Connexion

Bikers



Arena Capacity - Ticket Price
Attendance - %

Arena NameJailhouse Rockin Center
Level 1: 4000 - $99 - 4 000 - 100,00%
Level 2: 4000 - $69 - 3 687 - 92,18%
Level 3: 4000 - $44 - 3 663 - 91,58%
Level 4: 4000 - $32 - 4 000 - 100,00%
Luxury : 1100 - $165 - 940 - 85,45%
Total Capacity :17100

Income

Home Games Left40
Average Attendance - %16 290 - 95,26%
Average Income per Game$1,631,066
Year to Date Revenue$1,631,066

Expense

Pro Players Total Salaries$83,345,232
Farm Players Total Salaries$3,099,928
Coaches Total Salaries$1,156,000
Luxury Taxe Total$0
Pro Year To Date Expenses$1,838,349
Farm Year To Date Expenses$81,111
Pro Salary Cap To Date$1,825,077
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$65,242,640
Pro Remaining Season Days134
Pro Expenses Per Days$612,783
Pro Estimated Expenses$82,112,922
Farm Remaining Season Days132
Farm Expenses Per Days$27,037
Farm Estimated Expenses$3,568,884
Estimated Season Expenses$85,681,806
Season Salary Cap$83,345,232
Estimate Under Maximum Salary Cap of $85,000,000$1,654,768
Estimate Over Minimum Salary Cap of $60,000,000 $23,345,232
Current Bank Account($33,300,721)
Projected Bank Account($53,739,887)

Pro Players Salaries

Connor McDavid $12,500,000 (4)
-Salary Remaining : $12,226,277
Steven Stamkos $8,500,000 (2)
-Salary Remaining : $8,313,869
Blake Wheeler $8,250,000 (2)
-Salary Remaining : $8,069,343
Victor Hedman $7,875,000 (3)
-Salary Remaining : $7,702,555
Ryan O'reilly $7,500,000 (1)
-Salary Remaining : $7,335,766
Joe Pavelski $7,000,000 (1)
-Salary Remaining : $6,846,715
Joel Eriksson Ek $5,250,000 (7)
-Salary Remaining : $5,135,036
Nick Bjugstad $3,210,739 (1)
-Salary Remaining : $3,140,431
Brayden McNabb $2,850,000 (3)
-Salary Remaining : $2,787,591
Jordan Kyrou $2,800,000 (1)
-Salary Remaining : $2,738,686
Kailer Yamamoto $2,377,587 (2)
-Salary Remaining : $2,325,523
Robby Fabbri $2,121,212 (3)
-Salary Remaining : $2,074,762
Dylan Cozens $1,775,000 (1)
-Salary Remaining : $1,736,131
Nico Sturm $1,648,000 (3)
-Salary Remaining : $1,611,912
Troy Terry $1,491,667 (1)
-Salary Remaining : $1,459,003
Derek Forbort $1,247,017 (2)
-Salary Remaining : $1,219,710
T.J. Brodie $1,205,205 (2)
-Salary Remaining : $1,178,814
Dylan DeMelo $1,186,186 (2)
-Salary Remaining : $1,160,211
Tomas Tatar $947,947 (1)
-Salary Remaining : $927,189
Calvin Petersen $800,001 (3)
-Salary Remaining : $782,483
Connor Murphy $759,759 (4)
-Salary Remaining : $743,122
Keith Kinkaid $750,000 (1)
-Salary Remaining : $733,577
Keegan Kolesar $659,659 (3)
-Salary Remaining : $645,214
Martin Jones $640,253 (2)
-Salary Remaining : $626,233
Total Pro Players24
Salary Commitment
Year 2023 : $83,345,232
Year 2024 : $57,869,879
Year 2025 : $34,463,631
Year 2026 : $18,509,759
Salary Average Commitment
Year 2023 : $83,345,232
Year 2024 : $57,869,879
Year 2025 : $34,463,631
Year 2026 : $18,509,759
Salary Cap with 1 Way Contract
Year 2023 : $83,345,232
Year 2024 : $57,869,879
Year 2025 : $34,463,631
Year 2026 : $18,509,759

Farm Players Salaries

Nicolas Hague $229,415 (3)
Salary Remaining : $224,317
Evgenii Dadonov $210,000 (1)
Salary Remaining : $205,333
Ryan Reaves $175,000 (1)
Salary Remaining : $171,111
Dominik Kubalik $174,101 (2)
Salary Remaining : $170,232
Vinnie Hinostroza $170,000 (1)
Salary Remaining : $166,222
Kevin Labanc $144,456 (2)
Salary Remaining : $141,245
Zemgus Girgensons $134,705 (1)
Salary Remaining : $131,711
Cal Clutterbuck $125,726 (2)
Salary Remaining : $122,932
Troy Stecher $125,000 (1)
Salary Remaining : $122,222
Andrew Cogliano $125,000 (1)
Salary Remaining : $122,222
Nick Bonino $124,705 (1)
Salary Remaining : $121,933
Michael Del Zotto $124,705 (1)
Salary Remaining : $121,933
James Neal $121,999 (1)
Salary Remaining : $119,288
Matt Grzelcyk $120,521 (2)
Salary Remaining : $117,842
Curtis Lazar $100,000 (3)
Salary Remaining : $97,778
Henrik Borgstrom $100,000 (1)
Salary Remaining : $97,778
Ben Hutton $98,799 (2)
Salary Remaining : $96,603
Luke Schenn $98,799 (1)
Salary Remaining : $96,603
Zack Kassian $97,898 (2)
Salary Remaining : $95,722
Radim Simek $97,898 (2)
Salary Remaining : $95,722
Dennis Cholowski $92,500 (2)
Salary Remaining : $90,444
Jesper Boqvist $92,500 (1)
Salary Remaining : $90,444
Evgeny Svechnikov $75,000 (1)
Salary Remaining : $73,333
Patrik Nemeth $72,500 (2)
Salary Remaining : $70,889
Milan Lucic $68,701 (1)
Salary Remaining : $67,175
Total Farm Players25
Salary Commitment
Year 2023 : $3,099,927
Year 2024 : $1,353,813
Year 2025 : $329,415
Year 2026 : $0
Salary Average Commitment
Year 2023 : $3,099,927
Year 2024 : $1,353,813
Year 2025 : $329,415
Year 2026 : $0

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 4000 - $104 - 3 245 - 81,13%
Level 2: 4000 - $79 - 2 979 - 74,48%
Level 3: 4000 - $54 - 2 939 - 73,48%
Level 4: 4000 - $39 - 3 256 - 81,40%
Luxury : 1000 - $200 - 986 - 98,60%
Total Capacity :17000

Income

Home Games Left40
Average Attendance - %13 405 - 78,85%
Average Income per Game$1,573,009
Year to Date Revenue$1,573,009

Expense

Pro Players Total Salaries$67,864,666
Farm Players Total Salaries$932,384
Coaches Total Salaries$2,376,440
Luxury Taxe Total$0
Pro Year To Date Expenses$1,524,879
Farm Year To Date Expenses$34,164
Pro Salary Cap To Date$1,486,089
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$62,920,360
Pro Remaining Season Days134
Pro Expenses Per Days$508,293
Pro Estimated Expenses$68,111,262
Farm Remaining Season Days132
Farm Expenses Per Days$11,388
Farm Estimated Expenses$1,503,216
Estimated Season Expenses$69,614,478
Season Salary Cap$67,864,666
Estimate Under Maximum Salary Cap of $85,000,000$17,135,334
Estimate Over Minimum Salary Cap of $60,000,000 $7,864,666
Current Bank Account($25,194,854)
Projected Bank Account($31,888,972)

Pro Players Salaries

Zach Werenski $9,583,333 (6)
-Salary Remaining : $9,373,479
Patrik Laine $8,700,000 (4)
-Salary Remaining : $8,509,489
Andrei Kuzmenko $7,700,000 (1)
-Salary Remaining : $7,531,387
Ivan Provorov $6,750,000 (3)
-Salary Remaining : $6,602,190
Seth Jones $5,200,000 (4)
-Salary Remaining : $5,086,131
Alexander Wennberg $4,900,000 (1)
-Salary Remaining : $4,792,701
Alexis Lafrenière $3,775,000 (1)
-Salary Remaining : $3,692,336
Oskar Sundqvist $2,750,000 (1)
-Salary Remaining : $2,689,781
Oliver Kylington $2,500,000 (2)
-Salary Remaining : $2,445,255
Jake Bean $2,333,333 (2)
-Salary Remaining : $2,282,238
Trevor Van Riemsdyk $2,300,000 (1)
-Salary Remaining : $2,249,635
Vladislav Namestnikov $1,600,000 (1)
-Salary Remaining : $1,564,964
Samuel Blais $1,525,000 (1)
-Salary Remaining : $1,491,606
Alexander Barabanov $1,200,000 (2)
-Salary Remaining : $1,173,723
Jaroslav Halak $1,100,000 (1)
-Salary Remaining : $1,075,912
Sam Gagner $1,100,000 (1)
-Salary Remaining : $1,075,912
Kyle Okposo $1,097,000 (1)
-Salary Remaining : $1,072,978
Daniil Tarasov $1,050,000 (3)
-Salary Remaining : $1,027,007
Michael Hutchinson $901,000 (1)
-Salary Remaining : $881,270
Zach Aston-Reese $900,000 (1)
-Salary Remaining : $880,292
Michael Eyssimont $900,000 (1)
-Salary Remaining : $880,292
Total Pro Players21
Salary Commitment
Year 2023 : $67,864,666
Year 2024 : $37,316,666
Year 2025 : $31,283,333
Year 2026 : $23,483,333
Salary Average Commitment
Year 2023 : $67,864,666
Year 2024 : $37,316,666
Year 2025 : $31,283,333
Year 2026 : $23,483,333
Salary Cap with 1 Way Contract
Year 2023 : $67,864,666
Year 2024 : $37,316,666
Year 2025 : $31,283,333
Year 2026 : $23,483,333

Farm Players Salaries

Yegor Sharangovich $200,000 (1)
Salary Remaining : $195,556
Kent Johnson $185,000 (2)
Salary Remaining : $180,889
Yegor Chinakhov (Out of Payroll) $132,500 (1)
Salary Remaining : $129,556
Arthur Kaliyev $106,667 (2)
Salary Remaining : $104,296
Calen Addison $94,167 (1)
Salary Remaining : $92,074
Dustin Tokarski $90,100 (1)
Salary Remaining : $88,098
Jon Gillies $90,100 (1)
Salary Remaining : $88,098
Laurent Dauphin $90,100 (1)
Salary Remaining : $88,098
Liam Foudy $76,250 (2)
Salary Remaining : $74,556
Total Farm Players9
Salary Commitment
Year 2023 : $1,064,884
Year 2024 : $367,917
Year 2025 : $0
Year 2026 : $0
Salary Average Commitment
Year 2023 : $1,064,884
Year 2024 : $367,917
Year 2025 : $0
Year 2026 : $0

Braves



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Boréale
Level 1: 4000 - $115 - 2 816 - 70,40%
Level 2: 4000 - $85 - 2 543 - 63,58%
Level 3: 4000 - $65 - 2 755 - 68,88%
Level 4: 4000 - $50 - 2 536 - 63,40%
Luxury : 1000 - $175 - 1 000 - 100,00%
Total Capacity :17000

Income

Home Games Left40
Average Attendance - %11 650 - 68,53%
Average Income per Game$1,521,096
Year to Date Revenue$1,521,096

Expense

Pro Players Total Salaries$74,400,002
Farm Players Total Salaries$1,339,584
Coaches Total Salaries$1,100,000
Luxury Taxe Total$0
Pro Year To Date Expenses$1,641,240
Farm Year To Date Expenses$41,991
Pro Salary Cap To Date$1,629,198
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$60,843,840
Pro Remaining Season Days134
Pro Expenses Per Days$547,080
Pro Estimated Expenses$73,308,720
Farm Remaining Season Days132
Farm Expenses Per Days$13,997
Farm Estimated Expenses$1,847,604
Estimated Season Expenses$75,156,324
Season Salary Cap$74,400,002
Estimate Under Maximum Salary Cap of $85,000,000$10,599,998
Estimate Over Minimum Salary Cap of $60,000,000 $14,400,002
Current Bank Account$4,543,048
Projected Bank Account($9,769,436)

Pro Players Salaries

Patrick Kane $10,500,000 (1)
-Salary Remaining : $10,270,073
Tyler Seguin $9,850,000 (5)
-Salary Remaining : $9,634,307
Sean Monahan $6,375,000 (1)
-Salary Remaining : $6,235,401
Oliver Bjorkstrand $5,400,000 (4)
-Salary Remaining : $5,281,752
Samuel Girard $5,000,000 (5)
-Salary Remaining : $4,890,511
Rasmus Andersson $4,550,000 (4)
-Salary Remaining : $4,450,365
Frank Vatrano $3,650,000 (3)
-Salary Remaining : $3,570,073
Josh Manson $3,225,001 (2)
-Salary Remaining : $3,154,381
Kasperi Kapanen $3,200,000 (2)
-Salary Remaining : $3,129,927
Matt Roy $3,150,000 (2)
-Salary Remaining : $3,081,022
Brendan Gallagher $3,000,000 (2)
-Salary Remaining : $2,934,307
Nick Ritchie $2,500,000 (1)
-Salary Remaining : $2,445,255
Marc Staal $2,225,000 (1)
-Salary Remaining : $2,176,277
Erik Gustafsson $1,750,000 (1)
-Salary Remaining : $1,711,679
Ian Cole $1,500,001 (1)
-Salary Remaining : $1,467,154
Luke Glendening $1,500,000 (1)
-Salary Remaining : $1,467,153
Petr Mrazek $1,500,000 (2)
-Salary Remaining : $1,467,153
Semyon Varlamov $1,100,000 (1)
-Salary Remaining : $1,075,912
Samuel Montembeault $1,000,000 (2)
-Salary Remaining : $978,102
Tyler Motte $950,000 (1)
-Salary Remaining : $929,197
Tommy Novak $900,000 (1)
-Salary Remaining : $880,292
Rafaël Harvey-Pinard $825,000 (1)
-Salary Remaining : $806,934
Phil Kessel $750,000 (1)
-Salary Remaining : $733,577
Total Pro Players23
Salary Commitment
Year 2023 : $74,400,002
Year 2024 : $43,525,001
Year 2025 : $28,450,000
Year 2026 : $24,800,000
Salary Average Commitment
Year 2023 : $63,900,002
Year 2024 : $43,525,001
Year 2025 : $28,450,000
Year 2026 : $24,800,000
Salary Cap with 1 Way Contract
Year 2023 : $74,400,002
Year 2024 : $43,525,001
Year 2025 : $28,450,000
Year 2026 : $24,800,000

Farm Players Salaries

Casey DeSmith $180,000 (2)
Salary Remaining : $176,000
Cal Foote $142,500 (1)
Salary Remaining : $139,333
Alex Belzile $97,500 (1)
Salary Remaining : $95,333
Vincent Desharnais $95,000 (2)
Salary Remaining : $92,889
Jack Drury $92,500 (2)
Salary Remaining : $90,444
Jansen Harkins $92,500 (2)
Salary Remaining : $90,444
Slater Koekkoek $92,500 (1)
Salary Remaining : $90,444
Zach Bogosian $88,000 (1)
Salary Remaining : $86,044
Arber Xhekaj $82,833 (2)
Salary Remaining : $80,993
A.J. Greer $76,250 (2)
Salary Remaining : $74,556
Maxime Lajoie $75,001 (1)
Salary Remaining : $73,334
Fabian Zetterlund $75,000 (1)
Salary Remaining : $73,333
Travis Boyd $75,000 (2)
Salary Remaining : $73,333
Brandon Duhaime $75,000 (1)
Salary Remaining : $73,333
Total Farm Players14
Salary Commitment
Year 2023 : $1,339,584
Year 2024 : $694,083
Year 2025 : $0
Year 2026 : $0
Salary Average Commitment
Year 2023 : $1,339,584
Year 2024 : $694,083
Year 2025 : $0
Year 2026 : $0

Bulldogs



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Shimano
Level 1: 4000 - $100 - 3 585 - 89,63%
Level 2: 4000 - $70 - 3 517 - 87,93%
Level 3: 4000 - $45 - 3 809 - 95,23%
Level 4: 4900 - $32 - 3 888 - 79,35%
Luxury : 1000 - $191 - 1 000 - 100,00%
Total Capacity :17900

Income

Home Games Left40
Average Attendance - %15 799 - 88,26%
Average Income per Game$1,626,351
Year to Date Revenue$1,626,351

Expense

Pro Players Total Salaries$83,908,341
Farm Players Total Salaries$994,584
Coaches Total Salaries$1,150,000
Luxury Taxe Total$0
Pro Year To Date Expenses$1,850,547
Farm Year To Date Expenses$34,323
Pro Salary Cap To Date$1,837,410
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$65,054,040
Pro Remaining Season Days134
Pro Expenses Per Days$616,849
Pro Estimated Expenses$82,657,766
Farm Remaining Season Days132
Farm Expenses Per Days$11,441
Farm Estimated Expenses$1,510,212
Estimated Season Expenses$84,167,978
Season Salary Cap$83,908,341
Estimate Under Maximum Salary Cap of $85,000,000$1,091,659
Estimate Over Minimum Salary Cap of $60,000,000 $23,908,341
Current Bank Account($11,868,723)
Projected Bank Account($30,982,661)

Pro Players Salaries

John Tavares $11,000,000 (3)
-Salary Remaining : $10,759,124
Anze Kopitar $10,000,000 (2)
-Salary Remaining : $9,781,022
Nikita Kucherov $9,500,000 (5)
-Salary Remaining : $9,291,971
Nick Suzuki $7,875,000 (8)
-Salary Remaining : $7,702,555
Sam Reinhart $6,500,000 (2)
-Salary Remaining : $6,357,664
Igor Shesterkin $5,666,667 (3)
-Salary Remaining : $5,542,579
Zach Hyman $5,500,000 (6)
-Salary Remaining : $5,379,562
John Marino $3,500,007 (5)
-Salary Remaining : $3,423,365
Brandon Montour $3,500,000 (2)
-Salary Remaining : $3,423,358
Mason McTavish $3,425,000 (3)
-Salary Remaining : $3,350,000
Ryan Graves $3,166,667 (1)
-Salary Remaining : $3,097,324
Matt Murray $2,500,000 (2)
-Salary Remaining : $2,445,255
Ryan Hartman $1,900,000 (2)
-Salary Remaining : $1,858,394
Evan Bouchard $1,658,333 (1)
-Salary Remaining : $1,622,019
Damon Severson $1,600,000 (1)
-Salary Remaining : $1,564,964
Jani Hakanpaa $1,500,000 (2)
-Salary Remaining : $1,467,153
Nic Dowd $1,300,000 (3)
-Salary Remaining : $1,271,533
Sam Lafferty $1,150,000 (2)
-Salary Remaining : $1,124,818
Martin Fehervary $941,667 (1)
-Salary Remaining : $921,047
Pyotr Kochetkov $925,000 (1)
-Salary Remaining : $904,745
Tanner Jeannot $800,000 (1)
-Salary Remaining : $782,482
Total Pro Players21
Salary Commitment
Year 2023 : $83,908,341
Year 2024 : $74,816,674
Year 2025 : $47,766,674
Year 2026 : $26,375,007
Salary Average Commitment
Year 2023 : $83,908,341
Year 2024 : $74,816,674
Year 2025 : $47,766,674
Year 2026 : $26,375,007
Salary Cap with 1 Way Contract
Year 2023 : $83,908,341
Year 2024 : $74,816,674
Year 2025 : $47,766,674
Year 2026 : $26,375,007

Farm Players Salaries

Jacob Bryson $185,000 (2)
Salary Remaining : $180,889
Juuso Valimaki $155,000 (1)
Salary Remaining : $151,556
Beck Malenstyn $152,500 (2)
Salary Remaining : $149,111
Alex Newhook $149,167 (1)
Salary Remaining : $145,852
Dylan Holloway $144,167 (2)
Salary Remaining : $140,963
Peyton Krebs $133,750 (2)
Salary Remaining : $130,778
Dan Vladar $75,000 (1)
Salary Remaining : $73,333
Total Farm Players7
Salary Commitment
Year 2023 : $994,584
Year 2024 : $615,417
Year 2025 : $0
Year 2026 : $0
Salary Average Commitment
Year 2023 : $994,584
Year 2024 : $615,417
Year 2025 : $0
Year 2026 : $0

Chiefs



Arena Capacity - Ticket Price
Attendance - %

Arena NameWar memorial Arena
Level 1: 4000 - $100 - 3 825 - 95,61%
Level 2: 4000 - $60 - 3 915 - 97,86%
Level 3: 4000 - $35 - 3 894 - 97,35%
Level 4: 4000 - $25 - 4 000 - 99,99%
Luxury : 1000 - $200 - 947 - 94,70%
Total Capacity :17000

Income

Home Games Left39
Average Attendance - %16 580 - 97,53%
Average Income per Game$1,554,067
Year to Date Revenue$3,108,133

Expense

Pro Players Total Salaries$78,696,500
Farm Players Total Salaries$641,067
Coaches Total Salaries$1,485,000
Luxury Taxe Total$0
Pro Year To Date Expenses$1,743,756
Farm Year To Date Expenses$26,469
Pro Salary Cap To Date$1,723,281
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$60,608,594
Pro Remaining Season Days134
Pro Expenses Per Days$581,252
Pro Estimated Expenses$77,887,768
Farm Remaining Season Days132
Farm Expenses Per Days$8,823
Farm Estimated Expenses$1,164,636
Estimated Season Expenses$79,052,404
Season Salary Cap$78,696,500
Estimate Under Maximum Salary Cap of $85,000,000$6,303,500
Estimate Over Minimum Salary Cap of $60,000,000 $18,696,500
Current Bank Account$6,085,409
Projected Bank Account($12,358,401)

Pro Players Salaries

Dougie Hamilton $9,000,000 (6)
-Salary Remaining : $8,802,920
Claude Giroux $8,275,000 (3)
-Salary Remaining : $8,093,796
Pierre-Luc Dubois $6,000,000 (1)
-Salary Remaining : $5,868,613
Mats Zuccarello $6,000,000 (2)
-Salary Remaining : $5,868,613
Jonathan Huberdeau $5,900,000 (1)
-Salary Remaining : $5,770,803
Jason Zucker $5,500,000 (1)
-Salary Remaining : $5,379,562
Joel Farabee $5,000,000 (5)
-Salary Remaining : $4,890,511
Reilly Smith $5,000,000 (3)
-Salary Remaining : $4,890,511
Tyler Bertuzzi $4,750,000 (1)
-Salary Remaining : $4,645,985
Tyson Barrie $4,500,000 (2)
-Salary Remaining : $4,401,460
Lawson Crouse $4,300,000 (5)
-Salary Remaining : $4,205,839
Brian Dumoulin $4,100,000 (1)
-Salary Remaining : $4,010,219
Adam Lowry $3,250,000 (4)
-Salary Remaining : $3,178,832
Warren Foegele $2,500,000 (2)
-Salary Remaining : $2,445,255
John Klingberg $940,000 (1)
-Salary Remaining : $919,416
Jack Campbell $919,000 (1)
-Salary Remaining : $898,876
Filip Gustavsson $787,500 (1)
-Salary Remaining : $770,255
Daniel Sprong $750,000 (1)
-Salary Remaining : $733,577
Sebastian Aho $625,000 (2)
-Salary Remaining : $611,314
Alex Goligoski $600,000 (2)
-Salary Remaining : $586,861
Total Pro Players20
Salary Commitment
Year 2023 : $78,696,500
Year 2024 : $49,050,000
Year 2025 : $34,825,000
Year 2026 : $21,550,000
Salary Average Commitment
Year 2023 : $78,696,500
Year 2024 : $49,050,000
Year 2025 : $34,825,000
Year 2026 : $21,550,000
Salary Cap with 1 Way Contract
Year 2023 : $78,696,500
Year 2024 : $49,050,000
Year 2025 : $34,825,000
Year 2026 : $21,550,000

Farm Players Salaries

Alex Stalock $100,000 (1)
Salary Remaining : $97,778
Anthony Stolarz $95,000 (1)
Salary Remaining : $92,889
Haydn Fleury $86,000 (2)
Salary Remaining : $84,089
Paul Cotter $85,000 (1)
Salary Remaining : $83,111
Mark Kastelic $82,167 (1)
Salary Remaining : $80,341
Dakota Joshua $67,900 (2)
Salary Remaining : $66,391
Phillip Di Giuseppe $62,500 (1)
Salary Remaining : $61,111
Robert Bortuzzo $62,500 (2)
Salary Remaining : $61,111
Total Farm Players8
Salary Commitment
Year 2023 : $641,067
Year 2024 : $216,400
Year 2025 : $0
Year 2026 : $0
Salary Average Commitment
Year 2023 : $641,067
Year 2024 : $216,400
Year 2025 : $0
Year 2026 : $0

Dogbones



Arena Capacity - Ticket Price
Attendance - %

Arena NameArena de Parent
Level 1: 4100 - $100 - 3 587 - 87,48%
Level 2: 4100 - $73 - 3 854 - 94,00%
Level 3: 4000 - $53 - 3 121 - 78,03%
Level 4: 4000 - $34 - 3 929 - 98,23%
Luxury : 1030 - $200 - 949 - 92,09%
Total Capacity :17230

Income

Home Games Left39
Average Attendance - %15 439 - 89,61%
Average Income per Game$1,681,750
Year to Date Revenue$3,363,499

Expense

Pro Players Total Salaries$84,346,500
Farm Players Total Salaries$571,250
Coaches Total Salaries$1,350,000
Luxury Taxe Total$0
Pro Year To Date Expenses$1,863,426
Farm Year To Date Expenses$26,028
Pro Salary Cap To Date$1,847,004
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$65,588,230
Pro Remaining Season Days134
Pro Expenses Per Days$621,142
Pro Estimated Expenses$83,233,028
Farm Remaining Season Days132
Farm Expenses Per Days$8,676
Farm Estimated Expenses$1,145,232
Estimated Season Expenses$84,378,260
Season Salary Cap$84,346,500
Estimate Under Maximum Salary Cap of $85,000,000$653,500
Estimate Over Minimum Salary Cap of $60,000,000 $24,346,500
Current Bank Account$8,148,703
Projected Bank Account($10,641,327)

Pro Players Salaries

Jack Eichel $10,000,000 (4)
-Salary Remaining : $9,781,022
Brent Burns $8,000,000 (3)
-Salary Remaining : $7,824,818
Jacob Trouba $8,000,000 (4)
-Salary Remaining : $7,824,818
Vladimir Tarasenko $7,500,000 (1)
-Salary Remaining : $7,335,766
William Nylander $7,500,000 (2)
-Salary Remaining : $7,335,766
Patrice Bergeron $6,875,000 (1)
-Salary Remaining : $6,724,453
Linus Ullmark $5,000,000 (3)
-Salary Remaining : $4,890,511
David Perron $4,750,000 (2)
-Salary Remaining : $4,645,985
Devon Toews $4,100,000 (2)
-Salary Remaining : $4,010,219
Boone Jenner $3,750,000 (4)
-Salary Remaining : $3,667,883
Jared Spurgeon $3,598,000 (3)
-Salary Remaining : $3,519,212
Nick Paul $3,150,000 (7)
-Salary Remaining : $3,081,022
Nicolas Roy $3,000,000 (5)
-Salary Remaining : $2,934,307
Mike Matheson $2,500,000 (4)
-Salary Remaining : $2,445,255
Kirill Marchenko $1,562,500 (2)
-Salary Remaining : $1,528,285
Alec Martinez $1,500,000 (2)
-Salary Remaining : $1,467,153
Derek Ryan $1,491,000 (1)
-Salary Remaining : $1,458,350
Eric Staal $750,000 (1)
-Salary Remaining : $733,577
Alex Lyon $660,000 (1)
-Salary Remaining : $645,547
Jonathan Toews $660,000 (1)
-Salary Remaining : $645,547
Total Pro Players20
Salary Commitment
Year 2023 : $84,346,500
Year 2024 : $66,410,500
Year 2025 : $46,998,000
Year 2026 : $30,400,000
Salary Average Commitment
Year 2023 : $76,846,500
Year 2024 : $66,410,500
Year 2025 : $46,998,000
Year 2026 : $30,400,000
Salary Cap with 1 Way Contract
Year 2023 : $84,346,500
Year 2024 : $66,410,500
Year 2025 : $46,998,000
Year 2026 : $30,400,000

Farm Players Salaries

Marco Scandella $125,000 (2)
Salary Remaining : $122,222
Jacob Larsson $120,000 (1)
Salary Remaining : $117,333
John Moore (Out of Payroll) $110,000 (1)
Salary Remaining : $107,556
Connor Clifton $100,000 (1)
Salary Remaining : $97,778
Brendan Gaunce $76,250 (2)
Salary Remaining : $74,556
Collin Delia $75,000 (1)
Salary Remaining : $73,333
Michael McCarron $75,000 (1)
Salary Remaining : $73,333
Total Farm Players7
Salary Commitment
Year 2023 : $681,250
Year 2024 : $201,250
Year 2025 : $0
Year 2026 : $0
Salary Average Commitment
Year 2023 : $681,250
Year 2024 : $201,250
Year 2025 : $0
Year 2026 : $0

Fighting Irish



Arena Capacity - Ticket Price
Attendance - %

Arena NameChicago Stadium
Level 1: 4000 - $110 - 3 235 - 80,88%
Level 2: 4000 - $80 - 3 051 - 76,28%
Level 3: 4100 - $55 - 2 995 - 73,05%
Level 4: 4100 - $40 - 2 756 - 67,22%
Luxury : 1000 - $210 - 800 - 80,00%
Total Capacity :17200

Income

Home Games Left40
Average Attendance - %12 837 - 74,63%
Average Income per Game$1,553,914
Year to Date Revenue$1,553,914

Expense

Pro Players Total Salaries$83,450,000
Farm Players Total Salaries$699,550
Coaches Total Salaries$1,375,000
Luxury Taxe Total$0
Pro Year To Date Expenses$1,765,146
Farm Year To Date Expenses$27,768
Pro Salary Cap To Date$1,747,080
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$62,156,560
Pro Remaining Season Days134
Pro Expenses Per Days$615,146
Pro Estimated Expenses$82,429,564
Farm Remaining Season Days132
Farm Expenses Per Days$9,256
Farm Estimated Expenses$1,221,792
Estimated Season Expenses$83,651,356
Season Salary Cap$83,450,000
Estimate Under Maximum Salary Cap of $85,000,000$1,550,000
Estimate Over Minimum Salary Cap of $60,000,000 $23,450,000
Current Bank Account($43,410,614)
Projected Bank Account($64,905,410)

Pro Players Salaries

Matt Duchene $8,100,000 (1)
-Salary Remaining : $7,922,628
Thomas Chabot $8,000,000 (6)
-Salary Remaining : $7,824,818
Tomas Hertl $6,500,000 (8)
-Salary Remaining : $6,357,664
Alex DeBrincat $6,400,000 (1)
-Salary Remaining : $6,259,854
Matt Dumba $6,000,000 (1)
-Salary Remaining : $5,868,613
Andre Burakovsky $5,500,000 (5)
-Salary Remaining : $5,379,562
Frederik Andersen $4,500,000 (1)
-Salary Remaining : $4,401,460
Juraj Slafkovsky $4,450,000 (3)
-Salary Remaining : $4,352,555
Joel Edmundson $4,250,000 (2)
-Salary Remaining : $4,156,934
Alexander Kerfoot $3,500,000 (1)
-Salary Remaining : $3,423,358
Jamie Oleksiak $3,175,000 (2)
-Salary Remaining : $3,105,474
Brock McGinn $2,750,000 (3)
-Salary Remaining : $2,689,781
Kevin Shattenkirk $2,750,000 (1)
-Salary Remaining : $2,689,781
Adam Henrique $2,500,000 (2)
-Salary Remaining : $2,445,255
Ivan Barbashev $2,250,000 (1)
-Salary Remaining : $2,200,730
Ondrej Palat $2,250,000 (4)
-Salary Remaining : $2,200,730
Evan Rodrigues $2,000,000 (1)
-Salary Remaining : $1,956,204
Erik Johnson $1,575,000 (1)
-Salary Remaining : $1,540,511
David Kampf $1,500,000 (1)
-Salary Remaining : $1,467,153
Anton Forsberg $1,500,000 (3)
-Salary Remaining : $1,467,153
Joel Armia $1,150,000 (2)
-Salary Remaining : $1,124,818
Charlie Lindgren $1,100,000 (3)
-Salary Remaining : $1,075,912
Nikita Zaitsev $900,000 (1)
-Salary Remaining : $880,292
Jonathan Drouin $850,000 (1)
-Salary Remaining : $831,387
Total Pro Players24
Salary Commitment
Year 2023 : $83,450,000
Year 2024 : $43,125,000
Year 2025 : $32,050,000
Year 2026 : $22,250,000
Salary Average Commitment
Year 2023 : $83,450,000
Year 2024 : $43,125,000
Year 2025 : $32,050,000
Year 2026 : $22,250,000
Salary Cap with 1 Way Contract
Year 2023 : $83,450,000
Year 2024 : $43,125,000
Year 2025 : $32,050,000
Year 2026 : $22,250,000

Farm Players Salaries

Bryan Little $210,000 (2)
Salary Remaining : $205,333
Yakov Trenin $170,000 (2)
Salary Remaining : $166,222
Mattias Janmark $125,000 (1)
Salary Remaining : $122,222
Tomas Nosek $99,550 (1)
Salary Remaining : $97,338
Mike Reilly $95,000 (2)
Salary Remaining : $92,889
Total Farm Players5
Salary Commitment
Year 2023 : $699,550
Year 2024 : $475,000
Year 2025 : $0
Year 2026 : $0
Salary Average Commitment
Year 2023 : $699,550
Year 2024 : $475,000
Year 2025 : $0
Year 2026 : $0

Flash



Arena Capacity - Ticket Price
Attendance - %

Arena NamePatinoire de Messines
Level 1: 4200 - $100 - 3 942 - 93,86%
Level 2: 4100 - $75 - 3 279 - 79,98%
Level 3: 4000 - $50 - 3 736 - 93,40%
Level 4: 4000 - $35 - 4 000 - 100,00%
Luxury : 1000 - $200 - 982 - 98,20%
Total Capacity :17300

Income

Home Games Left40
Average Attendance - %15 939 - 92,13%
Average Income per Game$1,733,354
Year to Date Revenue$1,733,354

Expense

Pro Players Total Salaries$84,603,004
Farm Players Total Salaries$1,982,167
Coaches Total Salaries$1,265,000
Luxury Taxe Total$0
Pro Year To Date Expenses$1,868,277
Farm Year To Date Expenses$56,271
Pro Salary Cap To Date$1,852,620
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$69,334,160
Pro Remaining Season Days134
Pro Expenses Per Days$622,759
Pro Estimated Expenses$83,449,706
Farm Remaining Season Days132
Farm Expenses Per Days$18,757
Farm Estimated Expenses$2,475,924
Estimated Season Expenses$85,925,630
Season Salary Cap$84,603,004
Estimate Under Maximum Salary Cap of $85,000,000$396,996
Estimate Over Minimum Salary Cap of $60,000,000 $24,603,004
Current Bank Account$970,153
Projected Bank Account($15,621,317)

Pro Players Salaries

Evgeni Malkin $9,500,000 (4)
-Salary Remaining : $9,291,971
Mikko Rantanen $9,250,000 (3)
-Salary Remaining : $9,047,445
Kristopher Letang $7,250,000 (6)
-Salary Remaining : $7,091,241
Brad Marchand $6,125,000 (3)
-Salary Remaining : $5,990,876
David Krejci $6,101,001 (1)
-Salary Remaining : $5,967,402
Nikolaj Ehlers $6,000,000 (3)
-Salary Remaining : $5,868,613
Neal Pionk $5,875,000 (2)
-Salary Remaining : $5,746,350
Phillip Danault $5,500,000 (5)
-Salary Remaining : $5,379,562
Bryan Rust $5,125,000 (6)
-Salary Remaining : $5,012,774
Vince Dunn $4,000,000 (1)
-Salary Remaining : $3,912,409
Alex Iafallo $4,000,000 (3)
-Salary Remaining : $3,912,409
Vitek Vanecek $3,400,000 (3)
-Salary Remaining : $3,325,547
Mackenzie Blackwood $2,800,000 (1)
-Salary Remaining : $2,738,686
Nick Leddy $2,500,000 (4)
-Salary Remaining : $2,445,255
Tyler Pitlick $1,750,000 (1)
-Salary Remaining : $1,711,679
Jake Evans $1,700,000 (3)
-Salary Remaining : $1,662,774
Jonas Siegenthaler $1,125,000 (1)
-Salary Remaining : $1,100,365
Nick Holden $1,100,001 (1)
-Salary Remaining : $1,075,913
Anton Blidh $751,001 (1)
-Salary Remaining : $734,556
Adam Erne $751,001 (1)
-Salary Remaining : $734,556
Total Pro Players20
Salary Commitment
Year 2023 : $84,603,004
Year 2024 : $66,225,000
Year 2025 : $60,350,000
Year 2026 : $29,875,000
Salary Average Commitment
Year 2023 : $84,603,004
Year 2024 : $66,225,000
Year 2025 : $60,350,000
Year 2026 : $29,875,000
Salary Cap with 1 Way Contract
Year 2023 : $84,603,004
Year 2024 : $66,225,000
Year 2025 : $60,350,000
Year 2026 : $29,875,000

Farm Players Salaries

Kaapo Kahkonen $250,000 (2)
Salary Remaining : $244,444
Jordan Martinook $200,000 (2)
Salary Remaining : $195,556
Eric Comrie $180,000 (2)
Salary Remaining : $176,000
Pierre-Edouard Bellemare $180,000 (1)
Salary Remaining : $176,000
Radek Faksa $120,100 (3)
Salary Remaining : $117,431
Logan Stanley $113,750 (1)
Salary Remaining : $111,222
Rem Pitlick $110,000 (2)
Salary Remaining : $107,556
Philip Tomasino $106,667 (2)
Salary Remaining : $104,296
Alexander Alexeyev $92,500 (1)
Salary Remaining : $90,444
Dysin Mayo $90,100 (2)
Salary Remaining : $88,098
Erik Kallgren $85,100 (1)
Salary Remaining : $83,209
Johnathan Kovacevic $85,100 (3)
Salary Remaining : $83,209
Nick Blankenburg $82,500 (2)
Salary Remaining : $80,667
Dryden Hunt $76,250 (1)
Salary Remaining : $74,556
Christian Wolanin $75,000 (1)
Salary Remaining : $73,333
Kiefer Sherwood $75,000 (1)
Salary Remaining : $73,333
Craig Smith $60,100 (1)
Salary Remaining : $58,765
Total Farm Players17
Salary Commitment
Year 2023 : $1,982,167
Year 2024 : $1,224,467
Year 2025 : $205,200
Year 2026 : $0
Salary Average Commitment
Year 2023 : $1,982,167
Year 2024 : $1,224,467
Year 2025 : $205,200
Year 2026 : $0

Gongshow



Arena Capacity - Ticket Price
Attendance - %

Arena NameFrank Robinson
Level 1: 4000 - $100 - 3 607 - 90,18%
Level 2: 4000 - $72 - 3 508 - 87,70%
Level 3: 4000 - $50 - 3 635 - 90,88%
Level 4: 4000 - $35 - 4 000 - 100,00%
Luxury : 1000 - $200 - 1 000 - 100,00%
Total Capacity :17000

Income

Home Games Left40
Average Attendance - %15 750 - 92,65%
Average Income per Game$1,691,189
Year to Date Revenue$1,691,189

Expense

Pro Players Total Salaries$80,926,666
Farm Players Total Salaries$150,000
Coaches Total Salaries$6,665,500
Luxury Taxe Total$0
Pro Year To Date Expenses$1,903,503
Farm Year To Date Expenses$18,123
Pro Salary Cap To Date$1,772,118
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$67,647,560
Pro Remaining Season Days134
Pro Expenses Per Days$634,501
Pro Estimated Expenses$85,023,134
Farm Remaining Season Days132
Farm Expenses Per Days$6,041
Farm Estimated Expenses$797,412
Estimated Season Expenses$85,820,546
Season Salary Cap$80,926,666
Estimate Under Maximum Salary Cap of $85,000,000$4,073,334
Estimate Over Minimum Salary Cap of $60,000,000 $20,926,666
Current Bank Account($37,280,878)
Projected Bank Account($55,453,864)

Pro Players Salaries

Drew Doughty $11,000,000 (5)
-Salary Remaining : $10,759,124
Jeff Skinner $8,650,000 (4)
-Salary Remaining : $8,460,584
Nazem Kadri $7,000,000 (7)
-Salary Remaining : $6,846,715
Justin Faulk $6,500,000 (5)
-Salary Remaining : $6,357,664
Mattias Ekholm $6,250,000 (4)
-Salary Remaining : $6,113,139
Taylor Hall $6,000,000 (3)
-Salary Remaining : $5,868,613
Tyler Myers $6,000,000 (2)
-Salary Remaining : $5,868,613
Mikael Granlund $5,100,000 (3)
-Salary Remaining : $4,988,321
Radko Gudas $4,349,999 (1)
-Salary Remaining : $4,254,744
Max Domi $4,100,000 (1)
-Salary Remaining : $4,010,219
Cam Talbot $3,666,667 (1)
-Salary Remaining : $3,586,375
Calle Jarnkrok $2,100,000 (4)
-Salary Remaining : $2,054,015
Matty Beniers $1,850,000 (2)
-Salary Remaining : $1,809,489
Paul Stastny $1,500,000 (1)
-Salary Remaining : $1,467,153
Dawson Mercer $1,325,000 (2)
-Salary Remaining : $1,295,985
Nick Cousins $1,100,000 (2)
-Salary Remaining : $1,075,912
Alex Galchenyuk $1,000,000 (1)
-Salary Remaining : $978,102
Jack Johnson $960,000 (1)
-Salary Remaining : $938,978
Brian Elliott $900,000 (1)
-Salary Remaining : $880,292
Louis Domingue $875,000 (2)
-Salary Remaining : $855,839
Josh Archibald $700,000 (1)
-Salary Remaining : $684,672
Total Pro Players21
Salary Commitment
Year 2023 : $80,926,666
Year 2024 : $63,750,000
Year 2025 : $52,600,000
Year 2026 : $41,500,000
Salary Average Commitment
Year 2023 : $80,926,666
Year 2024 : $63,750,000
Year 2025 : $52,600,000
Year 2026 : $41,500,000
Salary Cap with 1 Way Contract
Year 2023 : $80,926,666
Year 2024 : $63,750,000
Year 2025 : $52,600,000
Year 2026 : $41,500,000

Farm Players Salaries

Austin Watson $150,000 (1)
Salary Remaining : $146,667
Total Farm Players1
Salary Commitment
Year 2023 : $150,000
Year 2024 : $0
Year 2025 : $0
Year 2026 : $0
Salary Average Commitment
Year 2023 : $150,000
Year 2024 : $0
Year 2025 : $0
Year 2026 : $0

Icedogs



Arena Capacity - Ticket Price
Attendance - %

Arena NameLong Beach Arena
Level 1: 4500 - $99 - 0 - 0,00%
Level 2: 4500 - $74 - 0 - 0,00%
Level 3: 4500 - $59 - 0 - 0,00%
Level 4: 4700 - $34 - 0 - 0,00%
Luxury : 1050 - $199 - 0 - 0,00%
Total Capacity :19250

Income

Home Games Left41
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$84,028,333
Farm Players Total Salaries$2,392,966
Coaches Total Salaries$1,375,000
Luxury Taxe Total$0
Pro Year To Date Expenses$1,858,101
Farm Year To Date Expenses$65,400
Pro Salary Cap To Date$1,840,035
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days134
Pro Expenses Per Days$619,367
Pro Estimated Expenses$82,995,178
Farm Remaining Season Days132
Farm Expenses Per Days$21,800
Farm Estimated Expenses$2,877,600
Estimated Season Expenses$85,872,778
Season Salary Cap$84,028,333
Estimate Under Maximum Salary Cap of $85,000,000$971,667
Estimate Over Minimum Salary Cap of $60,000,000 $24,028,333
Current Bank Account$31,600,883
Projected Bank Account($54,271,895)

Pro Players Salaries

Cale Makar $9,000,000 (5)
-Salary Remaining : $8,802,920
Mika Zibanejad $8,500,000 (8)
-Salary Remaining : $8,313,869
Jordan Staal $6,250,000 (1)
-Salary Remaining : $6,113,139
Timo Meier $6,000,000 (1)
-Salary Remaining : $5,868,613
Bo Horvat $5,500,000 (1)
-Salary Remaining : $5,379,562
Tom Wilson $5,166,000 (2)
-Salary Remaining : $5,052,876
Jared McCann $5,000,000 (5)
-Salary Remaining : $4,890,511
Elias Lindholm $4,850,000 (2)
-Salary Remaining : $4,743,796
Jakob Chychrun $4,600,000 (3)
-Salary Remaining : $4,499,270
Artturi Lehkonen $4,500,000 (5)
-Salary Remaining : $4,401,460
Brandon Carlo $4,100,000 (5)
-Salary Remaining : $4,010,219
Carter Hart $3,979,000 (2)
-Salary Remaining : $3,891,869
Mario Ferraro $3,250,000 (4)
-Salary Remaining : $3,178,832
Matt Benning $1,900,000 (4)
-Salary Remaining : $1,858,394
Mark Giordano $1,875,000 (2)
-Salary Remaining : $1,833,942
Michael Anderson $1,775,000 (1)
-Salary Remaining : $1,736,131
Jonathan Quick $1,750,000 (1)
-Salary Remaining : $1,711,679
Laurent Brossoit $1,750,000 (1)
-Salary Remaining : $1,711,679
Sean Durzi $1,700,000 (2)
-Salary Remaining : $1,662,774
Gabriel Vilardi $1,658,333 (1)
-Salary Remaining : $1,622,019
J.J. Moser $925,000 (2)
-Salary Remaining : $904,745
Total Pro Players21
Salary Commitment
Year 2023 : $84,028,333
Year 2024 : $59,345,000
Year 2025 : $40,850,000
Year 2026 : $36,250,000
Salary Average Commitment
Year 2023 : $84,028,333
Year 2024 : $59,345,000
Year 2025 : $40,850,000
Year 2026 : $36,250,000
Salary Cap with 1 Way Contract
Year 2023 : $84,028,333
Year 2024 : $59,345,000
Year 2025 : $40,850,000
Year 2026 : $36,250,000

Farm Players Salaries

Henri Jokiharju $250,000 (2)
Salary Remaining : $244,444
Jacob Middleton $245,000 (3)
Salary Remaining : $239,556
Pius Suter $197,500 (1)
Salary Remaining : $193,111
Janne Kuokkanen $182,500 (1)
Salary Remaining : $178,444
Filip Zadina $182,500 (3)
Salary Remaining : $178,444
Sean Kuraly $177,550 (3)
Salary Remaining : $173,604
Derek Grant (Out of Payroll) $150,000 (1)
Salary Remaining : $146,667
Casey Cizikas $150,000 (5)
Salary Remaining : $146,667
Julien Gauthier $122,500 (1)
Salary Remaining : $119,778
Ryan Merkley $122,500 (1)
Salary Remaining : $119,778
Connor McMichael $92,500 (2)
Salary Remaining : $90,444
Nils Aman $92,500 (2)
Salary Remaining : $90,444
Philipp Kurashev $92,500 (1)
Salary Remaining : $90,444
Cale Fleury $88,333 (1)
Salary Remaining : $86,370
Matt Nieto $85,000 (1)
Salary Remaining : $83,111
Chris Driedger $85,000 (2)
Salary Remaining : $83,111
Jack Studnicka $76,250 (2)
Salary Remaining : $74,556
Boris Katchouk $75,833 (2)
Salary Remaining : $74,148
Fredrik Olofsson $75,000 (1)
Salary Remaining : $73,333
Total Farm Players19
Salary Commitment
Year 2023 : $2,542,966
Year 2024 : $1,427,133
Year 2025 : $755,050
Year 2026 : $150,000
Salary Average Commitment
Year 2023 : $2,542,966
Year 2024 : $1,427,133
Year 2025 : $755,050
Year 2026 : $150,000

Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameRhum Arena
Level 1: 4000 - $100 - 4 000 - 100,00%
Level 2: 4000 - $65 - 3 649 - 91,23%
Level 3: 4000 - $35 - 4 000 - 100,00%
Level 4: 4000 - $25 - 4 000 - 100,00%
Luxury : 1000 - $200 - 913 - 91,30%
Total Capacity :17000

Income

Home Games Left40
Average Attendance - %16 562 - 97,42%
Average Income per Game$1,579,080
Year to Date Revenue$1,579,080

Expense

Pro Players Total Salaries$84,927,190
Farm Players Total Salaries$245,000
Coaches Total Salaries$2,695,000
Luxury Taxe Total$0
Pro Year To Date Expenses$1,907,967
Farm Year To Date Expenses$23,778
Pro Salary Cap To Date$1,867,018
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$63,163,200
Pro Remaining Season Days134
Pro Expenses Per Days$633,556
Pro Estimated Expenses$84,896,504
Farm Remaining Season Days132
Farm Expenses Per Days$7,926
Farm Estimated Expenses$1,046,232
Estimated Season Expenses$85,942,736
Season Salary Cap$84,927,190
Estimate Under Maximum Salary Cap of $85,000,000$72,810
Estimate Over Minimum Salary Cap of $60,000,000 $24,927,190
Current Bank Account($14,755,853)
Projected Bank Account($37,535,389)

Pro Players Salaries

Artemi Panarin $11,642,860 (4)
-Salary Remaining : $11,387,904
Logan Couture $8,000,000 (5)
-Salary Remaining : $7,824,818
Ryan McDonagh $6,750,000 (4)
-Salary Remaining : $6,602,190
Colton Parayko $6,510,000 (2)
-Salary Remaining : $6,367,445
Jonas Brodin $6,000,000 (6)
-Salary Remaining : $5,868,613
Andrew Mangiapane $5,800,000 (3)
-Salary Remaining : $5,672,993
Gustav Nyquist $5,300,000 (1)
-Salary Remaining : $5,183,942
Juuse Saros $5,000,000 (3)
-Salary Remaining : $4,890,511
Jonathan Marchessault $5,000,000 (2)
-Salary Remaining : $4,890,511
Jaden Schwartz $4,200,000 (3)
-Salary Remaining : $4,108,029
Quinton Byfield $3,575,000 (2)
-Salary Remaining : $3,496,715
Cam Atkinson $3,520,000 (2)
-Salary Remaining : $3,442,920
Cam Fowler $3,121,000 (1)
-Salary Remaining : $3,052,657
Vladislav Gavrikov $2,800,000 (1)
-Salary Remaining : $2,738,686
Yanni Gourde $2,500,000 (3)
-Salary Remaining : $2,445,255
Marcus Johansson $1,600,000 (1)
-Salary Remaining : $1,564,964
Elvis Merzlikins $1,000,000 (1)
-Salary Remaining : $978,102
Karel Vejmelka $1,000,000 (1)
-Salary Remaining : $978,102
Colin Miller $925,000 (1)
-Salary Remaining : $904,745
Sam Steel $925,000 (1)
-Salary Remaining : $904,745
Taylor Raddysh $758,333 (2)
-Salary Remaining : $741,727
Total Pro Players21
Salary Commitment
Year 2023 : $85,927,190
Year 2024 : $69,256,190
Year 2025 : $49,892,857
Year 2026 : $32,392,857
Salary Average Commitment
Year 2023 : $85,927,190
Year 2024 : $69,256,190
Year 2025 : $49,892,857
Year 2026 : $32,392,857
Salary Cap with 1 Way Contract
Year 2023 : $85,927,190
Year 2024 : $69,256,190
Year 2025 : $49,892,857
Year 2026 : $32,392,857

Farm Players Salaries

Akira Schmid $92,500 (2)
Salary Remaining : $90,444
Nick Perbix $92,500 (1)
Salary Remaining : $90,444
Jordan Oesterle $60,000 (1)
Salary Remaining : $58,667
Total Farm Players3
Salary Commitment
Year 2023 : $245,000
Year 2024 : $92,500
Year 2025 : $0
Year 2026 : $0
Salary Average Commitment
Year 2023 : $245,000
Year 2024 : $92,500
Year 2025 : $0
Year 2026 : $0

LumberJacks



Arena Capacity - Ticket Price
Attendance - %

Arena NameLe Poulailler
Level 1: 4000 - $100 - 0 - 0,00%
Level 2: 4000 - $75 - 0 - 0,00%
Level 3: 4000 - $50 - 0 - 0,00%
Level 4: 4000 - $35 - 0 - 0,00%
Luxury : 1000 - $200 - 0 - 0,00%
Total Capacity :17000

Income

Home Games Left41
Average Attendance - %0 - 0,00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$72,893,887
Farm Players Total Salaries$531,042
Coaches Total Salaries$3,825,000
Luxury Taxe Total$0
Pro Year To Date Expenses$1,661,910
Farm Year To Date Expenses$30,135
Pro Salary Cap To Date$1,596,216
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days134
Pro Expenses Per Days$553,970
Pro Estimated Expenses$74,231,980
Farm Remaining Season Days132
Farm Expenses Per Days$10,045
Farm Estimated Expenses$1,325,940
Estimated Season Expenses$75,557,920
Season Salary Cap$72,893,887
Estimate Under Maximum Salary Cap of $85,000,000$12,106,113
Estimate Over Minimum Salary Cap of $60,000,000 $12,893,887
Current Bank Account($24,642,801)
Projected Bank Account($100,200,721)

Pro Players Salaries

Mark Stone $9,500,000 (5)
-Salary Remaining : $9,291,971
Josh Norris $7,950,000 (8)
-Salary Remaining : $7,775,912
Kyle Connor $7,142,857 (4)
-Salary Remaining : $6,986,444
Jake Muzzin $5,625,000 (2)
-Salary Remaining : $5,501,825
Travis Konecny $5,500,000 (3)
-Salary Remaining : $5,379,562
Brady Skjei $5,250,000 (2)
-Salary Remaining : $5,135,036
Jean-Gabriel Pageau $5,000,000 (4)
-Salary Remaining : $4,890,511
Jake McCabe $4,000,000 (3)
-Salary Remaining : $3,912,409
Andreas Johnsson $3,400,000 (1)
-Salary Remaining : $3,325,547
Jordan Binnington $3,000,010 (2)
-Salary Remaining : $2,934,316
Anthony Duclair $3,000,000 (2)
-Salary Remaining : $2,934,307
Robert Thomas $2,800,000 (1)
-Salary Remaining : $2,738,686
Ryan Pulock $2,500,000 (4)
-Salary Remaining : $2,445,255
Braden Schneider $1,325,000 (2)
-Salary Remaining : $1,295,985
Darcy Kuemper $1,300,000 (2)
-Salary Remaining : $1,271,533
Mike Hoffman $1,000,010 (2)
-Salary Remaining : $978,112
Jake Allen $1,000,010 (1)
-Salary Remaining : $978,112
Eric Robinson $1,000,000 (1)
-Salary Remaining : $978,102
Andreas Athanasiou $1,000,000 (1)
-Salary Remaining : $978,102
Colin White $851,000 (3)
-Salary Remaining : $832,365
Jan Rutta $750,000 (1)
-Salary Remaining : $733,577
Total Pro Players21
Salary Commitment
Year 2023 : $72,893,887
Year 2024 : $62,943,877
Year 2025 : $42,443,857
Year 2026 : $32,092,857
Salary Average Commitment
Year 2023 : $72,893,887
Year 2024 : $62,943,877
Year 2025 : $42,443,857
Year 2026 : $32,092,857
Salary Cap with 1 Way Contract
Year 2023 : $72,893,887
Year 2024 : $62,943,877
Year 2025 : $42,443,857
Year 2026 : $32,092,857

Farm Players Salaries

Mason Appleton $216,667 (3)
Salary Remaining : $211,852
Joe Veleno $124,375 (1)
Salary Remaining : $121,611
Nicolas Aube-Kubel $107,500 (1)
Salary Remaining : $105,111
Pierre-Olivier Joseph $82,500 (2)
Salary Remaining : $80,667
Total Farm Players4
Salary Commitment
Year 2023 : $531,042
Year 2024 : $299,167
Year 2025 : $216,667
Year 2026 : $0
Salary Average Commitment
Year 2023 : $531,042
Year 2024 : $299,167
Year 2025 : $216,667
Year 2026 : $0

Mariners



Arena Capacity - Ticket Price
Attendance - %

Arena NameOcean Center
Level 1: 4000 - $100 - 3 600 - 90,00%
Level 2: 4000 - $70 - 3 524 - 88,10%
Level 3: 4000 - $48 - 3 953 - 98,83%
Level 4: 4000 - $35 - 4 000 - 100,00%
Luxury : 1000 - $198 - 945 - 94,50%
Total Capacity :17000

Income

Home Games Left40
Average Attendance - %16 022 - 94,25%
Average Income per Game$1,674,066
Year to Date Revenue$1,674,066

Expense

Pro Players Total Salaries$83,670,000
Farm Players Total Salaries$872,084
Coaches Total Salaries$1,355,000
Luxury Taxe Total$0
Pro Year To Date Expenses$1,848,612
Farm Year To Date Expenses$32,823
Pro Salary Cap To Date$1,832,190
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$66,962,640
Pro Remaining Season Days134
Pro Expenses Per Days$616,204
Pro Estimated Expenses$82,571,336
Farm Remaining Season Days132
Farm Expenses Per Days$10,941
Farm Estimated Expenses$1,444,212
Estimated Season Expenses$84,015,548
Season Salary Cap$83,670,000
Estimate Under Maximum Salary Cap of $85,000,000$1,330,000
Estimate Over Minimum Salary Cap of $60,000,000 $23,670,000
Current Bank Account$54,069,795
Projected Bank Account$37,016,887

Pro Players Salaries

Auston Matthews $11,639,000 (2)
-Salary Remaining : $11,384,131
Adam Fox $9,500,000 (7)
-Salary Remaining : $9,291,971
Kirill Kaprizov $9,000,000 (4)
-Salary Remaining : $8,802,920
Jack Hughes $8,000,000 (8)
-Salary Remaining : $7,824,818
Ryan Nugent-Hopkins $6,000,000 (7)
-Salary Remaining : $5,868,613
T.J. Oshie $5,750,000 (3)
-Salary Remaining : $5,624,088
Vincent Trocheck (1 Way Contract) $5,625,000 (7)
-Salary Remaining : $5,501,825
Brett Pesce $4,025,000 (2)
-Salary Remaining : $3,936,861
Noah Dobson $4,000,000 (3)
-Salary Remaining : $3,912,409
Nick Foligno $3,800,000 (1)
-Salary Remaining : $3,716,788
Ryan Lindgren $3,000,000 (2)
-Salary Remaining : $2,934,307
Filip Chytil $2,300,000 (1)
-Salary Remaining : $2,249,635
Nino Niederreiter $2,100,000 (2)
-Salary Remaining : $2,054,015
Scott Laughton (Out of Payroll) $1,500,000 (4)
-Salary Remaining : $1,467,153
Garnet Hathaway $1,500,000 (1)
-Salary Remaining : $1,467,153
Matt Boldy $1,325,000 (1)
-Salary Remaining : $1,295,985
K'Andre Miller $1,275,000 (1)
-Salary Remaining : $1,247,080
Noel Acciari $1,250,000 (1)
-Salary Remaining : $1,222,628
Antti Raanta $1,100,000 (1)
-Salary Remaining : $1,075,912
Samuel Ersson $925,000 (2)
-Salary Remaining : $904,745
Logan Thompson $800,000 (3)
-Salary Remaining : $782,482
Marc-Edouard Vlasic $756,000 (4)
-Salary Remaining : $739,445
Total Pro Players22
Salary Commitment
Year 2023 : $85,170,000
Year 2024 : $72,620,000
Year 2025 : $50,931,000
Year 2026 : $40,381,000
Salary Average Commitment
Year 2023 : $85,170,000
Year 2024 : $72,620,000
Year 2025 : $50,931,000
Year 2026 : $40,381,000
Salary Cap with 1 Way Contract
Year 2023 : $85,170,000
Year 2024 : $72,620,000
Year 2025 : $50,931,000
Year 2026 : $40,381,000

Farm Players Salaries

Maxime Comtois $203,750 (1)
Salary Remaining : $199,222
Cam York $130,833 (1)
Salary Remaining : $127,926
Travis Sanheim $125,001 (1)
Salary Remaining : $122,223
Morgan Frost $92,500 (1)
Salary Remaining : $90,444
Rasmus Asplund $92,500 (1)
Salary Remaining : $90,444
Zack MacEwen $92,500 (1)
Salary Remaining : $90,444
Mason Shaw $75,000 (1)
Salary Remaining : $73,333
Anton Khudobin $60,000 (1)
Salary Remaining : $58,667
Total Farm Players8
Salary Commitment
Year 2023 : $872,084
Year 2024 : $0
Year 2025 : $0
Year 2026 : $0
Salary Average Commitment
Year 2023 : $872,084
Year 2024 : $0
Year 2025 : $0
Year 2026 : $0

Nordiques



Arena Capacity - Ticket Price
Attendance - %

Arena NameLe Colise
Level 1: 4100 - $105 - 3 292 - 80,29%
Level 2: 4100 - $75 - 2 885 - 70,37%
Level 3: 4100 - $50 - 3 884 - 94,73%
Level 4: 4100 - $40 - 3 114 - 75,95%
Luxury : 1000 - $205 - 951 - 95,10%
Total Capacity :17400

Income

Home Games Left40
Average Attendance - %14 126 - 81,18%
Average Income per Game$1,602,868
Year to Date Revenue$1,602,868

Expense

Pro Players Total Salaries$84,955,984
Farm Players Total Salaries$2,928,484
Coaches Total Salaries$2,050,000
Luxury Taxe Total$0
Pro Year To Date Expenses$1,878,598
Farm Year To Date Expenses$77,301
Pro Salary Cap To Date$1,845,751
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$64,114,720
Pro Remaining Season Days134
Pro Expenses Per Days$631,066
Pro Estimated Expenses$84,562,844
Farm Remaining Season Days132
Farm Expenses Per Days$25,767
Farm Estimated Expenses$3,401,244
Estimated Season Expenses$87,964,088
Season Salary Cap$84,955,984
Estimate Under Maximum Salary Cap of $85,000,000$44,016
Estimate Over Minimum Salary Cap of $60,000,000 $24,955,984
Current Bank Account$663,952
Projected Bank Account($23,185,416)

Pro Players Salaries

Charlie McAvoy $9,500,000 (8)
-Salary Remaining : $9,291,971
Filip Forsberg $8,500,000 (8)
-Salary Remaining : $8,313,869
John Carlson $8,000,000 (4)
-Salary Remaining : $7,824,818
kevin Fiala $7,875,000 (7)
-Salary Remaining : $7,702,555
Jason Robertson $7,750,000 (4)
-Salary Remaining : $7,580,292
Aaron Ekblad $7,500,000 (3)
-Salary Remaining : $7,335,766
Nico Hischier $7,250,000 (5)
-Salary Remaining : $7,091,241
Jesper Bratt $5,450,000 (1)
-Salary Remaining : $5,330,657
Thatcher Demko $5,000,000 (4)
-Salary Remaining : $4,890,511
Filip Hronek $4,400,000 (2)
-Salary Remaining : $4,303,650
Chandler Stephenson $2,750,000 (2)
-Salary Remaining : $2,689,781
Ryan Donato $1,900,000 (1)
-Salary Remaining : $1,858,394
Owen Power $1,850,000 (2)
-Salary Remaining : $1,809,489
Tyler Johnson $1,210,001 (2)
-Salary Remaining : $1,183,505
Craig Anderson $1,000,000 (1)
-Salary Remaining : $978,102
Ryan McLeod $925,000 (1)
-Salary Remaining : $904,745
Matias Maccelli $925,000 (1)
-Salary Remaining : $904,745
Oliver Ekman-Larsson $870,981 (5)
-Salary Remaining : $851,908
Will Borgen $775,001 (1)
-Salary Remaining : $758,030
Connor Ingram $775,001 (1)
-Salary Remaining : $758,030
Klim Kostin $750,000 (1)
-Salary Remaining : $733,577
Total Pro Players21
Salary Commitment
Year 2023 : $84,955,984
Year 2024 : $72,455,982
Year 2025 : $62,245,981
Year 2026 : $54,745,981
Salary Average Commitment
Year 2023 : $84,955,984
Year 2024 : $72,455,982
Year 2025 : $62,245,981
Year 2026 : $54,745,981
Salary Cap with 1 Way Contract
Year 2023 : $84,955,984
Year 2024 : $72,455,982
Year 2025 : $62,245,981
Year 2026 : $54,745,981

Farm Players Salaries

Tyson Jost $200,000 (1)
Salary Remaining : $195,556
Philip Broberg $177,500 (2)
Salary Remaining : $173,556
Nils Lundkvist $177,500 (2)
Salary Remaining : $173,556
Morgan Barron (Out of Payroll) $177,500 (1)
Salary Remaining : $173,556
Michael Rasmussen (Out of Payroll) $174,167 (2)
Salary Remaining : $170,296
Emil Bemstrom $163,333 (2)
Salary Remaining : $159,704
Kevin Lankinen $150,000 (1)
Salary Remaining : $146,667
Brett Howden $150,000 (1)
Salary Remaining : $146,667
Jack McBain $135,000 (1)
Salary Remaining : $132,000
Caleb Jones $135,000 (1)
Salary Remaining : $132,000
Carl Grundstrom (Out of Payroll) $130,000 (2)
Salary Remaining : $127,111
John Leonard $113,750 (1)
Salary Remaining : $111,222
Rasmus Kupari $111,250 (1)
Salary Remaining : $108,778
Dylan Gambrell $110,000 (1)
Salary Remaining : $107,556
Tobias Bjornfot $108,333 (1)
Salary Remaining : $105,926
Jake Walman $105,000 (1)
Salary Remaining : $102,667
Aliaksei Protas $95,000 (2)
Salary Remaining : $92,889
Lukas Dostal $94,167 (1)
Salary Remaining : $92,074
Conor Timmins (Out of Payroll) $92,500 (1)
Salary Remaining : $90,444
Juuso Parssinen $92,500 (2)
Salary Remaining : $90,444
Jonatan Berggren $92,500 (2)
Salary Remaining : $90,444
Jonas Johansson $90,000 (1)
Salary Remaining : $88,000
Adam Ruzicka $85,000 (2)
Salary Remaining : $83,111
Daniil Miromanov $83,500 (2)
Salary Remaining : $81,645
Wade Allison $78,500 (2)
Salary Remaining : $76,756
David Gustafsson $77,500 (2)
Salary Remaining : $75,778
Jalen Chatfield $76,901 (2)
Salary Remaining : $75,192
Dylan Coghlan $76,250 (1)
Salary Remaining : $74,556
Hudson Fasching $75,000 (1)
Salary Remaining : $73,333
Logan Brown $75,000 (1)
Salary Remaining : $73,333
Total Farm Players30
Salary Commitment
Year 2023 : $3,502,651
Year 2024 : $1,503,901
Year 2025 : $0
Year 2026 : $0
Salary Average Commitment
Year 2023 : $3,502,651
Year 2024 : $1,503,901
Year 2025 : $0
Year 2026 : $0

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 4300 - $105 - 3 008 - 69,95%
Level 2: 4200 - $75 - 3 246 - 77,29%
Level 3: 4200 - $55 - 3 063 - 72,93%
Level 4: 4200 - $35 - 3 925 - 93,45%
Luxury : 1010 - $205 - 878 - 86,93%
Total Capacity :17910

Income

Home Games Left40
Average Attendance - %14 120 - 78,84%
Average Income per Game$1,557,229
Year to Date Revenue$1,557,229

Expense

Pro Players Total Salaries$84,000,000
Farm Players Total Salaries$664,778
Coaches Total Salaries$1,402,500
Luxury Taxe Total$0
Pro Year To Date Expenses$1,858,083
Farm Year To Date Expenses$26,994
Pro Salary Cap To Date$1,839,417
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$62,289,160
Pro Remaining Season Days134
Pro Expenses Per Days$619,361
Pro Estimated Expenses$82,994,374
Farm Remaining Season Days132
Farm Expenses Per Days$8,998
Farm Estimated Expenses$1,187,736
Estimated Season Expenses$84,182,110
Season Salary Cap$84,000,000
Estimate Under Maximum Salary Cap of $85,000,000$1,000,000
Estimate Over Minimum Salary Cap of $60,000,000 $24,000,000
Current Bank Account($12,213,892)
Projected Bank Account($34,106,842)

Pro Players Salaries

Jamie Benn $9,500,000 (3)
-Salary Remaining : $9,291,971
Brayden Point $9,500,000 (8)
-Salary Remaining : $9,291,971
Alex Pietrangelo $8,800,000 (5)
-Salary Remaining : $8,607,299
Leon Draisaitl $8,500,000 (3)
-Salary Remaining : $8,313,869
Mark Scheifele $6,125,000 (2)
-Salary Remaining : $5,990,876
Valeri Nichushkin $6,125,000 (8)
-Salary Remaining : $5,990,876
Rasmus Dahlin $6,000,000 (2)
-Salary Remaining : $5,868,613
Mikhail Sergachev $4,800,000 (1)
-Salary Remaining : $4,694,891
Tyler Toffoli $4,250,000 (2)
-Salary Remaining : $4,156,934
Jake Debrusk $4,000,000 (2)
-Salary Remaining : $3,912,409
Sergei Bobrovsky $3,875,000 (3)
-Salary Remaining : $3,790,146
Erik Haula $2,750,000 (1)
-Salary Remaining : $2,689,781
Kyle Palmieri $1,500,000 (3)
-Salary Remaining : $1,467,153
Conor Sheary $1,500,000 (1)
-Salary Remaining : $1,467,153
Scott Mayfield $1,450,000 (1)
-Salary Remaining : $1,418,248
Brenden Dillon $1,300,000 (2)
-Salary Remaining : $1,271,533
Ross Colton $1,125,000 (1)
-Salary Remaining : $1,100,365
Stuart Skinner $750,000 (1)
-Salary Remaining : $733,577
Michael Stone $750,000 (1)
-Salary Remaining : $733,577
Josh Bailey $700,000 (1)
-Salary Remaining : $684,672
Matt Irwin $700,000 (1)
-Salary Remaining : $684,672
Total Pro Players21
Salary Commitment
Year 2023 : $84,000,000
Year 2024 : $69,475,000
Year 2025 : $47,800,000
Year 2026 : $24,425,000
Salary Average Commitment
Year 2023 : $84,000,000
Year 2024 : $69,475,000
Year 2025 : $47,800,000
Year 2026 : $24,425,000
Salary Cap with 1 Way Contract
Year 2023 : $84,000,000
Year 2024 : $69,475,000
Year 2025 : $47,800,000
Year 2026 : $24,425,000

Farm Players Salaries

Jakob Silfverberg $250,000 (2)
Salary Remaining : $244,444
Alexandre Carrier $182,000 (1)
Salary Remaining : $177,956
Calvin Pickard $80,000 (2)
Salary Remaining : $78,222
Trevor Lewis $77,778 (1)
Salary Remaining : $76,049
Alex Chiasson $75,000 (1)
Salary Remaining : $73,333
Total Farm Players5
Salary Commitment
Year 2023 : $664,778
Year 2024 : $330,000
Year 2025 : $0
Year 2026 : $0
Salary Average Commitment
Year 2023 : $664,778
Year 2024 : $330,000
Year 2025 : $0
Year 2026 : $0

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energie Center
Level 1: 4000 - $115 - 2 994 - 74,85%
Level 2: 4000 - $84 - 2 942 - 73,55%
Level 3: 4000 - $59 - 2 918 - 72,95%
Level 4: 4000 - $45 - 2 762 - 69,05%
Luxury : 1000 - $215 - 838 - 83,80%
Total Capacity :17000

Income

Home Games Left40
Average Attendance - %12 454 - 73,26%
Average Income per Game$1,591,409
Year to Date Revenue$1,591,409

Expense

Pro Players Total Salaries$78,430,084
Farm Players Total Salaries$1,018,750
Coaches Total Salaries$1,760,000
Luxury Taxe Total$0
Pro Year To Date Expenses$1,743,942
Farm Year To Date Expenses$34,860
Pro Salary Cap To Date$1,717,446
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$63,656,360
Pro Remaining Season Days134
Pro Expenses Per Days$581,314
Pro Estimated Expenses$77,896,076
Farm Remaining Season Days132
Farm Expenses Per Days$11,620
Farm Estimated Expenses$1,533,840
Estimated Season Expenses$79,429,916
Season Salary Cap$78,430,084
Estimate Under Maximum Salary Cap of $85,000,000$6,569,916
Estimate Over Minimum Salary Cap of $60,000,000 $18,430,084
Current Bank Account$12,606,831
Projected Bank Account($3,166,725)

Pro Players Salaries

Sidney Crosby $8,700,000 (1)
-Salary Remaining : $8,509,489
Miro Heiskanen $8,450,000 (7)
-Salary Remaining : $8,264,964
Quinn Hughes $7,850,000 (5)
-Salary Remaining : $7,678,102
Elias Pettersson $7,350,000 (2)
-Salary Remaining : $7,189,051
David Pastrnak $6,666,666 (1)
-Salary Remaining : $6,520,681
Jake Guentzel $6,000,000 (2)
-Salary Remaining : $5,868,613
Jaccob Slavin $5,300,000 (3)
-Salary Remaining : $5,183,942
Shea Theodore $5,200,000 (3)
-Salary Remaining : $5,086,131
Carter Verhaeghe $4,166,667 (3)
-Salary Remaining : $4,075,426
Tristan Jarry $3,500,000 (1)
-Salary Remaining : $3,423,358
Lucas Raymond $3,425,000 (2)
-Salary Remaining : $3,350,000
Justin Holl $2,000,000 (1)
-Salary Remaining : $1,956,204
James Van Riemsdyk $1,680,000 (1)
-Salary Remaining : $1,643,212
Travis Hamonic $1,600,000 (1)
-Salary Remaining : $1,564,964
Michael Bunting $1,475,000 (1)
-Salary Remaining : $1,442,701
Noah Cates $1,137,500 (1)
-Salary Remaining : $1,112,591
Pheonix Copley $1,100,000 (1)
-Salary Remaining : $1,075,912
Wyatt Johnston $1,031,250 (3)
-Salary Remaining : $1,008,668
Jeff Carter $900,000 (2)
-Salary Remaining : $880,292
Frédérick Gaudreau $898,001 (1)
-Salary Remaining : $878,337
Total Pro Players20
Salary Commitment
Year 2023 : $78,430,084
Year 2024 : $49,672,917
Year 2025 : $31,997,917
Year 2026 : $16,300,000
Salary Average Commitment
Year 2023 : $69,730,084
Year 2024 : $49,672,917
Year 2025 : $31,997,917
Year 2026 : $16,300,000
Salary Cap with 1 Way Contract
Year 2023 : $78,430,084
Year 2024 : $49,672,917
Year 2025 : $31,997,917
Year 2026 : $16,300,000

Farm Players Salaries

Teddy Blueger $220,000 (1)
Salary Remaining : $215,111
Jesper Fast $200,000 (1)
Salary Remaining : $195,556
Logan O'Connor $185,000 (3)
Salary Remaining : $180,889
Ty Smith $132,500 (1)
Salary Remaining : $129,556
Nils Hoglander $112,500 (1)
Salary Remaining : $110,000
John Peterka $92,500 (3)
Salary Remaining : $90,444
Parker Kelly $76,250 (2)
Salary Remaining : $74,556
Total Farm Players7
Salary Commitment
Year 2023 : $1,018,750
Year 2024 : $353,750
Year 2025 : $277,500
Year 2026 : $0
Salary Average Commitment
Year 2023 : $1,018,750
Year 2024 : $353,750
Year 2025 : $277,500
Year 2026 : $0

Pirates



Arena Capacity - Ticket Price
Attendance - %

Arena NameSpectrum
Level 1: 4000 - $105 - 3 445 - 86,13%
Level 2: 4000 - $75 - 2 847 - 71,18%
Level 3: 4000 - $55 - 3 174 - 79,35%
Level 4: 4000 - $35 - 3 714 - 92,85%
Luxury : 1000 - $205 - 987 - 98,70%
Total Capacity :17000

Income

Home Games Left40
Average Attendance - %14 167 - 83,34%
Average Income per Game$1,612,396
Year to Date Revenue$1,612,396

Expense

Pro Players Total Salaries$69,071,191
Farm Players Total Salaries$250,000
Coaches Total Salaries$1,595,000
Luxury Taxe Total$0
Pro Year To Date Expenses$1,525,755
Farm Year To Date Expenses$27,555
Pro Salary Cap To Date$1,512,507
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$64,495,840
Pro Remaining Season Days134
Pro Expenses Per Days$508,585
Pro Estimated Expenses$68,150,390
Farm Remaining Season Days132
Farm Expenses Per Days$9,185
Farm Estimated Expenses$1,212,420
Estimated Season Expenses$69,362,810
Season Salary Cap$69,071,191
Estimate Under Maximum Salary Cap of $85,000,000$15,928,809
Estimate Over Minimum Salary Cap of $60,000,000 $9,071,191
Current Bank Account($13,769,586)
Projected Bank Account($18,636,556)

Pro Players Salaries

Kevin Hayes $7,142,857 (4)
-Salary Remaining : $6,986,444
Torey Krug $6,500,000 (5)
-Salary Remaining : $6,357,664
Anthony Mantha $5,700,000 (2)
-Salary Remaining : $5,575,182
Josh Anderson $5,500,000 (5)
-Salary Remaining : $5,379,562
Alex Nedeljkovic $4,500,000 (1)
-Salary Remaining : $4,401,460
Christian Dvorak $4,450,000 (3)
-Salary Remaining : $4,352,555
Lars Eller $3,500,000 (1)
-Salary Remaining : $3,423,358
Jesperi Kotkaniemi $2,850,000 (4)
-Salary Remaining : $2,787,591
Jesse Puljujarvi $2,850,000 (1)
-Salary Remaining : $2,787,591
Barrett Hayton $2,675,000 (2)
-Salary Remaining : $2,616,423
Nicolas Deslauriers $2,567,000 (1)
-Salary Remaining : $2,510,788
Patrick Maroon $2,500,000 (1)
-Salary Remaining : $2,445,255
Philipp Grubauer $2,498,000 (2)
-Salary Remaining : $2,443,299
Oskar Lindblom $2,235,000 (1)
-Salary Remaining : $2,186,058
Alexander Edler $1,975,000 (1)
-Salary Remaining : $1,931,752
Corey Perry $1,800,000 (1)
-Salary Remaining : $1,760,584
Luke Kunin $1,500,000 (1)
-Salary Remaining : $1,467,153
Kaiden Guhle $1,345,000 (3)
-Salary Remaining : $1,315,547
Brendan Lemieux $1,200,000 (1)
-Salary Remaining : $1,173,723
Mark Borowiecki $1,200,000 (1)
-Salary Remaining : $1,173,723
Miles Wood $1,200,000 (1)
-Salary Remaining : $1,173,723
Kevin Bahl $933,333 (1)
-Salary Remaining : $912,895
Jordie Benn $850,000 (1)
-Salary Remaining : $831,387
Aaron Dell $800,001 (1)
-Salary Remaining : $782,483
Liam O'Brien $800,000 (1)
-Salary Remaining : $782,482
Total Pro Players25
Salary Commitment
Year 2023 : $69,071,191
Year 2024 : $38,660,857
Year 2025 : $27,787,857
Year 2026 : $21,992,857
Salary Average Commitment
Year 2023 : $69,071,191
Year 2024 : $38,660,857
Year 2025 : $27,787,857
Year 2026 : $21,992,857
Salary Cap with 1 Way Contract
Year 2023 : $69,071,191
Year 2024 : $38,660,857
Year 2025 : $27,787,857
Year 2026 : $21,992,857

Farm Players Salaries

Casey Mittelstadt $250,000 (2)
Salary Remaining : $244,444
Total Farm Players1
Salary Commitment
Year 2023 : $250,000
Year 2024 : $250,000
Year 2025 : $0
Year 2026 : $0
Salary Average Commitment
Year 2023 : $250,000
Year 2024 : $250,000
Year 2025 : $0
Year 2026 : $0

Roadrunners



Arena Capacity - Ticket Price
Attendance - %

Arena NamePatinoire de Deleage
Level 1: 4200 - $95 - 3 942 - 93,86%
Level 2: 4000 - $60 - 4 000 - 100,00%
Level 3: 4200 - $41 - 4 163 - 99,12%
Level 4: 4000 - $30 - 3 900 - 97,50%
Luxury : 1010 - $195 - 1 010 - 100,00%
Total Capacity :17410

Income

Home Games Left40
Average Attendance - %17 015 - 97,73%
Average Income per Game$1,637,693
Year to Date Revenue$1,637,693

Expense

Pro Players Total Salaries$79,863,333
Farm Players Total Salaries$1,052,600
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$1,765,254
Farm Year To Date Expenses$40,059
Pro Salary Cap To Date$1,748,832
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$65,507,720
Pro Remaining Season Days134
Pro Expenses Per Days$588,418
Pro Estimated Expenses$78,848,012
Farm Remaining Season Days132
Farm Expenses Per Days$13,353
Farm Estimated Expenses$1,762,596
Estimated Season Expenses$80,610,608
Season Salary Cap$79,863,333
Estimate Under Maximum Salary Cap of $85,000,000$5,136,667
Estimate Over Minimum Salary Cap of $60,000,000 $19,863,333
Current Bank Account($12,183,132)
Projected Bank Account($27,286,020)

Pro Players Salaries

Darnell Nurse $9,250,000 (8)
-Salary Remaining : $9,047,445
Mathew Barzal $7,000,000 (1)
-Salary Remaining : $6,846,715
Anders Lee $7,000,000 (4)
-Salary Remaining : $6,846,715
Nick Schmaltz $5,850,000 (4)
-Salary Remaining : $5,721,898
Anthony Cirelli $4,800,000 (1)
-Salary Remaining : $4,694,891
Alex Tuch $4,750,000 (4)
-Salary Remaining : $4,645,985
Jake Oettinger $4,000,000 (3)
-Salary Remaining : $3,912,409
Andrew Copp $3,675,000 (4)
-Salary Remaining : $3,594,526
Cody Ceci $3,675,000 (3)
-Salary Remaining : $3,594,526
Kirby Dach $3,425,000 (4)
-Salary Remaining : $3,350,000
Bowen Byram $3,425,000 (1)
-Salary Remaining : $3,350,000
Eeli Tolvanen $3,155,001 (2)
-Salary Remaining : $3,085,913
Martin Necas $3,000,000 (2)
-Salary Remaining : $2,934,307
Adam Boqvist $2,600,000 (3)
-Salary Remaining : $2,543,066
Tanner Pearson $2,299,999 (2)
-Salary Remaining : $2,249,634
James Reimer $2,250,000 (1)
-Salary Remaining : $2,200,730
Olli Maatta $2,250,000 (1)
-Salary Remaining : $2,200,730
Owen Tippett $1,658,333 (2)
-Salary Remaining : $1,622,019
Timothy Liljegren $1,400,000 (2)
-Salary Remaining : $1,369,343
Trent Frederic $1,137,500 (1)
-Salary Remaining : $1,112,591
Mattias Samuelsson $925,000 (1)
-Salary Remaining : $904,745
Ukko-Pekka Luukkonen $837,500 (2)
-Salary Remaining : $819,161
Brett Kulak $750,000 (4)
-Salary Remaining : $733,577
Calvin De Haan $750,000 (1)
-Salary Remaining : $733,577
Total Pro Players24
Salary Commitment
Year 2023 : $79,863,333
Year 2024 : $57,325,833
Year 2025 : $44,975,000
Year 2026 : $34,700,000
Salary Average Commitment
Year 2023 : $79,863,333
Year 2024 : $57,325,833
Year 2025 : $44,975,000
Year 2026 : $34,700,000
Salary Cap with 1 Way Contract
Year 2023 : $79,863,333
Year 2024 : $57,325,833
Year 2025 : $44,975,000
Year 2026 : $34,700,000

Farm Players Salaries

Alexandre Texier $152,500 (1)
Salary Remaining : $149,111
Seth Jarvis $142,500 (2)
Salary Remaining : $139,333
Shane Pinto $132,500 (1)
Salary Remaining : $129,556
Drake Caggiula $112,500 (1)
Salary Remaining : $110,000
Jimmy Vesey $100,000 (1)
Salary Remaining : $97,778
Jaret Anderson-Dolan $97,500 (1)
Salary Remaining : $95,333
Jake Neighbours $92,500 (3)
Salary Remaining : $90,444
Nic Petan $77,500 (2)
Salary Remaining : $75,778
Casey Fitzgerald $75,000 (1)
Salary Remaining : $73,333
Rocco Grimaldi $70,100 (1)
Salary Remaining : $68,542
Total Farm Players10
Salary Commitment
Year 2023 : $1,052,600
Year 2024 : $312,500
Year 2025 : $92,500
Year 2026 : $0
Salary Average Commitment
Year 2023 : $1,052,600
Year 2024 : $312,500
Year 2025 : $92,500
Year 2026 : $0

Sens



Arena Capacity - Ticket Price
Attendance - %

Arena NamePlace Banque Scotia
Level 1: 4200 - $100 - 3 639 - 86,64%
Level 2: 4200 - $75 - 2 857 - 68,02%
Level 3: 4200 - $50 - 3 818 - 90,90%
Level 4: 4700 - $35 - 4 089 - 87,00%
Luxury : 1130 - $200 - 923 - 81,68%
Total Capacity :18430

Income

Home Games Left40
Average Attendance - %15 326 - 83,16%
Average Income per Game$1,634,217
Year to Date Revenue$1,634,217

Expense

Pro Players Total Salaries$84,187,286
Farm Players Total Salaries$1,273,433
Coaches Total Salaries$2,360,510
Luxury Taxe Total$0
Pro Year To Date Expenses$1,878,783
Farm Year To Date Expenses$44,964
Pro Salary Cap To Date$1,843,518
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$65,368,680
Pro Remaining Season Days134
Pro Expenses Per Days$626,261
Pro Estimated Expenses$83,918,974
Farm Remaining Season Days132
Farm Expenses Per Days$14,988
Farm Estimated Expenses$1,978,416
Estimated Season Expenses$85,897,390
Season Salary Cap$84,187,286
Estimate Under Maximum Salary Cap of $85,000,000$812,714
Estimate Over Minimum Salary Cap of $60,000,000 $24,187,286
Current Bank Account($9,762,941)
Projected Bank Account($30,291,651)

Pro Players Salaries

Erik Karlsson $9,700,000 (1)
-Salary Remaining : $9,487,591
Matthew Tkachuk $9,500,000 (8)
-Salary Remaining : $9,291,971
Brady Tkachuk $8,214,286 (6)
-Salary Remaining : $8,034,411
Hampus Lindholm $6,500,000 (8)
-Salary Remaining : $6,357,664
Nathan Mackinnon $6,300,000 (1)
-Salary Remaining : $6,162,044
Dylan Larkin $6,100,000 (1)
-Salary Remaining : $5,966,423
J.T. Miller $5,250,000 (1)
-Salary Remaining : $5,135,036
Alex Killorn $4,450,000 (1)
-Salary Remaining : $4,352,555
Marc-Andre Fleury $4,400,000 (1)
-Salary Remaining : $4,303,650
Tim Stützle $3,425,000 (1)
-Salary Remaining : $3,350,000
Alexandar Georgiev $3,400,000 (3)
-Salary Remaining : $3,325,547
Colton Sissons $2,900,000 (4)
-Salary Remaining : $2,836,496
Charlie Coyle $2,500,000 (4)
-Salary Remaining : $2,445,255
Jeff Petry $2,498,000 (2)
-Salary Remaining : $2,443,299
Jake Sanderson $1,850,000 (2)
-Salary Remaining : $1,809,489
Anton Lundell $1,775,000 (2)
-Salary Remaining : $1,736,131
Moritz Seider $1,775,000 (2)
-Salary Remaining : $1,736,131
Brandon Hagel $1,500,000 (2)
-Salary Remaining : $1,467,153
Zach Parise $1,500,000 (1)
-Salary Remaining : $1,467,153
Marcus Pettersson $650,000 (3)
-Salary Remaining : $635,766
Total Pro Players20
Salary Commitment
Year 2023 : $84,187,286
Year 2024 : $43,062,286
Year 2025 : $33,664,286
Year 2026 : $29,614,286
Salary Average Commitment
Year 2023 : $84,187,287
Year 2024 : $43,062,287
Year 2025 : $33,664,287
Year 2026 : $29,614,287
Salary Cap with 1 Way Contract
Year 2023 : $84,187,286
Year 2024 : $43,062,286
Year 2025 : $33,664,286
Year 2026 : $29,614,286

Farm Players Salaries

Christopher Tanev $185,100 (2)
Salary Remaining : $180,987
Jack Quinn $177,500 (3)
Salary Remaining : $173,556
Ian Mitchell $177,500 (1)
Salary Remaining : $173,556
Dylan Samberg $117,500 (1)
Salary Remaining : $114,889
Justin Barron $115,833 (2)
Salary Remaining : $113,259
Sean Walker $110,000 (2)
Salary Remaining : $107,556
Mads Sogaard $92,500 (2)
Salary Remaining : $90,444
Arvid Soderblom $92,500 (1)
Salary Remaining : $90,444
Josh Mahura $75,000 (1)
Salary Remaining : $73,333
Darren Helm $65,000 (1)
Salary Remaining : $63,556
Erik Gudbranson $65,000 (4)
Salary Remaining : $63,556
Total Farm Players11
Salary Commitment
Year 2023 : $1,273,433
Year 2024 : $745,933
Year 2025 : $242,500
Year 2026 : $65,000
Salary Average Commitment
Year 2023 : $1,273,433
Year 2024 : $745,933
Year 2025 : $242,500
Year 2026 : $65,000

Stallions



Arena Capacity - Ticket Price
Attendance - %

Arena NameDoctor Pepper Center
Level 1: 4000 - $100 - 4 000 - 100,00%
Level 2: 4000 - $72 - 3 683 - 92,08%
Level 3: 4000 - $50 - 3 690 - 92,25%
Level 4: 4000 - $32 - 3 806 - 95,15%
Luxury : 1000 - $180 - 963 - 96,30%
Total Capacity :17000

Income

Home Games Left40
Average Attendance - %16 142 - 94,95%
Average Income per Game$1,705,764
Year to Date Revenue$1,705,764

Expense

Pro Players Total Salaries$75,738,000
Farm Players Total Salaries$688,333
Coaches Total Salaries$1,375,000
Luxury Taxe Total$0
Pro Year To Date Expenses$1,663,606
Farm Year To Date Expenses$28,834
Pro Salary Cap To Date$1,645,540
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$68,230,560
Pro Remaining Season Days134
Pro Expenses Per Days$558,854
Pro Estimated Expenses$74,886,436
Farm Remaining Season Days132
Farm Expenses Per Days$9,173
Farm Estimated Expenses$1,210,836
Estimated Season Expenses$76,097,272
Season Salary Cap$75,738,000
Estimate Under Maximum Salary Cap of $85,000,000$9,262,000
Estimate Over Minimum Salary Cap of $60,000,000 $15,738,000
Current Bank Account$807,155
Projected Bank Account($7,059,557)

Pro Players Salaries

Andrei Vasilevskiy $9,500,000 (6)
-Salary Remaining : $9,291,971
Evgeny Kuznetsov (Out of Payroll) $7,800,000 (3)
-Salary Remaining : $7,629,197
Max Pacioretty $7,000,000 (1)
-Salary Remaining : $6,846,715
Evander Kane $7,000,000 (3)
-Salary Remaining : $6,846,715
Nate Schmidt $5,950,000 (3)
-Salary Remaining : $5,819,708
Conor Garland $4,950,000 (4)
-Salary Remaining : $4,841,606
Ilya Mikheyev $4,750,000 (4)
-Salary Remaining : $4,645,985
Viktor Arvidsson $4,250,000 (2)
-Salary Remaining : $4,156,934
Anthony Beauvillier $4,150,000 (2)
-Salary Remaining : $4,059,124
J.T. Compher $3,500,000 (1)
-Salary Remaining : $3,423,358
Jakub Vrana $3,200,000 (1)
-Salary Remaining : $3,129,927
Artem Zub $2,950,000 (1)
-Salary Remaining : $2,885,401
Carson Soucy $2,750,000 (1)
-Salary Remaining : $2,689,781
Ben Chiarot $2,700,000 (4)
-Salary Remaining : $2,640,876
David Savard $2,498,000 (2)
-Salary Remaining : $2,443,299
Ethan Bear $2,200,000 (1)
-Salary Remaining : $2,151,825
Cody Glass $1,775,000 (1)
-Salary Remaining : $1,736,131
Connor Brown $1,765,000 (1)
-Salary Remaining : $1,726,350
Eetu Luostarinen $1,500,000 (2)
-Salary Remaining : $1,467,153
William Carrier $1,400,000 (2)
-Salary Remaining : $1,369,343
Scott Wedgewood $1,200,000 (2)
-Salary Remaining : $1,173,723
Ivan Prosvetov $750,000 (1)
-Salary Remaining : $733,577
Total Pro Players22
Salary Commitment
Year 2023 : $83,538,000
Year 2024 : $57,648,000
Year 2025 : $42,650,000
Year 2026 : $21,900,000
Salary Average Commitment
Year 2023 : $83,538,000
Year 2024 : $57,648,000
Year 2025 : $42,650,000
Year 2026 : $21,900,000
Salary Cap with 1 Way Contract
Year 2023 : $83,538,000
Year 2024 : $57,648,000
Year 2025 : $42,650,000
Year 2026 : $21,900,000

Farm Players Salaries

Jérémy Lauzon $200,000 (4)
Salary Remaining : $195,556
Cole Sillinger $163,333 (2)
Salary Remaining : $159,704
Ryan Lomberg $140,000 (2)
Salary Remaining : $136,889
Simon Holmstrom $92,500 (2)
Salary Remaining : $90,444
Jesse Ylonen $92,500 (1)
Salary Remaining : $90,444
Total Farm Players5
Salary Commitment
Year 2023 : $688,333
Year 2024 : $595,833
Year 2025 : $200,000
Year 2026 : $200,000
Salary Average Commitment
Year 2023 : $688,333
Year 2024 : $595,833
Year 2025 : $200,000
Year 2026 : $200,000

Thunder



Arena Capacity - Ticket Price
Attendance - %

Arena NameHouse of Pain
Level 1: 4000 - $125 - 2 737 - 68,43%
Level 2: 4000 - $77 - 2 884 - 72,10%
Level 3: 4000 - $55 - 3 003 - 75,08%
Level 4: 4000 - $35 - 4 000 - 100,00%
Luxury : 1000 - $200 - 880 - 88,00%
Total Capacity :17000

Income

Home Games Left40
Average Attendance - %13 504 - 79,44%
Average Income per Game$1,557,583
Year to Date Revenue$1,557,583

Expense

Pro Players Total Salaries$67,426,554
Farm Players Total Salaries$701,725
Coaches Total Salaries$2,050,000
Luxury Taxe Total$0
Pro Year To Date Expenses$1,509,342
Farm Year To Date Expenses$27,816
Pro Salary Cap To Date$1,476,495
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$62,303,320
Pro Remaining Season Days134
Pro Expenses Per Days$503,114
Pro Estimated Expenses$67,417,276
Farm Remaining Season Days132
Farm Expenses Per Days$9,272
Farm Estimated Expenses$1,223,904
Estimated Season Expenses$68,641,180
Season Salary Cap$67,426,554
Estimate Under Maximum Salary Cap of $85,000,000$17,573,446
Estimate Over Minimum Salary Cap of $60,000,000 $7,426,554
Current Bank Account$33,447,832
Projected Bank Account$27,109,972

Pro Players Salaries

Chris Kreider $7,822,166 (5)
-Salary Remaining : $7,650,878
John Gibson $6,400,000 (5)
-Salary Remaining : $6,259,854
Jacob Markstrom $6,000,000 (4)
-Salary Remaining : $5,868,613
Johnny Gaudreau $6,000,000 (3)
-Salary Remaining : $5,868,613
Teuvo Teravainen $5,400,000 (2)
-Salary Remaining : $5,281,752
Barclay Goodrow $3,641,667 (5)
-Salary Remaining : $3,561,922
Kaapo Kakko $3,575,000 (2)
-Salary Remaining : $3,496,715
Mathieu Joseph $2,950,000 (4)
-Salary Remaining : $2,885,401
Erik Cernak $2,950,000 (1)
-Salary Remaining : $2,885,401
Jack Roslovic $2,525,000 (2)
-Salary Remaining : $2,469,708
Alexander Romanov $2,500,000 (3)
-Salary Remaining : $2,445,255
Spencer Knight $2,491,667 (1)
-Salary Remaining : $2,437,105
Nikita Zadorov $2,455,555 (2)
-Salary Remaining : $2,401,784
Dillon Dubé $2,300,000 (2)
-Salary Remaining : $2,249,635
Trevor Moore $1,875,000 (1)
-Salary Remaining : $1,833,942
Zach Whitecloud $1,777,999 (6)
-Salary Remaining : $1,739,065
Ryan Poehling $1,491,667 (1)
-Salary Remaining : $1,459,003
Oliver Wahlstrom $1,462,500 (1)
-Salary Remaining : $1,430,474
Rasmus Sandin $1,400,000 (2)
-Salary Remaining : $1,369,343
Cole Caufield $1,308,333 (1)
-Salary Remaining : $1,279,683
Brendan Smith $1,100,000 (2)
-Salary Remaining : $1,075,912
Total Pro Players21
Salary Commitment
Year 2023 : $67,426,554
Year 2024 : $55,847,387
Year 2025 : $37,091,832
Year 2026 : $28,591,832
Salary Average Commitment
Year 2023 : $67,426,554
Year 2024 : $55,847,387
Year 2025 : $37,091,832
Year 2026 : $28,591,832
Salary Cap with 1 Way Contract
Year 2023 : $67,426,554
Year 2024 : $55,847,387
Year 2025 : $37,091,832
Year 2026 : $28,591,832

Farm Players Salaries

Pavel Francouz $200,000 (2)
Salary Remaining : $195,556
Isac Lundestrom (Out of Payroll) $180,000 (2)
Salary Remaining : $176,000
Jakub Zboril $113,750 (2)
Salary Remaining : $111,222
Gustav Lindstrom $85,000 (1)
Salary Remaining : $83,111
Sheldon Rempal $76,250 (2)
Salary Remaining : $74,556
Kale Clague $76,125 (1)
Salary Remaining : $74,433
Patric Hornqvist $75,600 (1)
Salary Remaining : $73,920
Joey Anderson $75,000 (1)
Salary Remaining : $73,333
Total Farm Players8
Salary Commitment
Year 2023 : $881,725
Year 2024 : $570,000
Year 2025 : $0
Year 2026 : $0
Salary Average Commitment
Year 2023 : $881,725
Year 2024 : $570,000
Year 2025 : $0
Year 2026 : $0

Whalers



Arena Capacity - Ticket Price
Attendance - %

Arena NameHartford Whalers Arena
Level 1: 4000 - $100 - 4 000 - 100,00%
Level 2: 4000 - $75 - 2 974 - 74,35%
Level 3: 4000 - $60 - 2 664 - 66,60%
Level 4: 4000 - $35 - 3 573 - 89,33%
Luxury : 1000 - $200 - 1 000 - 100,00%
Total Capacity :17000

Income

Home Games Left40
Average Attendance - %14 211 - 83,59%
Average Income per Game$1,650,838
Year to Date Revenue$1,650,838

Expense

Pro Players Total Salaries$80,345,636
Farm Players Total Salaries$416,113
Coaches Total Salaries$1,800,000
Luxury Taxe Total$0
Pro Year To Date Expenses$1,786,767
Farm Year To Date Expenses$22,209
Pro Salary Cap To Date$1,759,392
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$66,033,520
Pro Remaining Season Days134
Pro Expenses Per Days$595,589
Pro Estimated Expenses$79,808,926
Farm Remaining Season Days132
Farm Expenses Per Days$7,156
Farm Estimated Expenses$944,592
Estimated Season Expenses$80,753,518
Season Salary Cap$80,345,636
Estimate Under Maximum Salary Cap of $85,000,000$4,654,364
Estimate Over Minimum Salary Cap of $60,000,000 $20,345,636
Current Bank Account$10,078,165
Projected Bank Account($4,641,833)

Pro Players Salaries

Sebastian Aho $8,459,000 (2)
-Salary Remaining : $8,273,766
Ryan Suter $7,538,000 (3)
-Salary Remaining : $7,372,934
Clayton Keller $7,150,000 (6)
-Salary Remaining : $6,993,431
Connor Hellebuyck $6,166,666 (2)
-Salary Remaining : $6,031,630
William Karlsson $5,900,000 (5)
-Salary Remaining : $5,770,803
Esa Lindell $5,800,000 (3)
-Salary Remaining : $5,672,993
Adrian Kempe $5,500,000 (4)
-Salary Remaining : $5,379,562
Dmitri Orlov $5,100,000 (1)
-Salary Remaining : $4,988,321
Noah Hanifin $4,950,000 (2)
-Salary Remaining : $4,841,606
Adam Pelech $4,333,333 (2)
-Salary Remaining : $4,238,442
Pavel Zacha $3,500,000 (1)
-Salary Remaining : $3,423,358
Dylan Strome (Out of Payroll) $3,500,000 (1)
-Salary Remaining : $3,423,358
Marcus Foligno $3,100,000 (2)
-Salary Remaining : $3,032,117
Brandon Tanev $2,850,000 (1)
-Salary Remaining : $2,787,591
Adin Hill $2,175,000 (1)
-Salary Remaining : $2,127,372
Anthony DeAngelo $2,111,119 (1)
-Salary Remaining : $2,064,890
Victor Olofsson $2,000,009 (2)
-Salary Remaining : $1,956,213
Shayne Gostisbehere $1,250,001 (1)
-Salary Remaining : $1,222,629
Ryan Johansen $999,999 (2)
-Salary Remaining : $978,101
Stefan Noesen $762,500 (2)
-Salary Remaining : $745,803
Pierre Engvall $700,009 (1)
-Salary Remaining : $684,680
Total Pro Players21
Salary Commitment
Year 2023 : $83,845,636
Year 2024 : $62,659,507
Year 2025 : $31,888,000
Year 2026 : $18,550,000
Salary Average Commitment
Year 2023 : $76,307,636
Year 2024 : $55,121,507
Year 2025 : $24,350,000
Year 2026 : $18,550,000
Salary Cap with 1 Way Contract
Year 2023 : $83,845,636
Year 2024 : $62,659,507
Year 2025 : $31,888,000
Year 2026 : $18,550,000

Farm Players Salaries

Ilya Lyubushkin $111,112 (2)
Salary Remaining : $108,643
Danton Heinen $110,000 (1)
Salary Remaining : $107,556
David Rittich $105,001 (1)
Salary Remaining : $102,667
Anthony Richard (Out of Payroll) $100,000 (1)
Salary Remaining : $97,778
Spencer Martin $90,000 (2)
Salary Remaining : $88,000
Total Farm Players5
Salary Commitment
Year 2023 : $516,113
Year 2024 : $201,112
Year 2025 : $0
Year 2026 : $0
Salary Average Commitment
Year 2023 : $516,113
Year 2024 : $201,112
Year 2025 : $0
Year 2026 : $0

Wolf



Arena Capacity - Ticket Price
Attendance - %

Arena NameRed Bull Arena
Level 1: 4200 - $95 - 4 200 - 100,00%
Level 2: 4000 - $60 - 3 648 - 91,20%
Level 3: 4000 - $41 - 3 668 - 91,70%
Level 4: 4000 - $30 - 4 000 - 100,00%
Luxury : 1000 - $195 - 953 - 95,30%
Total Capacity :17200

Income

Home Games Left40
Average Attendance - %16 469 - 95,75%
Average Income per Game$1,600,413
Year to Date Revenue$1,600,413

Expense

Pro Players Total Salaries$84,558,833
Farm Players Total Salaries$1,372,283
Coaches Total Salaries$1,375,000
Luxury Taxe Total$0
Pro Year To Date Expenses$1,869,720
Farm Year To Date Expenses$42,717
Pro Salary Cap To Date$1,851,654
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$64,016,520
Pro Remaining Season Days134
Pro Expenses Per Days$623,240
Pro Estimated Expenses$83,514,160
Farm Remaining Season Days132
Farm Expenses Per Days$14,239
Farm Estimated Expenses$1,879,548
Estimated Season Expenses$85,393,708
Season Salary Cap$84,558,833
Estimate Under Maximum Salary Cap of $85,000,000$441,167
Estimate Over Minimum Salary Cap of $60,000,000 $24,558,833
Current Bank Account$3,663,345
Projected Bank Account($17,713,843)

Pro Players Salaries

Mitchell Marner $10,901,330 (3)
-Salary Remaining : $10,662,618
Roman Josi $10,500,000 (6)
-Salary Remaining : $10,270,073
Aleksander Barkov $10,000,000 (8)
-Salary Remaining : $9,781,022
Andrei Svechnikov $7,750,000 (7)
-Salary Remaining : $7,580,292
Morgan Rielly $7,500,000 (8)
-Salary Remaining : $7,335,766
Brayden Schenn $6,500,000 (6)
-Salary Remaining : $6,357,664
Ville Husso $4,750,000 (3)
-Salary Remaining : $4,645,985
Mason Marchment $4,500,000 (4)
-Salary Remaining : $4,401,460
Sam Bennett $4,425,000 (3)
-Salary Remaining : $4,328,102
MacKenzie Weegar $3,250,000 (1)
-Salary Remaining : $3,178,832
Roope Hintz $3,150,000 (1)
-Salary Remaining : $3,081,022
Trevor Zegras $1,775,000 (1)
-Salary Remaining : $1,736,131
Ty Dellandrea $1,462,500 (1)
-Salary Remaining : $1,430,474
Tage Thompson $1,400,000 (1)
-Salary Remaining : $1,369,343
Erik Brannstrom $1,375,000 (1)
-Salary Remaining : $1,344,891
Ryan Strome $1,360,000 (4)
-Salary Remaining : $1,330,219
Rasmus Ristolainen $1,210,000 (4)
-Salary Remaining : $1,183,504
Jeremy Swayman $1,050,000 (1)
-Salary Remaining : $1,027,007
Jason Dickinson $950,000 (2)
-Salary Remaining : $929,197
Justin Schultz $750,000 (2)
-Salary Remaining : $733,577
Total Pro Players20
Salary Commitment
Year 2023 : $84,558,833
Year 2024 : $71,096,333
Year 2025 : $69,396,333
Year 2026 : $49,320,000
Salary Average Commitment
Year 2023 : $84,558,833
Year 2024 : $71,096,333
Year 2025 : $69,396,333
Year 2026 : $49,320,000
Salary Cap with 1 Way Contract
Year 2023 : $84,558,833
Year 2024 : $71,096,333
Year 2025 : $69,396,333
Year 2026 : $49,320,000

Farm Players Salaries

Adam Gaudette $216,000 (1)
Salary Remaining : $211,200
Jakub Voracek $191,000 (1)
Salary Remaining : $186,756
Vasily Podkolzin $177,500 (2)
Salary Remaining : $173,556
Cole Perfetti $165,833 (2)
Salary Remaining : $162,148
Niko Mikkola $121,000 (1)
Salary Remaining : $118,311
Philippe Myers $116,200 (1)
Salary Remaining : $113,618
Jordan Harris $113,750 (1)
Salary Remaining : $111,222
Kyle Capobianco $112,000 (2)
Salary Remaining : $109,511
Cayden Primeau $89,000 (3)
Salary Remaining : $87,022
Calle Rosen $70,000 (2)
Salary Remaining : $68,444
Total Farm Players10
Salary Commitment
Year 2023 : $1,372,283
Year 2024 : $614,333
Year 2025 : $89,000
Year 2026 : $0
Salary Average Commitment
Year 2023 : $1,372,283
Year 2024 : $614,333
Year 2025 : $89,000
Year 2026 : $0

Wolverines



Arena Capacity - Ticket Price
Attendance - %

Arena NameDick's Sporting Goods Stadium
Level 1: 4000 - $91 - 4 000 - 100,00%
Level 2: 4000 - $90 - 2 748 - 68,70%
Level 3: 4000 - $70 - 2 450 - 61,25%
Level 4: 4000 - $55 - 2 018 - 50,45%
Luxury : 1000 - $410 - 400 - 40,00%
Total Capacity :17000

Income

Home Games Left40
Average Attendance - %11 616 - 68,33%
Average Income per Game$1,576,137
Year to Date Revenue$1,576,137

Expense

Pro Players Total Salaries$84,112,129
Farm Players Total Salaries$1,673,000
Coaches Total Salaries$1,917,000
Luxury Taxe Total$0
Pro Year To Date Expenses$1,871,805
Farm Year To Date Expenses$49,401
Pro Salary Cap To Date$1,841,871
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$63,045,480
Pro Remaining Season Days134
Pro Expenses Per Days$623,935
Pro Estimated Expenses$83,607,290
Farm Remaining Season Days132
Farm Expenses Per Days$16,467
Farm Estimated Expenses$2,173,644
Estimated Season Expenses$85,780,934
Season Salary Cap$84,112,129
Estimate Under Maximum Salary Cap of $85,000,000$887,871
Estimate Over Minimum Salary Cap of $60,000,000 $24,112,129
Current Bank Account($7,389,121)
Projected Bank Account($30,124,575)

Pro Players Salaries

Alexander Ovechkin $9,538,462 (4)
-Salary Remaining : $9,329,591
Brock Boeser $6,650,000 (3)
-Salary Remaining : $6,504,380
Josh Morrissey $6,250,000 (6)
-Salary Remaining : $6,113,139
Brock Nelson $6,000,000 (3)
-Salary Remaining : $5,868,613
Pavel Buchnevich $5,800,000 (3)
-Salary Remaining : $5,672,993
Jordan Eberle $5,500,000 (2)
-Salary Remaining : $5,379,562
Mikael Backlund $5,350,000 (2)
-Salary Remaining : $5,232,847
Drake Batherson $4,975,000 (5)
-Salary Remaining : $4,866,058
Adam Larsson $4,167,000 (2)
-Salary Remaining : $4,075,752
Ilya Sorokin $4,000,000 (2)
-Salary Remaining : $3,912,409
Rickard Rakell $3,750,000 (1)
-Salary Remaining : $3,667,883
Gustav Forsling $2,666,667 (2)
-Salary Remaining : $2,608,273
Blake Coleman $2,500,000 (5)
-Salary Remaining : $2,445,255
Nicklas Backstrom $2,500,000 (1)
-Salary Remaining : $2,445,255
Brandon Saad $2,498,000 (2)
-Salary Remaining : $2,443,299
Dmitry Kulikov $2,250,000 (1)
-Salary Remaining : $2,200,730
Ilya samsonov $2,000,000 (1)
-Salary Remaining : $1,956,204
Nick Jensen $1,917,000 (1)
-Salary Remaining : $1,875,022
Christian Fischer $1,875,000 (1)
-Salary Remaining : $1,833,942
Morgan Geekie $1,400,000 (1)
-Salary Remaining : $1,369,343
Joonas Korpisalo $975,000 (1)
-Salary Remaining : $953,650
Andrew Peeke $787,500 (1)
-Salary Remaining : $770,255
Mike Amadio $762,500 (2)
-Salary Remaining : $745,803
Total Pro Players23
Salary Commitment
Year 2023 : $84,112,129
Year 2024 : $66,657,629
Year 2025 : $41,713,462
Year 2026 : $23,263,462
Salary Average Commitment
Year 2023 : $84,112,129
Year 2024 : $66,657,629
Year 2025 : $41,713,462
Year 2026 : $23,263,462
Salary Cap with 1 Way Contract
Year 2023 : $84,112,129
Year 2024 : $66,657,629
Year 2025 : $41,713,462
Year 2026 : $23,263,462

Farm Players Salaries

Dante Fabbro $240,000 (1)
Salary Remaining : $234,667
Jamie Drysdale $177,500 (1)
Salary Remaining : $173,556
Sonny Milano $170,000 (1)
Salary Remaining : $166,222
Anders Bjork $160,000 (1)
Salary Remaining : $156,444
Rudolfs Balcers (Out of Payroll) $155,000 (1)
Salary Remaining : $151,556
Michael McLeod $142,500 (1)
Salary Remaining : $139,333
Max Jones $129,500 (2)
Salary Remaining : $126,622
Jordan Greenway $100,000 (3)
Salary Remaining : $97,778
Brett Leason $92,500 (2)
Salary Remaining : $90,444
Robert Hagg $87,500 (1)
Salary Remaining : $85,556
Derick Brassard $78,500 (1)
Salary Remaining : $76,756
Jon Merrill $77,500 (1)
Salary Remaining : $75,778
Givani Smith $75,000 (1)
Salary Remaining : $73,333
Gavin Bayreuther $75,000 (1)
Salary Remaining : $73,333
Travis Dermott $67,500 (1)
Salary Remaining : $66,000
Total Farm Players15
Salary Commitment
Year 2023 : $1,828,000
Year 2024 : $322,000
Year 2025 : $100,000
Year 2026 : $0
Salary Average Commitment
Year 2023 : $1,828,000
Year 2024 : $322,000
Year 2025 : $100,000
Year 2026 : $0

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of $85,000,000
Available Cap Space

Over Minimum of
$60,000,000

Pro Players

Farm Players

Total Players

Bikers ($33,300,721) $83,345,232 $1,654,768 $23,345,232 242549
Blue Jackets ($25,194,854) $67,864,666 $17,135,334 $7,864,666 21930
Braves $4,543,048 $74,400,002 $10,599,998 $14,400,002 231437
Bulldogs ($11,868,723) $83,908,341 $1,091,659 $23,908,341 21728
Chiefs $6,085,409 $78,696,500 $6,303,500 $18,696,500 20828
Dogbones $8,148,703 $84,346,500 $653,500 $24,346,500 20727
Fighting Irish ($43,410,614) $83,450,000 $1,550,000 $23,450,000 24529
Flash $970,153 $84,603,004 $396,996 $24,603,004 201737
Gongshow ($37,280,878) $80,926,666 $4,073,334 $20,926,666 21122
Icedogs $31,600,883 $84,028,333 $971,667 $24,028,333 211940
Kraken ($14,755,853) $84,927,190 $72,810 $24,927,190 21324
LumberJacks ($24,642,801) $72,893,887 $12,106,113 $12,893,887 21425
Mariners $54,069,795 $83,670,000 $1,330,000 $23,670,000 22830
Nordiques $663,952 $84,955,984 $44,016 $24,955,984 213051
Oilers ($12,213,892) $84,000,000 $1,000,000 $24,000,000 21526
Penguins $12,606,831 $78,430,084 $6,569,916 $18,430,084 20727
Pirates ($13,769,586) $69,071,191 $15,928,809 $9,071,191 25126
Roadrunners ($12,183,132) $79,863,333 $5,136,667 $19,863,333 241034
Sens ($9,762,941) $84,187,286 $812,714 $24,187,286 201131
Stallions $807,155 $75,738,000 $9,262,000 $15,738,000 22527
Thunder $33,447,832 $67,426,554 $17,573,446 $7,426,554 21829
Whalers $10,078,165 $80,345,636 $4,654,364 $20,345,636 21526
Wolf $3,663,345 $84,558,833 $441,167 $24,558,833 201030
Wolverines ($7,389,121) $84,112,129 $887,871 $24,112,129 231538