$23,968,623
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$83,265,000
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$25,972,566
Farm Year To Date Expenses$0
Pro Salary Cap To Date$25,972,566
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$46,225,202
Farm Estimated Season Revenue$0
Pro Remaining Season Days75
Pro Expenses Per Days$763,899
Pro Estimated Expenses$57,292,425
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$57,292,425
Season Salary Cap$83,265,000
Estimate Under Maximum Salary Cap of $83,500,000$235,000
Estimate Over Minimum Salary Cap of $42,000,000 $41,265,000
Current Bank Account$17,764,526
Projected Bank Account$6,697,303

Pro Players Salaries

Jesper Bratt $10,000,000 (1)
-Salary Remaining : $6,880,734
John Tavares $9,350,000 (3)
-Salary Remaining : $6,433,486
Andrei Svechnikov $6,000,000 (3)
-Salary Remaining : $4,128,440
Travis Konecny $6,000,000 (5)
-Salary Remaining : $4,128,440
Jonathan Drouin $5,550,000 (3)
-Salary Remaining : $3,818,807
Travis Sanheim $5,350,000 (4)
-Salary Remaining : $3,681,193
Vincent Trocheck $5,250,000 (1)
-Salary Remaining : $3,612,385
Frederik Andersen $5,000,000 (2)
-Salary Remaining : $3,440,367
Kyle Palmieri $5,000,000 (5)
-Salary Remaining : $3,440,367
Tom Wilson $4,100,000 (4)
-Salary Remaining : $2,821,101
Elvis Merzlikins $4,000,000 (2)
-Salary Remaining : $2,752,294
Ryan Graves $3,000,000 (3)
-Salary Remaining : $2,064,220
Jake McCabe $2,900,000 (1)
-Salary Remaining : $1,995,413
Jacob Middleton $2,800,000 (4)
-Salary Remaining : $1,926,606
Yegor Sharangovich $2,200,000 (1)
-Salary Remaining : $1,513,761
Ivan Barbashev $1,900,000 (3)
-Salary Remaining : $1,307,339
Simon Nemec $950,000 (3)
-Salary Remaining : $653,670
Mikhail Sergachev $832,500 (1)
-Salary Remaining : $572,821
Alexander Nylander $832,500 (1)
-Salary Remaining : $572,821
Luke Glendening $800,000 (5)
-Salary Remaining : $550,459
Ukko-Pekka Luukkonen $750,000 (2)
-Salary Remaining : $516,055
Kyle Burroughs $700,000 (2)
-Salary Remaining : $481,651
Total Pro Players22
Salary Commitment
Year 2024 : $83,265,000
Year 2025 : $61,250,000
Year 2026 : $50,800,000
Year 2027 : $24,050,000
Salary Average Commitment
Year 2024 : $83,265,000
Year 2025 : $61,250,000
Year 2026 : $50,800,000
Year 2027 : $24,050,000
Salary Cap with 1 Way Contract
Year 2024 : $83,265,000
Year 2025 : $61,250,000
Year 2026 : $50,800,000
Year 2027 : $24,050,000

Farm Players Salaries

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

Ottawa Nationals



Arena Capacity - Ticket Price
Attendance - %

Arena NameCivic Center
Level 1: 6000 - $100 - 4 905 - 81,75%
Level 2: 5000 - $75 - 4 197 - 83,93%
Level 3: 3000 - $50 - 2 946 - 98,19%
Level 4: 4000 - $30 - 3 919 - 97,98%
Luxury : 2000 - $175 - 1 740 - 86,98%
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 Left27
Average Attendance - %17 706 - 88,53%
Average Income per Game$1,718,197
Year to Date Revenue$24,054,751
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$81,805,000
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$25,517,170
Farm Year To Date Expenses$0
Pro Salary Cap To Date$25,517,170
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$46,391,306
Farm Estimated Season Revenue$0
Pro Remaining Season Days75
Pro Expenses Per Days$750,505
Pro Estimated Expenses$56,287,875
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$56,287,875
Season Salary Cap$81,805,000
Estimate Under Maximum Salary Cap of $83,500,000$1,695,000
Estimate Over Minimum Salary Cap of $42,000,000 $39,805,000
Current Bank Account$79,068,830
Projected Bank Account$69,172,261

Pro Players Salaries

Alex Ovechkin $12,500,000 (2)
-Salary Remaining : $8,600,917
Charlie McAvoy $11,000,000 (5)
-Salary Remaining : $7,568,807
Sean Couturier $9,000,000 (5)
-Salary Remaining : $6,192,661
Evander Kane $6,250,000 (4)
-Salary Remaining : $4,300,459
Trevor Zegras $5,750,000 (4)
-Salary Remaining : $3,956,422
David Perron $5,150,000 (5)
-Salary Remaining : $3,543,578
Samuel Girard $5,000,000 (1)
-Salary Remaining : $3,440,367
Nick Foligno $4,000,000 (5)
-Salary Remaining : $2,752,294
Bowen Byram $3,080,000 (4)
-Salary Remaining : $2,119,266
Patrick Kane $2,750,000 (5)
-Salary Remaining : $1,892,202
Dante Fabbro $2,400,000 (1)
-Salary Remaining : $1,651,376
Robert Thomas $2,400,000 (2)
-Salary Remaining : $1,651,376
Jaroslav Halak $1,500,000 (4)
-Salary Remaining : $1,032,110
Linus Ullmark $1,325,000 (1)
-Salary Remaining : $911,697
Josh Brown $1,000,000 (2)
-Salary Remaining : $688,073
Logan Cooley $950,000 (3)
-Salary Remaining : $653,670
Justin Barron $925,000 (1)
-Salary Remaining : $636,468
Dylan Guenther $925,000 (2)
-Salary Remaining : $636,468
Kaiden Guhle $925,000 (2)
-Salary Remaining : $636,468
Mason Lohrei $925,000 (2)
-Salary Remaining : $636,468
Ty Dellandrea $900,000 (3)
-Salary Remaining : $619,266
Joe Veleno $825,000 (3)
-Salary Remaining : $567,661
Yegor Chinakhov $800,000 (4)
-Salary Remaining : $550,459
Shane Pinto $775,000 (3)
-Salary Remaining : $533,257
Ryan Poehling $750,000 (2)
-Salary Remaining : $516,055
Total Pro Players25
Salary Commitment
Year 2024 : $81,805,000
Year 2025 : $72,155,000
Year 2026 : $52,730,000
Year 2027 : $49,280,000
Salary Average Commitment
Year 2024 : $81,805,000
Year 2025 : $72,155,000
Year 2026 : $52,730,000
Year 2027 : $49,280,000
Salary Cap with 1 Way Contract
Year 2024 : $81,805,000
Year 2025 : $72,155,000
Year 2026 : $52,730,000
Year 2027 : $49,280,000

Farm Players Salaries

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

Philly Blazers



Arena Capacity - Ticket Price
Attendance - %

Arena NameCivic Center
Level 1: 6400 - $100 - 4 965 - 77,58%
Level 2: 5400 - $75 - 3 931 - 72,80%
Level 3: 3400 - $50 - 3 029 - 89,09%
Level 4: 4400 - $30 - 4 054 - 92,14%
Luxury : 2400 - $175 - 1 707 - 71,11%
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 Left28
Average Attendance - %17 686 - 80,39%
Average Income per Game$1,703,884
Year to Date Revenue$22,150,488
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$73,569,125
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$22,941,054
Farm Year To Date Expenses$0
Pro Salary Cap To Date$22,941,054
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$47,708,743
Farm Estimated Season Revenue$0
Pro Remaining Season Days75
Pro Expenses Per Days$674,946
Pro Estimated Expenses$50,620,950
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$50,620,950
Season Salary Cap$73,569,125
Estimate Under Maximum Salary Cap of $83,500,000$9,930,875
Estimate Over Minimum Salary Cap of $42,000,000 $31,569,125
Current Bank Account$132,290,248
Projected Bank Account$129,378,041

Pro Players Salaries

Ondrej Palat $8,250,000 (4)
-Salary Remaining : $5,676,606
Brent Burns $7,500,000 (2)
-Salary Remaining : $5,160,550
Nathan MacKinnon $6,850,000 (3)
-Salary Remaining : $4,713,303
Andre Burakovsky $5,400,000 (3)
-Salary Remaining : $3,715,596
Jonathan Marchessault $5,000,000 (3)
-Salary Remaining : $3,440,367
Viktor Arvidsson $4,250,000 (1)
-Salary Remaining : $2,924,312
Tyson Barrie $3,750,000 (2)
-Salary Remaining : $2,580,275
Tomas Tatar $3,750,000 (3)
-Salary Remaining : $2,580,275
Alex Newhook $3,500,000 (4)
-Salary Remaining : $2,408,257
Mario Ferraro $3,250,000 (4)
-Salary Remaining : $2,236,239
Brenden Dillon $3,100,000 (3)
-Salary Remaining : $2,133,028
Sidney Crosby $3,000,000 (4)
-Salary Remaining : $2,064,220
Philipp Grubauer $2,750,000 (2)
-Salary Remaining : $1,892,202
Alex Iafallo $2,425,000 (1)
-Salary Remaining : $1,668,578
Ryan Suter $2,000,000 (1)
-Salary Remaining : $1,376,147
Jake Allen $2,000,000 (3)
-Salary Remaining : $1,376,147
Michael McLeod $950,000 (1)
-Salary Remaining : $653,670
Lucas Raymond $925,000 (1)
-Salary Remaining : $636,468
Will Borgen $900,000 (3)
-Salary Remaining : $619,266
Isac Lundestrom $874,125 (2)
-Salary Remaining : $601,462
Emil Lilleberg $870,000 (2)
-Salary Remaining : $598,624
Ty Smith $775,000 (3)
-Salary Remaining : $533,257
Taylor Raddysh $750,000 (1)
-Salary Remaining : $516,055
Alexei Toropchenko $750,000 (2)
-Salary Remaining : $516,055
Total Pro Players24
Salary Commitment
Year 2024 : $73,569,125
Year 2025 : $62,269,125
Year 2026 : $45,775,000
Year 2027 : $18,000,000
Salary Average Commitment
Year 2024 : $73,569,125
Year 2025 : $62,269,125
Year 2026 : $45,775,000
Year 2027 : $18,000,000
Salary Cap with 1 Way Contract
Year 2024 : $73,569,125
Year 2025 : $62,269,125
Year 2026 : $45,775,000
Year 2027 : $18,000,000

Farm Players Salaries

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

Phoenix Roadrunners



Arena Capacity - Ticket Price
Attendance - %

Arena NameVeterans Memorial Coliseum
Level 1: 6000 - $100 - 4 927 - 82,11%
Level 2: 5000 - $75 - 4 013 - 80,25%
Level 3: 3000 - $52 - 2 510 - 83,66%
Level 4: 4000 - $30 - 3 849 - 96,22%
Luxury : 2000 - $175 - 1 694 - 84,71%
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 Left27
Average Attendance - %16 992 - 84,96%
Average Income per Game$1,670,089
Year to Date Revenue$23,381,247
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$79,832,500
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$25,557,162
Farm Year To Date Expenses$0
Pro Salary Cap To Date$25,557,162
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$45,092,405
Farm Estimated Season Revenue$0
Pro Remaining Season Days75
Pro Expenses Per Days$732,408
Pro Estimated Expenses$54,930,600
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$54,930,600
Season Salary Cap$79,832,500
Estimate Under Maximum Salary Cap of $83,500,000$3,667,500
Estimate Over Minimum Salary Cap of $42,000,000 $37,832,500
Current Bank Account$56,545,942
Projected Bank Account$46,707,747

Pro Players Salaries

Drew Doughty $11,000,000 (1)
-Salary Remaining : $7,568,807
Jack Eichel $10,000,000 (4)
-Salary Remaining : $6,880,734
Connor Hellebuyck $7,000,000 (1)
-Salary Remaining : $4,816,514
Bryan Rust $6,100,000 (4)
-Salary Remaining : $4,197,248
Mark Scheifele $6,000,000 (5)
-Salary Remaining : $4,128,440
Adam Henrique $5,825,000 (2)
-Salary Remaining : $4,008,028
Brayden Schenn $5,200,000 (4)
-Salary Remaining : $3,577,982
Rickard Rakell $3,800,000 (1)
-Salary Remaining : $2,614,679
Nikita Zadorov $3,750,000 (3)
-Salary Remaining : $2,580,275
Jordan Greenway $3,500,000 (5)
-Salary Remaining : $2,408,257
Scott Mayfield $3,500,000 (4)
-Salary Remaining : $2,408,257
Travis Hamonic $2,750,000 (1)
-Salary Remaining : $1,892,202
Jakob Chychrun $2,600,000 (1)
-Salary Remaining : $1,788,991
Devon Toews $2,350,000 (2)
-Salary Remaining : $1,616,972
Andrew Copp $2,300,000 (2)
-Salary Remaining : $1,582,569
Christian Fischer $1,125,000 (5)
-Salary Remaining : $774,083
Urho Vaakanainen $832,500 (2)
-Salary Remaining : $572,821
Michael Carcone $750,000 (4)
-Salary Remaining : $516,055
Sam Montembeault $750,000 (3)
-Salary Remaining : $516,055
Parker Kelly $700,000 (2)
-Salary Remaining : $481,651
Total Pro Players20
Salary Commitment
Year 2024 : $79,832,500
Year 2025 : $52,682,500
Year 2026 : $40,675,000
Year 2027 : $36,175,000
Salary Average Commitment
Year 2024 : $79,832,500
Year 2025 : $52,682,500
Year 2026 : $40,675,000
Year 2027 : $36,175,000
Salary Cap with 1 Way Contract
Year 2024 : $79,832,500
Year 2025 : $52,682,500
Year 2026 : $40,675,000
Year 2027 : $36,175,000

Farm Players Salaries

Tobias Rieder $200,000 (1)
Salary Remaining : $200,000
Sammy Blais $152,500 (4)
Salary Remaining : $152,500
Ethan Bear $137,500 (5)
Salary Remaining : $137,500
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 Players16
Salary Commitment
Year 2024 : $1,535,662
Year 2025 : $765,750
Year 2026 : $528,000
Year 2027 : $450,500
Salary Average Commitment
Year 2024 : $1,535,662
Year 2025 : $765,750
Year 2026 : $528,000
Year 2027 : $450,500

Quebec Nordiques



Arena Capacity - Ticket Price
Attendance - %

Arena NameColisee Quebec
Level 1: 6400 - $95 - 5 995 - 93,67%
Level 2: 5400 - $72 - 4 935 - 91,39%
Level 3: 3400 - $55 - 2 387 - 70,20%
Level 4: 4400 - $35 - 2 973 - 67,57%
Luxury : 2400 - $160 - 2 123 - 88,45%
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 Left28
Average Attendance - %18 413 - 83,69%
Average Income per Game$1,874,764
Year to Date Revenue$24,371,938
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$81,745,000
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$25,286,286
Farm Year To Date Expenses$0
Pro Salary Cap To Date$25,286,286
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$52,493,405
Farm Estimated Season Revenue$0
Pro Remaining Season Days75
Pro Expenses Per Days$749,954
Pro Estimated Expenses$56,246,550
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$56,246,550
Season Salary Cap$81,745,000
Estimate Under Maximum Salary Cap of $83,500,000$1,755,000
Estimate Over Minimum Salary Cap of $42,000,000 $39,745,000
Current Bank Account$194,886,172
Projected Bank Account$191,133,027

Pro Players Salaries

Roman Josi $9,000,000 (5)
-Salary Remaining : $6,192,661
Victor Hedman $8,000,000 (3)
-Salary Remaining : $5,504,587
David Pastrnak $6,400,000 (4)
-Salary Remaining : $4,403,670
Alec Martinez $5,750,000 (5)
-Salary Remaining : $3,956,422
Mika Zibanejad $5,350,000 (1)
-Salary Remaining : $3,681,193
Brock Nelson $5,200,000 (4)
-Salary Remaining : $3,577,982
Jason Zucker $5,200,000 (4)
-Salary Remaining : $3,577,982
Kyle Connor $5,000,000 (4)
-Salary Remaining : $3,440,367
Brett Pesce $4,025,000 (2)
-Salary Remaining : $2,769,495
Jacob Markstrom $4,000,000 (3)
-Salary Remaining : $2,752,294
Colton Sissons $3,450,000 (1)
-Salary Remaining : $2,373,853
Carson Soucy $3,000,000 (3)
-Salary Remaining : $2,064,220
Mattias Ekholm $3,000,000 (2)
-Salary Remaining : $2,064,220
Roope Hintz $3,000,000 (3)
-Salary Remaining : $2,064,220
Alex Wennberg $2,250,000 (2)
-Salary Remaining : $1,548,165
Morgan Barron $1,300,000 (1)
-Salary Remaining : $894,495
Ryan Hartman $1,100,000 (3)
-Salary Remaining : $756,881
Jonatan Berggren $925,000 (1)
-Salary Remaining : $636,468
Jesper Boqvist $925,000 (1)
-Salary Remaining : $636,468
Nils Lundkvist $925,000 (1)
-Salary Remaining : $636,468
Juuso Parssinen $842,500 (1)
-Salary Remaining : $579,702
Erik Brannstrom $832,500 (2)
-Salary Remaining : $572,821
Cayden Primeau $770,000 (2)
-Salary Remaining : $529,817
Jason Demers $750,000 (4)
-Salary Remaining : $516,055
Ivan Prosvetov $750,000 (2)
-Salary Remaining : $516,055
Total Pro Players25
Salary Commitment
Year 2024 : $81,745,000
Year 2025 : $68,027,500
Year 2026 : $56,400,000
Year 2027 : $37,300,000
Salary Average Commitment
Year 2024 : $81,745,000
Year 2025 : $68,027,500
Year 2026 : $56,400,000
Year 2027 : $37,300,000
Salary Cap with 1 Way Contract
Year 2024 : $81,745,000
Year 2025 : $68,027,500
Year 2026 : $56,400,000
Year 2027 : $37,300,000

Farm Players Salaries

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
Victor Ejdsell $92,500 (3)
Salary Remaining : $92,500
Stanislav Svozil $86,750 (2)
Salary Remaining : $86,750
Tristen Robins $84,250 (2)
Salary Remaining : $84,250
Vladislav Kolyachonok $84,250 (1)
Salary Remaining : $84,250
Tarmo Reunanen $84,250 (1)
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 Players20
Salary Commitment
Year 2024 : $1,615,250
Year 2025 : $1,143,500
Year 2026 : $717,500
Year 2027 : $400,000
Salary Average Commitment
Year 2024 : $1,615,250
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 - 4 921 - 76,89%
Level 2: 5400 - $75 - 4 200 - 77,78%
Level 3: 3400 - $50 - 3 038 - 89,37%
Level 4: 4400 - $30 - 3 877 - 88,12%
Luxury : 2400 - $175 - 1 758 - 73,25%
Total Capacity :22000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 0 - 0,00%
Farm Level 2: 1000 - $0 - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %17 795 - 80,88%
Average Income per Game$1,728,700
Year to Date Revenue$24,201,793
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$17,410,958
Farm Year To Date Expenses$0
Pro Salary Cap To Date$17,410,958
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$46,674,886
Farm Estimated Season Revenue$0
Pro Remaining Season Days75
Pro Expenses Per Days$512,087
Pro Estimated Expenses$38,406,525
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$38,406,525
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$66,132,831
Projected Bank Account$74,401,192

Pro Players Salaries

Anders Lee $9,000,000 (3)
-Salary Remaining : $6,192,661
Nate Schmidt $6,000,000 (3)
-Salary Remaining : $4,128,440
Reilly Smith $5,750,000 (4)
-Salary Remaining : $3,956,422
Nino Niederreiter $4,000,000 (5)
-Salary Remaining : $2,752,294
Marcus Foligno $3,500,000 (1)
-Salary Remaining : $2,408,257
Brett Kulak $3,250,000 (4)
-Salary Remaining : $2,236,239
Mathieu Joseph $2,700,000 (5)
-Salary Remaining : $1,857,798
Cal Clutterbuck $2,500,000 (2)
-Salary Remaining : $1,720,183
Oliver Kylington $2,500,000 (5)
-Salary Remaining : $1,720,183
Alex Nedeljkovic $2,500,000 (3)
-Salary Remaining : $1,720,183
Alexis Lafreniere $2,000,000 (4)
-Salary Remaining : $1,376,147
Barclay Goodrow $1,000,000 (1)
-Salary Remaining : $688,073
Mikey Anderson $1,000,000 (2)
-Salary Remaining : $688,073
Mattias Janmark $1,000,000 (5)
-Salary Remaining : $688,073
Jake Sanderson $925,000 (1)
-Salary Remaining : $636,468
Reese Johnson $925,000 (1)
-Salary Remaining : $636,468
Thomas Harley $925,000 (1)
-Salary Remaining : $636,468
Alex Vlasic $900,000 (1)
-Salary Remaining : $619,266
Tanner Jeannot $850,000 (4)
-Salary Remaining : $584,862
Jake Evans $800,000 (3)
-Salary Remaining : $550,459
Lukas Sedlak $800,000 (3)
-Salary Remaining : $550,459
Cole Smith $792,500 (2)
-Salary Remaining : $545,298
Zach Bogosian $750,000 (3)
-Salary Remaining : $516,055
Louis Domingue $750,000 (4)
-Salary Remaining : $516,055
Spencer Martin $700,000 (3)
-Salary Remaining : $481,651
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 - 4 851 - 75,80%
Level 2: 5400 - $75 - 4 167 - 77,16%
Level 3: 3400 - $50 - 3 058 - 89,95%
Level 4: 4400 - $30 - 3 876 - 88,10%
Luxury : 2400 - $175 - 1 787 - 74,44%
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 Left27
Average Attendance - %17 739 - 80,63%
Average Income per Game$1,724,345
Year to Date Revenue$24,140,831
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$72,430,500
Farm Players Total Salaries$0
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$22,593,000
Farm Year To Date Expenses$0
Pro Salary Cap To Date$22,593,000
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$46,557,317
Farm Estimated Season Revenue$0
Pro Remaining Season Days75
Pro Expenses Per Days$664,500
Pro Estimated Expenses$49,837,500
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$49,837,500
Season Salary Cap$72,430,500
Estimate Under Maximum Salary Cap of $83,500,000$11,069,500
Estimate Over Minimum Salary Cap of $42,000,000 $30,430,500
Current Bank Account$180,348,977
Projected Bank Account$177,068,794

Pro Players Salaries

Timo Meier $10,000,000 (4)
-Salary Remaining : $6,880,734
Rasmus Ristolainen $5,400,000 (2)
-Salary Remaining : $3,715,596
Lawson Crouse $4,600,000 (5)
-Salary Remaining : $3,165,138
Nick Schmaltz $4,500,000 (4)
-Salary Remaining : $3,096,330
Tyler Bertuzzi $4,250,000 (3)
-Salary Remaining : $2,924,312
Ilya Sorokin $4,000,000 (3)
-Salary Remaining : $2,752,294
Boone Jenner $4,000,000 (1)
-Salary Remaining : $2,752,294
Jaccob Slavin $3,900,000 (2)
-Salary Remaining : $2,683,486
Brandon Montour $3,850,000 (2)
-Salary Remaining : $2,649,083
Elias Lindholm $3,850,000 (2)
-Salary Remaining : $2,649,083
Brandon Carlo $3,500,000 (4)
-Salary Remaining : $2,408,257
Pierre-Luc Dubois $3,350,000 (1)
-Salary Remaining : $2,305,046
Noah Cates $2,625,000 (2)
-Salary Remaining : $1,806,193
Martin Necas $2,500,000 (2)
-Salary Remaining : $1,720,183
Scott Laughton $2,300,000 (2)
-Salary Remaining : $1,582,569
Yakov Trenin $1,700,000 (5)
-Salary Remaining : $1,169,725
Nick Perbix $1,125,000 (1)
-Salary Remaining : $774,083
Juuso Valimaki $1,100,000 (1)
-Salary Remaining : $756,881
Conor Timmins $950,000 (1)
-Salary Remaining : $653,670
Alex Laferriere $875,000 (2)
-Salary Remaining : $602,064
Logan Stankoven $867,500 (3)
-Salary Remaining : $596,904
Timothy Liljegren $863,000 (2)
-Salary Remaining : $593,807
Logan Thompson $775,000 (5)
-Salary Remaining : $533,257
Alexander Alexeyev $775,000 (2)
-Salary Remaining : $533,257
Justus Annunen $775,000 (3)
-Salary Remaining : $533,257
Total Pro Players25
Salary Commitment
Year 2024 : $72,430,500
Year 2025 : $61,905,500
Year 2026 : $34,967,500
Year 2027 : $25,075,000
Salary Average Commitment
Year 2024 : $72,430,500
Year 2025 : $61,905,500
Year 2026 : $34,967,500
Year 2027 : $25,075,000
Salary Cap with 1 Way Contract
Year 2024 : $72,430,500
Year 2025 : $61,905,500
Year 2026 : $34,967,500
Year 2027 : $25,075,000

Farm Players Salaries

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

Toronto Toros



Arena Capacity - Ticket Price
Attendance - %

Arena NameMaple Leaf Garden
Level 1: 6000 - $100 - 4 989 - 83,15%
Level 2: 5000 - $75 - 4 157 - 83,13%
Level 3: 3000 - $50 - 2 952 - 98,41%
Level 4: 4000 - $30 - 3 938 - 98,46%
Luxury : 2000 - $175 - 1 766 - 88,29%
Total Capacity :20000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 0 - 0,00%
Farm Level 2: 1000 - $0 - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left28
Average Attendance - %17 802 - 89,01%
Average Income per Game$1,731,821
Year to Date Revenue$22,513,669
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$25,648,172
Farm Year To Date Expenses$0
Pro Salary Cap To Date$25,648,172
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$48,490,979
Farm Estimated Season Revenue$0
Pro Remaining Season Days75
Pro Expenses Per Days$754,358
Pro Estimated Expenses$56,576,850
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$56,576,850
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$185,424,700
Projected Bank Account$177,338,829

Pro Players Salaries

Brayden Point $9,000,000 (4)
-Salary Remaining : $6,192,661
Nikita Kucherov $9,000,000 (2)
-Salary Remaining : $6,192,661
Alex Pietrangelo $8,000,000 (4)
-Salary Remaining : $5,504,587
Leon Draisaitl $8,000,000 (3)
-Salary Remaining : $5,504,587
John Carlson $8,000,000 (3)
-Salary Remaining : $5,504,587
Kirill Kaprizov $5,000,000 (2)
-Salary Remaining : $3,440,367
Nikolaj Ehlers $4,750,000 (4)
-Salary Remaining : $3,268,349
Vince Dunn $4,000,000 (4)
-Salary Remaining : $2,752,294
Conor Garland $4,000,000 (4)
-Salary Remaining : $2,752,294
Mike Matheson $3,500,000 (2)
-Salary Remaining : $2,408,257
Niko Mikkola $3,000,000 (5)
-Salary Remaining : $2,064,220
Erik Haula $2,500,000 (4)
-Salary Remaining : $1,720,183
Adam Lowry $2,500,000 (3)
-Salary Remaining : $1,720,183
Jake Oettinger $2,400,000 (1)
-Salary Remaining : $1,651,376
Pyotr Kochetkov $2,000,000 (2)
-Salary Remaining : $1,376,147
Jackson LaCombe $925,000 (1)
-Salary Remaining : $636,468
Dylan DeMelo $900,000 (1)
-Salary Remaining : $619,266
Samuel Ersson $842,500 (1)
-Salary Remaining : $579,702
Arthur Kaliyev $832,500 (1)
-Salary Remaining : $572,821
Pavel Dorofeyev $825,000 (3)
-Salary Remaining : $567,661
Kevin Stenlund $750,000 (4)
-Salary Remaining : $516,055
Scott Perunovich $750,000 (1)
-Salary Remaining : $516,055
Justin Bailey $750,000 (3)
-Salary Remaining : $516,055
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 - 4 940 - 77,19%
Level 2: 5400 - $75 - 4 054 - 75,07%
Level 3: 3400 - $50 - 3 112 - 91,52%
Level 4: 4400 - $30 - 4 111 - 93,44%
Luxury : 2400 - $175 - 1 735 - 72,28%
Total Capacity :22000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 0 - 0,00%
Farm Level 2: 1000 - $0 - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left28
Average Attendance - %17 952 - 81,60%
Average Income per Game$1,725,703
Year to Date Revenue$22,434,144
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$45,820,800
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$14,292,716
Farm Year To Date Expenses$0
Pro Salary Cap To Date$14,292,716
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$48,319,695
Farm Estimated Season Revenue$0
Pro Remaining Season Days75
Pro Expenses Per Days$420,374
Pro Estimated Expenses$31,528,050
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$31,528,050
Season Salary Cap$45,820,800
Estimate Under Maximum Salary Cap of $83,500,000$37,679,200
Estimate Over Minimum Salary Cap of $42,000,000 $3,820,800
Current Bank Account$186,015,162
Projected Bank Account$202,806,807

Pro Players Salaries

Jakub Voracek $6,250,000 (2)
-Salary Remaining : $4,300,459
Alex Goligoski $5,000,000 (3)
-Salary Remaining : $3,440,367
TJ Brodie $5,000,000 (3)
-Salary Remaining : $3,440,367
Jonas Siegenthaler $4,250,000 (5)
-Salary Remaining : $2,924,312
Olli Maatta $4,083,300 (2)
-Salary Remaining : $2,809,610
Jacob Bryson $1,900,000 (5)
-Salary Remaining : $1,307,339
Jake Bean $1,900,000 (1)
-Salary Remaining : $1,307,339
Eetu Luostarinen $1,500,000 (1)
-Salary Remaining : $1,032,110
Nick Cousins $1,500,000 (1)
-Salary Remaining : $1,032,110
Barrett Hayton $1,420,000 (2)
-Salary Remaining : $977,064
Philippe Myers $1,400,000 (5)
-Salary Remaining : $963,303
Dylan Samberg $1,300,000 (2)
-Salary Remaining : $894,495
Juraj Slafkovsky $950,000 (2)
-Salary Remaining : $653,670
Leo Carlsson $950,000 (3)
-Salary Remaining : $653,670
Alexander Holtz $925,000 (1)
-Salary Remaining : $636,468
Jack Quinn $925,000 (2)
-Salary Remaining : $636,468
Mattias Samuelsson $925,000 (3)
-Salary Remaining : $636,468
Kent Johnson $925,000 (1)
-Salary Remaining : $636,468
Owen Power $900,000 (1)
-Salary Remaining : $619,266
Nico Daws $842,500 (1)
-Salary Remaining : $579,702
Nicholas Robertson $775,000 (4)
-Salary Remaining : $533,257
Givani Smith $750,000 (1)
-Salary Remaining : $516,055
Bobby McMann $750,000 (1)
-Salary Remaining : $516,055
Alex Stalock $700,000 (2)
-Salary Remaining : $481,651
Total Pro Players24
Salary Commitment
Year 2024 : $45,820,800
Year 2025 : $35,828,300
Year 2026 : $20,200,000
Year 2027 : $8,325,000
Salary Average Commitment
Year 2024 : $44,900,800
Year 2025 : $34,908,300
Year 2026 : $20,200,000
Year 2027 : $8,325,000
Salary Cap with 1 Way Contract
Year 2024 : $45,820,800
Year 2025 : $35,828,300
Year 2026 : $20,200,000
Year 2027 : $8,325,000

Farm Players Salaries

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

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameWinnipeg Arena
Level 1: 6400 - $100 - 4 847 - 75,74%
Level 2: 5400 - $75 - 4 094 - 75,81%
Level 3: 3400 - $50 - 2 933 - 86,26%
Level 4: 4400 - $30 - 4 019 - 91,34%
Luxury : 2400 - $175 - 1 763 - 73,44%
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 Left28
Average Attendance - %17 655 - 80,25%
Average Income per Game$1,709,248
Year to Date Revenue$22,220,219
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$58,888,500
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$16,967,274
Farm Year To Date Expenses$0
Pro Salary Cap To Date$16,967,274
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$47,858,933
Farm Estimated Season Revenue$0
Pro Remaining Season Days75
Pro Expenses Per Days$540,261
Pro Estimated Expenses$40,519,575
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$40,519,575
Season Salary Cap$58,888,500
Estimate Under Maximum Salary Cap of $83,500,000$24,611,500
Estimate Over Minimum Salary Cap of $42,000,000 $16,888,500
Current Bank Account$239,521,020
Projected Bank Account$246,860,378

Pro Players Salaries

Jack Hughes $8,500,000 (3)
-Salary Remaining : $5,848,624
Jake Guentzel $5,000,000 (4)
-Salary Remaining : $3,440,367
Antti Raanta $5,000,000 (1)
-Salary Remaining : $3,440,367
Nikita Zaitsev $4,500,000 (4)
-Salary Remaining : $3,096,330
Tony DeAngelo $4,300,000 (2)
-Salary Remaining : $2,958,716
Elias Pettersson $4,000,000 (1)
-Salary Remaining : $2,752,294
Erik Gudbranson $4,000,000 (5)
-Salary Remaining : $2,752,294
Robby Fabbri $3,500,000 (4)
-Salary Remaining : $2,408,257
Josh Morrissey $3,150,000 (1)
-Salary Remaining : $2,167,431
K'Andre Miller $3,098,000 (3)
-Salary Remaining : $2,131,651
Drake Batherson $2,500,000 (1)
-Salary Remaining : $1,720,183
Vladislav Namestnikov $2,000,000 (5)
-Salary Remaining : $1,376,147
Nils Hoglander $1,000,000 (3)
-Salary Remaining : $688,073
Adam Fantilli $950,000 (3)
-Salary Remaining : $653,670
Dmitri Voronkov $925,000 (2)
-Salary Remaining : $636,468
Luke Hughes $925,000 (2)
-Salary Remaining : $636,468
Tye Kartye $867,500 (2)
-Salary Remaining : $596,904
Morgan Frost $863,000 (2)
-Salary Remaining : $593,807
Curtis Lazar $800,000 (3)
-Salary Remaining : $550,459
Lukas Dostal $775,000 (3)
-Salary Remaining : $533,257
Egor Zamula $775,000 (3)
-Salary Remaining : $533,257
Phillip Di Giuseppe $750,000 (4)
-Salary Remaining : $516,055
Gavin Bayreuther $710,000 (2)
-Salary Remaining : $488,532
Total Pro Players23
Salary Commitment
Year 2024 : $58,888,500
Year 2025 : $44,238,500
Year 2026 : $35,648,000
Year 2027 : $19,750,000
Salary Average Commitment
Year 2024 : $58,888,500
Year 2025 : $44,238,500
Year 2026 : $35,648,000
Year 2027 : $19,750,000
Salary Cap with 1 Way Contract
Year 2024 : $58,888,500
Year 2025 : $44,238,500
Year 2026 : $35,648,000
Year 2027 : $19,750,000

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
Jack LaFontaine $83,850 (4)
Salary Remaining : $83,850
Wade Allison $82,000 (5)
Salary Remaining : $82,000
Ian Mitchell $77,500 (1)
Salary Remaining : $77,500
Kyle Capobianco $77,500 (5)
Salary Remaining : $77,500
Declan Chisholm $77,500 (3)
Salary Remaining : $77,500
Jacob Peterson $77,500 (2)
Salary Remaining : $77,500
Lukas Rousek $77,500 (1)
Salary Remaining : $77,500
Jordan Gross $75,000 (3)
Salary Remaining : $75,000
Brogan Rafferty $75,000 (3)
Salary Remaining : $75,000
Jack Studnicka $75,000 (2)
Salary Remaining : $75,000
Mike Hardman $75,000 (2)
Salary Remaining : $75,000
Liam Foudy $75,000 (3)
Salary Remaining : $75,000
Robin Salo $75,000 (1)
Salary Remaining : $75,000
Fredrik Karlstrom $75,000 (1)
Salary Remaining : $75,000
Joseph Blandisi $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
Jake Bischoff $70,000 (2)
Salary Remaining : $70,000
Stuart Percy $57,500 (1)
Salary Remaining : $57,500
Total Farm Players29
Salary Commitment
Year 2024 : $2,407,600
Year 2025 : $1,410,850
Year 2026 : $1,033,850
Year 2027 : $505,850
Salary Average Commitment
Year 2024 : $2,362,725
Year 2025 : $1,365,975
Year 2026 : $998,475
Year 2027 : $463,350

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

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

Over Minimum of
$42,000,000

Pro Players

Farm Players

Total Players

Alberta Oilers $142,758,389 $79,560,000 $3,940,000 $37,560,000 231235
Baltimore Blades $30,699,193 $68,667,500 $14,832,500 $26,667,500 252146
Birmingham Bulls $211,891,891 $48,095,175 $35,404,825 $6,095,175 231639
Calgary Cowboys $83,147,182 $51,099,124 $32,400,876 $9,099,124 232043
Chicago Cougars $298,279,431 $48,720,500 $34,779,500 $6,720,500 222143
Cincinnati Stingers $266,399,149 $77,825,358 $5,674,642 $35,825,358 212344
Cleveland Crusaders $103,372,424 $60,725,000 $22,775,000 $18,725,000 251237
Dayton Firebirds $16,181,521 $79,152,500 $4,347,500 $37,152,500 232447
Denver Spurs $73,548,620 $65,219,125 $18,280,875 $23,219,125 221537
Detroit Gladiators $260,289,944 $82,057,500 $1,442,500 $40,057,500 231235
Halifax Icebreakers $153,423,364 $58,792,125 $24,707,875 $16,792,125 242145
Houston Aeros $144,010,143 $57,050,000 $26,450,000 $15,050,000 231942
Indiana Racers $107,506,848 $79,662,500 $3,837,500 $37,662,500 251641
Laval Chiefs $170,764,319 $80,875,000 $2,625,000 $38,875,000 252247
Los Angeles Sharks $31,809,045 $82,379,000 $1,121,000 $40,379,000 242650
Manhattan Raiders $50,020,100 $82,942,500 $557,500 $40,942,500 241236
Miami ScreamingEagles $21,296,737 $80,575,000 $2,925,000 $38,575,000 221335
Michigan Stags $109,734,108 $82,891,625 $608,375 $40,891,625 242549
Minnesota FightingSaints $133,612,329 $49,275,000 $34,225,000 $7,275,000 231538
New England Whalers $95,507,240 $74,450,000 $9,050,000 $32,450,000 241539
New Jersey Knights $43,514,777 $74,075,000 $9,425,000 $32,075,000 222143
New York GoldenBlades $92,257,434 $45,597,500 $37,902,500 $3,597,500 221234
Orlando SolarBears $17,764,526 $83,265,000 $235,000 $41,265,000 222547
Ottawa Nationals $79,068,830 $81,805,000 $1,695,000 $39,805,000 251540
Philly Blazers $132,290,248 $73,569,125 $9,930,875 $31,569,125 241842
Phoenix Roadrunners $56,545,942 $79,832,500 $3,667,500 $37,832,500 201636
Quebec Nordiques $194,886,172 $81,745,000 $1,755,000 $39,745,000 252045
San Diego Mariners $66,132,831 $55,817,500 $27,682,500 $13,817,500 252045
San Francisco Shamrocks $180,348,977 $72,430,500 $11,069,500 $30,430,500 251338
Toronto Toros $185,424,700 $82,225,000 $1,275,000 $40,225,000 232144
Vancouver Grizzlies $186,015,162 $45,820,800 $37,679,200 $3,820,800 241842
Winnipeg Jets $239,521,020 $58,888,500 $24,611,500 $16,888,500 232952