Votre version du STHS est obsolète! Veuillez mettre à jour votre version du STHS!
Connexion

Alberta Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameNorthlands Coliseum
Level 1: 6000 - $105 - 4 641 - 77,36%
Level 2: 5000 - $80 - 3 941 - 78,82%
Level 3: 3000 - $50 - 2 962 - 98,75%
Level 4: 4000 - $35 - 2 905 - 72,63%
Luxury : 2000 - $185 - 1 666 - 83,32%
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 Left31
Average Attendance - %16 116 - 80,58%
Average Income per Game$1,700,864
Year to Date Revenue$17,008,636
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$78,785,000
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$23,771,335
Farm Year To Date Expenses$0
Pro Salary Cap To Date$23,771,335
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$52,726,772
Farm Estimated Season Revenue$0
Pro Remaining Season Days81
Pro Expenses Per Days$679,181
Pro Estimated Expenses$55,013,661
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$55,013,661
Season Salary Cap$78,785,000
Estimate Under Maximum Salary Cap of $88,000,000$9,215,000
Estimate Over Minimum Salary Cap of $44,000,000 $34,785,000
Current Bank Account$89,825,292
Projected Bank Account$87,538,403

Pro Players Salaries

Matthew Tkachuk $11,250,000 (4)
-Salary Remaining : $7,855,603
Steven Stamkos $9,500,000 (3)
-Salary Remaining : $6,633,621
Erik Cernak $6,760,000 (4)
-Salary Remaining : $4,720,345
Mikko Rantanen $6,000,000 (3)
-Salary Remaining : $4,189,655
Jean-Gabriel Pageau $4,500,000 (4)
-Salary Remaining : $3,142,241
Joel Edmundson $4,500,000 (5)
-Salary Remaining : $3,142,241
Jake DeBrusk $4,000,000 (3)
-Salary Remaining : $2,793,103
Brady Tkachuk $4,000,000 (1)
-Salary Remaining : $2,793,103
Erik Gudbranson $4,000,000 (4)
-Salary Remaining : $2,793,103
Tristan Jarry $3,500,000 (2)
-Salary Remaining : $2,443,966
Jordan Staal $3,410,000 (3)
-Salary Remaining : $2,381,121
Ryan Pulock $3,340,000 (1)
-Salary Remaining : $2,332,241
Ian Cole $3,100,000 (3)
-Salary Remaining : $2,164,655
Karel Vejmelka $2,250,000 (3)
-Salary Remaining : $1,571,121
Trevor Moore $1,500,000 (2)
-Salary Remaining : $1,047,414
Michael Rasmussen $1,000,000 (1)
-Salary Remaining : $698,276
Nolan Foote $825,000 (2)
-Salary Remaining : $576,078
Isaak Phillips $775,000 (3)
-Salary Remaining : $541,164
Noah Juulsen $775,000 (4)
-Salary Remaining : $541,164
Ryan Suter $775,000 (2)
-Salary Remaining : $541,164
Cam Dineen $775,000 (5)
-Salary Remaining : $541,164
Michael Amadio $750,000 (3)
-Salary Remaining : $523,707
Haydn Fleury $750,000 (3)
-Salary Remaining : $523,707
Jonny Brodzinski $750,000 (2)
-Salary Remaining : $523,707
Total Pro Players24
Salary Commitment
Year 2025 : $78,785,000
Year 2026 : $70,445,000
Year 2027 : $63,095,000
Year 2028 : $32,560,000
Salary Average Commitment
Year 2025 : $78,785,000
Year 2026 : $70,445,000
Year 2027 : $63,095,000
Year 2028 : $32,560,000
Salary Cap with 1 Way Contract
Year 2025 : $78,785,000
Year 2026 : $70,445,000
Year 2027 : $63,095,000
Year 2028 : $32,560,000

Farm Players Salaries

Markus Nutivaara $250,000 (1)
Salary Remaining : $250,000
Cam Atkinson $90,000 (4)
Salary Remaining : $90,000
Akira Schmid $87,500 (2)
Salary Remaining : $87,500
Owen Beck $87,000 (1)
Salary Remaining : $87,000
Klim Kostin $86,300 (1)
Salary Remaining : $86,300
Ozzy Wiesblatt $83,250 (1)
Salary Remaining : $83,250
Carson Meyer $77,500 (4)
Salary Remaining : $77,500
Gustav Lindstrom $77,500 (5)
Salary Remaining : $77,500
Josh Jacobs $75,000 (3)
Salary Remaining : $75,000
Andreas Borgman $75,000 (2)
Salary Remaining : $75,000
Stefan Matteau $75,000 (1)
Salary Remaining : $75,000
Oscar Dansk $70,000 (1)
Salary Remaining : $70,000
Devin Shore $70,000 (1)
Salary Remaining : $70,000
Total Farm Players13
Salary Commitment
Year 2025 : $1,204,050
Year 2026 : $482,500
Year 2027 : $320,000
Year 2028 : $245,000
Salary Average Commitment
Year 2025 : $1,204,050
Year 2026 : $482,500
Year 2027 : $320,000
Year 2028 : $245,000

Baltimore Blades



Arena Capacity - Ticket Price
Attendance - %

Arena NameBaltimore Arena
Level 1: 6400 - $100 - 4 913 - 76,77%
Level 2: 5400 - $75 - 4 151 - 76,87%
Level 3: 3400 - $50 - 3 078 - 90,52%
Level 4: 4400 - $30 - 3 991 - 90,71%
Luxury : 2400 - $175 - 1 722 - 71,73%
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 Left31
Average Attendance - %17 854 - 81,16%
Average Income per Game$1,721,880
Year to Date Revenue$17,218,800
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$64,742,500
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$19,482,651
Farm Year To Date Expenses$0
Pro Salary Cap To Date$19,482,651
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$53,378,280
Farm Estimated Season Revenue$0
Pro Remaining Season Days81
Pro Expenses Per Days$558,125
Pro Estimated Expenses$45,208,125
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$45,208,125
Season Salary Cap$64,742,500
Estimate Under Maximum Salary Cap of $88,000,000$23,257,500
Estimate Over Minimum Salary Cap of $44,000,000 $20,742,500
Current Bank Account$30,905,745
Projected Bank Account$39,075,900

Pro Players Salaries

Lucas Raymond $8,075,000 (2)
-Salary Remaining : $5,638,578
Jacob Trouba $8,000,000 (2)
-Salary Remaining : $5,586,207
Jake McCabe $5,000,000 (5)
-Salary Remaining : $3,491,379
Spencer Knight $4,500,000 (3)
-Salary Remaining : $3,142,241
Petr Mrazek $4,400,000 (2)
-Salary Remaining : $3,072,414
David Savard $4,000,000 (1)
-Salary Remaining : $2,793,103
Alex Iafallo $3,700,000 (5)
-Salary Remaining : $2,583,621
Christian Dvorak $3,450,000 (3)
-Salary Remaining : $2,409,052
Dawson Mercer $3,000,000 (2)
-Salary Remaining : $2,094,828
Lars Eller $2,500,000 (1)
-Salary Remaining : $1,745,690
Radek Faksa $2,500,000 (1)
-Salary Remaining : $1,745,690
Brock McGinn $2,300,000 (1)
-Salary Remaining : $1,606,034
Cole Sillinger $2,250,000 (2)
-Salary Remaining : $1,571,121
Morgan Geekie $2,000,000 (2)
-Salary Remaining : $1,396,552
Pavel Mintyukov $950,000 (2)
-Salary Remaining : $663,362
Shane Wright $950,000 (2)
-Salary Remaining : $663,362
Shakir Mukhamadullin $925,000 (1)
-Salary Remaining : $645,905
Jake Neighbours $842,500 (1)
-Salary Remaining : $588,297
Nolan Allan $775,000 (2)
-Salary Remaining : $541,164
Riley Stillman $775,000 (2)
-Salary Remaining : $541,164
Jakub Lauko $775,000 (2)
-Salary Remaining : $541,164
Dylan Coghlan $775,000 (2)
-Salary Remaining : $541,164
Declan Chisholm $775,000 (2)
-Salary Remaining : $541,164
Aliaksei Protas $775,000 (3)
-Salary Remaining : $541,164
Matthew Highmore $750,000 (3)
-Salary Remaining : $523,707
Total Pro Players25
Salary Commitment
Year 2025 : $64,742,500
Year 2026 : $51,675,000
Year 2027 : $18,175,000
Year 2028 : $8,700,000
Salary Average Commitment
Year 2025 : $64,742,500
Year 2026 : $51,675,000
Year 2027 : $18,175,000
Year 2028 : $8,700,000
Salary Cap with 1 Way Contract
Year 2025 : $64,742,500
Year 2026 : $51,675,000
Year 2027 : $18,175,000
Year 2028 : $8,700,000

Farm Players Salaries

Rem Pitlick $110,000 (1)
Salary Remaining : $110,000
David Jiricek $95,000 (2)
Salary Remaining : $95,000
Bradly Nadeau $95,000 (2)
Salary Remaining : $95,000
Devin Kaplan $95,000 (3)
Salary Remaining : $95,000
Arturs Silovs $90,000 (2)
Salary Remaining : $90,000
Nikolay Goldobin $90,000 (2)
Salary Remaining : $90,000
Ethan Cardwell $86,750 (2)
Salary Remaining : $86,750
Vincent Iorio $86,750 (1)
Salary Remaining : $86,750
Maksymilian Szuber $85,750 (2)
Salary Remaining : $85,750
Dennis Hildeby $85,500 (1)
Salary Remaining : $85,500
Leevi Merilainen $83,000 (1)
Salary Remaining : $83,000
Sam Poulin $77,500 (2)
Salary Remaining : $77,500
Mason Morelli $77,500 (4)
Salary Remaining : $77,500
William Lockwood $77,500 (2)
Salary Remaining : $77,500
Alex Belzile $77,500 (3)
Salary Remaining : $77,500
Nikita Alexandrov $77,500 (2)
Salary Remaining : $77,500
Vinni Lettieri $75,000 (1)
Salary Remaining : $75,000
Mitchell Stephens $75,000 (3)
Salary Remaining : $75,000
Mikey Eyssimont $75,000 (1)
Salary Remaining : $75,000
Total Farm Players19
Salary Commitment
Year 2025 : $1,615,250
Year 2026 : $1,090,500
Year 2027 : $325,000
Year 2028 : $77,500
Salary Average Commitment
Year 2025 : $1,612,875
Year 2026 : $1,097,625
Year 2027 : $325,000
Year 2028 : $77,500

Birmingham Bulls



Arena Capacity - Ticket Price
Attendance - %

Arena NameJefferson County Civic Center
Level 1: 6400 - $100 - 4 773 - 74,57%
Level 2: 5400 - $75 - 4 244 - 78,60%
Level 3: 3400 - $55 - 2 328 - 68,48%
Level 4: 4400 - $30 - 3 929 - 89,30%
Luxury : 2400 - $175 - 1 755 - 73,12%
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 Left32
Average Attendance - %17 029 - 77,41%
Average Income per Game$1,685,744
Year to Date Revenue$15,171,699
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$47,117,500
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$14,253,960
Farm Year To Date Expenses$0
Pro Salary Cap To Date$14,253,960
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$53,943,819
Farm Estimated Season Revenue$0
Pro Remaining Season Days81
Pro Expenses Per Days$406,185
Pro Estimated Expenses$32,900,985
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$32,900,985
Season Salary Cap$47,117,500
Estimate Under Maximum Salary Cap of $88,000,000$40,882,500
Estimate Over Minimum Salary Cap of $44,000,000 $3,117,500
Current Bank Account$225,013,813
Projected Bank Account$246,056,647

Pro Players Salaries

Ondrej Palat $8,250,000 (3)
-Salary Remaining : $5,760,776
Quinton Byfield $6,275,000 (4)
-Salary Remaining : $4,381,681
Alex Newhook $3,500,000 (3)
-Salary Remaining : $2,443,966
Miles Wood $3,500,000 (2)
-Salary Remaining : $2,443,966
Sean Kuraly $3,250,000 (4)
-Salary Remaining : $2,269,397
Kevin Labanc $3,200,000 (1)
-Salary Remaining : $2,234,483
Ryan Graves $3,000,000 (2)
-Salary Remaining : $2,094,828
Jack Johnson $2,250,000 (3)
-Salary Remaining : $1,571,121
Colin Miller $1,700,000 (4)
-Salary Remaining : $1,187,069
Jarred Tinordi $1,250,000 (4)
-Salary Remaining : $872,845
Will Smith $950,000 (3)
-Salary Remaining : $663,362
Marco Kasper $950,000 (1)
-Salary Remaining : $663,362
Jiri Kulich $950,000 (2)
-Salary Remaining : $663,362
Tyler Kleven $900,000 (1)
-Salary Remaining : $628,448
Nikolai Kovalenko $867,500 (1)
-Salary Remaining : $605,754
Joshua Roy $867,500 (2)
-Salary Remaining : $605,754
Erik Brannstrom $832,500 (1)
-Salary Remaining : $581,315
Luke Glendening $800,000 (4)
-Salary Remaining : $558,621
Nico Daws $775,000 (2)
-Salary Remaining : $541,164
Mitchell Chaffee $775,000 (4)
-Salary Remaining : $541,164
Marcus Hogberg $775,000 (3)
-Salary Remaining : $541,164
Steven Santini $750,000 (2)
-Salary Remaining : $523,707
Michael Carcone $750,000 (3)
-Salary Remaining : $523,707
Total Pro Players23
Salary Commitment
Year 2025 : $47,117,500
Year 2026 : $40,367,500
Year 2027 : $30,525,000
Year 2028 : $14,050,000
Salary Average Commitment
Year 2025 : $47,117,500
Year 2026 : $40,367,500
Year 2027 : $30,525,000
Year 2028 : $14,050,000
Salary Cap with 1 Way Contract
Year 2025 : $47,117,500
Year 2026 : $40,367,500
Year 2027 : $30,525,000
Year 2028 : $14,050,000

Farm Players Salaries

Phil Kessel $600,000 (2)
Salary Remaining : $600,000
Jesper Fast $300,000 (3)
Salary Remaining : $300,000
Derick Brassard $100,000 (1)
Salary Remaining : $100,000
Seamus Casey $95,000 (3)
Salary Remaining : $95,000
Liam Ohgren $95,000 (2)
Salary Remaining : $95,000
Sean Farrell $90,000 (1)
Salary Remaining : $90,000
Tristan Luneau $87,000 (2)
Salary Remaining : $87,000
Justin Sourdif $86,750 (1)
Salary Remaining : $86,750
Nikita Chibrikov $86,750 (2)
Salary Remaining : $86,750
Daniil Misyul $86,750 (2)
Salary Remaining : $86,750
James Malatesta $86,250 (2)
Salary Remaining : $86,250
Jacob Melanson $85,250 (2)
Salary Remaining : $85,250
Michael Pezzetta $82,500 (4)
Salary Remaining : $82,500
Michael McNiven $77,500 (4)
Salary Remaining : $77,500
Brady Keeper $77,500 (3)
Salary Remaining : $77,500
Laurent Dauphin $75,000 (2)
Salary Remaining : $75,000
Mitch Reinke $75,000 (3)
Salary Remaining : $75,000
Jacob Larsson $75,000 (3)
Salary Remaining : $75,000
Sebastien Aho $75,000 (2)
Salary Remaining : $75,000
Brett Seney $70,000 (1)
Salary Remaining : $70,000
Hunter Shinkaruk $70,000 (1)
Salary Remaining : $70,000
Total Farm Players21
Salary Commitment
Year 2025 : $2,476,250
Year 2026 : $2,059,500
Year 2027 : $782,500
Year 2028 : $160,000
Salary Average Commitment
Year 2025 : $2,451,250
Year 2026 : $2,034,500
Year 2027 : $782,500
Year 2028 : $160,000

Calgary Cowboys



Arena Capacity - Ticket Price
Attendance - %

Arena NameStampede Corral
Level 1: 6400 - $100 - 4 915 - 76,80%
Level 2: 5400 - $75 - 4 047 - 74,95%
Level 3: 3400 - $55 - 2 401 - 70,63%
Level 4: 4400 - $30 - 3 950 - 89,78%
Luxury : 2400 - $175 - 1 715 - 71,45%
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 Left31
Average Attendance - %17 029 - 77,40%
Average Income per Game$1,682,147
Year to Date Revenue$16,821,470
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$63,829,999
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$19,355,609
Farm Year To Date Expenses$0
Pro Salary Cap To Date$19,355,609
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$52,146,557
Farm Estimated Season Revenue$0
Pro Remaining Season Days81
Pro Expenses Per Days$550,259
Pro Estimated Expenses$44,570,979
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$44,570,979
Season Salary Cap$63,829,999
Estimate Under Maximum Salary Cap of $88,000,000$24,170,001
Estimate Over Minimum Salary Cap of $44,000,000 $19,829,999
Current Bank Account$66,207,984
Projected Bank Account$73,783,562

Pro Players Salaries

Owen Power $8,350,000 (4)
-Salary Remaining : $5,830,603
Jordan Eberle $7,000,000 (2)
-Salary Remaining : $4,887,931
Evander Kane $6,250,000 (3)
-Salary Remaining : $4,364,224
Tim Stutzle $5,000,000 (4)
-Salary Remaining : $3,491,379
Viktor Arvidsson $4,000,000 (5)
-Salary Remaining : $2,793,103
Jack Roslovic $4,000,000 (4)
-Salary Remaining : $2,793,103
Vitek Vanecek $3,550,000 (3)
-Salary Remaining : $2,478,879
Brandon Tanev $3,500,000 (2)
-Salary Remaining : $2,443,966
Matt Grzelcyk $2,750,000 (5)
-Salary Remaining : $1,920,259
Andrew Copp $2,300,000 (1)
-Salary Remaining : $1,606,034
Dan Vladar $2,200,000 (4)
-Salary Remaining : $1,536,207
Filip Chytil $2,000,000 (1)
-Salary Remaining : $1,396,552
Jack McBain $1,599,999 (2)
-Salary Remaining : $1,117,241
Oskar Sundqvist $1,500,000 (5)
-Salary Remaining : $1,047,414
Noel Acciari $1,250,000 (3)
-Salary Remaining : $872,845
Vincent Hinostroza $1,000,000 (1)
-Salary Remaining : $698,276
Eric Robinson $950,000 (5)
-Salary Remaining : $663,362
Uvis Balinskis $870,000 (4)
-Salary Remaining : $607,500
Jayden Struble $867,500 (1)
-Salary Remaining : $605,754
Marc Del Gaizo $867,500 (1)
-Salary Remaining : $605,754
Connor Dewar $850,000 (1)
-Salary Remaining : $593,534
Simon Holmstrom $850,000 (3)
-Salary Remaining : $593,534
Alexander Alexeyev $775,000 (1)
-Salary Remaining : $541,164
Johnathan Kovacevic $775,000 (4)
-Salary Remaining : $541,164
Keaton Middleton $775,000 (5)
-Salary Remaining : $541,164
Total Pro Players25
Salary Commitment
Year 2025 : $63,829,999
Year 2026 : $55,169,999
Year 2027 : $43,070,000
Year 2028 : $31,170,000
Salary Average Commitment
Year 2025 : $63,829,999
Year 2026 : $55,169,999
Year 2027 : $43,070,000
Year 2028 : $31,170,000
Salary Cap with 1 Way Contract
Year 2025 : $63,829,999
Year 2026 : $55,169,999
Year 2027 : $43,070,000
Year 2028 : $31,170,000

Farm Players Salaries

Pierre Engvall $300,000 (3)
Salary Remaining : $300,000
Jordan Harris $140,000 (2)
Salary Remaining : $140,000
Mirco Mueller $140,000 (2)
Salary Remaining : $140,000
Noah Ostlund $95,000 (3)
Salary Remaining : $95,000
Roby Jarventie $92,500 (1)
Salary Remaining : $92,500
Samuel Bolduc $89,250 (1)
Salary Remaining : $89,250
Declan Carlile $86,750 (4)
Salary Remaining : $86,750
Tyson Kozak $85,556 (4)
Salary Remaining : $85,556
Ivan Ivan $84,500 (2)
Salary Remaining : $84,500
Jean-Luc Foudy $84,250 (1)
Salary Remaining : $84,250
Tobias Bjornfot $77,500 (3)
Salary Remaining : $77,500
Zach Sawchenko $77,500 (4)
Salary Remaining : $77,500
Milos Kelemen $77,500 (1)
Salary Remaining : $77,500
Tim Gettinger $77,500 (5)
Salary Remaining : $77,500
Michael Callahan $77,500 (1)
Salary Remaining : $77,500
Hunter Shepard $77,500 (4)
Salary Remaining : $77,500
Joe Snively $75,000 (2)
Salary Remaining : $75,000
Kaapo Kahkonen $75,000 (2)
Salary Remaining : $75,000
Luke Johnson $70,000 (1)
Salary Remaining : $70,000
Drake Caggiula $70,000 (1)
Salary Remaining : $70,000
Total Farm Players20
Salary Commitment
Year 2025 : $1,952,806
Year 2026 : $1,391,806
Year 2027 : $877,306
Year 2028 : $404,806
Salary Average Commitment
Year 2025 : $1,952,806
Year 2026 : $1,391,806
Year 2027 : $877,306
Year 2028 : $404,806

Chicago Cougars



Arena Capacity - Ticket Price
Attendance - %

Arena NameInternational Amphitheater
Level 1: 6400 - $100 - 4 941 - 77,20%
Level 2: 5400 - $75 - 4 061 - 75,21%
Level 3: 3400 - $55 - 2 314 - 68,06%
Level 4: 4400 - $30 - 3 963 - 90,06%
Luxury : 2400 - $175 - 1 727 - 71,95%
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 Left31
Average Attendance - %17 005 - 77,30%
Average Income per Game$1,683,748
Year to Date Revenue$16,837,482
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$80,195,000
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$24,196,760
Farm Year To Date Expenses$0
Pro Salary Cap To Date$24,196,760
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$52,196,194
Farm Estimated Season Revenue$0
Pro Remaining Season Days81
Pro Expenses Per Days$691,336
Pro Estimated Expenses$55,998,216
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$55,998,216
Season Salary Cap$80,195,000
Estimate Under Maximum Salary Cap of $88,000,000$7,805,000
Estimate Over Minimum Salary Cap of $44,000,000 $36,195,000
Current Bank Account$308,822,036
Projected Bank Account$305,020,014

Pro Players Salaries

Adam Fox $12,000,000 (5)
-Salary Remaining : $8,379,310
Josh Norris $9,500,000 (5)
-Salary Remaining : $6,633,621
Thomas Chabot $8,000,000 (4)
-Salary Remaining : $5,586,207
Matty Beniers $7,150,000 (4)
-Salary Remaining : $4,992,672
Max Domi $6,000,000 (2)
-Salary Remaining : $4,189,655
Miro Heiskanen $5,000,000 (1)
-Salary Remaining : $3,491,379
Brady Skjei $4,200,000 (1)
-Salary Remaining : $2,932,759
Noah Dobson $4,000,000 (1)
-Salary Remaining : $2,793,103
Filip Gustavsson $4,000,000 (5)
-Salary Remaining : $2,793,103
Cole Perfetti $3,000,000 (4)
-Salary Remaining : $2,094,828
Henri Jokiharju $2,400,000 (1)
-Salary Remaining : $1,675,862
Connor McMichael $2,100,000 (3)
-Salary Remaining : $1,466,379
Ryan McLeod $2,100,000 (5)
-Salary Remaining : $1,466,379
Kaapo Kakko $1,800,000 (1)
-Salary Remaining : $1,256,897
Barrett Hayton $1,420,000 (1)
-Salary Remaining : $991,552
Alexandre Texier $1,300,000 (1)
-Salary Remaining : $907,759
Zach Benson $950,000 (2)
-Salary Remaining : $663,362
Drew Helleson $925,000 (1)
-Salary Remaining : $645,905
Tyson Foerster $925,000 (1)
-Salary Remaining : $645,905
Mavrik Bourque $925,000 (1)
-Salary Remaining : $645,905
Ethan Del Mastro $867,500 (2)
-Salary Remaining : $605,754
Owen Tippett $832,500 (1)
-Salary Remaining : $581,315
Joey Daccord $800,000 (1)
-Salary Remaining : $558,621
Total Pro Players23
Salary Commitment
Year 2025 : $80,195,000
Year 2026 : $55,667,500
Year 2027 : $47,850,000
Year 2028 : $45,750,000
Salary Average Commitment
Year 2025 : $79,275,000
Year 2026 : $55,667,500
Year 2027 : $47,850,000
Year 2028 : $45,750,000
Salary Cap with 1 Way Contract
Year 2025 : $80,195,000
Year 2026 : $55,667,500
Year 2027 : $47,850,000
Year 2028 : $45,750,000

Farm Players Salaries

Jakub Zboril $97,500 (3)
Salary Remaining : $97,500
Matt Savoie $95,000 (2)
Salary Remaining : $95,000
Gabe Perreault $92,500 (3)
Salary Remaining : $92,500
Rasmus Kupari $90,000 (2)
Salary Remaining : $90,000
Isaiah George $87,000 (3)
Salary Remaining : $87,000
Dysin Mayo $85,000 (3)
Salary Remaining : $85,000
David Gustafsson $83,500 (2)
Salary Remaining : $83,500
Filip Zadina $83,250 (1)
Salary Remaining : $83,250
Calen Addison $82,500 (2)
Salary Remaining : $82,500
Joey Anderson $80,000 (5)
Salary Remaining : $80,000
Nikita Soshnikov $80,000 (2)
Salary Remaining : $80,000
Grigori Denisenko $77,500 (2)
Salary Remaining : $77,500
Alec Regula $77,500 (2)
Salary Remaining : $77,500
Cameron Crotty $77,500 (1)
Salary Remaining : $77,500
Ales Stezka $77,500 (2)
Salary Remaining : $77,500
Lucas Johansen $77,500 (4)
Salary Remaining : $77,500
Matthew Robertson $77,500 (3)
Salary Remaining : $77,500
Troy Grosenick $77,500 (2)
Salary Remaining : $77,500
Shane Bowers $75,000 (1)
Salary Remaining : $75,000
Carl Dahlstrom $75,000 (2)
Salary Remaining : $75,000
Rinat Valiev $70,000 (2)
Salary Remaining : $70,000
Total Farm Players21
Salary Commitment
Year 2025 : $1,718,750
Year 2026 : $1,483,000
Year 2027 : $597,000
Year 2028 : $157,500
Salary Average Commitment
Year 2025 : $1,683,750
Year 2026 : $1,448,000
Year 2027 : $562,000
Year 2028 : $157,500

Cincinnati Stingers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRiverfront Coliseum
Level 1: 6200 - $100 - 4 901 - 79,05%
Level 2: 5200 - $75 - 4 175 - 80,28%
Level 3: 3200 - $50 - 3 107 - 97,08%
Level 4: 4200 - $30 - 4 021 - 95,73%
Luxury : 2200 - $175 - 1 765 - 80,23%
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 Left31
Average Attendance - %17 968 - 85,56%
Average Income per Game$1,735,041
Year to Date Revenue$17,350,409
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$86,635,358
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$25,761,309
Farm Year To Date Expenses$0
Pro Salary Cap To Date$25,761,309
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$53,786,268
Farm Estimated Season Revenue$0
Pro Remaining Season Days81
Pro Expenses Per Days$746,857
Pro Estimated Expenses$60,495,417
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$60,495,417
Season Salary Cap$86,635,358
Estimate Under Maximum Salary Cap of $88,000,000$1,364,642
Estimate Over Minimum Salary Cap of $44,000,000 $42,635,358
Current Bank Account$257,475,893
Projected Bank Account$250,766,744

Pro Players Salaries

Seth Jarvis $10,950,000 (2)
-Salary Remaining : $7,646,121
Kris Letang $8,000,000 (4)
-Salary Remaining : $5,586,207
Tage Thompson $7,142,858 (4)
-Salary Remaining : $4,987,685
Clayton Keller $7,000,000 (5)
-Salary Remaining : $4,887,931
Ryan Nugent-Hopkins $6,250,000 (4)
-Salary Remaining : $4,364,224
Anton Lundell $5,900,000 (3)
-Salary Remaining : $4,119,828
Sam Reinhart $5,200,000 (1)
-Salary Remaining : $3,631,034
Shea Theodore $5,200,000 (2)
-Salary Remaining : $3,631,034
Brad Marchand $5,000,000 (4)
-Salary Remaining : $3,491,379
Rasmus Andersson $4,550,000 (3)
-Salary Remaining : $3,177,155
Kirill Marchenko $3,600,000 (2)
-Salary Remaining : $2,513,793
Cody Ceci $3,500,000 (5)
-Salary Remaining : $2,443,966
Jeremy Swayman $3,475,000 (4)
-Salary Remaining : $2,426,509
MacKenzie Weegar $3,000,000 (2)
-Salary Remaining : $2,094,828
Kent Johnson $1,600,000 (4)
-Salary Remaining : $1,117,241
Bobby Brink $1,500,000 (3)
-Salary Remaining : $1,047,414
Dylan Samberg $1,300,000 (1)
-Salary Remaining : $907,759
Dmitri Voronkov $925,000 (1)
-Salary Remaining : $645,905
Jack Quinn $925,000 (1)
-Salary Remaining : $645,905
Olen Zellweger $867,500 (2)
-Salary Remaining : $605,754
Sam Montembeault $750,000 (2)
-Salary Remaining : $523,707
Total Pro Players21
Salary Commitment
Year 2025 : $86,635,358
Year 2026 : $78,285,358
Year 2027 : $53,917,858
Year 2028 : $41,967,858
Salary Average Commitment
Year 2025 : $86,635,358
Year 2026 : $78,285,358
Year 2027 : $53,917,858
Year 2028 : $41,967,858
Salary Cap with 1 Way Contract
Year 2025 : $86,635,358
Year 2026 : $78,285,358
Year 2027 : $53,917,858
Year 2028 : $41,967,858

Farm Players Salaries

Cole McWard $95,000 (3)
Salary Remaining : $95,000
Matt Stienburg $92,750 (2)
Salary Remaining : $92,750
Devon Levi $92,500 (1)
Salary Remaining : $92,500
Oliver Kapanen $92,500 (3)
Salary Remaining : $92,500
Victor Ostman $87,000 (2)
Salary Remaining : $87,000
Parker Ford $86,750 (2)
Salary Remaining : $86,750
Grant Hutton $80,000 (3)
Salary Remaining : $80,000
Jimmy Vesey $80,000 (4)
Salary Remaining : $80,000
Tyler Pitlick $78,750 (4)
Salary Remaining : $78,750
Ben McCartney $77,500 (3)
Salary Remaining : $77,500
Alex Steeves $77,500 (5)
Salary Remaining : $77,500
Zack MacEwen $77,500 (4)
Salary Remaining : $77,500
Samuel Walker $77,500 (5)
Salary Remaining : $77,500
Dylan Wells $75,000 (3)
Salary Remaining : $75,000
Jack Rathbone $75,000 (1)
Salary Remaining : $75,000
Wyatt Kalynuk $75,000 (3)
Salary Remaining : $75,000
Matthew Berlin $75,000 (3)
Salary Remaining : $75,000
Jeremy Davies $75,000 (2)
Salary Remaining : $75,000
Brendan Gaunce $75,000 (2)
Salary Remaining : $75,000
Philippe Maillet $70,000 (3)
Salary Remaining : $70,000
Total Farm Players20
Salary Commitment
Year 2025 : $1,615,250
Year 2026 : $1,447,750
Year 2027 : $1,031,250
Year 2028 : $391,250
Salary Average Commitment
Year 2025 : $1,615,250
Year 2026 : $1,447,750
Year 2027 : $1,031,250
Year 2028 : $391,250

Cleveland Crusaders



Arena Capacity - Ticket Price
Attendance - %

Arena NameRichfield Coliseum
Level 1: 6300 - $100 - 5 064 - 80,38%
Level 2: 5300 - $75 - 4 013 - 75,71%
Level 3: 3300 - $50 - 3 072 - 93,09%
Level 4: 4300 - $30 - 4 069 - 94,63%
Luxury : 2300 - $175 - 1 728 - 75,15%
Total Capacity :21500
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 0 - 0,00%
Farm Level 2: 1000 - $0 - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %17 946 - 83,47%
Average Income per Game$1,731,867
Year to Date Revenue$15,586,801
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$70,932,500
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$21,402,045
Farm Year To Date Expenses$0
Pro Salary Cap To Date$21,402,045
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$55,419,737
Farm Estimated Season Revenue$0
Pro Remaining Season Days81
Pro Expenses Per Days$611,487
Pro Estimated Expenses$49,530,447
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$49,530,447
Season Salary Cap$70,932,500
Estimate Under Maximum Salary Cap of $88,000,000$17,067,500
Estimate Over Minimum Salary Cap of $44,000,000 $26,932,500
Current Bank Account$77,168,964
Projected Bank Account$83,058,254

Pro Players Salaries

Jonas Brodin $8,000,000 (5)
-Salary Remaining : $5,586,207
Auston Matthews $7,950,000 (3)
-Salary Remaining : $5,551,293
Taylor Hall $7,000,000 (3)
-Salary Remaining : $4,887,931
Kevin Hayes $6,500,000 (4)
-Salary Remaining : $4,538,793
Ryan O'Reilly $6,000,000 (3)
-Salary Remaining : $4,189,655
Adam Pelech $5,750,000 (5)
-Salary Remaining : $4,015,086
Tyler Johnson $5,500,000 (4)
-Salary Remaining : $3,840,517
Mike Matheson $3,500,000 (1)
-Salary Remaining : $2,443,966
Joel Farabee $3,000,000 (2)
-Salary Remaining : $2,094,828
Evgenii Dadonov $2,250,000 (4)
-Salary Remaining : $1,571,121
Connor Ingram $1,750,000 (4)
-Salary Remaining : $1,221,983
Jani Hakanpaa $1,500,000 (3)
-Salary Remaining : $1,047,414
Keegan Kolesar $1,400,000 (3)
-Salary Remaining : $977,586
Nick Perbix $1,125,000 (5)
-Salary Remaining : $785,560
Ilya Mikheyev $1,100,000 (1)
-Salary Remaining : $768,103
Steven Lorentz $950,000 (3)
-Salary Remaining : $663,362
Denton Mateychuk $950,000 (3)
-Salary Remaining : $663,362
Matvei Michkov $950,000 (3)
-Salary Remaining : $663,362
Collin Graf $925,000 (2)
-Salary Remaining : $645,905
Alex Lyon $900,000 (4)
-Salary Remaining : $628,448
Martin Fehervary $832,500 (1)
-Salary Remaining : $581,315
Dakota Joshua $800,000 (3)
-Salary Remaining : $558,621
Paul Cotter $775,000 (1)
-Salary Remaining : $541,164
Stefan Noesen $775,000 (4)
-Salary Remaining : $541,164
Kevin Lankinen $750,000 (1)
-Salary Remaining : $523,707
Total Pro Players25
Salary Commitment
Year 2025 : $70,932,500
Year 2026 : $63,975,000
Year 2027 : $60,050,000
Year 2028 : $32,550,000
Salary Average Commitment
Year 2025 : $70,932,500
Year 2026 : $63,975,000
Year 2027 : $60,050,000
Year 2028 : $32,550,000
Salary Cap with 1 Way Contract
Year 2025 : $70,932,500
Year 2026 : $63,975,000
Year 2027 : $60,050,000
Year 2028 : $32,550,000

Farm Players Salaries

Oskar Lindblom $250,000 (3)
Salary Remaining : $250,000
John Moore $225,000 (1)
Salary Remaining : $225,000
Maxim Mamin $97,500 (2)
Salary Remaining : $97,500
Artyom Levshunov $97,500 (3)
Salary Remaining : $97,500
Elliot Desnoyers $86,250 (4)
Salary Remaining : $86,250
Jacob Gaucher $85,500 (5)
Salary Remaining : $85,500
Matt Tomkins $77,500 (4)
Salary Remaining : $77,500
Reilly Walsh $77,500 (1)
Salary Remaining : $77,500
Yan Kuznetsov $77,500 (3)
Salary Remaining : $77,500
Noah Philp $77,500 (5)
Salary Remaining : $77,500
Michael Frolik $75,000 (1)
Salary Remaining : $75,000
Jacob de la Rose $70,000 (2)
Salary Remaining : $70,000
Total Farm Players12
Salary Commitment
Year 2025 : $1,296,750
Year 2026 : $919,250
Year 2027 : $751,750
Year 2028 : $326,750
Salary Average Commitment
Year 2025 : $1,296,750
Year 2026 : $919,250
Year 2027 : $751,750
Year 2028 : $326,750

Dayton Firebirds



Arena Capacity - Ticket Price
Attendance - %

Arena NameHara Arena
Level 1: 6400 - $100 - 5 006 - 78,22%
Level 2: 5400 - $75 - 4 176 - 77,33%
Level 3: 3400 - $50 - 3 066 - 90,17%
Level 4: 4400 - $30 - 3 996 - 90,81%
Luxury : 2400 - $175 - 1 672 - 69,68%
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 Left31
Average Attendance - %17 915 - 81,43%
Average Income per Game$1,724,463
Year to Date Revenue$17,244,625
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$74,145,000
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$22,371,335
Farm Year To Date Expenses$0
Pro Salary Cap To Date$22,371,335
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$53,458,338
Farm Estimated Season Revenue$0
Pro Remaining Season Days81
Pro Expenses Per Days$639,181
Pro Estimated Expenses$51,773,661
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$51,773,661
Season Salary Cap$74,145,000
Estimate Under Maximum Salary Cap of $88,000,000$13,855,000
Estimate Over Minimum Salary Cap of $44,000,000 $30,145,000
Current Bank Account$4,931,879
Projected Bank Account$6,616,556

Pro Players Salaries

Oliver Ekman-Larsson $8,250,000 (3)
-Salary Remaining : $5,760,776
Dylan Cozens $7,100,000 (3)
-Salary Remaining : $4,957,759
Brock Boeser $6,650,000 (4)
-Salary Remaining : $4,643,534
Dylan Strome $6,500,000 (4)
-Salary Remaining : $4,538,793
Joe Pavelski $5,500,000 (3)
-Salary Remaining : $3,840,517
Ryan McDonagh $5,460,000 (1)
-Salary Remaining : $3,812,586
Blake Coleman $4,900,000 (3)
-Salary Remaining : $3,421,552
Oliver Bjorkstrand $4,500,000 (2)
-Salary Remaining : $3,142,241
John Klingberg $4,150,000 (4)
-Salary Remaining : $2,897,845
Derek Forbort $3,500,000 (4)
-Salary Remaining : $2,443,966
Evan Rodrigues $3,000,000 (5)
-Salary Remaining : $2,094,828
Jamie Drysdale $2,300,000 (4)
-Salary Remaining : $1,606,034
Artturi Lehkonen $2,300,000 (2)
-Salary Remaining : $1,606,034
Mathieu Olivier $1,100,000 (4)
-Salary Remaining : $768,103
Conor Geekie $950,000 (3)
-Salary Remaining : $663,362
Jack Thompson $867,500 (1)
-Salary Remaining : $605,754
Mason McTavish $832,500 (1)
-Salary Remaining : $581,315
Erik Gustafsson $825,000 (4)
-Salary Remaining : $576,078
Gabriel Vilardi $825,000 (1)
-Salary Remaining : $576,078
Jacob Bernard-Docker $785,000 (2)
-Salary Remaining : $548,147
Gage Goncalves $775,000 (3)
-Salary Remaining : $541,164
Ryan Shea $775,000 (4)
-Salary Remaining : $541,164
Nick Blankenburg $775,000 (5)
-Salary Remaining : $541,164
Joseph Woll $775,000 (5)
-Salary Remaining : $541,164
Eric Comrie $750,000 (2)
-Salary Remaining : $523,707
Total Pro Players25
Salary Commitment
Year 2025 : $74,145,000
Year 2026 : $66,160,000
Year 2027 : $57,825,000
Year 2028 : $30,350,000
Salary Average Commitment
Year 2025 : $74,145,000
Year 2026 : $66,160,000
Year 2027 : $57,825,000
Year 2028 : $30,350,000
Salary Cap with 1 Way Contract
Year 2025 : $74,145,000
Year 2026 : $66,160,000
Year 2027 : $57,825,000
Year 2028 : $30,350,000

Farm Players Salaries

Jack Campbell $600,000 (4)
Salary Remaining : $600,000
Cam Lund $92,500 (3)
Salary Remaining : $92,500
Ty Mueller $87,000 (3)
Salary Remaining : $87,000
Maxwell Crozier $86,750 (1)
Salary Remaining : $86,750
Slater Koekkoek $85,000 (1)
Salary Remaining : $85,000
Hunter Drew $81,000 (2)
Salary Remaining : $81,000
Felix Sandstrom $80,000 (4)
Salary Remaining : $80,000
Ronnie Attard $77,500 (1)
Salary Remaining : $77,500
Colton White $77,500 (4)
Salary Remaining : $77,500
Garrett Pilon $77,500 (5)
Salary Remaining : $77,500
Lane Pederson $77,500 (4)
Salary Remaining : $77,500
Mac Hollowell $77,500 (5)
Salary Remaining : $77,500
Dominik Shine $77,500 (5)
Salary Remaining : $77,500
Arnaud Durandeau $75,000 (3)
Salary Remaining : $75,000
Brendan Perlini $75,000 (3)
Salary Remaining : $75,000
Sean Malone $75,000 (2)
Salary Remaining : $75,000
Nelson Nogier $75,000 (3)
Salary Remaining : $75,000
Erik Kallgren $75,000 (3)
Salary Remaining : $75,000
Jayce Hawryluk $75,000 (3)
Salary Remaining : $75,000
Maxim Letunov $70,000 (1)
Salary Remaining : $70,000
Total Farm Players20
Salary Commitment
Year 2025 : $2,097,250
Year 2026 : $1,778,000
Year 2027 : $1,622,000
Year 2028 : $1,067,500
Salary Average Commitment
Year 2025 : $2,097,250
Year 2026 : $1,778,000
Year 2027 : $1,622,000
Year 2028 : $1,067,500

Denver Spurs



Arena Capacity - Ticket Price
Attendance - %

Arena NameMcNichols Sport Arena
Level 1: 6400 - $100 - 5 025 - 78,52%
Level 2: 5400 - $75 - 4 101 - 75,95%
Level 3: 3400 - $50 - 2 997 - 88,16%
Level 4: 4400 - $30 - 4 003 - 90,97%
Luxury : 2400 - $175 - 1 734 - 72,26%
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 Left31
Average Attendance - %17 861 - 81,19%
Average Income per Game$1,729,479
Year to Date Revenue$17,294,793
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$62,825,000
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$18,955,825
Farm Year To Date Expenses$0
Pro Salary Cap To Date$18,955,825
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$53,613,858
Farm Estimated Season Revenue$0
Pro Remaining Season Days81
Pro Expenses Per Days$541,595
Pro Estimated Expenses$43,869,195
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$43,869,195
Season Salary Cap$62,825,000
Estimate Under Maximum Salary Cap of $88,000,000$25,175,000
Estimate Over Minimum Salary Cap of $44,000,000 $18,825,000
Current Bank Account$68,333,726
Projected Bank Account$78,078,389

Pro Players Salaries

Tyler Seguin $8,450,000 (4)
-Salary Remaining : $5,900,431
James van Riemsdyk $7,000,000 (2)
-Salary Remaining : $4,887,931
Adam Henrique $5,825,000 (1)
-Salary Remaining : $4,067,457
Jonathan Huberdeau $5,300,000 (1)
-Salary Remaining : $3,700,862
Nick Leddy $5,000,000 (3)
-Salary Remaining : $3,491,379
Evgeny Kuznetsov $5,000,000 (1)
-Salary Remaining : $3,491,379
Matt Dumba $4,800,000 (1)
-Salary Remaining : $3,351,724
Ivan Fedotov $3,275,000 (2)
-Salary Remaining : $2,286,853
Danton Heinen $2,500,000 (3)
-Salary Remaining : $1,745,690
Joonas Korpisalo $2,200,000 (1)
-Salary Remaining : $1,536,207
Jason Dickinson $2,000,000 (2)
-Salary Remaining : $1,396,552
Michael Del Zotto $1,750,000 (2)
-Salary Remaining : $1,221,983
Arber Xhekaj $1,300,000 (2)
-Salary Remaining : $907,759
Sam Steel $1,200,000 (3)
-Salary Remaining : $837,931
Max Jones $1,000,000 (3)
-Salary Remaining : $698,276
Zach Aston-Reese $1,000,000 (1)
-Salary Remaining : $698,276
Frank Nazar $950,000 (2)
-Salary Remaining : $663,362
Michael Kesselring $925,000 (3)
-Salary Remaining : $645,905
Mason Appleton $900,000 (2)
-Salary Remaining : $628,448
Logan Mailloux $867,500 (2)
-Salary Remaining : $605,754
Urho Vaakanainen $832,500 (1)
-Salary Remaining : $581,315
William Lagesson $750,000 (3)
-Salary Remaining : $523,707
Total Pro Players22
Salary Commitment
Year 2025 : $62,825,000
Year 2026 : $37,867,500
Year 2027 : $19,825,000
Year 2028 : $8,450,000
Salary Average Commitment
Year 2025 : $62,825,000
Year 2026 : $37,867,500
Year 2027 : $19,825,000
Year 2028 : $8,450,000
Salary Cap with 1 Way Contract
Year 2025 : $62,825,000
Year 2026 : $37,867,500
Year 2027 : $19,825,000
Year 2028 : $8,450,000

Farm Players Salaries

Dalibor Dvorsky $95,000 (4)
Salary Remaining : $95,000
Isak Rosen $92,500 (2)
Salary Remaining : $92,500
Quinn Hutson $87,500 (2)
Salary Remaining : $87,500
Nikita Nesterenko $87,413 (2)
Salary Remaining : $87,413
Tristan Lennox $86,750 (2)
Salary Remaining : $86,750
Filip Kral $85,000 (1)
Salary Remaining : $85,000
Olle Lycksell $84,000 (3)
Salary Remaining : $84,000
Santeri Hatakka $77,500 (2)
Salary Remaining : $77,500
Kieffer Bellows $77,500 (2)
Salary Remaining : $77,500
Louie Belpedio $77,500 (2)
Salary Remaining : $77,500
Cooper Marody $75,000 (3)
Salary Remaining : $75,000
Saku Maenalanen $75,000 (3)
Salary Remaining : $75,000
Total Farm Players12
Salary Commitment
Year 2025 : $1,000,662
Year 2026 : $915,662
Year 2027 : $329,000
Year 2028 : $95,000
Salary Average Commitment
Year 2025 : $1,000,662
Year 2026 : $915,662
Year 2027 : $329,000
Year 2028 : $95,000

Detroit Gladiators

Detroit Gladiators is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameOlympia Stadium
Level 1: 6000 - $100 - 4 969 - 82,81%
Level 2: 5000 - $75 - 4 231 - 84,61%
Level 3: 3000 - $50 - 2 961 - 98,69%
Level 4: 4000 - $30 - 3 886 - 97,14%
Luxury : 2000 - $175 - 1 759 - 87,97%
Total Capacity :20000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 0 - 0,00%
Farm Level 2: 1000 - $15 - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %17 805 - 89,03%
Average Income per Game$1,733,323
Year to Date Revenue$15,599,905
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$88,750,000
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$26,711,200
Farm Year To Date Expenses$0
Pro Salary Cap To Date$26,711,200
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$55,466,329
Farm Estimated Season Revenue$0
Pro Remaining Season Days81
Pro Expenses Per Days$765,086
Pro Estimated Expenses$61,971,966
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$61,971,966
Season Salary Cap$88,750,000
Estimate Under Maximum Salary Cap of $88,000,000-$750,000
Estimate Over Minimum Salary Cap of $44,000,000 $44,750,000
Current Bank Account$242,213,656
Projected Bank Account$235,708,019

Pro Players Salaries

Sergei Bobrovsky $10,000,000 (1)
-Salary Remaining : $6,982,759
Moritz Seider $8,550,000 (3)
-Salary Remaining : $5,970,259
Mitchell Marner $8,025,000 (4)
-Salary Remaining : $5,603,664
Seth Jones $5,400,000 (2)
-Salary Remaining : $3,770,690
Dylan Larkin $5,250,000 (3)
-Salary Remaining : $3,665,948
Claude Giroux $5,000,000 (2)
-Salary Remaining : $3,491,379
Jared McCann $5,000,000 (3)
-Salary Remaining : $3,491,379
Morgan Rielly $5,000,000 (2)
-Salary Remaining : $3,491,379
Rasmus Dahlin $5,000,000 (2)
-Salary Remaining : $3,491,379
Boone Jenner $3,750,000 (5)
-Salary Remaining : $2,618,534
Frank Vatrano $3,650,000 (4)
-Salary Remaining : $2,548,707
Mason Marchment $3,600,000 (5)
-Salary Remaining : $2,513,793
Adam Larsson $3,500,000 (3)
-Salary Remaining : $2,443,966
Nicolas Hague $2,700,000 (5)
-Salary Remaining : $1,885,345
Adrian Kempe $2,500,000 (2)
-Salary Remaining : $1,745,690
Gustav Forsling $2,500,000 (3)
-Salary Remaining : $1,745,690
Scott Laughton $2,300,000 (1)
-Salary Remaining : $1,606,034
Adin Hill $1,675,000 (2)
-Salary Remaining : $1,169,612
Ryan Donato $1,200,000 (3)
-Salary Remaining : $837,931
Wyatt Johnston $925,000 (1)
-Salary Remaining : $645,905
Nathan Bastian $875,000 (3)
-Salary Remaining : $610,991
Cale Fleury $825,000 (5)
-Salary Remaining : $576,078
Joona Koppanen $775,000 (5)
-Salary Remaining : $541,164
Logan O'Connor $750,000 (2)
-Salary Remaining : $523,707
Total Pro Players24
Salary Commitment
Year 2025 : $88,750,000
Year 2026 : $75,525,000
Year 2027 : $50,200,000
Year 2028 : $23,325,000
Salary Average Commitment
Year 2025 : $88,750,000
Year 2026 : $75,525,000
Year 2027 : $50,200,000
Year 2028 : $23,325,000
Salary Cap with 1 Way Contract
Year 2025 : $88,750,000
Year 2026 : $75,525,000
Year 2027 : $50,200,000
Year 2028 : $23,325,000

Farm Players Salaries

Carl Grundstrom $130,000 (4)
Salary Remaining : $130,000
Patrick Brown $80,000 (4)
Salary Remaining : $80,000
Marc McLaughlin $77,500 (1)
Salary Remaining : $77,500
Maxime Lajoie $77,500 (4)
Salary Remaining : $77,500
Jan Jenik $77,500 (2)
Salary Remaining : $77,500
Kole Lind $77,500 (5)
Salary Remaining : $77,500
Max Willman $77,500 (5)
Salary Remaining : $77,500
Jake Lucchini $77,500 (5)
Salary Remaining : $77,500
Olle Eriksson Ek $75,000 (1)
Salary Remaining : $75,000
Semyon Der-Arguchintsev $75,000 (2)
Salary Remaining : $75,000
Brennan Menell $75,000 (1)
Salary Remaining : $75,000
Total Farm Players11
Salary Commitment
Year 2025 : $900,000
Year 2026 : $672,500
Year 2027 : $520,000
Year 2028 : $520,000
Salary Average Commitment
Year 2025 : $900,000
Year 2026 : $672,500
Year 2027 : $520,000
Year 2028 : $520,000

Halifax Icebreakers

Halifax Icebreakers is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameMetro Center
Level 1: 6000 - $100 - 4 903 - 81,71%
Level 2: 5000 - $75 - 4 112 - 82,25%
Level 3: 3000 - $50 - 2 911 - 97,02%
Level 4: 4000 - $30 - 3 938 - 98,45%
Luxury : 2000 - $175 - 1 745 - 87,23%
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 Left31
Average Attendance - %17 608 - 88,04%
Average Income per Game$1,709,587
Year to Date Revenue$17,095,874
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$43,710,000
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$14,033,194
Farm Year To Date Expenses$0
Pro Salary Cap To Date$14,033,194
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$52,997,209
Farm Estimated Season Revenue$0
Pro Remaining Season Days81
Pro Expenses Per Days$376,810
Pro Estimated Expenses$30,521,610
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$30,521,610
Season Salary Cap$43,710,000
Estimate Under Maximum Salary Cap of $88,000,000$44,290,000
Estimate Over Minimum Salary Cap of $44,000,000 -$290,000
Current Bank Account$163,257,782
Projected Bank Account$185,733,381

Pro Players Salaries

Jeff Skinner $10,000,000 (4)
-Salary Remaining : $6,982,759
Cole Caufield $9,975,000 (1)
-Salary Remaining : $6,965,302
Tony DeAngelo $4,300,000 (1)
-Salary Remaining : $3,002,586
Adam Boqvist $2,000,000 (2)
-Salary Remaining : $1,396,552
Zemgus Girgensons $2,000,000 (1)
-Salary Remaining : $1,396,552
Rasmus Sandin $1,200,000 (2)
-Salary Remaining : $837,931
Brandon Duhaime $1,100,000 (4)
-Salary Remaining : $768,103
Cutter Gauthier $950,000 (2)
-Salary Remaining : $663,362
Connor Bedard $950,000 (2)
-Salary Remaining : $663,362
Lane Hutson $950,000 (2)
-Salary Remaining : $663,362
Marco Rossi $925,000 (1)
-Salary Remaining : $645,905
Wyatt Kaiser $925,000 (1)
-Salary Remaining : $645,905
Alexei Kolosov $925,000 (2)
-Salary Remaining : $645,905
Sam Colangelo $925,000 (1)
-Salary Remaining : $645,905
Mackie Samoskevich $925,000 (1)
-Salary Remaining : $645,905
Ivan Demidov $872,500 (3)
-Salary Remaining : $609,246
Victor Mancini $870,000 (2)
-Salary Remaining : $607,500
Will Cuylle $842,500 (1)
-Salary Remaining : $588,297
Louis Crevier $775,000 (1)
-Salary Remaining : $541,164
Adam Wilsby $775,000 (1)
-Salary Remaining : $541,164
Justin Brazeau $775,000 (5)
-Salary Remaining : $541,164
Jonas Johansson $750,000 (2)
-Salary Remaining : $523,707
Total Pro Players22
Salary Commitment
Year 2025 : $43,710,000
Year 2026 : $21,342,500
Year 2027 : $12,747,500
Year 2028 : $11,875,000
Salary Average Commitment
Year 2025 : $43,710,000
Year 2026 : $21,342,500
Year 2027 : $12,747,500
Year 2028 : $11,875,000
Salary Cap with 1 Way Contract
Year 2025 : $43,710,000
Year 2026 : $21,342,500
Year 2027 : $12,747,500
Year 2028 : $11,875,000

Farm Players Salaries

Robin Lehner $500,000 (2)
Salary Remaining : $500,000
Nikita Zaitsev $450,000 (3)
Salary Remaining : $450,000
Pavel Francouz $230,000 (1)
Salary Remaining : $230,000
Nick Bonino $205,000 (2)
Salary Remaining : $205,000
Nicolas Deslauriers $200,000 (3)
Salary Remaining : $200,000
Ryan Reaves $175,000 (3)
Salary Remaining : $175,000
Drew Commesso $92,500 (2)
Salary Remaining : $92,500
Nikita Tryamkin $92,500 (1)
Salary Remaining : $92,500
Carter Mazur $92,500 (2)
Salary Remaining : $92,500
Landon Slaggert $90,000 (1)
Salary Remaining : $90,000
Georgi Romanov $87,000 (1)
Salary Remaining : $87,000
Mikael Pyyhtia $84,250 (1)
Salary Remaining : $84,250
Danil Gushchin $84,250 (1)
Salary Remaining : $84,250
Mads Sogaard $77,500 (1)
Salary Remaining : $77,500
Rasmus Asplund $77,500 (4)
Salary Remaining : $77,500
Alex Barre-Boulet $77,500 (4)
Salary Remaining : $77,500
Riley Tufte $77,500 (2)
Salary Remaining : $77,500
Nils Aman $77,500 (1)
Salary Remaining : $77,500
Tyce Thompson $75,000 (1)
Salary Remaining : $75,000
Peter Cehlarik $70,000 (2)
Salary Remaining : $70,000
Total Farm Players20
Salary Commitment
Year 2025 : $2,915,500
Year 2026 : $2,017,500
Year 2027 : $980,000
Year 2028 : $155,000
Salary Average Commitment
Year 2025 : $2,915,500
Year 2026 : $2,017,500
Year 2027 : $980,000
Year 2028 : $155,000

Houston Aeros



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Summit
Level 1: 6000 - $100 - 5 002 - 83,36%
Level 2: 5000 - $75 - 4 118 - 82,36%
Level 3: 3000 - $50 - 2 984 - 99,45%
Level 4: 4000 - $30 - 3 936 - 98,40%
Luxury : 2000 - $175 - 1 767 - 88,37%
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 Left31
Average Attendance - %17 806 - 89,03%
Average Income per Game$1,731,921
Year to Date Revenue$17,319,207
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$64,592,500
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$19,302,052
Farm Year To Date Expenses$0
Pro Salary Cap To Date$19,302,052
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$53,689,542
Farm Estimated Season Revenue$0
Pro Remaining Season Days81
Pro Expenses Per Days$556,832
Pro Estimated Expenses$45,103,392
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$45,103,392
Season Salary Cap$64,592,500
Estimate Under Maximum Salary Cap of $88,000,000$23,407,500
Estimate Over Minimum Salary Cap of $44,000,000 $20,592,500
Current Bank Account$147,658,665
Projected Bank Account$156,244,815

Pro Players Salaries

Joel Eriksson Ek $9,000,000 (3)
-Salary Remaining : $6,284,483
Josh Anderson $7,000,000 (3)
-Salary Remaining : $4,887,931
Chris Kreider $6,000,000 (3)
-Salary Remaining : $4,189,655
Brayden Schenn $5,200,000 (3)
-Salary Remaining : $3,631,034
Anthony Mantha $4,500,000 (1)
-Salary Remaining : $3,142,241
Mathew Barzal $4,000,000 (1)
-Salary Remaining : $2,793,103
Alexander Kerfoot $3,600,000 (1)
-Salary Remaining : $2,513,793
Jonathan Quick $3,000,000 (2)
-Salary Remaining : $2,094,828
Anton Forsberg $2,950,000 (4)
-Salary Remaining : $2,059,914
Victor Olofsson $2,850,000 (1)
-Salary Remaining : $1,990,086
Andreas Athanasiou $2,700,000 (2)
-Salary Remaining : $1,885,345
Kevin Shattenkirk $2,500,000 (1)
-Salary Remaining : $1,745,690
Marcus Johansson $1,500,000 (2)
-Salary Remaining : $1,047,414
Christian Fischer $1,125,000 (4)
-Salary Remaining : $785,560
John Beecher $925,000 (1)
-Salary Remaining : $645,905
Tye Kartye $867,500 (1)
-Salary Remaining : $605,754
Luke Schenn $800,000 (2)
-Salary Remaining : $558,621
Mark Kastelic $800,000 (4)
-Salary Remaining : $558,621
Egor Zamula $775,000 (2)
-Salary Remaining : $541,164
Caleb Jones $775,000 (4)
-Salary Remaining : $541,164
Josh Mahura $775,000 (4)
-Salary Remaining : $541,164
Sonny Milano $750,000 (3)
-Salary Remaining : $523,707
Vincent Desharnais $750,000 (3)
-Salary Remaining : $523,707
Charlie Lindgren $750,000 (1)
-Salary Remaining : $523,707
Guillaume Brisebois $700,000 (1)
-Salary Remaining : $488,793
Total Pro Players25
Salary Commitment
Year 2025 : $64,592,500
Year 2026 : $43,900,000
Year 2027 : $35,125,000
Year 2028 : $6,425,000
Salary Average Commitment
Year 2025 : $63,792,500
Year 2026 : $43,100,000
Year 2027 : $34,325,000
Year 2028 : $5,625,000
Salary Cap with 1 Way Contract
Year 2025 : $64,592,500
Year 2026 : $43,900,000
Year 2027 : $35,125,000
Year 2028 : $6,425,000

Farm Players Salaries

Jakub Vrana $525,000 (3)
Salary Remaining : $525,000
Josh Bailey $500,000 (1)
Salary Remaining : $500,000
Rafael Harvey-Pinard $120,000 (1)
Salary Remaining : $120,000
Ryan Ufko $92,500 (3)
Salary Remaining : $92,500
Austin Wagner $90,000 (1)
Salary Remaining : $90,000
Zack Ostapchuk $86,750 (2)
Salary Remaining : $86,750
William Dufour $84,250 (1)
Salary Remaining : $84,250
Michael Dipietro $77,500 (4)
Salary Remaining : $77,500
Gabriel Fortier $77,500 (4)
Salary Remaining : $77,500
Jeffrey Viel $77,500 (4)
Salary Remaining : $77,500
Zach Fucale $75,000 (2)
Salary Remaining : $75,000
Jonah Gadjovich $75,000 (3)
Salary Remaining : $75,000
Dillon Heatherington $75,000 (2)
Salary Remaining : $75,000
Total Farm Players13
Salary Commitment
Year 2025 : $1,956,000
Year 2026 : $1,161,750
Year 2027 : $925,000
Year 2028 : $232,500
Salary Average Commitment
Year 2025 : $1,956,000
Year 2026 : $1,161,750
Year 2027 : $925,000
Year 2028 : $232,500

Indiana Racers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMarket Square Arena
Level 1: 6000 - $100 - 5 021 - 83,68%
Level 2: 5000 - $75 - 4 111 - 82,21%
Level 3: 3000 - $50 - 2 971 - 99,04%
Level 4: 4000 - $30 - 3 915 - 97,89%
Luxury : 2000 - $175 - 1 746 - 87,28%
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 Left31
Average Attendance - %17 764 - 88,82%
Average Income per Game$1,727,350
Year to Date Revenue$17,273,495
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$86,232,500
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$26,018,440
Farm Year To Date Expenses$0
Pro Salary Cap To Date$26,018,440
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$53,547,834
Farm Estimated Season Revenue$0
Pro Remaining Season Days81
Pro Expenses Per Days$743,384
Pro Estimated Expenses$60,214,104
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$60,214,104
Season Salary Cap$86,232,500
Estimate Under Maximum Salary Cap of $88,000,000$1,767,500
Estimate Over Minimum Salary Cap of $44,000,000 $42,232,500
Current Bank Account$79,170,494
Projected Bank Account$72,504,224

Pro Players Salaries

Zach Werenski $12,000,000 (4)
-Salary Remaining : $8,379,310
Colton Parayko $8,000,000 (3)
-Salary Remaining : $5,586,207
Matt Boldy $8,000,000 (3)
-Salary Remaining : $5,586,207
Matt Duchene $8,000,000 (3)
-Salary Remaining : $5,586,207
Logan Couture $7,000,000 (1)
-Salary Remaining : $4,887,931
John Gibson $6,400,000 (4)
-Salary Remaining : $4,468,966
Rickard Rakell $6,000,000 (4)
-Salary Remaining : $4,189,655
Pavel Zacha $5,750,000 (4)
-Salary Remaining : $4,015,086
Damon Severson $4,675,000 (1)
-Salary Remaining : $3,264,440
Hampus Lindholm $3,750,000 (1)
-Salary Remaining : $2,618,534
Igor Shesterkin $3,000,000 (2)
-Salary Remaining : $2,094,828
Colton Sissons $2,300,000 (3)
-Salary Remaining : $1,606,034
Teddy Blueger $1,950,000 (3)
-Salary Remaining : $1,361,638
Tyler Motte $1,450,000 (2)
-Salary Remaining : $1,012,500
Ross Colton $1,250,000 (3)
-Salary Remaining : $872,845
Matt Coronato $925,000 (1)
-Salary Remaining : $645,905
Ridly Greig $925,000 (1)
-Salary Remaining : $645,905
Kevin Bahl $900,000 (2)
-Salary Remaining : $628,448
JJ Peterka $832,500 (1)
-Salary Remaining : $581,315
Kaedan Korczak $825,000 (3)
-Salary Remaining : $576,078
Parker Wotherspoon $775,000 (2)
-Salary Remaining : $541,164
Kailer Yamamoto $775,000 (3)
-Salary Remaining : $541,164
Adam Gaudette $750,000 (2)
-Salary Remaining : $523,707
Total Pro Players23
Salary Commitment
Year 2025 : $86,232,500
Year 2026 : $68,125,000
Year 2027 : $61,250,000
Year 2028 : $30,150,000
Salary Average Commitment
Year 2025 : $86,232,500
Year 2026 : $68,125,000
Year 2027 : $61,250,000
Year 2028 : $30,150,000
Salary Cap with 1 Way Contract
Year 2025 : $86,232,500
Year 2026 : $68,125,000
Year 2027 : $61,250,000
Year 2028 : $30,150,000

Farm Players Salaries

Chris Tierney $280,000 (1)
Salary Remaining : $280,000
Matthew Poitras $87,000 (2)
Salary Remaining : $87,000
Dylan Duke $86,750 (3)
Salary Remaining : $86,750
Ryan Winterton $85,500 (2)
Salary Remaining : $85,500
MacKenzie Entwistle $85,000 (1)
Salary Remaining : $85,000
Wade Allison $82,000 (4)
Salary Remaining : $82,000
Joe Hicketts $77,500 (3)
Salary Remaining : $77,500
Owen Sillinger $77,500 (3)
Salary Remaining : $77,500
Jack Finley $77,500 (1)
Salary Remaining : $77,500
Lukas Rousek $77,500 (1)
Salary Remaining : $77,500
Matthew Murray $75,000 (3)
Salary Remaining : $75,000
Danick Martel $73,000 (1)
Salary Remaining : $73,000
Jake Bischoff $70,000 (1)
Salary Remaining : $70,000
Gemel Smith $70,000 (1)
Salary Remaining : $70,000
Total Farm Players14
Salary Commitment
Year 2025 : $1,304,250
Year 2026 : $571,250
Year 2027 : $398,750
Year 2028 : $82,000
Salary Average Commitment
Year 2025 : $1,304,250
Year 2026 : $571,250
Year 2027 : $398,750
Year 2028 : $82,000

Laval Chiefs



Arena Capacity - Ticket Price
Attendance - %

Arena NameColise
Level 1: 6400 - $100 - 4 964 - 77,56%
Level 2: 5400 - $75 - 4 009 - 74,25%
Level 3: 3400 - $50 - 3 075 - 90,44%
Level 4: 4400 - $30 - 4 054 - 92,13%
Luxury : 2400 - $175 - 1 672 - 69,68%
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 Left31
Average Attendance - %17 774 - 80,79%
Average Income per Game$1,706,363
Year to Date Revenue$17,063,625
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$84,825,000
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$25,593,750
Farm Year To Date Expenses$0
Pro Salary Cap To Date$25,593,750
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$52,897,238
Farm Estimated Season Revenue$0
Pro Remaining Season Days81
Pro Expenses Per Days$731,250
Pro Estimated Expenses$59,231,250
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$59,231,250
Season Salary Cap$84,825,000
Estimate Under Maximum Salary Cap of $88,000,000$3,175,000
Estimate Over Minimum Salary Cap of $44,000,000 $40,825,000
Current Bank Account$171,925,468
Projected Bank Account$165,591,456

Pro Players Salaries

Tomas Hertl $10,250,000 (5)
-Salary Remaining : $7,157,328
Nick Suzuki $10,000,000 (1)
-Salary Remaining : $6,982,759
Anthony Cirelli $8,125,000 (4)
-Salary Remaining : $5,673,491
Anze Kopitar $7,000,000 (4)
-Salary Remaining : $4,887,931
Ivan Provorov $4,750,000 (3)
-Salary Remaining : $3,316,810
Nico Hischier $4,500,000 (1)
-Salary Remaining : $3,142,241
Pavel Buchnevich $4,500,000 (2)
-Salary Remaining : $3,142,241
Quinn Hughes $4,000,000 (2)
-Salary Remaining : $2,793,103
Christopher Tanev $3,500,000 (1)
-Salary Remaining : $2,443,966
Evan Bouchard $3,500,000 (1)
-Salary Remaining : $2,443,966
Tyler Toffoli $3,500,000 (4)
-Salary Remaining : $2,443,966
Sam Bennett $3,425,000 (3)
-Salary Remaining : $2,391,595
Valeri Nichushkin $2,800,000 (2)
-Salary Remaining : $1,955,172
Brandon Hagel $2,050,000 (4)
-Salary Remaining : $1,431,466
Jeremy Lauzon $2,000,000 (4)
-Salary Remaining : $1,396,552
Troy Terry $1,550,000 (3)
-Salary Remaining : $1,082,328
Juuse Saros $1,500,000 (1)
-Salary Remaining : $1,047,414
Nicholas Paul $1,500,000 (2)
-Salary Remaining : $1,047,414
Jake Walman $1,050,000 (3)
-Salary Remaining : $733,190
Connor Clifton $1,000,000 (2)
-Salary Remaining : $698,276
Mikey Anderson $1,000,000 (1)
-Salary Remaining : $698,276
Aatu Raty $867,500 (1)
-Salary Remaining : $605,754
Dustin Wolf $850,000 (1)
-Salary Remaining : $593,534
Zachary L'Heureux $832,500 (2)
-Salary Remaining : $581,315
Vasily Podkolzin $775,000 (1)
-Salary Remaining : $541,164
Total Pro Players25
Salary Commitment
Year 2025 : $84,825,000
Year 2026 : $58,332,500
Year 2027 : $43,700,000
Year 2028 : $32,925,000
Salary Average Commitment
Year 2025 : $84,825,000
Year 2026 : $58,332,500
Year 2027 : $43,700,000
Year 2028 : $32,925,000
Salary Cap with 1 Way Contract
Year 2025 : $84,825,000
Year 2026 : $58,332,500
Year 2027 : $43,700,000
Year 2028 : $32,925,000

Farm Players Salaries

Jackson Cates $92,500 (1)
Salary Remaining : $92,500
Spencer Stastney $92,500 (3)
Salary Remaining : $92,500
Jani Nyman $87,000 (3)
Salary Remaining : $87,000
Magnus Chrona $86,750 (1)
Salary Remaining : $86,750
Daemon Hunt $86,750 (1)
Salary Remaining : $86,750
Jakub Galvas $84,250 (1)
Salary Remaining : $84,250
Fabian Lysell $83,250 (2)
Salary Remaining : $83,250
Arshdeep Bains $82,500 (1)
Salary Remaining : $82,500
Cole Reinhardt $80,500 (2)
Salary Remaining : $80,500
Ilya Solovyov $77,500 (1)
Salary Remaining : $77,500
Pavol Regenda $77,500 (1)
Salary Remaining : $77,500
Egor Afanasyev $77,500 (1)
Salary Remaining : $77,500
Scott Reedy $77,500 (1)
Salary Remaining : $77,500
Ville Koivunen $77,500 (2)
Salary Remaining : $77,500
John Leonard $77,500 (5)
Salary Remaining : $77,500
Clay Stevenson $77,500 (1)
Salary Remaining : $77,500
Tanner Laczynski $77,500 (4)
Salary Remaining : $77,500
Jake Christiansen $77,500 (1)
Salary Remaining : $77,500
Adam Beckman $77,500 (1)
Salary Remaining : $77,500
Samuel Fagemo $77,500 (2)
Salary Remaining : $77,500
Antoine Bibeau $70,000 (1)
Salary Remaining : $70,000
Total Farm Players21
Salary Commitment
Year 2025 : $1,698,500
Year 2026 : $653,250
Year 2027 : $334,500
Year 2028 : $155,000
Salary Average Commitment
Year 2025 : $1,656,000
Year 2026 : $610,750
Year 2027 : $292,000
Year 2028 : $155,000

Los Angeles Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSports Arena
Level 1: 6000 - $100 - 4 908 - 81,79%
Level 2: 5000 - $75 - 4 121 - 82,43%
Level 3: 3000 - $50 - 2 967 - 98,89%
Level 4: 4000 - $30 - 3 888 - 97,19%
Luxury : 2000 - $175 - 1 742 - 87,11%
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 Left31
Average Attendance - %17 626 - 88,13%
Average Income per Game$1,712,136
Year to Date Revenue$17,121,356
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$84,409,917
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$25,468,520
Farm Year To Date Expenses$0
Pro Salary Cap To Date$25,468,520
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$53,076,204
Farm Estimated Season Revenue$0
Pro Remaining Season Days81
Pro Expenses Per Days$727,672
Pro Estimated Expenses$58,941,432
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$58,941,432
Season Salary Cap$84,409,917
Estimate Under Maximum Salary Cap of $88,000,000$3,590,083
Estimate Over Minimum Salary Cap of $44,000,000 $40,409,917
Current Bank Account$8,067,430
Projected Bank Account$2,202,202

Pro Players Salaries

Dougie Hamilton $12,600,000 (4)
-Salary Remaining : $8,798,276
Gabriel Landeskog $7,500,000 (3)
-Salary Remaining : $5,237,069
Marc-Edouard Vlasic $7,250,000 (4)
-Salary Remaining : $5,062,500
Jaden Schwartz $7,000,000 (4)
-Salary Remaining : $4,887,931
Tyler Myers $7,000,000 (2)
-Salary Remaining : $4,887,931
Andrei Kuzmenko $5,500,000 (4)
-Salary Remaining : $3,840,517
Philip Broberg $4,580,917 (5)
-Salary Remaining : $3,198,744
T.J. Oshie $4,500,000 (3)
-Salary Remaining : $3,142,241
Carter Hart $4,479,000 (4)
-Salary Remaining : $3,127,578
Jesperi Kotkaniemi $4,000,000 (2)
-Salary Remaining : $2,793,103
Anthony Duclair $3,500,000 (5)
-Salary Remaining : $2,443,966
Joel Armia $3,000,000 (3)
-Salary Remaining : $2,094,828
Brayden McNabb $2,200,000 (5)
-Salary Remaining : $1,536,207
Jonathan Toews $2,000,000 (5)
-Salary Remaining : $1,396,552
Erik Johnson $1,000,000 (3)
-Salary Remaining : $698,276
Maxim Tsyplakov $950,000 (1)
-Salary Remaining : $663,362
Simon Edvinsson $925,000 (1)
-Salary Remaining : $645,905
Carter Verhaeghe $900,000 (1)
-Salary Remaining : $628,448
David Rittich $875,000 (4)
-Salary Remaining : $610,991
Noah Gregor $850,000 (5)
-Salary Remaining : $593,534
Matt Kiersted $775,000 (5)
-Salary Remaining : $541,164
Lucas Carlsson $775,000 (4)
-Salary Remaining : $541,164
Daniil Miromanov $750,000 (3)
-Salary Remaining : $523,707
Calvin Pickard $750,000 (3)
-Salary Remaining : $523,707
Corey Perry $750,000 (2)
-Salary Remaining : $523,707
Total Pro Players25
Salary Commitment
Year 2025 : $84,409,917
Year 2026 : $81,634,917
Year 2027 : $69,884,917
Year 2028 : $52,384,917
Salary Average Commitment
Year 2025 : $84,409,917
Year 2026 : $81,634,917
Year 2027 : $69,884,917
Year 2028 : $52,384,917
Salary Cap with 1 Way Contract
Year 2025 : $84,409,917
Year 2026 : $81,634,917
Year 2027 : $69,884,917
Year 2028 : $52,384,917

Farm Players Salaries

Ryan Johansen $800,000 (4)
Salary Remaining : $800,000
Matt Murray $600,000 (2)
Salary Remaining : $600,000
Matt Martin $150,000 (2)
Salary Remaining : $150,000
Pierre-Edouard Bellemare $125,000 (3)
Salary Remaining : $125,000
Tim Washe $97,500 (1)
Salary Remaining : $97,500
Jesper Wallstedt $92,500 (1)
Salary Remaining : $92,500
Ryan Kuffner $92,500 (3)
Salary Remaining : $92,500
Brennan Othmann $92,500 (2)
Salary Remaining : $92,500
Arttu Hyry $87,000 (2)
Salary Remaining : $87,000
Jere Innala $87,000 (1)
Salary Remaining : $87,000
Sebastian Cossa $83,250 (2)
Salary Remaining : $83,250
Lucas Condotta $77,500 (4)
Salary Remaining : $77,500
Tye Felhaber $77,500 (5)
Salary Remaining : $77,500
Alexander True $77,500 (4)
Salary Remaining : $77,500
Kyle MacLean $77,500 (5)
Salary Remaining : $77,500
Brandon Scanlin $77,500 (1)
Salary Remaining : $77,500
Victor Soderstrom $77,500 (5)
Salary Remaining : $77,500
Brian Halonen $77,500 (5)
Salary Remaining : $77,500
Jaxson Stauber $77,500 (5)
Salary Remaining : $77,500
Madison Bowey $75,000 (1)
Salary Remaining : $75,000
David Gust $75,000 (3)
Salary Remaining : $75,000
Jack Ahcan $75,000 (3)
Salary Remaining : $75,000
Lias Andersson $75,000 (1)
Salary Remaining : $75,000
Total Farm Players23
Salary Commitment
Year 2025 : $3,227,250
Year 2026 : $2,722,750
Year 2027 : $1,710,000
Year 2028 : $1,342,500
Salary Average Commitment
Year 2025 : $3,227,250
Year 2026 : $2,722,750
Year 2027 : $1,710,000
Year 2028 : $1,342,500

Manhattan Raiders



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - $100 - 4 847 - 80,79%
Level 2: 5000 - $75 - 4 131 - 82,61%
Level 3: 3000 - $50 - 2 930 - 97,66%
Level 4: 4000 - $30 - 3 952 - 98,81%
Luxury : 2000 - $175 - 1 694 - 84,72%
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 Left31
Average Attendance - %17 554 - 87,77%
Average Income per Game$1,695,120
Year to Date Revenue$16,951,200
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$86,610,000
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$26,132,330
Farm Year To Date Expenses$0
Pro Salary Cap To Date$26,132,330
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$52,548,720
Farm Estimated Season Revenue$0
Pro Remaining Season Days81
Pro Expenses Per Days$746,638
Pro Estimated Expenses$60,477,678
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$60,477,678
Season Salary Cap$86,610,000
Estimate Under Maximum Salary Cap of $88,000,000$1,390,000
Estimate Over Minimum Salary Cap of $44,000,000 $42,610,000
Current Bank Account$45,401,682
Projected Bank Account$37,472,724

Pro Players Salaries

Artemi Panarin $12,500,000 (3)
-Salary Remaining : $8,728,448
Connor McDavid $11,000,000 (4)
-Salary Remaining : $7,681,034
Aaron Ekblad $6,000,000 (3)
-Salary Remaining : $4,189,655
Neal Pionk $6,000,000 (5)
-Salary Remaining : $4,189,655
William Karlsson $5,600,000 (5)
-Salary Remaining : $3,910,345
Filip Hronek $5,500,000 (4)
-Salary Remaining : $3,840,517
Darcy Kuemper $5,500,000 (2)
-Salary Remaining : $3,840,517
Mats Zuccarello $5,000,000 (2)
-Salary Remaining : $3,491,379
Teuvo Teravainen $4,250,000 (1)
-Salary Remaining : $2,967,672
Yanni Gourde $4,100,000 (1)
-Salary Remaining : $2,862,931
Ben Chiarot $3,500,000 (1)
-Salary Remaining : $2,443,966
Alexandar Georgiev $2,650,000 (2)
-Salary Remaining : $1,850,431
Casey Cizikas $2,500,000 (2)
-Salary Remaining : $1,745,690
Stuart Skinner $2,500,000 (5)
-Salary Remaining : $1,745,690
Luke Kunin $2,500,000 (3)
-Salary Remaining : $1,745,690
Eeli Tolvanen $1,450,000 (1)
-Salary Remaining : $1,012,500
Jordan Spence $1,300,000 (3)
-Salary Remaining : $907,759
Logan Stankoven $867,500 (2)
-Salary Remaining : $605,754
Luke Evangelista $842,500 (1)
-Salary Remaining : $588,297
Mark Giordano $800,000 (3)
-Salary Remaining : $558,621
Chad Ruhwedel $750,000 (1)
-Salary Remaining : $523,707
Kiefer Sherwood $750,000 (1)
-Salary Remaining : $523,707
Jaret Anderson-Dolan $750,000 (1)
-Salary Remaining : $523,707
Total Pro Players23
Salary Commitment
Year 2025 : $86,610,000
Year 2026 : $70,217,500
Year 2027 : $53,700,000
Year 2028 : $30,600,000
Salary Average Commitment
Year 2025 : $86,610,000
Year 2026 : $70,217,500
Year 2027 : $53,700,000
Year 2028 : $30,600,000
Salary Cap with 1 Way Contract
Year 2025 : $86,610,000
Year 2026 : $70,217,500
Year 2027 : $53,700,000
Year 2028 : $30,600,000

Farm Players Salaries

Travis Dermott $175,000 (3)
Salary Remaining : $175,000
Ondrej Kase $125,000 (2)
Salary Remaining : $125,000
John Farinacci $95,000 (1)
Salary Remaining : $95,000
Thomas Bordeleau $87,413 (4)
Salary Remaining : $87,413
Luca Del Bel Belluz $87,000 (2)
Salary Remaining : $87,000
Jacob Perreault $83,250 (1)
Salary Remaining : $83,250
Adam Ruzicka $75,000 (1)
Salary Remaining : $75,000
Jonas Rondbjerg $75,000 (1)
Salary Remaining : $75,000
Justin Kirkland $75,000 (3)
Salary Remaining : $75,000
Dryden Hunt $75,000 (2)
Salary Remaining : $75,000
Jon Gillies $70,000 (1)
Salary Remaining : $70,000
Chris Bigras $70,000 (2)
Salary Remaining : $70,000
Total Farm Players12
Salary Commitment
Year 2025 : $1,092,662
Year 2026 : $694,412
Year 2027 : $337,412
Year 2028 : $87,412
Salary Average Commitment
Year 2025 : $1,092,662
Year 2026 : $694,412
Year 2027 : $337,412
Year 2028 : $87,412

Miami ScreamingEagles



Arena Capacity - Ticket Price
Attendance - %

Arena NameHollywood Sportatorium
Level 1: 6000 - $100 - 5 033 - 83,88%
Level 2: 5000 - $75 - 4 051 - 81,02%
Level 3: 3000 - $50 - 2 950 - 98,35%
Level 4: 4000 - $30 - 3 899 - 97,48%
Luxury : 2000 - $175 - 1 745 - 87,25%
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 Left32
Average Attendance - %17 678 - 88,39%
Average Income per Game$1,721,230
Year to Date Revenue$15,491,074
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$85,025,000
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$25,654,090
Farm Year To Date Expenses$0
Pro Salary Cap To Date$25,654,090
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$55,079,374
Farm Estimated Season Revenue$0
Pro Remaining Season Days81
Pro Expenses Per Days$732,974
Pro Estimated Expenses$59,370,894
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$59,370,894
Season Salary Cap$85,025,000
Estimate Under Maximum Salary Cap of $88,000,000$2,975,000
Estimate Over Minimum Salary Cap of $44,000,000 $41,025,000
Current Bank Account$11,334,276
Projected Bank Account$7,042,756

Pro Players Salaries

Patrik Laine $9,100,000 (5)
-Salary Remaining : $6,354,310
Mark Stone $8,000,000 (3)
-Salary Remaining : $5,586,207
Cale Makar $8,000,000 (2)
-Salary Remaining : $5,586,207
Aleksander Barkov $7,750,000 (2)
-Salary Remaining : $5,411,638
Zach Hyman $7,650,000 (2)
-Salary Remaining : $5,341,810
Sebastian Aho $6,025,000 (4)
-Salary Remaining : $4,207,112
Darnell Nurse $5,600,000 (2)
-Salary Remaining : $3,910,345
Justin Faulk $4,750,000 (5)
-Salary Remaining : $3,316,810
Cam Fowler $4,750,000 (2)
-Salary Remaining : $3,316,810
J.T. Miller $4,500,000 (1)
-Salary Remaining : $3,142,241
Jason Robertson $4,500,000 (3)
-Salary Remaining : $3,142,241
Elvis Merzlikins $4,000,000 (1)
-Salary Remaining : $2,793,103
Austin Watson $1,500,000 (2)
-Salary Remaining : $1,047,414
Beck Malenstyn $1,350,000 (5)
-Salary Remaining : $942,672
Thatcher Demko $1,200,000 (1)
-Salary Remaining : $837,931
Garnet Hathaway $1,200,000 (3)
-Salary Remaining : $837,931
Travis Hamonic $1,100,000 (3)
-Salary Remaining : $768,103
Trevor van Riemsdyk $900,000 (2)
-Salary Remaining : $628,448
Sam Carrick $850,000 (1)
-Salary Remaining : $593,534
Curtis Lazar $800,000 (2)
-Salary Remaining : $558,621
Nic Dowd $750,000 (1)
-Salary Remaining : $523,707
Alexander Edler $750,000 (3)
-Salary Remaining : $523,707
Total Pro Players22
Salary Commitment
Year 2025 : $85,025,000
Year 2026 : $73,725,000
Year 2027 : $36,775,000
Year 2028 : $21,225,000
Salary Average Commitment
Year 2025 : $85,025,000
Year 2026 : $73,725,000
Year 2027 : $36,775,000
Year 2028 : $21,225,000
Salary Cap with 1 Way Contract
Year 2025 : $85,025,000
Year 2026 : $73,725,000
Year 2027 : $36,775,000
Year 2028 : $21,225,000

Farm Players Salaries

Emerson Etem $85,000 (1)
Salary Remaining : $85,000
Dustin Tokarski $77,500 (2)
Salary Remaining : $77,500
Nick Shore $77,500 (4)
Salary Remaining : $77,500
Lassi Thomson $77,500 (2)
Salary Remaining : $77,500
Nicolas Kerdiles $77,500 (4)
Salary Remaining : $77,500
Christian Jaros $77,500 (1)
Salary Remaining : $77,500
Jacob Josefson $77,500 (4)
Salary Remaining : $77,500
Lucas Wallmark $77,500 (4)
Salary Remaining : $77,500
Cameron Hughes $77,500 (4)
Salary Remaining : $77,500
Ville Husso $75,000 (2)
Salary Remaining : $75,000
Michael Stone $75,000 (2)
Salary Remaining : $75,000
John Hayden $75,000 (2)
Salary Remaining : $75,000
Tom Sestito $75,000 (3)
Salary Remaining : $75,000
Ben Thomas $70,000 (1)
Salary Remaining : $70,000
Keegan Lowe $70,000 (1)
Salary Remaining : $70,000
Total Farm Players15
Salary Commitment
Year 2025 : $1,145,000
Year 2026 : $842,500
Year 2027 : $462,500
Year 2028 : $387,500
Salary Average Commitment
Year 2025 : $1,145,000
Year 2026 : $842,500
Year 2027 : $462,500
Year 2028 : $387,500

Michigan Stags



Arena Capacity - Ticket Price
Attendance - %

Arena NameCobo Arena
Level 1: 6000 - $100 - 4 895 - 81,59%
Level 2: 5000 - $75 - 4 133 - 82,66%
Level 3: 3000 - $51 - 2 617 - 87,22%
Level 4: 4000 - $30 - 3 979 - 99,46%
Luxury : 2000 - $175 - 1 739 - 86,95%
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 Left30
Average Attendance - %17 362 - 86,81%
Average Income per Game$1,695,798
Year to Date Revenue$18,653,783
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$85,967,675
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$25,887,239
Farm Year To Date Expenses$0
Pro Salary Cap To Date$25,887,239
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$50,873,954
Farm Estimated Season Revenue$0
Pro Remaining Season Days81
Pro Expenses Per Days$741,101
Pro Estimated Expenses$60,029,181
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$60,029,181
Season Salary Cap$85,967,675
Estimate Under Maximum Salary Cap of $88,000,000$2,032,325
Estimate Over Minimum Salary Cap of $44,000,000 $41,967,675
Current Bank Account$91,909,719
Projected Bank Account$82,754,492

Pro Players Salaries

Andrei Vasilevskiy $9,000,000 (4)
-Salary Remaining : $6,284,483
Jamie Benn $8,500,000 (1)
-Salary Remaining : $5,935,345
Evgeni Malkin $8,000,000 (3)
-Salary Remaining : $5,586,207
Chandler Stephenson $6,250,000 (5)
-Salary Remaining : $4,364,224
Casey Mittelstadt $5,750,000 (5)
-Salary Remaining : $4,015,086
Mikael Backlund $5,350,000 (2)
-Salary Remaining : $3,735,776
Noah Hanifin $4,950,000 (3)
-Salary Remaining : $3,456,466
Alex Tuch $4,750,000 (3)
-Salary Remaining : $3,316,810
J.T. Compher $4,500,000 (2)
-Salary Remaining : $3,142,241
Marcus Pettersson $4,025,175 (3)
-Salary Remaining : $2,810,683
Ilya Lyubushkin $4,000,000 (5)
-Salary Remaining : $2,793,103
Kevin Fiala $3,500,000 (1)
-Salary Remaining : $2,443,966
Jalen Chatfield $3,375,000 (5)
-Salary Remaining : $2,356,681
Connor Brown $2,800,000 (1)
-Salary Remaining : $1,955,172
Radko Gudas $2,500,000 (2)
-Salary Remaining : $1,745,690
Blake Lizotte $1,675,000 (4)
-Salary Remaining : $1,169,612
Colin Blackwell $1,200,000 (3)
-Salary Remaining : $837,931
Justin Danforth $975,000 (2)
-Salary Remaining : $680,819
Matt Nieto $900,000 (4)
-Salary Remaining : $628,448
Emil Andrae $892,500 (2)
-Salary Remaining : $623,211
Sam Malinski $850,000 (4)
-Salary Remaining : $593,534
Jet Greaves $775,000 (2)
-Salary Remaining : $541,164
Darren Raddysh $750,000 (3)
-Salary Remaining : $523,707
Nathan Walker $700,000 (1)
-Salary Remaining : $488,793
Total Pro Players24
Salary Commitment
Year 2025 : $85,967,675
Year 2026 : $70,467,675
Year 2027 : $55,475,175
Year 2028 : $31,800,000
Salary Average Commitment
Year 2025 : $85,967,675
Year 2026 : $70,467,675
Year 2027 : $55,475,175
Year 2028 : $31,800,000
Salary Cap with 1 Way Contract
Year 2025 : $85,967,675
Year 2026 : $70,467,675
Year 2027 : $55,475,175
Year 2028 : $31,800,000

Farm Players Salaries

Calle Jarnkrok $210,000 (3)
Salary Remaining : $210,000
Karsen Dorwart $97,500 (2)
Salary Remaining : $97,500
Maveric Lamoureux $95,000 (3)
Salary Remaining : $95,000
Hunter McKown $95,000 (1)
Salary Remaining : $95,000
Bryce Kindopp $92,500 (1)
Salary Remaining : $92,500
Georgii Merkulov $92,500 (1)
Salary Remaining : $92,500
Joel Blomqvist $86,750 (2)
Salary Remaining : $86,750
Yaniv Perets $80,500 (1)
Salary Remaining : $80,500
Clark Bishop $80,000 (2)
Salary Remaining : $80,000
Nikita Prishchepov $80,000 (3)
Salary Remaining : $80,000
Brett Murray $77,500 (5)
Salary Remaining : $77,500
Devin Cooley $77,500 (4)
Salary Remaining : $77,500
Marshall Rifai $77,500 (4)
Salary Remaining : $77,500
Hardy Haman Aktell $77,500 (5)
Salary Remaining : $77,500
Raphael Lavoie $77,500 (2)
Salary Remaining : $77,500
Jake Livingstone $77,500 (1)
Salary Remaining : $77,500
Jason Polin $77,500 (5)
Salary Remaining : $77,500
Skyler Brind'Amour $77,500 (1)
Salary Remaining : $77,500
Joel L'Esperance $75,000 (2)
Salary Remaining : $75,000
Chase Priskie $75,000 (2)
Salary Remaining : $75,000
Chris Wideman $75,000 (2)
Salary Remaining : $75,000
Brian Pinho $70,000 (1)
Salary Remaining : $70,000
Total Farm Players22
Salary Commitment
Year 2025 : $1,924,750
Year 2026 : $1,339,250
Year 2027 : $772,500
Year 2028 : $387,500
Salary Average Commitment
Year 2025 : $1,924,750
Year 2026 : $1,339,250
Year 2027 : $772,500
Year 2028 : $387,500

Minnesota FightingSaints



Arena Capacity - Ticket Price
Attendance - %

Arena NameSt Paul Civic Center
Level 1: 6500 - $95 - 5 944 - 91,45%
Level 2: 5500 - $72 - 4 981 - 90,57%
Level 3: 3500 - $50 - 3 022 - 86,33%
Level 4: 4500 - $30 - 4 081 - 90,68%
Luxury : 2000 - $160 - 1 982 - 99,12%
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 Left31
Average Attendance - %20 010 - 90,96%
Average Income per Game$1,892,560
Year to Date Revenue$18,925,604
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$45,475,000
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$13,720,910
Farm Year To Date Expenses$0
Pro Salary Cap To Date$13,720,910
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$58,669,372
Farm Estimated Season Revenue$0
Pro Remaining Season Days81
Pro Expenses Per Days$392,026
Pro Estimated Expenses$31,754,106
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$31,754,106
Season Salary Cap$45,475,000
Estimate Under Maximum Salary Cap of $88,000,000$42,525,000
Estimate Over Minimum Salary Cap of $44,000,000 $1,475,000
Current Bank Account$145,459,724
Projected Bank Account$172,374,990

Pro Players Salaries

Martin Jones $5,500,000 (2)
-Salary Remaining : $3,840,517
Calvin de Haan $5,400,000 (2)
-Salary Remaining : $3,770,690
David Perron $5,150,000 (4)
-Salary Remaining : $3,596,121
Ryan Strome $5,000,000 (5)
-Salary Remaining : $3,491,379
Nicolas Roy $3,500,000 (4)
-Salary Remaining : $2,443,966
Justin Holl $3,400,000 (2)
-Salary Remaining : $2,374,138
Kasperi Kapanen $3,200,000 (3)
-Salary Remaining : $2,234,483
Tanner Pearson $2,500,000 (2)
-Salary Remaining : $1,745,690
Justin Barron $1,100,000 (3)
-Salary Remaining : $768,103
Josh Brown $1,000,000 (1)
-Salary Remaining : $698,276
Scott Wedgewood $1,000,000 (4)
-Salary Remaining : $698,276
Mackenzie MacEachern $900,000 (1)
-Salary Remaining : $628,448
Josh Archibald $900,000 (1)
-Salary Remaining : $628,448
Joe Veleno $825,000 (2)
-Salary Remaining : $576,078
Brayden Pachal $800,000 (1)
-Salary Remaining : $558,621
Walker Duehr $775,000 (4)
-Salary Remaining : $541,164
Joel Hanley $775,000 (2)
-Salary Remaining : $541,164
Jesse Puljujarvi $775,000 (5)
-Salary Remaining : $541,164
Marc Gatcomb $775,000 (1)
-Salary Remaining : $541,164
Zach Whitecloud $750,000 (2)
-Salary Remaining : $523,707
Alexandre Carrier $750,000 (3)
-Salary Remaining : $523,707
Ryan Lomberg $700,000 (1)
-Salary Remaining : $488,793
Total Pro Players22
Salary Commitment
Year 2025 : $45,475,000
Year 2026 : $40,400,000
Year 2027 : $21,250,000
Year 2028 : $16,200,000
Salary Average Commitment
Year 2025 : $45,475,000
Year 2026 : $40,400,000
Year 2027 : $21,250,000
Year 2028 : $16,200,000
Salary Cap with 1 Way Contract
Year 2025 : $45,475,000
Year 2026 : $40,400,000
Year 2027 : $21,250,000
Year 2028 : $16,200,000

Farm Players Salaries

Danny DeKeyser $450,000 (1)
Salary Remaining : $450,000
Thomas Greiss $280,000 (1)
Salary Remaining : $280,000
Devan Dubnyk $250,000 (1)
Salary Remaining : $250,000
Jack Williams $97,500 (4)
Salary Remaining : $97,500
Matthew Wood $95,000 (3)
Salary Remaining : $95,000
Ivan Miroshnichenko $95,000 (2)
Salary Remaining : $95,000
Kevin Korchinski $95,000 (2)
Salary Remaining : $95,000
Yaroslav Askarov $92,500 (1)
Salary Remaining : $92,500
Domenick Fensore $92,500 (1)
Salary Remaining : $92,500
Chase Bradley $87,250 (4)
Salary Remaining : $87,250
Riley Duran $86,750 (2)
Salary Remaining : $86,750
Matthew Kessel $80,000 (2)
Salary Remaining : $80,000
Nathan Legare $77,500 (3)
Salary Remaining : $77,500
Linus Hogberg $77,500 (5)
Salary Remaining : $77,500
Brandon Biro $77,500 (5)
Salary Remaining : $77,500
Ryan Carpenter $77,500 (2)
Salary Remaining : $77,500
Magnus Hellberg $75,000 (3)
Salary Remaining : $75,000
Trey Fix-Wolansky $75,000 (1)
Salary Remaining : $75,000
Artyom Zagidulin $70,000 (2)
Salary Remaining : $70,000
Andrew Poturalski $70,000 (1)
Salary Remaining : $70,000
Tyrell Goulbourne $70,000 (1)
Salary Remaining : $70,000
Sergey Tolchinsky $65,000 (1)
Salary Remaining : $65,000
Total Farm Players22
Salary Commitment
Year 2025 : $2,536,500
Year 2026 : $1,091,500
Year 2027 : $587,250
Year 2028 : $339,750
Salary Average Commitment
Year 2025 : $2,536,500
Year 2026 : $1,091,500
Year 2027 : $587,250
Year 2028 : $339,750

New England Whalers



Arena Capacity - Ticket Price
Attendance - %

Arena NameCivic Center
Level 1: 6400 - $100 - 4 955 - 77,42%
Level 2: 5400 - $75 - 4 102 - 75,96%
Level 3: 3400 - $50 - 3 076 - 90,46%
Level 4: 4400 - $30 - 3 912 - 88,90%
Luxury : 2400 - $175 - 1 687 - 70,30%
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 Left31
Average Attendance - %17 731 - 80,59%
Average Income per Game$1,711,838
Year to Date Revenue$17,118,380
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$45,737,500
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$13,800,115
Farm Year To Date Expenses$0
Pro Salary Cap To Date$13,800,115
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$53,066,978
Farm Estimated Season Revenue$0
Pro Remaining Season Days81
Pro Expenses Per Days$394,289
Pro Estimated Expenses$31,937,409
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$31,937,409
Season Salary Cap$45,737,500
Estimate Under Maximum Salary Cap of $88,000,000$42,262,500
Estimate Over Minimum Salary Cap of $44,000,000 $1,737,500
Current Bank Account$93,834,492
Projected Bank Account$114,964,061

Pro Players Salaries

Jeff Petry $7,500,000 (1)
-Salary Remaining : $5,237,069
Andrew Mangiapane $5,800,000 (3)
-Salary Remaining : $4,050,000
Vladimir Tarasenko $5,000,000 (3)
-Salary Remaining : $3,491,379
Scott Mayfield $3,500,000 (3)
-Salary Remaining : $2,443,966
Matias Maccelli $3,000,000 (2)
-Salary Remaining : $2,094,828
J.J. Moser $2,700,000 (2)
-Salary Remaining : $1,885,345
Trent Frederic $2,300,000 (4)
-Salary Remaining : $1,606,034
Jake Allen $2,000,000 (2)
-Salary Remaining : $1,396,552
Jack Drury $1,775,000 (2)
-Salary Remaining : $1,239,440
Nick Ritchie $1,700,000 (2)
-Salary Remaining : $1,187,069
Troy Stecher $1,200,000 (1)
-Salary Remaining : $837,931
Matthew Benning $1,000,000 (1)
-Salary Remaining : $698,276
William Carrier $1,000,000 (1)
-Salary Remaining : $698,276
Josh Doan $925,000 (2)
-Salary Remaining : $645,905
Emil Lilleberg $870,000 (1)
-Salary Remaining : $607,500
Elmer Soderblom $842,500 (1)
-Salary Remaining : $588,297
Pierre-Olivier Joseph $800,000 (1)
-Salary Remaining : $558,621
Joel Kiviranta $775,000 (5)
-Salary Remaining : $541,164
Valtteri Puustinen $775,000 (4)
-Salary Remaining : $541,164
Martin Pospisil $775,000 (1)
-Salary Remaining : $541,164
Philipp Kurashev $750,000 (1)
-Salary Remaining : $523,707
Daniil Tarasov $750,000 (1)
-Salary Remaining : $523,707
Total Pro Players22
Salary Commitment
Year 2025 : $45,737,500
Year 2026 : $30,250,000
Year 2027 : $18,150,000
Year 2028 : $3,850,000
Salary Average Commitment
Year 2025 : $45,737,500
Year 2026 : $30,250,000
Year 2027 : $18,150,000
Year 2028 : $3,850,000
Salary Cap with 1 Way Contract
Year 2025 : $45,737,500
Year 2026 : $30,250,000
Year 2027 : $18,150,000
Year 2028 : $3,850,000

Farm Players Salaries

Jakob Silfverberg $525,000 (2)
Salary Remaining : $525,000
Marco Scandella $270,000 (1)
Salary Remaining : $270,000
Anders Bjork $180,000 (2)
Salary Remaining : $180,000
Nicolas Aube-Kubel $122,500 (2)
Salary Remaining : $122,500
Lawrence Pilut $92,500 (1)
Salary Remaining : $92,500
Ondrej Pavel $87,000 (4)
Salary Remaining : $87,000
Nikke Kokko $87,000 (3)
Salary Remaining : $87,000
Michael Milne $87,000 (1)
Salary Remaining : $87,000
Nicolas Beaudin $83,250 (1)
Salary Remaining : $83,250
Nikolai Knyzhov $83,000 (2)
Salary Remaining : $83,000
Nathan Smith $77,500 (5)
Salary Remaining : $77,500
Samuel Helenius $77,500 (2)
Salary Remaining : $77,500
Callahan Burke $77,500 (4)
Salary Remaining : $77,500
Akil Thomas $77,500 (2)
Salary Remaining : $77,500
Jett Alexander $75,000 (1)
Salary Remaining : $75,000
Roland McKeown $75,000 (1)
Salary Remaining : $75,000
Anton Blidh $75,000 (2)
Salary Remaining : $75,000
Karson Kuhlman $70,000 (1)
Salary Remaining : $70,000
Total Farm Players18
Salary Commitment
Year 2025 : $2,222,250
Year 2026 : $1,469,500
Year 2027 : $329,000
Year 2028 : $242,000
Salary Average Commitment
Year 2025 : $2,222,250
Year 2026 : $1,469,500
Year 2027 : $329,000
Year 2028 : $242,000

New Jersey Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameCherry Hill Arena
Level 1: 6000 - $100 - 4 882 - 81,37%
Level 2: 5000 - $75 - 4 190 - 83,80%
Level 3: 3000 - $50 - 2 948 - 98,25%
Level 4: 4000 - $30 - 3 886 - 97,15%
Luxury : 2000 - $175 - 1 663 - 83,14%
Total Capacity :20000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 0 - 0,00%
Farm Level 2: 1000 - $0 - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %17 568 - 87,84%
Average Income per Game$1,696,749
Year to Date Revenue$16,967,488
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$73,451,270
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$22,162,035
Farm Year To Date Expenses$0
Pro Salary Cap To Date$22,162,035
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$52,599,213
Farm Estimated Season Revenue$0
Pro Remaining Season Days81
Pro Expenses Per Days$633,201
Pro Estimated Expenses$51,289,281
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$51,289,281
Season Salary Cap$73,451,270
Estimate Under Maximum Salary Cap of $88,000,000$14,548,730
Estimate Over Minimum Salary Cap of $44,000,000 $29,451,270
Current Bank Account$44,573,165
Projected Bank Account$45,883,097

Pro Players Salaries

Erik Karlsson $12,000,000 (2)
-Salary Remaining : $8,379,310
Jared Spurgeon $8,000,000 (4)
-Salary Remaining : $5,586,207
Brendan Gallagher $8,000,000 (4)
-Salary Remaining : $5,586,207
Sean Monahan $7,000,000 (5)
-Salary Remaining : $4,887,931
Filip Forsberg $6,000,000 (1)
-Salary Remaining : $4,189,655
Kyle Okposo $6,000,000 (1)
-Salary Remaining : $4,189,655
Cam Talbot $4,000,000 (2)
-Salary Remaining : $2,793,103
Bo Horvat $3,500,000 (1)
-Salary Remaining : $2,443,966
Gustav Nyquist $3,185,000 (5)
-Salary Remaining : $2,224,009
Dmitry Kulikov $2,250,000 (2)
-Salary Remaining : $1,571,121
Conor Sheary $2,000,000 (5)
-Salary Remaining : $1,396,552
Casey DeSmith $1,900,000 (4)
-Salary Remaining : $1,326,724
Cam York $1,600,000 (3)
-Salary Remaining : $1,117,241
Logan Stanley $1,000,000 (5)
-Salary Remaining : $698,276
Owen Pickering $950,000 (3)
-Salary Remaining : $663,362
Marat Khusnutdinov $925,000 (1)
-Salary Remaining : $645,905
Henry Thrun $925,000 (1)
-Salary Remaining : $645,905
Connor Zary $925,000 (1)
-Salary Remaining : $645,905
Max Pacioretty $873,770 (5)
-Salary Remaining : $610,133
Ville Ottavainen $867,500 (2)
-Salary Remaining : $605,754
Jakob Pelletier $800,000 (2)
-Salary Remaining : $558,621
Andreas Englund $750,000 (3)
-Salary Remaining : $523,707
Total Pro Players22
Salary Commitment
Year 2025 : $73,451,270
Year 2026 : $55,176,270
Year 2027 : $35,258,770
Year 2028 : $31,958,770
Salary Average Commitment
Year 2025 : $73,451,270
Year 2026 : $55,176,270
Year 2027 : $35,258,770
Year 2028 : $31,958,770
Salary Cap with 1 Way Contract
Year 2025 : $73,451,270
Year 2026 : $55,176,270
Year 2027 : $35,258,770
Year 2028 : $31,958,770

Farm Players Salaries

Cody Eakin $200,000 (1)
Salary Remaining : $200,000
Daniel Sprong $200,000 (4)
Salary Remaining : $200,000
Mike Reilly $125,000 (5)
Salary Remaining : $125,000
Kurtis MacDermid $97,500 (3)
Salary Remaining : $97,500
Zayne Parekh $97,500 (4)
Salary Remaining : $97,500
Ian Moore $92,500 (2)
Salary Remaining : $92,500
Hendrix Lapierre $83,250 (1)
Salary Remaining : $83,250
James Hamblin $79,500 (3)
Salary Remaining : $79,500
Benoit-Olivier Groulx $77,500 (2)
Salary Remaining : $77,500
Eetu Makiniemi $77,500 (5)
Salary Remaining : $77,500
Sheldon Dries $77,175 (1)
Salary Remaining : $77,175
Dennis Gilbert $75,000 (3)
Salary Remaining : $75,000
Jake Leschyshyn $75,000 (3)
Salary Remaining : $75,000
Matt Irwin $75,000 (2)
Salary Remaining : $75,000
Nick Swaney $75,000 (3)
Salary Remaining : $75,000
Billy Sweezey $75,000 (3)
Salary Remaining : $75,000
Adam Huska $75,000 (2)
Salary Remaining : $75,000
Total Farm Players17
Salary Commitment
Year 2025 : $1,657,425
Year 2026 : $1,297,000
Year 2027 : $977,000
Year 2028 : $500,000
Salary Average Commitment
Year 2025 : $1,657,425
Year 2026 : $1,297,000
Year 2027 : $977,000
Year 2028 : $500,000

New York GoldenBlades



Arena Capacity - Ticket Price
Attendance - %

Arena NameNassau Veterans Memorial Coliseum
Level 1: 6400 - $100 - 4 933 - 77,07%
Level 2: 5400 - $75 - 4 173 - 77,28%
Level 3: 3400 - $50 - 3 082 - 90,66%
Level 4: 4400 - $30 - 4 201 - 95,47%
Luxury : 2400 - $175 - 1 728 - 72,01%
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 Left31
Average Attendance - %18 117 - 82,35%
Average Income per Game$1,736,057
Year to Date Revenue$17,360,569
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$63,657,500
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$19,207,020
Farm Year To Date Expenses$0
Pro Salary Cap To Date$19,207,020
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$53,817,764
Farm Estimated Season Revenue$0
Pro Remaining Season Days81
Pro Expenses Per Days$548,772
Pro Estimated Expenses$44,450,532
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$44,450,532
Season Salary Cap$63,657,500
Estimate Under Maximum Salary Cap of $88,000,000$24,342,500
Estimate Over Minimum Salary Cap of $44,000,000 $19,657,500
Current Bank Account$99,040,665
Projected Bank Account$108,407,897

Pro Players Salaries

Alex DeBrincat $8,250,000 (4)
-Salary Remaining : $5,760,776
Jordan Binnington $7,500,000 (5)
-Salary Remaining : $5,237,069
Sean Durzi $7,100,000 (5)
-Salary Remaining : $4,957,759
Ryan Ellis $5,300,000 (3)
-Salary Remaining : $3,700,862
Ryan Lindgren $4,500,000 (5)
-Salary Remaining : $3,142,241
Torey Krug $4,000,000 (1)
-Salary Remaining : $2,793,103
Marc-Andre Fleury $3,500,000 (2)
-Salary Remaining : $2,443,966
Dmitry Orlov $3,300,000 (3)
-Salary Remaining : $2,304,310
Andrew Peeke $2,750,000 (5)
-Salary Remaining : $1,920,259
Cody Glass $2,500,000 (1)
-Salary Remaining : $1,745,690
Warren Foegele $2,100,000 (2)
-Salary Remaining : $1,466,379
Zach Parise $2,000,000 (1)
-Salary Remaining : $1,396,552
John Marino $1,750,000 (2)
-Salary Remaining : $1,221,983
Brett Howden $1,650,000 (5)
-Salary Remaining : $1,152,155
David Kampf $1,400,000 (2)
-Salary Remaining : $977,586
Lukas Reichel $1,100,000 (4)
-Salary Remaining : $768,103
Tomas Nosek $1,000,000 (4)
-Salary Remaining : $698,276
Ryker Evans $925,000 (1)
-Salary Remaining : $645,905
William Eklund $832,500 (2)
-Salary Remaining : $581,315
Thomas Novak $750,000 (3)
-Salary Remaining : $523,707
Kevin Gravel $750,000 (3)
-Salary Remaining : $523,707
Nico Sturm $700,000 (1)
-Salary Remaining : $488,793
Total Pro Players22
Salary Commitment
Year 2025 : $63,657,500
Year 2026 : $53,532,500
Year 2027 : $43,950,000
Year 2028 : $33,850,000
Salary Average Commitment
Year 2025 : $63,657,500
Year 2026 : $53,532,500
Year 2027 : $43,950,000
Year 2028 : $33,850,000
Salary Cap with 1 Way Contract
Year 2025 : $63,657,500
Year 2026 : $53,532,500
Year 2027 : $43,950,000
Year 2028 : $33,850,000

Farm Players Salaries

Max Comtois $152,500 (1)
Salary Remaining : $152,500
Tyler Ennis $100,000 (1)
Salary Remaining : $100,000
Elias Petersson $87,000 (3)
Salary Remaining : $87,000
Adam Edstrom $85,500 (1)
Salary Remaining : $85,500
Patrik Koch $84,750 (4)
Salary Remaining : $84,750
Marc Johnstone $77,500 (4)
Salary Remaining : $77,500
Artemi Kniazev $77,500 (3)
Salary Remaining : $77,500
Andrew Hammond $75,000 (2)
Salary Remaining : $75,000
Mason Geertsen $75,000 (2)
Salary Remaining : $75,000
Jayson Megna $75,000 (3)
Salary Remaining : $75,000
Rhett Gardner $75,000 (2)
Salary Remaining : $75,000
Dominik Simon $70,000 (1)
Salary Remaining : $70,000
Total Farm Players12
Salary Commitment
Year 2025 : $1,034,750
Year 2026 : $626,750
Year 2027 : $401,750
Year 2028 : $162,250
Salary Average Commitment
Year 2025 : $1,034,750
Year 2026 : $626,750
Year 2027 : $401,750
Year 2028 : $162,250

Orlando SolarBears



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmway Center
Level 1: 6000 - $100 - 4 882 - 81,37%
Level 2: 5000 - $75 - 4 247 - 84,93%
Level 3: 3000 - $50 - 2 954 - 98,45%
Level 4: 4000 - $30 - 3 926 - 98,16%
Luxury : 2000 - $175 - 1 807 - 90,33%
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 Left31
Average Attendance - %17 815 - 89,08%
Average Income per Game$1,735,399
Year to Date Revenue$17,353,994
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$87,549,125
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$26,438,966
Farm Year To Date Expenses$0
Pro Salary Cap To Date$26,438,966
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$53,797,381
Farm Estimated Season Revenue$0
Pro Remaining Season Days81
Pro Expenses Per Days$754,734
Pro Estimated Expenses$61,133,454
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$61,133,454
Season Salary Cap$87,549,125
Estimate Under Maximum Salary Cap of $88,000,000$450,875
Estimate Over Minimum Salary Cap of $44,000,000 $43,549,125
Current Bank Account$3,349,654
Projected Bank Account($3,986,419)

Pro Players Salaries

Mikhail Sergachev $11,050,000 (3)
-Salary Remaining : $7,715,948
John Tavares $9,350,000 (2)
-Salary Remaining : $6,528,879
Jesper Bratt $9,000,000 (3)
-Salary Remaining : $6,284,483
Alex Pietrangelo $8,000,000 (3)
-Salary Remaining : $5,586,207
Vincent Trocheck $6,375,000 (5)
-Salary Remaining : $4,451,509
Andrei Svechnikov $6,000,000 (2)
-Salary Remaining : $4,189,655
Travis Konecny $6,000,000 (4)
-Salary Remaining : $4,189,655
Travis Sanheim $5,350,000 (3)
-Salary Remaining : $3,735,776
Tom Wilson $4,100,000 (3)
-Salary Remaining : $2,862,931
Eetu Luostarinen $3,500,000 (5)
-Salary Remaining : $2,443,966
Mario Ferraro $3,250,000 (3)
-Salary Remaining : $2,269,397
Yegor Sharangovich $3,100,000 (5)
-Salary Remaining : $2,164,655
Jacob Middleton $2,800,000 (3)
-Salary Remaining : $1,955,172
Philipp Grubauer $2,750,000 (1)
-Salary Remaining : $1,920,259
Ivan Barbashev $1,900,000 (2)
-Salary Remaining : $1,326,724
Taylor Raddysh $1,000,000 (5)
-Salary Remaining : $698,276
Mattias Samuelsson $925,000 (2)
-Salary Remaining : $645,905
Evgeny Svechnikov $874,125 (1)
-Salary Remaining : $610,380
Alex Turcotte $775,000 (3)
-Salary Remaining : $541,164
Ukko-Pekka Luukkonen $750,000 (1)
-Salary Remaining : $523,707
Mark Jankowski $700,000 (1)
-Salary Remaining : $488,793
Total Pro Players21
Salary Commitment
Year 2025 : $87,549,125
Year 2026 : $82,475,000
Year 2027 : $64,300,000
Year 2028 : $19,975,000
Salary Average Commitment
Year 2025 : $87,549,125
Year 2026 : $82,475,000
Year 2027 : $64,300,000
Year 2028 : $19,975,000
Salary Cap with 1 Way Contract
Year 2025 : $87,549,125
Year 2026 : $82,475,000
Year 2027 : $64,300,000
Year 2028 : $19,975,000

Farm Players Salaries

Jonathan Lekkerimaki $95,000 (3)
Salary Remaining : $95,000
Simon Nemec $95,000 (2)
Salary Remaining : $95,000
Jonathan Davidsson $92,500 (3)
Salary Remaining : $92,500
Brendan Brisson $92,500 (1)
Salary Remaining : $92,500
Nikolas Matinpalo $88,500 (4)
Salary Remaining : $88,500
Max Sasson $87,000 (1)
Salary Remaining : $87,000
Justin Hryckowian $87,000 (2)
Salary Remaining : $87,000
Jack St. Ivany $87,000 (4)
Salary Remaining : $87,000
Pierrick Dube $87,000 (4)
Salary Remaining : $87,000
Nick Cicek $84,750 (5)
Salary Remaining : $84,750
Jesper Froden $84,250 (2)
Salary Remaining : $84,250
Lean Bergmann $78,750 (3)
Salary Remaining : $78,750
Maxence Guenette $77,500 (5)
Salary Remaining : $77,500
Cole Guttman $77,500 (5)
Salary Remaining : $77,500
Dylan Ferguson $77,500 (5)
Salary Remaining : $77,500
Linus Karlsson $77,500 (5)
Salary Remaining : $77,500
Jesse Ylonen $77,500 (4)
Salary Remaining : $77,500
Axel Jonsson-Fjallby $77,500 (5)
Salary Remaining : $77,500
Egor Sokolov $77,500 (2)
Salary Remaining : $77,500
Adam Raska $77,500 (5)
Salary Remaining : $77,500
Max Veronneau $75,000 (2)
Salary Remaining : $75,000
Austin Czarnik $75,000 (3)
Salary Remaining : $75,000
Total Farm Players22
Salary Commitment
Year 2025 : $1,829,250
Year 2026 : $1,649,750
Year 2027 : $1,231,000
Year 2028 : $889,750
Salary Average Commitment
Year 2025 : $1,829,250
Year 2026 : $1,649,750
Year 2027 : $1,231,000
Year 2028 : $889,750

Ottawa Nationals



Arena Capacity - Ticket Price
Attendance - %

Arena NameCivic Center
Level 1: 6000 - $100 - 4 848 - 80,80%
Level 2: 5000 - $75 - 4 040 - 80,79%
Level 3: 3000 - $50 - 2 925 - 97,50%
Level 4: 4000 - $30 - 3 901 - 97,51%
Luxury : 2000 - $175 - 1 697 - 84,87%
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 Left31
Average Attendance - %17 410 - 87,05%
Average Income per Game$1,685,047
Year to Date Revenue$16,850,468
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$84,430,000
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$25,474,575
Farm Year To Date Expenses$0
Pro Salary Cap To Date$25,474,575
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$52,236,451
Farm Estimated Season Revenue$0
Pro Remaining Season Days81
Pro Expenses Per Days$727,845
Pro Estimated Expenses$58,955,445
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$58,955,445
Season Salary Cap$84,430,000
Estimate Under Maximum Salary Cap of $88,000,000$3,570,000
Estimate Over Minimum Salary Cap of $44,000,000 $40,430,000
Current Bank Account$39,095,787
Projected Bank Account$32,376,793

Pro Players Salaries

Alex Ovechkin $12,500,000 (1)
-Salary Remaining : $8,728,448
Charlie McAvoy $11,000,000 (4)
-Salary Remaining : $7,681,034
Sean Couturier $9,000,000 (4)
-Salary Remaining : $6,284,483
Trevor Zegras $5,750,000 (3)
-Salary Remaining : $4,015,086
Jamie Oleksiak $5,500,000 (5)
-Salary Remaining : $3,840,517
Connor Murphy $5,150,000 (5)
-Salary Remaining : $3,596,121
Samuel Girard $5,000,000 (5)
-Salary Remaining : $3,491,379
Linus Ullmark $4,500,000 (5)
-Salary Remaining : $3,142,241
Nick Foligno $4,000,000 (4)
-Salary Remaining : $2,793,103
Bowen Byram $3,080,000 (3)
-Salary Remaining : $2,150,690
Patrick Kane $2,750,000 (4)
-Salary Remaining : $1,920,259
Dante Fabbro $2,500,000 (5)
-Salary Remaining : $1,745,690
Robert Thomas $2,400,000 (1)
-Salary Remaining : $1,675,862
Jaroslav Halak $1,500,000 (3)
-Salary Remaining : $1,047,414
James Reimer $1,000,000 (5)
-Salary Remaining : $698,276
Logan Cooley $950,000 (2)
-Salary Remaining : $663,362
Matthew Knies $925,000 (1)
-Salary Remaining : $645,905
Dylan Guenther $925,000 (1)
-Salary Remaining : $645,905
Kaiden Guhle $925,000 (1)
-Salary Remaining : $645,905
Mason Lohrei $925,000 (1)
-Salary Remaining : $645,905
Fedor Svechkov $925,000 (2)
-Salary Remaining : $645,905
Ty Dellandrea $900,000 (2)
-Salary Remaining : $628,448
Yegor Chinakhov $800,000 (3)
-Salary Remaining : $558,621
Shane Pinto $775,000 (2)
-Salary Remaining : $541,164
Ryan Poehling $750,000 (1)
-Salary Remaining : $523,707
Total Pro Players25
Salary Commitment
Year 2025 : $84,430,000
Year 2026 : $65,080,000
Year 2027 : $61,530,000
Year 2028 : $50,400,000
Salary Average Commitment
Year 2025 : $84,430,000
Year 2026 : $65,080,000
Year 2027 : $61,530,000
Year 2028 : $50,400,000
Salary Cap with 1 Way Contract
Year 2025 : $84,430,000
Year 2026 : $65,080,000
Year 2027 : $61,530,000
Year 2028 : $50,400,000

Farm Players Salaries

Chris Driedger $95,000 (1)
Salary Remaining : $95,000
Ryan Greene $95,000 (3)
Salary Remaining : $95,000
Ryan Leonard $95,000 (3)
Salary Remaining : $95,000
Oskar Olausson $92,500 (1)
Salary Remaining : $92,500
Keith Kinkaid $90,000 (2)
Salary Remaining : $90,000
Brandon Halverson $83,250 (3)
Salary Remaining : $83,250
Brad Hunt $80,000 (2)
Salary Remaining : $80,000
Christoffer Ehn $79,250 (1)
Salary Remaining : $79,250
Erik Portillo $77,500 (5)
Salary Remaining : $77,500
Brandon Gignac $77,500 (4)
Salary Remaining : $77,500
Kale Clague $77,500 (5)
Salary Remaining : $77,500
Julien Gauthier $77,500 (4)
Salary Remaining : $77,500
Adam Ginning $77,500 (2)
Salary Remaining : $77,500
Juho Lammikko $75,000 (3)
Salary Remaining : $75,000
Hudson Fasching $75,000 (2)
Salary Remaining : $75,000
Fredrik Olofsson $75,000 (3)
Salary Remaining : $75,000
Total Farm Players16
Salary Commitment
Year 2025 : $1,322,500
Year 2026 : $1,055,750
Year 2027 : $733,250
Year 2028 : $310,000
Salary Average Commitment
Year 2025 : $1,322,500
Year 2026 : $1,055,750
Year 2027 : $733,250
Year 2028 : $310,000

Philly Blazers



Arena Capacity - Ticket Price
Attendance - %

Arena NameCivic Center
Level 1: 6400 - $100 - 4 816 - 75,25%
Level 2: 5400 - $75 - 4 139 - 76,66%
Level 3: 3400 - $50 - 2 971 - 87,37%
Level 4: 4400 - $30 - 3 946 - 89,67%
Luxury : 2400 - $175 - 1 735 - 72,30%
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 Left30
Average Attendance - %17 607 - 80,03%
Average Income per Game$1,703,294
Year to Date Revenue$18,736,233
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$85,399,125
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$25,797,139
Farm Year To Date Expenses$0
Pro Salary Cap To Date$25,797,139
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$51,098,817
Farm Estimated Season Revenue$0
Pro Remaining Season Days81
Pro Expenses Per Days$736,199
Pro Estimated Expenses$59,632,119
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$59,632,119
Season Salary Cap$85,399,125
Estimate Under Maximum Salary Cap of $88,000,000$2,600,875
Estimate Over Minimum Salary Cap of $44,000,000 $41,399,125
Current Bank Account$62,701,918
Projected Bank Account$54,168,616

Pro Players Salaries

Drew Doughty $11,000,000 (2)
-Salary Remaining : $7,681,034
Nathan MacKinnon $6,850,000 (2)
-Salary Remaining : $4,783,190
Phillip Danault $6,750,000 (5)
-Salary Remaining : $4,713,362
Mark Scheifele $6,000,000 (4)
-Salary Remaining : $4,189,655
William Nylander $6,000,000 (3)
-Salary Remaining : $4,189,655
Jonathan Drouin $5,550,000 (2)
-Salary Remaining : $3,875,431
Brandon Saad $5,500,000 (4)
-Salary Remaining : $3,840,517
Andre Burakovsky $5,400,000 (2)
-Salary Remaining : $3,770,690
Frederik Andersen $5,000,000 (1)
-Salary Remaining : $3,491,379
Anthony Beauvillier $4,150,000 (4)
-Salary Remaining : $2,897,845
Shayne Gostisbehere $4,000,000 (5)
-Salary Remaining : $2,793,103
Nikita Zadorov $3,750,000 (2)
-Salary Remaining : $2,618,534
Tyson Barrie $3,750,000 (1)
-Salary Remaining : $2,618,534
Brenden Dillon $3,100,000 (2)
-Salary Remaining : $2,164,655
Fabian Zetterlund $1,500,000 (5)
-Salary Remaining : $1,047,414
Mackenzie Blackwood $1,475,000 (1)
-Salary Remaining : $1,029,957
Philip Tomasino $925,000 (5)
-Salary Remaining : $645,905
Will Borgen $900,000 (2)
-Salary Remaining : $628,448
Isac Lundestrom $874,125 (1)
-Salary Remaining : $610,380
Ty Smith $775,000 (2)
-Salary Remaining : $541,164
Alexei Toropchenko $750,000 (1)
-Salary Remaining : $523,707
Michael McCarron $700,000 (1)
-Salary Remaining : $488,793
Parker Kelly $700,000 (1)
-Salary Remaining : $488,793
Total Pro Players23
Salary Commitment
Year 2025 : $85,399,125
Year 2026 : $72,150,000
Year 2027 : $34,825,000
Year 2028 : $28,825,000
Salary Average Commitment
Year 2025 : $85,399,125
Year 2026 : $72,150,000
Year 2027 : $34,825,000
Year 2028 : $28,825,000
Salary Cap with 1 Way Contract
Year 2025 : $85,399,125
Year 2026 : $72,150,000
Year 2027 : $34,825,000
Year 2028 : $28,825,000

Farm Players Salaries

Tomas Tatar $375,000 (2)
Salary Remaining : $375,000
Jake Virtanen $340,000 (3)
Salary Remaining : $340,000
Dominik Kahun $97,500 (1)
Salary Remaining : $97,500
Otto Leskinen $92,500 (2)
Salary Remaining : $92,500
Cameron Butler $85,750 (4)
Salary Remaining : $85,750
Taro Hirose $85,000 (3)
Salary Remaining : $85,000
Helge Grans $83,250 (1)
Salary Remaining : $83,250
Justin Robidas $82,500 (2)
Salary Remaining : $82,500
Dylan Sikura $80,000 (1)
Salary Remaining : $80,000
Nicholas Baptiste $78,750 (2)
Salary Remaining : $78,750
Vasily Ponomarev $77,500 (1)
Salary Remaining : $77,500
Chase De Leo $75,000 (2)
Salary Remaining : $75,000
Dominic Turgeon $75,000 (2)
Salary Remaining : $75,000
Christian Wolanin $75,000 (2)
Salary Remaining : $75,000
Samuel Morin $75,000 (2)
Salary Remaining : $75,000
Anthony Richard $75,000 (3)
Salary Remaining : $75,000
Sean Day $75,000 (3)
Salary Remaining : $75,000
Ken Appleby $75,000 (3)
Salary Remaining : $75,000
Ian McCoshen $70,000 (2)
Salary Remaining : $70,000
Jake Dotchin $70,000 (1)
Salary Remaining : $70,000
Brett Lernout $70,000 (2)
Salary Remaining : $70,000
Total Farm Players21
Salary Commitment
Year 2025 : $2,212,750
Year 2026 : $1,804,500
Year 2027 : $735,750
Year 2028 : $85,750
Salary Average Commitment
Year 2025 : $2,212,750
Year 2026 : $1,804,500
Year 2027 : $735,750
Year 2028 : $85,750

Phoenix Roadrunners



Arena Capacity - Ticket Price
Attendance - %

Arena NameVeterans Memorial Coliseum
Level 1: 6000 - $100 - 4 844 - 80,73%
Level 2: 5000 - $75 - 4 044 - 80,88%
Level 3: 3000 - $52 - 2 494 - 83,14%
Level 4: 4000 - $30 - 3 925 - 98,12%
Luxury : 2000 - $175 - 1 770 - 88,48%
Total Capacity :20000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 0 - 0,00%
Farm Level 2: 1000 - $0 - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %17 077 - 85,38%
Average Income per Game$1,681,006
Year to Date Revenue$16,810,064
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$87,050,000
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$25,702,362
Farm Year To Date Expenses$0
Pro Salary Cap To Date$25,702,362
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$52,111,198
Farm Estimated Season Revenue$0
Pro Remaining Season Days81
Pro Expenses Per Days$750,431
Pro Estimated Expenses$60,784,911
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$60,784,911
Season Salary Cap$87,050,000
Estimate Under Maximum Salary Cap of $88,000,000$950,000
Estimate Over Minimum Salary Cap of $44,000,000 $43,050,000
Current Bank Account$54,793,008
Projected Bank Account$46,119,295

Pro Players Salaries

Jack Eichel $10,000,000 (3)
-Salary Remaining : $6,982,759
Connor Hellebuyck $10,000,000 (5)
-Salary Remaining : $6,982,759
Brent Burns $7,500,000 (1)
-Salary Remaining : $5,237,069
Jakob Chychrun $7,000,000 (5)
-Salary Remaining : $4,887,931
Bryan Rust $6,100,000 (3)
-Salary Remaining : $4,259,483
Charlie Coyle $6,000,000 (2)
-Salary Remaining : $4,189,655
Jonathan Marchessault $5,000,000 (2)
-Salary Remaining : $3,491,379
Alex Killorn $4,450,000 (1)
-Salary Remaining : $3,107,328
Nazem Kadri $4,000,000 (2)
-Salary Remaining : $2,793,103
Josh Manson $4,000,000 (4)
-Salary Remaining : $2,793,103
Jordan Greenway $3,500,000 (4)
-Salary Remaining : $2,443,966
Sidney Crosby $3,000,000 (3)
-Salary Remaining : $2,094,828
Pius Suter $2,750,000 (2)
-Salary Remaining : $1,920,259
Jordan Martinook $2,700,000 (4)
-Salary Remaining : $1,885,345
Vladislav Gavrikov $2,550,000 (2)
-Salary Remaining : $1,780,603
Devon Toews $2,350,000 (1)
-Salary Remaining : $1,640,948
Matt Roy $2,000,000 (2)
-Salary Remaining : $1,396,552
Artyom Zub $1,750,000 (2)
-Salary Remaining : $1,221,983
Zack Bolduc $925,000 (2)
-Salary Remaining : $645,905
Joel Hofer $775,000 (2)
-Salary Remaining : $541,164
Frederick Gaudreau $700,000 (1)
-Salary Remaining : $488,793
Total Pro Players21
Salary Commitment
Year 2025 : $87,050,000
Year 2026 : $72,050,000
Year 2027 : $46,300,000
Year 2028 : $27,200,000
Salary Average Commitment
Year 2025 : $87,050,000
Year 2026 : $72,050,000
Year 2027 : $46,300,000
Year 2028 : $27,200,000
Salary Cap with 1 Way Contract
Year 2025 : $87,050,000
Year 2026 : $72,050,000
Year 2027 : $46,300,000
Year 2028 : $27,200,000

Farm Players Salaries

Sammy Blais $152,500 (3)
Salary Remaining : $152,500
Ethan Bear $137,500 (4)
Salary Remaining : $137,500
Alexander Barabanov $100,000 (2)
Salary Remaining : $100,000
Dylan Gambrell $95,000 (3)
Salary Remaining : $95,000
Kevin Mandolese $88,500 (1)
Salary Remaining : $88,500
Cal Petersen $87,500 (1)
Salary Remaining : $87,500
Angus Crookshank $85,500 (4)
Salary Remaining : $85,500
Joey Keane $84,250 (1)
Salary Remaining : $84,250
Graeme Clarke $80,000 (3)
Salary Remaining : $80,000
Philip Kemp $77,500 (1)
Salary Remaining : $77,500
Samuel Laberge $77,500 (4)
Salary Remaining : $77,500
Mason Shaw $77,500 (5)
Salary Remaining : $77,500
Tyson Jost $77,500 (5)
Salary Remaining : $77,500
Patrick Giles $77,500 (2)
Salary Remaining : $77,500
Taylor Ward $77,500 (5)
Salary Remaining : $77,500
Alexander Nylander $77,500 (5)
Salary Remaining : $77,500
Adam Brooks $75,000 (3)
Salary Remaining : $75,000
Total Farm Players17
Salary Commitment
Year 2025 : $1,528,250
Year 2026 : $1,190,500
Year 2027 : $1,013,000
Year 2028 : $610,500
Salary Average Commitment
Year 2025 : $1,528,250
Year 2026 : $1,190,500
Year 2027 : $1,013,000
Year 2028 : $610,500

Quebec Nordiques



Arena Capacity - Ticket Price
Attendance - %

Arena NameColisee Quebec
Level 1: 6400 - $95 - 5 963 - 93,17%
Level 2: 5400 - $72 - 4 954 - 91,75%
Level 3: 3400 - $55 - 2 303 - 67,73%
Level 4: 4400 - $35 - 2 912 - 66,17%
Luxury : 2400 - $160 - 2 067 - 86,11%
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 Left31
Average Attendance - %18 198 - 82,72%
Average Income per Game$1,853,038
Year to Date Revenue$18,530,379
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$86,775,000
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$26,194,204
Farm Year To Date Expenses$0
Pro Salary Cap To Date$26,194,204
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$57,444,175
Farm Estimated Season Revenue$0
Pro Remaining Season Days81
Pro Expenses Per Days$748,060
Pro Estimated Expenses$60,592,860
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$60,592,860
Season Salary Cap$86,775,000
Estimate Under Maximum Salary Cap of $88,000,000$1,225,000
Estimate Over Minimum Salary Cap of $44,000,000 $42,775,000
Current Bank Account$189,297,666
Projected Bank Account$186,148,981

Pro Players Salaries

Mika Zibanejad $10,500,000 (5)
-Salary Remaining : $7,331,897
Roman Josi $9,000,000 (4)
-Salary Remaining : $6,284,483
Victor Hedman $8,000,000 (2)
-Salary Remaining : $5,586,207
David Pastrnak $6,400,000 (3)
-Salary Remaining : $4,468,966
Alec Martinez $5,750,000 (4)
-Salary Remaining : $4,015,086
Brock Nelson $5,200,000 (3)
-Salary Remaining : $3,631,034
Jason Zucker $5,200,000 (3)
-Salary Remaining : $3,631,034
Kyle Connor $5,000,000 (3)
-Salary Remaining : $3,491,379
Brett Pesce $4,025,000 (1)
-Salary Remaining : $2,810,560
Jacob Markstrom $4,000,000 (2)
-Salary Remaining : $2,793,103
Mikael Granlund $3,750,000 (1)
-Salary Remaining : $2,618,534
Roope Hintz $3,000,000 (2)
-Salary Remaining : $2,094,828
Mattias Ekholm $3,000,000 (1)
-Salary Remaining : $2,094,828
Alex Wennberg $2,250,000 (1)
-Salary Remaining : $1,571,121
Sean Walker $2,000,000 (1)
-Salary Remaining : $1,396,552
Peyton Krebs $1,450,000 (3)
-Salary Remaining : $1,012,500
Morgan Barron $1,400,000 (5)
-Salary Remaining : $977,586
Ryan Hartman $1,100,000 (2)
-Salary Remaining : $768,103
Arvid Soderblom $925,000 (1)
-Salary Remaining : $645,905
Emil Heineman $925,000 (1)
-Salary Remaining : $645,905
Jonatan Berggren $825,000 (5)
-Salary Remaining : $576,078
Juuso Parssinen $775,000 (3)
-Salary Remaining : $541,164
Oskar Back $775,000 (2)
-Salary Remaining : $541,164
Jesper Boqvist $775,000 (5)
-Salary Remaining : $541,164
Jason Demers $750,000 (3)
-Salary Remaining : $523,707
Total Pro Players25
Salary Commitment
Year 2025 : $86,775,000
Year 2026 : $69,900,000
Year 2027 : $53,025,000
Year 2028 : $28,250,000
Salary Average Commitment
Year 2025 : $86,775,000
Year 2026 : $69,900,000
Year 2027 : $53,025,000
Year 2028 : $28,250,000
Salary Cap with 1 Way Contract
Year 2025 : $86,775,000
Year 2026 : $69,900,000
Year 2027 : $53,025,000
Year 2028 : $28,250,000

Farm Players Salaries

Nils Lundkvist $125,000 (1)
Salary Remaining : $125,000
Ryan Johnson $92,500 (1)
Salary Remaining : $92,500
Victor Ejdsell $92,500 (2)
Salary Remaining : $92,500
Egor Korshkov $92,500 (3)
Salary Remaining : $92,500
Stanislav Svozil $86,750 (1)
Salary Remaining : $86,750
Tristen Robins $84,250 (1)
Salary Remaining : $84,250
Thomas Hodges $77,500 (4)
Salary Remaining : $77,500
Aaron Dell $77,500 (4)
Salary Remaining : $77,500
Ben Jones $77,500 (5)
Salary Remaining : $77,500
Vladislav Kolyachonok $77,500 (2)
Salary Remaining : $77,500
Casey Fitzgerald $77,500 (4)
Salary Remaining : $77,500
Jonathan Gruden $77,500 (2)
Salary Remaining : $77,500
Logan Brown $77,500 (5)
Salary Remaining : $77,500
Cayden Primeau $77,000 (1)
Salary Remaining : $77,000
A.J. Greer $75,000 (3)
Salary Remaining : $75,000
Marko Dano $70,000 (1)
Salary Remaining : $70,000
Total Farm Players16
Salary Commitment
Year 2025 : $1,338,000
Year 2026 : $802,500
Year 2027 : $555,000
Year 2028 : $387,500
Salary Average Commitment
Year 2025 : $1,338,000
Year 2026 : $802,500
Year 2027 : $555,000
Year 2028 : $387,500

San Diego Mariners



Arena Capacity - Ticket Price
Attendance - %

Arena NameSports Arena
Level 1: 6400 - $100 - 4 993 - 78,01%
Level 2: 5400 - $75 - 4 101 - 75,95%
Level 3: 3400 - $50 - 2 967 - 87,26%
Level 4: 4400 - $30 - 3 965 - 90,11%
Luxury : 2400 - $175 - 1 729 - 72,03%
Total Capacity :22000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 0 - 0,00%
Farm Level 2: 1000 - $0 - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %17 754 - 80,70%
Average Income per Game$1,720,848
Year to Date Revenue$17,208,480
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$71,292,500
Farm Players Total Salaries$0
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$21,575,555
Farm Year To Date Expenses$0
Pro Salary Cap To Date$21,575,555
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$53,346,288
Farm Estimated Season Revenue$0
Pro Remaining Season Days81
Pro Expenses Per Days$614,591
Pro Estimated Expenses$49,781,871
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$49,781,871
Season Salary Cap$71,292,500
Estimate Under Maximum Salary Cap of $88,000,000$16,707,500
Estimate Over Minimum Salary Cap of $44,000,000 $27,292,500
Current Bank Account$66,530,131
Projected Bank Account$70,094,548

Pro Players Salaries

Anders Lee $9,000,000 (2)
-Salary Remaining : $6,284,483
Jake Sanderson $8,050,000 (4)
-Salary Remaining : $5,621,121
Alex Vlasic $6,000,000 (1)
-Salary Remaining : $4,189,655
Nate Schmidt $6,000,000 (2)
-Salary Remaining : $4,189,655
Reilly Smith $5,750,000 (3)
-Salary Remaining : $4,015,086
Marcus Foligno $5,000,000 (5)
-Salary Remaining : $3,491,379
Nino Niederreiter $4,000,000 (4)
-Salary Remaining : $2,793,103
Thomas Harley $3,500,000 (3)
-Salary Remaining : $2,443,966
Brett Kulak $3,250,000 (3)
-Salary Remaining : $2,269,397
Mathieu Joseph $2,700,000 (4)
-Salary Remaining : $1,885,345
Cal Clutterbuck $2,500,000 (1)
-Salary Remaining : $1,745,690
Alex Nedeljkovic $2,500,000 (2)
-Salary Remaining : $1,745,690
Alexis Lafreniere $2,000,000 (3)
-Salary Remaining : $1,396,552
Ilya Samsonov $1,800,000 (3)
-Salary Remaining : $1,256,897
Mattias Janmark $1,000,000 (4)
-Salary Remaining : $698,276
Drew O'Connor $925,000 (5)
-Salary Remaining : $645,905
Nick Bjugstad $900,000 (2)
-Salary Remaining : $628,448
Tanner Jeannot $850,000 (3)
-Salary Remaining : $593,534
Colin White $850,000 (5)
-Salary Remaining : $593,534
Jake Evans $800,000 (2)
-Salary Remaining : $558,621
Nick Cousins $800,000 (5)
-Salary Remaining : $558,621
Tyler Tucker $800,000 (2)
-Salary Remaining : $558,621
Cole Smith $792,500 (1)
-Salary Remaining : $553,384
John Ludvig $775,000 (2)
-Salary Remaining : $541,164
Zach Bogosian $750,000 (2)
-Salary Remaining : $523,707
Total Pro Players25
Salary Commitment
Year 2025 : $71,292,500
Year 2026 : $62,000,000
Year 2027 : $40,475,000
Year 2028 : $23,325,000
Salary Average Commitment
Year 2025 : $71,292,500
Year 2026 : $62,000,000
Year 2027 : $40,475,000
Year 2028 : $23,325,000
Salary Cap with 1 Way Contract
Year 2025 : $71,292,500
Year 2026 : $62,000,000
Year 2027 : $40,475,000
Year 2028 : $23,325,000

Farm Players Salaries

Oliver Kylington $250,000 (4)
Salary Remaining : $250,000
Sam Lafferty $200,000 (5)
Salary Remaining : $200,000
Pheonix Copley $150,000 (4)
Salary Remaining : $150,000
Colton Sceviour $120,000 (1)
Salary Remaining : $120,000
Brandon Sutter $112,500 (2)
Salary Remaining : $112,500
Ross Johnston $110,000 (5)
Salary Remaining : $110,000
Rutger McGroarty $95,000 (3)
Salary Remaining : $95,000
Calum Ritchie $95,000 (4)
Salary Remaining : $95,000
Oliver Moore $92,500 (3)
Salary Remaining : $92,500
Olle Alsing $92,500 (1)
Salary Remaining : $92,500
Frederic Brunet $86,000 (2)
Salary Remaining : $86,000
Matt Rempe $85,500 (1)
Salary Remaining : $85,500
Lukas Sedlak $80,000 (2)
Salary Remaining : $80,000
Liam O'Brien $80,000 (4)
Salary Remaining : $80,000
Hayden Hodgson $80,000 (3)
Salary Remaining : $80,000
Adam Klapka $77,500 (1)
Salary Remaining : $77,500
Matt Villalta $77,500 (4)
Salary Remaining : $77,500
Dylan McIlrath $77,500 (4)
Salary Remaining : $77,500
Reese Johnson $77,500 (5)
Salary Remaining : $77,500
Louis Domingue $75,000 (3)
Salary Remaining : $75,000
Sheldon Rempal $75,000 (2)
Salary Remaining : $75,000
Collin Delia $75,000 (1)
Salary Remaining : $75,000
Drake Rymsha $75,000 (1)
Salary Remaining : $75,000
Spencer Martin $70,000 (2)
Salary Remaining : $70,000
Matthew Nieto $70,000 (1)
Salary Remaining : $70,000
Total Farm Players25
Salary Commitment
Year 2025 : $2,479,000
Year 2026 : $1,883,500
Year 2027 : $1,460,000
Year 2028 : $1,117,500
Salary Average Commitment
Year 2025 : $2,479,000
Year 2026 : $1,883,500
Year 2027 : $1,460,000
Year 2028 : $1,117,500

San Francisco Shamrocks



Arena Capacity - Ticket Price
Attendance - %

Arena NameCow Palace
Level 1: 6400 - $100 - 4 904 - 76,62%
Level 2: 5400 - $75 - 4 119 - 76,28%
Level 3: 3400 - $50 - 2 979 - 87,62%
Level 4: 4400 - $30 - 4 038 - 91,77%
Luxury : 2400 - $175 - 1 710 - 71,23%
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 Left31
Average Attendance - %17 749 - 80,68%
Average Income per Game$1,710,697
Year to Date Revenue$17,106,966
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$86,513,000
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$26,154,794
Farm Year To Date Expenses$0
Pro Salary Cap To Date$26,154,794
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$53,031,595
Farm Estimated Season Revenue$0
Pro Remaining Season Days81
Pro Expenses Per Days$745,802
Pro Estimated Expenses$60,409,962
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$60,409,962
Season Salary Cap$86,513,000
Estimate Under Maximum Salary Cap of $88,000,000$1,487,000
Estimate Over Minimum Salary Cap of $44,000,000 $42,513,000
Current Bank Account$139,734,010
Projected Bank Account$132,355,643

Pro Players Salaries

Pierre-Luc Dubois $11,250,000 (5)
-Salary Remaining : $7,855,603
Jordan Kyrou $10,900,000 (5)
-Salary Remaining : $7,611,207
Timo Meier $10,000,000 (3)
-Salary Remaining : $6,982,759
Rasmus Ristolainen $5,400,000 (1)
-Salary Remaining : $3,770,690
Lawson Crouse $4,600,000 (4)
-Salary Remaining : $3,212,069
Nick Schmaltz $4,500,000 (3)
-Salary Remaining : $3,142,241
Tyler Bertuzzi $4,250,000 (2)
-Salary Remaining : $2,967,672
Ilya Sorokin $4,000,000 (2)
-Salary Remaining : $2,793,103
Jaccob Slavin $3,900,000 (1)
-Salary Remaining : $2,723,276
Brandon Montour $3,850,000 (1)
-Salary Remaining : $2,688,362
Brandon Carlo $3,500,000 (3)
-Salary Remaining : $2,443,966
Nick Seeler $2,700,000 (5)
-Salary Remaining : $1,885,345
Noah Cates $2,625,000 (1)
-Salary Remaining : $1,832,974
Kirby Dach $2,500,000 (3)
-Salary Remaining : $1,745,690
Martin Necas $2,500,000 (1)
-Salary Remaining : $1,745,690
Juuso Valimaki $2,000,000 (5)
-Salary Remaining : $1,396,552
Yakov Trenin $1,700,000 (4)
-Salary Remaining : $1,187,069
Conor Timmins $1,100,000 (5)
-Salary Remaining : $768,103
Nils Hoglander $1,000,000 (2)
-Salary Remaining : $698,276
Ty Emberson $950,000 (2)
-Salary Remaining : $663,362
Alex Laferriere $875,000 (1)
-Salary Remaining : $610,991
Timothy Liljegren $863,000 (1)
-Salary Remaining : $602,612
Logan Thompson $775,000 (4)
-Salary Remaining : $541,164
Justus Annunen $775,000 (2)
-Salary Remaining : $541,164
Total Pro Players24
Salary Commitment
Year 2025 : $86,513,000
Year 2026 : $66,500,000
Year 2027 : $55,525,000
Year 2028 : $35,025,000
Salary Average Commitment
Year 2025 : $86,513,000
Year 2026 : $66,500,000
Year 2027 : $55,525,000
Year 2028 : $35,025,000
Salary Cap with 1 Way Contract
Year 2025 : $86,513,000
Year 2026 : $66,500,000
Year 2027 : $55,525,000
Year 2028 : $35,025,000

Farm Players Salaries

Jake Bean $175,000 (5)
Salary Remaining : $175,000
Samuel Honzek $95,000 (4)
Salary Remaining : $95,000
Nikita Tolopilo $95,000 (2)
Salary Remaining : $95,000
Sam Rinzel $92,500 (3)
Salary Remaining : $92,500
Jacob Quillan $87,500 (1)
Salary Remaining : $87,500
Nikita Grebenkin $87,500 (2)
Salary Remaining : $87,500
Vitali Kravtsov $87,500 (1)
Salary Remaining : $87,500
Oliver Wahlstrom $87,413 (2)
Salary Remaining : $87,413
Juha Jaaska $85,000 (5)
Salary Remaining : $85,000
Ville Heinola $77,500 (3)
Salary Remaining : $77,500
Matt Luff $77,500 (4)
Salary Remaining : $77,500
Josh Dunne $77,500 (5)
Salary Remaining : $77,500
Lukas Cormier $77,500 (1)
Salary Remaining : $77,500
Waltteri Merela $77,500 (4)
Salary Remaining : $77,500
Donovan Sebrango $77,500 (1)
Salary Remaining : $77,500
Jeff Malott $77,500 (4)
Salary Remaining : $77,500
Andre Lee $77,500 (2)
Salary Remaining : $77,500
Trent Miner $77,500 (3)
Salary Remaining : $77,500
Radim Zohorna $75,000 (3)
Salary Remaining : $75,000
Bokondji Imama $75,000 (2)
Salary Remaining : $75,000
Total Farm Players20
Salary Commitment
Year 2025 : $1,739,912
Year 2026 : $1,409,912
Year 2027 : $987,500
Year 2028 : $665,000
Salary Average Commitment
Year 2025 : $1,739,912
Year 2026 : $1,409,912
Year 2027 : $987,500
Year 2028 : $665,000

Toronto Toros



Arena Capacity - Ticket Price
Attendance - %

Arena NameMaple Leaf Garden
Level 1: 6000 - $100 - 4 900 - 81,67%
Level 2: 5000 - $75 - 4 186 - 83,73%
Level 3: 3000 - $50 - 2 948 - 98,27%
Level 4: 4000 - $30 - 3 958 - 98,95%
Luxury : 2000 - $175 - 1 717 - 85,86%
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 Left31
Average Attendance - %17 710 - 88,55%
Average Income per Game$1,713,337
Year to Date Revenue$17,133,368
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$85,992,500
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$25,946,025
Farm Year To Date Expenses$0
Pro Salary Cap To Date$25,946,025
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$53,113,441
Farm Estimated Season Revenue$0
Pro Remaining Season Days81
Pro Expenses Per Days$741,315
Pro Estimated Expenses$60,046,515
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$60,046,515
Season Salary Cap$85,992,500
Estimate Under Maximum Salary Cap of $88,000,000$2,007,500
Estimate Over Minimum Salary Cap of $44,000,000 $41,992,500
Current Bank Account$181,841,063
Projected Bank Account$174,907,989

Pro Players Salaries

Brayden Point $9,000,000 (3)
-Salary Remaining : $6,284,483
Nikita Kucherov $9,000,000 (1)
-Salary Remaining : $6,284,483
Leon Draisaitl $8,000,000 (2)
-Salary Remaining : $5,586,207
John Carlson $8,000,000 (2)
-Salary Remaining : $5,586,207
Dylan DeMelo $5,500,000 (5)
-Salary Remaining : $3,840,517
Kyle Palmieri $5,000,000 (4)
-Salary Remaining : $3,491,379
Kirill Kaprizov $5,000,000 (1)
-Salary Remaining : $3,491,379
Jake Oettinger $4,800,000 (5)
-Salary Remaining : $3,351,724
Nikolaj Ehlers $4,750,000 (3)
-Salary Remaining : $3,316,810
Vince Dunn $4,000,000 (3)
-Salary Remaining : $2,793,103
Conor Garland $4,000,000 (3)
-Salary Remaining : $2,793,103
Niko Mikkola $3,000,000 (4)
-Salary Remaining : $2,094,828
Erik Haula $2,500,000 (3)
-Salary Remaining : $1,745,690
Adam Lowry $2,500,000 (2)
-Salary Remaining : $1,745,690
Pyotr Kochetkov $2,000,000 (1)
-Salary Remaining : $1,396,552
Samuel Ersson $1,300,000 (1)
-Salary Remaining : $907,759
Scott Perunovich $1,150,000 (5)
-Salary Remaining : $803,017
Jackson LaCombe $925,000 (3)
-Salary Remaining : $645,905
Arthur Kaliyev $825,000 (3)
-Salary Remaining : $576,078
Pavel Dorofeyev $825,000 (2)
-Salary Remaining : $576,078
Zac Jones $800,000 (2)
-Salary Remaining : $558,621
Jansen Harkins $800,000 (4)
-Salary Remaining : $558,621
Simon Benoit $792,500 (1)
-Salary Remaining : $553,384
Jacob Moverare $775,000 (5)
-Salary Remaining : $541,164
Kevin Stenlund $750,000 (3)
-Salary Remaining : $523,707
Total Pro Players25
Salary Commitment
Year 2025 : $85,992,500
Year 2026 : $67,900,000
Year 2027 : $47,775,000
Year 2028 : $21,025,000
Salary Average Commitment
Year 2025 : $85,567,500
Year 2026 : $67,475,000
Year 2027 : $47,350,000
Year 2028 : $21,025,000
Salary Cap with 1 Way Contract
Year 2025 : $85,992,500
Year 2026 : $67,900,000
Year 2027 : $47,775,000
Year 2028 : $21,025,000

Farm Players Salaries

Akito Hirose $95,000 (2)
Salary Remaining : $95,000
Zach Dean $89,250 (2)
Salary Remaining : $89,250
Luca Cagnoni $87,000 (3)
Salary Remaining : $87,000
Aydar Suniev $87,000 (3)
Salary Remaining : $87,000
Isaac Ratcliffe $82,500 (1)
Salary Remaining : $82,500
Jiri Patera $81,750 (2)
Salary Remaining : $81,750
Riley Barber $80,000 (1)
Salary Remaining : $80,000
Riley Damiani $77,500 (2)
Salary Remaining : $77,500
Ben Gleason $77,500 (5)
Salary Remaining : $77,500
Jakub Skarek $77,500 (1)
Salary Remaining : $77,500
Nicholas Abruzzese $77,500 (1)
Salary Remaining : $77,500
Olivier Rodrigue $77,500 (2)
Salary Remaining : $77,500
Matthew Phillips $77,500 (5)
Salary Remaining : $77,500
Ivan Chekhovich $75,000 (1)
Salary Remaining : $75,000
Calle Rosen $75,000 (1)
Salary Remaining : $75,000
Jimmy Schuldt $75,000 (2)
Salary Remaining : $75,000
Justin Bailey $75,000 (2)
Salary Remaining : $75,000
Ashton Sautner $70,000 (1)
Salary Remaining : $70,000
Joshua Ho-Sang $70,000 (3)
Salary Remaining : $70,000
Total Farm Players19
Salary Commitment
Year 2025 : $1,507,500
Year 2026 : $970,000
Year 2027 : $399,000
Year 2028 : $155,000
Salary Average Commitment
Year 2025 : $1,507,500
Year 2026 : $970,000
Year 2027 : $399,000
Year 2028 : $155,000

Vancouver Grizzlies



Arena Capacity - Ticket Price
Attendance - %

Arena NamePacific Coliseum
Level 1: 6400 - $100 - 4 898 - 76,53%
Level 2: 5400 - $75 - 4 117 - 76,24%
Level 3: 3400 - $50 - 3 069 - 90,28%
Level 4: 4400 - $30 - 3 890 - 88,42%
Luxury : 2400 - $175 - 1 696 - 70,68%
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 Left31
Average Attendance - %17 670 - 80,32%
Average Income per Game$1,706,939
Year to Date Revenue$17,069,394
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$46,068,300
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$13,899,935
Farm Year To Date Expenses$0
Pro Salary Cap To Date$13,899,935
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$52,915,121
Farm Estimated Season Revenue$0
Pro Remaining Season Days81
Pro Expenses Per Days$397,141
Pro Estimated Expenses$32,168,421
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$32,168,421
Season Salary Cap$46,068,300
Estimate Under Maximum Salary Cap of $88,000,000$41,931,700
Estimate Over Minimum Salary Cap of $44,000,000 $2,068,300
Current Bank Account$205,865,127
Projected Bank Account$226,611,827

Pro Players Salaries

Jakub Voracek $6,250,000 (1)
-Salary Remaining : $4,364,224
Nicklas Backstrom $6,000,000 (3)
-Salary Remaining : $4,189,655
TJ Brodie $5,000,000 (2)
-Salary Remaining : $3,491,379
Esa Lindell $4,800,000 (1)
-Salary Remaining : $3,351,724
Jonas Siegenthaler $4,250,000 (4)
-Salary Remaining : $2,967,672
Olli Maatta $4,083,300 (1)
-Salary Remaining : $2,851,270
Braden Schneider $1,760,000 (3)
-Salary Remaining : $1,228,966
Philippe Myers $1,400,000 (4)
-Salary Remaining : $977,586
Bobby McMann $1,350,000 (5)
-Salary Remaining : $942,672
Macklin Celebrini $975,000 (3)
-Salary Remaining : $680,819
Leo Carlsson $950,000 (2)
-Salary Remaining : $663,362
Lian Bichsel $950,000 (3)
-Salary Remaining : $663,362
Juraj Slafkovsky $950,000 (1)
-Salary Remaining : $663,362
Jakub Dobes $925,000 (1)
-Salary Remaining : $645,905
Brandt Clarke $925,000 (1)
-Salary Remaining : $645,905
Brock Faber $925,000 (1)
-Salary Remaining : $645,905
Givani Smith $800,000 (3)
-Salary Remaining : $558,621
Nicholas Robertson $775,000 (3)
-Salary Remaining : $541,164
Albert Johansson $775,000 (3)
-Salary Remaining : $541,164
Cole Koepke $775,000 (5)
-Salary Remaining : $541,164
Phillip Di Giuseppe $750,000 (3)
-Salary Remaining : $523,707
Alex Stalock $700,000 (1)
-Salary Remaining : $488,793
Total Pro Players22
Salary Commitment
Year 2025 : $46,068,300
Year 2026 : $26,510,000
Year 2027 : $20,560,000
Year 2028 : $7,775,000
Salary Average Commitment
Year 2025 : $46,068,300
Year 2026 : $26,510,000
Year 2027 : $20,560,000
Year 2028 : $7,775,000
Salary Cap with 1 Way Contract
Year 2025 : $46,068,300
Year 2026 : $26,510,000
Year 2027 : $20,560,000
Year 2028 : $7,775,000

Farm Players Salaries

Alex Goligoski $500,000 (2)
Salary Remaining : $500,000
Riley Nash $275,000 (1)
Salary Remaining : $275,000
Jacob Bryson $190,000 (4)
Salary Remaining : $190,000
Brendan Lemieux $135,000 (3)
Salary Remaining : $135,000
Hunter Brzustewicz $95,000 (3)
Salary Remaining : $95,000
Gavin Brindley $95,000 (2)
Salary Remaining : $95,000
Joakim Kemell $95,000 (3)
Salary Remaining : $95,000
Jimmy Snuggerud $95,000 (3)
Salary Remaining : $95,000
Brad Lambert $95,000 (2)
Salary Remaining : $95,000
Scott Morrow $90,000 (2)
Salary Remaining : $90,000
Fraser Minten $87,500 (2)
Salary Remaining : $87,500
Logan Morrison $87,000 (2)
Salary Remaining : $87,000
Sam Morton $87,000 (1)
Salary Remaining : $87,000
Brett Berard $86,750 (2)
Salary Remaining : $86,750
Samuel Knazko $86,750 (1)
Salary Remaining : $86,750
Alexander Holtz $83,250 (1)
Salary Remaining : $83,250
Cole Schwindt $83,250 (3)
Salary Remaining : $83,250
Zane McIntyre $77,500 (4)
Salary Remaining : $77,500
Colton Dach $77,500 (2)
Salary Remaining : $77,500
Ryan Suzuki $77,500 (3)
Salary Remaining : $77,500
Ben Meyers $77,500 (3)
Salary Remaining : $77,500
Hugh McGing $75,000 (3)
Salary Remaining : $75,000
Ivan Prosvetov $75,000 (1)
Salary Remaining : $75,000
Daniel Brickley $70,000 (2)
Salary Remaining : $70,000
Tyler Lewington $70,000 (1)
Salary Remaining : $70,000
Kyle Burroughs $70,000 (1)
Salary Remaining : $70,000
Total Farm Players26
Salary Commitment
Year 2025 : $2,936,500
Year 2026 : $2,189,500
Year 2027 : $1,000,750
Year 2028 : $267,500
Salary Average Commitment
Year 2025 : $2,911,500
Year 2026 : $2,164,500
Year 2027 : $975,750
Year 2028 : $267,500

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameWinnipeg Arena
Level 1: 6400 - $100 - 5 019 - 78,42%
Level 2: 5400 - $75 - 4 252 - 78,74%
Level 3: 3400 - $50 - 3 070 - 90,29%
Level 4: 4400 - $30 - 3 984 - 90,55%
Luxury : 2400 - $175 - 1 728 - 71,98%
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 Left31
Average Attendance - %18 052 - 82,06%
Average Income per Game$1,745,163
Year to Date Revenue$17,451,626
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$78,893,957
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$23,991,268
Farm Year To Date Expenses$0
Pro Salary Cap To Date$23,991,268
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$54,100,041
Farm Estimated Season Revenue$0
Pro Remaining Season Days81
Pro Expenses Per Days$680,120
Pro Estimated Expenses$55,089,720
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$55,089,720
Season Salary Cap$78,893,957
Estimate Under Maximum Salary Cap of $88,000,000$9,106,043
Estimate Over Minimum Salary Cap of $44,000,000 $34,893,957
Current Bank Account$229,279,235
Projected Bank Account$228,289,556

Pro Players Salaries

Elias Pettersson $14,500,000 (2)
-Salary Remaining : $10,125,000
Jack Hughes $8,500,000 (2)
-Salary Remaining : $5,935,345
Josh Morrissey $6,400,000 (5)
-Salary Remaining : $4,468,966
Drake Batherson $5,400,000 (5)
-Salary Remaining : $3,770,690
Barclay Goodrow $5,000,000 (4)
-Salary Remaining : $3,491,379
Jake Guentzel $5,000,000 (3)
-Salary Remaining : $3,491,379
Brian Dumoulin $4,100,000 (3)
-Salary Remaining : $2,862,931
Elias Lindholm $3,850,000 (1)
-Salary Remaining : $2,688,362
Robby Fabbri $3,500,000 (3)
-Salary Remaining : $2,443,966
K'Andre Miller $3,098,000 (2)
-Salary Remaining : $2,163,259
Carson Soucy $3,000,000 (2)
-Salary Remaining : $2,094,828
Semyon Varlamov $2,750,000 (3)
-Salary Remaining : $1,920,259
Alexander Romanov $2,500,000 (5)
-Salary Remaining : $1,745,690
Dylan Holloway $2,290,457 (1)
-Salary Remaining : $1,599,371
Vladislav Namestnikov $2,000,000 (4)
-Salary Remaining : $1,396,552
Michael Bunting $1,150,000 (3)
-Salary Remaining : $803,017
Adam Fantilli $950,000 (2)
-Salary Remaining : $663,362
Luke Hughes $925,000 (1)
-Salary Remaining : $645,905
Jackson Blake $867,500 (2)
-Salary Remaining : $605,754
Morgan Frost $863,000 (1)
-Salary Remaining : $602,612
Dennis Cholowski $775,000 (5)
-Salary Remaining : $541,164
Lukas Dostal $775,000 (2)
-Salary Remaining : $541,164
Anthony Stolarz $700,000 (1)
-Salary Remaining : $488,793
Total Pro Players23
Salary Commitment
Year 2025 : $78,893,957
Year 2026 : $70,265,500
Year 2027 : $38,575,000
Year 2028 : $22,075,000
Salary Average Commitment
Year 2025 : $78,893,957
Year 2026 : $70,265,500
Year 2027 : $38,575,000
Year 2028 : $22,075,000
Salary Cap with 1 Way Contract
Year 2025 : $78,893,957
Year 2026 : $70,265,500
Year 2027 : $38,575,000
Year 2028 : $22,075,000

Farm Players Salaries

Jett Luchanko $97,500 (4)
Salary Remaining : $97,500
Vladimir Tkachev $92,500 (3)
Salary Remaining : $92,500
Matej Blumel $92,500 (2)
Salary Remaining : $92,500
Rory Kerins $85,500 (1)
Salary Remaining : $85,500
Kirill Kudryavtsev $85,000 (3)
Salary Remaining : $85,000
Jack LaFontaine $83,850 (3)
Salary Remaining : $83,850
Kyle Capobianco $77,500 (4)
Salary Remaining : $77,500
Filip Roos $77,500 (1)
Salary Remaining : $77,500
Jacob Peterson $77,500 (1)
Salary Remaining : $77,500
Emil Bemstrom $77,500 (1)
Salary Remaining : $77,500
Ethen Frank $77,500 (3)
Salary Remaining : $77,500
Ian Mitchell $77,500 (1)
Salary Remaining : $77,500
Fredrik Karlstrom $77,500 (5)
Salary Remaining : $77,500
Brogan Rafferty $75,000 (2)
Salary Remaining : $75,000
Jordan Gross $75,000 (2)
Salary Remaining : $75,000
Liam Foudy $75,000 (2)
Salary Remaining : $75,000
Mike Hardman $75,000 (1)
Salary Remaining : $75,000
Jack Studnicka $75,000 (1)
Salary Remaining : $75,000
Gavin Bayreuther $71,000 (1)
Salary Remaining : $71,000
Julius Honka $70,000 (2)
Salary Remaining : $70,000
Joseph Blandisi $70,000 (1)
Salary Remaining : $70,000
Marc Michaelis $70,000 (2)
Salary Remaining : $70,000
Total Farm Players22
Salary Commitment
Year 2025 : $1,735,350
Year 2026 : $1,048,850
Year 2027 : $591,350
Year 2028 : $252,500
Salary Average Commitment
Year 2025 : $1,692,850
Year 2026 : $1,006,350
Year 2027 : $548,850
Year 2028 : $252,500

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of $88,000,000
Available Cap Space

Over Minimum of
$44,000,000

Pro Players

Farm Players

Total Players

Alberta Oilers $89,825,292 $78,785,000 $9,215,000 $34,785,000 241337
Baltimore Blades $30,905,745 $64,742,500 $23,257,500 $20,742,500 251944
Birmingham Bulls $225,013,813 $47,117,500 $40,882,500 $3,117,500 232144
Calgary Cowboys $66,207,984 $63,829,999 $24,170,001 $19,829,999 252045
Chicago Cougars $308,822,036 $80,195,000 $7,805,000 $36,195,000 232144
Cincinnati Stingers $257,475,893 $86,635,358 $1,364,642 $42,635,358 212041
Cleveland Crusaders $77,168,964 $70,932,500 $17,067,500 $26,932,500 251237
Dayton Firebirds $4,931,879 $74,145,000 $13,855,000 $30,145,000 252045
Denver Spurs $68,333,726 $62,825,000 $25,175,000 $18,825,000 221234
Detroit Gladiators $242,213,656 $88,750,000 -$750,000 $44,750,000 241135
Halifax Icebreakers $163,257,782 $43,710,000 $44,290,000 -$290,000 222042
Houston Aeros $147,658,665 $64,592,500 $23,407,500 $20,592,500 251338
Indiana Racers $79,170,494 $86,232,500 $1,767,500 $42,232,500 231437
Laval Chiefs $171,925,468 $84,825,000 $3,175,000 $40,825,000 252146
Los Angeles Sharks $8,067,430 $84,409,917 $3,590,083 $40,409,917 252348
Manhattan Raiders $45,401,682 $86,610,000 $1,390,000 $42,610,000 231235
Miami ScreamingEagles $11,334,276 $85,025,000 $2,975,000 $41,025,000 221537
Michigan Stags $91,909,719 $85,967,675 $2,032,325 $41,967,675 242246
Minnesota FightingSaints $145,459,724 $45,475,000 $42,525,000 $1,475,000 222244
New England Whalers $93,834,492 $45,737,500 $42,262,500 $1,737,500 221840
New Jersey Knights $44,573,165 $73,451,270 $14,548,730 $29,451,270 221739
New York GoldenBlades $99,040,665 $63,657,500 $24,342,500 $19,657,500 221234
Orlando SolarBears $3,349,654 $87,549,125 $450,875 $43,549,125 212243
Ottawa Nationals $39,095,787 $84,430,000 $3,570,000 $40,430,000 251641
Philly Blazers $62,701,918 $85,399,125 $2,600,875 $41,399,125 232144
Phoenix Roadrunners $54,793,008 $87,050,000 $950,000 $43,050,000 211738
Quebec Nordiques $189,297,666 $86,775,000 $1,225,000 $42,775,000 251641
San Diego Mariners $66,530,131 $71,292,500 $16,707,500 $27,292,500 252550
San Francisco Shamrocks $139,734,010 $86,513,000 $1,487,000 $42,513,000 242044
Toronto Toros $181,841,063 $85,992,500 $2,007,500 $41,992,500 251944
Vancouver Grizzlies $205,865,127 $46,068,300 $41,931,700 $2,068,300 222648
Winnipeg Jets $229,279,235 $78,893,957 $9,106,043 $34,893,957 232245