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 - 4 663 - 77,72%
Level 2: 5000 - $80 - 3 958 - 79,15%
Level 3: 3000 - $50 - 2 948 - 98,25%
Level 4: 4000 - $35 - 2 885 - 72,12%
Luxury : 2000 - $185 - 1 657 - 82,86%
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 Left30
Average Attendance - %16 111 - 80,55%
Average Income per Game$1,701,510
Year to Date Revenue$18,716,605
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$27,167,240
Farm Year To Date Expenses$0
Pro Salary Cap To Date$27,167,240
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$51,045,286
Farm Estimated Season Revenue$0
Pro Remaining Season Days76
Pro Expenses Per Days$679,181
Pro Estimated Expenses$51,617,756
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$51,617,756
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$88,137,356
Projected Bank Account$87,564,886

Pro Players Salaries

Matthew Tkachuk $11,250,000 (4)
-Salary Remaining : $7,370,690
Steven Stamkos $9,500,000 (3)
-Salary Remaining : $6,224,138
Erik Cernak $6,760,000 (4)
-Salary Remaining : $4,428,966
Mikko Rantanen $6,000,000 (3)
-Salary Remaining : $3,931,034
Jean-Gabriel Pageau $4,500,000 (4)
-Salary Remaining : $2,948,276
Joel Edmundson $4,500,000 (5)
-Salary Remaining : $2,948,276
Jake DeBrusk $4,000,000 (3)
-Salary Remaining : $2,620,690
Brady Tkachuk $4,000,000 (1)
-Salary Remaining : $2,620,690
Erik Gudbranson $4,000,000 (4)
-Salary Remaining : $2,620,690
Tristan Jarry $3,500,000 (2)
-Salary Remaining : $2,293,103
Jordan Staal $3,410,000 (3)
-Salary Remaining : $2,234,138
Ryan Pulock $3,340,000 (1)
-Salary Remaining : $2,188,276
Ian Cole $3,100,000 (3)
-Salary Remaining : $2,031,034
Karel Vejmelka $2,250,000 (3)
-Salary Remaining : $1,474,138
Trevor Moore $1,500,000 (2)
-Salary Remaining : $982,759
Michael Rasmussen $1,000,000 (1)
-Salary Remaining : $655,172
Nolan Foote $825,000 (2)
-Salary Remaining : $540,517
Isaak Phillips $775,000 (3)
-Salary Remaining : $507,759
Noah Juulsen $775,000 (4)
-Salary Remaining : $507,759
Ryan Suter $775,000 (2)
-Salary Remaining : $507,759
Cam Dineen $775,000 (5)
-Salary Remaining : $507,759
Michael Amadio $750,000 (3)
-Salary Remaining : $491,379
Haydn Fleury $750,000 (3)
-Salary Remaining : $491,379
Jonny Brodzinski $750,000 (2)
-Salary Remaining : $491,379
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 - 4 966 - 77,59%
Level 2: 5400 - $75 - 4 139 - 76,65%
Level 3: 3400 - $50 - 3 087 - 90,80%
Level 4: 4400 - $30 - 3 963 - 90,07%
Luxury : 2400 - $175 - 1 716 - 71,50%
Total Capacity :22000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 0 - 0,00%
Farm Level 2: 1000 - $0 - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %17 871 - 81,23%
Average Income per Game$1,725,758
Year to Date Revenue$20,709,094
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$64,742,500
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$22,273,276
Farm Year To Date Expenses$0
Pro Salary Cap To Date$22,273,276
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$50,046,977
Farm Estimated Season Revenue$0
Pro Remaining Season Days76
Pro Expenses Per Days$558,125
Pro Estimated Expenses$42,417,500
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$42,417,500
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$31,605,414
Projected Bank Account$39,234,891

Pro Players Salaries

Lucas Raymond $8,075,000 (2)
-Salary Remaining : $5,290,517
Jacob Trouba $8,000,000 (2)
-Salary Remaining : $5,241,379
Jake McCabe $5,000,000 (5)
-Salary Remaining : $3,275,862
Spencer Knight $4,500,000 (3)
-Salary Remaining : $2,948,276
Petr Mrazek $4,400,000 (2)
-Salary Remaining : $2,882,759
David Savard $4,000,000 (1)
-Salary Remaining : $2,620,690
Alex Iafallo $3,700,000 (5)
-Salary Remaining : $2,424,138
Christian Dvorak $3,450,000 (3)
-Salary Remaining : $2,260,345
Dawson Mercer $3,000,000 (2)
-Salary Remaining : $1,965,517
Lars Eller $2,500,000 (1)
-Salary Remaining : $1,637,931
Radek Faksa $2,500,000 (1)
-Salary Remaining : $1,637,931
Brock McGinn $2,300,000 (1)
-Salary Remaining : $1,506,897
Cole Sillinger $2,250,000 (2)
-Salary Remaining : $1,474,138
Morgan Geekie $2,000,000 (2)
-Salary Remaining : $1,310,345
Pavel Mintyukov $950,000 (2)
-Salary Remaining : $622,414
Shane Wright $950,000 (2)
-Salary Remaining : $622,414
Shakir Mukhamadullin $925,000 (1)
-Salary Remaining : $606,034
Jake Neighbours $842,500 (1)
-Salary Remaining : $551,983
Nolan Allan $775,000 (2)
-Salary Remaining : $507,759
Riley Stillman $775,000 (2)
-Salary Remaining : $507,759
Jakub Lauko $775,000 (2)
-Salary Remaining : $507,759
Dylan Coghlan $775,000 (2)
-Salary Remaining : $507,759
Declan Chisholm $775,000 (2)
-Salary Remaining : $507,759
Aliaksei Protas $775,000 (3)
-Salary Remaining : $507,759
Matthew Highmore $750,000 (3)
-Salary Remaining : $491,379
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 - 4 801 - 75,01%
Level 2: 5400 - $75 - 4 161 - 77,06%
Level 3: 3400 - $55 - 2 297 - 67,56%
Level 4: 4400 - $30 - 3 925 - 89,21%
Luxury : 2400 - $175 - 1 745 - 72,70%
Total Capacity :22000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 0 - 0,00%
Farm Level 2: 1000 - $0 - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %16 929 - 76,95%
Average Income per Game$1,677,030
Year to Date Revenue$18,447,330
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$16,284,885
Farm Year To Date Expenses$0
Pro Salary Cap To Date$16,284,885
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$50,310,900
Farm Estimated Season Revenue$0
Pro Remaining Season Days76
Pro Expenses Per Days$406,185
Pro Estimated Expenses$30,870,060
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$30,870,060
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$226,258,519
Projected Bank Account$245,699,359

Pro Players Salaries

Ondrej Palat $8,250,000 (3)
-Salary Remaining : $5,405,172
Quinton Byfield $6,275,000 (4)
-Salary Remaining : $4,111,207
Alex Newhook $3,500,000 (3)
-Salary Remaining : $2,293,103
Miles Wood $3,500,000 (2)
-Salary Remaining : $2,293,103
Sean Kuraly $3,250,000 (4)
-Salary Remaining : $2,129,310
Kevin Labanc $3,200,000 (1)
-Salary Remaining : $2,096,552
Ryan Graves $3,000,000 (2)
-Salary Remaining : $1,965,517
Jack Johnson $2,250,000 (3)
-Salary Remaining : $1,474,138
Colin Miller $1,700,000 (4)
-Salary Remaining : $1,113,793
Jarred Tinordi $1,250,000 (4)
-Salary Remaining : $818,966
Will Smith $950,000 (3)
-Salary Remaining : $622,414
Marco Kasper $950,000 (1)
-Salary Remaining : $622,414
Jiri Kulich $950,000 (2)
-Salary Remaining : $622,414
Tyler Kleven $900,000 (1)
-Salary Remaining : $589,655
Nikolai Kovalenko $867,500 (1)
-Salary Remaining : $568,362
Joshua Roy $867,500 (2)
-Salary Remaining : $568,362
Erik Brannstrom $832,500 (1)
-Salary Remaining : $545,431
Luke Glendening $800,000 (4)
-Salary Remaining : $524,138
Nico Daws $775,000 (2)
-Salary Remaining : $507,759
Mitchell Chaffee $775,000 (4)
-Salary Remaining : $507,759
Marcus Hogberg $775,000 (3)
-Salary Remaining : $507,759
Steven Santini $750,000 (2)
-Salary Remaining : $491,379
Michael Carcone $750,000 (3)
-Salary Remaining : $491,379
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 - 4 934 - 77,10%
Level 2: 5400 - $75 - 4 087 - 75,69%
Level 3: 3400 - $55 - 2 404 - 70,69%
Level 4: 4400 - $30 - 3 994 - 90,77%
Luxury : 2400 - $175 - 1 708 - 71,18%
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 Left29
Average Attendance - %17 127 - 77,85%
Average Income per Game$1,688,665
Year to Date Revenue$20,263,976
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$22,106,904
Farm Year To Date Expenses$0
Pro Salary Cap To Date$22,106,904
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$48,971,275
Farm Estimated Season Revenue$0
Pro Remaining Season Days76
Pro Expenses Per Days$550,259
Pro Estimated Expenses$41,819,684
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$41,819,684
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$66,899,195
Projected Bank Account$74,050,786

Pro Players Salaries

Owen Power $8,350,000 (4)
-Salary Remaining : $5,470,690
Jordan Eberle $7,000,000 (2)
-Salary Remaining : $4,586,207
Evander Kane $6,250,000 (3)
-Salary Remaining : $4,094,828
Tim Stutzle $5,000,000 (4)
-Salary Remaining : $3,275,862
Viktor Arvidsson $4,000,000 (5)
-Salary Remaining : $2,620,690
Jack Roslovic $4,000,000 (4)
-Salary Remaining : $2,620,690
Vitek Vanecek $3,550,000 (3)
-Salary Remaining : $2,325,862
Brandon Tanev $3,500,000 (2)
-Salary Remaining : $2,293,103
Matt Grzelcyk $2,750,000 (5)
-Salary Remaining : $1,801,724
Andrew Copp $2,300,000 (1)
-Salary Remaining : $1,506,897
Dan Vladar $2,200,000 (4)
-Salary Remaining : $1,441,379
Filip Chytil $2,000,000 (1)
-Salary Remaining : $1,310,345
Jack McBain $1,599,999 (2)
-Salary Remaining : $1,048,275
Oskar Sundqvist $1,500,000 (5)
-Salary Remaining : $982,759
Noel Acciari $1,250,000 (3)
-Salary Remaining : $818,966
Vincent Hinostroza $1,000,000 (1)
-Salary Remaining : $655,172
Eric Robinson $950,000 (5)
-Salary Remaining : $622,414
Uvis Balinskis $870,000 (4)
-Salary Remaining : $570,000
Jayden Struble $867,500 (1)
-Salary Remaining : $568,362
Marc Del Gaizo $867,500 (1)
-Salary Remaining : $568,362
Connor Dewar $850,000 (1)
-Salary Remaining : $556,897
Simon Holmstrom $850,000 (3)
-Salary Remaining : $556,897
Alexander Alexeyev $775,000 (1)
-Salary Remaining : $507,759
Johnathan Kovacevic $775,000 (4)
-Salary Remaining : $507,759
Keaton Middleton $775,000 (5)
-Salary Remaining : $507,759
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 - 4 928 - 77,01%
Level 2: 5400 - $75 - 4 076 - 75,49%
Level 3: 3400 - $55 - 2 323 - 68,33%
Level 4: 4400 - $30 - 3 959 - 89,97%
Luxury : 2400 - $175 - 1 712 - 71,34%
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 - %16 999 - 77,27%
Average Income per Game$1,680,903
Year to Date Revenue$18,489,938
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$80,195,000
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$27,653,440
Farm Year To Date Expenses$0
Pro Salary Cap To Date$27,653,440
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$50,427,104
Farm Estimated Season Revenue$0
Pro Remaining Season Days76
Pro Expenses Per Days$691,336
Pro Estimated Expenses$52,541,536
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$52,541,536
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$307,017,812
Projected Bank Account$304,903,380

Pro Players Salaries

Adam Fox $12,000,000 (5)
-Salary Remaining : $7,862,069
Josh Norris $9,500,000 (5)
-Salary Remaining : $6,224,138
Thomas Chabot $8,000,000 (4)
-Salary Remaining : $5,241,379
Matty Beniers $7,150,000 (4)
-Salary Remaining : $4,684,483
Max Domi $6,000,000 (2)
-Salary Remaining : $3,931,034
Miro Heiskanen $5,000,000 (1)
-Salary Remaining : $3,275,862
Brady Skjei $4,200,000 (1)
-Salary Remaining : $2,751,724
Noah Dobson $4,000,000 (1)
-Salary Remaining : $2,620,690
Filip Gustavsson $4,000,000 (5)
-Salary Remaining : $2,620,690
Cole Perfetti $3,000,000 (4)
-Salary Remaining : $1,965,517
Henri Jokiharju $2,400,000 (1)
-Salary Remaining : $1,572,414
Connor McMichael $2,100,000 (3)
-Salary Remaining : $1,375,862
Ryan McLeod $2,100,000 (5)
-Salary Remaining : $1,375,862
Kaapo Kakko $1,800,000 (1)
-Salary Remaining : $1,179,310
Barrett Hayton $1,420,000 (1)
-Salary Remaining : $930,345
Alexandre Texier $1,300,000 (1)
-Salary Remaining : $851,724
Zach Benson $950,000 (2)
-Salary Remaining : $622,414
Drew Helleson $925,000 (1)
-Salary Remaining : $606,034
Tyson Foerster $925,000 (1)
-Salary Remaining : $606,034
Mavrik Bourque $925,000 (1)
-Salary Remaining : $606,034
Ethan Del Mastro $867,500 (2)
-Salary Remaining : $568,362
Owen Tippett $832,500 (1)
-Salary Remaining : $545,431
Joey Daccord $800,000 (1)
-Salary Remaining : $524,138
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 - 4 889 - 78,86%
Level 2: 5200 - $75 - 4 177 - 80,33%
Level 3: 3200 - $50 - 3 111 - 97,21%
Level 4: 4200 - $30 - 4 048 - 96,38%
Luxury : 2200 - $175 - 1 753 - 79,66%
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 Left29
Average Attendance - %17 977 - 85,61%
Average Income per Game$1,732,326
Year to Date Revenue$20,787,915
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$29,495,594
Farm Year To Date Expenses$0
Pro Salary Cap To Date$29,495,594
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$50,237,461
Farm Estimated Season Revenue$0
Pro Remaining Season Days76
Pro Expenses Per Days$746,857
Pro Estimated Expenses$56,761,132
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$56,761,132
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$257,179,114
Projected Bank Account$250,655,443

Pro Players Salaries

Seth Jarvis $10,950,000 (2)
-Salary Remaining : $7,174,138
Kris Letang $8,000,000 (4)
-Salary Remaining : $5,241,379
Tage Thompson $7,142,858 (4)
-Salary Remaining : $4,679,804
Clayton Keller $7,000,000 (5)
-Salary Remaining : $4,586,207
Ryan Nugent-Hopkins $6,250,000 (4)
-Salary Remaining : $4,094,828
Anton Lundell $5,900,000 (3)
-Salary Remaining : $3,865,517
Sam Reinhart $5,200,000 (1)
-Salary Remaining : $3,406,897
Shea Theodore $5,200,000 (2)
-Salary Remaining : $3,406,897
Brad Marchand $5,000,000 (4)
-Salary Remaining : $3,275,862
Rasmus Andersson $4,550,000 (3)
-Salary Remaining : $2,981,034
Kirill Marchenko $3,600,000 (2)
-Salary Remaining : $2,358,621
Cody Ceci $3,500,000 (5)
-Salary Remaining : $2,293,103
Jeremy Swayman $3,475,000 (4)
-Salary Remaining : $2,276,724
MacKenzie Weegar $3,000,000 (2)
-Salary Remaining : $1,965,517
Kent Johnson $1,600,000 (4)
-Salary Remaining : $1,048,276
Bobby Brink $1,500,000 (3)
-Salary Remaining : $982,759
Dylan Samberg $1,300,000 (1)
-Salary Remaining : $851,724
Dmitri Voronkov $925,000 (1)
-Salary Remaining : $606,034
Jack Quinn $925,000 (1)
-Salary Remaining : $606,034
Olen Zellweger $867,500 (2)
-Salary Remaining : $568,362
Sam Montembeault $750,000 (2)
-Salary Remaining : $491,379
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 - 5 009 - 79,50%
Level 2: 5300 - $75 - 4 049 - 76,39%
Level 3: 3300 - $50 - 3 066 - 92,90%
Level 4: 4300 - $30 - 4 079 - 94,86%
Luxury : 2300 - $175 - 1 709 - 74,31%
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 Left29
Average Attendance - %17 911 - 83,31%
Average Income per Game$1,724,069
Year to Date Revenue$20,688,825
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$24,459,480
Farm Year To Date Expenses$0
Pro Salary Cap To Date$24,459,480
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$49,997,994
Farm Estimated Season Revenue$0
Pro Remaining Season Days76
Pro Expenses Per Days$611,487
Pro Estimated Expenses$46,473,012
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$46,473,012
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$79,213,553
Projected Bank Account$82,738,535

Pro Players Salaries

Jonas Brodin $8,000,000 (5)
-Salary Remaining : $5,241,379
Auston Matthews $7,950,000 (3)
-Salary Remaining : $5,208,621
Taylor Hall $7,000,000 (3)
-Salary Remaining : $4,586,207
Kevin Hayes $6,500,000 (4)
-Salary Remaining : $4,258,621
Ryan O'Reilly $6,000,000 (3)
-Salary Remaining : $3,931,034
Adam Pelech $5,750,000 (5)
-Salary Remaining : $3,767,241
Tyler Johnson $5,500,000 (4)
-Salary Remaining : $3,603,448
Mike Matheson $3,500,000 (1)
-Salary Remaining : $2,293,103
Joel Farabee $3,000,000 (2)
-Salary Remaining : $1,965,517
Evgenii Dadonov $2,250,000 (4)
-Salary Remaining : $1,474,138
Connor Ingram $1,750,000 (4)
-Salary Remaining : $1,146,552
Jani Hakanpaa $1,500,000 (3)
-Salary Remaining : $982,759
Keegan Kolesar $1,400,000 (3)
-Salary Remaining : $917,241
Nick Perbix $1,125,000 (5)
-Salary Remaining : $737,069
Ilya Mikheyev $1,100,000 (1)
-Salary Remaining : $720,690
Steven Lorentz $950,000 (3)
-Salary Remaining : $622,414
Denton Mateychuk $950,000 (3)
-Salary Remaining : $622,414
Matvei Michkov $950,000 (3)
-Salary Remaining : $622,414
Collin Graf $925,000 (2)
-Salary Remaining : $606,034
Alex Lyon $900,000 (4)
-Salary Remaining : $589,655
Martin Fehervary $832,500 (1)
-Salary Remaining : $545,431
Dakota Joshua $800,000 (3)
-Salary Remaining : $524,138
Paul Cotter $775,000 (1)
-Salary Remaining : $507,759
Stefan Noesen $775,000 (4)
-Salary Remaining : $507,759
Kevin Lankinen $750,000 (1)
-Salary Remaining : $491,379
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 - 4 948 - 77,32%
Level 2: 5400 - $75 - 4 147 - 76,79%
Level 3: 3400 - $50 - 3 038 - 89,36%
Level 4: 4400 - $30 - 3 945 - 89,66%
Luxury : 2400 - $175 - 1 671 - 69,64%
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 Left29
Average Attendance - %17 749 - 80,68%
Average Income per Game$1,710,691
Year to Date Revenue$20,528,294
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$74,145,000
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$25,567,240
Farm Year To Date Expenses$0
Pro Salary Cap To Date$25,567,240
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$49,610,044
Farm Estimated Season Revenue$0
Pro Remaining Season Days76
Pro Expenses Per Days$639,181
Pro Estimated Expenses$48,577,756
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$48,577,756
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$5,019,643
Projected Bank Account$6,051,931

Pro Players Salaries

Oliver Ekman-Larsson $8,250,000 (3)
-Salary Remaining : $5,405,172
Dylan Cozens $7,100,000 (3)
-Salary Remaining : $4,651,724
Brock Boeser $6,650,000 (4)
-Salary Remaining : $4,356,897
Dylan Strome $6,500,000 (4)
-Salary Remaining : $4,258,621
Joe Pavelski $5,500,000 (3)
-Salary Remaining : $3,603,448
Ryan McDonagh $5,460,000 (1)
-Salary Remaining : $3,577,241
Blake Coleman $4,900,000 (3)
-Salary Remaining : $3,210,345
Oliver Bjorkstrand $4,500,000 (2)
-Salary Remaining : $2,948,276
John Klingberg $4,150,000 (4)
-Salary Remaining : $2,718,966
Derek Forbort $3,500,000 (4)
-Salary Remaining : $2,293,103
Evan Rodrigues $3,000,000 (5)
-Salary Remaining : $1,965,517
Jamie Drysdale $2,300,000 (4)
-Salary Remaining : $1,506,897
Artturi Lehkonen $2,300,000 (2)
-Salary Remaining : $1,506,897
Mathieu Olivier $1,100,000 (4)
-Salary Remaining : $720,690
Conor Geekie $950,000 (3)
-Salary Remaining : $622,414
Jack Thompson $867,500 (1)
-Salary Remaining : $568,362
Mason McTavish $832,500 (1)
-Salary Remaining : $545,431
Erik Gustafsson $825,000 (4)
-Salary Remaining : $540,517
Gabriel Vilardi $825,000 (1)
-Salary Remaining : $540,517
Jacob Bernard-Docker $785,000 (2)
-Salary Remaining : $514,310
Gage Goncalves $775,000 (3)
-Salary Remaining : $507,759
Ryan Shea $775,000 (4)
-Salary Remaining : $507,759
Nick Blankenburg $775,000 (5)
-Salary Remaining : $507,759
Joseph Woll $775,000 (5)
-Salary Remaining : $507,759
Eric Comrie $750,000 (2)
-Salary Remaining : $491,379
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 - 78,51%
Level 2: 5400 - $75 - 4 082 - 75,59%
Level 3: 3400 - $50 - 2 991 - 87,98%
Level 4: 4400 - $30 - 4 034 - 91,68%
Luxury : 2400 - $175 - 1 726 - 71,93%
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 - %17 858 - 81,17%
Average Income per Game$1,726,650
Year to Date Revenue$18,993,149
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$21,663,800
Farm Year To Date Expenses$0
Pro Salary Cap To Date$21,663,800
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$51,799,497
Farm Estimated Season Revenue$0
Pro Remaining Season Days76
Pro Expenses Per Days$541,595
Pro Estimated Expenses$41,161,220
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$41,161,220
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$67,324,107
Projected Bank Account$77,962,384

Pro Players Salaries

Tyler Seguin $8,450,000 (4)
-Salary Remaining : $5,536,207
James van Riemsdyk $7,000,000 (2)
-Salary Remaining : $4,586,207
Adam Henrique $5,825,000 (1)
-Salary Remaining : $3,816,379
Jonathan Huberdeau $5,300,000 (1)
-Salary Remaining : $3,472,414
Nick Leddy $5,000,000 (3)
-Salary Remaining : $3,275,862
Evgeny Kuznetsov $5,000,000 (1)
-Salary Remaining : $3,275,862
Matt Dumba $4,800,000 (1)
-Salary Remaining : $3,144,828
Ivan Fedotov $3,275,000 (2)
-Salary Remaining : $2,145,690
Danton Heinen $2,500,000 (3)
-Salary Remaining : $1,637,931
Joonas Korpisalo $2,200,000 (1)
-Salary Remaining : $1,441,379
Jason Dickinson $2,000,000 (2)
-Salary Remaining : $1,310,345
Michael Del Zotto $1,750,000 (2)
-Salary Remaining : $1,146,552
Arber Xhekaj $1,300,000 (2)
-Salary Remaining : $851,724
Sam Steel $1,200,000 (3)
-Salary Remaining : $786,207
Max Jones $1,000,000 (3)
-Salary Remaining : $655,172
Zach Aston-Reese $1,000,000 (1)
-Salary Remaining : $655,172
Frank Nazar $950,000 (2)
-Salary Remaining : $622,414
Michael Kesselring $925,000 (3)
-Salary Remaining : $606,034
Mason Appleton $900,000 (2)
-Salary Remaining : $589,655
Logan Mailloux $867,500 (2)
-Salary Remaining : $568,362
Urho Vaakanainen $832,500 (1)
-Salary Remaining : $545,431
William Lagesson $750,000 (3)
-Salary Remaining : $491,379
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 - 4 906 - 81,76%
Level 2: 5000 - $75 - 4 201 - 84,03%
Level 3: 3000 - $50 - 2 971 - 99,02%
Level 4: 4000 - $30 - 3 897 - 97,42%
Luxury : 2000 - $175 - 1 775 - 88,76%
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 Left29
Average Attendance - %17 750 - 88,75%
Average Income per Game$1,727,215
Year to Date Revenue$20,726,580
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$30,536,630
Farm Year To Date Expenses$0
Pro Salary Cap To Date$30,536,630
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$50,089,235
Farm Estimated Season Revenue$0
Pro Remaining Season Days76
Pro Expenses Per Days$765,086
Pro Estimated Expenses$58,146,536
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$58,146,536
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$243,514,901
Projected Bank Account$235,457,600

Pro Players Salaries

Sergei Bobrovsky $10,000,000 (1)
-Salary Remaining : $6,551,724
Moritz Seider $8,550,000 (3)
-Salary Remaining : $5,601,724
Mitchell Marner $8,025,000 (4)
-Salary Remaining : $5,257,759
Seth Jones $5,400,000 (2)
-Salary Remaining : $3,537,931
Dylan Larkin $5,250,000 (3)
-Salary Remaining : $3,439,655
Claude Giroux $5,000,000 (2)
-Salary Remaining : $3,275,862
Jared McCann $5,000,000 (3)
-Salary Remaining : $3,275,862
Morgan Rielly $5,000,000 (2)
-Salary Remaining : $3,275,862
Rasmus Dahlin $5,000,000 (2)
-Salary Remaining : $3,275,862
Boone Jenner $3,750,000 (5)
-Salary Remaining : $2,456,897
Frank Vatrano $3,650,000 (4)
-Salary Remaining : $2,391,379
Mason Marchment $3,600,000 (5)
-Salary Remaining : $2,358,621
Adam Larsson $3,500,000 (3)
-Salary Remaining : $2,293,103
Nicolas Hague $2,700,000 (5)
-Salary Remaining : $1,768,966
Adrian Kempe $2,500,000 (2)
-Salary Remaining : $1,637,931
Gustav Forsling $2,500,000 (3)
-Salary Remaining : $1,637,931
Scott Laughton $2,300,000 (1)
-Salary Remaining : $1,506,897
Adin Hill $1,675,000 (2)
-Salary Remaining : $1,097,414
Ryan Donato $1,200,000 (3)
-Salary Remaining : $786,207
Wyatt Johnston $925,000 (1)
-Salary Remaining : $606,034
Nathan Bastian $875,000 (3)
-Salary Remaining : $573,276
Cale Fleury $825,000 (5)
-Salary Remaining : $540,517
Joona Koppanen $775,000 (5)
-Salary Remaining : $507,759
Logan O'Connor $750,000 (2)
-Salary Remaining : $491,379
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 - 4 873 - 81,22%
Level 2: 5000 - $75 - 4 089 - 81,78%
Level 3: 3000 - $50 - 2 919 - 97,29%
Level 4: 4000 - $30 - 3 926 - 98,16%
Luxury : 2000 - $175 - 1 730 - 86,50%
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 Left30
Average Attendance - %17 538 - 87,69%
Average Income per Game$1,700,650
Year to Date Revenue$18,707,149
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$15,917,244
Farm Year To Date Expenses$0
Pro Salary Cap To Date$15,917,244
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$51,019,497
Farm Estimated Season Revenue$0
Pro Remaining Season Days76
Pro Expenses Per Days$376,810
Pro Estimated Expenses$28,637,560
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$28,637,560
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$162,985,007
Projected Bank Account$185,366,944

Pro Players Salaries

Jeff Skinner $10,000,000 (4)
-Salary Remaining : $6,551,724
Cole Caufield $9,975,000 (1)
-Salary Remaining : $6,535,345
Tony DeAngelo $4,300,000 (1)
-Salary Remaining : $2,817,241
Adam Boqvist $2,000,000 (2)
-Salary Remaining : $1,310,345
Zemgus Girgensons $2,000,000 (1)
-Salary Remaining : $1,310,345
Rasmus Sandin $1,200,000 (2)
-Salary Remaining : $786,207
Brandon Duhaime $1,100,000 (4)
-Salary Remaining : $720,690
Cutter Gauthier $950,000 (2)
-Salary Remaining : $622,414
Connor Bedard $950,000 (2)
-Salary Remaining : $622,414
Lane Hutson $950,000 (2)
-Salary Remaining : $622,414
Marco Rossi $925,000 (1)
-Salary Remaining : $606,034
Wyatt Kaiser $925,000 (1)
-Salary Remaining : $606,034
Alexei Kolosov $925,000 (2)
-Salary Remaining : $606,034
Sam Colangelo $925,000 (1)
-Salary Remaining : $606,034
Mackie Samoskevich $925,000 (1)
-Salary Remaining : $606,034
Ivan Demidov $872,500 (3)
-Salary Remaining : $571,638
Victor Mancini $870,000 (2)
-Salary Remaining : $570,000
Will Cuylle $842,500 (1)
-Salary Remaining : $551,983
Louis Crevier $775,000 (1)
-Salary Remaining : $507,759
Adam Wilsby $775,000 (1)
-Salary Remaining : $507,759
Justin Brazeau $775,000 (5)
-Salary Remaining : $507,759
Jonas Johansson $750,000 (2)
-Salary Remaining : $491,379
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 - 4 951 - 82,51%
Level 2: 5000 - $75 - 4 113 - 82,25%
Level 3: 3000 - $50 - 2 965 - 98,82%
Level 4: 4000 - $30 - 3 913 - 97,82%
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 Left29
Average Attendance - %17 708 - 88,54%
Average Income per Game$1,723,021
Year to Date Revenue$20,676,251
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$64,592,500
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$22,086,212
Farm Year To Date Expenses$0
Pro Salary Cap To Date$22,086,212
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$49,967,607
Farm Estimated Season Revenue$0
Pro Remaining Season Days76
Pro Expenses Per Days$556,832
Pro Estimated Expenses$42,319,232
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$42,319,232
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$148,231,549
Projected Bank Account$155,879,924

Pro Players Salaries

Joel Eriksson Ek $9,000,000 (3)
-Salary Remaining : $5,896,552
Josh Anderson $7,000,000 (3)
-Salary Remaining : $4,586,207
Chris Kreider $6,000,000 (3)
-Salary Remaining : $3,931,034
Brayden Schenn $5,200,000 (3)
-Salary Remaining : $3,406,897
Anthony Mantha $4,500,000 (1)
-Salary Remaining : $2,948,276
Mathew Barzal $4,000,000 (1)
-Salary Remaining : $2,620,690
Alexander Kerfoot $3,600,000 (1)
-Salary Remaining : $2,358,621
Jonathan Quick $3,000,000 (2)
-Salary Remaining : $1,965,517
Anton Forsberg $2,950,000 (4)
-Salary Remaining : $1,932,759
Victor Olofsson $2,850,000 (1)
-Salary Remaining : $1,867,241
Andreas Athanasiou $2,700,000 (2)
-Salary Remaining : $1,768,966
Kevin Shattenkirk $2,500,000 (1)
-Salary Remaining : $1,637,931
Marcus Johansson $1,500,000 (2)
-Salary Remaining : $982,759
Christian Fischer $1,125,000 (4)
-Salary Remaining : $737,069
John Beecher $925,000 (1)
-Salary Remaining : $606,034
Tye Kartye $867,500 (1)
-Salary Remaining : $568,362
Luke Schenn $800,000 (2)
-Salary Remaining : $524,138
Mark Kastelic $800,000 (4)
-Salary Remaining : $524,138
Egor Zamula $775,000 (2)
-Salary Remaining : $507,759
Caleb Jones $775,000 (4)
-Salary Remaining : $507,759
Josh Mahura $775,000 (4)
-Salary Remaining : $507,759
Sonny Milano $750,000 (3)
-Salary Remaining : $491,379
Vincent Desharnais $750,000 (3)
-Salary Remaining : $491,379
Charlie Lindgren $750,000 (1)
-Salary Remaining : $491,379
Guillaume Brisebois $700,000 (1)
-Salary Remaining : $458,621
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 - 4 966 - 82,77%
Level 2: 5000 - $75 - 4 148 - 82,96%
Level 3: 3000 - $50 - 2 962 - 98,73%
Level 4: 4000 - $30 - 3 923 - 98,08%
Luxury : 2000 - $175 - 1 760 - 88,00%
Total Capacity :20000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 0 - 0,00%
Farm Level 2: 1000 - $0 - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %17 759 - 88,80%
Average Income per Game$1,726,903
Year to Date Revenue$18,995,933
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$29,735,360
Farm Year To Date Expenses$0
Pro Salary Cap To Date$29,735,360
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$51,807,090
Farm Estimated Season Revenue$0
Pro Remaining Season Days76
Pro Expenses Per Days$743,384
Pro Estimated Expenses$56,497,184
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$56,497,184
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$77,176,012
Projected Bank Account$72,485,918

Pro Players Salaries

Zach Werenski $12,000,000 (4)
-Salary Remaining : $7,862,069
Colton Parayko $8,000,000 (3)
-Salary Remaining : $5,241,379
Matt Boldy $8,000,000 (3)
-Salary Remaining : $5,241,379
Matt Duchene $8,000,000 (3)
-Salary Remaining : $5,241,379
Logan Couture $7,000,000 (1)
-Salary Remaining : $4,586,207
John Gibson $6,400,000 (4)
-Salary Remaining : $4,193,103
Rickard Rakell $6,000,000 (4)
-Salary Remaining : $3,931,034
Pavel Zacha $5,750,000 (4)
-Salary Remaining : $3,767,241
Damon Severson $4,675,000 (1)
-Salary Remaining : $3,062,931
Hampus Lindholm $3,750,000 (1)
-Salary Remaining : $2,456,897
Igor Shesterkin $3,000,000 (2)
-Salary Remaining : $1,965,517
Colton Sissons $2,300,000 (3)
-Salary Remaining : $1,506,897
Teddy Blueger $1,950,000 (3)
-Salary Remaining : $1,277,586
Tyler Motte $1,450,000 (2)
-Salary Remaining : $950,000
Ross Colton $1,250,000 (3)
-Salary Remaining : $818,966
Matt Coronato $925,000 (1)
-Salary Remaining : $606,034
Ridly Greig $925,000 (1)
-Salary Remaining : $606,034
Kevin Bahl $900,000 (2)
-Salary Remaining : $589,655
JJ Peterka $832,500 (1)
-Salary Remaining : $545,431
Kaedan Korczak $825,000 (3)
-Salary Remaining : $540,517
Parker Wotherspoon $775,000 (2)
-Salary Remaining : $507,759
Kailer Yamamoto $775,000 (3)
-Salary Remaining : $507,759
Adam Gaudette $750,000 (2)
-Salary Remaining : $491,379
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 - 4 918 - 76,85%
Level 2: 5400 - $75 - 4 012 - 74,30%
Level 3: 3400 - $50 - 3 058 - 89,95%
Level 4: 4400 - $30 - 4 076 - 92,64%
Luxury : 2400 - $175 - 1 682 - 70,07%
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 - %17 747 - 80,67%
Average Income per Game$1,702,805
Year to Date Revenue$18,730,856
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$29,250,000
Farm Year To Date Expenses$0
Pro Salary Cap To Date$29,250,000
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$51,084,153
Farm Estimated Season Revenue$0
Pro Remaining Season Days76
Pro Expenses Per Days$731,250
Pro Estimated Expenses$55,575,000
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$55,575,000
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$169,936,449
Projected Bank Account$165,445,602

Pro Players Salaries

Tomas Hertl $10,250,000 (5)
-Salary Remaining : $6,715,517
Nick Suzuki $10,000,000 (1)
-Salary Remaining : $6,551,724
Anthony Cirelli $8,125,000 (4)
-Salary Remaining : $5,323,276
Anze Kopitar $7,000,000 (4)
-Salary Remaining : $4,586,207
Ivan Provorov $4,750,000 (3)
-Salary Remaining : $3,112,069
Nico Hischier $4,500,000 (1)
-Salary Remaining : $2,948,276
Pavel Buchnevich $4,500,000 (2)
-Salary Remaining : $2,948,276
Quinn Hughes $4,000,000 (2)
-Salary Remaining : $2,620,690
Christopher Tanev $3,500,000 (1)
-Salary Remaining : $2,293,103
Evan Bouchard $3,500,000 (1)
-Salary Remaining : $2,293,103
Tyler Toffoli $3,500,000 (4)
-Salary Remaining : $2,293,103
Sam Bennett $3,425,000 (3)
-Salary Remaining : $2,243,966
Valeri Nichushkin $2,800,000 (2)
-Salary Remaining : $1,834,483
Brandon Hagel $2,050,000 (4)
-Salary Remaining : $1,343,103
Jeremy Lauzon $2,000,000 (4)
-Salary Remaining : $1,310,345
Troy Terry $1,550,000 (3)
-Salary Remaining : $1,015,517
Juuse Saros $1,500,000 (1)
-Salary Remaining : $982,759
Nicholas Paul $1,500,000 (2)
-Salary Remaining : $982,759
Jake Walman $1,050,000 (3)
-Salary Remaining : $687,931
Connor Clifton $1,000,000 (2)
-Salary Remaining : $655,172
Mikey Anderson $1,000,000 (1)
-Salary Remaining : $655,172
Aatu Raty $867,500 (1)
-Salary Remaining : $568,362
Dustin Wolf $850,000 (1)
-Salary Remaining : $556,897
Zachary L'Heureux $832,500 (2)
-Salary Remaining : $545,431
Vasily Podkolzin $775,000 (1)
-Salary Remaining : $507,759
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 - 4 888 - 81,46%
Level 2: 5000 - $75 - 4 125 - 82,49%
Level 3: 3000 - $50 - 2 972 - 99,08%
Level 4: 4000 - $30 - 3 898 - 97,45%
Luxury : 2000 - $175 - 1 741 - 87,03%
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 Left29
Average Attendance - %17 623 - 88,11%
Average Income per Game$1,710,302
Year to Date Revenue$20,523,625
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$84,409,917
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$29,106,880
Farm Year To Date Expenses$0
Pro Salary Cap To Date$29,106,880
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$49,598,760
Farm Estimated Season Revenue$0
Pro Remaining Season Days76
Pro Expenses Per Days$727,672
Pro Estimated Expenses$55,303,072
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$55,303,072
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$7,831,339
Projected Bank Account$2,127,027

Pro Players Salaries

Dougie Hamilton $12,600,000 (4)
-Salary Remaining : $8,255,172
Gabriel Landeskog $7,500,000 (3)
-Salary Remaining : $4,913,793
Marc-Edouard Vlasic $7,250,000 (4)
-Salary Remaining : $4,750,000
Jaden Schwartz $7,000,000 (4)
-Salary Remaining : $4,586,207
Tyler Myers $7,000,000 (2)
-Salary Remaining : $4,586,207
Andrei Kuzmenko $5,500,000 (4)
-Salary Remaining : $3,603,448
Philip Broberg $4,580,917 (5)
-Salary Remaining : $3,001,290
T.J. Oshie $4,500,000 (3)
-Salary Remaining : $2,948,276
Carter Hart $4,479,000 (4)
-Salary Remaining : $2,934,517
Jesperi Kotkaniemi $4,000,000 (2)
-Salary Remaining : $2,620,690
Anthony Duclair $3,500,000 (5)
-Salary Remaining : $2,293,103
Joel Armia $3,000,000 (3)
-Salary Remaining : $1,965,517
Brayden McNabb $2,200,000 (5)
-Salary Remaining : $1,441,379
Jonathan Toews $2,000,000 (5)
-Salary Remaining : $1,310,345
Erik Johnson $1,000,000 (3)
-Salary Remaining : $655,172
Maxim Tsyplakov $950,000 (1)
-Salary Remaining : $622,414
Simon Edvinsson $925,000 (1)
-Salary Remaining : $606,034
Carter Verhaeghe $900,000 (1)
-Salary Remaining : $589,655
David Rittich $875,000 (4)
-Salary Remaining : $573,276
Noah Gregor $850,000 (5)
-Salary Remaining : $556,897
Matt Kiersted $775,000 (5)
-Salary Remaining : $507,759
Lucas Carlsson $775,000 (4)
-Salary Remaining : $507,759
Daniil Miromanov $750,000 (3)
-Salary Remaining : $491,379
Calvin Pickard $750,000 (3)
-Salary Remaining : $491,379
Corey Perry $750,000 (2)
-Salary Remaining : $491,379
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 - 4 810 - 80,17%
Level 2: 5000 - $75 - 4 144 - 82,89%
Level 3: 3000 - $50 - 2 936 - 97,87%
Level 4: 4000 - $30 - 3 957 - 98,91%
Luxury : 2000 - $175 - 1 701 - 85,07%
Total Capacity :20000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 0 - 0,00%
Farm Level 2: 1000 - $0 - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %17 549 - 87,74%
Average Income per Game$1,693,865
Year to Date Revenue$18,632,512
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$29,865,520
Farm Year To Date Expenses$0
Pro Salary Cap To Date$29,865,520
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$50,815,942
Farm Estimated Season Revenue$0
Pro Remaining Season Days76
Pro Expenses Per Days$746,638
Pro Estimated Expenses$56,744,488
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$56,744,488
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$43,349,804
Projected Bank Account$37,421,258

Pro Players Salaries

Artemi Panarin $12,500,000 (3)
-Salary Remaining : $8,189,655
Connor McDavid $11,000,000 (4)
-Salary Remaining : $7,206,897
Aaron Ekblad $6,000,000 (3)
-Salary Remaining : $3,931,034
Neal Pionk $6,000,000 (5)
-Salary Remaining : $3,931,034
William Karlsson $5,600,000 (5)
-Salary Remaining : $3,668,966
Filip Hronek $5,500,000 (4)
-Salary Remaining : $3,603,448
Darcy Kuemper $5,500,000 (2)
-Salary Remaining : $3,603,448
Mats Zuccarello $5,000,000 (2)
-Salary Remaining : $3,275,862
Teuvo Teravainen $4,250,000 (1)
-Salary Remaining : $2,784,483
Yanni Gourde $4,100,000 (1)
-Salary Remaining : $2,686,207
Ben Chiarot $3,500,000 (1)
-Salary Remaining : $2,293,103
Alexandar Georgiev $2,650,000 (2)
-Salary Remaining : $1,736,207
Casey Cizikas $2,500,000 (2)
-Salary Remaining : $1,637,931
Stuart Skinner $2,500,000 (5)
-Salary Remaining : $1,637,931
Luke Kunin $2,500,000 (3)
-Salary Remaining : $1,637,931
Eeli Tolvanen $1,450,000 (1)
-Salary Remaining : $950,000
Jordan Spence $1,300,000 (3)
-Salary Remaining : $851,724
Logan Stankoven $867,500 (2)
-Salary Remaining : $568,362
Luke Evangelista $842,500 (1)
-Salary Remaining : $551,983
Mark Giordano $800,000 (3)
-Salary Remaining : $524,138
Chad Ruhwedel $750,000 (1)
-Salary Remaining : $491,379
Kiefer Sherwood $750,000 (1)
-Salary Remaining : $491,379
Jaret Anderson-Dolan $750,000 (1)
-Salary Remaining : $491,379
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 - 4 986 - 83,09%
Level 2: 5000 - $75 - 4 037 - 80,73%
Level 3: 3000 - $50 - 2 932 - 97,73%
Level 4: 4000 - $30 - 3 924 - 98,11%
Luxury : 2000 - $175 - 1 739 - 86,93%
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 Left29
Average Attendance - %17 617 - 88,08%
Average Income per Game$1,712,329
Year to Date Revenue$20,547,950
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$29,318,960
Farm Year To Date Expenses$0
Pro Salary Cap To Date$29,318,960
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$49,657,546
Farm Estimated Season Revenue$0
Pro Remaining Season Days76
Pro Expenses Per Days$732,974
Pro Estimated Expenses$55,706,024
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$55,706,024
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$12,726,282
Projected Bank Account$6,677,804

Pro Players Salaries

Patrik Laine $9,100,000 (5)
-Salary Remaining : $5,962,069
Mark Stone $8,000,000 (3)
-Salary Remaining : $5,241,379
Cale Makar $8,000,000 (2)
-Salary Remaining : $5,241,379
Aleksander Barkov $7,750,000 (2)
-Salary Remaining : $5,077,586
Zach Hyman $7,650,000 (2)
-Salary Remaining : $5,012,069
Sebastian Aho $6,025,000 (4)
-Salary Remaining : $3,947,414
Darnell Nurse $5,600,000 (2)
-Salary Remaining : $3,668,966
Justin Faulk $4,750,000 (5)
-Salary Remaining : $3,112,069
Cam Fowler $4,750,000 (2)
-Salary Remaining : $3,112,069
J.T. Miller $4,500,000 (1)
-Salary Remaining : $2,948,276
Jason Robertson $4,500,000 (3)
-Salary Remaining : $2,948,276
Elvis Merzlikins $4,000,000 (1)
-Salary Remaining : $2,620,690
Austin Watson $1,500,000 (2)
-Salary Remaining : $982,759
Beck Malenstyn $1,350,000 (5)
-Salary Remaining : $884,483
Thatcher Demko $1,200,000 (1)
-Salary Remaining : $786,207
Garnet Hathaway $1,200,000 (3)
-Salary Remaining : $786,207
Travis Hamonic $1,100,000 (3)
-Salary Remaining : $720,690
Trevor van Riemsdyk $900,000 (2)
-Salary Remaining : $589,655
Sam Carrick $850,000 (1)
-Salary Remaining : $556,897
Curtis Lazar $800,000 (2)
-Salary Remaining : $524,138
Nic Dowd $750,000 (1)
-Salary Remaining : $491,379
Alexander Edler $750,000 (3)
-Salary Remaining : $491,379
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 - 4 858 - 80,96%
Level 2: 5000 - $75 - 4 144 - 82,87%
Level 3: 3000 - $51 - 2 597 - 86,58%
Level 4: 4000 - $30 - 3 956 - 98,90%
Luxury : 2000 - $175 - 1 753 - 87,63%
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 Left29
Average Attendance - %17 307 - 86,54%
Average Income per Game$1,692,989
Year to Date Revenue$20,315,871
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$29,592,744
Farm Year To Date Expenses$0
Pro Salary Cap To Date$29,592,744
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$49,096,688
Farm Estimated Season Revenue$0
Pro Remaining Season Days76
Pro Expenses Per Days$741,101
Pro Estimated Expenses$56,323,676
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$56,323,676
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$89,866,302
Projected Bank Account$82,639,314

Pro Players Salaries

Andrei Vasilevskiy $9,000,000 (4)
-Salary Remaining : $5,896,552
Jamie Benn $8,500,000 (1)
-Salary Remaining : $5,568,966
Evgeni Malkin $8,000,000 (3)
-Salary Remaining : $5,241,379
Chandler Stephenson $6,250,000 (5)
-Salary Remaining : $4,094,828
Casey Mittelstadt $5,750,000 (5)
-Salary Remaining : $3,767,241
Mikael Backlund $5,350,000 (2)
-Salary Remaining : $3,505,172
Noah Hanifin $4,950,000 (3)
-Salary Remaining : $3,243,103
Alex Tuch $4,750,000 (3)
-Salary Remaining : $3,112,069
J.T. Compher $4,500,000 (2)
-Salary Remaining : $2,948,276
Marcus Pettersson $4,025,175 (3)
-Salary Remaining : $2,637,184
Ilya Lyubushkin $4,000,000 (5)
-Salary Remaining : $2,620,690
Kevin Fiala $3,500,000 (1)
-Salary Remaining : $2,293,103
Jalen Chatfield $3,375,000 (5)
-Salary Remaining : $2,211,207
Connor Brown $2,800,000 (1)
-Salary Remaining : $1,834,483
Radko Gudas $2,500,000 (2)
-Salary Remaining : $1,637,931
Blake Lizotte $1,675,000 (4)
-Salary Remaining : $1,097,414
Colin Blackwell $1,200,000 (3)
-Salary Remaining : $786,207
Justin Danforth $975,000 (2)
-Salary Remaining : $638,793
Matt Nieto $900,000 (4)
-Salary Remaining : $589,655
Emil Andrae $892,500 (2)
-Salary Remaining : $584,741
Sam Malinski $850,000 (4)
-Salary Remaining : $556,897
Jet Greaves $775,000 (2)
-Salary Remaining : $507,759
Darren Raddysh $750,000 (3)
-Salary Remaining : $491,379
Nathan Walker $700,000 (1)
-Salary Remaining : $458,621
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 - 5 946 - 91,47%
Level 2: 5500 - $72 - 4 979 - 90,53%
Level 3: 3500 - $50 - 3 015 - 86,15%
Level 4: 4500 - $30 - 4 039 - 89,75%
Luxury : 2000 - $160 - 1 984 - 99,20%
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 - %19 962 - 90,74%
Average Income per Game$1,890,841
Year to Date Revenue$20,799,256
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$15,681,040
Farm Year To Date Expenses$0
Pro Salary Cap To Date$15,681,040
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$56,725,244
Farm Estimated Season Revenue$0
Pro Remaining Season Days76
Pro Expenses Per Days$392,026
Pro Estimated Expenses$29,793,976
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$29,793,976
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$145,373,246
Projected Bank Account$172,304,514

Pro Players Salaries

Martin Jones $5,500,000 (2)
-Salary Remaining : $3,603,448
Calvin de Haan $5,400,000 (2)
-Salary Remaining : $3,537,931
David Perron $5,150,000 (4)
-Salary Remaining : $3,374,138
Ryan Strome $5,000,000 (5)
-Salary Remaining : $3,275,862
Nicolas Roy $3,500,000 (4)
-Salary Remaining : $2,293,103
Justin Holl $3,400,000 (2)
-Salary Remaining : $2,227,586
Kasperi Kapanen $3,200,000 (3)
-Salary Remaining : $2,096,552
Tanner Pearson $2,500,000 (2)
-Salary Remaining : $1,637,931
Justin Barron $1,100,000 (3)
-Salary Remaining : $720,690
Josh Brown $1,000,000 (1)
-Salary Remaining : $655,172
Scott Wedgewood $1,000,000 (4)
-Salary Remaining : $655,172
Mackenzie MacEachern $900,000 (1)
-Salary Remaining : $589,655
Josh Archibald $900,000 (1)
-Salary Remaining : $589,655
Joe Veleno $825,000 (2)
-Salary Remaining : $540,517
Brayden Pachal $800,000 (1)
-Salary Remaining : $524,138
Walker Duehr $775,000 (4)
-Salary Remaining : $507,759
Joel Hanley $775,000 (2)
-Salary Remaining : $507,759
Jesse Puljujarvi $775,000 (5)
-Salary Remaining : $507,759
Marc Gatcomb $775,000 (1)
-Salary Remaining : $507,759
Zach Whitecloud $750,000 (2)
-Salary Remaining : $491,379
Alexandre Carrier $750,000 (3)
-Salary Remaining : $491,379
Ryan Lomberg $700,000 (1)
-Salary Remaining : $458,621
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 - 4 978 - 77,77%
Level 2: 5400 - $75 - 4 085 - 75,65%
Level 3: 3400 - $50 - 3 091 - 90,92%
Level 4: 4400 - $30 - 3 901 - 88,65%
Luxury : 2400 - $175 - 1 698 - 70,74%
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 - %17 752 - 80,69%
Average Income per Game$1,716,020
Year to Date Revenue$18,876,224
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$46,512,500
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$15,784,922
Farm Year To Date Expenses$0
Pro Salary Cap To Date$15,784,922
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$51,480,611
Farm Estimated Season Revenue$0
Pro Remaining Season Days76
Pro Expenses Per Days$400,970
Pro Estimated Expenses$30,473,720
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$30,473,720
Season Salary Cap$46,512,500
Estimate Under Maximum Salary Cap of $88,000,000$41,487,500
Estimate Over Minimum Salary Cap of $44,000,000 $2,512,500
Current Bank Account$93,607,529
Projected Bank Account$114,614,420

Pro Players Salaries

Jeff Petry $7,500,000 (1)
-Salary Remaining : $4,913,793
Andrew Mangiapane $5,800,000 (3)
-Salary Remaining : $3,800,000
Vladimir Tarasenko $5,000,000 (3)
-Salary Remaining : $3,275,862
Scott Mayfield $3,500,000 (3)
-Salary Remaining : $2,293,103
Matias Maccelli $3,000,000 (2)
-Salary Remaining : $1,965,517
J.J. Moser $2,700,000 (2)
-Salary Remaining : $1,768,966
Trent Frederic $2,300,000 (4)
-Salary Remaining : $1,506,897
Jake Allen $2,000,000 (2)
-Salary Remaining : $1,310,345
Jack Drury $1,775,000 (2)
-Salary Remaining : $1,162,931
Nick Ritchie $1,700,000 (2)
-Salary Remaining : $1,113,793
Troy Stecher $1,200,000 (1)
-Salary Remaining : $786,207
Matthew Benning $1,000,000 (1)
-Salary Remaining : $655,172
William Carrier $1,000,000 (1)
-Salary Remaining : $655,172
Josh Doan $925,000 (2)
-Salary Remaining : $606,034
Emil Lilleberg $870,000 (1)
-Salary Remaining : $570,000
Elmer Soderblom $842,500 (1)
-Salary Remaining : $551,983
Pierre-Olivier Joseph $800,000 (1)
-Salary Remaining : $524,138
Joel Kiviranta $775,000 (5)
-Salary Remaining : $507,759
Valtteri Puustinen $775,000 (4)
-Salary Remaining : $507,759
Martin Pospisil $775,000 (1)
-Salary Remaining : $507,759
Samuel Helenius $775,000 (2)
-Salary Remaining : $507,759
Philipp Kurashev $750,000 (1)
-Salary Remaining : $491,379
Daniil Tarasov $750,000 (1)
-Salary Remaining : $491,379
Total Pro Players23
Salary Commitment
Year 2025 : $46,512,500
Year 2026 : $31,025,000
Year 2027 : $18,150,000
Year 2028 : $3,850,000
Salary Average Commitment
Year 2025 : $46,512,500
Year 2026 : $31,025,000
Year 2027 : $18,150,000
Year 2028 : $3,850,000
Salary Cap with 1 Way Contract
Year 2025 : $46,512,500
Year 2026 : $31,025,000
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
Michael Milne $87,000 (1)
Salary Remaining : $87,000
Nikke Kokko $87,000 (3)
Salary Remaining : $87,000
Ondrej Pavel $87,000 (4)
Salary Remaining : $87,000
Nicolas Beaudin $83,250 (1)
Salary Remaining : $83,250
Nikolai Knyzhov $83,000 (2)
Salary Remaining : $83,000
Akil Thomas $77,500 (2)
Salary Remaining : $77,500
Nathan Smith $77,500 (5)
Salary Remaining : $77,500
Callahan Burke $77,500 (4)
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 Players17
Salary Commitment
Year 2025 : $2,144,750
Year 2026 : $1,392,000
Year 2027 : $329,000
Year 2028 : $242,000
Salary Average Commitment
Year 2025 : $2,144,750
Year 2026 : $1,392,000
Year 2027 : $329,000
Year 2028 : $242,000

New Jersey Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameCherry Hill Arena
Level 1: 6000 - $100 - 4 880 - 81,33%
Level 2: 5000 - $75 - 4 178 - 83,55%
Level 3: 3000 - $50 - 2 948 - 98,26%
Level 4: 4000 - $30 - 3 896 - 97,40%
Luxury : 2000 - $175 - 1 657 - 82,83%
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 - %17 558 - 87,79%
Average Income per Game$1,694,365
Year to Date Revenue$18,638,019
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$25,328,040
Farm Year To Date Expenses$0
Pro Salary Cap To Date$25,328,040
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$50,830,961
Farm Estimated Season Revenue$0
Pro Remaining Season Days76
Pro Expenses Per Days$633,201
Pro Estimated Expenses$48,123,276
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$48,123,276
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$43,077,691
Projected Bank Account$45,785,376

Pro Players Salaries

Erik Karlsson $12,000,000 (2)
-Salary Remaining : $7,862,069
Jared Spurgeon $8,000,000 (4)
-Salary Remaining : $5,241,379
Brendan Gallagher $8,000,000 (4)
-Salary Remaining : $5,241,379
Sean Monahan $7,000,000 (5)
-Salary Remaining : $4,586,207
Filip Forsberg $6,000,000 (1)
-Salary Remaining : $3,931,034
Kyle Okposo $6,000,000 (1)
-Salary Remaining : $3,931,034
Cam Talbot $4,000,000 (2)
-Salary Remaining : $2,620,690
Bo Horvat $3,500,000 (1)
-Salary Remaining : $2,293,103
Gustav Nyquist $3,185,000 (5)
-Salary Remaining : $2,086,724
Dmitry Kulikov $2,250,000 (2)
-Salary Remaining : $1,474,138
Conor Sheary $2,000,000 (5)
-Salary Remaining : $1,310,345
Casey DeSmith $1,900,000 (4)
-Salary Remaining : $1,244,828
Cam York $1,600,000 (3)
-Salary Remaining : $1,048,276
Logan Stanley $1,000,000 (5)
-Salary Remaining : $655,172
Owen Pickering $950,000 (3)
-Salary Remaining : $622,414
Marat Khusnutdinov $925,000 (1)
-Salary Remaining : $606,034
Henry Thrun $925,000 (1)
-Salary Remaining : $606,034
Connor Zary $925,000 (1)
-Salary Remaining : $606,034
Max Pacioretty $873,770 (5)
-Salary Remaining : $572,470
Ville Ottavainen $867,500 (2)
-Salary Remaining : $568,362
Jakob Pelletier $800,000 (2)
-Salary Remaining : $524,138
Andreas Englund $750,000 (3)
-Salary Remaining : $491,379
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 - 4 963 - 77,55%
Level 2: 5400 - $75 - 4 175 - 77,31%
Level 3: 3400 - $50 - 3 083 - 90,69%
Level 4: 4400 - $30 - 4 203 - 95,52%
Luxury : 2400 - $175 - 1 729 - 72,05%
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 - %18 153 - 82,51%
Average Income per Game$1,740,335
Year to Date Revenue$19,143,688
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$63,657,500
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$21,950,880
Farm Year To Date Expenses$0
Pro Salary Cap To Date$21,950,880
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$52,210,058
Farm Estimated Season Revenue$0
Pro Remaining Season Days76
Pro Expenses Per Days$548,772
Pro Estimated Expenses$41,706,672
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$41,706,672
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$98,079,924
Projected Bank Account$108,583,310

Pro Players Salaries

Alex DeBrincat $8,250,000 (4)
-Salary Remaining : $5,405,172
Jordan Binnington $7,500,000 (5)
-Salary Remaining : $4,913,793
Sean Durzi $7,100,000 (5)
-Salary Remaining : $4,651,724
Ryan Ellis $5,300,000 (3)
-Salary Remaining : $3,472,414
Ryan Lindgren $4,500,000 (5)
-Salary Remaining : $2,948,276
Torey Krug $4,000,000 (1)
-Salary Remaining : $2,620,690
Marc-Andre Fleury $3,500,000 (2)
-Salary Remaining : $2,293,103
Dmitry Orlov $3,300,000 (3)
-Salary Remaining : $2,162,069
Andrew Peeke $2,750,000 (5)
-Salary Remaining : $1,801,724
Cody Glass $2,500,000 (1)
-Salary Remaining : $1,637,931
Warren Foegele $2,100,000 (2)
-Salary Remaining : $1,375,862
Zach Parise $2,000,000 (1)
-Salary Remaining : $1,310,345
John Marino $1,750,000 (2)
-Salary Remaining : $1,146,552
Brett Howden $1,650,000 (5)
-Salary Remaining : $1,081,034
David Kampf $1,400,000 (2)
-Salary Remaining : $917,241
Lukas Reichel $1,100,000 (4)
-Salary Remaining : $720,690
Tomas Nosek $1,000,000 (4)
-Salary Remaining : $655,172
Ryker Evans $925,000 (1)
-Salary Remaining : $606,034
William Eklund $832,500 (2)
-Salary Remaining : $545,431
Thomas Novak $750,000 (3)
-Salary Remaining : $491,379
Kevin Gravel $750,000 (3)
-Salary Remaining : $491,379
Nico Sturm $700,000 (1)
-Salary Remaining : $458,621
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 - 4 934 - 82,24%
Level 2: 5000 - $75 - 4 184 - 83,68%
Level 3: 3000 - $50 - 2 960 - 98,65%
Level 4: 4000 - $30 - 3 911 - 97,77%
Luxury : 2000 - $175 - 1 786 - 89,28%
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 Left29
Average Attendance - %17 774 - 88,87%
Average Income per Game$1,731,252
Year to Date Revenue$20,775,019
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$30,212,636
Farm Year To Date Expenses$0
Pro Salary Cap To Date$30,212,636
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$50,206,296
Farm Estimated Season Revenue$0
Pro Remaining Season Days76
Pro Expenses Per Days$754,734
Pro Estimated Expenses$57,359,784
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$57,359,784
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$2,997,009
Projected Bank Account($4,156,479)

Pro Players Salaries

Mikhail Sergachev $11,050,000 (3)
-Salary Remaining : $7,239,655
John Tavares $9,350,000 (2)
-Salary Remaining : $6,125,862
Jesper Bratt $9,000,000 (3)
-Salary Remaining : $5,896,552
Alex Pietrangelo $8,000,000 (3)
-Salary Remaining : $5,241,379
Vincent Trocheck $6,375,000 (5)
-Salary Remaining : $4,176,724
Andrei Svechnikov $6,000,000 (2)
-Salary Remaining : $3,931,034
Travis Konecny $6,000,000 (4)
-Salary Remaining : $3,931,034
Travis Sanheim $5,350,000 (3)
-Salary Remaining : $3,505,172
Tom Wilson $4,100,000 (3)
-Salary Remaining : $2,686,207
Eetu Luostarinen $3,500,000 (5)
-Salary Remaining : $2,293,103
Mario Ferraro $3,250,000 (3)
-Salary Remaining : $2,129,310
Yegor Sharangovich $3,100,000 (5)
-Salary Remaining : $2,031,034
Jacob Middleton $2,800,000 (3)
-Salary Remaining : $1,834,483
Philipp Grubauer $2,750,000 (1)
-Salary Remaining : $1,801,724
Ivan Barbashev $1,900,000 (2)
-Salary Remaining : $1,244,828
Taylor Raddysh $1,000,000 (5)
-Salary Remaining : $655,172
Mattias Samuelsson $925,000 (2)
-Salary Remaining : $606,034
Evgeny Svechnikov $874,125 (1)
-Salary Remaining : $572,703
Alex Turcotte $775,000 (3)
-Salary Remaining : $507,759
Ukko-Pekka Luukkonen $750,000 (1)
-Salary Remaining : $491,379
Mark Jankowski $700,000 (1)
-Salary Remaining : $458,621
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 - 4 841 - 80,69%
Level 2: 5000 - $75 - 4 035 - 80,70%
Level 3: 3000 - $50 - 2 930 - 97,65%
Level 4: 4000 - $30 - 3 906 - 97,66%
Luxury : 2000 - $175 - 1 689 - 84,45%
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 Left29
Average Attendance - %17 401 - 87,01%
Average Income per Game$1,682,483
Year to Date Revenue$20,189,793
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$84,430,000
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$29,113,800
Farm Year To Date Expenses$0
Pro Salary Cap To Date$29,113,800
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$48,792,000
Farm Estimated Season Revenue$0
Pro Remaining Season Days76
Pro Expenses Per Days$727,845
Pro Estimated Expenses$55,316,220
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$55,316,220
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$38,795,887
Projected Bank Account$32,271,667

Pro Players Salaries

Alex Ovechkin $12,500,000 (1)
-Salary Remaining : $8,189,655
Charlie McAvoy $11,000,000 (4)
-Salary Remaining : $7,206,897
Sean Couturier $9,000,000 (4)
-Salary Remaining : $5,896,552
Trevor Zegras $5,750,000 (3)
-Salary Remaining : $3,767,241
Jamie Oleksiak $5,500,000 (5)
-Salary Remaining : $3,603,448
Connor Murphy $5,150,000 (5)
-Salary Remaining : $3,374,138
Samuel Girard $5,000,000 (5)
-Salary Remaining : $3,275,862
Linus Ullmark $4,500,000 (5)
-Salary Remaining : $2,948,276
Nick Foligno $4,000,000 (4)
-Salary Remaining : $2,620,690
Bowen Byram $3,080,000 (3)
-Salary Remaining : $2,017,931
Patrick Kane $2,750,000 (4)
-Salary Remaining : $1,801,724
Dante Fabbro $2,500,000 (5)
-Salary Remaining : $1,637,931
Robert Thomas $2,400,000 (1)
-Salary Remaining : $1,572,414
Jaroslav Halak $1,500,000 (3)
-Salary Remaining : $982,759
James Reimer $1,000,000 (5)
-Salary Remaining : $655,172
Logan Cooley $950,000 (2)
-Salary Remaining : $622,414
Matthew Knies $925,000 (1)
-Salary Remaining : $606,034
Dylan Guenther $925,000 (1)
-Salary Remaining : $606,034
Kaiden Guhle $925,000 (1)
-Salary Remaining : $606,034
Mason Lohrei $925,000 (1)
-Salary Remaining : $606,034
Fedor Svechkov $925,000 (2)
-Salary Remaining : $606,034
Ty Dellandrea $900,000 (2)
-Salary Remaining : $589,655
Yegor Chinakhov $800,000 (3)
-Salary Remaining : $524,138
Shane Pinto $775,000 (2)
-Salary Remaining : $507,759
Ryan Poehling $750,000 (1)
-Salary Remaining : $491,379
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 - 4 839 - 75,60%
Level 2: 5400 - $75 - 4 163 - 77,09%
Level 3: 3400 - $50 - 2 954 - 86,88%
Level 4: 4400 - $30 - 3 978 - 90,41%
Luxury : 2400 - $175 - 1 748 - 72,84%
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 Left29
Average Attendance - %17 682 - 80,37%
Average Income per Game$1,711,328
Year to Date Revenue$20,535,933
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$29,478,134
Farm Year To Date Expenses$0
Pro Salary Cap To Date$29,478,134
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$49,628,505
Farm Estimated Season Revenue$0
Pro Remaining Season Days76
Pro Expenses Per Days$736,199
Pro Estimated Expenses$55,951,124
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$55,951,124
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$60,820,623
Projected Bank Account$54,498,004

Pro Players Salaries

Drew Doughty $11,000,000 (2)
-Salary Remaining : $7,206,897
Nathan MacKinnon $6,850,000 (2)
-Salary Remaining : $4,487,931
Phillip Danault $6,750,000 (5)
-Salary Remaining : $4,422,414
Mark Scheifele $6,000,000 (4)
-Salary Remaining : $3,931,034
William Nylander $6,000,000 (3)
-Salary Remaining : $3,931,034
Jonathan Drouin $5,550,000 (2)
-Salary Remaining : $3,636,207
Brandon Saad $5,500,000 (4)
-Salary Remaining : $3,603,448
Andre Burakovsky $5,400,000 (2)
-Salary Remaining : $3,537,931
Frederik Andersen $5,000,000 (1)
-Salary Remaining : $3,275,862
Anthony Beauvillier $4,150,000 (4)
-Salary Remaining : $2,718,966
Shayne Gostisbehere $4,000,000 (5)
-Salary Remaining : $2,620,690
Nikita Zadorov $3,750,000 (2)
-Salary Remaining : $2,456,897
Tyson Barrie $3,750,000 (1)
-Salary Remaining : $2,456,897
Brenden Dillon $3,100,000 (2)
-Salary Remaining : $2,031,034
Fabian Zetterlund $1,500,000 (5)
-Salary Remaining : $982,759
Mackenzie Blackwood $1,475,000 (1)
-Salary Remaining : $966,379
Philip Tomasino $925,000 (5)
-Salary Remaining : $606,034
Will Borgen $900,000 (2)
-Salary Remaining : $589,655
Isac Lundestrom $874,125 (1)
-Salary Remaining : $572,703
Ty Smith $775,000 (2)
-Salary Remaining : $507,759
Alexei Toropchenko $750,000 (1)
-Salary Remaining : $491,379
Michael McCarron $700,000 (1)
-Salary Remaining : $458,621
Parker Kelly $700,000 (1)
-Salary Remaining : $458,621
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 - 4 884 - 81,39%
Level 2: 5000 - $75 - 4 055 - 81,11%
Level 3: 3000 - $52 - 2 486 - 82,88%
Level 4: 4000 - $30 - 3 932 - 98,29%
Luxury : 2000 - $175 - 1 777 - 88,85%
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 - %17 134 - 85,67%
Average Income per Game$1,688,420
Year to Date Revenue$18,572,615
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$29,454,517
Farm Year To Date Expenses$0
Pro Salary Cap To Date$29,454,517
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$50,652,586
Farm Estimated Season Revenue$0
Pro Remaining Season Days76
Pro Expenses Per Days$750,431
Pro Estimated Expenses$57,032,756
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$57,032,756
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$52,803,404
Projected Bank Account$46,423,234

Pro Players Salaries

Jack Eichel $10,000,000 (3)
-Salary Remaining : $6,551,724
Connor Hellebuyck $10,000,000 (5)
-Salary Remaining : $6,551,724
Brent Burns $7,500,000 (1)
-Salary Remaining : $4,913,793
Jakob Chychrun $7,000,000 (5)
-Salary Remaining : $4,586,207
Bryan Rust $6,100,000 (3)
-Salary Remaining : $3,996,552
Charlie Coyle $6,000,000 (2)
-Salary Remaining : $3,931,034
Jonathan Marchessault $5,000,000 (2)
-Salary Remaining : $3,275,862
Alex Killorn $4,450,000 (1)
-Salary Remaining : $2,915,517
Nazem Kadri $4,000,000 (2)
-Salary Remaining : $2,620,690
Josh Manson $4,000,000 (4)
-Salary Remaining : $2,620,690
Jordan Greenway $3,500,000 (4)
-Salary Remaining : $2,293,103
Sidney Crosby $3,000,000 (3)
-Salary Remaining : $1,965,517
Pius Suter $2,750,000 (2)
-Salary Remaining : $1,801,724
Jordan Martinook $2,700,000 (4)
-Salary Remaining : $1,768,966
Vladislav Gavrikov $2,550,000 (2)
-Salary Remaining : $1,670,690
Devon Toews $2,350,000 (1)
-Salary Remaining : $1,539,655
Matt Roy $2,000,000 (2)
-Salary Remaining : $1,310,345
Artyom Zub $1,750,000 (2)
-Salary Remaining : $1,146,552
Zack Bolduc $925,000 (2)
-Salary Remaining : $606,034
Joel Hofer $775,000 (2)
-Salary Remaining : $507,759
Frederick Gaudreau $700,000 (1)
-Salary Remaining : $458,621
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 - 5 971 - 93,29%
Level 2: 5400 - $72 - 4 935 - 91,39%
Level 3: 3400 - $55 - 2 314 - 68,07%
Level 4: 4400 - $35 - 2 907 - 66,08%
Luxury : 2400 - $160 - 2 075 - 86,45%
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 Left30
Average Attendance - %18 202 - 82,74%
Average Income per Game$1,854,430
Year to Date Revenue$20,398,734
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$29,934,504
Farm Year To Date Expenses$0
Pro Salary Cap To Date$29,934,504
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$55,632,911
Farm Estimated Season Revenue$0
Pro Remaining Season Days76
Pro Expenses Per Days$748,060
Pro Estimated Expenses$56,852,560
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$56,852,560
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$187,425,721
Projected Bank Account$186,206,072

Pro Players Salaries

Mika Zibanejad $10,500,000 (5)
-Salary Remaining : $6,879,310
Roman Josi $9,000,000 (4)
-Salary Remaining : $5,896,552
Victor Hedman $8,000,000 (2)
-Salary Remaining : $5,241,379
David Pastrnak $6,400,000 (3)
-Salary Remaining : $4,193,103
Alec Martinez $5,750,000 (4)
-Salary Remaining : $3,767,241
Brock Nelson $5,200,000 (3)
-Salary Remaining : $3,406,897
Jason Zucker $5,200,000 (3)
-Salary Remaining : $3,406,897
Kyle Connor $5,000,000 (3)
-Salary Remaining : $3,275,862
Brett Pesce $4,025,000 (1)
-Salary Remaining : $2,637,069
Jacob Markstrom $4,000,000 (2)
-Salary Remaining : $2,620,690
Mikael Granlund $3,750,000 (1)
-Salary Remaining : $2,456,897
Roope Hintz $3,000,000 (2)
-Salary Remaining : $1,965,517
Mattias Ekholm $3,000,000 (1)
-Salary Remaining : $1,965,517
Alex Wennberg $2,250,000 (1)
-Salary Remaining : $1,474,138
Sean Walker $2,000,000 (1)
-Salary Remaining : $1,310,345
Peyton Krebs $1,450,000 (3)
-Salary Remaining : $950,000
Morgan Barron $1,400,000 (5)
-Salary Remaining : $917,241
Ryan Hartman $1,100,000 (2)
-Salary Remaining : $720,690
Arvid Soderblom $925,000 (1)
-Salary Remaining : $606,034
Emil Heineman $925,000 (1)
-Salary Remaining : $606,034
Jonatan Berggren $825,000 (5)
-Salary Remaining : $540,517
Juuso Parssinen $775,000 (3)
-Salary Remaining : $507,759
Oskar Back $775,000 (2)
-Salary Remaining : $507,759
Jesper Boqvist $775,000 (5)
-Salary Remaining : $507,759
Jason Demers $750,000 (3)
-Salary Remaining : $491,379
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 - 4 958 - 77,47%
Level 2: 5400 - $75 - 4 069 - 75,35%
Level 3: 3400 - $50 - 2 973 - 87,43%
Level 4: 4400 - $30 - 3 962 - 90,05%
Luxury : 2400 - $175 - 1 720 - 71,67%
Total Capacity :22000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 0 - 0,00%
Farm Level 2: 1000 - $0 - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %17 682 - 80,37%
Average Income per Game$1,711,835
Year to Date Revenue$18,830,180
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$24,648,510
Farm Year To Date Expenses$0
Pro Salary Cap To Date$24,648,510
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$51,355,036
Farm Estimated Season Revenue$0
Pro Remaining Season Days76
Pro Expenses Per Days$614,591
Pro Estimated Expenses$46,708,916
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$46,708,916
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$65,078,876
Projected Bank Account$69,724,996

Pro Players Salaries

Anders Lee $9,000,000 (2)
-Salary Remaining : $5,896,552
Jake Sanderson $8,050,000 (4)
-Salary Remaining : $5,274,138
Alex Vlasic $6,000,000 (1)
-Salary Remaining : $3,931,034
Nate Schmidt $6,000,000 (2)
-Salary Remaining : $3,931,034
Reilly Smith $5,750,000 (3)
-Salary Remaining : $3,767,241
Marcus Foligno $5,000,000 (5)
-Salary Remaining : $3,275,862
Nino Niederreiter $4,000,000 (4)
-Salary Remaining : $2,620,690
Thomas Harley $3,500,000 (3)
-Salary Remaining : $2,293,103
Brett Kulak $3,250,000 (3)
-Salary Remaining : $2,129,310
Mathieu Joseph $2,700,000 (4)
-Salary Remaining : $1,768,966
Cal Clutterbuck $2,500,000 (1)
-Salary Remaining : $1,637,931
Alex Nedeljkovic $2,500,000 (2)
-Salary Remaining : $1,637,931
Alexis Lafreniere $2,000,000 (3)
-Salary Remaining : $1,310,345
Ilya Samsonov $1,800,000 (3)
-Salary Remaining : $1,179,310
Mattias Janmark $1,000,000 (4)
-Salary Remaining : $655,172
Drew O'Connor $925,000 (5)
-Salary Remaining : $606,034
Nick Bjugstad $900,000 (2)
-Salary Remaining : $589,655
Tanner Jeannot $850,000 (3)
-Salary Remaining : $556,897
Colin White $850,000 (5)
-Salary Remaining : $556,897
Jake Evans $800,000 (2)
-Salary Remaining : $524,138
Nick Cousins $800,000 (5)
-Salary Remaining : $524,138
Tyler Tucker $800,000 (2)
-Salary Remaining : $524,138
Cole Smith $792,500 (1)
-Salary Remaining : $519,224
John Ludvig $775,000 (2)
-Salary Remaining : $507,759
Zach Bogosian $750,000 (2)
-Salary Remaining : $491,379
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 - 4 867 - 76,05%
Level 2: 5400 - $75 - 4 145 - 76,76%
Level 3: 3400 - $50 - 2 981 - 87,69%
Level 4: 4400 - $30 - 4 040 - 91,81%
Luxury : 2400 - $175 - 1 693 - 70,54%
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 Left29
Average Attendance - %17 726 - 80,57%
Average Income per Game$1,705,118
Year to Date Revenue$20,461,410
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$29,883,804
Farm Year To Date Expenses$0
Pro Salary Cap To Date$29,883,804
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$49,448,408
Farm Estimated Season Revenue$0
Pro Remaining Season Days76
Pro Expenses Per Days$745,802
Pro Estimated Expenses$56,680,952
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$56,680,952
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$139,359,444
Projected Bank Account$132,126,900

Pro Players Salaries

Pierre-Luc Dubois $11,250,000 (5)
-Salary Remaining : $7,370,690
Jordan Kyrou $10,900,000 (5)
-Salary Remaining : $7,141,379
Timo Meier $10,000,000 (3)
-Salary Remaining : $6,551,724
Rasmus Ristolainen $5,400,000 (1)
-Salary Remaining : $3,537,931
Lawson Crouse $4,600,000 (4)
-Salary Remaining : $3,013,793
Nick Schmaltz $4,500,000 (3)
-Salary Remaining : $2,948,276
Tyler Bertuzzi $4,250,000 (2)
-Salary Remaining : $2,784,483
Ilya Sorokin $4,000,000 (2)
-Salary Remaining : $2,620,690
Jaccob Slavin $3,900,000 (1)
-Salary Remaining : $2,555,172
Brandon Montour $3,850,000 (1)
-Salary Remaining : $2,522,414
Brandon Carlo $3,500,000 (3)
-Salary Remaining : $2,293,103
Nick Seeler $2,700,000 (5)
-Salary Remaining : $1,768,966
Noah Cates $2,625,000 (1)
-Salary Remaining : $1,719,828
Kirby Dach $2,500,000 (3)
-Salary Remaining : $1,637,931
Martin Necas $2,500,000 (1)
-Salary Remaining : $1,637,931
Juuso Valimaki $2,000,000 (5)
-Salary Remaining : $1,310,345
Yakov Trenin $1,700,000 (4)
-Salary Remaining : $1,113,793
Conor Timmins $1,100,000 (5)
-Salary Remaining : $720,690
Nils Hoglander $1,000,000 (2)
-Salary Remaining : $655,172
Ty Emberson $950,000 (2)
-Salary Remaining : $622,414
Alex Laferriere $875,000 (1)
-Salary Remaining : $573,276
Timothy Liljegren $863,000 (1)
-Salary Remaining : $565,414
Logan Thompson $775,000 (4)
-Salary Remaining : $507,759
Justus Annunen $775,000 (2)
-Salary Remaining : $507,759
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 - 4 883 - 81,39%
Level 2: 5000 - $75 - 4 147 - 82,95%
Level 3: 3000 - $50 - 2 937 - 97,90%
Level 4: 4000 - $30 - 3 939 - 98,48%
Luxury : 2000 - $175 - 1 728 - 86,41%
Total Capacity :20000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 0 - 0,00%
Farm Level 2: 1000 - $0 - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %17 635 - 88,18%
Average Income per Game$1,708,562
Year to Date Revenue$18,794,180
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$29,652,600
Farm Year To Date Expenses$0
Pro Salary Cap To Date$29,652,600
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$51,256,855
Farm Estimated Season Revenue$0
Pro Remaining Season Days76
Pro Expenses Per Days$741,315
Pro Estimated Expenses$56,339,940
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$56,339,940
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$179,795,300
Projected Bank Account$174,712,215

Pro Players Salaries

Brayden Point $9,000,000 (3)
-Salary Remaining : $5,896,552
Nikita Kucherov $9,000,000 (1)
-Salary Remaining : $5,896,552
Leon Draisaitl $8,000,000 (2)
-Salary Remaining : $5,241,379
John Carlson $8,000,000 (2)
-Salary Remaining : $5,241,379
Dylan DeMelo $5,500,000 (5)
-Salary Remaining : $3,603,448
Kyle Palmieri $5,000,000 (4)
-Salary Remaining : $3,275,862
Kirill Kaprizov $5,000,000 (1)
-Salary Remaining : $3,275,862
Jake Oettinger $4,800,000 (5)
-Salary Remaining : $3,144,828
Nikolaj Ehlers $4,750,000 (3)
-Salary Remaining : $3,112,069
Vince Dunn $4,000,000 (3)
-Salary Remaining : $2,620,690
Conor Garland $4,000,000 (3)
-Salary Remaining : $2,620,690
Niko Mikkola $3,000,000 (4)
-Salary Remaining : $1,965,517
Erik Haula $2,500,000 (3)
-Salary Remaining : $1,637,931
Adam Lowry $2,500,000 (2)
-Salary Remaining : $1,637,931
Pyotr Kochetkov $2,000,000 (1)
-Salary Remaining : $1,310,345
Samuel Ersson $1,300,000 (1)
-Salary Remaining : $851,724
Scott Perunovich $1,150,000 (5)
-Salary Remaining : $753,448
Jackson LaCombe $925,000 (3)
-Salary Remaining : $606,034
Arthur Kaliyev $825,000 (3)
-Salary Remaining : $540,517
Pavel Dorofeyev $825,000 (2)
-Salary Remaining : $540,517
Zac Jones $800,000 (2)
-Salary Remaining : $524,138
Jansen Harkins $800,000 (4)
-Salary Remaining : $524,138
Simon Benoit $792,500 (1)
-Salary Remaining : $519,224
Jacob Moverare $775,000 (5)
-Salary Remaining : $507,759
Kevin Stenlund $750,000 (3)
-Salary Remaining : $491,379
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 - 4 922 - 76,90%
Level 2: 5400 - $75 - 4 140 - 76,68%
Level 3: 3400 - $50 - 3 047 - 89,62%
Level 4: 4400 - $30 - 3 907 - 88,79%
Luxury : 2400 - $175 - 1 686 - 70,25%
Total Capacity :22000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 0 - 0,00%
Farm Level 2: 1000 - $0 - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %17 702 - 80,46%
Average Income per Game$1,709,115
Year to Date Revenue$18,800,269
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$15,885,640
Farm Year To Date Expenses$0
Pro Salary Cap To Date$15,885,640
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$51,273,461
Farm Estimated Season Revenue$0
Pro Remaining Season Days76
Pro Expenses Per Days$397,141
Pro Estimated Expenses$30,182,716
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$30,182,716
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$205,610,297
Projected Bank Account$226,701,042

Pro Players Salaries

Jakub Voracek $6,250,000 (1)
-Salary Remaining : $4,094,828
Nicklas Backstrom $6,000,000 (3)
-Salary Remaining : $3,931,034
TJ Brodie $5,000,000 (2)
-Salary Remaining : $3,275,862
Esa Lindell $4,800,000 (1)
-Salary Remaining : $3,144,828
Jonas Siegenthaler $4,250,000 (4)
-Salary Remaining : $2,784,483
Olli Maatta $4,083,300 (1)
-Salary Remaining : $2,675,266
Braden Schneider $1,760,000 (3)
-Salary Remaining : $1,153,103
Philippe Myers $1,400,000 (4)
-Salary Remaining : $917,241
Bobby McMann $1,350,000 (5)
-Salary Remaining : $884,483
Macklin Celebrini $975,000 (3)
-Salary Remaining : $638,793
Leo Carlsson $950,000 (2)
-Salary Remaining : $622,414
Lian Bichsel $950,000 (3)
-Salary Remaining : $622,414
Juraj Slafkovsky $950,000 (1)
-Salary Remaining : $622,414
Jakub Dobes $925,000 (1)
-Salary Remaining : $606,034
Brandt Clarke $925,000 (1)
-Salary Remaining : $606,034
Brock Faber $925,000 (1)
-Salary Remaining : $606,034
Givani Smith $800,000 (3)
-Salary Remaining : $524,138
Nicholas Robertson $775,000 (3)
-Salary Remaining : $507,759
Albert Johansson $775,000 (3)
-Salary Remaining : $507,759
Cole Koepke $775,000 (5)
-Salary Remaining : $507,759
Phillip Di Giuseppe $750,000 (3)
-Salary Remaining : $491,379
Alex Stalock $700,000 (1)
-Salary Remaining : $458,621
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 - 4 935 - 77,11%
Level 2: 5400 - $75 - 4 228 - 78,29%
Level 3: 3400 - $50 - 3 042 - 89,46%
Level 4: 4400 - $30 - 3 941 - 89,56%
Luxury : 2400 - $175 - 1 729 - 72,04%
Total Capacity :22000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 0 - 0,00%
Farm Level 2: 1000 - $0 - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %17 874 - 81,24%
Average Income per Game$1,729,289
Year to Date Revenue$20,751,470
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$78,893,957
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$27,391,868
Farm Year To Date Expenses$0
Pro Salary Cap To Date$27,391,868
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$50,149,386
Farm Estimated Season Revenue$0
Pro Remaining Season Days76
Pro Expenses Per Days$680,120
Pro Estimated Expenses$51,689,120
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$51,689,120
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$229,178,479
Projected Bank Account$227,638,745

Pro Players Salaries

Elias Pettersson $14,500,000 (2)
-Salary Remaining : $9,500,000
Jack Hughes $8,500,000 (2)
-Salary Remaining : $5,568,966
Josh Morrissey $6,400,000 (5)
-Salary Remaining : $4,193,103
Drake Batherson $5,400,000 (5)
-Salary Remaining : $3,537,931
Barclay Goodrow $5,000,000 (4)
-Salary Remaining : $3,275,862
Jake Guentzel $5,000,000 (3)
-Salary Remaining : $3,275,862
Brian Dumoulin $4,100,000 (3)
-Salary Remaining : $2,686,207
Elias Lindholm $3,850,000 (1)
-Salary Remaining : $2,522,414
Robby Fabbri $3,500,000 (3)
-Salary Remaining : $2,293,103
K'Andre Miller $3,098,000 (2)
-Salary Remaining : $2,029,724
Carson Soucy $3,000,000 (2)
-Salary Remaining : $1,965,517
Semyon Varlamov $2,750,000 (3)
-Salary Remaining : $1,801,724
Alexander Romanov $2,500,000 (5)
-Salary Remaining : $1,637,931
Dylan Holloway $2,290,457 (1)
-Salary Remaining : $1,500,644
Vladislav Namestnikov $2,000,000 (4)
-Salary Remaining : $1,310,345
Michael Bunting $1,150,000 (3)
-Salary Remaining : $753,448
Adam Fantilli $950,000 (2)
-Salary Remaining : $622,414
Luke Hughes $925,000 (1)
-Salary Remaining : $606,034
Jackson Blake $867,500 (2)
-Salary Remaining : $568,362
Morgan Frost $863,000 (1)
-Salary Remaining : $565,414
Dennis Cholowski $775,000 (5)
-Salary Remaining : $507,759
Lukas Dostal $775,000 (2)
-Salary Remaining : $507,759
Anthony Stolarz $700,000 (1)
-Salary Remaining : $458,621
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 $88,137,356 $78,785,000 $9,215,000 $34,785,000 241337
Baltimore Blades $31,605,414 $64,742,500 $23,257,500 $20,742,500 251944
Birmingham Bulls $226,258,519 $47,117,500 $40,882,500 $3,117,500 232144
Calgary Cowboys $66,899,195 $63,829,999 $24,170,001 $19,829,999 252045
Chicago Cougars $307,017,812 $80,195,000 $7,805,000 $36,195,000 232144
Cincinnati Stingers $257,179,114 $86,635,358 $1,364,642 $42,635,358 212041
Cleveland Crusaders $79,213,553 $70,932,500 $17,067,500 $26,932,500 251237
Dayton Firebirds $5,019,643 $74,145,000 $13,855,000 $30,145,000 252045
Denver Spurs $67,324,107 $62,825,000 $25,175,000 $18,825,000 221234
Detroit Gladiators $243,514,901 $88,750,000 -$750,000 $44,750,000 241135
Halifax Icebreakers $162,985,007 $43,710,000 $44,290,000 -$290,000 222042
Houston Aeros $148,231,549 $64,592,500 $23,407,500 $20,592,500 251338
Indiana Racers $77,176,012 $86,232,500 $1,767,500 $42,232,500 231437
Laval Chiefs $169,936,449 $84,825,000 $3,175,000 $40,825,000 252146
Los Angeles Sharks $7,831,339 $84,409,917 $3,590,083 $40,409,917 252348
Manhattan Raiders $43,349,804 $86,610,000 $1,390,000 $42,610,000 231235
Miami ScreamingEagles $12,726,282 $85,025,000 $2,975,000 $41,025,000 221537
Michigan Stags $89,866,302 $85,967,675 $2,032,325 $41,967,675 242246
Minnesota FightingSaints $145,373,246 $45,475,000 $42,525,000 $1,475,000 222244
New England Whalers $93,607,529 $46,512,500 $41,487,500 $2,512,500 231740
New Jersey Knights $43,077,691 $73,451,270 $14,548,730 $29,451,270 221739
New York GoldenBlades $98,079,924 $63,657,500 $24,342,500 $19,657,500 221234
Orlando SolarBears $2,997,009 $87,549,125 $450,875 $43,549,125 212243
Ottawa Nationals $38,795,887 $84,430,000 $3,570,000 $40,430,000 251641
Philly Blazers $60,820,623 $85,399,125 $2,600,875 $41,399,125 232144
Phoenix Roadrunners $52,803,404 $87,050,000 $950,000 $43,050,000 211738
Quebec Nordiques $187,425,721 $86,775,000 $1,225,000 $42,775,000 251641
San Diego Mariners $65,078,876 $71,292,500 $16,707,500 $27,292,500 252550
San Francisco Shamrocks $139,359,444 $86,513,000 $1,487,000 $42,513,000 242044
Toronto Toros $179,795,300 $85,992,500 $2,007,500 $41,992,500 251944
Vancouver Grizzlies $205,610,297 $46,068,300 $41,931,700 $2,068,300 222648
Winnipeg Jets $229,178,479 $78,893,957 $9,106,043 $34,893,957 232245