Login

Boston Shamrocks



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 6000 - $100 - 5,702 - 95.03%
Level 2: 5000 - $60 - 4,777 - 95.54%
Level 3: 2000 - $35 - 1,915 - 95.76%
Level 4: 4000 - $25 - 3,788 - 94.71%
Luxury : 1000 - $200 - 960 - 95.97%
Total Capacity :18000
Team Popularity : 100.00%

Income

Home Games Left64
Average Attendance - %17,142 - 95.23%
Average Income per Game$1,210,458
Year to Date Revenue$21,788,240

Expense

Pro Players Total Salaries$90,235,000
Farm Players Total Salaries$2,127,001
Coaches Total Salaries$3,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$21,353,823
Farm Year To Date Expenses$428,388
Pro Salary Cap To Date$21,353,823
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$77,469,298
Pro Remaining Season Days185
Pro Expenses Per Days$374,419
Pro Estimated Expenses$69,267,515
Farm Remaining Season Days206
Farm Expenses Per Days$8,118
Farm Estimated Expenses$1,672,308
Estimated Season Expenses$70,939,823
Season Salary Cap$90,235,000
Estimate Under Maximum Salary Cap of $97,999,999$7,764,999
Estimate Over Minimum Salary Cap of $0 $90,235,000
Current Bank Account$50,856,398
Projected Bank Account$57,385,873

Pro Players Salaries

Darnell Nurse $9,250,000 (5)
Jeremy Swayman $8,250,000 (8)
Kevin Fiala $7,875,000 (5)
Quinn Hughes $7,850,000 (3)
Sean Couturier $7,750,000 (6)
Gabriel Landeskog (Out of Payroll) $7,000,000 (5)
Matt Roy $5,500,000 (7)
Anton Lundell $5,000,000 (6)
Jason Dickinson $4,250,000 (2)
Carter Verhaeghe $4,166,667 (9)
Patrick Kane $4,000,000 (1)
Robby Fabbri $4,000,000 (1)
Thomas Novak $3,500,000 (3)
Brian Dumoulin $3,150,000 (1)
Trevor van Riemsdyk $3,000,000 (2)
Pierre Engvall $3,000,000 (6)
Anthony Stolarz $2,000,000 (2)
Juuso Valimaki $2,000,000 (2)
Carl Grundstrom $1,800,000 (2)
Oliver Kylington $1,050,000 (1)
Erik Johnson $1,000,000 (1)
Matt Coronato $925,000 (1)
Brad Lambert $918,333 (2)
Total Pro Players23
Salary Commitment
Year 2024 : $97,235,000
Year 2025 : $85,943,333
Year 2026 : $71,975,000
Year 2027 : $60,625,000
Salary Average Commitment
Year 2024 : $47,510,000
Year 2025 : $40,635,000
Year 2026 : $30,066,667
Year 2027 : $28,616,667
Salary Cap with 1 Way Contract
Year 2024 : $97,235,000
Year 2025 : $83,110,000
Year 2026 : $69,141,667
Year 2027 : $57,791,667

Farm Players Salaries

Scott Perunovich $115,000 (1)
Conor Timmins $110,000 (1)
Henry Thrun $100,000 (2)
Rutger McGroarty $95,000 (3)
Georgii Merkulov $92,500 (1)
Jacob Bryson $90,000 (1)
Arttu Hyry $87,000 (2)
Aleksandr Kisakov $85,917 (1)
Gavin White $85,750 (2)
Vadim Zherenko $84,667 (1)
Mikko Kokkonen $84,667 (1)
Carl Lindbom $84,000 (2)
Arthur Kaliyev $82,500 (1)
Brayden Tracey $77,500 (1)
Riley Damiani $77,500 (1)
Sam Poulin $77,500 (2)
Noah Philp $77,500 (1)
Brian Halonen $77,500 (2)
Colin Swoyer $77,500 (1)
Clay Stevenson $77,500 (3)
Aidan McDonough $77,500 (1)
Scott Harrington $77,500 (1)
Kieffer Bellows $77,500 (1)
Nick Swaney $77,500 (1)
Ben King $77,500 (1)
Ivan Prosvetov $0 (0)
Walterri Merela $0 (0)
Otto Koivula $0 (0)
Ivan Morozov $0 (0)
Total Farm Players29
Salary Commitment
Year 2024 : $2,127,001
Year 2025 : $684,250
Year 2026 : $172,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,031,167
Year 2025 : $708,083
Year 2026 : $172,500
Year 2027 : $0

Calgary Grizzlies



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 6000 - $100 - 5,683 - 94.71%
Level 2: 5000 - $60 - 4,781 - 95.63%
Level 3: 2000 - $35 - 1,891 - 94.56%
Level 4: 4000 - $25 - 3,728 - 93.20%
Luxury : 1000 - $200 - 957 - 95.71%
Total Capacity :18000
Team Popularity : 100.00%

Income

Home Games Left65
Average Attendance - %17,040 - 94.67%
Average Income per Game$1,205,967
Year to Date Revenue$20,501,440

Expense

Pro Players Total Salaries$83,641,270
Farm Players Total Salaries$2,323,611
Coaches Total Salaries$3,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$21,271,286
Farm Year To Date Expenses$520,760
Pro Salary Cap To Date$21,271,286
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$78,387,859
Pro Remaining Season Days185
Pro Expenses Per Days$347,059
Pro Estimated Expenses$64,205,915
Farm Remaining Season Days206
Farm Expenses Per Days$8,869
Farm Estimated Expenses$1,827,014
Estimated Season Expenses$66,032,929
Season Salary Cap$83,641,270
Estimate Under Maximum Salary Cap of $97,999,999$14,358,729
Estimate Over Minimum Salary Cap of $0 $83,641,270
Current Bank Account$67,337,589
Projected Bank Account$79,692,519

Pro Players Salaries

Auston Matthews $13,250,000 (4)
Jake Sanderson $8,050,000 (8)
Taylor Hall $6,000,000 (1)
Oliver Bjorkstrand $5,400,000 (1)
Nick Foligno $4,500,000 (2)
Brandon Carlo $4,100,000 (3)
Jake Oettinger $4,000,000 (9)
Frank Vatrano $3,650,000 (1)
Brandon Tanev $3,500,000 (1)
Alexander Kerfoot $3,500,000 (1)
Samuel Montembeault $3,150,000 (3)
Erik Haula $3,150,000 (2)
Timothy Liljegren $3,000,000 (2)
Luke Schenn $2,750,000 (2)
Barrett Hayton $2,650,000 (2)
Jesper Fast (Out of Payroll) $2,400,000 (1)
Frederick Gaudreau $2,100,000 (4)
Simon Benoit $1,350,000 (3)
Logan Stanley $1,250,000 (2)
Anthony Beauvillier $1,250,000 (1)
Josh Brown $1,000,000 (3)
David Rittich $1,000,000 (1)
Ryker Evans $897,500 (1)
Max Pacioretty $873,770 (1)
Emil Lilleberg $870,000 (1)
Zemgus Girgensons $850,000 (3)
Alex Nylander $775,000 (1)
Zachary Aston-Reese $775,000 (1)
Robin Salo $0 (0)
Total Pro Players29
Salary Commitment
Year 2024 : $86,041,270
Year 2025 : $59,400,000
Year 2026 : $42,100,000
Year 2027 : $31,650,000
Salary Average Commitment
Year 2024 : $52,381,270
Year 2025 : $34,565,000
Year 2026 : $24,215,000
Year 2027 : $17,765,000
Salary Cap with 1 Way Contract
Year 2024 : $86,041,270
Year 2025 : $55,150,000
Year 2026 : $37,850,000
Year 2027 : $27,400,000

Farm Players Salaries

Lleyton Roed $87,000 (2)
Jayden Struble $86,750 (1)
Marek Alscher $86,500 (3)
Tyler Boucher $86,333 (2)
Max McCue $85,833 (3)
Kaleb Lawrence $85,250 (3)
Remi Poirier $83,667 (1)
Alexander Pashin $82,667 (1)
Marshall Warren $82,500 (2)
Ben Hemmerling $82,111 (3)
Lucas Carlsson $80,000 (2)
Zac Dalpe $77,500 (1)
Santeri Hatakka $77,500 (1)
Jimmy Huntington $77,500 (1)
Justin Bailey $77,500 (1)
MacKenzie Entwistle $77,500 (1)
Jesper Boqvist $77,500 (1)
Brett Murray $77,500 (1)
Kevin Connauton $77,500 (2)
Matthew Murray $77,500 (1)
Carsen Twarynski $77,500 (1)
Kyle MacLean $77,500 (3)
Trent Miner $77,500 (1)
Riley Sutter $77,500 (1)
Matej Blumel $77,500 (1)
Hudson Thornton $77,500 (1)
Sam Sedley $77,500 (1)
Cam Morrison $77,500 (1)
Jake Livingstone $77,500 (1)
Tyler Benson $0 (0)
Jacob Peterson $0 (0)
Oskar Steen $0 (0)
Ryan Bednard $0 (0)
Semyon Der-Arguchintsev $0 (0)
Semyon Chistyakov $0 (0)
Total Farm Players35
Salary Commitment
Year 2024 : $2,323,611
Year 2025 : $830,527
Year 2026 : $417,194
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,233,611
Year 2025 : $790,527
Year 2026 : $404,694
Year 2027 : $0

Chicago Deejays



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - $100 - 5,589 - 93.14%
Level 2: 5000 - $60 - 4,751 - 95.03%
Level 3: 2000 - $35 - 1,941 - 97.05%
Level 4: 4000 - $25 - 3,827 - 95.69%
Luxury : 1000 - $200 - 961 - 96.14%
Total Capacity :18000
Team Popularity : 100.00%

Income

Home Games Left64
Average Attendance - %17,070 - 94.83%
Average Income per Game$1,199,854
Year to Date Revenue$21,597,375

Expense

Pro Players Total Salaries$96,396,666
Farm Players Total Salaries$2,214,335
Coaches Total Salaries$4,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$22,001,710
Farm Year To Date Expenses$455,552
Pro Salary Cap To Date$22,001,710
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$76,790,667
Pro Remaining Season Days185
Pro Expenses Per Days$399,986
Pro Estimated Expenses$73,997,410
Farm Remaining Season Days206
Farm Expenses Per Days$8,452
Farm Estimated Expenses$1,741,112
Estimated Season Expenses$75,738,522
Season Salary Cap$96,396,666
Estimate Under Maximum Salary Cap of $97,999,999$1,603,333
Estimate Over Minimum Salary Cap of $0 $96,396,666
Current Bank Account$114,455,539
Projected Bank Account$115,507,684

Pro Players Salaries

David Pastrnak $11,250,000 (7)
Sebastian Aho $9,750,000 (8)
Zach Werenski $9,583,333 (4)
Alex Pietrangelo $8,800,000 (2)
Nazem Kadri $7,000,000 (5)
Anthony Cirelli $6,250,000 (7)
Kris Letang $6,100,000 (4)
Vincent Trocheck $5,625,000 (5)
Jake DeBrusk $5,500,000 (7)
Blake Coleman $4,900,000 (3)
Adin Hill $4,900,000 (1)
Ryan Lindgren $4,500,000 (1)
Zach Whitecloud $2,750,000 (4)
Casey Cizikas $2,500,000 (3)
Logan O'Connor $1,050,000 (7)
Kaapo Kahkonen $1,000,000 (1)
Dysin Mayo $950,000 (1)
Matt Nieto (Out of Payroll) $900,000 (1)
Zachary Bolduc $863,333 (2)
Mark Jankowski $800,000 (2)
Paul Cotter $775,000 (1)
Josh Mahura $775,000 (1)
Calle Rosen $775,000 (1)
Jakub Zboril $0 (0)
Erik Kallgren $0 (0)
Total Pro Players25
Salary Commitment
Year 2024 : $97,296,666
Year 2025 : $84,171,666
Year 2026 : $73,708,333
Year 2027 : $66,308,333
Salary Average Commitment
Year 2024 : $70,055,001
Year 2025 : $55,855,001
Year 2026 : $45,441,668
Year 2027 : $38,041,668
Salary Cap with 1 Way Contract
Year 2024 : $97,296,666
Year 2025 : $82,721,666
Year 2026 : $72,258,333
Year 2027 : $64,858,333

Farm Players Salaries

Lian Bichsel $95,000 (2)
Sebastian Cossa $89,417 (1)
Akira Schmid $87,500 (2)
Oliver Okuliar $87,000 (1)
Jakub Malek $86,750 (2)
Justin Ertel $86,750 (3)
Nikita Novikov $86,750 (2)
Artem Guryev $86,000 (2)
Zachary Uens $85,917 (1)
Roni Hirvonen $85,667 (1)
Antonio Stranges $84,667 (1)
Jordan Gustafson $83,000 (3)
Angus Booth $82,667 (3)
Tristen Robins $79,750 (1)
Drake Caggiula $77,500 (1)
Landon McCallum $77,500 (1)
Mac Hollowell $77,500 (1)
Vincent Sevigny $77,500 (1)
Riley Piercey $77,500 (1)
Glenn Gawdin $77,500 (2)
Marko Sikic $77,500 (1)
Lucas Brenton $77,500 (1)
Dillon Hamaliuk $77,500 (1)
Carson Meyer $77,500 (1)
Patrick Giles $77,500 (2)
Maxime Lajoie $77,500 (1)
Mackenzie MacEachern $77,500 (1)
Peter DiLiberatore $0 (0)
Layton Ahac $0 (0)
Markus Nurmi $0 (0)
Total Farm Players30
Salary Commitment
Year 2024 : $2,214,335
Year 2025 : $849,417
Year 2026 : $252,417
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,164,335
Year 2025 : $836,917
Year 2026 : $252,417
Year 2027 : $0

Dallas Dragons



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - $100 - 5,622 - 93.71%
Level 2: 5000 - $60 - 4,620 - 92.41%
Level 3: 2000 - $35 - 1,877 - 93.83%
Level 4: 4000 - $25 - 3,772 - 94.29%
Luxury : 1000 - $200 - 963 - 96.32%
Total Capacity :18000
Team Popularity : 100.00%

Income

Home Games Left64
Average Attendance - %16,854 - 93.63%
Average Income per Game$1,192,071
Year to Date Revenue$21,457,285

Expense

Pro Players Total Salaries$87,358,334
Farm Players Total Salaries$1,956,084
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$20,107,426
Farm Year To Date Expenses$440,888
Pro Salary Cap To Date$20,107,426
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$76,292,569
Pro Remaining Season Days185
Pro Expenses Per Days$362,483
Pro Estimated Expenses$67,059,355
Farm Remaining Season Days206
Farm Expenses Per Days$7,466
Farm Estimated Expenses$1,537,996
Estimated Season Expenses$68,597,351
Season Salary Cap$87,358,334
Estimate Under Maximum Salary Cap of $97,999,999$10,641,665
Estimate Over Minimum Salary Cap of $0 $87,358,334
Current Bank Account$109,628,960
Projected Bank Account$117,324,178

Pro Players Salaries

Bo Horvat $8,500,000 (7)
Jack Hughes $8,000,000 (6)
Steven Stamkos $8,000,000 (4)
Jesper Bratt $7,875,000 (7)
Chandler Stephenson $6,250,000 (7)
Jacob Markstrom $6,000,000 (2)
Neal Pionk $5,875,000 (1)
Charlie Coyle $5,250,000 (1)
Mike Matheson $4,875,000 (2)
Ryan O'Reilly $4,500,000 (3)
Thomas Harley $4,000,000 (2)
Matt Dumba $3,750,000 (2)
T.J. Brodie $3,750,000 (2)
Jalen Chatfield $3,000,000 (3)
Ty Dellandrea (Out of Payroll) $1,300,000 (2)
Dmitry Kulikov $1,150,000 (4)
Craig Smith $1,000,000 (1)
Wyatt Johnston $894,167 (1)
Logan Stankoven $814,167 (2)
T.J. Tynan $775,000 (1)
Jaycob Megna $775,000 (1)
Jackson Cates $775,000 (1)
Logan Thompson $775,000 (1)
Stanislav Svozil $775,000 (1)
Total Pro Players24
Salary Commitment
Year 2024 : $88,658,334
Year 2025 : $71,764,167
Year 2026 : $47,275,000
Year 2027 : $39,775,000
Salary Average Commitment
Year 2024 : $42,183,334
Year 2025 : $30,989,167
Year 2026 : $12,700,000
Year 2027 : $11,400,000
Salary Cap with 1 Way Contract
Year 2024 : $88,658,334
Year 2025 : $71,764,167
Year 2026 : $47,275,000
Year 2027 : $39,775,000

Farm Players Salaries

Zac Funk $90,500 (3)
Ryan McAllister $89,667 (2)
Nikita Chibrikov $87,583 (2)
Christoffer Sedoff $87,000 (2)
Kyle McDonald $87,000 (2)
Taylor Gauthier $85,917 (1)
Arturs Silovs $85,000 (2)
Tyrel Bauer $85,000 (1)
Samuel Knazko $84,750 (1)
Mitchell Russell $83,667 (1)
Eric Comrie $82,500 (2)
Sheldon Dries $77,500 (2)
Nikita Okhotiuk $77,500 (1)
Matvey Petrov $77,500 (1)
Sean Day $77,500 (1)
Eetu Tuulola $77,500 (1)
Keaton Middleton $77,500 (1)
Kai Wissmann $77,500 (1)
Kirill Maksimov $77,500 (1)
Carter Savoie $77,500 (1)
Scott Sabourin $77,500 (1)
Jiri Smejkal $77,500 (1)
Jakov Novak $77,500 (1)
Anthony Richard $77,500 (2)
Total Farm Players24
Salary Commitment
Year 2024 : $1,956,084
Year 2025 : $764,250
Year 2026 : $90,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,928,584
Year 2025 : $751,750
Year 2026 : $90,500
Year 2027 : $0

Denver Vikings



Arena Capacity - Ticket Price
Attendance - %

Arena NameBall Arena
Level 1: 6000 - $100 - 5,694 - 94.89%
Level 2: 5000 - $60 - 4,787 - 95.74%
Level 3: 2000 - $35 - 1,896 - 94.79%
Level 4: 4000 - $25 - 3,739 - 93.47%
Luxury : 1000 - $200 - 944 - 94.44%
Total Capacity :18000
Team Popularity : 100.00%

Income

Home Games Left64
Average Attendance - %17,060 - 94.78%
Average Income per Game$1,205,285
Year to Date Revenue$21,695,125

Expense

Pro Players Total Salaries$75,425,000
Farm Players Total Salaries$2,064,361
Coaches Total Salaries$3,450,000
Luxury Taxe Total$0
Pro Year To Date Expenses$18,788,274
Farm Year To Date Expenses$441,224
Pro Salary Cap To Date$18,788,274
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$77,138,222
Pro Remaining Season Days185
Pro Expenses Per Days$312,967
Pro Estimated Expenses$57,898,895
Farm Remaining Season Days206
Farm Expenses Per Days$7,879
Farm Estimated Expenses$1,623,074
Estimated Season Expenses$59,521,969
Season Salary Cap$75,425,000
Estimate Under Maximum Salary Cap of $97,999,999$22,574,999
Estimate Over Minimum Salary Cap of $0 $75,425,000
Current Bank Account$53,617,771
Projected Bank Account$71,234,024

Pro Players Salaries

Tyler Seguin $9,850,000 (2)
Mathew Barzal (Out of Payroll) $9,150,000 (7)
Jordan Kyrou $8,125,000 (7)
Elias Lindholm $7,750,000 (7)
Torey Krug (Out of Payroll) $6,500,000 (2)
Jordan Binnington $6,000,000 (3)
Andre Burakovsky $5,500,000 (3)
Jean-Gabriel Pageau $5,000,000 (1)
Ivan Barbashev $5,000,000 (4)
Justin Holl $3,400,000 (2)
Vitek Vanecek $3,400,000 (1)
Mario Ferraro $3,250,000 (2)
Jordan Martinook $3,050,000 (3)
Alexandre Texier $2,100,000 (2)
Teddy Blueger $1,800,000 (2)
Bobby Brink $1,500,000 (2)
Keegan Kolesar $1,400,000 (1)
Ryan Reaves $1,350,000 (2)
Kurtis MacDermid $1,150,000 (3)
Kasperi Kapanen $1,000,000 (1)
Ronnie Attard $850,000 (1)
Kaedan Korczak $825,000 (2)
Tyler Tucker $800,000 (1)
Tyson Jost $775,000 (1)
Vladislav Kolyachonok $775,000 (2)
Dylan Coghlan $775,000 (1)
Total Pro Players26
Salary Commitment
Year 2024 : $91,075,000
Year 2025 : $77,075,000
Year 2026 : $45,725,000
Year 2027 : $30,025,000
Salary Average Commitment
Year 2024 : $56,150,000
Year 2025 : $43,725,000
Year 2026 : $21,200,000
Year 2027 : $13,250,000
Salary Cap with 1 Way Contract
Year 2024 : $91,075,000
Year 2025 : $77,075,000
Year 2026 : $45,725,000
Year 2027 : $30,025,000

Farm Players Salaries

Kevin Rooney $130,000 (1)
Ivan Miroshnichenko $95,000 (2)
Ondrej Pavel $87,000 (1)
Xavier Simoneau $85,500 (1)
Alexander Suzdalev $84,667 (2)
Francesco Pinelli $84,500 (2)
Ivan Ivan $84,500 (2)
Jacob Melanson $82,611 (2)
Zack Ostapchuk $82,500 (2)
Nico Daws $81,250 (2)
Givani Smith $80,000 (1)
Luke Prokop $79,333 (1)
Egor Sokolov $77,500 (1)
Yan Kuznetsov $77,500 (1)
Frederic Allard $77,500 (1)
Lias Andersson $77,500 (1)
Oskari Laaksonen $77,500 (1)
Niklas Kokko $77,500 (1)
Curtis Douglas $77,500 (2)
Josh Jacobs $77,500 (1)
Marc Johnstone $77,500 (1)
Nicolas Mattinen $77,500 (1)
Samuel Mayer $77,500 (1)
Ryan Fanti $77,500 (1)
Alexander True $77,500 (1)
Total Farm Players25
Salary Commitment
Year 2024 : $2,064,361
Year 2025 : $672,528
Year 2026 : $0
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,980,611
Year 2025 : $668,778
Year 2026 : $0
Year 2027 : $0

Detroit Wolves



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 6000 - $100 - 5,650 - 94.17%
Level 2: 5000 - $60 - 4,729 - 94.58%
Level 3: 2000 - $35 - 1,893 - 94.63%
Level 4: 4000 - $25 - 3,857 - 96.41%
Luxury : 1000 - $200 - 939 - 93.93%
Total Capacity :18000
Team Popularity : 100.00%

Income

Home Games Left64
Average Attendance - %17,067 - 94.82%
Average Income per Game$1,199,267
Year to Date Revenue$21,586,800

Expense

Pro Players Total Salaries$62,193,667
Farm Players Total Salaries$2,253,376
Coaches Total Salaries$2,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$15,500,911
Farm Year To Date Expenses$439,573
Pro Salary Cap To Date$15,500,911
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$76,753,067
Pro Remaining Season Days185
Pro Expenses Per Days$258,065
Pro Estimated Expenses$47,742,025
Farm Remaining Season Days206
Farm Expenses Per Days$8,601
Farm Estimated Expenses$1,771,806
Estimated Season Expenses$49,513,831
Season Salary Cap$62,193,667
Estimate Under Maximum Salary Cap of $97,999,999$35,806,332
Estimate Over Minimum Salary Cap of $0 $62,193,667
Current Bank Account$71,691,895
Projected Bank Account$98,931,131

Pro Players Salaries

Tom Wilson $9,000,000 (7)
Moritz Seider $8,550,000 (7)
Quinton Byfield $6,250,000 (5)
Andrew Copp $5,625,000 (3)
Ville Husso $4,750,000 (1)
K'Andre Miller $3,872,000 (1)
Aliaksei Protas $3,375,000 (5)
J.J. Moser $3,375,000 (2)
Alexis Lafrenière $2,325,000 (8)
Connor McMichael $2,100,000 (2)
Nico Sturm $2,000,000 (1)
Arber Xhekaj $1,300,000 (2)
Juraj Slafkovsky $950,000 (9)
Yaroslav Askarov $925,000 (3)
Simon Edvinsson $925,000 (1)
Brandt Clarke $894,167 (1)
Conor Geekie $886,667 (3)
Alex Laferriere $875,000 (1)
Olen Zellweger $866,667 (1)
Jack Quinn $863,333 (1)
Justus Annunen $837,500 (2)
Jack Thompson $828,333 (1)
Matt Rempe $820,000 (1)
Total Pro Players23
Salary Commitment
Year 2024 : $62,193,667
Year 2025 : $56,849,167
Year 2026 : $47,361,667
Year 2027 : $39,525,000
Salary Average Commitment
Year 2024 : $46,068,667
Year 2025 : $30,724,167
Year 2026 : $24,561,667
Year 2027 : $22,100,000
Salary Cap with 1 Way Contract
Year 2024 : $62,193,667
Year 2025 : $45,499,167
Year 2026 : $37,886,667
Year 2027 : $30,450,000

Farm Players Salaries

Jett Luchanko $97,500 (3)
Cooper Black $95,000 (3)
Collin Graf $94,167 (2)
Dalibor Dvorsky $91,833 (3)
Chase Bradley $87,250 (2)
Camden Thiesing $87,000 (2)
Wilmer Skoog $87,000 (1)
Florian Xhekaj $86,667 (3)
Carson Lambos $86,333 (2)
Amadeus Lombardi $86,167 (1)
Jordan Dumais $86,000 (3)
Jalen Luypen $85,917 (1)
Tyson Hinds $84,833 (1)
Joe Fleming $83,667 (2)
Wyatt Aamodt $81,375 (1)
Jet Greaves $80,000 (2)
Navrin Mutter $77,667 (1)
Jeremy Brodeur $77,500 (1)
Jacob Ingham $77,500 (1)
Rhett Gardner $77,500 (1)
Nick Abruzzese $77,500 (1)
John Ludvig $77,500 (1)
Marshall Rifai $77,500 (3)
Cam Dineen $77,500 (2)
John Hayden $77,500 (1)
Colton White $77,500 (2)
Adam Klapka $77,500 (1)
Bode Wilde $0 (0)
Blake Murray $0 (0)
Arnaud Durandeau $0 (0)
Michal Teply $0 (0)
Total Farm Players31
Salary Commitment
Year 2024 : $2,253,376
Year 2025 : $1,207,917
Year 2026 : $534,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,187,001
Year 2025 : $1,182,917
Year 2026 : $534,500
Year 2027 : $0

Halifax Lumberjacks



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Centre
Level 1: 6000 - $100 - 5,681 - 94.68%
Level 2: 5000 - $60 - 4,687 - 93.73%
Level 3: 2000 - $35 - 1,899 - 94.93%
Level 4: 4000 - $25 - 3,734 - 93.35%
Luxury : 1000 - $200 - 953 - 95.32%
Total Capacity :18000
Team Popularity : 100.00%

Income

Home Games Left64
Average Attendance - %16,953 - 94.18%
Average Income per Game$1,199,707
Year to Date Revenue$21,594,720

Expense

Pro Players Total Salaries$75,032,500
Farm Players Total Salaries$1,890,417
Coaches Total Salaries$4,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$17,795,199
Farm Year To Date Expenses$423,384
Pro Salary Cap To Date$17,795,199
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$76,781,227
Pro Remaining Season Days185
Pro Expenses Per Days$311,338
Pro Estimated Expenses$57,597,530
Farm Remaining Season Days206
Farm Expenses Per Days$7,215
Farm Estimated Expenses$1,486,290
Estimated Season Expenses$59,083,820
Season Salary Cap$75,032,500
Estimate Under Maximum Salary Cap of $97,999,999$22,967,499
Estimate Over Minimum Salary Cap of $0 $75,032,500
Current Bank Account$118,418,483
Projected Bank Account$136,115,890

Pro Players Salaries

Drew Doughty (Out of Payroll) $11,000,000 (2)
Jonathan Huberdeau $10,500,000 (7)
Brendan Gallagher $6,500,000 (2)
Cam Fowler $6,500,000 (1)
Ondrej Palat $6,000,000 (3)
Andrew Mangiapane $5,800,000 (1)
Dylan DeMelo $4,900,000 (4)
Jakob Chychrun $4,600,000 (1)
Ryan Hartman $4,000,000 (3)
Alexandar Georgiev $3,400,000 (1)
Jordan Greenway $3,000,000 (1)
Andrew Peeke $2,750,000 (2)
Jonathan Drouin (Out of Payroll) $2,500,000 (1)
David Kampf $2,400,000 (3)
Danton Heinen $2,250,000 (2)
Calle Jarnkrok (Out of Payroll) $2,100,000 (2)
Jack Drury $1,725,000 (2)
Cam York (Out of Payroll) $1,600,000 (1)
Derek Forbort $1,500,000 (1)
Samuel Ersson $1,450,000 (2)
Brett Leason $1,050,000 (1)
Kevin Bahl $1,050,000 (1)
Macklin Celebrini $975,000 (3)
Chris Driedger $795,000 (1)
Troy Stecher $787,500 (2)
Zack MacEwen $775,000 (2)
Robert Hagg $775,000 (1)
Zach Sanford $775,000 (1)
Wyatt Newpower $775,000 (1)
Total Pro Players29
Salary Commitment
Year 2024 : $92,232,500
Year 2025 : $58,112,500
Year 2026 : $28,775,000
Year 2027 : $15,400,000
Salary Average Commitment
Year 2024 : $62,682,500
Year 2025 : $39,187,500
Year 2026 : $15,125,000
Year 2027 : $11,150,000
Salary Cap with 1 Way Contract
Year 2024 : $92,232,500
Year 2025 : $58,112,500
Year 2026 : $28,775,000
Year 2027 : $15,400,000

Farm Players Salaries

Daniil Tarasov $105,000 (1)
Drew Helleson $92,500 (1)
Oskar Olausson $89,417 (1)
David Goyette $89,167 (3)
Cade Webber $87,500 (2)
Jared Davidson $86,250 (2)
Ryan O'Rourke $85,583 (1)
Ben Kraws $85,000 (1)
Juha Jaaska $85,000 (1)
Milos Kelemen $77,500 (1)
Cameron Crotty $77,500 (1)
Marc McLaughlin $77,500 (1)
Evgeny Svechnikov $77,500 (1)
Taylor Ward $77,500 (1)
Mike Hardman $77,500 (2)
Scott Reedy $77,500 (1)
Corey Schueneman $77,500 (1)
Colin White $77,500 (1)
Matthew Phillips $77,500 (1)
Matthew Robertson $77,500 (1)
Declan Carlile $77,500 (2)
Mitchell Gibson $77,500 (1)
Wyatte Wylie $77,500 (1)
Evan Cormier $0 (0)
Strauss Mann $0 (0)
Mitchell Vande Sompel $0 (0)
Will Zmolek $0 (0)
Dylan Ferguson $0 (0)
Grigori Dronov $0 (0)
Total Farm Players29
Salary Commitment
Year 2024 : $1,890,417
Year 2025 : $417,917
Year 2026 : $89,167
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,819,167
Year 2025 : $371,667
Year 2026 : $89,167
Year 2027 : $0

Hollywood Heroes



Arena Capacity - Ticket Price
Attendance - %

Arena NameAMC Center
Level 1: 6000 - $100 - 5,627 - 93.78%
Level 2: 5000 - $60 - 4,785 - 95.71%
Level 3: 2000 - $35 - 1,972 - 98.62%
Level 4: 4000 - $25 - 3,767 - 94.17%
Luxury : 1000 - $200 - 956 - 95.61%
Total Capacity :18000
Team Popularity : 100.00%

Income

Home Games Left64
Average Attendance - %17,108 - 95.04%
Average Income per Game$1,204,218
Year to Date Revenue$21,675,925

Expense

Pro Players Total Salaries$94,961,190
Farm Players Total Salaries$1,915,916
Coaches Total Salaries$1,100,000
Luxury Taxe Total$0
Pro Year To Date Expenses$22,075,637
Farm Year To Date Expenses$409,528
Pro Salary Cap To Date$22,075,637
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$77,069,956
Pro Remaining Season Days185
Pro Expenses Per Days$394,030
Pro Estimated Expenses$72,895,550
Farm Remaining Season Days206
Farm Expenses Per Days$7,313
Farm Estimated Expenses$1,506,478
Estimated Season Expenses$74,402,028
Season Salary Cap$94,961,190
Estimate Under Maximum Salary Cap of $97,999,999$3,038,809
Estimate Over Minimum Salary Cap of $0 $94,961,190
Current Bank Account$97,907,160
Projected Bank Account$100,575,088

Pro Players Salaries

Charlie McAvoy $9,500,000 (6)
Mikko Rantanen $9,250,000 (1)
Kirill Kaprizov $9,000,000 (2)
Mika Zibanejad $8,500,000 (6)
Lucas Raymond $8,075,000 (8)
Kyle Connor $7,142,857 (2)
Gustav Forsling $5,750,000 (8)
Reilly Smith $5,000,000 (1)
Juuse Saros $5,000,000 (9)
Vladimir Tarasenko $4,750,000 (2)
Rasmus Andersson $4,550,000 (2)
Chris Tanev $4,500,000 (6)
Alec Martinez $4,000,000 (1)
Oskar Sundqvist $1,500,000 (2)
Shane Wright $950,000 (1)
Connor Bedard $950,000 (2)
Devon Levi $925,000 (1)
Kevin Korchinski $918,333 (2)
Mitchell Chaffee $800,000 (2)
Nick Cousins $800,000 (1)
Ville Heinola (Out of Payroll) $800,000 (2)
Lukas Rousek $775,000 (1)
Jack Rathbone $775,000 (1)
Alex Barre-Boulet $775,000 (1)
Haydn Fleury $775,000 (1)
Total Pro Players25
Salary Commitment
Year 2024 : $95,761,190
Year 2025 : $74,476,190
Year 2026 : $44,065,000
Year 2027 : $44,065,000
Salary Average Commitment
Year 2024 : $57,853,856
Year 2025 : $50,503,856
Year 2026 : $29,442,666
Year 2027 : $29,442,666
Salary Cap with 1 Way Contract
Year 2024 : $95,761,190
Year 2025 : $71,736,190
Year 2026 : $41,325,000
Year 2027 : $41,325,000

Farm Players Salaries

Morgan Barron $135,000 (1)
Reid Schaefer $88,667 (3)
Antti Tuomisto $86,750 (1)
Brennan Othmann $86,333 (2)
Chase Stillman $86,333 (2)
Vyacheslav Buteyets $85,250 (2)
Dennis Hildeby $84,333 (1)
Josh Bloom $83,667 (2)
Brett Harrison $83,667 (2)
Ryan Winterton $82,833 (2)
Ville Koivunen $80,583 (2)
Graeme Clarke $80,000 (1)
Dominic Toninato $77,500 (1)
Tyler Wotherspoon $77,500 (1)
Dennis Cholowski $77,500 (1)
Alex Steeves $77,500 (1)
Caleb Jones $77,500 (1)
William Lockwood $77,500 (1)
Luke Henman $77,500 (1)
Cameron Hugues $77,500 (1)
Matt Kiersted $77,500 (1)
Josiah Didier $77,500 (1)
Kyle Keyser $77,500 (1)
Dmitri Ovchinnikov $0 (0)
Jordan Kawaguchi $0 (0)
Tomas Vomacka $0 (0)
Oskari Salminen $0 (0)
Brady Lyle $0 (0)
Total Farm Players28
Salary Commitment
Year 2024 : $1,915,916
Year 2025 : $677,333
Year 2026 : $88,667
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,793,416
Year 2025 : $677,333
Year 2026 : $88,667
Year 2027 : $0

Houston Warbirds



Arena Capacity - Ticket Price
Attendance - %

Arena NameToyota Center
Level 1: 6000 - $100 - 5,809 - 96.81%
Level 2: 5000 - $60 - 4,655 - 93.10%
Level 3: 2000 - $35 - 1,905 - 95.23%
Level 4: 4000 - $25 - 3,793 - 94.83%
Luxury : 1000 - $200 - 934 - 93.36%
Total Capacity :18000
Team Popularity : 100.00%

Income

Home Games Left64
Average Attendance - %17,095 - 94.97%
Average Income per Game$1,208,351
Year to Date Revenue$21,750,315

Expense

Pro Players Total Salaries$95,045,000
Farm Players Total Salaries$2,010,279
Coaches Total Salaries$4,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$21,599,780
Farm Year To Date Expenses$438,038
Pro Salary Cap To Date$21,599,780
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$77,334,453
Pro Remaining Season Days185
Pro Expenses Per Days$394,378
Pro Estimated Expenses$72,959,930
Farm Remaining Season Days206
Farm Expenses Per Days$7,673
Farm Estimated Expenses$1,580,638
Estimated Season Expenses$74,540,568
Season Salary Cap$95,045,000
Estimate Under Maximum Salary Cap of $97,999,999$2,954,999
Estimate Over Minimum Salary Cap of $0 $95,045,000
Current Bank Account$35,778,055
Projected Bank Account$38,571,940

Pro Players Salaries

Miro Heiskanen $8,450,000 (5)
Thomas Chabot $8,000,000 (3)
Nick Suzuki $7,875,000 (6)
Troy Terry $7,000,000 (6)
Hampus Lindholm $6,500,000 (6)
Jonathan Marchessault $5,500,000 (5)
Travis Konecny $5,500,000 (9)
Jared McCann $5,000,000 (3)
Jesperi Kotkaniemi $4,820,000 (6)
Josh Manson $4,500,000 (2)
Michael Bunting $4,500,000 (2)
Sam Bennett $4,425,000 (1)
Ilya Lyubushkin $3,250,000 (2)
Adam Lowry $3,250,000 (2)
Shayne Gostisbehere $3,200,000 (3)
Cam Talbot $2,500,000 (2)
Pyotr Kochetkov $2,000,000 (3)
Isac Lundestrom $1,500,000 (1)
Beck Malenstyn $1,350,000 (2)
Sam Steel $1,200,000 (1)
Nick Perbix $1,125,000 (1)
Sam Carrick $1,000,000 (3)
Mason Lohrei $925,000 (1)
Michael McCarron $900,000 (2)
Travis Dermott $775,000 (1)
Total Pro Players25
Salary Commitment
Year 2024 : $95,045,000
Year 2025 : $88,345,000
Year 2026 : $68,095,000
Year 2027 : $48,895,000
Salary Average Commitment
Year 2024 : $50,950,000
Year 2025 : $42,875,000
Year 2026 : $32,925,000
Year 2027 : $16,625,000
Salary Cap with 1 Way Contract
Year 2024 : $95,045,000
Year 2025 : $85,095,000
Year 2026 : $64,845,000
Year 2027 : $45,645,000

Farm Players Salaries

Ross Johnston $110,000 (2)
Max Jones $100,000 (2)
Domenick Fensore $92,500 (1)
Denton Mateychuk $88,667 (3)
Maxwell Crozier $86,750 (1)
Connor Ungar $86,000 (2)
Joni Jurmo $85,000 (2)
Tyson Kozak $85,000 (1)
Ty Young $85,000 (2)
Raivis Ansons $84,417 (1)
Anttoni Honka $83,667 (1)
Sasha Pastujov $82,500 (2)
Martin Chromiak $82,000 (1)
William Villeneuve $81,778 (1)
Vasily Ponomarev $79,500 (1)
Nikolas Matinpalo $77,500 (1)
Owen Sillinger $77,500 (1)
Anthony Angello $77,500 (1)
Max McCormick $77,500 (2)
Phillip Di Giuseppe $77,500 (1)
Michael DiPietro $77,500 (1)
Gage Goncalves $77,500 (1)
Tye Felhaber $77,500 (1)
Ben Gleason $77,500 (1)
Total Farm Players24
Salary Commitment
Year 2024 : $2,010,279
Year 2025 : $714,667
Year 2026 : $88,667
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,895,779
Year 2025 : $667,167
Year 2026 : $88,667
Year 2027 : $0

Jacksonville Reptiles



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmazon Arena
Level 1: 6000 - $100 - 5,654 - 94.24%
Level 2: 5000 - $60 - 4,783 - 95.66%
Level 3: 2000 - $35 - 1,888 - 94.40%
Level 4: 4000 - $25 - 3,699 - 92.47%
Luxury : 1000 - $200 - 931 - 93.07%
Total Capacity :18000
Team Popularity : 100.00%

Income

Home Games Left64
Average Attendance - %16,955 - 94.19%
Average Income per Game$1,197,096
Year to Date Revenue$21,547,720

Expense

Pro Players Total Salaries$82,041,008
Farm Players Total Salaries$2,347,300
Coaches Total Salaries$4,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$20,777,995
Farm Year To Date Expenses$490,234
Pro Salary Cap To Date$20,777,995
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$76,614,116
Pro Remaining Season Days185
Pro Expenses Per Days$340,419
Pro Estimated Expenses$62,977,515
Farm Remaining Season Days206
Farm Expenses Per Days$8,959
Farm Estimated Expenses$1,845,554
Estimated Season Expenses$64,823,069
Season Salary Cap$82,041,008
Estimate Under Maximum Salary Cap of $97,999,999$15,958,991
Estimate Over Minimum Salary Cap of $0 $82,041,008
Current Bank Account$106,579,375
Projected Bank Account$118,370,422

Pro Players Salaries

Pierre-Luc Dubois $8,500,000 (7)
Filip Forsberg $8,500,000 (6)
Aaron Ekblad $7,500,000 (1)
Adam Pelech (Out of Payroll) $5,750,000 (5)
Adrian Kempe $5,500,000 (2)
Rickard Rakell $5,000,000 (4)
Linus Ullmark $5,000,000 (5)
Mikael Backlund $4,500,000 (2)
Filip Chytil $4,437,500 (3)
Marcus Pettersson $4,025,175 (1)
Noah Dobson $4,000,000 (1)
Joonas Korpisalo $4,000,000 (4)
Erik Gudbranson (Out of Payroll) $4,000,000 (2)
Jake Walman $3,400,000 (2)
Michael Rasmussen $3,200,000 (4)
Kaapo Kakko $2,400,000 (1)
Tomas Tatar $1,800,000 (1)
Nils Lundkvist $1,250,000 (1)
Nils Hoglander $1,100,000 (4)
Vasily Podkolzin $1,000,000 (2)
Ty Emberson $950,000 (1)
Leo Carlsson $950,000 (2)
Emil Andrae $903,333 (2)
Derek Ryan $900,000 (1)
Uvis Balinskis $850,000 (2)
Jonatan Berggren $825,000 (1)
Albert Johansson $775,000 (1)
Oskar Back $775,000 (1)
Total Pro Players28
Salary Commitment
Year 2024 : $91,791,008
Year 2025 : $71,740,833
Year 2026 : $50,637,500
Year 2027 : $46,200,000
Salary Average Commitment
Year 2024 : $46,085,000
Year 2025 : $30,460,000
Year 2026 : $17,085,000
Year 2027 : $14,785,000
Salary Cap with 1 Way Contract
Year 2024 : $91,791,008
Year 2025 : $66,590,833
Year 2026 : $45,487,500
Year 2027 : $41,050,000

Farm Players Salaries

Isak Rosen $92,500 (1)
William Wallinder $92,500 (2)
Noah Ostlund $91,833 (2)
Liam Ohgren $91,833 (2)
Nico Myatovic $89,667 (3)
Luca Cagnoni $89,500 (3)
Filip Mesar $88,667 (3)
Elmer Soderblom $87,833 (1)
Tyler Brennan $87,000 (2)
Adam Sykora $87,000 (1)
Simon Robertsson $86,750 (3)
Oskar Pettersson $86,500 (2)
Jesper Vikman $85,800 (2)
Will Cranley $84,167 (1)
Ozzy Wiesblatt $83,583 (3)
Felix Unger Sorum $83,167 (3)
Daniil Chayka $82,500 (2)
Elias Salomonsson $81,500 (3)
Benoit-Olivier Groulx $77,500 (1)
Joe Snively $77,500 (1)
Chase Priskie $77,500 (1)
Corey Andonovski $77,500 (1)
Marcus Hogberg $77,500 (2)
Pavol Regenda $77,500 (1)
Jacob Moverare $77,500 (2)
Jason Polin $77,500 (1)
Fredrik Karlstrom $77,500 (1)
Tobias Bjornfot $77,500 (1)
Simon Johansson $0 (0)
Peetro Seppala $0 (0)
Griffin Mendel $0 (0)
Felix Robert $0 (0)
Mattias Norlinder $0 (0)
Hugo Alnefelt $0 (0)
Total Farm Players34
Salary Commitment
Year 2024 : $2,347,300
Year 2025 : $1,369,717
Year 2026 : $596,751
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,284,800
Year 2025 : $1,363,300
Year 2026 : $602,834
Year 2027 : $0

London Wildcats



Arena Capacity - Ticket Price
Attendance - %

Arena NameO2 Arena
Level 1: 6000 - $100 - 5,557 - 92.61%
Level 2: 5000 - $60 - 4,728 - 94.55%
Level 3: 2000 - $35 - 1,888 - 94.39%
Level 4: 4000 - $25 - 3,740 - 93.49%
Luxury : 1000 - $200 - 960 - 96.03%
Total Capacity :18000
Team Popularity : 100.00%

Income

Home Games Left64
Average Attendance - %16,872 - 93.73%
Average Income per Game$1,190,932
Year to Date Revenue$21,436,770

Expense

Pro Players Total Salaries$88,567,857
Farm Players Total Salaries$2,199,583
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$18,347,409
Farm Year To Date Expenses$450,745
Pro Salary Cap To Date$18,347,409
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$76,219,627
Pro Remaining Season Days185
Pro Expenses Per Days$367,501
Pro Estimated Expenses$67,987,685
Farm Remaining Season Days206
Farm Expenses Per Days$8,395
Farm Estimated Expenses$1,729,370
Estimated Season Expenses$69,717,055
Season Salary Cap$88,567,857
Estimate Under Maximum Salary Cap of $97,999,999$9,432,142
Estimate Over Minimum Salary Cap of $0 $88,567,857
Current Bank Account$102,638,616
Projected Bank Account$109,141,188

Pro Players Salaries

Jamie Benn $9,500,000 (1)
Brent Burns $8,000,000 (1)
Jared Spurgeon $7,575,000 (2)
Morgan Rielly $7,500,000 (6)
Kevin Hayes $7,142,857 (2)
Brayden Schenn $6,500,000 (3)
Bryan Rust $5,125,000 (4)
Evander Kane (Out of Payroll) $5,125,000 (2)
Alex Vlasic $4,600,000 (6)
Nino Niederreiter $4,000,000 (3)
Jonas Siegenthaler $3,400,000 (4)
Scott Laughton $3,000,000 (2)
Nick Paul $3,000,000 (5)
Niko Mikkola $2,500,000 (2)
Ryan Donato $2,000,000 (1)
Vladislav Namestnikov $2,000,000 (1)
Nicolas Deslauriers $1,750,000 (2)
Bobby McMann $1,350,000 (2)
Corey Perry $1,150,000 (1)
Christian Fischer $1,125,000 (1)
Daniel Sprong $975,000 (1)
Frank Nazar $950,000 (2)
Joel Hofer $775,000 (1)
Noah Juulsen $775,000 (1)
Jimmy Schuldt $775,000 (1)
Juuso Parssinen $775,000 (1)
Mason Shaw $775,000 (1)
Maxence Guenette $775,000 (1)
Joseph Woll $775,000 (4)
Total Pro Players29
Salary Commitment
Year 2024 : $93,692,857
Year 2025 : $67,184,524
Year 2026 : $37,791,667
Year 2027 : $27,291,667
Salary Average Commitment
Year 2024 : $70,055,720
Year 2025 : $43,605,720
Year 2026 : $22,016,667
Year 2027 : $11,516,667
Salary Cap with 1 Way Contract
Year 2024 : $93,692,857
Year 2025 : $64,292,857
Year 2026 : $34,900,000
Year 2027 : $24,400,000

Farm Players Salaries

Oliver Wahlstrom $100,000 (1)
Drew O'Connor $92,500 (1)
John Farinacci $91,000 (1)
Anton Wahlberg $89,667 (2)
Tomas Suchanek $87,000 (3)
Matthew Maggio $87,000 (2)
Brett Berard $86,750 (1)
Josh Davies $82,833 (3)
Jan Mysak $82,833 (1)
Justin Robidas $82,500 (2)
Brian Pinho $77,500 (1)
Roland McKeown $77,500 (1)
Connor Murphy $77,500 (1)
Dawson Barteaux $77,500 (1)
Kyle Criscuolo $77,500 (1)
Chaz Reddekopp $77,500 (1)
Chase Berger $77,500 (1)
Jacob Lucchini $77,500 (2)
Devante Stephens $77,500 (1)
Jake Bischoff $77,500 (1)
Jake McLaughlin $77,500 (1)
Jermaine Loewen $77,500 (1)
Logan Day $77,500 (1)
Andrew Lucas $77,500 (1)
Scooter Brickey $77,500 (1)
Brett Brochu $77,500 (1)
Adam Beckman $77,500 (1)
Damien Giroux $0 (0)
Total Farm Players28
Salary Commitment
Year 2024 : $2,199,583
Year 2025 : $506,500
Year 2026 : $169,833
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,141,750
Year 2025 : $494,000
Year 2026 : $169,833
Year 2027 : $0

Los Angeles Tridents



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6000 - $90 - 5,751 - 95.85%
Level 2: 5000 - $45 - 4,880 - 97.61%
Level 3: 2000 - $30 - 1,922 - 96.11%
Level 4: 4000 - $25 - 3,708 - 92.69%
Luxury : 1000 - $175 - 949 - 94.91%
Total Capacity :18000
Team Popularity : 100.00%

Income

Home Games Left63
Average Attendance - %17,210 - 95.61%
Average Income per Game$1,053,636
Year to Date Revenue$20,019,075

Expense

Pro Players Total Salaries$87,044,167
Farm Players Total Salaries$2,524,210
Coaches Total Salaries$4,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$19,580,087
Farm Year To Date Expenses$493,108
Pro Salary Cap To Date$19,580,087
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$66,379,038
Pro Remaining Season Days185
Pro Expenses Per Days$361,179
Pro Estimated Expenses$66,818,115
Farm Remaining Season Days206
Farm Expenses Per Days$9,634
Farm Estimated Expenses$1,984,604
Estimated Season Expenses$68,802,719
Season Salary Cap$87,044,167
Estimate Under Maximum Salary Cap of $97,999,999$10,955,832
Estimate Over Minimum Salary Cap of $0 $87,044,167
Current Bank Account$39,139,330
Projected Bank Account$36,715,649

Pro Players Salaries

Mark Stone $9,500,000 (2)
Jeff Petry $6,250,000 (1)
Owen Tippett $6,200,000 (8)
Ryan Pulock $6,150,000 (5)
Erik Cernak $5,200,000 (7)
Pavel Zacha $4,750,000 (3)
Mikey Anderson $4,125,000 (7)
Viktor Arvidsson $4,000,000 (2)
Filip Gustavsson $3,750,000 (2)
Alexandre Carrier $3,750,000 (3)
David Savard $3,500,000 (1)
Gabriel Vilardi $3,437,500 (1)
Nicolas Roy $3,000,000 (3)
Matt Duchene $3,000,000 (1)
Stefan Noesen $2,750,000 (3)
Noah Cates $2,625,000 (1)
Alexander Romanov $2,500,000 (1)
Ryan Poehling $1,900,000 (2)
Blake Lizotte $1,850,000 (2)
Scott Wedgewood $1,500,000 (2)
Fabian Zetterlund $1,450,000 (1)
Liam O'Brien $1,000,000 (3)
Alexander Holtz $894,167 (1)
Philip Tomasino $825,000 (1)
Cale Fleury $800,000 (1)
Julien Gauthier $787,500 (1)
Jacob MacDonald $775,000 (2)
Adam Boqvist $775,000 (1)
Total Pro Players28
Salary Commitment
Year 2024 : $87,044,167
Year 2025 : $60,200,000
Year 2026 : $36,925,000
Year 2027 : $21,675,000
Salary Average Commitment
Year 2024 : $49,494,167
Year 2025 : $32,700,000
Year 2026 : $14,100,000
Year 2027 : $4,900,000
Salary Cap with 1 Way Contract
Year 2024 : $87,044,167
Year 2025 : $60,200,000
Year 2026 : $36,925,000
Year 2027 : $21,675,000

Farm Players Salaries

Seamus Casey $95,000 (3)
Valtteri Pulli $95,000 (1)
Marat Khusnutdinov $92,500 (1)
Mackie Samoskevich $92,500 (1)
Matt Stienburg $89,875 (1)
Roby Jarventie $89,417 (1)
Luca Del Bel Belluz $89,167 (2)
Joel Blomqvist $88,667 (2)
Josh Lopina $87,833 (1)
Marcus Sylvegard $87,000 (1)
Niko Huuhtanen $86,750 (3)
Caeden Bankier $86,750 (2)
Kalle Vaisanen $86,333 (3)
Nolan Burke $86,167 (1)
Ty Glover $85,917 (1)
Cross Hanas $85,917 (1)
Jeremy Hanzel $85,167 (3)
Jacob Bernard-Docker $80,500 (1)
Cole Schwindt $80,000 (1)
Akito Hirose $78,750 (1)
Casey Fitzgerald $77,500 (2)
Samuel Fagemo $77,500 (1)
Connor Hughes $77,500 (1)
Sammy Walker $77,500 (1)
Nick Blankenburg $77,500 (2)
Ben McCartney $77,500 (1)
Tory Dello $77,500 (1)
Charles Hudon $77,500 (1)
Felix Sandstrom $77,500 (1)
Matthew Highmore $77,500 (1)
Gabriel Fontaine $0 (0)
Kole Sherwood $0 (0)
Matej Pekar $0 (0)
Leon Gawanke $0 (0)
Joel Teasdale $0 (0)
Wade Allison $0 (0)
Colton Point $0 (0)
Mikhail Abramov $0 (0)
Total Farm Players38
Salary Commitment
Year 2024 : $2,524,210
Year 2025 : $772,834
Year 2026 : $353,250
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,441,210
Year 2025 : $747,834
Year 2026 : $353,250
Year 2027 : $0

Miami Storm



Arena Capacity - Ticket Price
Attendance - %

Arena NameFTX Arena
Level 1: 6000 - $100 - 5,621 - 93.68%
Level 2: 5000 - $60 - 4,778 - 95.56%
Level 3: 2000 - $35 - 1,913 - 95.65%
Level 4: 4000 - $25 - 3,826 - 95.64%
Luxury : 1000 - $200 - 943 - 94.28%
Total Capacity :18000
Team Popularity : 100.00%

Income

Home Games Left64
Average Attendance - %17,080 - 94.89%
Average Income per Game$1,199,913
Year to Date Revenue$21,598,425

Expense

Pro Players Total Salaries$96,252,166
Farm Players Total Salaries$2,522,057
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$21,076,102
Farm Year To Date Expenses$565,221
Pro Salary Cap To Date$21,076,102
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$76,794,400
Pro Remaining Season Days185
Pro Expenses Per Days$399,387
Pro Estimated Expenses$73,886,595
Farm Remaining Season Days206
Farm Expenses Per Days$9,626
Farm Estimated Expenses$1,982,956
Estimated Season Expenses$75,869,551
Season Salary Cap$96,252,166
Estimate Under Maximum Salary Cap of $97,999,999$1,747,833
Estimate Over Minimum Salary Cap of $0 $96,252,166
Current Bank Account$35,461,599
Projected Bank Account$36,386,448

Pro Players Salaries

Mitchell Marner $10,903,000 (1)
Nikita Kucherov $9,500,000 (2)
Ilya Sorokin $8,250,000 (8)
J.T. Miller $8,000,000 (6)
Anze Kopitar $7,000,000 (2)
Brady Skjei $7,000,000 (7)
Josh Morrissey $6,250,000 (4)
Brad Marchand $6,125,000 (1)
Phillip Danault $5,500,000 (3)
Philip Broberg (Out of Payroll) $4,580,917 (2)
Artturi Lehkonen $4,500,000 (3)
Gustav Nyquist $3,185,000 (1)
Ian Cole $3,100,000 (1)
Brayden McNabb $2,850,000 (1)
Cody Glass $2,500,000 (1)
Pavel Dorofeyev $1,835,000 (2)
Jordan Spence $1,500,000 (2)
Jani Hakanpaa (Out of Payroll) $1,470,000 (1)
Joey Daccord $1,200,000 (6)
Jon Merrill $1,200,000 (1)
Jackson Blake $905,833 (2)
Nick Robertson $875,000 (1)
William Eklund $863,333 (2)
Spencer Stastney $825,000 (2)
Zac Jones $812,500 (1)
Luke Evangelista $797,500 (1)
Jesse Ylonen $775,000 (1)
Michael McLeod $0 (0)
Cal Foote (Out of Payroll) $0 (0)
Total Pro Players29
Salary Commitment
Year 2024 : $102,303,083
Year 2025 : $71,510,083
Year 2026 : $44,500,000
Year 2027 : $34,500,000
Salary Average Commitment
Year 2024 : $78,645,583
Year 2025 : $51,725,083
Year 2026 : $22,900,000
Year 2027 : $21,600,000
Salary Cap with 1 Way Contract
Year 2024 : $102,303,083
Year 2025 : $67,710,083
Year 2026 : $40,700,000
Year 2027 : $30,700,000

Farm Players Salaries

Gavin Brindley $95,000 (2)
Filip Bystedt $95,000 (2)
Stephen Halliday $95,000 (2)
Ryan Johnson $92,500 (1)
Mike Benning $91,667 (1)
Adam Engstrom $89,667 (3)
Jagger Firkus $89,167 (3)
Isaac Belliveau $87,500 (2)
Maxim Groshev $86,750 (2)
Ryder Korczak $85,917 (1)
Topi Niemela $85,667 (1)
Xavier Simoneau $85,500 (1)
Talyn Boyko $85,083 (1)
Riley Kidney $83,667 (2)
Olivier Nadeau $83,667 (2)
Samu Tuomaala $83,083 (2)
Jakub Brabenec $82,833 (2)
Ole Julian Bjorgvik-Holm $82,500 (1)
Yaniv Perets $80,500 (1)
Matyas Sapovaliv $80,333 (3)
Ty Voit $80,056 (2)
Jack Finley $79,750 (1)
Jakub Lauko $78,750 (1)
Jonas Rondbjerg $77,500 (1)
Jake Leschyshyn $77,500 (1)
Axel Jonsson-Fjallby $77,500 (1)
Linus Karlsson $77,500 (1)
Cole Koepke $77,500 (1)
Reilly Walsh $77,500 (1)
Olivier Rodrigue $77,500 (1)
Total Farm Players30
Salary Commitment
Year 2024 : $2,522,057
Year 2025 : $1,131,723
Year 2026 : $259,167
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,433,307
Year 2025 : $1,131,723
Year 2026 : $259,167
Year 2027 : $0

Montreal Blizzard



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Bell
Level 1: 6000 - $100 - 5,647 - 94.12%
Level 2: 5000 - $60 - 4,729 - 94.58%
Level 3: 2000 - $35 - 1,845 - 92.23%
Level 4: 4000 - $25 - 3,721 - 93.02%
Luxury : 1000 - $200 - 968 - 96.81%
Total Capacity :18000
Team Popularity : 100.00%

Income

Home Games Left64
Average Attendance - %16,910 - 93.94%
Average Income per Game$1,199,653
Year to Date Revenue$21,593,755

Expense

Pro Players Total Salaries$96,625,000
Farm Players Total Salaries$1,998,000
Coaches Total Salaries$2,400,000
Luxury Taxe Total$0
Pro Year To Date Expenses$21,846,902
Farm Year To Date Expenses$428,560
Pro Salary Cap To Date$21,846,902
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$76,777,796
Pro Remaining Season Days185
Pro Expenses Per Days$400,934
Pro Estimated Expenses$74,172,790
Farm Remaining Season Days206
Farm Expenses Per Days$7,626
Farm Estimated Expenses$1,570,956
Estimated Season Expenses$75,743,746
Season Salary Cap$96,625,000
Estimate Under Maximum Salary Cap of $97,999,999$1,374,999
Estimate Over Minimum Salary Cap of $0 $96,625,000
Current Bank Account$50,232,161
Projected Bank Account$51,266,211

Pro Players Salaries

William Nylander $11,500,000 (8)
Dylan Larkin $8,700,000 (7)
John Carlson $8,000,000 (1)
Cole Caufield $7,850,000 (7)
Pavel Buchnevich $5,800,000 (7)
Shea Theodore $5,200,000 (8)
Dylan Strome $5,000,000 (4)
Alex Tuch $4,750,000 (2)
Ukko-Pekka Luukkonen $4,750,000 (5)
Ben Chiarot $4,750,000 (2)
Jamie Oleksiak $4,600,000 (2)
Ryan Graves $4,500,000 (5)
Cody Ceci $3,250,000 (1)
Eetu Luostarinen $3,000,000 (3)
Karel Vejmelka $2,725,000 (1)
Marcus Johansson $2,000,000 (1)
Egor Zamula $1,700,000 (2)
Kiefer Sherwood $1,500,000 (2)
Charlie Lindgren $1,100,000 (1)
Curtis Lazar $1,000,000 (1)
Matvei Michkov $950,000 (3)
James van Riemsdyk $900,000 (1)
Alex Belzile $775,000 (1)
Gustav Olofsson $775,000 (1)
Colin Blackwell $775,000 (1)
Jack Johnson $775,000 (1)
Total Pro Players26
Salary Commitment
Year 2024 : $96,625,000
Year 2025 : $78,975,000
Year 2026 : $61,675,000
Year 2027 : $57,725,000
Salary Average Commitment
Year 2024 : $67,475,000
Year 2025 : $48,600,000
Year 2026 : $40,200,000
Year 2027 : $38,600,000
Salary Cap with 1 Way Contract
Year 2024 : $96,625,000
Year 2025 : $74,550,000
Year 2026 : $57,250,000
Year 2027 : $53,300,000

Farm Players Salaries

Nikita Tolopilo $95,000 (1)
Luke Krys $87,000 (2)
Gannon Laroque $86,750 (1)
Frederic Brunet $86,000 (2)
Dylan Garand $82,833 (1)
Pheonix Copley $82,500 (1)
Arshdeep Bains $81,667 (1)
Ben Harpur $78,750 (1)
Guillaume Brisebois $77,500 (1)
Tyler Madden $77,500 (1)
Tanner Laczynski $77,500 (2)
Martin Frk $77,500 (1)
John Leonard $77,500 (1)
Blake McLaughlin $77,500 (1)
Victor Soderstrom (Out of Payroll) $77,500 (1)
Brandon Hickey $77,500 (1)
Anton Blidh $77,500 (1)
Jeffrey Viel $77,500 (2)
Mitchell Stephens $77,500 (2)
Kole Lind $77,500 (1)
Andrew Agozzino $77,500 (2)
Alex Beaucage $77,500 (1)
Grant Hutton $77,500 (1)
Hunter Drew $77,500 (1)
Hunter Skinner $77,500 (1)
Ryan Schmelzer $77,500 (2)
Logan Brown $0 (0)
Cameron Hillis $0 (0)
Jasper Weatherby $0 (0)
Zach Gallant $0 (0)
Total Farm Players30
Salary Commitment
Year 2024 : $2,075,500
Year 2025 : $560,500
Year 2026 : $0
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,942,583
Year 2025 : $523,000
Year 2026 : $0
Year 2027 : $0

Nashville Bull Riders



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 6000 - $100 - 5,701 - 95.02%
Level 2: 5000 - $60 - 4,685 - 93.69%
Level 3: 2000 - $35 - 1,848 - 92.39%
Level 4: 4000 - $25 - 3,807 - 95.16%
Luxury : 1000 - $200 - 962 - 96.20%
Total Capacity :18000
Team Popularity : 100.00%

Income

Home Games Left64
Average Attendance - %17,002 - 94.46%
Average Income per Game$1,203,431
Year to Date Revenue$21,661,765

Expense

Pro Players Total Salaries$82,850,000
Farm Players Total Salaries$1,836,417
Coaches Total Salaries$2,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$19,442,953
Farm Year To Date Expenses$379,622
Pro Salary Cap To Date$19,442,953
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$77,019,609
Pro Remaining Season Days185
Pro Expenses Per Days$343,776
Pro Estimated Expenses$63,598,560
Farm Remaining Season Days206
Farm Expenses Per Days$7,009
Farm Estimated Expenses$1,443,854
Estimated Season Expenses$65,042,414
Season Salary Cap$82,850,000
Estimate Under Maximum Salary Cap of $97,999,999$15,149,999
Estimate Over Minimum Salary Cap of $0 $82,850,000
Current Bank Account$124,199,368
Projected Bank Account$136,176,563

Pro Players Salaries

Nathan MacKinnon $12,600,000 (7)
Alex Ovechkin $9,500,000 (2)
Sidney Crosby $8,700,000 (3)
Victor Hedman $7,875,000 (5)
Chris Kreider $6,500,000 (3)
Justin Faulk $6,500,000 (3)
Evgeni Malkin $6,100,000 (2)
Brett Pesce $5,500,000 (6)
Joel Edmundson $3,850,000 (4)
Frederik Andersen (Out of Payroll) $3,400,000 (1)
Jordan Staal $2,900,000 (3)
Lars Eller $2,450,000 (1)
Pat Maroon $1,300,000 (1)
Nic Dowd $1,300,000 (1)
Zach Bogosian $1,250,000 (2)
Connor Brown $1,000,000 (1)
Noah Gregor $850,000 (1)
Samuel Bolduc $800,000 (1)
Brendan Lemieux $775,000 (1)
Jordan Oesterle $775,000 (2)
Eetu Makiniemi $775,000 (1)
Jeremy Davies $775,000 (1)
Magnus Hellberg $775,000 (1)
Total Pro Players23
Salary Commitment
Year 2024 : $86,250,000
Year 2025 : $72,175,000
Year 2026 : $54,550,000
Year 2027 : $29,950,000
Salary Average Commitment
Year 2024 : $86,225,000
Year 2025 : $72,150,000
Year 2026 : $54,525,000
Year 2027 : $29,925,000
Salary Cap with 1 Way Contract
Year 2024 : $86,250,000
Year 2025 : $72,050,000
Year 2026 : $54,425,000
Year 2027 : $29,825,000

Farm Players Salaries

Tucker Poolman $250,000 (1)
Ilya Usau $89,750 (1)
Parker Ford $86,750 (1)
Judd Caulfield $83,750 (1)
Ilya Nikolaev $83,667 (1)
Parker Wotherspoon $80,000 (1)
Olof Lindbom $77,500 (1)
Matthew Strome $77,500 (1)
Filip Kral $77,500 (1)
Steven Santini $77,500 (1)
Andrew Nielsen $77,500 (1)
Hudson Fasching $77,500 (1)
Andrei Altybarmakian $77,500 (2)
Alex-Olivier Voyer $77,500 (1)
Ashton Sautner $77,500 (1)
Collin Delia $77,500 (1)
Luke Philp $77,500 (1)
Mason Primeau $77,500 (2)
Matt Filipe $77,500 (1)
Michael Vukojevic $77,500 (1)
Jaret Anderson-Dolan $77,500 (2)
Patrick Khodorenko $0 (0)
Tuukka Tieksola $0 (0)
Total Farm Players23
Salary Commitment
Year 2024 : $1,836,417
Year 2025 : $232,500
Year 2026 : $0
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,798,917
Year 2025 : $232,500
Year 2026 : $0
Year 2027 : $0

New Orleans Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameSmoothie King Center
Level 1: 6000 - $100 - 5,706 - 95.10%
Level 2: 5000 - $60 - 4,819 - 96.37%
Level 3: 2000 - $35 - 1,923 - 96.14%
Level 4: 4000 - $25 - 3,769 - 94.23%
Luxury : 1000 - $200 - 933 - 93.32%
Total Capacity :18000
Team Popularity : 100.00%

Income

Home Games Left64
Average Attendance - %17,150 - 95.28%
Average Income per Game$1,207,876
Year to Date Revenue$21,741,770

Expense

Pro Players Total Salaries$78,986,667
Farm Players Total Salaries$1,892,335
Coaches Total Salaries$3,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$19,594,222
Farm Year To Date Expenses$414,518
Pro Salary Cap To Date$19,594,222
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$77,304,071
Pro Remaining Season Days185
Pro Expenses Per Days$327,746
Pro Estimated Expenses$60,633,010
Farm Remaining Season Days206
Farm Expenses Per Days$7,223
Farm Estimated Expenses$1,487,938
Estimated Season Expenses$62,120,948
Season Salary Cap$78,986,667
Estimate Under Maximum Salary Cap of $97,999,999$19,013,332
Estimate Over Minimum Salary Cap of $0 $78,986,667
Current Bank Account$45,718,606
Projected Bank Account$60,901,729

Pro Players Salaries

Elias Pettersson $11,600,000 (8)
Patrik Laine (Out of Payroll) $8,700,000 (2)
Mark Scheifele $8,500,000 (7)
Alex DeBrincat $7,875,000 (3)
Vince Dunn (Out of Payroll) $7,350,000 (3)
Valeri Nichushkin (Out of Payroll) $6,125,000 (6)
Jonas Brodin $6,000,000 (4)
Zach Hyman $5,500,000 (4)
Tristan Jarry $5,375,000 (4)
Nikita Zadorov $5,000,000 (6)
Rasmus Sandin $4,600,000 (5)
Carson Soucy $3,250,000 (2)
Evan Rodrigues $3,000,000 (3)
Brett Kulak $2,750,000 (2)
Brock McGinn $2,750,000 (1)
Morgan Frost $2,100,000 (1)
William Carrier $2,000,000 (6)
Connor Ingram $1,950,000 (2)
Brendan Smith $1,000,000 (1)
Jiri Kulich $950,000 (1)
Tyson Foerster $863,334 (1)
Jeremie Poirier $823,333 (1)
Matthew Peca $775,000 (1)
Valtteri Puustinen $775,000 (2)
Kasper Bjorkqvist $775,000 (1)
Louis Crevier $775,000 (1)
Total Pro Players26
Salary Commitment
Year 2024 : $101,161,667
Year 2025 : $90,350,000
Year 2026 : $72,925,000
Year 2027 : $54,700,000
Salary Average Commitment
Year 2024 : $101,161,667
Year 2025 : $90,350,000
Year 2026 : $72,925,000
Year 2027 : $54,700,000
Salary Cap with 1 Way Contract
Year 2024 : $101,161,667
Year 2025 : $90,350,000
Year 2026 : $72,925,000
Year 2027 : $54,700,000

Farm Players Salaries

Anton Forsberg $275,000 (1)
Aleksanteri Kaskimaki $87,000 (3)
Viktor Neuchev $87,000 (2)
Lucas Edmonds $86,167 (1)
William Dufour $85,917 (1)
Henri Nikkanen $85,917 (1)
Ryan Hofer $85,167 (2)
Jaydon Dureau $84,167 (1)
Francesco Arcuri $82,500 (2)
Ronan Seeley $81,000 (1)
Vincent Arseneau $77,500 (1)
Matt Villalta $77,500 (2)
Philip Kemp $77,500 (1)
Mitch Eliot $77,500 (1)
Mason Millman $77,500 (1)
Jacob Perreault $77,500 (1)
Lucas Condotta $77,500 (1)
Ilya Solovyov $77,500 (2)
Filip Johansson $77,500 (1)
Mikhail Maltsev $77,500 (1)
Nathan Legare $77,500 (1)
Total Farm Players21
Salary Commitment
Year 2024 : $1,892,335
Year 2025 : $496,667
Year 2026 : $87,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,842,335
Year 2025 : $484,167
Year 2026 : $87,000
Year 2027 : $0

New York Warriors



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - $100 - 5,680 - 94.67%
Level 2: 5000 - $60 - 4,770 - 95.40%
Level 3: 2000 - $35 - 1,888 - 94.42%
Level 4: 4000 - $25 - 3,797 - 94.93%
Luxury : 1000 - $200 - 954 - 95.37%
Total Capacity :18000
Team Popularity : 100.00%

Income

Home Games Left64
Average Attendance - %17,089 - 94.94%
Average Income per Game$1,205,956
Year to Date Revenue$21,707,200

Expense

Pro Players Total Salaries$91,858,214
Farm Players Total Salaries$2,048,833
Coaches Total Salaries$2,600,000
Luxury Taxe Total$0
Pro Year To Date Expenses$21,743,806
Farm Year To Date Expenses$437,920
Pro Salary Cap To Date$21,743,806
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$77,181,156
Pro Remaining Season Days185
Pro Expenses Per Days$381,154
Pro Estimated Expenses$70,513,490
Farm Remaining Season Days206
Farm Expenses Per Days$7,820
Farm Estimated Expenses$1,610,920
Estimated Season Expenses$72,124,410
Season Salary Cap$91,858,214
Estimate Under Maximum Salary Cap of $97,999,999$6,141,785
Estimate Over Minimum Salary Cap of $0 $91,858,214
Current Bank Account$107,216,991
Projected Bank Account$112,273,737

Pro Players Salaries

Dougie Hamilton $9,000,000 (4)
Brady Tkachuk $8,205,714 (4)
Jacob Trouba $8,000,000 (1)
Nico Hischier $7,250,000 (2)
Ivan Provorov $6,750,000 (1)
Ryan McDonagh $6,750,000 (1)
Drake Batherson $4,975,000 (3)
Mats Zuccarello $4,125,000 (2)
Kirill Marchenko $3,850,000 (3)
Sean Walker $3,600,000 (5)
Kirby Dach $3,362,500 (2)
Jeff Skinner $3,000,000 (1)
Semyon Varlamov $2,750,000 (3)
Will Borgen $2,700,000 (1)
Ryan McLeod $2,100,000 (1)
Jeremy Lauzon $2,000,000 (2)
Brett Howden $1,900,000 (1)
Braden Schneider $1,800,000 (2)
Jake Evans $1,700,000 (1)
Jordan Harris $1,400,000 (1)
Nikolai Knyzhov $1,250,000 (1)
Victor Olofsson (Out of Payroll) $1,075,000 (1)
Taylor Raddysh $1,000,000 (1)
Josh Doan $925,000 (2)
Cam Atkinson $900,000 (1)
Alex Lyon $900,000 (1)
Cayden Primeau $890,000 (1)
Gustav Lindstrom $775,000 (1)
Filip Zadina $0 (0)
Total Pro Players29
Salary Commitment
Year 2024 : $92,933,214
Year 2025 : $51,843,214
Year 2026 : $32,380,714
Year 2027 : $20,805,714
Salary Average Commitment
Year 2024 : $95,983,214
Year 2025 : $48,893,214
Year 2026 : $29,430,714
Year 2027 : $17,855,714
Salary Cap with 1 Way Contract
Year 2024 : $92,933,214
Year 2025 : $51,843,214
Year 2026 : $32,380,714
Year 2027 : $20,805,714

Farm Players Salaries

Nathan Bastian $135,000 (1)
John Beecher $92,500 (1)
Oliver Kapanen $92,500 (3)
Scott Morrow $91,667 (2)
Mavrik Bourque $89,417 (1)
James Malatesta $87,083 (1)
Yegor Sidorov $86,500 (3)
Alexis Gendron $86,000 (2)
Henry Rybinski $85,917 (1)
Sandis Vilmanis $85,500 (3)
Zach Dean $85,250 (2)
Daylan Kuefler $84,000 (2)
Michael Buchinger $83,833 (3)
Danil Zhilkin $83,167 (2)
Tomas Hamara $80,333 (3)
Lukas Cormier $79,333 (1)
Erik Portillo $78,333 (3)
Nate Clurman $77,500 (1)
Josiah Slavin $77,500 (1)
Tyce Thompson $77,500 (1)
Colten Ellis $77,500 (1)
Mathias Emilio Pettersen $77,500 (1)
Colton Poolman $77,500 (1)
Tim Gettinger $77,500 (1)
Nick Caamano $0 (0)
Grant Mismash $0 (0)
Michael McNiven $0 (0)
Ryan McGregor $0 (0)
Rory Kerins $0 (0)
Will Bitten $0 (0)
Josh Brook $0 (0)
Total Farm Players31
Salary Commitment
Year 2024 : $2,048,833
Year 2025 : $937,083
Year 2026 : $506,999
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,941,333
Year 2025 : $937,083
Year 2026 : $506,999
Year 2027 : $0

Oakland Stallions



Arena Capacity - Ticket Price
Attendance - %

Arena NameOracle Arena
Level 1: 6000 - $100 - 5,710 - 95.17%
Level 2: 5000 - $60 - 4,746 - 94.92%
Level 3: 2000 - $35 - 1,889 - 94.47%
Level 4: 4000 - $25 - 3,852 - 96.30%
Luxury : 1000 - $200 - 938 - 93.78%
Total Capacity :18000
Team Popularity : 100.00%

Income

Home Games Left65
Average Attendance - %17,135 - 95.19%
Average Income per Game$1,205,732
Year to Date Revenue$20,497,445

Expense

Pro Players Total Salaries$95,705,833
Farm Players Total Salaries$2,020,528
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$20,718,778
Farm Year To Date Expenses$401,717
Pro Salary Cap To Date$20,718,778
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$78,372,584
Pro Remaining Season Days185
Pro Expenses Per Days$397,120
Pro Estimated Expenses$73,467,200
Farm Remaining Season Days206
Farm Expenses Per Days$7,712
Farm Estimated Expenses$1,588,672
Estimated Season Expenses$75,055,872
Season Salary Cap$95,705,833
Estimate Under Maximum Salary Cap of $97,999,999$2,294,166
Estimate Over Minimum Salary Cap of $0 $95,705,833
Current Bank Account$101,958,028
Projected Bank Account$105,274,740

Pro Players Salaries

Erik Karlsson $11,500,000 (3)
Timo Meier $8,800,000 (7)
Andrei Svechnikov $7,750,000 (5)
Clayton Keller $7,150,000 (3)
Travis Sanheim $6,250,000 (7)
Nikolaj Ehlers $6,000,000 (1)
Nick Schmaltz $5,850,000 (2)
Samuel Girard $5,000,000 (2)
Joel Farabee $5,000,000 (4)
Brandon Saad $4,500,000 (2)
Nick Leddy $4,000,000 (2)
Warren Foegele $3,500,000 (3)
Yegor Sharangovich $3,100,000 (6)
Alex Newhook $2,900,000 (3)
Stuart Skinner $2,600,000 (2)
Jacob Middleton $2,450,000 (5)
Peyton Krebs $1,450,000 (2)
Justin Barron $1,150,000 (2)
James Reimer $1,000,000 (1)
Kaiden Guhle $863,333 (7)
Ridly Greig $863,333 (1)
Maksymilian Szuber $859,167 (2)
Vincent Iorio $845,000 (1)
Matt Martin $775,000 (1)
Austin Watson $775,000 (1)
Ryan Suzuki $775,000 (1)
Total Pro Players26
Salary Commitment
Year 2024 : $95,705,833
Year 2025 : $93,859,167
Year 2026 : $68,450,000
Year 2027 : $43,400,000
Salary Average Commitment
Year 2024 : $87,430,833
Year 2025 : $76,522,500
Year 2026 : $51,113,333
Year 2027 : $26,063,333
Salary Cap with 1 Way Contract
Year 2024 : $95,705,833
Year 2025 : $84,672,500
Year 2026 : $59,263,333
Year 2027 : $34,213,333

Farm Players Salaries

Chaz Lucius $92,500 (1)
Fedor Svechkov $92,500 (2)
Christian Kyrou $87,833 (2)
Calle Clang $87,833 (1)
Sergei Murashov $86,111 (3)
Bogdan Trineyev $85,917 (1)
Ethan Samson $84,667 (2)
Nikita Prishchepov $80,667 (3)
Patrick Brown $80,000 (1)
Trevor Lewis $80,000 (1)
Jakub Galvas $77,500 (1)
Brogan Rafferty $77,500 (1)
Kevin Gravel $77,500 (2)
Maxim Marushev $77,500 (1)
Ben Jones $77,500 (2)
Brandon Biro $77,500 (1)
Zachary Sawchenko $77,500 (1)
Kristian Reichel $77,500 (1)
Lane Pederson $77,500 (1)
Riley McKay $77,500 (1)
Spencer Smallman $77,500 (1)
Patrik Koch $77,500 (1)
Bryan Yoon $77,500 (1)
Nikita Pavlychev $77,500 (1)
Nick DeSimone $77,500 (1)
Adam Scheel $0 (0)
Total Farm Players26
Salary Commitment
Year 2024 : $2,020,528
Year 2025 : $586,778
Year 2026 : $166,778
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,890,528
Year 2025 : $561,778
Year 2026 : $166,778
Year 2027 : $0

Ottawa Moose



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanadian Tire Centre
Level 1: 6000 - $100 - 5,651 - 94.19%
Level 2: 5000 - $60 - 4,662 - 93.25%
Level 3: 2000 - $35 - 1,929 - 96.43%
Level 4: 4000 - $25 - 3,845 - 96.11%
Luxury : 1000 - $200 - 968 - 96.83%
Total Capacity :18000
Team Popularity : 100.00%

Income

Home Games Left63
Average Attendance - %17,055 - 94.75%
Average Income per Game$1,202,156
Year to Date Revenue$22,840,960

Expense

Pro Players Total Salaries$43,090,834
Farm Players Total Salaries$2,383,625
Coaches Total Salaries$7,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$11,310,046
Farm Year To Date Expenses$481,778
Pro Salary Cap To Date$11,310,046
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$75,735,815
Pro Remaining Season Days185
Pro Expenses Per Days$178,800
Pro Estimated Expenses$33,078,000
Farm Remaining Season Days206
Farm Expenses Per Days$9,098
Farm Estimated Expenses$1,874,188
Estimated Season Expenses$34,952,188
Season Salary Cap$43,090,834
Estimate Under Maximum Salary Cap of $97,999,999$54,909,165
Estimate Over Minimum Salary Cap of $0 $43,090,834
Current Bank Account$53,235,621
Projected Bank Account$94,019,248

Pro Players Salaries

Philipp Grubauer $5,900,000 (3)
Christian Dvorak $4,450,000 (1)
Marcus Foligno $4,000,000 (4)
Boone Jenner (Out of Payroll) $3,750,000 (1)
Jan Rutta $2,750,000 (1)
Martin Fehervary $2,675,000 (2)
Miles Wood $2,500,000 (5)
Joe Veleno $2,275,000 (2)
Brandon Duhaime $1,850,000 (2)
Tyson Barrie $1,250,000 (1)
Alexei Toropchenko $1,250,000 (2)
Daniil Miromanov $1,250,000 (2)
Pierre-Olivier Joseph $950,000 (1)
Simon Nemec $950,000 (1)
Brendan Brisson $925,000 (1)
Dmitri Voronkov $925,000 (1)
Pavel Mintyukov $918,333 (2)
Dylan Guenther $894,167 (9)
Maveric Lamoureux $886,667 (3)
Matthew Poitras $870,000 (2)
Tye Kartie $859,167 (1)
Dustin Wolf $850,000 (2)
Michael Pezzetta $812,500 (1)
Tanner Pearson $775,000 (1)
Alex Petrovic $775,000 (2)
Steven Lorentz $775,000 (1)
Jonas Johansson $775,000 (1)
Riley Stillman (Out of Payroll) $775,000 (1)
Total Pro Players28
Salary Commitment
Year 2024 : $47,615,834
Year 2025 : $33,592,875
Year 2026 : $20,429,542
Year 2027 : $13,642,875
Salary Average Commitment
Year 2024 : $44,403,334
Year 2025 : $23,844,167
Year 2026 : $12,330,834
Year 2027 : $5,544,167
Salary Cap with 1 Way Contract
Year 2024 : $47,615,834
Year 2025 : $26,894,167
Year 2026 : $14,180,834
Year 2027 : $7,394,167

Farm Players Salaries

Cole Smith $100,000 (2)
Jonathan Lekkerimaki $95,000 (2)
Samuel Honzek $95,000 (2)
Hunter Brzustewicz $95,000 (3)
Jani Nyman $92,333 (2)
Nathan Gaucher $91,833 (2)
James Stefan $87,000 (3)
Dylan Wendt $87,000 (2)
Daniil Misyul $86,750 (1)
Gavin Hayes $86,500 (3)
Nathan Staios $85,917 (1)
Kim Nousiainen $85,917 (1)
Jordan Frasca $85,917 (1)
Owen Beck $85,333 (3)
Jaxsen Wiebe $85,250 (2)
Ryan Tverberg $85,167 (2)
Artur Akhtiamov $85,167 (2)
Viliam Kmec $83,333 (3)
Roman Schmidt $82,833 (1)
Henrik Tikkanen $82,375 (2)
Andre Lee $77,500 (1)
Derrick Pouliot $77,500 (1)
Michael Callahan $77,500 (1)
Mitchell Weeks $77,500 (1)
Isaak Phillips $77,500 (1)
Jagger Joshua $77,500 (1)
Skyler Brind'Amour $77,500 (1)
Kevin Mandolese $77,500 (1)
Egor Afanasyev $0 (0)
Samuel Asselin $0 (0)
Zack Hayes $0 (0)
Keean Washkurak $0 (0)
Aarne Talvitie $0 (0)
Aleksi Heponiemi $0 (0)
Sam Hentges $0 (0)
Chase Pearson $0 (0)
Total Farm Players36
Salary Commitment
Year 2024 : $2,383,625
Year 2025 : $1,336,291
Year 2026 : $437,166
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,333,625
Year 2025 : $1,311,291
Year 2026 : $437,166
Year 2027 : $0

Philadelphia Raccoons



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 6000 - $100 - 5,704 - 95.06%
Level 2: 5000 - $60 - 4,701 - 94.03%
Level 3: 2000 - $35 - 1,876 - 93.82%
Level 4: 4000 - $25 - 3,721 - 93.03%
Luxury : 1000 - $200 - 943 - 94.32%
Total Capacity :18000
Team Popularity : 100.00%

Income

Home Games Left63
Average Attendance - %16,946 - 94.14%
Average Income per Game$1,199,796
Year to Date Revenue$22,796,115

Expense

Pro Players Total Salaries$54,040,517
Farm Players Total Salaries$2,119,597
Coaches Total Salaries$2,750,000
Luxury Taxe Total$0
Pro Year To Date Expenses$15,499,185
Farm Year To Date Expenses$431,094
Pro Salary Cap To Date$15,499,185
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$75,587,118
Pro Remaining Season Days185
Pro Expenses Per Days$224,235
Pro Estimated Expenses$41,483,475
Farm Remaining Season Days206
Farm Expenses Per Days$8,090
Farm Estimated Expenses$1,666,540
Estimated Season Expenses$43,150,015
Season Salary Cap$54,040,517
Estimate Under Maximum Salary Cap of $97,999,999$43,959,482
Estimate Over Minimum Salary Cap of $0 $54,040,517
Current Bank Account$130,573,484
Projected Bank Account$163,010,587

Pro Players Salaries

Mattias Ekholm $6,250,000 (2)
Ryan Strome $5,000,000 (3)
Spencer Knight $4,500,000 (2)
Lawson Crouse $4,300,000 (3)
Radko Gudas $4,000,000 (2)
Bowen Byram $3,850,000 (1)
Cole Perfetti $3,250,000 (2)
Colton Sissons $2,857,143 (1)
Jack Roslovic $2,800,000 (1)
Dante Fabbro $2,500,000 (1)
Dylan Holloway $2,290,457 (2)
Erik Gustafsson $2,000,000 (2)
Jonathan Quick $1,275,000 (1)
Mathieu Olivier $1,100,000 (1)
Martin Pospisil $1,000,000 (2)
Declan Chisholm $1,000,000 (1)
Marco Kasper $950,000 (1)
Cutter Gauthier $950,000 (2)
Tristan Luneau $896,667 (2)
Nikolai Kovalenko $896,250 (1)
Alexander Alexeyev $825,000 (1)
Akil Thomas $775,000 (2)
Dakota Mermis (Out of Payroll) $775,000 (1)
Jakub Vrana $775,000 (1)
Total Pro Players24
Salary Commitment
Year 2024 : $54,815,517
Year 2025 : $35,212,124
Year 2026 : $9,300,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $49,178,850
Year 2025 : $30,087,124
Year 2026 : $4,300,000
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $54,815,517
Year 2025 : $35,212,124
Year 2026 : $9,300,000
Year 2027 : $0

Farm Players Salaries

Oscar Eklind $95,000 (1)
Hunter McDonald $95,000 (2)
Tristan Broz $92,500 (3)
Xavier Bourgault $92,500 (1)
Eduard Sale $91,833 (3)
Luke Tuch $91,250 (2)
Emil Heineman $89,750 (1)
Aku Raty $89,625 (1)
Ethan Del Mastro $87,833 (1)
Logan Morrison $87,000 (2)
Eetu Liukas $86,750 (2)
Leo Loof $86,750 (2)
Parker Bell $85,750 (2)
Elias Pettersson $83,833 (3)
Ty Nelson $83,667 (3)
Domenic DiVincentiis $83,056 (3)
Ben Meyers $77,500 (1)
Clark Bishop $77,500 (1)
Connor Carrick $77,500 (1)
Garrett Pilon $77,500 (2)
Ethan Haider $77,500 (1)
Filip Roos $77,500 (1)
Vinnie Hinostroza $77,500 (2)
Louis Domingue $77,500 (1)
Jonathan Aspirot $77,500 (1)
Matt Luff $0 (0)
Isaac Ratcliffe $0 (0)
Mack Guzda $0 (0)
Total Farm Players28
Salary Commitment
Year 2024 : $2,119,597
Year 2025 : $1,122,389
Year 2026 : $434,889
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,032,097
Year 2025 : $1,097,389
Year 2026 : $434,889
Year 2027 : $0

Pittsburgh Ironmen



Arena Capacity - Ticket Price
Attendance - %

Arena NamePPG Paints Arena
Level 1: 6000 - $100 - 5,672 - 94.54%
Level 2: 5000 - $60 - 4,832 - 96.64%
Level 3: 2000 - $35 - 1,904 - 95.20%
Level 4: 4000 - $25 - 3,797 - 94.92%
Luxury : 1000 - $200 - 941 - 94.11%
Total Capacity :18000
Team Popularity : 100.00%

Income

Home Games Left64
Average Attendance - %17,146 - 95.26%
Average Income per Game$1,206,922
Year to Date Revenue$21,724,590

Expense

Pro Players Total Salaries$79,993,777
Farm Players Total Salaries$2,189,084
Coaches Total Salaries$1,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$18,570,592
Farm Year To Date Expenses$458,732
Pro Salary Cap To Date$18,570,592
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$77,242,987
Pro Remaining Season Days185
Pro Expenses Per Days$331,924
Pro Estimated Expenses$61,405,940
Farm Remaining Season Days206
Farm Expenses Per Days$8,355
Farm Estimated Expenses$1,721,130
Estimated Season Expenses$63,127,070
Season Salary Cap$79,993,777
Estimate Under Maximum Salary Cap of $97,999,999$18,006,222
Estimate Over Minimum Salary Cap of $0 $79,993,777
Current Bank Account$142,104,260
Projected Bank Account$156,220,177

Pro Players Salaries

Tim Stützle $8,350,000 (7)
Owen Power $8,350,000 (7)
Seth Jarvis $7,420,087 (8)
Matty Beniers $7,142,857 (7)
John Gibson (Out of Payroll) $6,400,000 (2)
Casey Mittelstadt $5,750,000 (3)
Andrei Kuzmenko $5,500,000 (1)
J.T. Compher $5,100,000 (4)
Kyle Palmieri $5,000,000 (1)
Nick Jensen $4,050,000 (2)
Brenden Dillon $4,000,000 (3)
Evan Bouchard $3,900,000 (1)
Sean Kuraly $2,500,000 (1)
Garnet Hathaway $2,375,000 (3)
Morgan Geekie $2,000,000 (1)
Casey DeSmith $1,000,000 (3)
Ben Hutton $975,000 (2)
Adam Fantilli $950,000 (2)
David Jiricek $918,333 (2)
Lukas Dostal $812,500 (1)
Jesse Puljujarvi $800,000 (1)
Emil Bemstrom $775,000 (1)
Robert Bortuzzo $775,000 (1)
Jake Christiansen $775,000 (1)
Erik Brannstrom $775,000 (1)
Total Pro Players25
Salary Commitment
Year 2024 : $86,393,777
Year 2025 : $62,806,277
Year 2026 : $49,512,944
Year 2027 : $36,362,944
Salary Average Commitment
Year 2024 : $48,850,445
Year 2025 : $36,712,945
Year 2026 : $27,087,945
Year 2027 : $24,487,945
Salary Cap with 1 Way Contract
Year 2024 : $86,393,777
Year 2025 : $62,781,277
Year 2026 : $49,487,944
Year 2027 : $36,362,944

Farm Players Salaries

Lukas Reichel $120,000 (2)
Aleksei Kolosov $92,500 (2)
Matt Savoie $88,667 (2)
Connor Punnett $87,000 (3)
Lukas Svejkovsky $85,917 (1)
Nils Aman $82,500 (2)
Marc-Andre Gaudet $80,250 (3)
Zayde Wisdom $79,750 (1)
Jonah Gadjovich $77,500 (2)
Riley Tufte $77,500 (1)
Brayden Pachal $77,500 (1)
Dryden Hunt $77,500 (1)
Dylan Gambrell $77,500 (1)
Vinni Lettieri $77,500 (1)
Simon Lundmark $77,500 (1)
Josh Dunne $77,500 (2)
Jack Ahcan $77,500 (1)
Nolan Maier $77,500 (1)
Jack St. Ivany $77,500 (3)
Jeff Malott $77,500 (2)
Cole McWard $77,500 (1)
Jacob Gaucher $77,500 (1)
Xavier Parent $77,500 (1)
Shawn Element $77,500 (1)
Jackson van de Leest $77,500 (1)
Jonathan Lemieux $77,500 (1)
Hugh McGing $77,500 (2)
Tyler Angle $0 (0)
Lassi Thomson $0 (0)
Nicolas Beaudin $0 (0)
Total Farm Players30
Salary Commitment
Year 2024 : $2,189,084
Year 2025 : $938,417
Year 2026 : $244,750
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,055,500
Year 2025 : $854,833
Year 2026 : $253,000
Year 2027 : $0

Portland Bullets



Arena Capacity - Ticket Price
Attendance - %

Arena NameModa Center
Level 1: 6000 - $100 - 5,719 - 95.31%
Level 2: 5000 - $60 - 4,681 - 93.62%
Level 3: 2000 - $35 - 1,898 - 94.89%
Level 4: 4000 - $25 - 3,862 - 96.56%
Luxury : 1000 - $200 - 930 - 93.03%
Total Capacity :18000
Team Popularity : 100.00%

Income

Home Games Left64
Average Attendance - %17,090 - 94.95%
Average Income per Game$1,201,787
Year to Date Revenue$21,632,170

Expense

Pro Players Total Salaries$52,814,167
Farm Players Total Salaries$1,808,417
Coaches Total Salaries$4,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$12,279,895
Farm Year To Date Expenses$398,635
Pro Salary Cap To Date$12,279,895
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$76,914,382
Pro Remaining Season Days185
Pro Expenses Per Days$219,146
Pro Estimated Expenses$40,542,010
Farm Remaining Season Days206
Farm Expenses Per Days$6,902
Farm Estimated Expenses$1,421,812
Estimated Season Expenses$41,963,822
Season Salary Cap$52,814,167
Estimate Under Maximum Salary Cap of $97,999,999$45,185,832
Estimate Over Minimum Salary Cap of $0 $52,814,167
Current Bank Account$8,953,640
Projected Bank Account$43,904,200

Pro Players Salaries

Marc-Edouard Vlasic (Out of Payroll) $7,000,000 (1)
Josh Anderson $5,500,000 (2)
Darcy Kuemper $5,250,000 (3)
Conor Garland $4,950,000 (2)
Ilya Mikheyev $4,750,000 (2)
Andreas Athanasiou $4,250,000 (1)
Barclay Goodrow $3,641,667 (3)
Connor Clifton $3,333,333 (2)
Radek Faksa $3,250,000 (1)
Evgenii Dadonov $2,250,000 (1)
Mason Appleton $2,166,667 (1)
Conor Sheary $2,000,000 (2)
Rasmus Kupari $1,000,000 (1)
Arvid Soderblom $962,500 (1)
Kevin Lankinen $875,000 (1)
David Gustafsson $835,000 (2)
Dennis Gilbert $825,000 (1)
Jack Campbell (Out of Payroll) $775,000 (1)
Anton Lindholm $775,000 (1)
Aaron Ness $775,000 (1)
Axel Andersson $775,000 (1)
Anthony Bitetto $775,000 (1)
Kevin Labanc $775,000 (1)
Connor Mackey $775,000 (2)
Trevor Carrick $775,000 (1)
Reese Johnson $775,000 (1)
Kailer Yamamoto $775,000 (1)
Calen Addison $0 (0)
Total Pro Players28
Salary Commitment
Year 2024 : $60,589,167
Year 2025 : $31,035,000
Year 2026 : $8,891,667
Year 2027 : $0
Salary Average Commitment
Year 2024 : $57,905,834
Year 2025 : $28,351,667
Year 2026 : $8,891,667
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $60,589,167
Year 2025 : $31,035,000
Year 2026 : $8,891,667
Year 2027 : $0

Farm Players Salaries

Aidan Fulp $87,000 (1)
Jaroslav Chmelar $86,750 (3)
Pavel Novak $84,667 (1)
Filip Larsson $77,500 (2)
Rodrigo Abols $77,500 (1)
Nikita Alexandrov $77,500 (1)
Evan Barratt $77,500 (1)
Alex Gallant $77,500 (1)
David Farrance $77,500 (1)
Daniel Walcott $77,500 (1)
Joakim Ryan $77,500 (1)
Cavan Fitzgerald $77,500 (1)
Simon Ryfors $77,500 (1)
Blake Hillman $77,500 (1)
Ales Stezka $77,500 (1)
Dominik Shine $77,500 (1)
Marc Del Gaizo $77,500 (1)
James Hamblin $77,500 (2)
Nikolas Brouillard $77,500 (1)
Ryan Francis $77,500 (1)
Cedric Pare $77,500 (1)
Benjamin Zloty $77,500 (1)
Adam Ruzicka $77,500 (1)
Total Farm Players23
Salary Commitment
Year 2024 : $1,808,417
Year 2025 : $241,750
Year 2026 : $86,750
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,795,917
Year 2025 : $241,750
Year 2026 : $86,750
Year 2027 : $0

Quebec Huskies



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Videotron
Level 1: 6000 - $100 - 5,700 - 95.01%
Level 2: 5000 - $60 - 4,728 - 94.57%
Level 3: 2000 - $35 - 1,851 - 92.56%
Level 4: 4000 - $20 - 3,934 - 98.35%
Luxury : 1000 - $200 - 947 - 94.67%
Total Capacity :18000
Team Popularity : 100.00%

Income

Home Games Left65
Average Attendance - %17,161 - 95.34%
Average Income per Game$1,186,563
Year to Date Revenue$20,171,575

Expense

Pro Players Total Salaries$84,825,166
Farm Players Total Salaries$1,889,944
Coaches Total Salaries$1,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$19,000,470
Farm Year To Date Expenses$420,688
Pro Salary Cap To Date$19,000,470
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$77,126,610
Pro Remaining Season Days185
Pro Expenses Per Days$351,972
Pro Estimated Expenses$65,114,820
Farm Remaining Season Days206
Farm Expenses Per Days$7,214
Farm Estimated Expenses$1,486,084
Estimated Season Expenses$66,600,904
Season Salary Cap$84,825,166
Estimate Under Maximum Salary Cap of $97,999,999$13,174,833
Estimate Over Minimum Salary Cap of $0 $84,825,166
Current Bank Account$140,333,839
Projected Bank Account$150,859,545

Pro Players Salaries

John Tavares $11,000,000 (1)
Sergei Bobrovsky $10,000,000 (1)
Mikhail Sergachev $8,500,000 (7)
Roope Hintz $8,450,000 (7)
Logan Couture (Out of Payroll) $8,000,000 (3)
Dmitry Orlov $7,750,000 (1)
Brock Boeser $6,650,000 (1)
Colton Parayko $6,500,000 (6)
Mason Marchment $4,500,000 (2)
Matias Maccelli $3,425,000 (2)
Dakota Joshua (Out of Payroll) $3,250,000 (4)
Nick Seeler $2,700,000 (4)
Mackenzie Blackwood $2,350,000 (1)
Vincent Desharnais $2,000,000 (2)
Jake Bean $1,750,000 (2)
Mattias Janmark $1,450,000 (3)
Rafael Harvey-Pinard (Out of Payroll) $1,100,000 (1)
Travis Hamonic $1,100,000 (1)
Kent Johnson (Out of Payroll) $925,000 (4)
Matthew Knies $925,000 (1)
Mikael Pyyhtia $897,500 (1)
Hendrix Lapierre $863,333 (1)
Jake Neighbours $836,000 (3)
Will Cuylle $828,333 (1)
Nate Schmidt $800,000 (1)
Philippe Myers $775,000 (1)
Raphael Lavoie $775,000 (1)
Total Pro Players27
Salary Commitment
Year 2024 : $98,100,166
Year 2025 : $56,075,000
Year 2026 : $44,400,000
Year 2027 : $31,200,000
Salary Average Commitment
Year 2024 : $87,750,166
Year 2025 : $52,286,000
Year 2026 : $40,611,000
Year 2027 : $30,325,000
Salary Cap with 1 Way Contract
Year 2024 : $98,100,166
Year 2025 : $52,286,000
Year 2026 : $40,611,000
Year 2027 : $30,325,000

Farm Players Salaries

Jacob Quillan $87,500 (2)
Tucker Robertson $87,000 (2)
Christian Felton $87,000 (1)
Pierrick Dube $87,000 (1)
Victor Ostman $87,000 (2)
Milo Roelens $87,000 (3)
Dylan Duke $86,750 (3)
Drew Bavaro $86,750 (1)
Dylan Roobroeck $85,000 (3)
Lucas Ciona $83,000 (2)
Donovan Sebrango $82,833 (1)
Nolan Foote $82,500 (1)
Dmitry Kuzmin $80,778 (1)
Kai Schwindt $79,833 (3)
Jansen Harkins $78,750 (2)
Olle Lycksell $78,750 (1)
Adam Raska $77,500 (1)
Liam Foudy $77,500 (1)
Michael Simpson $77,500 (1)
Tobie Paquette-Bisson $77,500 (1)
Matias Rajaniemi $77,500 (1)
Deni Goure $77,500 (1)
Spencer Martin $77,500 (1)
Karel Plasek $0 (0)
Artemi Knyazev $0 (0)
Otto Leskinen $0 (0)
Total Farm Players26
Salary Commitment
Year 2024 : $1,889,944
Year 2025 : $761,833
Year 2026 : $338,583
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,865,694
Year 2025 : $760,583
Year 2026 : $338,583
Year 2027 : $0

Regina Bisons



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Brandt Centre
Level 1: 6000 - $100 - 5,766 - 96.10%
Level 2: 5000 - $60 - 4,770 - 95.40%
Level 3: 2000 - $35 - 1,878 - 93.89%
Level 4: 4000 - $25 - 3,751 - 93.78%
Luxury : 1000 - $200 - 925 - 92.49%
Total Capacity :18000
Team Popularity : 100.00%

Income

Home Games Left65
Average Attendance - %17,090 - 94.94%
Average Income per Game$1,207,288
Year to Date Revenue$20,523,895

Expense

Pro Players Total Salaries$78,097,500
Farm Players Total Salaries$2,167,317
Coaches Total Salaries$2,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$20,343,819
Farm Year To Date Expenses$442,171
Pro Salary Cap To Date$20,343,819
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$78,473,716
Pro Remaining Season Days185
Pro Expenses Per Days$324,056
Pro Estimated Expenses$59,950,360
Farm Remaining Season Days206
Farm Expenses Per Days$8,272
Farm Estimated Expenses$1,704,032
Estimated Season Expenses$61,654,392
Season Salary Cap$78,097,500
Estimate Under Maximum Salary Cap of $97,999,999$19,902,499
Estimate Over Minimum Salary Cap of $0 $78,097,500
Current Bank Account$117,153,478
Projected Bank Account$133,972,802

Pro Players Salaries

Jake Guentzel $9,000,000 (7)
Tomas Hertl $8,137,500 (6)
Robert Thomas (Out of Payroll) $8,125,000 (7)
Filip Hronek $7,250,000 (8)
Brock Nelson $6,000,000 (1)
Sean Monahan $5,500,000 (5)
Teuvo Teravainen $5,400,000 (3)
Jaccob Slavin $5,300,000 (9)
Ross Colton (Out of Payroll) $4,000,000 (3)
Oliver Ekman-Larsson $3,500,000 (4)
Scott Mayfield $3,500,000 (6)
Joel Armia $3,400,000 (1)
Mathieu Joseph $2,950,000 (2)
Matt Grzelcyk $2,750,000 (1)
Marc-Andre Fleury $2,500,000 (1)
Philipp Kurashev $2,250,000 (1)
Kevin Stenlund $2,000,000 (2)
Ilya Samsonov $1,800,000 (1)
Colin Miller $1,500,000 (2)
Dylan Samberg $1,400,000 (1)
Mark Kastelic $835,000 (1)
Tyler Motte $800,000 (1)
Kyle Capobianco $775,000 (2)
Tomas Nosek $775,000 (1)
Ty Smith $775,000 (1)
Total Pro Players25
Salary Commitment
Year 2024 : $90,222,500
Year 2025 : $68,098,750
Year 2026 : $60,873,750
Year 2027 : $51,473,750
Salary Average Commitment
Year 2024 : $88,484,167
Year 2025 : $66,812,500
Year 2026 : $59,712,500
Year 2027 : $50,312,500
Salary Cap with 1 Way Contract
Year 2024 : $90,222,500
Year 2025 : $66,937,500
Year 2026 : $59,712,500
Year 2027 : $50,312,500

Farm Players Salaries

Konsta Helenius $97,500 (3)
Mikael Diotte $95,000 (3)
Bradly Nadeau $95,000 (2)
Lane Hutson $95,000 (2)
Zach Benson $95,000 (2)
Nikita Nesterenko $87,400 (1)
Miko Matika $87,000 (3)
Alexandre Doucet $87,000 (2)
Kyle Masters $86,500 (2)
Zachary L'Heureux $86,333 (2)
Jakub Demek $85,168 (2)
Tyler Tullio $82,333 (1)
Samuel Helenius $80,583 (2)
Jayson Megna $77,500 (1)
Laurent Dauphin $77,500 (1)
Ken Appleby $77,500 (1)
Brad Hunt $77,500 (1)
Joona Koppanen $77,500 (1)
Dan Renouf $77,500 (1)
Austin Strand $77,500 (1)
Ian Mitchell $77,500 (1)
William Lagesson $77,500 (1)
Alex Limoges $77,500 (1)
Jakub Skarek $77,500 (1)
Mason Jobst $77,500 (1)
Devin Cooley $77,500 (2)
Jack Dugan $0 (0)
Reece Newkirk $0 (0)
Pavel Gogolev $0 (0)
Ville Petman $0 (0)
Total Farm Players30
Salary Commitment
Year 2024 : $2,167,317
Year 2025 : $1,050,084
Year 2026 : $279,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,119,817
Year 2025 : $1,057,584
Year 2026 : $279,500
Year 2027 : $0

Sacramento Spartans



Arena Capacity - Ticket Price
Attendance - %

Arena NameGolden 1 Center
Level 1: 6000 - $150 - 3,199 - 53.31%
Level 2: 5000 - $100 - 2,375 - 47.50%
Level 3: 2000 - $55 - 1,010 - 50.48%
Level 4: 4000 - $40 - 1,981 - 49.51%
Luxury : 1000 - $375 - 437 - 43.69%
Total Capacity :18000
Team Popularity : 100.00%

Income

Home Games Left64
Average Attendance - %9,001 - 50.00%
Average Income per Game$1,015,894
Year to Date Revenue$18,286,095

Expense

Pro Players Total Salaries$94,616,982
Farm Players Total Salaries$2,451,084
Coaches Total Salaries$5,750,000
Luxury Taxe Total$0
Pro Year To Date Expenses$20,818,998
Farm Year To Date Expenses$436,556
Pro Salary Cap To Date$20,818,998
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$65,017,227
Pro Remaining Season Days185
Pro Expenses Per Days$392,602
Pro Estimated Expenses$72,631,370
Farm Remaining Season Days206
Farm Expenses Per Days$9,355
Farm Estimated Expenses$1,927,130
Estimated Season Expenses$74,558,500
Season Salary Cap$94,616,982
Estimate Under Maximum Salary Cap of $97,999,999$3,383,017
Estimate Over Minimum Salary Cap of $0 $94,616,982
Current Bank Account$106,576,860
Projected Bank Account$97,035,587

Pro Players Salaries

Connor McDavid $12,500,000 (1)
Rasmus Dahlin $11,000,000 (8)
Matthew Tkachuk $9,500,000 (6)
Jason Robertson $7,750,000 (2)
Tage Thompson $7,142,857 (6)
Martin Necas $6,500,000 (2)
William Karlsson $5,900,000 (2)
Esa Lindell $5,800,000 (6)
Rasmus Ristolainen $5,100,000 (3)
Thatcher Demko (Out of Payroll) $5,000,000 (1)
Adam Larsson $4,000,000 (5)
Olli Maatta $3,000,000 (1)
Luke Kunin $2,750,000 (1)
Michael Amadio $2,600,000 (3)
Alex Nedeljkovic $2,500,000 (2)
Trent Frederic $2,300,000 (1)
Calvin Pickard $1,000,000 (2)
Logan Cooley $950,000 (2)
Luke Hughes $925,000 (1)
Logan Mailloux $875,000 (2)
Thomas Bordeleau $874,125 (1)
A.J. Greer $850,000 (2)
Calvin de Haan $800,000 (1)
Lucas Johansen $0 (0)
Total Pro Players24
Salary Commitment
Year 2024 : $99,616,982
Year 2025 : $72,167,857
Year 2026 : $45,842,857
Year 2027 : $38,142,857
Salary Average Commitment
Year 2024 : $88,366,981
Year 2025 : $71,467,856
Year 2026 : $45,142,856
Year 2027 : $37,442,856
Salary Cap with 1 Way Contract
Year 2024 : $99,616,982
Year 2025 : $71,467,857
Year 2026 : $45,142,857
Year 2027 : $37,442,857

Farm Players Salaries

Artyom Levshunov $97,500 (3)
Eric Robinson $95,000 (1)
Hunter McKown $95,000 (1)
Ryan Ufko $92,500 (3)
Sam Colangelo $92,500 (2)
Paul Ludwinski $90,000 (3)
Shakir Mukhamadullin $89,417 (1)
Travis Mitchell $88,250 (1)
Max Sasson $87,000 (1)
Jakub Rychlovsky $87,000 (2)
Jayden Grubbe $86,750 (2)
Chase Wheatcroft $86,250 (2)
Noel Gunler $86,250 (1)
William Trudeau $85,667 (1)
Helge Grans $84,750 (1)
Josh Filmon $83,833 (3)
Aatu Raty $83,667 (1)
Leevi Merilainen $82,000 (1)
Aleksi Heimosalmi $80,583 (2)
Jorian Donovan $79,667 (3)
Jack Studnicka $77,500 (1)
Angus Crookshank $77,500 (1)
Adam Wilsby $77,500 (1)
Jiri Patera $77,500 (1)
Mason Geertsen $77,500 (1)
Michael Houser $77,500 (1)
Ryan Shea $77,500 (1)
Robert Mastrosimone $77,500 (1)
Shane Bowers $77,500 (2)
Serron Noel $0 (0)
Olli Juolevi $0 (0)
Dmitry Semykin $0 (0)
Alexei Lipanov $0 (0)
Miguel Tourigny $0 (0)
Seth Barton $0 (0)
Gabriel Carlsson $0 (0)
Linus Weissbach $0 (0)
Collin Adams $0 (0)
Maxim Cajkovic $0 (0)
Libor Hajek $0 (0)
Total Farm Players40
Salary Commitment
Year 2024 : $2,451,084
Year 2025 : $954,083
Year 2026 : $443,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,371,084
Year 2025 : $941,583
Year 2026 : $443,500
Year 2027 : $0

San Francisco Eagles



Arena Capacity - Ticket Price
Attendance - %

Arena NameChase Center
Level 1: 6000 - $100 - 5,684 - 94.73%
Level 2: 5000 - $60 - 4,622 - 92.44%
Level 3: 2000 - $35 - 1,891 - 94.56%
Level 4: 4000 - $25 - 3,753 - 93.83%
Luxury : 1000 - $200 - 953 - 95.29%
Total Capacity :18000
Team Popularity : 100.00%

Income

Home Games Left64
Average Attendance - %16,903 - 93.90%
Average Income per Game$1,196,280
Year to Date Revenue$21,533,040

Expense

Pro Players Total Salaries$84,714,191
Farm Players Total Salaries$2,951,000
Coaches Total Salaries$4,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$21,014,276
Farm Year To Date Expenses$555,859
Pro Salary Cap To Date$21,014,276
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$76,561,920
Pro Remaining Season Days185
Pro Expenses Per Days$351,511
Pro Estimated Expenses$65,029,535
Farm Remaining Season Days206
Farm Expenses Per Days$11,263
Farm Estimated Expenses$2,320,178
Estimated Season Expenses$67,349,713
Season Salary Cap$84,714,191
Estimate Under Maximum Salary Cap of $97,999,999$13,285,808
Estimate Over Minimum Salary Cap of $0 $84,714,191
Current Bank Account$125,563,362
Projected Bank Account$134,775,569

Pro Players Salaries

Jack Eichel $10,000,000 (2)
Cale Makar $9,000,000 (3)
Sam Reinhart $8,625,000 (8)
Brandon Montour $7,142,857 (7)
Anders Lee $7,000,000 (2)
MacKenzie Weegar $6,250,000 (7)
Sean Durzi (Out of Payroll) $6,000,000 (4)
Tyler Bertuzzi $5,500,000 (4)
Mikael Granlund $5,000,000 (1)
Alexander Wennberg $5,000,000 (2)
Petr Mrazek $4,250,000 (2)
Dan Vladar $2,200,000 (1)
Ryan Lomberg $2,000,000 (2)
Jack McBain $1,599,999 (1)
Michael Kesselring $1,400,000 (2)
Matt Benning $1,250,000 (2)
Connor Dewar (Out of Payroll) $1,180,000 (1)
Maxim Tsyplakov $950,000 (1)
Wyatt Kaiser $916,667 (1)
Connor Zary $863,334 (1)
Marco Rossi $863,000 (1)
Sam Malinski $850,000 (1)
Danil Gushchin $828,334 (1)
Parker Kelly $825,000 (2)
Nolan Allan $825,000 (2)
Michael Eyssimont $800,000 (1)
Jaxson Stauber $775,000 (1)
Total Pro Players27
Salary Commitment
Year 2024 : $91,894,191
Year 2025 : $75,067,857
Year 2026 : $42,517,857
Year 2027 : $33,517,857
Salary Average Commitment
Year 2024 : $79,919,190
Year 2025 : $64,342,856
Year 2026 : $37,667,856
Year 2027 : $28,667,856
Salary Cap with 1 Way Contract
Year 2024 : $91,894,191
Year 2025 : $75,067,857
Year 2026 : $42,517,857
Year 2027 : $33,517,857

Farm Players Salaries

Sonny Milano $190,000 (2)
Calum Ritchie (Out of Payroll) $95,000 (3)
Ben Steeves $95,000 (2)
Drew Commesso $92,500 (2)
Shai Buium $92,500 (3)
Massimo Rizzo $92,500 (2)
Landon Slaggert $91,250 (3)
Anton Malmstrom $91,000 (1)
Sean Behrens $90,583 (3)
Ryder Rolston $89,500 (2)
Justin Hryckowian $87,000 (2)
Tristen Nielsen $87,000 (1)
Jaxon Nelson $87,000 (1)
Jere Innala $87,000 (1)
Ethan Cardwell $86,750 (2)
Hugo Ollas $85,500 (2)
Sam Lipkin $85,167 (3)
Matthew Seminoff $85,000 (2)
Austin Roest $84,500 (3)
Cole Krygier $83,750 (1)
Walker Duehr $82,500 (1)
Joseph Cecconi $77,500 (1)
Trevor Janicke $77,500 (1)
Jett Woo $77,500 (1)
Nathan Smith $77,500 (1)
Robbie Russo $77,500 (1)
Braeden Bowman $77,500 (1)
Billy Sweezey $77,500 (2)
Oscar Dansk $77,500 (1)
Brandon Coe $77,500 (1)
Justin Kirkland $77,500 (1)
Charlie Wright $77,500 (1)
Riese Gaber $77,500 (1)
Troy Grosenick $77,500 (1)
Atley Calvert $77,500 (1)
Nick Cicek $0 (0)
Max Ellis $0 (0)
Total Farm Players37
Salary Commitment
Year 2024 : $3,046,000
Year 2025 : $1,519,000
Year 2026 : $537,750
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,871,000
Year 2025 : $1,382,750
Year 2026 : $539,000
Year 2027 : $0

Texas Takers



Arena Capacity - Ticket Price
Attendance - %

Arena NameFrost Bank Center
Level 1: 6000 - $100 - 5,603 - 93.39%
Level 2: 5000 - $60 - 4,705 - 94.09%
Level 3: 2000 - $35 - 1,893 - 94.66%
Level 4: 4000 - $25 - 3,700 - 92.50%
Luxury : 1000 - $200 - 961 - 96.06%
Total Capacity :18000
Team Popularity : 100.00%

Income

Home Games Left64
Average Attendance - %16,862 - 93.68%
Average Income per Game$1,193,471
Year to Date Revenue$21,482,480

Expense

Pro Players Total Salaries$97,964,834
Farm Players Total Salaries$2,270,918
Coaches Total Salaries$3,750,000
Luxury Taxe Total$0
Pro Year To Date Expenses$20,063,955
Farm Year To Date Expenses$478,728
Pro Salary Cap To Date$20,063,955
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$76,382,151
Pro Remaining Season Days185
Pro Expenses Per Days$406,493
Pro Estimated Expenses$75,201,205
Farm Remaining Season Days206
Farm Expenses Per Days$8,668
Farm Estimated Expenses$1,785,608
Estimated Season Expenses$76,986,813
Season Salary Cap$97,964,834
Estimate Under Maximum Salary Cap of $97,999,999$35,165
Estimate Over Minimum Salary Cap of $0 $97,964,834
Current Bank Account$48,426,246
Projected Bank Account$47,821,584

Pro Players Salaries

Aleksander Barkov $10,000,000 (6)
Adam Fox $9,500,000 (5)
Roman Josi $9,059,000 (3)
Connor Hellebuyck $8,500,000 (7)
Devon Toews $7,250,000 (7)
Matthew Boldy $7,000,000 (6)
Claude Giroux $6,500,000 (1)
Tyler Toffoli $6,000,000 (4)
Joel Eriksson Ek $5,250,000 (5)
Ryan Nugent-Hopkins $5,025,000 (5)
Artem Zub (Out of Payroll) $4,600,000 (3)
Trevor Moore $4,200,000 (4)
Eeli Tolvanen $3,475,000 (2)
Henri Jokiharju $3,100,000 (1)
Tyler Myers $3,000,000 (3)
Yegor Chinakhov $2,100,000 (2)
Nick Bjugstad $2,100,000 (1)
Brock Faber $925,000 (9)
Jesper Wallstedt $925,000 (3)
JJ Peterka $855,834 (1)
Simon Holmstrom $850,000 (1)
Jarred Tinordi $800,000 (1)
Sebastian Johannes Aho $775,000 (2)
Michael Carcone $775,000 (1)
Total Pro Players24
Salary Commitment
Year 2024 : $102,564,834
Year 2025 : $96,534,000
Year 2026 : $90,184,000
Year 2027 : $71,325,000
Salary Average Commitment
Year 2024 : $79,089,834
Year 2025 : $69,959,000
Year 2026 : $65,059,000
Year 2027 : $49,825,000
Salary Cap with 1 Way Contract
Year 2024 : $102,564,834
Year 2025 : $87,584,000
Year 2026 : $81,234,000
Year 2027 : $63,650,000

Farm Players Salaries

Justin Danforth $110,000 (1)
Rodwin Dionicio $95,000 (3)
Vladislav Firstov $92,500 (1)
Tyler Kleven $91,667 (1)
Fabian Lysell $89,417 (1)
Owen Pickering $88,667 (3)
Luke Toporowski $87,000 (1)
Andrew Poturalski $86,333 (3)
David Spacek $86,250 (2)
Michael Milne $86,167 (1)
Joshua Roy $85,667 (1)
Adam Edstrom $84,667 (1)
Vsevolod Komarov $83,500 (3)
Daemon Hunt $82,833 (1)
Kirill Kudryavtsev $82,500 (3)
Colton Dach $82,500 (2)
Isaac Poulter $81,250 (1)
Justin Brazeau $77,500 (1)
Brandon Bussi $77,500 (1)
Dyllan Gill $77,500 (1)
Graham Slaggert $77,500 (1)
Trey Fix-Wolansky $77,500 (1)
Max Willman $77,500 (1)
Jan Jenik $77,500 (1)
Travis Boyd $77,500 (1)
Mads Sogaard $77,500 (2)
Ethen Frank $77,500 (2)
Rem Pitlick $0 (0)
Marcus Bjork $0 (0)
Total Farm Players29
Salary Commitment
Year 2024 : $2,270,918
Year 2025 : $759,750
Year 2026 : $436,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,220,918
Year 2025 : $747,250
Year 2026 : $436,000
Year 2027 : $0

Toronto Redhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Arena
Level 1: 6000 - $100 - 5,725 - 95.41%
Level 2: 5000 - $60 - 4,641 - 92.83%
Level 3: 2000 - $35 - 1,856 - 92.82%
Level 4: 4000 - $25 - 3,752 - 93.80%
Luxury : 1000 - $200 - 954 - 95.41%
Total Capacity :18000
Team Popularity : 100.00%

Income

Home Games Left64
Average Attendance - %16,928 - 94.05%
Average Income per Game$1,200,525
Year to Date Revenue$21,609,450

Expense

Pro Players Total Salaries$78,341,650
Farm Players Total Salaries$2,205,917
Coaches Total Salaries$3,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$15,651,318
Farm Year To Date Expenses$445,604
Pro Salary Cap To Date$15,651,318
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$76,833,600
Pro Remaining Season Days185
Pro Expenses Per Days$325,069
Pro Estimated Expenses$60,137,765
Farm Remaining Season Days206
Farm Expenses Per Days$8,420
Farm Estimated Expenses$1,734,520
Estimated Season Expenses$61,872,285
Season Salary Cap$78,341,650
Estimate Under Maximum Salary Cap of $97,999,999$19,658,349
Estimate Over Minimum Salary Cap of $0 $78,341,650
Current Bank Account$24,295,428
Projected Bank Account$39,256,743

Pro Players Salaries

Seth Jones $9,500,000 (5)
Josh Norris $7,950,000 (6)
T.J. Oshie (Out of Payroll) $5,750,000 (1)
Jaden Schwartz $5,500,000 (2)
Elvis Merzlikins $5,400,000 (3)
Cal Petersen $5,000,000 (1)
Jason Zucker $5,000,000 (1)
Jordan Eberle $4,750,000 (2)
Dawson Mercer $4,000,000 (3)
David Perron $4,000,000 (2)
Jake Allen $3,850,000 (1)
Yakov Trenin $3,500,000 (4)
Anthony Mantha $3,500,000 (1)
Jamie Drysdale $2,300,000 (2)
Nicolas Hague $2,294,150 (1)
Cole Sillinger $2,250,000 (2)
Sean Farrell $897,500 (1)
Matt Murray $875,000 (1)
Matthew Kessel $800,000 (2)
Joel Kiviranta $775,000 (1)
Joe Hicketts $775,000 (1)
Mark Friedman $775,000 (1)
Louie Belpedio $775,000 (1)
Adam Gaudette $775,000 (1)
Devin Shore $775,000 (1)
Kale Clague $775,000 (1)
Tyler Johnson $775,000 (1)
Christian Wolanin $775,000 (1)
Denis Malgin $0 (0)
Total Pro Players29
Salary Commitment
Year 2024 : $84,091,650
Year 2025 : $49,950,000
Year 2026 : $30,350,000
Year 2027 : $20,950,000
Salary Average Commitment
Year 2024 : $76,825,400
Year 2025 : $43,083,750
Year 2026 : $23,400,000
Year 2027 : $14,000,000
Salary Cap with 1 Way Contract
Year 2024 : $84,091,650
Year 2025 : $49,950,000
Year 2026 : $30,350,000
Year 2027 : $20,950,000

Farm Players Salaries

Corson Ceulemans $92,500 (2)
Joakim Kemell $88,667 (3)
Montana Onyebuchi $82,500 (1)
Cole Clayton $81,000 (1)
Jonny Brodzinski $78,750 (2)
Matt Tomkins $77,500 (1)
Travis Barron $77,500 (1)
Boris Katchouk $77,500 (1)
Justin Dowling $77,500 (1)
Gage Quinney $77,500 (1)
Cooper Marody $77,500 (1)
Riley Nash $77,500 (1)
Seth Griffith $77,500 (1)
Stelio Mattheos $77,500 (1)
Jacob Leguerrier $77,500 (1)
Chris Wagner $77,500 (1)
Bokondji Imama $77,500 (1)
Blade Jenkins $77,500 (1)
Hunter Jones $77,500 (1)
Pontus Andreasson $77,500 (1)
Bryce Kindopp $77,500 (1)
Cole Bardreau $77,500 (1)
Cooper Zech $77,500 (1)
Wyatt Bongiovanni $77,500 (1)
Griffin Luce $77,500 (1)
Jake Massie $77,500 (1)
Nathan Todd $77,500 (1)
Dylan McIlrath $77,500 (1)
Total Farm Players28
Salary Commitment
Year 2024 : $2,205,917
Year 2025 : $259,917
Year 2026 : $88,667
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,172,250
Year 2025 : $263,750
Year 2026 : $95,000
Year 2027 : $0

Utah Lions



Arena Capacity - Ticket Price
Attendance - %

Arena NameEnergySolutions Arena
Level 1: 6000 - $100 - 5,640 - 93.99%
Level 2: 5000 - $60 - 4,643 - 92.86%
Level 3: 2000 - $35 - 1,887 - 94.36%
Level 4: 4000 - $25 - 3,815 - 95.37%
Luxury : 1000 - $200 - 951 - 95.14%
Total Capacity :18000
Team Popularity : 100.00%

Income

Home Games Left64
Average Attendance - %16,936 - 94.09%
Average Income per Game$1,194,239
Year to Date Revenue$21,496,300

Expense

Pro Players Total Salaries$91,677,856
Farm Players Total Salaries$2,046,458
Coaches Total Salaries$4,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$21,805,624
Farm Year To Date Expenses$432,025
Pro Salary Cap To Date$21,805,624
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$76,431,289
Pro Remaining Season Days185
Pro Expenses Per Days$380,406
Pro Estimated Expenses$70,375,110
Farm Remaining Season Days206
Farm Expenses Per Days$7,811
Farm Estimated Expenses$1,609,066
Estimated Season Expenses$71,984,176
Season Salary Cap$91,677,856
Estimate Under Maximum Salary Cap of $97,999,999$6,322,143
Estimate Over Minimum Salary Cap of $0 $91,677,856
Current Bank Account$75,869,869
Projected Bank Account$80,316,982

Pro Players Salaries

Artemi Panarin $11,642,860 (1)
Brayden Point $9,500,000 (5)
Leon Draisaitl $8,500,000 (9)
Dylan Cozens $7,100,000 (6)
Brandon Hagel $6,500,000 (8)
Damon Severson $6,250,000 (7)
Vladislav Gavrikov $5,875,000 (1)
Igor Shesterkin $5,666,667 (1)
Connor Murphy $4,400,000 (2)
Jake McCabe $4,000,000 (6)
Shane Pinto $3,750,000 (2)
Anthony Duclair (Out of Payroll) $3,500,000 (4)
Laurent Brossoit (Out of Payroll) $3,300,000 (2)
Adam Henrique $3,000,000 (2)
Ethan Bear $2,062,500 (1)
Sam Lafferty $2,000,000 (2)
Noel Acciari $2,000,000 (2)
Pius Suter $1,600,000 (1)
Urho Vaakanainen $1,100,000 (1)
Darren Raddysh $975,000 (2)
Jakub Dobes $925,000 (1)
William Stromgren $900,833 (2)
Djibril Toure $805,000 (2)
Luke Glendening $800,000 (1)
Ryan Suter $775,000 (1)
Nathan Walker $775,000 (2)
Rasmus Asplund $775,000 (1)
Total Pro Players27
Salary Commitment
Year 2024 : $98,477,856
Year 2025 : $73,269,187
Year 2026 : $51,363,354
Year 2027 : $51,363,354
Salary Average Commitment
Year 2024 : $97,527,856
Year 2025 : $67,255,833
Year 2026 : $45,350,000
Year 2027 : $45,350,000
Salary Cap with 1 Way Contract
Year 2024 : $98,477,856
Year 2025 : $67,255,833
Year 2026 : $45,350,000
Year 2027 : $45,350,000

Farm Players Salaries

Mikulas Hovorka $95,000 (2)
Antti Saarela $89,625 (1)
Waltteri Ignatjew $87,000 (1)
Victor Mancini $87,000 (2)
Riley Duran $86,750 (2)
Daniel Torgersson $86,750 (1)
Cameron Butler $85,833 (2)
Danila Klimovich $85,583 (1)
Vyacheslav Peksa $85,167 (2)
Jean-Luc Foudy $84,750 (1)
Eemil Viro $82,833 (1)
Artem Grushnikov $81,417 (2)
Adam Ginning $78,750 (2)
Alec Regula $77,500 (1)
Brandon Gignac $77,500 (1)
Michael Sgarbossa $77,500 (1)
Gabriel Fortier $77,500 (1)
Jamieson Rees $77,500 (1)
Grigori Denisenko $77,500 (1)
Noel Hoefenmayer $77,500 (1)
Brendan Gaunce $77,500 (2)
Darren Brady $77,500 (1)
Scott Walford $77,500 (1)
Bryce Brodzinski $77,500 (1)
Jacob Frasca $77,500 (1)
Keith Petruzzelli $0 (0)
Liam Kirk $0 (0)
Jared McIsaac $0 (0)
Tim Berni $0 (0)
Total Farm Players29
Salary Commitment
Year 2024 : $2,046,458
Year 2025 : $677,417
Year 2026 : $0
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,980,208
Year 2025 : $663,667
Year 2026 : $0
Year 2027 : $0

Vegas Vipers



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 6000 - $100 - 5,613 - 93.55%
Level 2: 5000 - $60 - 4,845 - 96.91%
Level 3: 2000 - $35 - 1,905 - 95.25%
Level 4: 4000 - $25 - 3,755 - 93.87%
Luxury : 1000 - $200 - 950 - 94.96%
Total Capacity :18000
Team Popularity : 100.00%

Income

Home Games Left64
Average Attendance - %17,068 - 94.82%
Average Income per Game$1,202,501
Year to Date Revenue$21,645,015

Expense

Pro Players Total Salaries$67,074,047
Farm Players Total Salaries$1,920,082
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$16,026,453
Farm Year To Date Expenses$433,332
Pro Salary Cap To Date$16,026,453
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$76,960,053
Pro Remaining Season Days185
Pro Expenses Per Days$278,316
Pro Estimated Expenses$51,488,460
Farm Remaining Season Days206
Farm Expenses Per Days$7,329
Farm Estimated Expenses$1,509,774
Estimated Season Expenses$52,998,234
Season Salary Cap$67,074,047
Estimate Under Maximum Salary Cap of $97,999,999$30,925,952
Estimate Over Minimum Salary Cap of $0 $67,074,047
Current Bank Account$78,485,088
Projected Bank Account$102,446,907

Pro Players Salaries

Andrei Vasilevskiy $9,500,000 (3)
Noah Hanifin $7,350,000 (8)
Alex Killorn $6,250,000 (3)
Trevor Zegras $5,750,000 (2)
Yanni Gourde $5,166,666 (1)
John Marino (Out of Payroll) $4,400,000 (2)
Mattias Samuelsson $4,285,714 (6)
Alex Iafallo $4,000,000 (1)
Max Domi $3,750,000 (4)
Ivan Fedotov $3,275,000 (2)
Tanner Jeannot $2,665,000 (1)
Klim Kostin $2,000,000 (1)
Nicolas Aube-Kubel $1,500,000 (1)
Mike Reilly $1,250,000 (1)
Kyle Burroughs $1,100,000 (2)
Andreas Englund $1,000,000 (1)
Will Smith $950,000 (3)
Jackson LaCombe $925,000 (2)
Mason McTavish $894,167 (1)
Pontus Holmberg $800,000 (1)
Jimmy Vesey (Out of Payroll) $800,000 (1)
Joel Hanley $787,500 (1)
Johnathan Kovacevic $775,000 (1)
Alex Turcotte $775,000 (3)
Hardy Haman Aktell $775,000 (1)
Jonathan Gruden $775,000 (2)
Chad Ruhwedel $775,000 (1)
Total Pro Players27
Salary Commitment
Year 2024 : $72,274,047
Year 2025 : $49,085,714
Year 2026 : $32,860,714
Year 2027 : $15,385,714
Salary Average Commitment
Year 2024 : $66,804,880
Year 2025 : $43,860,714
Year 2026 : $32,860,714
Year 2027 : $15,385,714
Salary Cap with 1 Way Contract
Year 2024 : $72,274,047
Year 2025 : $49,085,714
Year 2026 : $32,860,714
Year 2027 : $15,385,714

Farm Players Salaries

David Reinbacher $95,000 (2)
Jack Peart $92,500 (2)
Julian Lutz $92,333 (3)
Carter Mazur $90,583 (2)
Alex Jefferies $86,750 (2)
Ville Ottavainen $86,750 (2)
Bennett MacArthur $85,917 (1)
Justin Sourdif $84,750 (1)
Garin Bjorklund $84,333 (1)
Jake Chiasson $84,333 (2)
Thomas Milic $84,167 (3)
Bryce McConnell-Barker $83,833 (3)
Isaiah George $83,833 (3)
Elliot Desnoyers $82,500 (1)
Joey Anderson $80,000 (2)
Jakob Pelletier $80,000 (1)
Mathias Laferriere $77,500 (1)
Aatu Jamsen $77,500 (1)
Cole Guttman $77,500 (1)
Cole Reinhardt $77,500 (1)
Brandon Scanlin $77,500 (2)
Hunter Shepard $77,500 (1)
Zach Metsa $77,500 (1)
Peter Abbandonato $0 (0)
Marian Studenic $0 (0)
Dmitri Samorukov $0 (0)
Wyatt Kalynuk $0 (0)
Total Farm Players27
Salary Commitment
Year 2024 : $1,920,082
Year 2025 : $1,037,582
Year 2026 : $344,166
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,842,582
Year 2025 : $1,022,582
Year 2026 : $344,166
Year 2027 : $0

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of $97,999,999
Available Cap Space

Over Minimum of
$0

Pro Players

Farm Players

Total Players

Boston Shamrocks $50,856,398 $90,235,000 $7,764,999 $90,235,000 232952
Calgary Grizzlies $67,337,589 $83,641,270 $14,358,729 $83,641,270 293564
Chicago Deejays $114,455,539 $96,396,666 $1,603,333 $96,396,666 253055
Dallas Dragons $109,628,960 $87,358,334 $10,641,665 $87,358,334 242448
Denver Vikings $53,617,771 $75,425,000 $22,574,999 $75,425,000 262551
Detroit Wolves $71,691,895 $62,193,667 $35,806,332 $62,193,667 233154
Halifax Lumberjacks $118,418,483 $75,032,500 $22,967,499 $75,032,500 292958
Hollywood Heroes $97,907,160 $94,961,190 $3,038,809 $94,961,190 252853
Houston Warbirds $35,778,055 $95,045,000 $2,954,999 $95,045,000 252449
Jacksonville Reptiles $106,579,375 $82,041,008 $15,958,991 $82,041,008 283462
London Wildcats $102,638,616 $88,567,857 $9,432,142 $88,567,857 292857
Los Angeles Tridents $39,139,330 $87,044,167 $10,955,832 $87,044,167 283866
Miami Storm $35,461,599 $96,252,166 $1,747,833 $96,252,166 293059
Montreal Blizzard $50,232,161 $96,625,000 $1,374,999 $96,625,000 263056
Nashville Bull Riders $124,199,368 $82,850,000 $15,149,999 $82,850,000 232346
New Orleans Kings $45,718,606 $78,986,667 $19,013,332 $78,986,667 262147
New York Warriors $107,216,991 $91,858,214 $6,141,785 $91,858,214 293160
Oakland Stallions $101,958,028 $95,705,833 $2,294,166 $95,705,833 262652
Ottawa Moose $53,235,621 $43,090,834 $54,909,165 $43,090,834 283664
Philadelphia Raccoons $130,573,484 $54,040,517 $43,959,482 $54,040,517 242852
Pittsburgh Ironmen $142,104,260 $79,993,777 $18,006,222 $79,993,777 253055
Portland Bullets $8,953,640 $52,814,167 $45,185,832 $52,814,167 282351
Quebec Huskies $140,333,839 $84,825,166 $13,174,833 $84,825,166 272653
Regina Bisons $117,153,478 $78,097,500 $19,902,499 $78,097,500 253055
Sacramento Spartans $106,576,860 $94,616,982 $3,383,017 $94,616,982 244064
San Francisco Eagles $125,563,362 $84,714,191 $13,285,808 $84,714,191 273764
Texas Takers $48,426,246 $97,964,834 $35,165 $97,964,834 242953
Toronto Redhawks $24,295,428 $78,341,650 $19,658,349 $78,341,650 292857
Utah Lions $75,869,869 $91,677,856 $6,322,143 $91,677,856 272956
Vegas Vipers $78,485,088 $67,074,047 $30,925,952 $67,074,047 272754